{"text_format":"1","workbook":"xlsx","n_sheets":35,"sheets":["INSTRUÇÕES","Lances","PC","CP individual","Analises","Gráficos B","Gráficos A","ASA","PLANO DE NEGÓCIOS >>>","Cons1","CP","Cons2","Fiscal Soc - Cons1","Fiscal Soc - Cons2","WACC","Gráficos >>> ","Cons3","Cons4","Cons5","Comp CAGECE","VfM >>>","Auxiliar VfM","VfM - PSC","Nova Matriz de Riscos","Outros >>>","Comp_CAGECE_BF","IPCA","Agregado","EVTE >>>","A. CAPEX (1-6)","B. Premissas Oper. (7-13)","C. Receita (14-16)","D. OPEX (17-21)","E. DFs (22-24)","FIM"],"not_rendered":{"charts":25,"images":0,"macros":1,"external_links":64,"defined_names":16842,"comments":8,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"INSTRUÇÕES","index":0,"n_rows":14,"n_cols":2,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"INSTRUÇÕES"]
[]
[null,"1. Preencher apenas as células amarelas da aba \"Lances\" (D6 a D16). Em seguida, clicar em \"calcular lance\"."]
[null,"2. Os valores de OPEX, CAPEX e TIR da aba \"Lances\" (D6 a D16) não podem ultrapassar 100%. E devem ser positivos."]
[null,"3. Todas as demais abas e células representam informações mandatórias do Edital e não podem ser alteradas diretamente, podendo ser alteradas somente como consequência das células amarelas da aba \"Lances\"."]
[null,"4. O valor do lance (aba \"Lances\" (K7)) equivale a soma das parcelas fixas e variáveis. Este montante não pode ultrapassar o valor teto estabelecido no Edital."]
[null,"5. O valor do lance serve apenas como referência para determinar o vencedor do certame, não implicando necessariamente que a CONCESSIONÁRIA irá receber seu valor ao longo dos anos. O que se garante é o Preço Unitário (PU) por m3 e a Parcela Fixa mensal, desde que a CONCESSIONÁRIA cumpra todas suas obrigações."]
[null,"6. Os valores ofertados pelo licitante representam compromisso em seguí-los até o final do contrato. Não serão aceitos pedidos de reequilíbrio por alterações aos preços indicados nas células em amarelo, devendo o licitante realizar ex-ante todas as projeções necessárias para a devida mensuração destes valores."]
[null,"7. Ao término do leilão verbal será feito um ajuste na TIR para para igualar ao lance vencedor."]
[null,"8. A aba \"Plano de Negócios\" resultante será vinculante ao CONTRATO."]
[null,"9. Caso o licitante queira apresentar sugestões de melhoria ou esclarecimentos, deve fazê-lo dentro das regras e prazos indicados no Edital, para a devida circularização das mudanças entre todos os licitantes."]
[null,"10. As variáveis de preços-teto unitários de CAPEX, OPEX e TIR, assim como do somatório das contraprestações, serão consideradas com valores até duas casas decimais."]

{"sheet":"Lances","index":1,"n_rows":109,"n_cols":47,"rows_kept":109,"cut":false,"hidden":false,"merged":[[80,14,81,14],[80,15,80,16],[108,13,108,16],[5,1,9,1],[5,18,8,18],[10,1,14,1],[5,12,9,12],[5,13,5,14],[6,13,6,14],[7,13,7,14],[8,13,8,14],[4,2,4,3],[4,19,4,20],[1,1,2,3],[1,5,2,6],[1,8,2,10],[1,12,2,14],[1,18,2,20],[4,24,4,28],[4,29,4,33],[5,25,6,25],[5,30,6,30],[5,31,6,31],[4,37,4,41],[4,42,4,46],[5,32,6,32],[5,33,6,33],[5,36,6,36],[5,37,6,37],[5,45,6,45],[5,46,6,46],[5,40,6,40],[5,41,6,41],[5,42,6,42],[5,43,6,43],[5,44,6,44],[48,29,48,33],[5,38,6,38],[5,39,6,39],[5,26,6,26],[49,29,50,29],[49,30,50,30],[49,31,50,31],[49,32,50,32],[49,33,50,33],[49,26,50,26],[49,27,50,27],[5,29,6,29],[5,23,6,23],[5,24,6,24],[9,8,9,9],[10,8,10,9],[49,28,50,28],[5,27,6,27],[5,28,6,28],[48,24,48,28],[49,23,50,23],[49,24,50,24],[49,25,50,25]]}
[]
[null,"PASSO 1: Preencher as células amarelas",null,null,null,"PASSO 2: Clicar em \"CALCULAR\"",null,null,"PASSO 3: validar seu lance",null,null,null,"PASSO 4: validar os preços-teto unitários",null,null,null,null,null,"PASSO 5: validar as ponderações da fórmula paramétrica de reajustes"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX"]
[null,null,"LANCES",null,null,null,null,null,"Total das pacelas fixas",null,{"$f":"PC!E493","v":6960775597.7741165},null,null,"MEDIANA DOS PREÇOS-TETO UNITÁRIOS ANUAIS",null,null,null,null,null,"PONDERAÇÕES REAJUSTE",null,null,null,null,"OPEX",null,null,null,null,"CAPEX",null,null,null,null,null,null,null,"OPEX",null,null,null,null,"CAPEX"]
[null,"OPEX","Energia Elétrica",1,null,null,null,null,"Total das parcelas variáveis",null,{"$f":"PC!E531","v":3655081532.320539},null,null,"Energia Elétrica",null,{"$f":"0.19*D6","v":0.19},"por m3",null,"OPEX","Pessoal (P1)",{"$f":"AA43/SUM($Y$43:$AB$43)","v":0.45533257139554301},null,null,"BLOCO 1","Energia Elétrica","Produtos Químicos","Pessoal","Outros Custos","Seguros e Garantias","Estações Elevatórias","Linhas de Recalque e Emissários Finais","Redes Coletoras e Ligações ","ETEs + Sist. de Tratamento Individual","Desapropriação",null,null,"AUXILIAR","Energia Elétrica","Produtos Químicos","Pessoal","Outros Custos","Seguros e Garantias","Estações Elevatórias","Linhas de Recalque e Emissários Finais","Redes Coletoras e Ligações ","ETEs + Sist. de Tratamento Individual","Desapropriação"]
[null,null,"Produtos Químicos",1,null,null,null,null,"SEU LANCE",null,{"$f":"K5+K6","v":10615857130.094656},null,null,"Produtos Químicos",null,{"$f":"0.12*D7","v":0.12},"por m3",null,null,"Energia Elétrica (P2)",{"$f":"Y43/SUM($Y$43:$AB$43)","v":8.0779644617935908E-2}]
[null,null,"Pessoal",1,null,null,null,null,null,null,null,null,null,"Pessoal",null,{"$f":"150.57*$D$8","v":150.57},"por ligação",null,null,"Produtos Químicos (P3)",{"$f":"Z43/SUM($Y$43:$AB$43)","v":8.5726480080813086E-3},null,null,2023,{"$f":"$D$6*AL8","v":2803294.7193911434},{"$f":"$D$7*AM8","v":68448.480414421851},{"$f":"$D$8*AN8","v":15210268.174721405},{"$f":"$D$9*AO8","v":17700713.320197918},{"$f":"$D$10*AP8","v":730216.56561894447},{"$f":"$D$11*AQ8","v":6020105.1265000012},{"$f":"$D$12*AR8","v":7492351.7360647805},{"$f":"$D$13*AS8","v":117120838.21321745},{"$f":"$D$14*AT8","v":10049872.978749026},{"$f":"$D$15*AU8","v":10653249.295781093},null,null,2023,2803294.7193911434,68448.480414421851,15210268.174721405,17700713.320197918,730216.56561894447,6020105.1265000012,7492351.7360647805,117120838.21321745,10049872.978749026,10653249.295781093]
[null,null,"Outros Custos",1,null,null,null,null,null,null,null,null,null,"Outros Custos",null,{"$f":"136.46*$D$9","v":136.46},"por ligação",null,null,"Outros Custos (P4)",{"$f":"AB43/SUM($Y$43:$AB$43)","v":0.4553151359784397},null,null,2024,3326029.3886587494,114896.86395353194,18581858.721289262,20118211.565117512,{"$f":"$D$10*AP9","v":1657810.7134851795},40316007.881500006,77086253.521064788,109448555.95576993,146628662.28767002,2584110.2909903442,null,null,2024,3326029.3886587494,114896.86395353194,18581858.721289262,20118211.565117512,1657810.7134851795,40316007.881500006,77086253.521064788,109448555.95576993,146628662.28767002,2584110.2909903442]
[null,null,"Seguros e Garantias",1,null,null,null,null,"PREÇO UNITÁRIO (PU) m3",null,{"$f":"CP!C7","v":3.72543257991294},null,null,null,null,null,null,null,null,null,{"$f":"SUM(U6:U9)","v":1},null,null,2025,4217061.6692342591,354222.69006385602,22603904.139357124,23558996.747717619,851496.49480132025,23141035.020637501,23572238.343703646,115749964.86206402,25131512.215808284,2066794.0845146673,null,null,2025,4217061.6692342591,354222.69006385602,22603904.139357124,23558996.747717619,851496.49480132025,23141035.020637501,23572238.343703646,115749964.86206402,25131512.215808284,2066794.0845146673]
[null,"CAPEX","Estações Elevatórias",1,null,null,null,null,"PARCELA FIXA (PF) MENSAL",null,{"$f":"CP!C9","v":23991633.773957849},null,null,"CAPEX",null,null,null,null,null,null,null,null,null,2026,4979241.3900700165,441973.5999109351,27043263.346624985,28443783.537233859,820319.2286359896,23612099.945675828,14206818.615778852,107278093.79138012,26802413.355596807,1818630.512274323,null,null,2026,4979241.3900700165,441973.5999109351,27043263.346624985,28443783.537233859,820319.2286359896,23612099.945675828,14206818.615778852,107278093.79138012,26802413.355596807,1818630.512274323]
[null,null,"Linhas de Recalque e Emissários Finais",1,null,null,null,null,null,null,null,null,null,"REDE",null,null,null,null,null,null,null,null,null,2027,5699974.2934744619,516898.98366990453,31290734.640192844,33795362.561862737,990128.95273245557,19136778.316125832,19108934.147352938,108488707.19580013,64464150.109219201,2330077.6567550115,null,null,2027,5699974.2934744619,516898.98366990453,31290734.640192844,33795362.561862737,990128.95273245557,19136778.316125832,19108934.147352938,108488707.19580013,64464150.109219201,2330077.6567550115]
[null,null,"Redes Coletoras e Ligações ",1,null,null,null,null,null,null,null,null,null,"Custo Médio por Metro de Rede de Esgoto Conforme Diâmetro",null,null,null,null,null,null,null,null,null,2028,6388657.2741585318,635610.01000460284,35309207.032160699,36724146.408589661,870650.1433539245,20756610.014925834,20399481.180352941,108945829.94606866,33670605.724096611,1608942.512274323,null,null,2028,6388657.2741585318,635610.01000460284,35309207.032160699,36724146.408589661,870650.1433539245,20756610.014925834,20399481.180352941,108945829.94606866,33670605.724096611,1608942.512274323]
[null,null,"ETEs + Sist. de Tratamento Individual",1,null,null,null,null,null,null,null,null,null,null,"DN (mm)","R$/m",null,null,null,null,null,null,null,2029,7070479.223952435,720573.40699871746,39295484.546728559,40390552.574720666,696963.23847800167,15733776.158925837,8770193.5314705875,110002318.29902808,8600733.0378545988,2068669.375,null,null,2029,7070479.223952435,720573.40699871746,39295484.546728559,40390552.574720666,696963.23847800167,15733776.158925837,8770193.5314705875,110002318.29902808,8600733.0378545988,2068669.375]
[null,null,"Desapropriação",1,null,null,null,null,null,null,null,null,null,null,100,{"$f":"176.52*$D$13","v":176.52},null,null,null,null,null,null,null,2030,7755627.5273029599,798765.29281215626,43305347.346096411,44080253.566524558,759546.38974094158,15459172.368925836,11465929.541470587,112358006.37718807,19771157.020911876,986791.36576466728,null,null,2030,7755627.5273029599,798765.29281215626,43305347.346096411,44080253.566524558,759546.38974094158,15459172.368925836,11465929.541470587,112358006.37718807,19771157.020911876,986791.36576466728]
[null,null,"TIR",1,null,null,null,null,null,null,null,null,null,null,150,{"$f":"294.39*$D$13","v":294.39},null,null,null,null,null,null,null,2031,8443395.98283788,908871.21470668807,47333907.928064272,47789419.395329557,661095.6744207677,10240556.533725834,6124138.1449999986,114692025.60751967,5771463.2547270954,802215.36576466728,null,null,2031,8443395.98283788,908871.21470668807,47333907.928064272,47789419.395329557,661095.6744207677,10240556.533725834,6124138.1449999986,114692025.60751967,5771463.2547270954,802215.36576466728]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,{"$f":"423.17*$D$13","v":423.17},null,null,null,null,null,null,null,2032,9133194.4487004243,990421.7870474048,51377082.834232122,52135533.805477478,650851.74965953396,3302491.8903924995,1451874.15,117000758.12702754,13722432.008203031,231453.137274323,null,"",2032,9133194.4487004243,990421.7870474048,51377082.834232122,52135533.805477478,650851.74965953396,3302491.8903924995,1451874.15,117000758.12702754,13722432.008203031,231453.137274323]
[null,"Observação: OPEX, CAPEX e TIR não podem ultrapassar 100%. E devem ser positivos.",null,null,null,null,null,null,null,null,null,null,null,null,250,{"$f":"$D$13*560.74","v":560.74},null,null,null,null,null,null,null,2033,9824683.2030123137,1072204.0787073057,55430746.446599998,55251554.759397484,558807.95972350403,1354191.4175925001,155337.14000000001,111482236.51126525,6535515.9868443077,160513.4518032902,null,null,2033,9824683.2030123137,1072204.0787073057,55430746.446599998,55251554.759397484,558807.95972350403,1354191.4175925001,155337.14000000001,111482236.51126525,6535515.9868443077,160513.4518032902]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,300,{"$f":"705.73*$D$13","v":705.73},null,null,null,null,null,null,null,2034,10348347.241771517,1135114.3001965771,58661014.998599999,58244439.83073727,183031.93398880938,1221588.2475925002,0,29117637.009415958,3136093.2549291793,160513.4518032902,null,null,2034,10348347.241771517,1135114.3001965771,58661014.998599999,58244439.83073727,183031.93398880938,1221588.2475925002,0,29117637.009415958,3136093.2549291793,160513.4518032902]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,350,{"$f":"$D$13*857.21","v":857.21},null,null,null,null,null,null,null,2035,10631728.047401892,1168054.8407590513,60429682.492199987,59857608.194682658,186677.62045323747,1629847.3484832605,0,28953465.451599285,3808244.5393482042,0,null,null,2035,10631728.047401892,1168054.8407590513,60429682.492199987,59857608.194682658,186677.62045323747,1629847.3484832605,0,28953465.451599285,3808244.5393482042,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,{"$f":"1014.47*$D$13","v":1014.47},null,null,null,null,null,null,null,2036,10752332.585946474,1181287.3831617187,61093286.641799986,60469214.1283319,185959.95986068257,1715166.5659849797,0,28790411.442630671,4022323.5100936717,0,null,null,2036,10752332.585946474,1181287.3831617187,61093286.641799986,60469214.1283319,185959.95986068257,1715166.5659849797,0,28790411.442630671,4022323.5100936717,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,500,{"$f":"1344.25*$D$13","v":1344.25},null,null,null,null,null,null,null,2037,10869542.241058428,1194122.7099128419,61734356.485199995,61060388.853742845,186177.71450919399,1883177.2075975342,0,28616691.303078219,4037228.2440135004,0,null,null,2037,10869542.241058428,1194122.7099128419,61734356.485199995,61060388.853742845,186177.71450919399,1883177.2075975342,0,28616691.303078219,4037228.2440135004,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,600,{"$f":"1691.85*$D$13","v":1691.85},null,null,null,null,null,null,null,2038,10983264.308221446,1206554.2283847248,62352292.75379999,61630941.998754703,186862.15442323778,1898882.0403975341,0,28442288.889320936,4022323.5100674685,0,null,null,2038,10983264.308221446,1206554.2283847248,62352292.75379999,61630941.998754703,186862.15442323778,1898882.0403975341,0,28442288.889320936,4022323.5100674685,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,11093453.99817243,1218573.3682105814,62946700.954199985,62179843.183493614,185109.9076243249,1936946.3428975344,0,28259759.327751771,4042196.4886696078,0,null,null,2039,11093453.99817243,1218573.3682105814,62946700.954199985,62179843.183493614,185109.9076243249,1936946.3428975344,0,28259759.327751771,4042196.4886696078,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"LINHA DE RECALQUE E EMISSÁRIOS",null,null,null,null,null,null,null,null,null,2040,11200091.213189792,1230179.1904590155,63517475.687399991,62707651.99630145,184114.1826779714,1902696.8340419787,0,28081691.368498839,4037228.2439791891,0,null,null,2040,11200091.213189792,1230179.1904590155,63517475.687399991,62707651.99630145,184114.1826779714,1902696.8340419787,0,28081691.368498839,4037228.2439791891,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Custo Médio por Metro de Rede de Esgoto Conforme Diâmetro",null,null,null,null,null,null,null,null,null,2041,11298501.969966345,1240777.977419263,64064472.406199992,63213875.462406419,133297.56694620667,1902696.8340419787,0,16923068.530527338,3739133.5656787087,0,null,null,2041,11298501.969966345,1240777.977419263,64064472.406199992,63213875.462406419,133297.56694620667,1902696.8340419787,0,16923068.530527338,3739133.5656787087,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DN (mm)","R$/m",null,null,null,null,null,null,null,2042,11354301.779675618,1246510.0855079233,64346989.908599988,64096504.059006065,131576.16306879354,1902696.8340419787,0,16729883.710047901,3719260.5871154224,0,null,null,2042,11354301.779675618,1246510.0855079233,64346989.908599988,64096504.059006065,131576.16306879354,1902696.8340419787,0,16729883.710047901,3719260.5871154224,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,{"$f":"176.52*$D$12","v":176.52},null,null,null,null,null,null,null,2043,11365921.29956384,1247259.5634749637,64341037.876499996,63475250.050319999,77752.69435016418,1904637.0928753118,0,4263829.2362651061,3396324.6856910968,0,null,null,2043,11365921.29956384,1247259.5634749637,64341037.876499996,63475250.050319999,77752.69435016418,1904637.0928753118,0,4263829.2362651061,3396324.6856910968,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,150,{"$f":"294.39*$D$12","v":294.39},null,null,null,null,null,null,null,2044,11359424.592359949,1246507.604809531,64298113.380899996,63436428.033519998,76667.022962000527,1904637.0928753118,0,4249336.2162651056,3426134.1535117305,0,null,null,2044,11359424.592359949,1246507.604809531,64298113.380899996,63436428.033519998,76667.022962000527,1904637.0928753118,0,4249336.2162651056,3426134.1535117305,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,{"$f":"423.17*$D$12","v":423.17},null,null,null,null,null,null,null,2045,11349123.773036409,1245308.5850707537,64229832.89729999,63374786.152719989,77156.935818489714,1904637.0928753118,0,4248449.5909666987,3411229.4196053366,0,null,null,2045,11349123.773036409,1245308.5850707537,64229832.89729999,63374786.152719989,77156.935818489714,1904637.0928753118,0,4248449.5909666987,3411229.4196053366,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,250,{"$f":"560.74*$D$12","v":560.74},null,null,null,null,null,null,null,2046,11335231.818395596,1243680.3280585988,64137726.216899984,63291230.841519997,75919.232494273834,1904637.0928753118,0,4244329.6664062906,3416197.6642449265,0,null,null,2046,11335231.818395596,1243680.3280585988,64137726.216899984,63291230.841519997,75919.232494273834,1904637.0928753118,0,4244329.6664062906,3416197.6642449265,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,300,{"$f":"705.73*$D$12","v":705.73},null,null,null,null,null,null,null,2047,11317788.31728223,1241651.6147033314,64022068.88279999,63186411.821720004,76215.462748677426,1904637.0928753118,0,4241623.346620474,3421165.9088748079,0,null,null,2047,11317788.31728223,1241651.6147033314,64022068.88279999,63186411.821720004,76215.462748677426,1904637.0928753118,0,4241623.346620474,3421165.9088748079,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,350,{"$f":"857.21*$D$12","v":857.21},null,null,null,null,null,null,null,2048,11296695.919838095,1239203.0572523908,63882117.079199985,63059574.980919994,77760.298122269218,1904637.0928753118,0,4238426.4740346605,3431102.3981551537,0,null,null,2048,11296695.919838095,1239203.0572523908,63882117.079199985,63059574.980919994,77760.298122269218,1904637.0928753118,0,4238426.4740346605,3431102.3981551537,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,{"$f":"1014.47*$D$12","v":1014.47},null,null,null,null,null,null,null,2049,11272186.875181088,1236344.9721694561,63719418.665699989,62911883.127920009,76763.109927122539,1904637.0928753118,0,4238426.4740346605,3460911.8659796785,0,null,null,2049,11272186.875181088,1236344.9721694561,63719418.665699989,62911883.127920009,76763.109927122539,1904637.0928753118,0,4238426.4740346605,3460911.8659796785,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,500,{"$f":"1344.25*$D$12","v":1344.25},null,null,null,null,null,null,null,2050,11244028.087907745,1233065.2893646362,63532397.174399979,62742707.526520006,77237.766220230158,1904637.0928753118,0,4232382.6196535882,3446007.1320620687,0,null,null,2050,11244028.087907745,1233065.2893646362,63532397.174399979,62742707.526520006,77237.766220230158,1904637.0928753118,0,4232382.6196535882,3446007.1320620687,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,600,{"$f":"1691.85*$D$12","v":1691.85},null,null,null,null,null,null,null,2051,11212168.168002369,1229364.3432874486,63320957.746199995,62550842.206919998,76042.891314204084,1904637.0928753118,0,4228262.6950931801,3460911.8659937414,0,null,null,2051,11212168.168002369,1229364.3432874486,63320957.746199995,62550842.206919998,76042.891314204084,1904637.0928753118,0,4228262.6950931801,3460911.8659937414,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052,11176593.965209493,1225223.2977262083,63084736.001699992,62957699.793062858,76335.388562837179,1904637.0928753118,0,4224669.7500089556,3465880.1106158984,0,null,null,2052,11176593.965209493,1225223.2977262083,63084736.001699992,62957699.793062858,76335.388562837179,1904637.0928753118,0,4224669.7500089556,3465880.1106158984,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"LIGAÇÕES DOMICILIARES",null,null,null,null,null,null,null,null,null,2053,0,0,0,0,0,0,0,0,0,0,null,null,2053,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Custo médio das ligações domiciliares de esgoto - R$ / ligação.",null,null,null,null,null,null,null,null,null,2054,0,0,0,0,0,0,0,0,0,0,null,null,2054,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tipo","R$/ligação",null,null,null,null,null,null,null,2055,0,0,0,0,0,0,0,0,0,0,null,null,2055,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ligação sem intradomiciliar",{"$f":"886.63*$D$13","v":886.63},null,null,null,null,null,null,null,2056,0,0,0,0,0,0,0,0,0,0,null,null,2056,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ligação com intradomiciliar",{"$f":"2466.66*$D$13","v":2466.66},null,null,null,null,null,null,null,2057,0,0,0,0,0,0,0,0,0,0,null,null,2057,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAIS",{"$f":"SUM(Y8:Y42)","v":281102365.32297391},29831669.148218542,1584496483.4056678,1584435810.4847691,11578545.11672329,214112893.85875985,189833550.05225915,1508891967.988549,430048415.12831032,25471960.499999989,null,null,null,{"$f":"SUM(AL8:AL42)","v":281102365.32297391},29831669.148218542,1584496483.4056678,1584435810.4847691,11578545.11672329,214112893.85875985,189833550.05225915,1508891967.988549,430048415.12831032,25471960.499999989]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ETE E SISTEMA INDIVIDUAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Custo unitário de ETE convencional por vazão (L/s)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vazão","Preço unitário"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"26 -50 l/s",{"$f":"223165.6041*$D$14","v":223165.6041}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"51-100 l/s",{"$f":"189554.4651*$D$14","v":189554.4651}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"101 - 200 l/s",{"$f":"158709.8181*$D$14","v":158709.8181}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maior que 200 l/s",{"$f":"112369.476479452*$D$14","v":112369.476479452}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Custo Unitário de ETE compacta por vazão (L/s)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vazão","Preço unitário"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 - 5 l/s",{"$f":"395765.3536*$D$14","v":395765.35359999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6 - 15 l/s",{"$f":"175276.78*$D$14","v":175276.78}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"15 - 25 l/s",{"$f":"122592.772*$D$14","v":122592.772}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Custo do Sistema individual por unidade"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valor",{"$f":"4968.24*$D$14","v":4968.24}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ESTAÇÕES ELEVATÓRIAS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Custo de Estações Elevatórias por CV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CV","Preço unitário"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 - 5 cv",{"$f":"111983.98*$D$11","v":111983.98}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6 - 10 cv",{"$f":"67437.9*$D$11","v":67437.899999999994}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"11 - 20 cv",{"$f":"55090.47*$D$11","v":55090.47}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"21 - 50 cv",{"$f":"39399.41*$D$11","v":39399.410000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"51 - 70 cv",{"$f":"30716.18*$D$11","v":30716.18}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"71 - 150 cv",{"$f":"22600.34*$D$11","v":22600.34}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"maior que 150",{"$f":"18531.68899*$D$11","v":18531.688989999999}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"DESAPROPRIAÇÃO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Custo de desapropriação - R$/m²"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cidade","Preço do Terreno (R$/m²)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Terreno","Gleba"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aquiraz",{"$f":"181.28*$D$15","v":181.28},{"$f":"45.71*$D$15","v":45.71}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barbalha",{"$f":"210.9*$D$15","v":210.9},{"$f":"70.21*$D$15","v":70.209999999999994}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cascavel",{"$f":"177.49*$D$15","v":177.49},{"$f":"37.76*$D$15","v":37.76}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Caucaia",{"$f":"210.1*$D$15","v":210.1},{"$f":"69.4*$D$15","v":69.400000000000006}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chorozinho",{"$f":"131.89*$D$15","v":131.88999999999999},{"$f":"11.46*$D$15","v":11.46}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eusébio",{"$f":"224.77*$D$15","v":224.77},{"$f":"101.26*$D$15","v":101.26}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farias Brito",{"$f":"163.88*$D$15","v":163.88},{"$f":"25.06*$D$15","v":25.06}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fortaleza",{"$f":"1010.85*$D$15","v":1010.85},{"$f":"490.75*$D$14","v":490.75}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guaiuba",{"$f":"159.06*$D$15","v":159.06},{"$f":"8.62*$D$14","v":8.6199999999999992}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Horizonte",{"$f":"197.01*$D$15","v":197.01},{"$f":"61.45*$D$14","v":61.45}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Itaitinga",{"$f":"167.39*$D$15","v":167.39},{"$f":"31.83*$D$14","v":31.83}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Juazeiro do Norte",{"$f":"230.34*$D$15","v":230.34},{"$f":"94.78*$D$14","v":94.78}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maracanaú",{"$f":"222.94*$D$15","v":222.94},{"$f":"87.37*$D$14","v":87.37}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maranguape",{"$f":"190.23*$D$15","v":190.23},{"$f":"49.77*$D$14","v":49.77}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Missão Velha",{"$f":"151.92*$D$15","v":151.91999999999999},{"$f":"13.84*$D$14","v":13.84}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nova Olinda",{"$f":"155.21*$D$15","v":155.21},{"$f":"16.94*$D$14","v":16.940000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pacajus",{"$f":"190.23*$D$15","v":190.23},{"$f":"49.77*$D$14","v":49.77}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pacatuba",{"$f":"212.75*$D$15","v":212.75},{"$f":"63.62*$D$14","v":63.62}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paracuru",{"$f":"177.57*$D$15","v":177.57},{"$f":"29.04*$D$14","v":29.04}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paraipaba",{"$f":"164.95*$D$15","v":164.95},{"$f":"26.06*$D$14","v":26.06}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São Gonçalo do Amarante",{"$f":"195.73*$D$15","v":195.73},{"$f":"55.08*$D$14","v":55.08}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São Luís do Curu",{"$f":"149.72*$D$15","v":149.72},{"$f":"11.76*$D$14","v":11.76}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trairi",{"$f":"148.87*$D$15","v":148.87},{"$f":"13.31*$D$14","v":13.31}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santana do Cariri",{"$f":"210.9*$D$15","v":210.9}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"REFORMAS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Para orçamentação de reformas de estações elevatórias e de tratramento, será considerado 25% do custo unitário de implantação de uma unidade nova"]

{"sheet":"PC","index":2,"n_rows":2120,"n_cols":61,"rows_kept":2120,"cut":false,"hidden":true,"merged":[]}
[null,{"$f":"ROW(C1)","v":1},"Coluna",null,{"$f":"IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(E4),4,3),\"1\",\"\"),\"\")","v":"E"},{"$f":"IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(F4),4,3),\"1\",\"\"),\"\")","v":"F"},"G","H","I",null,"K",{"$f":"IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(L4),4,3),\"1\",\"\"),\"\")","v":"L"},"M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG",null,null,null,null,"Data base:","2021-04-01"]
[null,null,"Modelo de Contratação",null,"Subconcessão"]
[null,null,"Natureza Jurídica",null,"SPE de Consórcios Municipais",null,null,null,null,null,"Aquiraz","Barbalha","Cascavel","Caucaia","Chorozinho","Eusébio","Farias Brito","Fortaleza","Guaiúba","Horizonte","Itaitinga","Juazeiro do Norte","Maracanaú","Maranguape","Missão Velha","Nova Olinda","Pacajus","Pacatuba","Paracuru","Paraipaba","São Gonçalo do Amarante","São Luís do Curu","Trairi","Santana do Cariri",null,null,null,"Municípios"]
[null,null,"SPEs",null,"Cons1","Cons2","Cons3","Cons4","Cons5",null,"Aquiraz","Barbalha","Cascavel","Caucaia","Chorozinho","Eusébio","Farias_Brito","Fortaleza","Guaiúba","Horizonte","Itaitinga","Juazeiro_do_Norte","Maracanaú","Maranguape","Missão_Velha","Nova_Olinda","Pacajus","Pacatuba","Paracuru","Paraipaba","São_Gonçalo_do_Amarante","São_Luís_do_Curu","Trairi","Santana do Cariri",null,null,null,"Aquiraz","Barbalha","Cascavel","Caucaia","Chorozinho","Eusébio","Farias_Brito","Fortaleza","Guaiúba","Horizonte","Itaitinga","Juazeiro_do_Norte","Maracanaú","Maranguape","Missão_Velha","Nova_Olinda","Pacajus","Pacatuba","Paracuru","Paraipaba","São_Gonçalo_do_Amarante","São_Luís_do_Curu","Trairi","Santana do Cariri"]
[null,{"$f":"ROW(C5)","v":5},null,{"$f":"IF(C5=\"\",\"\",IF(AND(COUNT(C5)>0,COUNT(C4)=0),C4,D4))","v":""}]
[null,6,"Inputs","","Real"]
[null,7,null,""]
[null,8,"Datas","",null,null,null,null,null,null,{"$f":"LARGE(K11:AG11,1)","v":{"$error":"#NUM!"}}]
[null,9,null,""]
[null,10,"Início da Concessão","","2023-01-31","2023-01-31","2023-01-31","2023-01-31","2023-01-31"]
[null,11,"Início da Distribuição de Dividendos","","2028-01-01","2028-01-01","2028-01-01","2028-01-01","2028-01-01"]
[null,{"$f":"ROW(C12)","v":12},"Início da Redução de Capital","",{"$f":"E13","v":"2052-12-31"},{"$f":"F13","v":"2052-12-31"},"2052-12-31","2052-12-31","2052-12-31",null,"2052-12-31","2052-12-31","2052-12-31","2052-12-31","2052-12-31","2052-12-31","2052-12-31","2052-12-31","2052-12-31","2052-12-31","2052-12-31","2052-12-31","2052-12-31","2052-12-31","2052-12-31","2052-12-31","2052-12-31","2052-12-31","2052-12-31","2052-12-31","2052-12-31","2052-12-31","2052-12-31","2052-12-31"]
[null,13,"Período da Concessão","",{"$f":"E14","v":"2052-12-31"},{"$f":"F14","v":"2052-12-31"},"2052-12-31","2052-12-31","2052-12-31",null,{"$f":"MIN(K$12,INDEX($E$13:$I$13,1,MATCH(K$18,$E$4:$I$4,0)))","v":"2052-12-31"},{"$f":"MIN(L$12,INDEX($E$13:$I$13,1,MATCH(L$18,$E$4:$I$4,0)))","v":"2052-12-31"},"2052-12-31",{"$f":"MIN(N$12,INDEX($E$13:$I$13,1,MATCH(N$18,$E$4:$I$4,0)))","v":"2052-12-31"},"2052-12-31","2052-12-31","2052-12-31","2052-12-31","2052-12-31","2052-12-31","2052-12-31","2052-12-31","2052-12-31","2052-12-31","2052-12-31","2052-12-31","2052-12-31","2052-12-31","2052-12-31","2052-12-31","2052-12-31","2052-12-31","2052-12-31",{"$f":"MIN(AH$12,INDEX($E$13:$I$13,1,MATCH(AH$18,$E$4:$I$4,0)))","v":"2052-12-31"},null,null,null,{"$f":"YEAR(K13)","v":2052},2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052]
[null,14,"Percentual do Último Ano",null,{"$f":"EOMONTH(E10,30*12-1)","v":"2052-12-31"},{"$f":"EOMONTH(F10,30*12-1)","v":"2052-12-31"},{"$f":"EOMONTH(G10,30*12-1)","v":"2052-12-31"},{"$f":"EOMONTH(H10,30*12-1)","v":"2052-12-31"},{"$f":"EOMONTH(I10,30*12-1)","v":"2052-12-31"},null,{"$f":"IF(K13=INDEX($E$13:$I$13,1,MATCH(K$18,$E$4:$I$4,0)),1,(MONTH(K13)-1)/12)","v":1},{"$f":"IF(L13=INDEX($E$13:$I$13,1,MATCH(L$18,$E$4:$I$4,0)),1,(MONTH(L13)-1)/12)","v":1},1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(X13=INDEX($E$13:$I$13,1,MATCH(X$18,$E$4:$I$4,0)),1,(MONTH(X13)-1)/12)","v":1},1,1,1,1,1,1,1,1,1,1]
[null,15,null,{"$f":"IF(C15=\"\",\"\",IF(AND(COUNT(C15)>0,COUNT(C13)=0),C13,D13))","v":""}]
[null,16,"Consórcios Municipais","",null,null,null,null,null,null,"Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons2","Cons2","Cons2","Cons2","Cons2","Cons1"]
[null,17,null,"",null,null,null,null,null,null,"Cons2","Cons2","Cons2","Cons1","Cons2","Cons2","Cons2","Cons1","Cons2","Cons2","Cons2","Cons2","Cons2","Cons2","Cons2","Cons2","Cons2","Cons2","Cons1","Cons1","Cons1","Cons1","Cons1"]
[null,18,"Alocação em cada Consórcio","",null,null,null,null,null,null,{"$f":"'CP individual'!K4","v":"Cons1"},{"$f":"'CP individual'!L4","v":"Cons1"},{"$f":"'CP individual'!M4","v":"Cons1"},{"$f":"'CP individual'!N4","v":"Cons2"},{"$f":"'CP individual'!O4","v":"Cons1"},{"$f":"'CP individual'!P4","v":"Cons1"},{"$f":"'CP individual'!Q4","v":"Cons1"},{"$f":"'CP individual'!R4","v":"Cons2"},{"$f":"'CP individual'!S4","v":"Cons1"},{"$f":"'CP individual'!T4","v":"Cons1"},{"$f":"'CP individual'!U4","v":"Cons1"},{"$f":"'CP individual'!V4","v":"Cons1"},{"$f":"'CP individual'!W4","v":"Cons1"},{"$f":"'CP individual'!X4","v":"Cons1"},{"$f":"'CP individual'!Y4","v":"Cons1"},{"$f":"'CP individual'!Z4","v":"Cons1"},{"$f":"'CP individual'!AA4","v":"Cons1"},{"$f":"'CP individual'!AB4","v":"Cons1"},{"$f":"'CP individual'!AC4","v":"Cons2"},{"$f":"'CP individual'!AD4","v":"Cons2"},{"$f":"'CP individual'!AE4","v":"Cons2"},{"$f":"'CP individual'!AF4","v":"Cons2"},{"$f":"'CP individual'!AG4","v":"Cons2"},{"$f":"'CP individual'!AH4","v":"Cons1"}]
[null,19,null,""]
[null,20,"Modelo de Negócio",""]
[null,21,null,""]
[null,22,"Modelo de Negócio","","PPP","PPP","PPP","PPP","PPP"]
[null,23,null,""]
[null,24,"Capital de Giro"]
[null,25,null,{"$f":"IF(C25=\"\",\"\",IF(AND(COUNT(C25)>0,COUNT(C24)=0),C24,D24))","v":""}]
[null,26,"Contas a receber - dias","",30,30,30,30,30]
[null,27,"Contas a Pagar - dias","",30,30,30,30,30]
[null,28,"Impostos a Pagar - dias","",30,30,30,30,30]
[null,29,null,""]
[null,30,"Indicadores Operacionais",""]
[null,31,null,""]
["x",32,"População","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,33,2020,{"$f":"IF(C33=\"\",\"\",IF(AND(COUNT(C33)>0,COUNT(C32)=0),C32,D32))","v":"População"},{"$f":"SUMIFS($K33:$AH33,$K$18:$AH$18,E$4)","v":1102861.2239368293},{"$f":"SUMIFS($K33:$AH33,$K$18:$AH$18,F$4)","v":3134785.3384939125},0,0,0,null,{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C33,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(K$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AL33","v":52502},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C33,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(L$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AM33","v":42391},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C33,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(M$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AN33","v":57315},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C33,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(N$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AO33","v":338182.33849391225},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C33,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(O$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AP33","v":12776},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C33,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(P$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AQ33","v":53839},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C33,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Q$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AR33","v":6950},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C33,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(R$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AS33","v":2707915},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C33,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(S$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AT33","v":16229},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C33,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(T$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AU33","v":60678},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C33,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(U$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AV33","v":42792},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C33,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(V$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AW33","v":271464},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C33,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(W$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AX33","v":228126},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C33,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(X$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AY33","v":91937},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C33,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Y$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AZ33","v":14876},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C33,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Z$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BA33","v":13400.223936829181},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C33,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AA$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BB33","v":59049},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C33,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AB$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BC33","v":72688},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C33,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AC$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BD33","v":22652},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C33,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AD$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BE33","v":12623},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C33,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AE$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BF33","v":24614},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C33,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AF$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BG33","v":8392},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C33,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AG$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BH33","v":20407},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BN$615,MATCH($C33,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AH$3,'[64]Dados AECOM'!$D$2:$BN$2,0))*BI33","v":5849},null,null,0,{"$f":"IF(OR(AL32<1,$C33>AL$13),0,IF(YEAR(INDEX($K$13:$AG$13,1,MATCH(AL$4,$K$4:$AG$4,0)))<=$C33,INDEX($K$14:$AG$14,1,MATCH(AL$4,$K$4:$AG$4,0)),1))","v":1},{"$f":"IF(OR(AM32<1,$C33>AM$13),0,IF(YEAR(INDEX($K$13:$AG$13,1,MATCH(AM$4,$K$4:$AG$4,0)))<=$C33,INDEX($K$14:$AG$14,1,MATCH(AM$4,$K$4:$AG$4,0)),1))","v":1},{"$f":"IF(OR(AN32<1,$C33>AN$13),0,IF(YEAR(INDEX($K$13:$AG$13,1,MATCH(AN$4,$K$4:$AG$4,0)))<=$C33,INDEX($K$14:$AG$14,1,MATCH(AN$4,$K$4:$AG$4,0)),1))","v":1},{"$f":"IF(OR(AO32<1,$C33>AO$13),0,IF(YEAR(INDEX($K$13:$AG$13,1,MATCH(AO$4,$K$4:$AG$4,0)))<=$C33,INDEX($K$14:$AG$14,1,MATCH(AO$4,$K$4:$AG$4,0)),1))","v":1},{"$f":"IF(OR(AP32<1,$C33>AP$13),0,IF(YEAR(INDEX($K$13:$AG$13,1,MATCH(AP$4,$K$4:$AG$4,0)))<=$C33,INDEX($K$14:$AG$14,1,MATCH(AP$4,$K$4:$AG$4,0)),1))","v":1},{"$f":"IF(OR(AQ32<1,$C33>AQ$13),0,IF(YEAR(INDEX($K$13:$AG$13,1,MATCH(AQ$4,$K$4:$AG$4,0)))<=$C33,INDEX($K$14:$AG$14,1,MATCH(AQ$4,$K$4:$AG$4,0)),1))","v":1},{"$f":"IF(OR(AR32<1,$C33>AR$13),0,IF(YEAR(INDEX($K$13:$AG$13,1,MATCH(AR$4,$K$4:$AG$4,0)))<=$C33,INDEX($K$14:$AG$14,1,MATCH(AR$4,$K$4:$AG$4,0)),1))","v":1},{"$f":"IF(OR(AS32<1,$C33>AS$13),0,IF(YEAR(INDEX($K$13:$AG$13,1,MATCH(AS$4,$K$4:$AG$4,0)))<=$C33,INDEX($K$14:$AG$14,1,MATCH(AS$4,$K$4:$AG$4,0)),1))","v":1},{"$f":"IF(OR(AT32<1,$C33>AT$13),0,IF(YEAR(INDEX($K$13:$AG$13,1,MATCH(AT$4,$K$4:$AG$4,0)))<=$C33,INDEX($K$14:$AG$14,1,MATCH(AT$4,$K$4:$AG$4,0)),1))","v":1},{"$f":"IF(OR(AU32<1,$C33>AU$13),0,IF(YEAR(INDEX($K$13:$AG$13,1,MATCH(AU$4,$K$4:$AG$4,0)))<=$C33,INDEX($K$14:$AG$14,1,MATCH(AU$4,$K$4:$AG$4,0)),1))","v":1},{"$f":"IF(OR(AV32<1,$C33>AV$13),0,IF(YEAR(INDEX($K$13:$AG$13,1,MATCH(AV$4,$K$4:$AG$4,0)))<=$C33,INDEX($K$14:$AG$14,1,MATCH(AV$4,$K$4:$AG$4,0)),1))","v":1},{"$f":"IF(OR(AW32<1,$C33>AW$13),0,IF(YEAR(INDEX($K$13:$AG$13,1,MATCH(AW$4,$K$4:$AG$4,0)))<=$C33,INDEX($K$14:$AG$14,1,MATCH(AW$4,$K$4:$AG$4,0)),1))","v":1},{"$f":"IF(OR(AX32<1,$C33>AX$13),0,IF(YEAR(INDEX($K$13:$AG$13,1,MATCH(AX$4,$K$4:$AG$4,0)))<=$C33,INDEX($K$14:$AG$14,1,MATCH(AX$4,$K$4:$AG$4,0)),1))","v":1},{"$f":"IF(OR(AY32<1,$C33>AY$13),0,IF(YEAR(INDEX($K$13:$AG$13,1,MATCH(AY$4,$K$4:$AG$4,0)))<=$C33,INDEX($K$14:$AG$14,1,MATCH(AY$4,$K$4:$AG$4,0)),1))","v":1},{"$f":"IF(OR(AZ32<1,$C33>AZ$13),0,IF(YEAR(INDEX($K$13:$AG$13,1,MATCH(AZ$4,$K$4:$AG$4,0)))<=$C33,INDEX($K$14:$AG$14,1,MATCH(AZ$4,$K$4:$AG$4,0)),1))","v":1},{"$f":"IF(OR(BA32<1,$C33>BA$13),0,IF(YEAR(INDEX($K$13:$AG$13,1,MATCH(BA$4,$K$4:$AG$4,0)))<=$C33,INDEX($K$14:$AG$14,1,MATCH(BA$4,$K$4:$AG$4,0)),1))","v":1},{"$f":"IF(OR(BB32<1,$C33>BB$13),0,IF(YEAR(INDEX($K$13:$AG$13,1,MATCH(BB$4,$K$4:$AG$4,0)))<=$C33,INDEX($K$14:$AG$14,1,MATCH(BB$4,$K$4:$AG$4,0)),1))","v":1},{"$f":"IF(OR(BC32<1,$C33>BC$13),0,IF(YEAR(INDEX($K$13:$AG$13,1,MATCH(BC$4,$K$4:$AG$4,0)))<=$C33,INDEX($K$14:$AG$14,1,MATCH(BC$4,$K$4:$AG$4,0)),1))","v":1},{"$f":"IF(OR(BD32<1,$C33>BD$13),0,IF(YEAR(INDEX($K$13:$AG$13,1,MATCH(BD$4,$K$4:$AG$4,0)))<=$C33,INDEX($K$14:$AG$14,1,MATCH(BD$4,$K$4:$AG$4,0)),1))","v":1},{"$f":"IF(OR(BE32<1,$C33>BE$13),0,IF(YEAR(INDEX($K$13:$AG$13,1,MATCH(BE$4,$K$4:$AG$4,0)))<=$C33,INDEX($K$14:$AG$14,1,MATCH(BE$4,$K$4:$AG$4,0)),1))","v":1},{"$f":"IF(OR(BF32<1,$C33>BF$13),0,IF(YEAR(INDEX($K$13:$AG$13,1,MATCH(BF$4,$K$4:$AG$4,0)))<=$C33,INDEX($K$14:$AG$14,1,MATCH(BF$4,$K$4:$AG$4,0)),1))","v":1},{"$f":"IF(OR(BG32<1,$C33>BG$13),0,IF(YEAR(INDEX($K$13:$AG$13,1,MATCH(BG$4,$K$4:$AG$4,0)))<=$C33,INDEX($K$14:$AG$14,1,MATCH(BG$4,$K$4:$AG$4,0)),1))","v":1},{"$f":"IF(OR(BH32<1,$C33>BH$13),0,IF(YEAR(INDEX($K$13:$AG$13,1,MATCH(BH$4,$K$4:$AG$4,0)))<=$C33,INDEX($K$14:$AG$14,1,MATCH(BH$4,$K$4:$AG$4,0)),1))","v":1},{"$f":"IF(OR(BI32<1,$C33>BI$13),0,IF(YEAR(INDEX($K$13:$AH$13,1,MATCH(BI$4,$K$4:$AH$4,0)))<=$C33,INDEX($K$14:$AH$14,1,MATCH(BI$4,$K$4:$AH$4,0)),1))","v":1}]
[null,34,2023,"População",1113321.1527204225,3153694.3935931567,0,0,0,null,{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C34,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(K$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AL34","v":53049},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C34,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(L$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AM34","v":42684},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C34,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(M$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AN34","v":57706},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C34,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(N$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AO34","v":341258.39359315665},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C34,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(O$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AP34","v":12920},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C34,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(P$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AQ34","v":54301},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C34,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Q$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AR34","v":6953},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C34,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(R$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AS34","v":2723062},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C34,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(S$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AT34","v":16338},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C34,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(T$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AU34","v":61267},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C34,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(U$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AV34","v":43221},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C34,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(V$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AW34","v":273320},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C34,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(W$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AX34","v":231058},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C34,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(X$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AY34","v":92961},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C34,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Y$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AZ34","v":14993},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C34,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Z$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BA34","v":13844.152720422473},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C34,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AA$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BB34","v":59623},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C34,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AB$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BC34","v":73228},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C34,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AC$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BD34","v":22826},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C34,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AD$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BE34","v":12684},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C34,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AE$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BF34","v":24841},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C34,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AF$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BG34","v":8418},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C34,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AG$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BH34","v":20605},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BN$615,MATCH($C34,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AH$3,'[64]Dados AECOM'!$D$2:$BN$2,0))*BI34","v":5855},null,null,{"$f":"AK33+1","v":1},{"$f":"IF(OR(AL33<1,$C34>AL$13),0,IF(YEAR(INDEX($K$13:$AG$13,1,MATCH(AL$4,$K$4:$AG$4,0)))<=$C34,INDEX($K$14:$AG$14,1,MATCH(AL$4,$K$4:$AG$4,0)),1))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(OR(BH33<1,$C34>BH$13),0,IF(YEAR(INDEX($K$13:$AG$13,1,MATCH(BH$4,$K$4:$AG$4,0)))<=$C34,INDEX($K$14:$AG$14,1,MATCH(BH$4,$K$4:$AG$4,0)),1))","v":1},{"$f":"IF(OR(BI33<1,$C34>BI$13),0,IF(YEAR(INDEX($K$13:$AH$13,1,MATCH(BI$4,$K$4:$AH$4,0)))<=$C34,INDEX($K$14:$AH$14,1,MATCH(BI$4,$K$4:$AH$4,0)),1))","v":1}]
[null,35,{"$f":"C34+1","v":2024},"População",1120561.9287615893,3171789.3796480447,0,0,0,null,{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C35,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(K$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AL35","v":53357},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C35,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(L$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AM35","v":42965},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C35,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(M$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AN35","v":58081},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C35,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(N$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AO35","v":344202.37964804447},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C35,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(O$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AP35","v":13058},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C35,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(P$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AQ35","v":54744},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C35,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Q$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AR35","v":6956},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C35,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(R$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AS35","v":2737557},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C35,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(S$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AT35","v":16443},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C35,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(T$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AU35","v":61830},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C35,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(U$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AV35","v":42792},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C35,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(V$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AW35","v":275097},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C35,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(W$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AX35","v":232445},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C35,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(X$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AY35","v":93855},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C35,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Y$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AZ35","v":15106},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C35,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Z$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BA35","v":14054.928761589217},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C35,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AA$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BB35","v":60173},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C35,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AB$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BC35","v":73744},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C35,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AC$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BD35","v":22992},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C35,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AD$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BE35","v":12742},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C35,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AE$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BF35","v":25058},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C35,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AF$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BG35","v":8442},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C35,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AG$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BH35","v":20796},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BN$615,MATCH($C35,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AH$3,'[64]Dados AECOM'!$D$2:$BN$2,0))*BI35","v":5861},null,null,{"$f":"AK34+1","v":2},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,36,2025,"População",1128514.1894233627,3189007.1412872411,0,0,0,null,{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C36,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(K$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AL36","v":53865},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C36,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(L$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AM36","v":43232},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C36,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(M$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AN36","v":58438},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C36,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(N$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AO36","v":347004.14128724113},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C36,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(O$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AP36","v":13189},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C36,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(P$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AQ36","v":55165},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C36,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Q$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AR36","v":6959},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C36,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(R$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AS36","v":2751350},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C36,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(S$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AT36","v":16542},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C36,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(T$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AU36","v":62367},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C36,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(U$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AV36","v":43221},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C36,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(V$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AW36","v":276788},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C36,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(W$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AX36","v":233773},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C36,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(X$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AY36","v":94708},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C36,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Y$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AZ36","v":15213},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C36,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Z$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BA36","v":14255.189423362805},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C36,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AA$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BB36","v":60697},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C36,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AB$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BC36","v":74235},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C36,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AC$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BD36","v":23151},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C36,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AD$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BE36","v":12797},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C36,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AE$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BF36","v":25262},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C36,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AF$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BG36","v":8465},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C36,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AG$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BH36","v":20978},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BN$615,MATCH($C36,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AH$3,'[64]Dados AECOM'!$D$2:$BN$2,0))*BI36","v":5867},null,null,3,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,37,2026,"População",1136053.2952579437,3205308.5713913795,0,0,0,null,{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C37,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(K$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AL37","v":54347},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C37,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(L$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AM37","v":43486},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C37,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(M$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AN37","v":58776},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C37,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(N$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AO37","v":349656.57139137923},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C37,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(O$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AP37","v":13313},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C37,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(P$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AQ37","v":55563},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C37,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Q$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AR37","v":6962},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C37,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(R$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AS37","v":2764409},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C37,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(S$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AT37","v":16636},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C37,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(T$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AU37","v":62875},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C37,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(U$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AV37","v":43630},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C37,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(V$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AW37","v":278389},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C37,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(W$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AX37","v":235036},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C37,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(X$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AY37","v":95514},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C37,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Y$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AZ37","v":15314},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C37,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Z$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BA37","v":14447.295257943661},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C37,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AA$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BB37","v":61192},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C37,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AB$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BC37","v":74701},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C37,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AC$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BD37","v":23302},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C37,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AD$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BE37","v":12849},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C37,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AE$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BF37","v":25457},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C37,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AF$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BG37","v":8487},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C37,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AG$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BH37","v":21148},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BN$615,MATCH($C37,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AH$3,'[64]Dados AECOM'!$D$2:$BN$2,0))*BI37","v":5872},null,null,4,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,38,2027,"População",1143158.8054038053,3220651.5647711703,0,0,0,null,{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C38,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(K$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AL38","v":54802},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C38,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(L$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AM38","v":43724},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C38,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(M$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AN38","v":59093},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C38,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(N$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AO38","v":352153.5647711702},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C38,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(O$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AP38","v":13430},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C38,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(P$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AQ38","v":55938},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C38,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Q$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AR38","v":6964},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C38,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(R$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AS38","v":2776699},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C38,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(S$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AT38","v":16725},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C38,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(T$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AU38","v":63353},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C38,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(U$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AV38","v":44020},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C38,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(V$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AW38","v":279895},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C38,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(W$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AX38","v":236232},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C38,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(X$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AY38","v":96273},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C38,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Y$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AZ38","v":15409},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C38,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Z$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BA38","v":14627.805403805371},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C38,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AA$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BB38","v":61658},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C38,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AB$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BC38","v":75139},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C38,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AC$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BD38","v":23443},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C38,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AD$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BE38","v":12899},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C38,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AE$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BF38","v":25639},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C38,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AF$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BG38","v":8508},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C38,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AG$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BH38","v":21310},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BN$615,MATCH($C38,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AH$3,'[64]Dados AECOM'!$D$2:$BN$2,0))*BI38","v":5876},null,null,5,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,39,2028,"População",1149821.2869428725,3234991.0075519714,0,0,0,null,{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C39,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(K$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AL39","v":55227},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C39,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(L$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AM39","v":43947},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C39,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(M$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AN39","v":59391},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C39,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(N$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AO39","v":354487.00755197118},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C39,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(O$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AP39","v":13539},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C39,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(P$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AQ39","v":56289},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C39,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Q$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AR39","v":6966},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C39,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(R$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AS39","v":2788186},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C39,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(S$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AT39","v":16808},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C39,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(T$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AU39","v":63800},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C39,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(U$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AV39","v":44389},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C39,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(V$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AW39","v":281303},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C39,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(W$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AX39","v":237358},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C39,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(X$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AY39","v":96984},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C39,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Y$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AZ39","v":15499},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C39,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Z$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BA39","v":14798.28694287243},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C39,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AA$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BB39","v":62094},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C39,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AB$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BC39","v":75548},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C39,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AC$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BD39","v":23575},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C39,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AD$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BE39","v":12945},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C39,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AE$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BF39","v":25811},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C39,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AF$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BG39","v":8527},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C39,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AG$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BH39","v":21460},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BN$615,MATCH($C39,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AH$3,'[64]Dados AECOM'!$D$2:$BN$2,0))*BI39","v":5881},null,null,6,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,40,2029,"População",1156021.2712115403,3248308.8476216574,0,0,0,null,{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C40,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(K$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AL40","v":55624},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C40,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(L$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AM40","v":44153},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C40,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(M$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AN40","v":59666},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C40,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(N$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AO40","v":356652.84762165759},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C40,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(O$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AP40","v":13641},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C40,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(P$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AQ40","v":56615},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C40,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Q$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AR40","v":6969},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C40,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(R$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AS40","v":2798852},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C40,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(S$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AT40","v":16885},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C40,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(T$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AU40","v":64214},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C40,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(U$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AV40","v":44736},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C40,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(V$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AW40","v":282611},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C40,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(W$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AX40","v":238410},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C40,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(X$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AY40","v":97644},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C40,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Y$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AZ40","v":15581},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C40,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Z$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BA40","v":14957.271211540192},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C40,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AA$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BB40","v":62499},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C40,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AB$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BC40","v":75930},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C40,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AC$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BD40","v":23698},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C40,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AD$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BE40","v":12989},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C40,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AE$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BF40","v":25970},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C40,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AF$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BG40","v":8545},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C40,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AG$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BH40","v":21602},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BN$615,MATCH($C40,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AH$3,'[64]Dados AECOM'!$D$2:$BN$2,0))*BI40","v":5886},null,null,7,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,41,2030,"População",1161758.5437366336,3260607.1081411736,0,0,0,null,{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C41,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(K$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AL41","v":55992},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C41,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(L$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AM41","v":44345},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C41,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(M$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AN41","v":59920},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C41,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(N$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AO41","v":358654.10814117373},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C41,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(O$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AP41","v":13735},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C41,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(P$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AQ41","v":56915},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C41,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Q$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AR41","v":6971},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C41,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(R$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AS41","v":2808705},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C41,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(S$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AT41","v":16956},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C41,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(T$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AU41","v":64597},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C41,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(U$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AV41","v":45061},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C41,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(V$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AW41","v":283818},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C41,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(W$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AX41","v":239387},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C41,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(X$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AY41","v":98255},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C41,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Y$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AZ41","v":15658},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C41,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Z$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BA41","v":15105.543736633626},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C41,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AA$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BB41","v":62873},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C41,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AB$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BC41","v":76281},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C41,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AC$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BD41","v":23811},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C41,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AD$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BE41","v":13028},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C41,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AE$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BF41","v":26117},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C41,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AF$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BG41","v":8562},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C41,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AG$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BH41","v":21730},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BN$615,MATCH($C41,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AH$3,'[64]Dados AECOM'!$D$2:$BN$2,0))*BI41","v":5889},null,null,8,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,42,2031,"População",1167058.199839564,3271871.7369983951,0,0,0,null,{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C42,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(K$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AL42","v":56329},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C42,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(L$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AM42","v":44519},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C42,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(M$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AN42","v":60155},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C42,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(N$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AO42","v":360486.73699839489},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C42,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(O$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AP42","v":13820},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C42,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(P$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AQ42","v":57191},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C42,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Q$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AR42","v":6972},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C42,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(R$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AS42","v":2817729},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C42,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(S$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AT42","v":17021},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C42,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(T$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AU42","v":64947},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C42,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(U$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AV42","v":45363},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C42,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(V$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AW42","v":284924},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C42,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(W$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AX42","v":240289},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C42,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(X$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AY42","v":98814},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C42,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Y$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AZ42","v":15728},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C42,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Z$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BA42","v":15242.199839563869},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C42,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AA$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BB42","v":63215},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C42,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AB$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BC42","v":76636},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C42,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AC$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BD42","v":23915},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C42,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AD$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BE42","v":13064},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C42,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AE$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BF42","v":26252},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C42,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AF$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BG42","v":8577},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C42,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AG$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BH42","v":21848},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BN$615,MATCH($C42,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AH$3,'[64]Dados AECOM'!$D$2:$BN$2,0))*BI42","v":5893},null,null,9,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,43,2032,"População",{"$f":"SUMIFS($K43:$AH43,$K$18:$AH$18,E$4)","v":1171844.025047156},3282053.6097032456,0,0,0,null,{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C43,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(K$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AL43","v":56636},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C43,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(L$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AM43","v":44678},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C43,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(M$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AN43","v":60364},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C43,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(N$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AO43","v":362143.60970324551},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C43,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(O$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AP43","v":13898},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C43,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(P$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AQ43","v":57440},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C43,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Q$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AR43","v":6974},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C43,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(R$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AS43","v":2825884},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C43,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(S$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AT43","v":17080},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C43,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(T$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AU43","v":65265},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C43,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(U$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AV43","v":45641},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C43,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(V$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AW43","v":285924},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C43,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(W$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AX43","v":241116},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C43,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(X$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AY43","v":99320},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C43,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Y$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AZ43","v":15791},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C43,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Z$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BA43","v":15367.025047155897},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C43,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AA$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BB43","v":63525},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C43,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AB$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BC43","v":76928},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C43,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AC$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BD43","v":24009},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C43,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AD$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BE43","v":13096},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C43,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AE$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BF43","v":26373},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C43,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AF$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BG43","v":8591},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C43,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AG$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BH43","v":21957},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BN$615,MATCH($C43,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AH$3,'[64]Dados AECOM'!$D$2:$BN$2,0))*BI43","v":5897},null,null,10,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,44,2033,"População",1176134.5070068249,3291139.7021297421,0,0,0,null,{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C44,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(K$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AL44","v":56911},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C44,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(L$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AM44","v":44818},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C44,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(M$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AN44","v":60554},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C44,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(N$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AO44","v":363621.70212974201},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C44,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(O$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AP44","v":13967},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C44,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(P$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AQ44","v":57662},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C44,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Q$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AR44","v":6975},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C44,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(R$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AS44","v":2833163},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C44,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(S$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AT44","v":17133},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C44,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(T$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AU44","v":65548},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C44,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(U$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AV44","v":45896},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C44,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(V$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AW44","v":286816},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C44,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(W$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AX44","v":241863},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C44,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(X$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AY44","v":99772},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C44,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Y$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AZ44","v":15848},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C44,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Z$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BA44","v":15480.507006824959},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C44,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AA$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BB44","v":63801},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C44,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AB$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BC44","v":77190},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C44,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AC$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BD44","v":24093},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C44,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AD$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BE44","v":13125},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C44,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AE$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BF44","v":26482},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C44,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AF$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BG44","v":8603},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C44,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AG$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BH44","v":22052},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BN$615,MATCH($C44,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AH$3,'[64]Dados AECOM'!$D$2:$BN$2,0))*BI44","v":5900},null,null,11,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,45,2034,"População",1179927.5464254343,3299138.0326136318,0,0,0,null,{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C45,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(K$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AL45","v":57155},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C45,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(L$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AM45","v":44943},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C45,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(M$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AN45","v":60719},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C45,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(N$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AO45","v":364923.03261363192},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C45,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(O$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AP45","v":14028},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C45,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(P$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AQ45","v":57857},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C45,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Q$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AR45","v":6977},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C45,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(R$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AS45","v":2839571},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C45,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(S$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AT45","v":17179},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C45,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(T$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AU45","v":65797},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C45,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(U$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AV45","v":46127},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C45,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(V$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AW45","v":287602},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C45,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(W$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AX45","v":242529},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C45,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(X$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AY45","v":100170},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C45,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Y$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AZ45","v":15897},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C45,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Z$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BA45","v":15581.546425434466},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C45,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AA$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BB45","v":64044},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C45,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AB$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BC45","v":77420},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C45,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AC$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BD45","v":24166},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C45,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AD$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BE45","v":13151},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C45,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AE$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BF45","v":26576},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C45,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AF$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BG45","v":8614},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C45,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AG$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BH45","v":22137},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BN$615,MATCH($C45,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AH$3,'[64]Dados AECOM'!$D$2:$BN$2,0))*BI45","v":5902},null,null,12,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,46,2035,"População",1183234.2187657682,3306065.6368613709,0,0,0,null,{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C46,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(K$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AL46","v":57368},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C46,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(L$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AM46","v":45051},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C46,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(M$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AN46","v":60862},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C46,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(N$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AO46","v":366050.63686137099},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C46,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(O$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AP46","v":14081},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C46,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(P$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AQ46","v":58027},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C46,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Q$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AR46","v":6978},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C46,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(R$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AS46","v":2845120},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C46,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(S$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AT46","v":17219},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C46,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(T$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AU46","v":66013},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C46,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(U$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AV46","v":46332},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C46,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(V$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AW46","v":288282},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C46,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(W$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AX46","v":243116},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C46,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(X$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AY46","v":100517},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C46,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Y$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AZ46","v":15940},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C46,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Z$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BA46","v":15670.218765768226},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C46,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AA$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BB46","v":64254},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C46,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AB$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BC46","v":77620},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C46,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AC$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BD46","v":24231},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C46,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AD$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BE46","v":13174},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C46,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AE$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BF46","v":26659},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C46,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AF$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BG46","v":8623},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C46,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AG$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BH46","v":22208},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BN$615,MATCH($C46,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AH$3,'[64]Dados AECOM'!$D$2:$BN$2,0))*BI46","v":5904},null,null,13,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,47,2036,"População",1186056.6709816684,3311932.5457542185,0,0,0,null,{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C47,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(K$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AL47","v":57550},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C47,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(L$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AM47","v":45142},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C47,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(M$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AN47","v":60983},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C47,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(N$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AO47","v":367004.54575421836},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C47,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(O$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AP47","v":14126},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C47,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(P$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AQ47","v":58170},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C47,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Q$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AR47","v":6979},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C47,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(R$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AS47","v":2849819},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C47,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(S$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AT47","v":17253},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C47,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(T$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AU47","v":66196},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C47,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(U$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AV47","v":46513},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C47,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(V$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AW47","v":288858},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C47,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(W$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AX47","v":243624},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C47,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(X$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AY47","v":100810},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C47,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Y$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AZ47","v":15977},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C47,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Z$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BA47","v":15747.670981668369},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C47,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AA$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BB47","v":64433},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C47,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AB$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BC47","v":77789},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C47,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AC$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BD47","v":24284},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C47,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AD$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BE47","v":13193},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C47,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AE$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BF47","v":26730},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C47,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AF$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BG47","v":8631},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C47,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AG$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BH47","v":22271},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BN$615,MATCH($C47,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AH$3,'[64]Dados AECOM'!$D$2:$BN$2,0))*BI47","v":5906},null,null,14,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,48,2037,"População",1188395.0301683499,3316737.7554320167,0,0,0,null,{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C48,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(K$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AL48","v":57701},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C48,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(L$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AM48","v":45216},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C48,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(M$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AN48","v":61083},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C48,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(N$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AO48","v":367786.75543201662},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C48,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(O$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AP48","v":14162},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C48,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(P$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AQ48","v":58288},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C48,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Q$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AR48","v":6980},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C48,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(R$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AS48","v":2853667},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C48,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(S$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AT48","v":17281},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C48,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(T$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AU48","v":66345},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C48,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(U$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AV48","v":46670},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C48,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(V$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AW48","v":289330},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C48,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(W$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AX48","v":244055},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C48,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(X$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AY48","v":101052},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C48,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Y$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AZ48","v":16007},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C48,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Z$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BA48","v":15812.030168349731},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C48,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AA$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BB48","v":64579},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C48,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AB$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BC48","v":77927},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C48,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AC$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BD48","v":24329},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C48,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AD$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BE48","v":13208},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C48,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AE$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BF48","v":26787},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C48,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AF$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BG48","v":8638},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C48,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AG$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BH48","v":22322},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BN$615,MATCH($C48,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AH$3,'[64]Dados AECOM'!$D$2:$BN$2,0))*BI48","v":5907},null,null,15,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,49,2038,"População",1190252.2804389105,3320488.2842305135,0,0,0,null,{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C49,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(K$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AL49","v":57822},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C49,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(L$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AM49","v":45274},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C49,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(M$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AN49","v":61160},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C49,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(N$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AO49","v":368397.28423051327},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C49,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(O$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AP49","v":14191},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C49,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(P$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AQ49","v":58379},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C49,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Q$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AR49","v":6980},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C49,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(R$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AS49","v":2856671},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C49,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(S$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AT49","v":17302},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C49,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(T$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AU49","v":66462},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C49,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(U$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AV49","v":46803},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C49,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(V$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AW49","v":289698},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C49,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(W$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AX49","v":244407},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C49,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(X$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AY49","v":101241},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C49,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Y$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AZ49","v":16030},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C49,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Z$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BA49","v":15865.280438910453},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C49,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AA$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BB49","v":64693},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C49,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AB$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BC49","v":78036},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C49,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AC$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BD49","v":24363},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C49,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AD$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BE49","v":13221},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C49,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AE$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BF49","v":26832},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C49,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AF$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BG49","v":8643},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C49,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AG$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BH49","v":22361},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BN$615,MATCH($C49,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AH$3,'[64]Dados AECOM'!$D$2:$BN$2,0))*BI49","v":5909},null,null,16,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,50,2039,"População",1191641.4972561342,3323204.1958423052,0,0,0,null,{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C50,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(K$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AL50","v":57913},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C50,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(L$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AM50","v":45317},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C50,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(M$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AN50","v":61218},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C50,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(N$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AO50","v":368839.19584230514},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C50,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(O$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AP50","v":14211},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C50,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(P$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AQ50","v":58446},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C50,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Q$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AR50","v":6981},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C50,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(R$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AS50","v":2858849},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C50,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(S$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AT50","v":17318},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C50,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(T$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AU50","v":66546},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C50,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(U$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AV50","v":46912},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C50,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(V$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AW50","v":289965},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C50,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(W$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AX50","v":244682},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C50,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(X$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AY50","v":101379},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C50,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Y$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AZ50","v":16047},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C50,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Z$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BA50","v":15907.497256134331},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C50,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AA$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BB50","v":64775},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C50,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AB$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BC50","v":78115},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C50,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AC$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BD50","v":24388},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C50,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AD$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BE50","v":13229},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C50,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AE$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BF50","v":26864},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C50,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AF$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BG50","v":8646},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C50,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AG$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BH50","v":22389},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BN$615,MATCH($C50,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AH$3,'[64]Dados AECOM'!$D$2:$BN$2,0))*BI50","v":5909},null,null,17,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,51,2040,"População",1192568.9427539019,3324922.5549250282,0,0,0,null,{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C51,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(K$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AL51","v":57974},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C51,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(L$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AM51","v":45343},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C51,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(M$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AN51","v":61253},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C51,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(N$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AO51","v":369118.55492502841},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C51,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(O$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AP51","v":14225},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C51,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(P$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AQ51","v":58488},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C51,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Q$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AR51","v":6981},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C51,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(R$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AS51","v":2860223},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C51,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(S$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AT51","v":17327},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C51,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(T$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AU51","v":66600},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C51,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(U$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AV51","v":46997},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C51,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(V$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AW51","v":290133},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C51,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(W$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AX51","v":244882},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C51,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(X$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AY51","v":101467},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C51,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Y$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AZ51","v":16058},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C51,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Z$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BA51","v":15937.942753901949},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C51,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AA$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BB51","v":64827},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C51,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AB$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BC51","v":78165},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C51,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AC$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BD51","v":24404},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C51,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AD$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BE51","v":13234},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C51,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AE$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BF51","v":26886},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C51,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AF$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BG51","v":8649},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C51,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AG$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BH51","v":22408},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BN$615,MATCH($C51,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AH$3,'[64]Dados AECOM'!$D$2:$BN$2,0))*BI51","v":5911},null,null,18,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,52,2041,"População",1193040.8830378193,3325646.3962200992,0,0,0,null,{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C52,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(K$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AL52","v":58007},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C52,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(L$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AM52","v":45354},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C52,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(M$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AN52","v":61267},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C52,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(N$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AO52","v":369236.39622009941},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C52,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(O$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AP52","v":14230},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C52,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(P$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AQ52","v":58505},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C52,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Q$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AR52","v":6981},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C52,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(R$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AS52","v":2860804},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C52,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(S$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AT52","v":17332},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C52,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(T$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AU52","v":66623},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C52,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(U$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AV52","v":47058},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C52,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(V$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AW52","v":290204},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C52,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(W$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AX52","v":245008},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C52,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(X$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AY52","v":101508},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C52,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Y$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AZ52","v":16062},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C52,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Z$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BA52","v":15956.883037819334},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C52,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AA$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BB52","v":64849},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C52,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AB$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BC52","v":78186},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C52,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AC$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BD52","v":24410},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C52,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AD$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BE52","v":13237},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C52,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AE$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BF52","v":26894},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C52,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AF$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BG52","v":8650},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C52,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AG$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BH52","v":22415},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BN$615,MATCH($C52,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AH$3,'[64]Dados AECOM'!$D$2:$BN$2,0))*BI52","v":5910},null,null,19,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,53,2042,"População",{"$f":"SUMIFS($K53:$AH53,$K$18:$AH$18,E$4)","v":1193070.4610900031},3325387.7370982263,0,0,0,null,{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C53,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(K$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AL53","v":58010},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C53,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(L$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AM53","v":45350},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C53,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(M$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AN53","v":61263},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C53,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(N$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AO53","v":369194.7370982265},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C53,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(O$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AP53","v":14228},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C53,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(P$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AQ53","v":58499},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C53,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Q$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AR53","v":6981},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C53,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(R$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AS53","v":2860596},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C53,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(S$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AT53","v":17330},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C53,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(T$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AU53","v":66615},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C53,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(U$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AV53","v":47097},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C53,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(V$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AW53","v":290179},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C53,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(W$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AX53","v":245061},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C53,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(X$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AY53","v":101500},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C53,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Y$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AZ53","v":16061},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C53,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Z$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BA53","v":15964.461090003169},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C53,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AA$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BB53","v":64842},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C53,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AB$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BC53","v":78180},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C53,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AC$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BD53","v":24408},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C53,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AD$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BE53","v":13236},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C53,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AE$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BF53","v":26891},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C53,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AF$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BG53","v":8649},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C53,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AG$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BH53","v":22413},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BN$615,MATCH($C53,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AH$3,'[64]Dados AECOM'!$D$2:$BN$2,0))*BI53","v":5910},null,null,20,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,54,2043,"População",1192652.7484015119,3324158.6171260229,0,0,0,null,{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C54,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(K$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AL54","v":57987},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C54,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(L$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AM54","v":45331},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C54,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(M$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AN54","v":61237},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C54,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(N$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AO54","v":368994.61712602281},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C54,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(O$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AP54","v":14219},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C54,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(P$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AQ54","v":58469},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C54,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Q$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AR54","v":6981},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C54,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(R$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AS54","v":2859612},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C54,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(S$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AT54","v":17323},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C54,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(T$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AU54","v":66576},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C54,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(U$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AV54","v":47113},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C54,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(V$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AW54","v":290058},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C54,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(W$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AX54","v":245042},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C54,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(X$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AY54","v":101444},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C54,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Y$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AZ54","v":16053},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C54,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Z$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BA54","v":15961.748401511784},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C54,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AA$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BB54","v":64804},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C54,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AB$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BC54","v":78144},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C54,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AC$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BD54","v":24397},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C54,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AD$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BE54","v":13232},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C54,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AE$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BF54","v":26876},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C54,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AF$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BG54","v":8648},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C54,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AG$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BH54","v":22399},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BN$615,MATCH($C54,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AH$3,'[64]Dados AECOM'!$D$2:$BN$2,0))*BI54","v":5910},null,null,21,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,55,2044,"População",1191805.9078130892,3321985.0913107311,0,0,0,null,{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C55,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(K$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AL55","v":57934},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C55,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(L$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AM55","v":45297},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C55,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(M$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AN55","v":61192},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C55,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(N$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AO55","v":368640.0913107309},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C55,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(O$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AP55","v":14202},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C55,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(P$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AQ55","v":58416},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C55,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Q$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AR55","v":6981},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C55,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(R$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AS55","v":2857871},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C55,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(S$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AT55","v":17311},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C55,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(T$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AU55","v":66509},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C55,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(U$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AV55","v":47108},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C55,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(V$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AW55","v":289845},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C55,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(W$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AX55","v":244952},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C55,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(X$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AY55","v":101340},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C55,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Y$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AZ55","v":16039},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C55,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Z$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BA55","v":15947.907813089179},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C55,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AA$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BB55","v":64738},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C55,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AB$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BC55","v":78084},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C55,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AC$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BD55","v":24377},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C55,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AD$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BE55","v":13226},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C55,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AE$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BF55","v":26850},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C55,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AF$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BG55","v":8645},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C55,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AG$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BH55","v":22376},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BN$615,MATCH($C55,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AH$3,'[64]Dados AECOM'!$D$2:$BN$2,0))*BI55","v":5910},null,null,22,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,56,2045,"População",1190526.1657130867,3318861.1557921935,0,0,0,null,{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C56,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(K$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AL56","v":57855},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C56,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(L$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AM56","v":45250},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C56,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(M$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AN56","v":61127},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C56,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(N$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AO56","v":368133.15579219355},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C56,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(O$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AP56","v":14178},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C56,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(P$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AQ56","v":58340},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C56,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Q$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AR56","v":6980},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C56,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(R$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AS56","v":2855369},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C56,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(S$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AT56","v":17293},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C56,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(T$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AU56","v":66412},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C56,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(U$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AV56","v":47080},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C56,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(V$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AW56","v":289538},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C56,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(W$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AX56","v":244792},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C56,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(X$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AY56","v":101190},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C56,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Y$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AZ56","v":16020},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C56,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Z$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BA56","v":15924.165713086757},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C56,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AA$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BB56","v":64643},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C56,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AB$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BC56","v":77995},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C56,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AC$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BD56","v":24348},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C56,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AD$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BE56","v":13215},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C56,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AE$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BF56","v":26812},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C56,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AF$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BG56","v":8640},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C56,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AG$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BH56","v":22344},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BN$615,MATCH($C56,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AH$3,'[64]Dados AECOM'!$D$2:$BN$2,0))*BI56","v":5909},null,null,23,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,57,2046,"População",1188809.5062146026,3314781.7835493088,0,0,0,null,{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C57,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(K$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AL57","v":57748},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C57,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(L$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AM57","v":45186},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C57,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(M$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AN57","v":61043},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C57,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(N$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AO57","v":367469.78354930901},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C57,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(O$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AP57","v":14147},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C57,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(P$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AQ57","v":58240},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C57,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Q$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AR57","v":6980},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C57,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(R$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AS57","v":2852100},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C57,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(S$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AT57","v":17269},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C57,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(T$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AU57","v":66284},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C57,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(U$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AV57","v":47031},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C57,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(V$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AW57","v":289138},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C57,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(W$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AX57","v":244563},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C57,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(X$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AY57","v":100993},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C57,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Y$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AZ57","v":15995},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C57,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Z$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BA57","v":15889.506214602654},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C57,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AA$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BB57","v":64519},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C57,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AB$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BC57","v":77877},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C57,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AC$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BD57","v":24311},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C57,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AD$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BE57","v":13202},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C57,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AE$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BF57","v":26764},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C57,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AF$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BG57","v":8635},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C57,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AG$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BH57","v":22300},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BN$615,MATCH($C57,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AH$3,'[64]Dados AECOM'!$D$2:$BN$2,0))*BI57","v":5907},null,null,24,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,58,2047,"População",1186658.818109324,3309739.9716869593,0,0,0,null,{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C58,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(K$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AL58","v":57613},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C58,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(L$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AM58","v":45108},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C58,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(M$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AN58","v":60938},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C58,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(N$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AO58","v":366648.97168695927},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C58,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(O$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AP58","v":14109},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C58,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(P$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AQ58","v":58117},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C58,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Q$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AR58","v":6978},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C58,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(R$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AS58","v":2848062},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C58,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(S$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AT58","v":17240},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C58,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(T$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AU58","v":66127},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C58,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(U$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AV58","v":46960},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C58,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(V$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AW58","v":288643},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C58,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(W$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AX58","v":244264},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C58,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(X$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AY58","v":100750},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C58,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Y$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AZ58","v":15963},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C58,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Z$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BA58","v":15843.818109323915},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C58,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AA$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BB58","v":64366},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C58,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AB$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BC58","v":77734},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C58,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AC$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BD58","v":24264},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C58,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AD$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BE58","v":13185},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C58,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AE$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BF58","v":26704},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C58,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AF$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BG58","v":8628},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C58,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AG$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BH58","v":22248},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BN$615,MATCH($C58,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AH$3,'[64]Dados AECOM'!$D$2:$BN$2,0))*BI58","v":5905},null,null,25,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"ROW(C59)","v":59},2048,"População",1184071.0894820741,3303738.722135223,0,0,0,null,{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C59,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(K$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AL59","v":57452},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C59,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(L$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AM59","v":45014},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C59,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(M$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AN59","v":60814},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C59,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(N$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AO59","v":365671.72213522298},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C59,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(O$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AP59","v":14063},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C59,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(P$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AQ59","v":57970},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C59,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Q$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AR59","v":6978},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C59,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(R$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AS59","v":2843255},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C59,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(S$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AT59","v":17205},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C59,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(T$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AU59","v":65940},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C59,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(U$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AV59","v":46867},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C59,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(V$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AW59","v":288053},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C59,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(W$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AX59","v":243894},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C59,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(X$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AY59","v":100458},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C59,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Y$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AZ59","v":15926},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C59,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Z$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BA59","v":15788.089482074138},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C59,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AA$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BB59","v":64184},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C59,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AB$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BC59","v":77562},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C59,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AC$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BD59","v":24209},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C59,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AD$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BE59","v":13166},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C59,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AE$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BF59","v":26633},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C59,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AF$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BG59","v":8620},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C59,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AG$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BH59","v":22184},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BN$615,MATCH($C59,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AH$3,'[64]Dados AECOM'!$D$2:$BN$2,0))*BI59","v":5903},null,null,26,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,60,2049,"População",1181052.3282763043,3296778.0329640214,0,0,0,null,{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C60,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(K$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AL60","v":57261},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C60,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(L$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AM60","v":44907},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C60,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(M$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AN60","v":60670},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C60,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(N$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AO60","v":364539.03296402143},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C60,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(O$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AP60","v":14010},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C60,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(P$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AQ60","v":57800},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C60,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Q$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AR60","v":6977},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C60,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(R$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AS60","v":2837680},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C60,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(S$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AT60","v":17166},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C60,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(T$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AU60","v":65724},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C60,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(U$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AV60","v":46753},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C60,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(V$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AW60","v":287370},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C60,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(W$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AX60","v":243454},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C60,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(X$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AY60","v":100119},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C60,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Y$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AZ60","v":15883},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C60,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Z$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BA60","v":15721.328276304266},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C60,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AA$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BB60","v":63972},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C60,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AB$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BC60","v":77363},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C60,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AC$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BD60","v":24144},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C60,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AD$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BE60","v":13144},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C60,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AE$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BF60","v":26549},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C60,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AF$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BG60","v":8611},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C60,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AG$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BH60","v":22111},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BN$615,MATCH($C60,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AH$3,'[64]Dados AECOM'!$D$2:$BN$2,0))*BI60","v":5902},null,null,27,1,1,1,1,1,{"$f":"IF(OR(AQ59<1,$C60>AQ$13),0,IF(YEAR(INDEX($K$13:$AG$13,1,MATCH(AQ$4,$K$4:$AG$4,0)))<=$C60,INDEX($K$14:$AG$14,1,MATCH(AQ$4,$K$4:$AG$4,0)),1))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,61,2050,"População",1177583.5265485635,3288841.8626766629,0,0,0,null,{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C61,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(K$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AL61","v":57043},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C61,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(L$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AM61","v":44783},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C61,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(M$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AN61","v":60505},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C61,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(N$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AO61","v":363247.86267666286},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C61,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(O$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AP61","v":13950},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C61,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(P$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AQ61","v":57606},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C61,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Q$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AR61","v":6975},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C61,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(R$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AS61","v":2831322},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C61,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(S$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AT61","v":17119},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C61,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(T$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AU61","v":65477},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C61,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(U$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AV61","v":46617},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C61,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(V$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AW61","v":286591},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C61,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(W$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AX61","v":242943},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C61,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(X$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AY61","v":99733},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C61,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Y$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AZ61","v":15833},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C61,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Z$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BA61","v":15644.52654856335},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C61,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AA$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BB61","v":63731},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C61,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AB$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BC61","v":77135},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C61,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AC$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BD61","v":24072},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C61,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AD$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BE61","v":13119},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C61,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AE$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BF61","v":26454},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C61,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AF$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BG61","v":8600},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C61,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AG$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BH61","v":22027},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BN$615,MATCH($C61,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AH$3,'[64]Dados AECOM'!$D$2:$BN$2,0))*BI61","v":5898},null,null,28,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,62,2051,"População",1173666.5135146566,3279909.1572309439,0,0,0,null,{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C62,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(K$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AL62","v":56796},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C62,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(L$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AM62","v":44644},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C62,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(M$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AN62","v":60320},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C62,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(N$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AO62","v":361794.15723094391},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C62,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(O$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AP62","v":13882},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C62,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(P$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AQ62","v":57387},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C62,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Q$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AR62","v":6974},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C62,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(R$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AS62","v":2824166},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C62,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(S$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AT62","v":17068},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C62,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(T$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AU62","v":65198},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C62,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(U$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AV62","v":46460},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C62,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(V$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AW62","v":285713},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C62,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(W$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AX62","v":242361},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C62,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(X$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AY62","v":99296},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C62,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Y$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AZ62","v":15778},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C62,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Z$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BA62","v":15555.513514656493},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C62,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AA$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BB62","v":63459},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C62,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AB$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BC62","v":76879},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C62,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AC$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BD62","v":23990},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C62,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AD$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BE62","v":13090},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C62,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AE$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BF62","v":26348},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C62,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AF$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BG62","v":8588},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C62,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AG$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BH62","v":21933},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BN$615,MATCH($C62,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AH$3,'[64]Dados AECOM'!$D$2:$BN$2,0))*BI62","v":5896},null,null,29,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,63,2052,"População",{"$f":"SUMIFS($K63:$AH63,$K$18:$AH$18,E$4)","v":1169301.0667579577},3269968.9002211955,0,0,0,null,{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C63,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(K$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AL63","v":56520},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C63,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(L$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AM63","v":44490},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C63,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(M$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AN63","v":60116},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C63,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(N$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AO63","v":360177.90022119565},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C63,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(O$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AP63","v":13806},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C63,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(P$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AQ63","v":57144},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C63,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Q$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AR63","v":6972},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C63,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(R$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AS63","v":2816205},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C63,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(S$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AT63","v":17011},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C63,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(T$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AU63","v":64889},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C63,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(U$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AV63","v":46280},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C63,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(V$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AW63","v":284738},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C63,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(W$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AX63","v":241705},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C63,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(X$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AY63","v":98812},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C63,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Y$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AZ63","v":15716},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C63,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Z$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BA63","v":15457.066757957738},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C63,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AA$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BB63","v":63157},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C63,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AB$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BC63","v":76595},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C63,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AC$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BD63","v":23897},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C63,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AD$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BE63","v":13057},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C63,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AE$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BF63","v":26229},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C63,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AF$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BG63","v":8574},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C63,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AG$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BH63","v":21829},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BN$615,MATCH($C63,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AH$3,'[64]Dados AECOM'!$D$2:$BN$2,0))*BI63","v":5893},null,null,30,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,64,2053,"População",0,0,0,0,0,null,{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C64,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(K$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AL64","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C64,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(L$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AM64","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C64,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(M$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AN64","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C64,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(N$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AO64","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C64,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(O$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AP64","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C64,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(P$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AQ64","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C64,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Q$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AR64","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C64,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(R$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AS64","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C64,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(S$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AT64","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C64,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(T$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AU64","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C64,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(U$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AV64","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C64,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(V$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AW64","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C64,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(W$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AX64","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C64,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(X$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AY64","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C64,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Y$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AZ64","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C64,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Z$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BA64","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C64,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AA$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BB64","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C64,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AB$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BC64","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C64,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AC$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BD64","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C64,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AD$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BE64","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C64,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AE$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BF64","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C64,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AF$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BG64","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C64,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AG$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BH64","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BN$615,MATCH($C64,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AH$3,'[64]Dados AECOM'!$D$2:$BN$2,0))*BI64","v":0},null,null,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,65,2054,"População",0,0,0,0,0,null,{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C65,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(K$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AL65","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C65,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(L$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AM65","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C65,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(M$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AN65","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C65,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(N$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AO65","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C65,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(O$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AP65","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C65,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(P$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AQ65","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C65,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Q$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AR65","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C65,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(R$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AS65","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C65,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(S$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AT65","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C65,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(T$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AU65","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C65,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(U$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AV65","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C65,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(V$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AW65","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C65,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(W$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AX65","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C65,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(X$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AY65","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C65,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Y$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AZ65","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C65,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Z$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BA65","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C65,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AA$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BB65","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C65,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AB$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BC65","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C65,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AC$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BD65","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C65,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AD$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BE65","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C65,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AE$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BF65","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C65,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AF$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BG65","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C65,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AG$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BH65","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BN$615,MATCH($C65,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AH$3,'[64]Dados AECOM'!$D$2:$BN$2,0))*BI65","v":0},null,null,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,66,2055,"População",0,0,0,0,0,null,{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C66,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(K$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AL66","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C66,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(L$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AM66","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C66,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(M$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AN66","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C66,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(N$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AO66","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C66,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(O$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AP66","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C66,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(P$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AQ66","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C66,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Q$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AR66","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C66,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(R$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AS66","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C66,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(S$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AT66","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C66,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(T$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AU66","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C66,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(U$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AV66","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C66,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(V$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AW66","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C66,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(W$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AX66","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C66,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(X$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AY66","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C66,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Y$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AZ66","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C66,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Z$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BA66","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C66,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AA$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BB66","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C66,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AB$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BC66","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C66,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AC$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BD66","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C66,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AD$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BE66","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C66,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AE$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BF66","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C66,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AF$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BG66","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C66,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AG$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BH66","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BN$615,MATCH($C66,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AH$3,'[64]Dados AECOM'!$D$2:$BN$2,0))*BI66","v":0},null,null,33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,67,2056,"População",0,0,0,0,0,null,{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C67,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(K$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AL67","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C67,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(L$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AM67","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C67,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(M$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AN67","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C67,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(N$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AO67","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C67,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(O$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AP67","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C67,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(P$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AQ67","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C67,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Q$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AR67","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C67,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(R$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AS67","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C67,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(S$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AT67","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C67,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(T$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AU67","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C67,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(U$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AV67","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C67,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(V$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AW67","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C67,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(W$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AX67","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C67,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(X$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AY67","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C67,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Y$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AZ67","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C67,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Z$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BA67","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C67,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AA$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BB67","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C67,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AB$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BC67","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C67,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AC$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BD67","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C67,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AD$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BE67","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C67,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AE$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BF67","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C67,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AF$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BG67","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C67,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AG$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BH67","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BN$615,MATCH($C67,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AH$3,'[64]Dados AECOM'!$D$2:$BN$2,0))*BI67","v":0},null,null,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,68,2057,"População",0,0,0,0,0,null,{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C68,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(K$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AL68","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C68,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(L$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AM68","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C68,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(M$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AN68","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C68,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(N$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AO68","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C68,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(O$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AP68","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C68,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(P$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AQ68","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C68,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Q$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AR68","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C68,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(R$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AS68","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C68,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(S$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AT68","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C68,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(T$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AU68","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C68,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(U$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AV68","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C68,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(V$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AW68","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C68,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(W$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AX68","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C68,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(X$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AY68","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C68,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Y$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*AZ68","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C68,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(Z$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BA68","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C68,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AA$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BB68","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C68,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AB$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BC68","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C68,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AC$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BD68","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C68,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AD$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BE68","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C68,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AE$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BF68","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C68,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AF$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BG68","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BK$615,MATCH($C68,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AG$3,'[64]Dados AECOM'!$D$2:$BK$2,0))*BH68","v":0},{"$f":"INDEX('[64]Dados AECOM'!$D$580:$BN$615,MATCH($C68,'[64]Dados AECOM'!$C$580:$C$615,0),MATCH(AH$3,'[64]Dados AECOM'!$D$2:$BN$2,0))*BI68","v":0},null,null,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Ligações Totais (EoP)",70,"Nº Ligações Totais - esgoto",0]
[null,71,2020,"Nº Ligações Totais - esgoto",{"$f":"SUMIFS($K71:$AH71,$K$18:$AH$18,E$4)","v":167082},{"$f":"SUMIFS($K71:$AH71,$K$18:$AH$18,F$4)","v":766397},0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$70,[64]Aquiraz!$B$2:$B$492,0),MATCH($C71,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL33)","v":5434},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$70,[64]Barbalha!$B$2:$B$491,0),MATCH($C71,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM33)","v":8087},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$70,[64]Cascavel!$B$2:$B$491,0),MATCH($C71,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN33)","v":1240},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$70,[64]Caucaia!$B$2:$B$491,0),MATCH($C71,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO33)","v":68414},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$70,[64]Chorozinho!$B$2:$B$491,0),MATCH($C71,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP33)","v":0},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$70,[64]Eusébio!$B$2:$B$491,0),MATCH($C71,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ33)","v":5507},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$70,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C71,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR33)","v":0},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$70,[64]Fortaleza!$B$2:$B$427,0),MATCH($C71,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS33)","v":673995},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$70,[64]Guaiúba!$B$2:$B$491,0),MATCH($C71,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT33)","v":2956},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$70,[64]Horizonte!$B$2:$B$491,0),MATCH($C71,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU33)","v":13841},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$70,[64]Itaitinga!$B$2:$B$491,0),MATCH($C71,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV33)","v":4211},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$70,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C71,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW33)","v":43300},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$70,[64]Maracanaú!$B$2:$B$491,0),MATCH($C71,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX33)","v":47479},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$70,[64]Maranguape!$B$2:$B$491,0),MATCH($C71,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY33)","v":16279},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$70,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C71,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ33)","v":842},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$70,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C71,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA33)","v":0},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$70,[64]Pacajus!$B$2:$B$491,0),MATCH($C71,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB33)","v":917},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$70,[64]Pacatuba!$B$2:$B$491,0),MATCH($C71,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC33)","v":15072},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$70,[64]Paracuru!$B$2:$B$491,0),MATCH($C71,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD33)","v":3881},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$70,[64]Paraipaba!$B$2:$B$491,0),MATCH($C71,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE33)","v":5278},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$70,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C71,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF33)","v":10597},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$70,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C71,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG33)","v":1961},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$70,[64]Trairi!$B$2:$B$491,0),MATCH($C71,[64]Trairi!$B$2:$AP$2,0))*1)*(BH33)","v":2271},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$70,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C71,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI33)","v":1917}]
[null,72,2023,"Nº Ligações Totais - esgoto",197485,810640,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$70,[64]Aquiraz!$B$2:$B$492,0),MATCH($C72,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL34)","v":6615},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$70,[64]Barbalha!$B$2:$B$491,0),MATCH($C72,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM34)","v":9230},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$70,[64]Cascavel!$B$2:$B$491,0),MATCH($C72,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN34)","v":3128},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$70,[64]Caucaia!$B$2:$B$491,0),MATCH($C72,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO34)","v":74965},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$70,[64]Chorozinho!$B$2:$B$491,0),MATCH($C72,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP34)","v":0},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$70,[64]Eusébio!$B$2:$B$491,0),MATCH($C72,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ34)","v":7601},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$70,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C72,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR34)","v":348},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$70,[64]Fortaleza!$B$2:$B$427,0),MATCH($C72,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS34)","v":709998},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$70,[64]Guaiúba!$B$2:$B$491,0),MATCH($C72,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT34)","v":3290},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$70,[64]Horizonte!$B$2:$B$491,0),MATCH($C72,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU34)","v":15193},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$70,[64]Itaitinga!$B$2:$B$491,0),MATCH($C72,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV34)","v":6241},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$70,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C72,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW34)","v":50218},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$70,[64]Maracanaú!$B$2:$B$491,0),MATCH($C72,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX34)","v":52653},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$70,[64]Maranguape!$B$2:$B$491,0),MATCH($C72,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY34)","v":19023},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$70,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C72,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ34)","v":1369},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$70,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C72,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA34)","v":538},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$70,[64]Pacajus!$B$2:$B$491,0),MATCH($C72,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB34)","v":3284},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$70,[64]Pacatuba!$B$2:$B$491,0),MATCH($C72,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC34)","v":16757},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$70,[64]Paracuru!$B$2:$B$491,0),MATCH($C72,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD34)","v":4439},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$70,[64]Paraipaba!$B$2:$B$491,0),MATCH($C72,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE34)","v":5358},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$70,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C72,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF34)","v":10972},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$70,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C72,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG34)","v":2128},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$70,[64]Trairi!$B$2:$B$491,0),MATCH($C72,[64]Trairi!$B$2:$AP$2,0))*1)*(BH34)","v":2780},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$70,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C72,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI34)","v":1997}]
[null,73,{"$f":"C72+1","v":2024},"Nº Ligações Totais - esgoto",227798,841198,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$70,[64]Aquiraz!$B$2:$B$492,0),MATCH($C73,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL35)","v":7803},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$70,[64]Barbalha!$B$2:$B$491,0),MATCH($C73,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM35)","v":10387},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$70,[64]Cascavel!$B$2:$B$491,0),MATCH($C73,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN35)","v":5041},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$70,[64]Caucaia!$B$2:$B$491,0),MATCH($C73,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO35)","v":81593},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$70,[64]Chorozinho!$B$2:$B$491,0),MATCH($C73,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP35)","v":0},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$70,[64]Eusébio!$B$2:$B$491,0),MATCH($C73,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ35)","v":9726},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$70,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C73,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR35)","v":697},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$70,[64]Fortaleza!$B$2:$B$427,0),MATCH($C73,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS35)","v":732224},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$70,[64]Guaiúba!$B$2:$B$491,0),MATCH($C73,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT35)","v":3627},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$70,[64]Horizonte!$B$2:$B$491,0),MATCH($C73,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU35)","v":16564},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$70,[64]Itaitinga!$B$2:$B$491,0),MATCH($C73,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV35)","v":8147},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$70,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C73,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW35)","v":57209},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$70,[64]Maracanaú!$B$2:$B$491,0),MATCH($C73,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX35)","v":57561},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$70,[64]Maranguape!$B$2:$B$491,0),MATCH($C73,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY35)","v":21810},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$70,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C73,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ35)","v":1904},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$70,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C73,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA35)","v":1093},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$70,[64]Pacajus!$B$2:$B$491,0),MATCH($C73,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB35)","v":5695},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$70,[64]Pacatuba!$B$2:$B$491,0),MATCH($C73,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC35)","v":18457},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$70,[64]Paracuru!$B$2:$B$491,0),MATCH($C73,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD35)","v":5005},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$70,[64]Paraipaba!$B$2:$B$491,0),MATCH($C73,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE35)","v":5437},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$70,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C73,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF35)","v":11346},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$70,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C73,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG35)","v":2294},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$70,[64]Trairi!$B$2:$B$491,0),MATCH($C73,[64]Trairi!$B$2:$AP$2,0))*1)*(BH35)","v":3299},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$70,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C73,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI35)","v":2077}]
[null,74,2025,"Nº Ligações Totais - esgoto",260170,962775,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$70,[64]Aquiraz!$B$2:$B$492,0),MATCH($C74,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL36)","v":9015},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$70,[64]Barbalha!$B$2:$B$491,0),MATCH($C74,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM36)","v":11557},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$70,[64]Cascavel!$B$2:$B$491,0),MATCH($C74,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN36)","v":6977},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$70,[64]Caucaia!$B$2:$B$491,0),MATCH($C74,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO36)","v":88285},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$70,[64]Chorozinho!$B$2:$B$491,0),MATCH($C74,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP36)","v":1571},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$70,[64]Eusébio!$B$2:$B$491,0),MATCH($C74,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ36)","v":11880},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$70,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C74,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR36)","v":1046},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$70,[64]Fortaleza!$B$2:$B$427,0),MATCH($C74,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS36)","v":844344},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$70,[64]Guaiúba!$B$2:$B$491,0),MATCH($C74,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT36)","v":3967},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$70,[64]Horizonte!$B$2:$B$491,0),MATCH($C74,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU36)","v":17949},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$70,[64]Itaitinga!$B$2:$B$491,0),MATCH($C74,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV36)","v":10216},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$70,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C74,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW36)","v":64267},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$70,[64]Maracanaú!$B$2:$B$491,0),MATCH($C74,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX36)","v":62508},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$70,[64]Maranguape!$B$2:$B$491,0),MATCH($C74,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY36)","v":24636},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$70,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C74,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ36)","v":2446},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$70,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C74,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA36)","v":1662},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$70,[64]Pacajus!$B$2:$B$491,0),MATCH($C74,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB36)","v":8146},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$70,[64]Pacatuba!$B$2:$B$491,0),MATCH($C74,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC36)","v":20173},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$70,[64]Paracuru!$B$2:$B$491,0),MATCH($C74,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD36)","v":5577},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$70,[64]Paraipaba!$B$2:$B$491,0),MATCH($C74,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE36)","v":5515},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$70,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C74,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF36)","v":12764},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$70,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C74,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG36)","v":2461},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$70,[64]Trairi!$B$2:$B$491,0),MATCH($C74,[64]Trairi!$B$2:$AP$2,0))*1)*(BH36)","v":3829},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$70,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C74,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI36)","v":2154}]
[null,75,2026,"Nº Ligações Totais - esgoto",289598,980663,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$70,[64]Aquiraz!$B$2:$B$492,0),MATCH($C75,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL37)","v":10613},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$70,[64]Barbalha!$B$2:$B$491,0),MATCH($C75,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM37)","v":12287},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$70,[64]Cascavel!$B$2:$B$491,0),MATCH($C75,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN37)","v":8932},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$70,[64]Caucaia!$B$2:$B$491,0),MATCH($C75,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO37)","v":95034},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$70,[64]Chorozinho!$B$2:$B$491,0),MATCH($C75,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP37)","v":2207},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$70,[64]Eusébio!$B$2:$B$491,0),MATCH($C75,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ37)","v":14060},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$70,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C75,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR37)","v":1395},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$70,[64]Fortaleza!$B$2:$B$427,0),MATCH($C75,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS37)","v":853587},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$70,[64]Guaiúba!$B$2:$B$491,0),MATCH($C75,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT37)","v":4310},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$70,[64]Horizonte!$B$2:$B$491,0),MATCH($C75,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU37)","v":19347},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$70,[64]Itaitinga!$B$2:$B$491,0),MATCH($C75,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV37)","v":12319},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$70,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C75,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW37)","v":71383},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$70,[64]Maracanaú!$B$2:$B$491,0),MATCH($C75,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX37)","v":67489},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$70,[64]Maranguape!$B$2:$B$491,0),MATCH($C75,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY37)","v":26124},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$70,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C75,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ37)","v":2994},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$70,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C75,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA37)","v":2246},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$70,[64]Pacajus!$B$2:$B$491,0),MATCH($C75,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB37)","v":10633},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$70,[64]Pacatuba!$B$2:$B$491,0),MATCH($C75,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC37)","v":21026},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$70,[64]Paracuru!$B$2:$B$491,0),MATCH($C75,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD37)","v":6153},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$70,[64]Paraipaba!$B$2:$B$491,0),MATCH($C75,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE37)","v":5592},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$70,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C75,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF37)","v":13302},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$70,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C75,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG37)","v":2629},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$70,[64]Trairi!$B$2:$B$491,0),MATCH($C75,[64]Trairi!$B$2:$AP$2,0))*1)*(BH37)","v":4366},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$70,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C75,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI37)","v":2233}]
[null,76,2027,"Nº Ligações Totais - esgoto",318315,998426,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$70,[64]Aquiraz!$B$2:$B$492,0),MATCH($C76,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL38)","v":11265},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$70,[64]Barbalha!$B$2:$B$491,0),MATCH($C76,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM38)","v":13021},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$70,[64]Cascavel!$B$2:$B$491,0),MATCH($C76,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN38)","v":10904},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$70,[64]Caucaia!$B$2:$B$491,0),MATCH($C76,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO38)","v":101830},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$70,[64]Chorozinho!$B$2:$B$491,0),MATCH($C76,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP38)","v":2853},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$70,[64]Eusébio!$B$2:$B$491,0),MATCH($C76,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ38)","v":16263},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$70,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C76,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR38)","v":1744},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$70,[64]Fortaleza!$B$2:$B$427,0),MATCH($C76,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS38)","v":862642},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$70,[64]Guaiúba!$B$2:$B$491,0),MATCH($C76,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT38)","v":4654},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$70,[64]Horizonte!$B$2:$B$491,0),MATCH($C76,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU38)","v":20756},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$70,[64]Itaitinga!$B$2:$B$491,0),MATCH($C76,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV38)","v":14453},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$70,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C76,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW38)","v":78550},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$70,[64]Maracanaú!$B$2:$B$491,0),MATCH($C76,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX38)","v":72499},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$70,[64]Maranguape!$B$2:$B$491,0),MATCH($C76,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY38)","v":27620},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$70,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C76,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ38)","v":3548},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$70,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C76,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA38)","v":2843},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$70,[64]Pacajus!$B$2:$B$491,0),MATCH($C76,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB38)","v":13152},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$70,[64]Pacatuba!$B$2:$B$491,0),MATCH($C76,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC38)","v":21880},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$70,[64]Paracuru!$B$2:$B$491,0),MATCH($C76,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD38)","v":6735},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$70,[64]Paraipaba!$B$2:$B$491,0),MATCH($C76,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE38)","v":5669},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$70,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C76,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF38)","v":13841},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$70,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C76,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG38)","v":2797},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$70,[64]Trairi!$B$2:$B$491,0),MATCH($C76,[64]Trairi!$B$2:$AP$2,0))*1)*(BH38)","v":4912},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$70,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C76,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI38)","v":2310}]
[null,77,2028,"Nº Ligações Totais - esgoto",347244,1016029,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$70,[64]Aquiraz!$B$2:$B$492,0),MATCH($C77,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL39)","v":11920},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$70,[64]Barbalha!$B$2:$B$491,0),MATCH($C77,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM39)","v":13757},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$70,[64]Cascavel!$B$2:$B$491,0),MATCH($C77,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN39)","v":12895},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$70,[64]Caucaia!$B$2:$B$491,0),MATCH($C77,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO39)","v":108662},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$70,[64]Chorozinho!$B$2:$B$491,0),MATCH($C77,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP39)","v":3508},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$70,[64]Eusébio!$B$2:$B$491,0),MATCH($C77,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ39)","v":18486},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$70,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C77,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR39)","v":2093},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$70,[64]Fortaleza!$B$2:$B$427,0),MATCH($C77,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS39)","v":871491},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$70,[64]Guaiúba!$B$2:$B$491,0),MATCH($C77,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT39)","v":5001},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$70,[64]Horizonte!$B$2:$B$491,0),MATCH($C77,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU39)","v":22173},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$70,[64]Itaitinga!$B$2:$B$491,0),MATCH($C77,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV39)","v":16616},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$70,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C77,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW39)","v":85761},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$70,[64]Maracanaú!$B$2:$B$491,0),MATCH($C77,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX39)","v":77533},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$70,[64]Maranguape!$B$2:$B$491,0),MATCH($C77,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY39)","v":29120},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$70,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C77,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ39)","v":4107},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$70,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C77,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA39)","v":3452},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$70,[64]Pacajus!$B$2:$B$491,0),MATCH($C77,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB39)","v":15702},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$70,[64]Pacatuba!$B$2:$B$491,0),MATCH($C77,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC39)","v":22735},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$70,[64]Paracuru!$B$2:$B$491,0),MATCH($C77,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD39)","v":7319},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$70,[64]Paraipaba!$B$2:$B$491,0),MATCH($C77,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE39)","v":5745},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$70,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C77,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF39)","v":14382},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$70,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C77,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG39)","v":2966},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$70,[64]Trairi!$B$2:$B$491,0),MATCH($C77,[64]Trairi!$B$2:$AP$2,0))*1)*(BH39)","v":5464},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$70,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C77,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI39)","v":2385}]
[null,78,2029,{"$f":"IF(C78=\"\",\"\",IF(AND(COUNT(C78)>0,COUNT(C77)=0),C77,D77))","v":"Nº Ligações Totais - esgoto"},376342,1033455,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$70,[64]Aquiraz!$B$2:$B$492,0),MATCH($C78,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL40)","v":12577},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$70,[64]Barbalha!$B$2:$B$491,0),MATCH($C78,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM40)","v":14496},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$70,[64]Cascavel!$B$2:$B$491,0),MATCH($C78,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN40)","v":14899},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$70,[64]Caucaia!$B$2:$B$491,0),MATCH($C78,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO40)","v":115521},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$70,[64]Chorozinho!$B$2:$B$491,0),MATCH($C78,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP40)","v":4171},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$70,[64]Eusébio!$B$2:$B$491,0),MATCH($C78,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ40)","v":20727},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$70,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C78,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR40)","v":2443},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$70,[64]Fortaleza!$B$2:$B$427,0),MATCH($C78,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS40)","v":880126},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$70,[64]Guaiúba!$B$2:$B$491,0),MATCH($C78,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT40)","v":5348},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$70,[64]Horizonte!$B$2:$B$491,0),MATCH($C78,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU40)","v":23596},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$70,[64]Itaitinga!$B$2:$B$491,0),MATCH($C78,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV40)","v":18802},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$70,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C78,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW40)","v":93006},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$70,[64]Maracanaú!$B$2:$B$491,0),MATCH($C78,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX40)","v":82587},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$70,[64]Maranguape!$B$2:$B$491,0),MATCH($C78,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY40)","v":30624},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$70,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C78,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ40)","v":4670},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$70,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C78,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA40)","v":4070},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$70,[64]Pacajus!$B$2:$B$491,0),MATCH($C78,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB40)","v":18277},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$70,[64]Pacatuba!$B$2:$B$491,0),MATCH($C78,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC40)","v":23588},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$70,[64]Paracuru!$B$2:$B$491,0),MATCH($C78,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD40)","v":7908},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$70,[64]Paraipaba!$B$2:$B$491,0),MATCH($C78,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE40)","v":5819},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$70,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C78,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF40)","v":14925},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$70,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C78,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG40)","v":3135},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$70,[64]Trairi!$B$2:$B$491,0),MATCH($C78,[64]Trairi!$B$2:$AP$2,0))*1)*(BH40)","v":6021},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$70,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C78,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI40)","v":2461}]
[null,79,2030,"Nº Ligações Totais - esgoto",405573,1050685,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$70,[64]Aquiraz!$B$2:$B$492,0),MATCH($C79,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL41)","v":13236},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$70,[64]Barbalha!$B$2:$B$491,0),MATCH($C79,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM41)","v":15235},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$70,[64]Cascavel!$B$2:$B$491,0),MATCH($C79,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN41)","v":16914},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$70,[64]Caucaia!$B$2:$B$491,0),MATCH($C79,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO41)","v":122399},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$70,[64]Chorozinho!$B$2:$B$491,0),MATCH($C79,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP41)","v":4841},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$70,[64]Eusébio!$B$2:$B$491,0),MATCH($C79,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ41)","v":22982},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$70,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C79,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR41)","v":2793},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$70,[64]Fortaleza!$B$2:$B$427,0),MATCH($C79,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS41)","v":888544},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$70,[64]Guaiúba!$B$2:$B$491,0),MATCH($C79,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT41)","v":5697},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$70,[64]Horizonte!$B$2:$B$491,0),MATCH($C79,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU41)","v":25024},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$70,[64]Itaitinga!$B$2:$B$491,0),MATCH($C79,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV41)","v":21011},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$70,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C79,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW41)","v":100279},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$70,[64]Maracanaú!$B$2:$B$491,0),MATCH($C79,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX41)","v":87654},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$70,[64]Maranguape!$B$2:$B$491,0),MATCH($C79,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY41)","v":32126},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$70,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C79,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ41)","v":5237},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$70,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C79,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA41)","v":4697},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$70,[64]Pacajus!$B$2:$B$491,0),MATCH($C79,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB41)","v":20873},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$70,[64]Pacatuba!$B$2:$B$491,0),MATCH($C79,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC41)","v":24439},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$70,[64]Paracuru!$B$2:$B$491,0),MATCH($C79,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD41)","v":8498},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$70,[64]Paraipaba!$B$2:$B$491,0),MATCH($C79,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE41)","v":5891},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$70,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C79,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF41)","v":15467},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$70,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C79,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG41)","v":3303},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$70,[64]Trairi!$B$2:$B$491,0),MATCH($C79,[64]Trairi!$B$2:$AP$2,0))*1)*(BH41)","v":6583},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$70,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C79,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI41)","v":2535}]
[null,80,2031,"Nº Ligações Totais - esgoto",434907,1067708,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$70,[64]Aquiraz!$B$2:$B$492,0),MATCH($C80,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL42)","v":13896},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$70,[64]Barbalha!$B$2:$B$491,0),MATCH($C80,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM42)","v":15974},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$70,[64]Cascavel!$B$2:$B$491,0),MATCH($C80,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN42)","v":18940},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$70,[64]Caucaia!$B$2:$B$491,0),MATCH($C80,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO42)","v":129287},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$70,[64]Chorozinho!$B$2:$B$491,0),MATCH($C80,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP42)","v":5516},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$70,[64]Eusébio!$B$2:$B$491,0),MATCH($C80,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ42)","v":25249},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$70,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C80,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR42)","v":3142},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$70,[64]Fortaleza!$B$2:$B$427,0),MATCH($C80,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS42)","v":896736},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$70,[64]Guaiúba!$B$2:$B$491,0),MATCH($C80,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT42)","v":6045},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$70,[64]Horizonte!$B$2:$B$491,0),MATCH($C80,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU42)","v":26453},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$70,[64]Itaitinga!$B$2:$B$491,0),MATCH($C80,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV42)","v":23238},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$70,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C80,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW42)","v":107573},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$70,[64]Maracanaú!$B$2:$B$491,0),MATCH($C80,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX42)","v":92731},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$70,[64]Maranguape!$B$2:$B$491,0),MATCH($C80,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY42)","v":33627},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$70,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C80,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ42)","v":5807},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$70,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C80,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA42)","v":5332},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$70,[64]Pacajus!$B$2:$B$491,0),MATCH($C80,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB42)","v":23488},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$70,[64]Pacatuba!$B$2:$B$491,0),MATCH($C80,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC42)","v":25287},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$70,[64]Paracuru!$B$2:$B$491,0),MATCH($C80,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD42)","v":9090},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$70,[64]Paraipaba!$B$2:$B$491,0),MATCH($C80,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE42)","v":5963},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$70,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C80,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF42)","v":16010},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$70,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C80,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG42)","v":3473},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$70,[64]Trairi!$B$2:$B$491,0),MATCH($C80,[64]Trairi!$B$2:$AP$2,0))*1)*(BH42)","v":7149},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$70,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C80,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI42)","v":2609}]
[null,81,2032,"Nº Ligações Totais - esgoto",{"$f":"SUMIFS($K81:$AH81,$K$18:$AH$18,E$4)","v":464307},1084478,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$70,[64]Aquiraz!$B$2:$B$492,0),MATCH($C81,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL43)","v":14555},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$70,[64]Barbalha!$B$2:$B$491,0),MATCH($C81,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM43)","v":16713},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$70,[64]Cascavel!$B$2:$B$491,0),MATCH($C81,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN43)","v":20973},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$70,[64]Caucaia!$B$2:$B$491,0),MATCH($C81,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO43)","v":136172},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$70,[64]Chorozinho!$B$2:$B$491,0),MATCH($C81,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP43)","v":6196},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$70,[64]Eusébio!$B$2:$B$491,0),MATCH($C81,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ43)","v":27523},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$70,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C81,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR43)","v":3493},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$70,[64]Fortaleza!$B$2:$B$427,0),MATCH($C81,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS43)","v":904683},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$70,[64]Guaiúba!$B$2:$B$491,0),MATCH($C81,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT43)","v":6395},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$70,[64]Horizonte!$B$2:$B$491,0),MATCH($C81,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU43)","v":27883},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$70,[64]Itaitinga!$B$2:$B$491,0),MATCH($C81,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV43)","v":25479},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$70,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C81,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW43)","v":114878},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$70,[64]Maracanaú!$B$2:$B$491,0),MATCH($C81,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX43)","v":97813},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$70,[64]Maranguape!$B$2:$B$491,0),MATCH($C81,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY43)","v":35125},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$70,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C81,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ43)","v":6378},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$70,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C81,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA43)","v":5973},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$70,[64]Pacajus!$B$2:$B$491,0),MATCH($C81,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB43)","v":26116},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$70,[64]Pacatuba!$B$2:$B$491,0),MATCH($C81,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC43)","v":26131},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$70,[64]Paracuru!$B$2:$B$491,0),MATCH($C81,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD43)","v":9683},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$70,[64]Paraipaba!$B$2:$B$491,0),MATCH($C81,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE43)","v":6032},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$70,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C81,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF43)","v":16550},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$70,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C81,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG43)","v":3641},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$70,[64]Trairi!$B$2:$B$491,0),MATCH($C81,[64]Trairi!$B$2:$AP$2,0))*1)*(BH43)","v":7717},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$70,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C81,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI43)","v":2683}]
[null,82,2033,"Nº Ligações Totais - esgoto",487071,1100980,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$70,[64]Aquiraz!$B$2:$B$492,0),MATCH($C82,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL44)","v":15039},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$70,[64]Barbalha!$B$2:$B$491,0),MATCH($C82,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM44)","v":17448},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$70,[64]Cascavel!$B$2:$B$491,0),MATCH($C82,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN44)","v":23012},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$70,[64]Caucaia!$B$2:$B$491,0),MATCH($C82,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO44)","v":143043},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$70,[64]Chorozinho!$B$2:$B$491,0),MATCH($C82,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP44)","v":6878},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$70,[64]Eusébio!$B$2:$B$491,0),MATCH($C82,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ44)","v":29803},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$70,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C82,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR44)","v":3795},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$70,[64]Fortaleza!$B$2:$B$427,0),MATCH($C82,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS44)","v":912380},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$70,[64]Guaiúba!$B$2:$B$491,0),MATCH($C82,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT44)","v":6744},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$70,[64]Horizonte!$B$2:$B$491,0),MATCH($C82,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU44)","v":29309},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$70,[64]Itaitinga!$B$2:$B$491,0),MATCH($C82,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV44)","v":27731},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$70,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C82,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW44)","v":115754},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$70,[64]Maracanaú!$B$2:$B$491,0),MATCH($C82,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX44)","v":102894},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$70,[64]Maranguape!$B$2:$B$491,0),MATCH($C82,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY44)","v":36615},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$70,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C82,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ44)","v":6951},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$70,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C82,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA44)","v":6619},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$70,[64]Pacajus!$B$2:$B$491,0),MATCH($C82,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB44)","v":28753},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$70,[64]Pacatuba!$B$2:$B$491,0),MATCH($C82,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC44)","v":26970},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$70,[64]Paracuru!$B$2:$B$491,0),MATCH($C82,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD44)","v":10276},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$70,[64]Paraipaba!$B$2:$B$491,0),MATCH($C82,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE44)","v":6100},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$70,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C82,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF44)","v":17086},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$70,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C82,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG44)","v":3810},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$70,[64]Trairi!$B$2:$B$491,0),MATCH($C82,[64]Trairi!$B$2:$AP$2,0))*1)*(BH44)","v":8285},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$70,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C82,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI44)","v":2756}]
[null,83,2034,"Nº Ligações Totais - esgoto",492535,1112416,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$70,[64]Aquiraz!$B$2:$B$492,0),MATCH($C83,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL45)","v":15224},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$70,[64]Barbalha!$B$2:$B$491,0),MATCH($C83,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM45)","v":17638},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$70,[64]Cascavel!$B$2:$B$491,0),MATCH($C83,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN45)","v":23257},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$70,[64]Caucaia!$B$2:$B$491,0),MATCH($C83,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO45)","v":144693},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$70,[64]Chorozinho!$B$2:$B$491,0),MATCH($C83,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP45)","v":6963},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$70,[64]Eusébio!$B$2:$B$491,0),MATCH($C83,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ45)","v":30142},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$70,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C83,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR45)","v":3825},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$70,[64]Fortaleza!$B$2:$B$427,0),MATCH($C83,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS45)","v":921701},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$70,[64]Guaiúba!$B$2:$B$491,0),MATCH($C83,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT45)","v":6816},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$70,[64]Horizonte!$B$2:$B$491,0),MATCH($C83,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU45)","v":29658},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$70,[64]Itaitinga!$B$2:$B$491,0),MATCH($C83,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV45)","v":28093},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$70,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C83,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW45)","v":116992},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$70,[64]Maracanaú!$B$2:$B$491,0),MATCH($C83,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX45)","v":103996},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$70,[64]Maranguape!$B$2:$B$491,0),MATCH($C83,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY45)","v":37051},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$70,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C83,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ45)","v":7028},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$70,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C83,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA45)","v":6715},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$70,[64]Pacajus!$B$2:$B$491,0),MATCH($C83,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB45)","v":29092},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$70,[64]Pacatuba!$B$2:$B$491,0),MATCH($C83,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC45)","v":27267},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$70,[64]Paracuru!$B$2:$B$491,0),MATCH($C83,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD45)","v":10390},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$70,[64]Paraipaba!$B$2:$B$491,0),MATCH($C83,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE45)","v":6152},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$70,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C83,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF45)","v":17244},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$70,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C83,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG45)","v":3845},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$70,[64]Trairi!$B$2:$B$491,0),MATCH($C83,[64]Trairi!$B$2:$AP$2,0))*1)*(BH45)","v":8391},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$70,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C83,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI45)","v":2778}]
[null,84,2035,"Nº Ligações Totais - esgoto",497816,1123530,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$70,[64]Aquiraz!$B$2:$B$492,0),MATCH($C84,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL46)","v":15401},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$70,[64]Barbalha!$B$2:$B$491,0),MATCH($C84,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM46)","v":17821},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$70,[64]Cascavel!$B$2:$B$491,0),MATCH($C84,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN46)","v":23496},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$70,[64]Caucaia!$B$2:$B$491,0),MATCH($C84,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO46)","v":146284},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$70,[64]Chorozinho!$B$2:$B$491,0),MATCH($C84,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP46)","v":7044},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$70,[64]Eusébio!$B$2:$B$491,0),MATCH($C84,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ46)","v":30468},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$70,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C84,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR46)","v":3856},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$70,[64]Fortaleza!$B$2:$B$427,0),MATCH($C84,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS46)","v":930774},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$70,[64]Guaiúba!$B$2:$B$491,0),MATCH($C84,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT46)","v":6885},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$70,[64]Horizonte!$B$2:$B$491,0),MATCH($C84,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU46)","v":29993},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$70,[64]Itaitinga!$B$2:$B$491,0),MATCH($C84,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV46)","v":28440},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$70,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C84,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW46)","v":118192},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$70,[64]Maracanaú!$B$2:$B$491,0),MATCH($C84,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX46)","v":105068},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$70,[64]Maranguape!$B$2:$B$491,0),MATCH($C84,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY46)","v":37471},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$70,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C84,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ46)","v":7103},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$70,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C84,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA46)","v":6807},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$70,[64]Pacajus!$B$2:$B$491,0),MATCH($C84,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB46)","v":29417},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$70,[64]Pacatuba!$B$2:$B$491,0),MATCH($C84,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC46)","v":27554},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$70,[64]Paracuru!$B$2:$B$491,0),MATCH($C84,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD46)","v":10500},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$70,[64]Paraipaba!$B$2:$B$491,0),MATCH($C84,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE46)","v":6203},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$70,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C84,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF46)","v":17399},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$70,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C84,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG46)","v":3880},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$70,[64]Trairi!$B$2:$B$491,0),MATCH($C84,[64]Trairi!$B$2:$AP$2,0))*1)*(BH46)","v":8490},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$70,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C84,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI46)","v":2800}]
[null,85,2036,"Nº Ligações Totais - esgoto",502915,1134308,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$70,[64]Aquiraz!$B$2:$B$492,0),MATCH($C85,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL47)","v":15571},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$70,[64]Barbalha!$B$2:$B$491,0),MATCH($C85,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM47)","v":17997},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$70,[64]Cascavel!$B$2:$B$491,0),MATCH($C85,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN47)","v":23726},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$70,[64]Caucaia!$B$2:$B$491,0),MATCH($C85,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO47)","v":147811},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$70,[64]Chorozinho!$B$2:$B$491,0),MATCH($C85,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP47)","v":7122},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$70,[64]Eusébio!$B$2:$B$491,0),MATCH($C85,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ47)","v":30782},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$70,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C85,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR47)","v":3887},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$70,[64]Fortaleza!$B$2:$B$427,0),MATCH($C85,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS47)","v":939595},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$70,[64]Guaiúba!$B$2:$B$491,0),MATCH($C85,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT47)","v":6953},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$70,[64]Horizonte!$B$2:$B$491,0),MATCH($C85,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU47)","v":30313},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$70,[64]Itaitinga!$B$2:$B$491,0),MATCH($C85,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV47)","v":28773},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$70,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C85,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW47)","v":119354},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$70,[64]Maracanaú!$B$2:$B$491,0),MATCH($C85,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX47)","v":106111},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$70,[64]Maranguape!$B$2:$B$491,0),MATCH($C85,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY47)","v":37874},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$70,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C85,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ47)","v":7175},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$70,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C85,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA47)","v":6894},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$70,[64]Pacajus!$B$2:$B$491,0),MATCH($C85,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB47)","v":29729},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$70,[64]Pacatuba!$B$2:$B$491,0),MATCH($C85,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC47)","v":27832},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$70,[64]Paracuru!$B$2:$B$491,0),MATCH($C85,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD47)","v":10605},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$70,[64]Paraipaba!$B$2:$B$491,0),MATCH($C85,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE47)","v":6251},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$70,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C85,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF47)","v":17546},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$70,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C85,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG47)","v":3914},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$70,[64]Trairi!$B$2:$B$491,0),MATCH($C85,[64]Trairi!$B$2:$AP$2,0))*1)*(BH47)","v":8586},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$70,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C85,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI47)","v":2822}]
[null,86,2037,"Nº Ligações Totais - esgoto",507821,1144744,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$70,[64]Aquiraz!$B$2:$B$492,0),MATCH($C86,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL48)","v":15732},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$70,[64]Barbalha!$B$2:$B$491,0),MATCH($C86,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM48)","v":18167},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$70,[64]Cascavel!$B$2:$B$491,0),MATCH($C86,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN48)","v":23950},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$70,[64]Caucaia!$B$2:$B$491,0),MATCH($C86,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO48)","v":149274},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$70,[64]Chorozinho!$B$2:$B$491,0),MATCH($C86,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP48)","v":7195},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$70,[64]Eusébio!$B$2:$B$491,0),MATCH($C86,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ48)","v":31083},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$70,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C86,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR48)","v":3918},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$70,[64]Fortaleza!$B$2:$B$427,0),MATCH($C86,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS48)","v":948157},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$70,[64]Guaiúba!$B$2:$B$491,0),MATCH($C86,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT48)","v":7017},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$70,[64]Horizonte!$B$2:$B$491,0),MATCH($C86,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU48)","v":30620},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$70,[64]Itaitinga!$B$2:$B$491,0),MATCH($C86,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV48)","v":29094},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$70,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C86,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW48)","v":120476},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$70,[64]Maracanaú!$B$2:$B$491,0),MATCH($C86,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX48)","v":107123},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$70,[64]Maranguape!$B$2:$B$491,0),MATCH($C86,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY48)","v":38258},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$70,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C86,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ48)","v":7244},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$70,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C86,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA48)","v":6976},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$70,[64]Pacajus!$B$2:$B$491,0),MATCH($C86,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB48)","v":30027},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$70,[64]Pacatuba!$B$2:$B$491,0),MATCH($C86,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC48)","v":28098},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$70,[64]Paracuru!$B$2:$B$491,0),MATCH($C86,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD48)","v":10707},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$70,[64]Paraipaba!$B$2:$B$491,0),MATCH($C86,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE48)","v":6298},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$70,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C86,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF48)","v":17684},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$70,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C86,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG48)","v":3947},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$70,[64]Trairi!$B$2:$B$491,0),MATCH($C86,[64]Trairi!$B$2:$AP$2,0))*1)*(BH48)","v":8677},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$70,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C86,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI48)","v":2843}]
[null,87,2038,"Nº Ligações Totais - esgoto",512539,1154837,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$70,[64]Aquiraz!$B$2:$B$492,0),MATCH($C87,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL49)","v":15887},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$70,[64]Barbalha!$B$2:$B$491,0),MATCH($C87,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM49)","v":18332},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$70,[64]Cascavel!$B$2:$B$491,0),MATCH($C87,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN49)","v":24163},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$70,[64]Caucaia!$B$2:$B$491,0),MATCH($C87,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO49)","v":150672},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$70,[64]Chorozinho!$B$2:$B$491,0),MATCH($C87,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP49)","v":7266},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$70,[64]Eusébio!$B$2:$B$491,0),MATCH($C87,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ49)","v":31371},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$70,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C87,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR49)","v":3947},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$70,[64]Fortaleza!$B$2:$B$427,0),MATCH($C87,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS49)","v":956456},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$70,[64]Guaiúba!$B$2:$B$491,0),MATCH($C87,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT49)","v":7081},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$70,[64]Horizonte!$B$2:$B$491,0),MATCH($C87,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU49)","v":30911},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$70,[64]Itaitinga!$B$2:$B$491,0),MATCH($C87,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV49)","v":29402},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$70,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C87,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW49)","v":121557},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$70,[64]Maracanaú!$B$2:$B$491,0),MATCH($C87,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX49)","v":108102},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$70,[64]Maranguape!$B$2:$B$491,0),MATCH($C87,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY49)","v":38624},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$70,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C87,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ49)","v":7311},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$70,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C87,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA49)","v":7053},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$70,[64]Pacajus!$B$2:$B$491,0),MATCH($C87,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB49)","v":30312},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$70,[64]Pacatuba!$B$2:$B$491,0),MATCH($C87,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC49)","v":28354},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$70,[64]Paracuru!$B$2:$B$491,0),MATCH($C87,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD49)","v":10805},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$70,[64]Paraipaba!$B$2:$B$491,0),MATCH($C87,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE49)","v":6345},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$70,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C87,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF49)","v":17818},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$70,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C87,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG49)","v":3979},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$70,[64]Trairi!$B$2:$B$491,0),MATCH($C87,[64]Trairi!$B$2:$AP$2,0))*1)*(BH49)","v":8762},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$70,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C87,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI49)","v":2866}]
[null,88,2039,"Nº Ligações Totais - esgoto",517062,1164578,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$70,[64]Aquiraz!$B$2:$B$492,0),MATCH($C88,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL50)","v":16033},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$70,[64]Barbalha!$B$2:$B$491,0),MATCH($C88,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM50)","v":18490},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$70,[64]Cascavel!$B$2:$B$491,0),MATCH($C88,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN50)","v":24371},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$70,[64]Caucaia!$B$2:$B$491,0),MATCH($C88,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO50)","v":152004},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$70,[64]Chorozinho!$B$2:$B$491,0),MATCH($C88,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP50)","v":7332},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$70,[64]Eusébio!$B$2:$B$491,0),MATCH($C88,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ50)","v":31647},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$70,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C88,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR50)","v":3978},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$70,[64]Fortaleza!$B$2:$B$427,0),MATCH($C88,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS50)","v":964492},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$70,[64]Guaiúba!$B$2:$B$491,0),MATCH($C88,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT50)","v":7141},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$70,[64]Horizonte!$B$2:$B$491,0),MATCH($C88,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU50)","v":31188},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$70,[64]Itaitinga!$B$2:$B$491,0),MATCH($C88,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV50)","v":29695},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$70,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C88,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW50)","v":122598},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$70,[64]Maracanaú!$B$2:$B$491,0),MATCH($C88,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX50)","v":109050},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$70,[64]Maranguape!$B$2:$B$491,0),MATCH($C88,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY50)","v":38972},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$70,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C88,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ50)","v":7374},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$70,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C88,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA50)","v":7125},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$70,[64]Pacajus!$B$2:$B$491,0),MATCH($C88,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB50)","v":30582},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$70,[64]Pacatuba!$B$2:$B$491,0),MATCH($C88,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC50)","v":28599},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$70,[64]Paracuru!$B$2:$B$491,0),MATCH($C88,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD50)","v":10899},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$70,[64]Paraipaba!$B$2:$B$491,0),MATCH($C88,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE50)","v":6388},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$70,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C88,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF50)","v":17942},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$70,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C88,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG50)","v":4011},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$70,[64]Trairi!$B$2:$B$491,0),MATCH($C88,[64]Trairi!$B$2:$AP$2,0))*1)*(BH50)","v":8842},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$70,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C88,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI50)","v":2887}]
[null,89,2040,"Nº Ligações Totais - esgoto",521397,1173980,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$70,[64]Aquiraz!$B$2:$B$492,0),MATCH($C89,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL51)","v":16172},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$70,[64]Barbalha!$B$2:$B$491,0),MATCH($C89,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM51)","v":18642},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$70,[64]Cascavel!$B$2:$B$491,0),MATCH($C89,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN51)","v":24570},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$70,[64]Caucaia!$B$2:$B$491,0),MATCH($C89,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO51)","v":153270},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$70,[64]Chorozinho!$B$2:$B$491,0),MATCH($C89,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP51)","v":7394},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$70,[64]Eusébio!$B$2:$B$491,0),MATCH($C89,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ51)","v":31910},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$70,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C89,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR51)","v":4009},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$70,[64]Fortaleza!$B$2:$B$427,0),MATCH($C89,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS51)","v":972266},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$70,[64]Guaiúba!$B$2:$B$491,0),MATCH($C89,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT51)","v":7199},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$70,[64]Horizonte!$B$2:$B$491,0),MATCH($C89,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU51)","v":31450},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$70,[64]Itaitinga!$B$2:$B$491,0),MATCH($C89,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV51)","v":29974},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$70,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C89,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW51)","v":123598},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$70,[64]Maracanaú!$B$2:$B$491,0),MATCH($C89,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX51)","v":109966},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$70,[64]Maranguape!$B$2:$B$491,0),MATCH($C89,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY51)","v":39301},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$70,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C89,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ51)","v":7435},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$70,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C89,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA51)","v":7193},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$70,[64]Pacajus!$B$2:$B$491,0),MATCH($C89,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB51)","v":30839},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$70,[64]Pacatuba!$B$2:$B$491,0),MATCH($C89,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC51)","v":28834},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$70,[64]Paracuru!$B$2:$B$491,0),MATCH($C89,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD51)","v":10989},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$70,[64]Paraipaba!$B$2:$B$491,0),MATCH($C89,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE51)","v":6430},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$70,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C89,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF51)","v":18063},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$70,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C89,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG51)","v":4043},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$70,[64]Trairi!$B$2:$B$491,0),MATCH($C89,[64]Trairi!$B$2:$AP$2,0))*1)*(BH51)","v":8919},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$70,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C89,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI51)","v":2911}]
[null,90,2041,"Nº Ligações Totais - esgoto",521615,1174241,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$70,[64]Aquiraz!$B$2:$B$492,0),MATCH($C90,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL52)","v":16181},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$70,[64]Barbalha!$B$2:$B$491,0),MATCH($C90,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM52)","v":18646},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$70,[64]Cascavel!$B$2:$B$491,0),MATCH($C90,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN52)","v":24576},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$70,[64]Caucaia!$B$2:$B$491,0),MATCH($C90,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO52)","v":153320},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$70,[64]Chorozinho!$B$2:$B$491,0),MATCH($C90,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP52)","v":7397},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$70,[64]Eusébio!$B$2:$B$491,0),MATCH($C90,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ52)","v":31919},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$70,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C90,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR52)","v":4015},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$70,[64]Fortaleza!$B$2:$B$427,0),MATCH($C90,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS52)","v":972464},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$70,[64]Guaiúba!$B$2:$B$491,0),MATCH($C90,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT52)","v":7201},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$70,[64]Horizonte!$B$2:$B$491,0),MATCH($C90,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU52)","v":31461},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$70,[64]Itaitinga!$B$2:$B$491,0),MATCH($C90,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV52)","v":30013},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$70,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C90,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW52)","v":123628},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$70,[64]Maracanaú!$B$2:$B$491,0),MATCH($C90,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX52)","v":110023},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$70,[64]Maranguape!$B$2:$B$491,0),MATCH($C90,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY52)","v":39315},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$70,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C90,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ52)","v":7437},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$70,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C90,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA52)","v":7202},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$70,[64]Pacajus!$B$2:$B$491,0),MATCH($C90,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB52)","v":30849},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$70,[64]Pacatuba!$B$2:$B$491,0),MATCH($C90,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC52)","v":28842},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$70,[64]Paracuru!$B$2:$B$491,0),MATCH($C90,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD52)","v":10992},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$70,[64]Paraipaba!$B$2:$B$491,0),MATCH($C90,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE52)","v":6432},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$70,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C90,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF52)","v":18067},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$70,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C90,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG52)","v":4044},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$70,[64]Trairi!$B$2:$B$491,0),MATCH($C90,[64]Trairi!$B$2:$AP$2,0))*1)*(BH52)","v":8922},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$70,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C90,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI52)","v":2910}]
[null,91,2042,"Nº Ligações Totais - esgoto",{"$f":"SUMIFS($K91:$AH91,$K$18:$AH$18,E$4)","v":521628},1174148,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$70,[64]Aquiraz!$B$2:$B$492,0),MATCH($C91,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL53)","v":16182},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$70,[64]Barbalha!$B$2:$B$491,0),MATCH($C91,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM53)","v":18644},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$70,[64]Cascavel!$B$2:$B$491,0),MATCH($C91,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN53)","v":24574},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$70,[64]Caucaia!$B$2:$B$491,0),MATCH($C91,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO53)","v":153303},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$70,[64]Chorozinho!$B$2:$B$491,0),MATCH($C91,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP53)","v":7396},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$70,[64]Eusébio!$B$2:$B$491,0),MATCH($C91,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ53)","v":31916},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$70,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C91,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR53)","v":4009},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$70,[64]Fortaleza!$B$2:$B$427,0),MATCH($C91,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS53)","v":972393},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$70,[64]Guaiúba!$B$2:$B$491,0),MATCH($C91,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT53)","v":7200},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$70,[64]Horizonte!$B$2:$B$491,0),MATCH($C91,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU53)","v":31457},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$70,[64]Itaitinga!$B$2:$B$491,0),MATCH($C91,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV53)","v":30038},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$70,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C91,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW53)","v":123618},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$70,[64]Maracanaú!$B$2:$B$491,0),MATCH($C91,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX53)","v":110046},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$70,[64]Maranguape!$B$2:$B$491,0),MATCH($C91,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY53)","v":39311},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$70,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C91,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ53)","v":7436},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$70,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C91,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA53)","v":7205},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$70,[64]Pacajus!$B$2:$B$491,0),MATCH($C91,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB53)","v":30846},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$70,[64]Pacatuba!$B$2:$B$491,0),MATCH($C91,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC53)","v":28840},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$70,[64]Paracuru!$B$2:$B$491,0),MATCH($C91,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD53)","v":10991},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$70,[64]Paraipaba!$B$2:$B$491,0),MATCH($C91,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE53)","v":6431},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$70,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C91,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF53)","v":18066},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$70,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C91,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG53)","v":4043},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$70,[64]Trairi!$B$2:$B$491,0),MATCH($C91,[64]Trairi!$B$2:$AP$2,0))*1)*(BH53)","v":8921},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$70,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C91,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI53)","v":2910}]
[null,92,2043,"Nº Ligações Totais - esgoto",521453,1173705,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$70,[64]Aquiraz!$B$2:$B$492,0),MATCH($C92,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL54)","v":16175},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$70,[64]Barbalha!$B$2:$B$491,0),MATCH($C92,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM54)","v":18636},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$70,[64]Cascavel!$B$2:$B$491,0),MATCH($C92,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN54)","v":24563},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$70,[64]Caucaia!$B$2:$B$491,0),MATCH($C92,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO54)","v":153219},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$70,[64]Chorozinho!$B$2:$B$491,0),MATCH($C92,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP54)","v":7391},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$70,[64]Eusébio!$B$2:$B$491,0),MATCH($C92,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ54)","v":31899},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$70,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C92,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR54)","v":4009},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$70,[64]Fortaleza!$B$2:$B$427,0),MATCH($C92,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS54)","v":972058},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$70,[64]Guaiúba!$B$2:$B$491,0),MATCH($C92,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT54)","v":7197},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$70,[64]Horizonte!$B$2:$B$491,0),MATCH($C92,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU54)","v":31439},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$70,[64]Itaitinga!$B$2:$B$491,0),MATCH($C92,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV54)","v":30048},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$70,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C92,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW54)","v":123566},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$70,[64]Maracanaú!$B$2:$B$491,0),MATCH($C92,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX54)","v":110038},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$70,[64]Maranguape!$B$2:$B$491,0),MATCH($C92,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY54)","v":39291},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$70,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C92,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ54)","v":7433},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$70,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C92,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA54)","v":7204},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$70,[64]Pacajus!$B$2:$B$491,0),MATCH($C92,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB54)","v":30828},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$70,[64]Pacatuba!$B$2:$B$491,0),MATCH($C92,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC54)","v":28826},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$70,[64]Paracuru!$B$2:$B$491,0),MATCH($C92,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD54)","v":10986},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$70,[64]Paraipaba!$B$2:$B$491,0),MATCH($C92,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE54)","v":6429},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$70,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C92,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF54)","v":18056},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$70,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C92,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG54)","v":4043},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$70,[64]Trairi!$B$2:$B$491,0),MATCH($C92,[64]Trairi!$B$2:$AP$2,0))*1)*(BH54)","v":8914},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$70,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C92,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI54)","v":2910}]
[null,93,2044,"Nº Ligações Totais - esgoto",521088,1172927,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$70,[64]Aquiraz!$B$2:$B$492,0),MATCH($C93,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL55)","v":16160},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$70,[64]Barbalha!$B$2:$B$491,0),MATCH($C93,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM55)","v":18622},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$70,[64]Cascavel!$B$2:$B$491,0),MATCH($C93,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN55)","v":24546},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$70,[64]Caucaia!$B$2:$B$491,0),MATCH($C93,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO55)","v":153072},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$70,[64]Chorozinho!$B$2:$B$491,0),MATCH($C93,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP55)","v":7382},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$70,[64]Eusébio!$B$2:$B$491,0),MATCH($C93,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ55)","v":31870},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$70,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C93,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR55)","v":4009},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$70,[64]Fortaleza!$B$2:$B$427,0),MATCH($C93,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS55)","v":971467},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$70,[64]Guaiúba!$B$2:$B$491,0),MATCH($C93,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT55)","v":7192},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$70,[64]Horizonte!$B$2:$B$491,0),MATCH($C93,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU55)","v":31406},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$70,[64]Itaitinga!$B$2:$B$491,0),MATCH($C93,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV55)","v":30046},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$70,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C93,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW55)","v":123475},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$70,[64]Maracanaú!$B$2:$B$491,0),MATCH($C93,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX55)","v":109997},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$70,[64]Maranguape!$B$2:$B$491,0),MATCH($C93,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY55)","v":39249},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$70,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C93,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ55)","v":7426},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$70,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C93,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA55)","v":7198},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$70,[64]Pacajus!$B$2:$B$491,0),MATCH($C93,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB55)","v":30796},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$70,[64]Pacatuba!$B$2:$B$491,0),MATCH($C93,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC55)","v":28803},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$70,[64]Paracuru!$B$2:$B$491,0),MATCH($C93,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD55)","v":10977},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$70,[64]Paraipaba!$B$2:$B$491,0),MATCH($C93,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE55)","v":6426},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$70,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C93,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF55)","v":18041},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$70,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C93,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG55)","v":4041},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$70,[64]Trairi!$B$2:$B$491,0),MATCH($C93,[64]Trairi!$B$2:$AP$2,0))*1)*(BH55)","v":8903},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$70,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C93,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI55)","v":2911}]
[null,94,2045,"Nº Ligações Totais - esgoto",520535,1171807,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$70,[64]Aquiraz!$B$2:$B$492,0),MATCH($C94,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL56)","v":16139},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$70,[64]Barbalha!$B$2:$B$491,0),MATCH($C94,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM56)","v":18602},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$70,[64]Cascavel!$B$2:$B$491,0),MATCH($C94,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN56)","v":24520},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$70,[64]Caucaia!$B$2:$B$491,0),MATCH($C94,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO56)","v":152862},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$70,[64]Chorozinho!$B$2:$B$491,0),MATCH($C94,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP56)","v":7370},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$70,[64]Eusébio!$B$2:$B$491,0),MATCH($C94,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ56)","v":31829},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$70,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C94,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR56)","v":4008},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$70,[64]Fortaleza!$B$2:$B$427,0),MATCH($C94,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS56)","v":970616},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$70,[64]Guaiúba!$B$2:$B$491,0),MATCH($C94,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT56)","v":7185},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$70,[64]Horizonte!$B$2:$B$491,0),MATCH($C94,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU56)","v":31358},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$70,[64]Itaitinga!$B$2:$B$491,0),MATCH($C94,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV56)","v":30027},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$70,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C94,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW56)","v":123344},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$70,[64]Maracanaú!$B$2:$B$491,0),MATCH($C94,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX56)","v":109925},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$70,[64]Maranguape!$B$2:$B$491,0),MATCH($C94,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY56)","v":39192},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$70,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C94,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ56)","v":7417},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$70,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C94,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA56)","v":7187},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$70,[64]Pacajus!$B$2:$B$491,0),MATCH($C94,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB56)","v":30751},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$70,[64]Pacatuba!$B$2:$B$491,0),MATCH($C94,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC56)","v":28770},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$70,[64]Paracuru!$B$2:$B$491,0),MATCH($C94,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD56)","v":10963},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$70,[64]Paraipaba!$B$2:$B$491,0),MATCH($C94,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE56)","v":6421},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$70,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C94,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF56)","v":18019},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$70,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C94,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG56)","v":4039},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$70,[64]Trairi!$B$2:$B$491,0),MATCH($C94,[64]Trairi!$B$2:$AP$2,0))*1)*(BH56)","v":8887},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$70,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C94,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI56)","v":2911}]
[null,95,2046,"Nº Ligações Totais - esgoto",519789,1170344,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$70,[64]Aquiraz!$B$2:$B$492,0),MATCH($C95,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL57)","v":16109},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$70,[64]Barbalha!$B$2:$B$491,0),MATCH($C95,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM57)","v":18575},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$70,[64]Cascavel!$B$2:$B$491,0),MATCH($C95,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN57)","v":24485},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$70,[64]Caucaia!$B$2:$B$491,0),MATCH($C95,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO57)","v":152587},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$70,[64]Chorozinho!$B$2:$B$491,0),MATCH($C95,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP57)","v":7354},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$70,[64]Eusébio!$B$2:$B$491,0),MATCH($C95,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ57)","v":31774},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$70,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C95,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR57)","v":4008},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$70,[64]Fortaleza!$B$2:$B$427,0),MATCH($C95,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS57)","v":969505},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$70,[64]Guaiúba!$B$2:$B$491,0),MATCH($C95,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT57)","v":7176},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$70,[64]Horizonte!$B$2:$B$491,0),MATCH($C95,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU57)","v":31296},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$70,[64]Itaitinga!$B$2:$B$491,0),MATCH($C95,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV57)","v":29996},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$70,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C95,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW57)","v":123174},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$70,[64]Maracanaú!$B$2:$B$491,0),MATCH($C95,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX57)","v":109823},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$70,[64]Maranguape!$B$2:$B$491,0),MATCH($C95,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY57)","v":39116},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$70,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C95,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ57)","v":7406},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$70,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C95,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA57)","v":7171},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$70,[64]Pacajus!$B$2:$B$491,0),MATCH($C95,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB57)","v":30692},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$70,[64]Pacatuba!$B$2:$B$491,0),MATCH($C95,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC57)","v":28724},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$70,[64]Paracuru!$B$2:$B$491,0),MATCH($C95,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD57)","v":10946},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$70,[64]Paraipaba!$B$2:$B$491,0),MATCH($C95,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE57)","v":6414},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$70,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C95,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF57)","v":17989},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$70,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C95,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG57)","v":4037},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$70,[64]Trairi!$B$2:$B$491,0),MATCH($C95,[64]Trairi!$B$2:$AP$2,0))*1)*(BH57)","v":8866},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$70,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C95,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI57)","v":2910}]
[null,96,2047,"Nº Ligações Totais - esgoto",518853,1168537,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$70,[64]Aquiraz!$B$2:$B$492,0),MATCH($C96,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL58)","v":16071},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$70,[64]Barbalha!$B$2:$B$491,0),MATCH($C96,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM58)","v":18542},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$70,[64]Cascavel!$B$2:$B$491,0),MATCH($C96,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN58)","v":24445},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$70,[64]Caucaia!$B$2:$B$491,0),MATCH($C96,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO58)","v":152246},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$70,[64]Chorozinho!$B$2:$B$491,0),MATCH($C96,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP58)","v":7334},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$70,[64]Eusébio!$B$2:$B$491,0),MATCH($C96,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ58)","v":31707},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$70,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C96,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR58)","v":4007},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$70,[64]Fortaleza!$B$2:$B$427,0),MATCH($C96,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS58)","v":968132},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$70,[64]Guaiúba!$B$2:$B$491,0),MATCH($C96,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT58)","v":7163},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$70,[64]Horizonte!$B$2:$B$491,0),MATCH($C96,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU58)","v":31220},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$70,[64]Itaitinga!$B$2:$B$491,0),MATCH($C96,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV58)","v":29951},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$70,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C96,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW58)","v":122963},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$70,[64]Maracanaú!$B$2:$B$491,0),MATCH($C96,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX58)","v":109688},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$70,[64]Maranguape!$B$2:$B$491,0),MATCH($C96,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY58)","v":39022},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$70,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C96,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ58)","v":7391},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$70,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C96,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA58)","v":7151},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$70,[64]Pacajus!$B$2:$B$491,0),MATCH($C96,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB58)","v":30619},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$70,[64]Pacatuba!$B$2:$B$491,0),MATCH($C96,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC58)","v":28670},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$70,[64]Paracuru!$B$2:$B$491,0),MATCH($C96,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD58)","v":10925},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$70,[64]Paraipaba!$B$2:$B$491,0),MATCH($C96,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE58)","v":6406},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$70,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C96,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF58)","v":17954},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$70,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C96,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG58)","v":4034},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$70,[64]Trairi!$B$2:$B$491,0),MATCH($C96,[64]Trairi!$B$2:$AP$2,0))*1)*(BH58)","v":8840},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$70,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C96,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI58)","v":2909}]
[null,97,2048,"Nº Ligações Totais - esgoto",517720,1166388,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$70,[64]Aquiraz!$B$2:$B$492,0),MATCH($C97,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL59)","v":16026},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$70,[64]Barbalha!$B$2:$B$491,0),MATCH($C97,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM59)","v":18500},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$70,[64]Cascavel!$B$2:$B$491,0),MATCH($C97,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN59)","v":24395},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$70,[64]Caucaia!$B$2:$B$491,0),MATCH($C97,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO59)","v":151841},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$70,[64]Chorozinho!$B$2:$B$491,0),MATCH($C97,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP59)","v":7310},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$70,[64]Eusébio!$B$2:$B$491,0),MATCH($C97,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ59)","v":31627},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$70,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C97,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR59)","v":4007},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$70,[64]Fortaleza!$B$2:$B$427,0),MATCH($C97,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS59)","v":966498},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$70,[64]Guaiúba!$B$2:$B$491,0),MATCH($C97,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT59)","v":7149},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$70,[64]Horizonte!$B$2:$B$491,0),MATCH($C97,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU59)","v":31128},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$70,[64]Itaitinga!$B$2:$B$491,0),MATCH($C97,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV59)","v":29892},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$70,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C97,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW59)","v":122712},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$70,[64]Maracanaú!$B$2:$B$491,0),MATCH($C97,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX59)","v":109522},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$70,[64]Maranguape!$B$2:$B$491,0),MATCH($C97,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY59)","v":38907},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$70,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C97,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ59)","v":7374},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$70,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C97,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA59)","v":7126},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$70,[64]Pacajus!$B$2:$B$491,0),MATCH($C97,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB59)","v":30533},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$70,[64]Pacatuba!$B$2:$B$491,0),MATCH($C97,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC59)","v":28604},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$70,[64]Paracuru!$B$2:$B$491,0),MATCH($C97,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD59)","v":10899},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$70,[64]Paraipaba!$B$2:$B$491,0),MATCH($C97,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE59)","v":6398},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$70,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C97,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF59)","v":17912},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$70,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C97,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG59)","v":4030},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$70,[64]Trairi!$B$2:$B$491,0),MATCH($C97,[64]Trairi!$B$2:$AP$2,0))*1)*(BH59)","v":8810},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$70,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C97,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI59)","v":2908}]
[null,98,2049,"Nº Ligações Totais - esgoto",516405,1163891,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$70,[64]Aquiraz!$B$2:$B$492,0),MATCH($C98,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL60)","v":15973},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$70,[64]Barbalha!$B$2:$B$491,0),MATCH($C98,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM60)","v":18456},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$70,[64]Cascavel!$B$2:$B$491,0),MATCH($C98,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN60)","v":24337},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$70,[64]Caucaia!$B$2:$B$491,0),MATCH($C98,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO60)","v":151371},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$70,[64]Chorozinho!$B$2:$B$491,0),MATCH($C98,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP60)","v":7283},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$70,[64]Eusébio!$B$2:$B$491,0),MATCH($C98,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ60)","v":31534},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$70,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C98,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR60)","v":4006},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$70,[64]Fortaleza!$B$2:$B$427,0),MATCH($C98,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS60)","v":964603},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$70,[64]Guaiúba!$B$2:$B$491,0),MATCH($C98,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT60)","v":7132},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$70,[64]Horizonte!$B$2:$B$491,0),MATCH($C98,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU60)","v":31023},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$70,[64]Itaitinga!$B$2:$B$491,0),MATCH($C98,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV60)","v":29819},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$70,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C98,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW60)","v":122421},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$70,[64]Maracanaú!$B$2:$B$491,0),MATCH($C98,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX60)","v":109324},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$70,[64]Maranguape!$B$2:$B$491,0),MATCH($C98,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY60)","v":38776},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$70,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C98,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ60)","v":7354},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$70,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C98,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA60)","v":7095},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$70,[64]Pacajus!$B$2:$B$491,0),MATCH($C98,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB60)","v":30432},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$70,[64]Pacatuba!$B$2:$B$491,0),MATCH($C98,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC60)","v":28530},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$70,[64]Paracuru!$B$2:$B$491,0),MATCH($C98,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD60)","v":10870},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$70,[64]Paraipaba!$B$2:$B$491,0),MATCH($C98,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE60)","v":6386},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$70,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C98,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF60)","v":17862},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$70,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C98,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG60)","v":4025},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$70,[64]Trairi!$B$2:$B$491,0),MATCH($C98,[64]Trairi!$B$2:$AP$2,0))*1)*(BH60)","v":8774},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$70,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C98,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI60)","v":2910}]
[null,99,2050,"Nº Ligações Totais - esgoto",514891,1161044,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$70,[64]Aquiraz!$B$2:$B$492,0),MATCH($C99,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL61)","v":15912},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$70,[64]Barbalha!$B$2:$B$491,0),MATCH($C99,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM61)","v":18404},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$70,[64]Cascavel!$B$2:$B$491,0),MATCH($C99,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN61)","v":24269},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$70,[64]Caucaia!$B$2:$B$491,0),MATCH($C99,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO61)","v":150834},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$70,[64]Chorozinho!$B$2:$B$491,0),MATCH($C99,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP61)","v":7252},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$70,[64]Eusébio!$B$2:$B$491,0),MATCH($C99,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ61)","v":31429},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$70,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C99,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR61)","v":4005},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$70,[64]Fortaleza!$B$2:$B$427,0),MATCH($C99,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS61)","v":962442},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$70,[64]Guaiúba!$B$2:$B$491,0),MATCH($C99,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT61)","v":7113},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$70,[64]Horizonte!$B$2:$B$491,0),MATCH($C99,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU61)","v":30903},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$70,[64]Itaitinga!$B$2:$B$491,0),MATCH($C99,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV61)","v":29732},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$70,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C99,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW61)","v":122089},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$70,[64]Maracanaú!$B$2:$B$491,0),MATCH($C99,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX61)","v":109095},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$70,[64]Maranguape!$B$2:$B$491,0),MATCH($C99,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY61)","v":38626},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$70,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C99,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ61)","v":7331},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$70,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C99,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA61)","v":7061},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$70,[64]Pacajus!$B$2:$B$491,0),MATCH($C99,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB61)","v":30317},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$70,[64]Pacatuba!$B$2:$B$491,0),MATCH($C99,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC61)","v":28444},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$70,[64]Paracuru!$B$2:$B$491,0),MATCH($C99,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD61)","v":10837},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$70,[64]Paraipaba!$B$2:$B$491,0),MATCH($C99,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE61)","v":6373},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$70,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C99,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF61)","v":17805},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$70,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C99,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG61)","v":4020},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$70,[64]Trairi!$B$2:$B$491,0),MATCH($C99,[64]Trairi!$B$2:$AP$2,0))*1)*(BH61)","v":8733},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$70,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C99,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI61)","v":2909}]
[null,100,2051,"Nº Ligações Totais - esgoto",513180,1157846,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$70,[64]Aquiraz!$B$2:$B$492,0),MATCH($C100,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL62)","v":15843},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$70,[64]Barbalha!$B$2:$B$491,0),MATCH($C100,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM62)","v":18344},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$70,[64]Cascavel!$B$2:$B$491,0),MATCH($C100,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN62)","v":24196},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$70,[64]Caucaia!$B$2:$B$491,0),MATCH($C100,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO62)","v":150231},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$70,[64]Chorozinho!$B$2:$B$491,0),MATCH($C100,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP62)","v":7216},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$70,[64]Eusébio!$B$2:$B$491,0),MATCH($C100,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ62)","v":31309},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$70,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C100,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR62)","v":4005},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$70,[64]Fortaleza!$B$2:$B$427,0),MATCH($C100,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS62)","v":960010},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$70,[64]Guaiúba!$B$2:$B$491,0),MATCH($C100,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT62)","v":7091},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$70,[64]Horizonte!$B$2:$B$491,0),MATCH($C100,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU62)","v":30767},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$70,[64]Itaitinga!$B$2:$B$491,0),MATCH($C100,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV62)","v":29632},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$70,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C100,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW62)","v":121715},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$70,[64]Maracanaú!$B$2:$B$491,0),MATCH($C100,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX62)","v":108834},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$70,[64]Maranguape!$B$2:$B$491,0),MATCH($C100,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY62)","v":38457},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$70,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C100,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ62)","v":7305},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$70,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C100,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA62)","v":7021},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$70,[64]Pacajus!$B$2:$B$491,0),MATCH($C100,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB62)","v":30188},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$70,[64]Pacatuba!$B$2:$B$491,0),MATCH($C100,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC62)","v":28347},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$70,[64]Paracuru!$B$2:$B$491,0),MATCH($C100,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD62)","v":10800},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$70,[64]Paraipaba!$B$2:$B$491,0),MATCH($C100,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE62)","v":6360},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$70,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C100,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF62)","v":17742},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$70,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C100,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG62)","v":4015},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$70,[64]Trairi!$B$2:$B$491,0),MATCH($C100,[64]Trairi!$B$2:$AP$2,0))*1)*(BH62)","v":8688},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$70,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C100,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI62)","v":2910}]
[null,101,2052,"Nº Ligações Totais - esgoto",{"$f":"SUMIFS($K101:$AH101,$K$18:$AH$18,E$4)","v":511268},1154280,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$70,[64]Aquiraz!$B$2:$B$492,0),MATCH($C101,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL63)","v":15766},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$70,[64]Barbalha!$B$2:$B$491,0),MATCH($C101,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM63)","v":18278},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$70,[64]Cascavel!$B$2:$B$491,0),MATCH($C101,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN63)","v":24115},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$70,[64]Caucaia!$B$2:$B$491,0),MATCH($C101,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO63)","v":149560},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$70,[64]Chorozinho!$B$2:$B$491,0),MATCH($C101,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP63)","v":7177},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$70,[64]Eusébio!$B$2:$B$491,0),MATCH($C101,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ63)","v":31176},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$70,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C101,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR63)","v":4003},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$70,[64]Fortaleza!$B$2:$B$427,0),MATCH($C101,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS63)","v":957303},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$70,[64]Guaiúba!$B$2:$B$491,0),MATCH($C101,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT63)","v":7067},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$70,[64]Horizonte!$B$2:$B$491,0),MATCH($C101,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU63)","v":30616},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$70,[64]Itaitinga!$B$2:$B$491,0),MATCH($C101,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV63)","v":29517},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$70,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C101,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW63)","v":121300},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$70,[64]Maracanaú!$B$2:$B$491,0),MATCH($C101,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX63)","v":108539},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$70,[64]Maranguape!$B$2:$B$491,0),MATCH($C101,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY63)","v":38269},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$70,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C101,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ63)","v":7277},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$70,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C101,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA63)","v":6976},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$70,[64]Pacajus!$B$2:$B$491,0),MATCH($C101,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB63)","v":30044},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$70,[64]Pacatuba!$B$2:$B$491,0),MATCH($C101,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC63)","v":28239},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$70,[64]Paracuru!$B$2:$B$491,0),MATCH($C101,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD63)","v":10757},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$70,[64]Paraipaba!$B$2:$B$491,0),MATCH($C101,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE63)","v":6344},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$70,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C101,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF63)","v":17671},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$70,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C101,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG63)","v":4008},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$70,[64]Trairi!$B$2:$B$491,0),MATCH($C101,[64]Trairi!$B$2:$AP$2,0))*1)*(BH63)","v":8637},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$70,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C101,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI63)","v":2909}]
[null,102,2053,"Nº Ligações Totais - esgoto",0,0,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$70,[64]Aquiraz!$B$2:$B$492,0),MATCH($C102,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL64)","v":0},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$70,[64]Barbalha!$B$2:$B$491,0),MATCH($C102,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM64)","v":0},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$70,[64]Cascavel!$B$2:$B$491,0),MATCH($C102,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN64)","v":0},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$70,[64]Caucaia!$B$2:$B$491,0),MATCH($C102,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO64)","v":0},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$70,[64]Chorozinho!$B$2:$B$491,0),MATCH($C102,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP64)","v":0},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$70,[64]Eusébio!$B$2:$B$491,0),MATCH($C102,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ64)","v":0},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$70,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C102,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR64)","v":0},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$70,[64]Fortaleza!$B$2:$B$427,0),MATCH($C102,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS64)","v":0},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$70,[64]Guaiúba!$B$2:$B$491,0),MATCH($C102,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT64)","v":0},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$70,[64]Horizonte!$B$2:$B$491,0),MATCH($C102,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU64)","v":0},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$70,[64]Itaitinga!$B$2:$B$491,0),MATCH($C102,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV64)","v":0},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$70,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C102,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW64)","v":0},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$70,[64]Maracanaú!$B$2:$B$491,0),MATCH($C102,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX64)","v":0},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$70,[64]Maranguape!$B$2:$B$491,0),MATCH($C102,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY64)","v":0},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$70,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C102,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ64)","v":0},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$70,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C102,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA64)","v":0},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$70,[64]Pacajus!$B$2:$B$491,0),MATCH($C102,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB64)","v":0},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$70,[64]Pacatuba!$B$2:$B$491,0),MATCH($C102,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC64)","v":0},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$70,[64]Paracuru!$B$2:$B$491,0),MATCH($C102,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD64)","v":0},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$70,[64]Paraipaba!$B$2:$B$491,0),MATCH($C102,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE64)","v":0},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$70,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C102,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF64)","v":0},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$70,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C102,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG64)","v":0},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$70,[64]Trairi!$B$2:$B$491,0),MATCH($C102,[64]Trairi!$B$2:$AP$2,0))*1)*(BH64)","v":0},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$70,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C102,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI64)","v":0}]
[null,103,2054,"Nº Ligações Totais - esgoto",0,0,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$70,[64]Aquiraz!$B$2:$B$492,0),MATCH($C103,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL65)","v":0},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$70,[64]Barbalha!$B$2:$B$491,0),MATCH($C103,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM65)","v":0},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$70,[64]Cascavel!$B$2:$B$491,0),MATCH($C103,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN65)","v":0},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$70,[64]Caucaia!$B$2:$B$491,0),MATCH($C103,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO65)","v":0},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$70,[64]Chorozinho!$B$2:$B$491,0),MATCH($C103,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP65)","v":0},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$70,[64]Eusébio!$B$2:$B$491,0),MATCH($C103,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ65)","v":0},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$70,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C103,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR65)","v":0},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$70,[64]Fortaleza!$B$2:$B$427,0),MATCH($C103,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS65)","v":0},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$70,[64]Guaiúba!$B$2:$B$491,0),MATCH($C103,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT65)","v":0},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$70,[64]Horizonte!$B$2:$B$491,0),MATCH($C103,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU65)","v":0},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$70,[64]Itaitinga!$B$2:$B$491,0),MATCH($C103,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV65)","v":0},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$70,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C103,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW65)","v":0},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$70,[64]Maracanaú!$B$2:$B$491,0),MATCH($C103,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX65)","v":0},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$70,[64]Maranguape!$B$2:$B$491,0),MATCH($C103,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY65)","v":0},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$70,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C103,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ65)","v":0},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$70,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C103,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA65)","v":0},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$70,[64]Pacajus!$B$2:$B$491,0),MATCH($C103,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB65)","v":0},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$70,[64]Pacatuba!$B$2:$B$491,0),MATCH($C103,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC65)","v":0},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$70,[64]Paracuru!$B$2:$B$491,0),MATCH($C103,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD65)","v":0},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$70,[64]Paraipaba!$B$2:$B$491,0),MATCH($C103,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE65)","v":0},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$70,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C103,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF65)","v":0},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$70,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C103,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG65)","v":0},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$70,[64]Trairi!$B$2:$B$491,0),MATCH($C103,[64]Trairi!$B$2:$AP$2,0))*1)*(BH65)","v":0},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$70,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C103,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI65)","v":0}]
[null,104,2055,"Nº Ligações Totais - esgoto",0,0,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$70,[64]Aquiraz!$B$2:$B$492,0),MATCH($C104,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL66)","v":0},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$70,[64]Barbalha!$B$2:$B$491,0),MATCH($C104,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM66)","v":0},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$70,[64]Cascavel!$B$2:$B$491,0),MATCH($C104,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN66)","v":0},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$70,[64]Caucaia!$B$2:$B$491,0),MATCH($C104,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO66)","v":0},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$70,[64]Chorozinho!$B$2:$B$491,0),MATCH($C104,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP66)","v":0},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$70,[64]Eusébio!$B$2:$B$491,0),MATCH($C104,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ66)","v":0},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$70,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C104,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR66)","v":0},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$70,[64]Fortaleza!$B$2:$B$427,0),MATCH($C104,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS66)","v":0},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$70,[64]Guaiúba!$B$2:$B$491,0),MATCH($C104,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT66)","v":0},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$70,[64]Horizonte!$B$2:$B$491,0),MATCH($C104,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU66)","v":0},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$70,[64]Itaitinga!$B$2:$B$491,0),MATCH($C104,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV66)","v":0},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$70,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C104,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW66)","v":0},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$70,[64]Maracanaú!$B$2:$B$491,0),MATCH($C104,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX66)","v":0},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$70,[64]Maranguape!$B$2:$B$491,0),MATCH($C104,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY66)","v":0},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$70,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C104,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ66)","v":0},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$70,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C104,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA66)","v":0},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$70,[64]Pacajus!$B$2:$B$491,0),MATCH($C104,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB66)","v":0},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$70,[64]Pacatuba!$B$2:$B$491,0),MATCH($C104,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC66)","v":0},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$70,[64]Paracuru!$B$2:$B$491,0),MATCH($C104,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD66)","v":0},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$70,[64]Paraipaba!$B$2:$B$491,0),MATCH($C104,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE66)","v":0},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$70,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C104,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF66)","v":0},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$70,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C104,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG66)","v":0},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$70,[64]Trairi!$B$2:$B$491,0),MATCH($C104,[64]Trairi!$B$2:$AP$2,0))*1)*(BH66)","v":0},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$70,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C104,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI66)","v":0}]
[null,105,2056,"Nº Ligações Totais - esgoto",0,0,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$70,[64]Aquiraz!$B$2:$B$492,0),MATCH($C105,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL67)","v":0},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$70,[64]Barbalha!$B$2:$B$491,0),MATCH($C105,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM67)","v":0},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$70,[64]Cascavel!$B$2:$B$491,0),MATCH($C105,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN67)","v":0},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$70,[64]Caucaia!$B$2:$B$491,0),MATCH($C105,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO67)","v":0},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$70,[64]Chorozinho!$B$2:$B$491,0),MATCH($C105,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP67)","v":0},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$70,[64]Eusébio!$B$2:$B$491,0),MATCH($C105,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ67)","v":0},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$70,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C105,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR67)","v":0},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$70,[64]Fortaleza!$B$2:$B$427,0),MATCH($C105,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS67)","v":0},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$70,[64]Guaiúba!$B$2:$B$491,0),MATCH($C105,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT67)","v":0},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$70,[64]Horizonte!$B$2:$B$491,0),MATCH($C105,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU67)","v":0},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$70,[64]Itaitinga!$B$2:$B$491,0),MATCH($C105,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV67)","v":0},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$70,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C105,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW67)","v":0},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$70,[64]Maracanaú!$B$2:$B$491,0),MATCH($C105,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX67)","v":0},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$70,[64]Maranguape!$B$2:$B$491,0),MATCH($C105,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY67)","v":0},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$70,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C105,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ67)","v":0},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$70,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C105,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA67)","v":0},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$70,[64]Pacajus!$B$2:$B$491,0),MATCH($C105,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB67)","v":0},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$70,[64]Pacatuba!$B$2:$B$491,0),MATCH($C105,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC67)","v":0},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$70,[64]Paracuru!$B$2:$B$491,0),MATCH($C105,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD67)","v":0},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$70,[64]Paraipaba!$B$2:$B$491,0),MATCH($C105,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE67)","v":0},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$70,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C105,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF67)","v":0},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$70,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C105,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG67)","v":0},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$70,[64]Trairi!$B$2:$B$491,0),MATCH($C105,[64]Trairi!$B$2:$AP$2,0))*1)*(BH67)","v":0},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$70,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C105,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI67)","v":0}]
[null,106,2057,"Nº Ligações Totais - esgoto",0,0,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$70,[64]Aquiraz!$B$2:$B$492,0),MATCH($C106,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL68)","v":0},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$70,[64]Barbalha!$B$2:$B$491,0),MATCH($C106,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM68)","v":0},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$70,[64]Cascavel!$B$2:$B$491,0),MATCH($C106,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN68)","v":0},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$70,[64]Caucaia!$B$2:$B$491,0),MATCH($C106,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO68)","v":0},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$70,[64]Chorozinho!$B$2:$B$491,0),MATCH($C106,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP68)","v":0},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$70,[64]Eusébio!$B$2:$B$491,0),MATCH($C106,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ68)","v":0},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$70,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C106,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR68)","v":0},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$70,[64]Fortaleza!$B$2:$B$427,0),MATCH($C106,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS68)","v":0},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$70,[64]Guaiúba!$B$2:$B$491,0),MATCH($C106,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT68)","v":0},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$70,[64]Horizonte!$B$2:$B$491,0),MATCH($C106,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU68)","v":0},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$70,[64]Itaitinga!$B$2:$B$491,0),MATCH($C106,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV68)","v":0},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$70,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C106,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW68)","v":0},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$70,[64]Maracanaú!$B$2:$B$491,0),MATCH($C106,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX68)","v":0},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$70,[64]Maranguape!$B$2:$B$491,0),MATCH($C106,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY68)","v":0},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$70,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C106,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ68)","v":0},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$70,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C106,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA68)","v":0},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$70,[64]Pacajus!$B$2:$B$491,0),MATCH($C106,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB68)","v":0},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$70,[64]Pacatuba!$B$2:$B$491,0),MATCH($C106,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC68)","v":0},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$70,[64]Paracuru!$B$2:$B$491,0),MATCH($C106,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD68)","v":0},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$70,[64]Paraipaba!$B$2:$B$491,0),MATCH($C106,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE68)","v":0},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$70,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C106,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF68)","v":0},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$70,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C106,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG68)","v":0},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$70,[64]Trairi!$B$2:$B$491,0),MATCH($C106,[64]Trairi!$B$2:$AP$2,0))*1)*(BH68)","v":0},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$70,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C106,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI68)","v":0}]
[]
["Quantidade de Ligações deÁgua Ativas + Faturadas por Outro Imóvel x Tx. De Adesão",108,"Nº Ligações Ativas - água",0,34139677.431660049,13977956.369290305]
[null,{"$f":"ROW(C109)","v":109},2020,"Nº Ligações Ativas - água",{"$f":"SUMIFS($K109:$AH109,$K$18:$AH$18,E$4)","v":341809.63929182861},829916.42675791262,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$108,[64]Aquiraz!$B$2:$B$492,0),MATCH($C109,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL33)","v":7092.8657101221843},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$108,[64]Barbalha!$B$2:$B$491,0),MATCH($C109,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM33)","v":13494.154892419534},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$108,[64]Cascavel!$B$2:$B$491,0),MATCH($C109,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN33)","v":13152.5929537587},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$108,[64]Caucaia!$B$2:$B$491,0),MATCH($C109,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO33)","v":104837.82180946243},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$108,[64]Chorozinho!$B$2:$B$491,0),MATCH($C109,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP33)","v":4378.8642122521978},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$108,[64]Eusébio!$B$2:$B$491,0),MATCH($C109,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ33)","v":17552.594326592767},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$108,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C109,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR33)","v":3006.3614621298088},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$108,[64]Fortaleza!$B$2:$B$427,0),MATCH($C109,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS33)","v":699646.70082873979},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$108,[64]Guaiúba!$B$2:$B$491,0),MATCH($C109,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT33)","v":4979.9573026114176},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$108,[64]Horizonte!$B$2:$B$491,0),MATCH($C109,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU33)","v":17727.308289235574},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$108,[64]Itaitinga!$B$2:$B$491,0),MATCH($C109,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV33)","v":18570},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$108,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C109,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW33)","v":91384.719057542636},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$108,[64]Maracanaú!$B$2:$B$491,0),MATCH($C109,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX33)","v":76460},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$108,[64]Maranguape!$B$2:$B$491,0),MATCH($C109,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY33)","v":26530.094240171413},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$108,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C109,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ33)","v":5178.8647962780205},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$108,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C109,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA33)","v":4120},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$108,[64]Pacajus!$B$2:$B$491,0),MATCH($C109,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB33)","v":15387.712071297294},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$108,[64]Pacatuba!$B$2:$B$491,0),MATCH($C109,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC33)","v":20710.134745101823},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$108,[64]Paracuru!$B$2:$B$491,0),MATCH($C109,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD33)","v":4100.5598645305281},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$108,[64]Paraipaba!$B$2:$B$491,0),MATCH($C109,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE33)","v":4561.473078678262},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$108,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C109,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF33)","v":10022.723342266137},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$108,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C109,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG33)","v":2476.7951123179464},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$108,[64]Trairi!$B$2:$B$491,0),MATCH($C109,[64]Trairi!$B$2:$AP$2,0))*1)*(BH33)","v":4270.3527219175785},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$108,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C109,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI33)","v":2083.4152323151925}]
[null,110,2023,"Nº Ligações Ativas - água",359165.30601099861,864516.51077853038,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$108,[64]Aquiraz!$B$2:$B$492,0),MATCH($C110,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL34)","v":7786.2877171841728},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$108,[64]Barbalha!$B$2:$B$491,0),MATCH($C110,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM34)","v":13935.680869730901},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$108,[64]Cascavel!$B$2:$B$491,0),MATCH($C110,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN34)","v":14071.583487002952},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$108,[64]Caucaia!$B$2:$B$491,0),MATCH($C110,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO34)","v":111346.14150155726},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$108,[64]Chorozinho!$B$2:$B$491,0),MATCH($C110,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP34)","v":4645.9594947086007},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$108,[64]Eusébio!$B$2:$B$491,0),MATCH($C110,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ34)","v":18779.428512412793},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$108,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C110,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR34)","v":3104.3366266990688},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$108,[64]Fortaleza!$B$2:$B$427,0),MATCH($C110,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS34)","v":724962.83943322033},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$108,[64]Guaiúba!$B$2:$B$491,0),MATCH($C110,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT34)","v":5189.5089466145873},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$108,[64]Horizonte!$B$2:$B$491,0),MATCH($C110,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU34)","v":19297.489004708586},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$108,[64]Itaitinga!$B$2:$B$491,0),MATCH($C110,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV34)","v":19953.511885325559},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$108,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C110,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW34)","v":94218.830084421381},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$108,[64]Maracanaú!$B$2:$B$491,0),MATCH($C110,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX34)","v":79863.573705931951},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$108,[64]Maranguape!$B$2:$B$491,0),MATCH($C110,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY34)","v":28012.607678141794},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$108,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C110,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ34)","v":5387.810016918088},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$108,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C110,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA34)","v":4450.5748100063329},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$108,[64]Pacajus!$B$2:$B$491,0),MATCH($C110,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB34)","v":16807.720100391856},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$108,[64]Pacatuba!$B$2:$B$491,0),MATCH($C110,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC34)","v":21496.028621491481},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$108,[64]Paracuru!$B$2:$B$491,0),MATCH($C110,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD34)","v":4767.9481122839961},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$108,[64]Paraipaba!$B$2:$B$491,0),MATCH($C110,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE34)","v":4733.4146971712844},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$108,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C110,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF34)","v":10849.544643970417},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$108,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C110,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG34)","v":2624.7734016292275},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$108,[64]Trairi!$B$2:$B$491,0),MATCH($C110,[64]Trairi!$B$2:$AP$2,0))*1)*(BH34)","v":5231.8489886979387},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$108,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C110,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI34)","v":2164.3744493085264}]
[null,111,{"$f":"C110+1","v":2024},"Nº Ligações Ativas - água",375305.02841418935,896485.93267917272,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$108,[64]Aquiraz!$B$2:$B$492,0),MATCH($C111,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL35)","v":8502.9831196054274},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$108,[64]Barbalha!$B$2:$B$491,0),MATCH($C111,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM35)","v":14384.582011490884},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$108,[64]Cascavel!$B$2:$B$491,0),MATCH($C111,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN35)","v":15024.035821827461},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$108,[64]Caucaia!$B$2:$B$491,0),MATCH($C111,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO35)","v":115455.15444423829},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$108,[64]Chorozinho!$B$2:$B$491,0),MATCH($C111,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP35)","v":4915.8351095543312},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$108,[64]Eusébio!$B$2:$B$491,0),MATCH($C111,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ35)","v":20027.87291284485},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$108,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C111,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR35)","v":3203.1632260145448},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$108,[64]Fortaleza!$B$2:$B$427,0),MATCH($C111,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS35)","v":750337.81886264787},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$108,[64]Guaiúba!$B$2:$B$491,0),MATCH($C111,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT35)","v":5400.629821880796},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$108,[64]Horizonte!$B$2:$B$491,0),MATCH($C111,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU35)","v":20886.14254784337},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$108,[64]Itaitinga!$B$2:$B$491,0),MATCH($C111,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV35)","v":20539.161234207968},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$108,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C111,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW35)","v":97055.659795432308},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$108,[64]Maracanaú!$B$2:$B$491,0),MATCH($C111,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX35)","v":82777.926309321905},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$108,[64]Maranguape!$B$2:$B$491,0),MATCH($C111,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY35)","v":29487.588734315876},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$108,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C111,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ35)","v":5598.590547018187},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$108,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C111,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA35)","v":4716.001424952502},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$108,[64]Pacajus!$B$2:$B$491,0),MATCH($C111,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB35)","v":18244.87663383847},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$108,[64]Pacatuba!$B$2:$B$491,0),MATCH($C111,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC35)","v":22283.776539425991},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$108,[64]Paracuru!$B$2:$B$491,0),MATCH($C111,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD35)","v":5451.5274414666583},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$108,[64]Paraipaba!$B$2:$B$491,0),MATCH($C111,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE35)","v":4904.7731644202768},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$108,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C111,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF35)","v":11683.615378413655},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$108,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C111,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG35)","v":2772.9661762527767},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$108,[64]Trairi!$B$2:$B$491,0),MATCH($C111,[64]Trairi!$B$2:$AP$2,0))*1)*(BH35)","v":5880.0772117331035},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$108,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C111,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI35)","v":2256.2026246144665}]
[null,112,2025,"Nº Ligações Ativas - água",391986.96885944169,928531.39876087557,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$108,[64]Aquiraz!$B$2:$B$492,0),MATCH($C112,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL36)","v":9252.3292209393585},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$108,[64]Barbalha!$B$2:$B$491,0),MATCH($C112,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM36)","v":14839.762925485138},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$108,[64]Cascavel!$B$2:$B$491,0),MATCH($C112,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN36)","v":16010.559143064978},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$108,[64]Caucaia!$B$2:$B$491,0),MATCH($C112,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO36)","v":119576.88314477121},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$108,[64]Chorozinho!$B$2:$B$491,0),MATCH($C112,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP36)","v":5186.747454911314},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$108,[64]Eusébio!$B$2:$B$491,0),MATCH($C112,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ36)","v":21295.077527888941},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$108,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C112,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR36)","v":3301.2893978155807},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$108,[64]Fortaleza!$B$2:$B$427,0),MATCH($C112,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS36)","v":775742.70368963026},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$108,[64]Guaiúba!$B$2:$B$491,0),MATCH($C112,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT36)","v":5611.7020565961275},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$108,[64]Horizonte!$B$2:$B$491,0),MATCH($C112,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU36)","v":22489.927880189185},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$108,[64]Itaitinga!$B$2:$B$491,0),MATCH($C112,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV36)","v":21535.266228269087},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$108,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C112,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW36)","v":99890.047170288773},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$108,[64]Maracanaú!$B$2:$B$491,0),MATCH($C112,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX36)","v":85701.145721053181},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$108,[64]Maranguape!$B$2:$B$491,0),MATCH($C112,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY36)","v":30973.32714031553},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$108,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C112,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ36)","v":5809.5617066121531},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$108,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C112,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA36)","v":4982.9320994300197},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$108,[64]Pacajus!$B$2:$B$491,0),MATCH($C112,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB36)","v":19696.992290460174},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$108,[64]Pacatuba!$B$2:$B$491,0),MATCH($C112,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC36)","v":23073.533243152324},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$108,[64]Paracuru!$B$2:$B$491,0),MATCH($C112,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD36)","v":6155.3065480829082},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$108,[64]Paraipaba!$B$2:$B$491,0),MATCH($C112,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE36)","v":5076.363944486222},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$108,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C112,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF36)","v":12523.518845980239},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$108,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C112,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG36)","v":2921.2706874845712},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$108,[64]Trairi!$B$2:$B$491,0),MATCH($C112,[64]Trairi!$B$2:$AP$2,0))*1)*(BH36)","v":6535.3519004401351},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$108,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C112,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI36)","v":2336.7676529698542}]
[null,113,2026,"Nº Ligações Ativas - água",408793.28922664479,960623.13588100998,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$108,[64]Aquiraz!$B$2:$B$492,0),MATCH($C113,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL37)","v":10030.466817621344},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$108,[64]Barbalha!$B$2:$B$491,0),MATCH($C113,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM37)","v":15299.148219499328},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$108,[64]Cascavel!$B$2:$B$491,0),MATCH($C113,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN37)","v":17029.421082457913},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$108,[64]Caucaia!$B$2:$B$491,0),MATCH($C113,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO37)","v":123706.93719463456},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$108,[64]Chorozinho!$B$2:$B$491,0),MATCH($C113,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP37)","v":5458.9896586674622},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$108,[64]Eusébio!$B$2:$B$491,0),MATCH($C113,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ37)","v":22579.277159046644},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$108,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C113,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR37)","v":3400.3079617439316},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$108,[64]Fortaleza!$B$2:$B$427,0),MATCH($C113,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS37)","v":801152.77105694346},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$108,[64]Guaiúba!$B$2:$B$491,0),MATCH($C113,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT37)","v":5823.2921070225702},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$108,[64]Horizonte!$B$2:$B$491,0),MATCH($C113,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU37)","v":24110.709265901365},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$108,[64]Itaitinga!$B$2:$B$491,0),MATCH($C113,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV37)","v":22536.030204081631},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$108,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C113,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW37)","v":102718.21620805511},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$108,[64]Maracanaú!$B$2:$B$491,0),MATCH($C113,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX37)","v":88628.213790823051},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$108,[64]Maranguape!$B$2:$B$491,0),MATCH($C113,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY37)","v":32463.153333357626},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$108,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C113,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ37)","v":6020.5145974904844},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$108,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C113,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA37)","v":5252.3737682077272},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$108,[64]Pacajus!$B$2:$B$491,0),MATCH($C113,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB37)","v":21161.706739952144},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$108,[64]Pacatuba!$B$2:$B$491,0),MATCH($C113,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC37)","v":23863.098252025924},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$108,[64]Paracuru!$B$2:$B$491,0),MATCH($C113,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD37)","v":6877.3177401447037},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$108,[64]Paraipaba!$B$2:$B$491,0),MATCH($C113,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE37)","v":5247.313277414627},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$108,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C113,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF37)","v":13372.558911331773},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$108,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C113,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG37)","v":3069.5841866205869},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$108,[64]Trairi!$B$2:$B$491,0),MATCH($C113,[64]Trairi!$B$2:$AP$2,0))*1)*(BH37)","v":7196.6535139202379},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$108,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C113,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI37)","v":2418.370060690479}]
[null,114,2027,"Nº Ligações Ativas - água",425699.71753363026,992717.37413998472,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$108,[64]Aquiraz!$B$2:$B$492,0),MATCH($C114,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL38)","v":10837.287627508129},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$108,[64]Barbalha!$B$2:$B$491,0),MATCH($C114,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM38)","v":15764.152762795336},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$108,[64]Cascavel!$B$2:$B$491,0),MATCH($C114,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN38)","v":18079.642783533567},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$108,[64]Caucaia!$B$2:$B$491,0),MATCH($C114,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO38)","v":127836.71611712022},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$108,[64]Chorozinho!$B$2:$B$491,0),MATCH($C114,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP38)","v":5732.979967208229},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$108,[64]Eusébio!$B$2:$B$491,0),MATCH($C114,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ38)","v":23880.131075362122},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$108,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C114,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR38)","v":3499.3719801002112},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$108,[64]Fortaleza!$B$2:$B$427,0),MATCH($C114,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS38)","v":826538.21573056793},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$108,[64]Guaiúba!$B$2:$B$491,0),MATCH($C114,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT38)","v":6035.2651053963946},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$108,[64]Horizonte!$B$2:$B$491,0),MATCH($C114,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU38)","v":25739.796789814267},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$108,[64]Itaitinga!$B$2:$B$491,0),MATCH($C114,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV38)","v":23539.545702407944},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$108,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C114,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW38)","v":105536.24377046738},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$108,[64]Maracanaú!$B$2:$B$491,0),MATCH($C114,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX38)","v":91555.425851516397},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$108,[64]Maranguape!$B$2:$B$491,0),MATCH($C114,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY38)","v":33959.067233232105},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$108,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C114,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ38)","v":6231.2403214436781},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$108,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C114,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA38)","v":5523.9692051931615},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$108,[64]Pacajus!$B$2:$B$491,0),MATCH($C114,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB38)","v":22636.488702881714},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$108,[64]Pacatuba!$B$2:$B$491,0),MATCH($C114,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC38)","v":24651.593056819154},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$108,[64]Paracuru!$B$2:$B$491,0),MATCH($C114,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD38)","v":7613.89331638166},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$108,[64]Paraipaba!$B$2:$B$491,0),MATCH($C114,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE38)","v":5418.2426569740901},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$108,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C114,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF38)","v":14227.987182999292},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$108,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C114,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG38)","v":3218.5826771167604},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$108,[64]Trairi!$B$2:$B$491,0),MATCH($C114,[64]Trairi!$B$2:$AP$2,0))*1)*(BH38)","v":7863.7364588248656},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$108,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C114,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI38)","v":2497.5155979504534}]
[null,115,2028,"Nº Ligações Ativas - água",442692.63076692302,1024778.7972396376,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$108,[64]Aquiraz!$B$2:$B$492,0),MATCH($C115,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL39)","v":11671.877744647463},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$108,[64]Barbalha!$B$2:$B$491,0),MATCH($C115,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM39)","v":16231.260901682597},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$108,[64]Cascavel!$B$2:$B$491,0),MATCH($C115,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN39)","v":19160.552444099721},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$108,[64]Caucaia!$B$2:$B$491,0),MATCH($C115,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO39)","v":131961.93794290227},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$108,[64]Chorozinho!$B$2:$B$491,0),MATCH($C115,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP39)","v":6007.6119824116868},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$108,[64]Eusébio!$B$2:$B$491,0),MATCH($C115,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ39)","v":25195.806145128739},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$108,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C115,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR39)","v":3597.7956693179704},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$108,[64]Fortaleza!$B$2:$B$427,0),MATCH($C115,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS39)","v":851871.34843405476},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$108,[64]Guaiúba!$B$2:$B$491,0),MATCH($C115,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT39)","v":6246.6074022685134},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$108,[64]Horizonte!$B$2:$B$491,0),MATCH($C115,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU39)","v":27383.45811030635},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$108,[64]Itaitinga!$B$2:$B$491,0),MATCH($C115,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV39)","v":24545.467337220602},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$108,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C115,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW39)","v":108341.81244460509},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$108,[64]Maracanaú!$B$2:$B$491,0),MATCH($C115,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX39)","v":94481.476069239317},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$108,[64]Maranguape!$B$2:$B$491,0),MATCH($C115,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY39)","v":35455.210763086463},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$108,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C115,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ39)","v":6442.3871366135636},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$108,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C115,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA39)","v":5795.6993350221674},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$108,[64]Pacajus!$B$2:$B$491,0),MATCH($C115,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB39)","v":24120.194052432638},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$108,[64]Pacatuba!$B$2:$B$491,0),MATCH($C115,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC39)","v":25437.618835247406},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$108,[64]Paracuru!$B$2:$B$491,0),MATCH($C115,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD39)","v":8368.4081597930544},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$108,[64]Paraipaba!$B$2:$B$491,0),MATCH($C115,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE39)","v":5588.2568721518401},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$108,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C115,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF39)","v":15086.46042476384},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$108,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C115,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG39)","v":3368.2661589730919},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$108,[64]Trairi!$B$2:$B$491,0),MATCH($C115,[64]Trairi!$B$2:$AP$2,0))*1)*(BH39)","v":8534.1192469986854},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$108,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C115,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI39)","v":2577.7943935926783}]
[null,116,2029,"Nº Ligações Ativas - água",459742.64857458271,1056775.7393675784,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$108,[64]Aquiraz!$B$2:$B$492,0),MATCH($C116,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL40)","v":12532.337169039349},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$108,[64]Barbalha!$B$2:$B$491,0),MATCH($C116,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM40)","v":16702.806165503906},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$108,[64]Cascavel!$B$2:$B$491,0),MATCH($C116,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN40)","v":20271.534199469279},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$108,[64]Caucaia!$B$2:$B$491,0),MATCH($C116,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO40)","v":136074.53330200989},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$108,[64]Chorozinho!$B$2:$B$491,0),MATCH($C116,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP40)","v":6282.5103487852157},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$108,[64]Eusébio!$B$2:$B$491,0),MATCH($C116,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ40)","v":26523.485270035777},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$108,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C116,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR40)","v":3696.2238555825579},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$108,[64]Fortaleza!$B$2:$B$427,0),MATCH($C116,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS40)","v":877128.80606686813},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$108,[64]Guaiúba!$B$2:$B$491,0),MATCH($C116,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT40)","v":6457.9841634928252},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$108,[64]Horizonte!$B$2:$B$491,0),MATCH($C116,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU40)","v":29035.100485761253},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$108,[64]Itaitinga!$B$2:$B$491,0),MATCH($C116,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV40)","v":25550.965809847745},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$108,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C116,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW40)","v":111129.92034704205},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$108,[64]Maracanaú!$B$2:$B$491,0),MATCH($C116,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX40)","v":97400.737218537746},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$108,[64]Maranguape!$B$2:$B$491,0),MATCH($C116,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY40)","v":36951.491719334961},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$108,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C116,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ40)","v":6651.1746757366436},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$108,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C116,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA40)","v":6067.8890120329343},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$108,[64]Pacajus!$B$2:$B$491,0),MATCH($C116,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB40)","v":25609.384246454207},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$108,[64]Pacatuba!$B$2:$B$491,0),MATCH($C116,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC40)","v":26222.001919465405},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$108,[64]Paracuru!$B$2:$B$491,0),MATCH($C116,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD40)","v":9137.8214776738005},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$108,[64]Paraipaba!$B$2:$B$491,0),MATCH($C116,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE40)","v":5756.3590585410984},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$108,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C116,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF40)","v":15949.293054461585},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$108,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C116,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG40)","v":3517.7873808936056},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$108,[64]Trairi!$B$2:$B$491,0),MATCH($C116,[64]Trairi!$B$2:$AP$2,0))*1)*(BH40)","v":9211.1390271301152},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$108,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C116,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI40)","v":2657.10196846085}]
[null,117,2030,"Nº Ligações Ativas - água",476834.93938619457,1088681.7376107168,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$108,[64]Aquiraz!$B$2:$B$492,0),MATCH($C117,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL41)","v":13419.988395919743},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$108,[64]Barbalha!$B$2:$B$491,0),MATCH($C117,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM41)","v":17178.662083602045},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$108,[64]Cascavel!$B$2:$B$491,0),MATCH($C117,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN41)","v":21412.591789743616},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$108,[64]Caucaia!$B$2:$B$491,0),MATCH($C117,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO41)","v":140171.08392383903},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$108,[64]Chorozinho!$B$2:$B$491,0),MATCH($C117,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP41)","v":6556.4122700849621},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$108,[64]Eusébio!$B$2:$B$491,0),MATCH($C117,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ41)","v":27862.725819315092},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$108,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C117,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR41)","v":3795.6263487366596},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$108,[64]Fortaleza!$B$2:$B$427,0),MATCH($C117,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS41)","v":902291.31077488128},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$108,[64]Guaiúba!$B$2:$B$491,0),MATCH($C117,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT41)","v":6668.3375026808417},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$108,[64]Horizonte!$B$2:$B$491,0),MATCH($C117,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU41)","v":30687.680119136843},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$108,[64]Itaitinga!$B$2:$B$491,0),MATCH($C117,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV41)","v":26553.880215959394},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$108,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C117,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW41)","v":113899.91096669924},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$108,[64]Maracanaú!$B$2:$B$491,0),MATCH($C117,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX41)","v":100311.74555714519},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$108,[64]Maranguape!$B$2:$B$491,0),MATCH($C117,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY41)","v":38445.959900194881},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$108,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C117,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ41)","v":6860.8690878330763},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$108,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C117,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA41)","v":6340.0917036098808},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$108,[64]Pacajus!$B$2:$B$491,0),MATCH($C117,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB41)","v":27102.007895412142},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$108,[64]Pacatuba!$B$2:$B$491,0),MATCH($C117,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC41)","v":27002.26930230276},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$108,[64]Paracuru!$B$2:$B$491,0),MATCH($C117,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD41)","v":9923.5694497991808},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$108,[64]Paraipaba!$B$2:$B$491,0),MATCH($C117,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE41)","v":5925.0669753122111},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$108,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C117,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF41)","v":16815.057899199437},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$108,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C117,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG41)","v":3667.0435941742767},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$108,[64]Trairi!$B$2:$B$491,0),MATCH($C117,[64]Trairi!$B$2:$AP$2,0))*1)*(BH41)","v":9888.6049935112096},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$108,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C117,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI41)","v":2736.1804278181285}]
[null,118,2031,"Nº Ligações Ativas - água",493954.62682631065,1120467.0617779642,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$108,[64]Aquiraz!$B$2:$B$492,0),MATCH($C118,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL42)","v":14330.959237193145},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$108,[64]Barbalha!$B$2:$B$491,0),MATCH($C118,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM42)","v":17654.896237615059},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$108,[64]Cascavel!$B$2:$B$491,0),MATCH($C118,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN42)","v":22580.626373805386},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$108,[64]Caucaia!$B$2:$B$491,0),MATCH($C118,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO42)","v":144247.1982644799},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$108,[64]Chorozinho!$B$2:$B$491,0),MATCH($C118,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP42)","v":6829.7672723207652},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$108,[64]Eusébio!$B$2:$B$491,0),MATCH($C118,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ42)","v":29212.304995219049},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$108,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C118,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR42)","v":3894.2055422330241},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$108,[64]Fortaleza!$B$2:$B$427,0),MATCH($C118,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS42)","v":927336.80117932637},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$108,[64]Guaiúba!$B$2:$B$491,0),MATCH($C118,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT42)","v":6877.451098041086},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$108,[64]Horizonte!$B$2:$B$491,0),MATCH($C118,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU42)","v":32348.602543243338},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$108,[64]Itaitinga!$B$2:$B$491,0),MATCH($C118,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV42)","v":27553.780687830684},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$108,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C118,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW42)","v":116646.61689065621},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$108,[64]Maracanaú!$B$2:$B$491,0),MATCH($C118,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX42)","v":103211.27269282883},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$108,[64]Maranguape!$B$2:$B$491,0),MATCH($C118,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY42)","v":39933.937953430788},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$108,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C118,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ42)","v":7068.6203729028639},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$108,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C118,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA42)","v":6610.9406459784695},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$108,[64]Pacajus!$B$2:$B$491,0),MATCH($C118,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB42)","v":28596.920872490202},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$108,[64]Pacatuba!$B$2:$B$491,0),MATCH($C118,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC42)","v":27787.745217804521},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$108,[64]Paracuru!$B$2:$B$491,0),MATCH($C118,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD42)","v":10721.277404481189},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$108,[64]Paraipaba!$B$2:$B$491,0),MATCH($C118,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE42)","v":6092.5314491621812},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$108,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C118,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF42)","v":17684.539692274968},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$108,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C118,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG42)","v":3815.9320501110824},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$108,[64]Trairi!$B$2:$B$491,0),MATCH($C118,[64]Trairi!$B$2:$AP$2,0))*1)*(BH42)","v":10568.781738128762},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$108,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C118,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI42)","v":2815.9781927171434}]
[null,119,2032,"Nº Ligações Ativas - água",{"$f":"SUMIFS($K119:$AH119,$K$18:$AH$18,E$4)","v":505955.30000000005},1152091.5999999999,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$108,[64]Aquiraz!$B$2:$B$492,0),MATCH($C119,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL43)","v":15267.449999999999},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$108,[64]Barbalha!$B$2:$B$491,0),MATCH($C119,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM43)","v":17624.849999999999},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$108,[64]Cascavel!$B$2:$B$491,0),MATCH($C119,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN43)","v":23776.599999999995},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$108,[64]Caucaia!$B$2:$B$491,0),MATCH($C119,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO43)","v":148295.00000000003},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$108,[64]Chorozinho!$B$2:$B$491,0),MATCH($C119,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP43)","v":7103.15},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$108,[64]Eusébio!$B$2:$B$491,0),MATCH($C119,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ43)","v":29537.399999999998},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$108,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C119,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR43)","v":3991.8999999999996},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$108,[64]Fortaleza!$B$2:$B$427,0),MATCH($C119,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS43)","v":952231.54999999993},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$108,[64]Guaiúba!$B$2:$B$491,0),MATCH($C119,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT43)","v":7086.05},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$108,[64]Horizonte!$B$2:$B$491,0),MATCH($C119,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU43)","v":34012.85},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$108,[64]Itaitinga!$B$2:$B$491,0),MATCH($C119,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV43)","v":28548.449999999997},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$108,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C119,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW43)","v":119368.45},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$108,[64]Maracanaú!$B$2:$B$491,0),MATCH($C119,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX43)","v":106096.95},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$108,[64]Maranguape!$B$2:$B$491,0),MATCH($C119,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY43)","v":39656.799999999996},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$108,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C119,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ43)","v":7164.9},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$108,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C119,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA43)","v":6880.8499999999995},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$108,[64]Pacajus!$B$2:$B$491,0),MATCH($C119,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB43)","v":28351.8},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$108,[64]Pacatuba!$B$2:$B$491,0),MATCH($C119,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC43)","v":28591.199999999997},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$108,[64]Paracuru!$B$2:$B$491,0),MATCH($C119,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD43)","v":11534.9},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$108,[64]Paraipaba!$B$2:$B$491,0),MATCH($C119,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE43)","v":6257.65},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$108,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C119,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF43)","v":18554.45},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$108,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C119,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG43)","v":3965.2999999999997},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$108,[64]Trairi!$B$2:$B$491,0),MATCH($C119,[64]Trairi!$B$2:$AP$2,0))*1)*(BH43)","v":11252.75},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$108,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C119,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI43)","v":2895.65}]
[null,120,2033,"Nº Ligações Ativas - água",512421.45,1155663.5999999996,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$108,[64]Aquiraz!$B$2:$B$492,0),MATCH($C120,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL44)","v":15632.25},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$108,[64]Barbalha!$B$2:$B$491,0),MATCH($C120,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM44)","v":18094.7},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$108,[64]Cascavel!$B$2:$B$491,0),MATCH($C120,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN44)","v":24039.75},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$108,[64]Caucaia!$B$2:$B$491,0),MATCH($C120,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO44)","v":149113.9},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$108,[64]Chorozinho!$B$2:$B$491,0),MATCH($C120,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP44)","v":7115.5},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$108,[64]Eusébio!$B$2:$B$491,0),MATCH($C120,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ44)","v":30831.3},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$108,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C120,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR44)","v":3992.8499999999995},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$108,[64]Fortaleza!$B$2:$B$427,0),MATCH($C120,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS44)","v":954684.45},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$108,[64]Guaiúba!$B$2:$B$491,0),MATCH($C120,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT44)","v":7107.9},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$108,[64]Horizonte!$B$2:$B$491,0),MATCH($C120,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU44)","v":34177.199999999997},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$108,[64]Itaitinga!$B$2:$B$491,0),MATCH($C120,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV44)","v":28687.149999999998},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$108,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C120,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW44)","v":119740.84999999999},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$108,[64]Maracanaú!$B$2:$B$491,0),MATCH($C120,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX44)","v":106438},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$108,[64]Maranguape!$B$2:$B$491,0),MATCH($C120,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY44)","v":41082.750000000007},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$108,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C120,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ44)","v":7190.5499999999993},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$108,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C120,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA44)","v":6931.2},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$108,[64]Pacajus!$B$2:$B$491,0),MATCH($C120,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB44)","v":29743.55},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$108,[64]Pacatuba!$B$2:$B$491,0),MATCH($C120,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC44)","v":28719.449999999997},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$108,[64]Paracuru!$B$2:$B$491,0),MATCH($C120,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD44)","v":11662.199999999999},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$108,[64]Paraipaba!$B$2:$B$491,0),MATCH($C120,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE44)","v":6267.15},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$108,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C120,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF44)","v":18643.75},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$108,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C120,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG44)","v":3971},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$108,[64]Trairi!$B$2:$B$491,0),MATCH($C120,[64]Trairi!$B$2:$AP$2,0))*1)*(BH44)","v":11321.15},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$108,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C120,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI44)","v":2896.5}]
[null,121,2034,"Nº Ligações Ativas - água",514068.89999999991,1158508.8499999996,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$108,[64]Aquiraz!$B$2:$B$492,0),MATCH($C121,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL45)","v":15698.75},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$108,[64]Barbalha!$B$2:$B$491,0),MATCH($C121,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM45)","v":18147.25},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$108,[64]Cascavel!$B$2:$B$491,0),MATCH($C121,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN45)","v":24105.3},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$108,[64]Caucaia!$B$2:$B$491,0),MATCH($C121,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO45)","v":149647.79999999999},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$108,[64]Chorozinho!$B$2:$B$491,0),MATCH($C121,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP45)","v":7145.9},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$108,[64]Eusébio!$B$2:$B$491,0),MATCH($C121,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ45)","v":30934.85},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$108,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C121,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR45)","v":3993.8},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$108,[64]Fortaleza!$B$2:$B$427,0),MATCH($C121,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS45)","v":956843.79999999993},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$108,[64]Guaiúba!$B$2:$B$491,0),MATCH($C121,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT45)","v":7126.9},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$108,[64]Horizonte!$B$2:$B$491,0),MATCH($C121,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU45)","v":34288.35},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$108,[64]Itaitinga!$B$2:$B$491,0),MATCH($C121,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV45)","v":28830.6},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$108,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C121,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW45)","v":120069.54999999999},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$108,[64]Maracanaú!$B$2:$B$491,0),MATCH($C121,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX45)","v":106730.59999999999},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$108,[64]Maranguape!$B$2:$B$491,0),MATCH($C121,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY45)","v":41248.050000000003},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$108,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C121,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ45)","v":7213.3499999999995},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$108,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C121,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA45)","v":6976.7999999999993},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$108,[64]Pacajus!$B$2:$B$491,0),MATCH($C121,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB45)","v":29856.6},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$108,[64]Pacatuba!$B$2:$B$491,0),MATCH($C121,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC45)","v":28806.85},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$108,[64]Paracuru!$B$2:$B$491,0),MATCH($C121,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD45)","v":11695.449999999999},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$108,[64]Paraipaba!$B$2:$B$491,0),MATCH($C121,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE45)","v":6279.5},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$108,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C121,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF45)","v":18702.649999999998},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$108,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C121,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG45)","v":3975.75},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$108,[64]Trairi!$B$2:$B$491,0),MATCH($C121,[64]Trairi!$B$2:$AP$2,0))*1)*(BH45)","v":11363.899999999998},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$108,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C121,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI45)","v":2895.4}]
[null,122,2035,"Nº Ligações Ativas - água",515503.5,1160974.0999999999,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$108,[64]Aquiraz!$B$2:$B$492,0),MATCH($C122,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL46)","v":15758.599999999999},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$108,[64]Barbalha!$B$2:$B$491,0),MATCH($C122,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM46)","v":18193.099999999999},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$108,[64]Cascavel!$B$2:$B$491,0),MATCH($C122,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN46)","v":24162.3},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$108,[64]Caucaia!$B$2:$B$491,0),MATCH($C122,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO46)","v":150109.5},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$108,[64]Chorozinho!$B$2:$B$491,0),MATCH($C122,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP46)","v":7172.5},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$108,[64]Eusébio!$B$2:$B$491,0),MATCH($C122,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ46)","v":31026.05},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$108,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C122,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR46)","v":3994.75},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$108,[64]Fortaleza!$B$2:$B$427,0),MATCH($C122,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS46)","v":958713.39999999991},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$108,[64]Guaiúba!$B$2:$B$491,0),MATCH($C122,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT46)","v":7144},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$108,[64]Horizonte!$B$2:$B$491,0),MATCH($C122,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU46)","v":34381.449999999997},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$108,[64]Itaitinga!$B$2:$B$491,0),MATCH($C122,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV46)","v":28958.85},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$108,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C122,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW46)","v":120352.65},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$108,[64]Maracanaú!$B$2:$B$491,0),MATCH($C122,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX46)","v":106989},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$108,[64]Maranguape!$B$2:$B$491,0),MATCH($C122,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY46)","v":41387.699999999997},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$108,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C122,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ46)","v":7232.3499999999995},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$108,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C122,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA46)","v":7016.7},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$108,[64]Pacajus!$B$2:$B$491,0),MATCH($C122,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB46)","v":29954.449999999997},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$108,[64]Pacatuba!$B$2:$B$491,0),MATCH($C122,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC46)","v":28883.800000000003},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$108,[64]Paracuru!$B$2:$B$491,0),MATCH($C122,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD46)","v":11726.8},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$108,[64]Paraipaba!$B$2:$B$491,0),MATCH($C122,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE46)","v":6290.9},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$108,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C122,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF46)","v":18754.899999999998},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$108,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C122,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG46)","v":3980.5},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$108,[64]Trairi!$B$2:$B$491,0),MATCH($C122,[64]Trairi!$B$2:$AP$2,0))*1)*(BH46)","v":11398.1},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$108,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C122,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI46)","v":2895.25}]
[null,123,2036,"Nº Ligações Ativas - água",516732.95000000007,1163061.25,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$108,[64]Aquiraz!$B$2:$B$492,0),MATCH($C123,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL47)","v":15807.999999999998},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$108,[64]Barbalha!$B$2:$B$491,0),MATCH($C123,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM47)","v":18231.3},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$108,[64]Cascavel!$B$2:$B$491,0),MATCH($C123,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN47)","v":24209.799999999996},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$108,[64]Caucaia!$B$2:$B$491,0),MATCH($C123,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO47)","v":150500.89999999997},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$108,[64]Chorozinho!$B$2:$B$491,0),MATCH($C123,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP47)","v":7195.2999999999993},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$108,[64]Eusébio!$B$2:$B$491,0),MATCH($C123,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ47)","v":31103},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$108,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C123,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR47)","v":3995.7},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$108,[64]Fortaleza!$B$2:$B$427,0),MATCH($C123,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS47)","v":960297.04999999993},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$108,[64]Guaiúba!$B$2:$B$491,0),MATCH($C123,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT47)","v":7158.25},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$108,[64]Horizonte!$B$2:$B$491,0),MATCH($C123,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU47)","v":34463.149999999994},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$108,[64]Itaitinga!$B$2:$B$491,0),MATCH($C123,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV47)","v":29072.85},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$108,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C123,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW47)","v":120593.95},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$108,[64]Maracanaú!$B$2:$B$491,0),MATCH($C123,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX47)","v":107213.2},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$108,[64]Maranguape!$B$2:$B$491,0),MATCH($C123,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY47)","v":41507.4},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$108,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C123,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ47)","v":7249.45},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$108,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C123,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA47)","v":7050.9},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$108,[64]Pacajus!$B$2:$B$491,0),MATCH($C123,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB47)","v":30038.05},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$108,[64]Pacatuba!$B$2:$B$491,0),MATCH($C123,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC47)","v":28946.5},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$108,[64]Paracuru!$B$2:$B$491,0),MATCH($C123,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD47)","v":11750.55},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$108,[64]Paraipaba!$B$2:$B$491,0),MATCH($C123,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE47)","v":6299.45},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$108,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C123,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF47)","v":18799.550000000003},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$108,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C123,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG47)","v":3984.2999999999997},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$108,[64]Trairi!$B$2:$B$491,0),MATCH($C123,[64]Trairi!$B$2:$AP$2,0))*1)*(BH47)","v":11429.449999999999},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$108,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C123,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI47)","v":2896.15}]
[null,124,2037,"Nº Ligações Ativas - água",517748.54999999993,1164770.2999999998,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$108,[64]Aquiraz!$B$2:$B$492,0),MATCH($C124,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL48)","v":15848.849999999999},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$108,[64]Barbalha!$B$2:$B$491,0),MATCH($C124,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM48)","v":18262.8},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$108,[64]Cascavel!$B$2:$B$491,0),MATCH($C124,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN48)","v":24250.65},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$108,[64]Caucaia!$B$2:$B$491,0),MATCH($C124,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO48)","v":150822},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$108,[64]Chorozinho!$B$2:$B$491,0),MATCH($C124,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP48)","v":7214.2999999999993},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$108,[64]Eusébio!$B$2:$B$491,0),MATCH($C124,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ48)","v":31165.699999999997},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$108,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C124,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR48)","v":3996.6499999999996},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$108,[64]Fortaleza!$B$2:$B$427,0),MATCH($C124,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS48)","v":961593.79999999993},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$108,[64]Guaiúba!$B$2:$B$491,0),MATCH($C124,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT48)","v":7169.65},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$108,[64]Horizonte!$B$2:$B$491,0),MATCH($C124,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU48)","v":34527.75},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$108,[64]Itaitinga!$B$2:$B$491,0),MATCH($C124,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV48)","v":29170.699999999997},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$108,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C124,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW48)","v":120790.59999999999},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$108,[64]Maracanaú!$B$2:$B$491,0),MATCH($C124,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX48)","v":107402.25},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$108,[64]Maranguape!$B$2:$B$491,0),MATCH($C124,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY48)","v":41604.299999999996},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$108,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C124,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ48)","v":7263.7},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$108,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C124,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA48)","v":7080.3499999999995},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$108,[64]Pacajus!$B$2:$B$491,0),MATCH($C124,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB48)","v":30105.5},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$108,[64]Pacatuba!$B$2:$B$491,0),MATCH($C124,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC48)","v":28999.699999999997},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$108,[64]Paracuru!$B$2:$B$491,0),MATCH($C124,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD48)","v":11770.5},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$108,[64]Paraipaba!$B$2:$B$491,0),MATCH($C124,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE48)","v":6307.0499999999993},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$108,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C124,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF48)","v":18833.75},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$108,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C124,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG48)","v":3987.1499999999996},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$108,[64]Trairi!$B$2:$B$491,0),MATCH($C124,[64]Trairi!$B$2:$AP$2,0))*1)*(BH48)","v":11456.05},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$108,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C124,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI48)","v":2895.1}]
[null,125,2038,"Nº Ligações Ativas - água",518555.14999999997,1166100.3,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$108,[64]Aquiraz!$B$2:$B$492,0),MATCH($C125,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL49)","v":15882.099999999999},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$108,[64]Barbalha!$B$2:$B$491,0),MATCH($C125,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM49)","v":18286.649999999998},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$108,[64]Cascavel!$B$2:$B$491,0),MATCH($C125,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN49)","v":24281.05},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$108,[64]Caucaia!$B$2:$B$491,0),MATCH($C125,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO49)","v":151071.85},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$108,[64]Chorozinho!$B$2:$B$491,0),MATCH($C125,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP49)","v":7228.5499999999993},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$108,[64]Eusébio!$B$2:$B$491,0),MATCH($C125,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ49)","v":31214.149999999998},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$108,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C125,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR49)","v":3996.6499999999996},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$108,[64]Fortaleza!$B$2:$B$427,0),MATCH($C125,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS49)","v":962605.54999999993},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$108,[64]Guaiúba!$B$2:$B$491,0),MATCH($C125,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT49)","v":7178.2},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$108,[64]Horizonte!$B$2:$B$491,0),MATCH($C125,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU49)","v":34580.950000000004},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$108,[64]Itaitinga!$B$2:$B$491,0),MATCH($C125,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV49)","v":29253.35},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$108,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C125,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW49)","v":120944.5},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$108,[64]Maracanaú!$B$2:$B$491,0),MATCH($C125,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX49)","v":107557.09999999999},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$108,[64]Maranguape!$B$2:$B$491,0),MATCH($C125,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY49)","v":41679.349999999991},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$108,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C125,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ49)","v":7273.2},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$108,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C125,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA49)","v":7104.0999999999995},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$108,[64]Pacajus!$B$2:$B$491,0),MATCH($C125,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB49)","v":30158.699999999997},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$108,[64]Pacatuba!$B$2:$B$491,0),MATCH($C125,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC49)","v":29040.55},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$108,[64]Paracuru!$B$2:$B$491,0),MATCH($C125,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD49)","v":11785.699999999999},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$108,[64]Paraipaba!$B$2:$B$491,0),MATCH($C125,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE49)","v":6312.75},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$108,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C125,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF49)","v":18861.3},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$108,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C125,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG49)","v":3989.0499999999997},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$108,[64]Trairi!$B$2:$B$491,0),MATCH($C125,[64]Trairi!$B$2:$AP$2,0))*1)*(BH49)","v":11474.099999999999},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$108,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C125,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI49)","v":2896}]
[null,126,2039,"Nº Ligações Ativas - água",519160.4,1167065.5,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$108,[64]Aquiraz!$B$2:$B$492,0),MATCH($C126,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL50)","v":15906.8},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$108,[64]Barbalha!$B$2:$B$491,0),MATCH($C126,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM50)","v":18304.849999999999},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$108,[64]Cascavel!$B$2:$B$491,0),MATCH($C126,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN50)","v":24302.9},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$108,[64]Caucaia!$B$2:$B$491,0),MATCH($C126,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO50)","v":151252.35},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$108,[64]Chorozinho!$B$2:$B$491,0),MATCH($C126,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP50)","v":7239},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$108,[64]Eusébio!$B$2:$B$491,0),MATCH($C126,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ50)","v":31250.25},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$108,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C126,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR50)","v":3996.6499999999996},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$108,[64]Fortaleza!$B$2:$B$427,0),MATCH($C126,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS50)","v":963338.95},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$108,[64]Guaiúba!$B$2:$B$491,0),MATCH($C126,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT50)","v":7184.8499999999995},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$108,[64]Horizonte!$B$2:$B$491,0),MATCH($C126,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU50)","v":34615.15},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$108,[64]Itaitinga!$B$2:$B$491,0),MATCH($C126,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV50)","v":29321.75},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$108,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C126,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW50)","v":121055.65},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$108,[64]Maracanaú!$B$2:$B$491,0),MATCH($C126,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX50)","v":107678.7},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$108,[64]Maranguape!$B$2:$B$491,0),MATCH($C126,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY50)","v":41735.4},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$108,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C126,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ50)","v":7281.75},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$108,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C126,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA50)","v":7123.0999999999995},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$108,[64]Pacajus!$B$2:$B$491,0),MATCH($C126,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB50)","v":30197.649999999998},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$108,[64]Pacatuba!$B$2:$B$491,0),MATCH($C126,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC50)","v":29070.949999999997},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$108,[64]Paracuru!$B$2:$B$491,0),MATCH($C126,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD50)","v":11797.1},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$108,[64]Paraipaba!$B$2:$B$491,0),MATCH($C126,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE50)","v":6317.5},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$108,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C126,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF50)","v":18882.2},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$108,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C126,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG50)","v":3990},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$108,[64]Trairi!$B$2:$B$491,0),MATCH($C126,[64]Trairi!$B$2:$AP$2,0))*1)*(BH50)","v":11487.4},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$108,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C126,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI50)","v":2895}]
[null,127,2040,"Nº Ligações Ativas - água",519571.8000000001,1167680.1499999997,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$108,[64]Aquiraz!$B$2:$B$492,0),MATCH($C127,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL51)","v":15923.899999999998},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$108,[64]Barbalha!$B$2:$B$491,0),MATCH($C127,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM51)","v":18316.3},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$108,[64]Cascavel!$B$2:$B$491,0),MATCH($C127,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN51)","v":24316.2},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$108,[64]Caucaia!$B$2:$B$491,0),MATCH($C127,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO51)","v":151366.35},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$108,[64]Chorozinho!$B$2:$B$491,0),MATCH($C127,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP51)","v":7246.5999999999995},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$108,[64]Eusébio!$B$2:$B$491,0),MATCH($C127,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ51)","v":31272.1},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$108,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C127,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR51)","v":3996.6499999999996},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$108,[64]Fortaleza!$B$2:$B$427,0),MATCH($C127,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS51)","v":963802.54999999993},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$108,[64]Guaiúba!$B$2:$B$491,0),MATCH($C127,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT51)","v":7188.65},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$108,[64]Horizonte!$B$2:$B$491,0),MATCH($C127,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU51)","v":34640.800000000003},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$108,[64]Itaitinga!$B$2:$B$491,0),MATCH($C127,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV51)","v":29374.949999999997},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$108,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C127,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW51)","v":121125.95},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$108,[64]Maracanaú!$B$2:$B$491,0),MATCH($C127,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX51)","v":107766.09999999999},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$108,[64]Maranguape!$B$2:$B$491,0),MATCH($C127,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY51)","v":41773.4},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$108,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C127,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ51)","v":7286.5},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$108,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C127,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA51)","v":7136.4},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$108,[64]Pacajus!$B$2:$B$491,0),MATCH($C127,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB51)","v":30221.399999999998},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$108,[64]Pacatuba!$B$2:$B$491,0),MATCH($C127,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC51)","v":29089.949999999997},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$108,[64]Paracuru!$B$2:$B$491,0),MATCH($C127,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD51)","v":11804.699999999999},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$108,[64]Paraipaba!$B$2:$B$491,0),MATCH($C127,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE51)","v":6319.4},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$108,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C127,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF51)","v":18897.400000000001},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$108,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C127,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG51)","v":3991.8999999999996},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$108,[64]Trairi!$B$2:$B$491,0),MATCH($C127,[64]Trairi!$B$2:$AP$2,0))*1)*(BH51)","v":11497.849999999999},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$108,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C127,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI51)","v":2895.95}]
[null,128,2041,"Nº Ligações Ativas - água",519781.70000000007,1167935.7,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$108,[64]Aquiraz!$B$2:$B$492,0),MATCH($C128,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL52)","v":15933.399999999998},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$108,[64]Barbalha!$B$2:$B$491,0),MATCH($C128,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM52)","v":18320.099999999999},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$108,[64]Cascavel!$B$2:$B$491,0),MATCH($C128,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN52)","v":24321.9},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$108,[64]Caucaia!$B$2:$B$491,0),MATCH($C128,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO52)","v":151415.75},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$108,[64]Chorozinho!$B$2:$B$491,0),MATCH($C128,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP52)","v":7248.5},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$108,[64]Eusébio!$B$2:$B$491,0),MATCH($C128,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ52)","v":31281.599999999999},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$108,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C128,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR52)","v":3996.6499999999996},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$108,[64]Fortaleza!$B$2:$B$427,0),MATCH($C128,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS52)","v":963998.25},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$108,[64]Guaiúba!$B$2:$B$491,0),MATCH($C128,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT52)","v":7190.5499999999993},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$108,[64]Horizonte!$B$2:$B$491,0),MATCH($C128,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU52)","v":34651.25},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$108,[64]Itaitinga!$B$2:$B$491,0),MATCH($C128,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV52)","v":29412.949999999997},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$108,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C128,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW52)","v":121155.4},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$108,[64]Maracanaú!$B$2:$B$491,0),MATCH($C128,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX52)","v":107822.15},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$108,[64]Maranguape!$B$2:$B$491,0),MATCH($C128,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY52)","v":41788.6},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$108,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C128,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ52)","v":7288.4},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$108,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C128,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA52)","v":7144.95},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$108,[64]Pacajus!$B$2:$B$491,0),MATCH($C128,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB52)","v":30231.85},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$108,[64]Pacatuba!$B$2:$B$491,0),MATCH($C128,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC52)","v":29098.499999999996},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$108,[64]Paracuru!$B$2:$B$491,0),MATCH($C128,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD52)","v":11806.6},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$108,[64]Paraipaba!$B$2:$B$491,0),MATCH($C128,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE52)","v":6320.3499999999995},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$108,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C128,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF52)","v":18902.149999999998},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$108,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C128,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG52)","v":3991.8999999999996},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$108,[64]Trairi!$B$2:$B$491,0),MATCH($C128,[64]Trairi!$B$2:$AP$2,0))*1)*(BH52)","v":11500.699999999999},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$108,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C128,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI52)","v":2894.95}]
[null,129,2042,"Nº Ligações Ativas - água",{"$f":"SUMIFS($K129:$AH129,$K$18:$AH$18,E$4)","v":519801.64999999997},1167843.55,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$108,[64]Aquiraz!$B$2:$B$492,0),MATCH($C129,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL53)","v":15934.349999999999},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$108,[64]Barbalha!$B$2:$B$491,0),MATCH($C129,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM53)","v":18318.2},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$108,[64]Cascavel!$B$2:$B$491,0),MATCH($C129,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN53)","v":24320.949999999997},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$108,[64]Caucaia!$B$2:$B$491,0),MATCH($C129,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO53)","v":151397.70000000001},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$108,[64]Chorozinho!$B$2:$B$491,0),MATCH($C129,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP53)","v":7247.5499999999993},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$108,[64]Eusébio!$B$2:$B$491,0),MATCH($C129,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ53)","v":31278.75},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$108,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C129,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR53)","v":3996.6499999999996},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$108,[64]Fortaleza!$B$2:$B$427,0),MATCH($C129,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS53)","v":963927.95},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$108,[64]Guaiúba!$B$2:$B$491,0),MATCH($C129,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT53)","v":7189.6},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$108,[64]Horizonte!$B$2:$B$491,0),MATCH($C129,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU53)","v":34647.449999999997},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$108,[64]Itaitinga!$B$2:$B$491,0),MATCH($C129,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV53)","v":29437.649999999998},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$108,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C129,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW53)","v":121144.95},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$108,[64]Maracanaú!$B$2:$B$491,0),MATCH($C129,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX53)","v":107844.95},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$108,[64]Maranguape!$B$2:$B$491,0),MATCH($C129,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY53)","v":41784.799999999996},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$108,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C129,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ53)","v":7287.45},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$108,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C129,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA53)","v":7147.7999999999993},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$108,[64]Pacajus!$B$2:$B$491,0),MATCH($C129,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB53)","v":30229},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$108,[64]Pacatuba!$B$2:$B$491,0),MATCH($C129,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC53)","v":29096.599999999995},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$108,[64]Paracuru!$B$2:$B$491,0),MATCH($C129,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD53)","v":11806.6},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$108,[64]Paraipaba!$B$2:$B$491,0),MATCH($C129,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE53)","v":6320.3499999999995},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$108,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C129,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF53)","v":18899.3},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$108,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C129,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG53)","v":3991.8999999999996},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$108,[64]Trairi!$B$2:$B$491,0),MATCH($C129,[64]Trairi!$B$2:$AP$2,0))*1)*(BH53)","v":11499.75},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$108,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C129,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI53)","v":2894.95}]
[null,130,2043,"Nº Ligações Ativas - água",519630.65,1167406.55,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$108,[64]Aquiraz!$B$2:$B$492,0),MATCH($C130,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL54)","v":15927.699999999999},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$108,[64]Barbalha!$B$2:$B$491,0),MATCH($C130,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM54)","v":18310.55},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$108,[64]Cascavel!$B$2:$B$491,0),MATCH($C130,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN54)","v":24310.5},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$108,[64]Caucaia!$B$2:$B$491,0),MATCH($C130,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO54)","v":151315.04999999999},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$108,[64]Chorozinho!$B$2:$B$491,0),MATCH($C130,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP54)","v":7243.75},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$108,[64]Eusébio!$B$2:$B$491,0),MATCH($C130,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ54)","v":31262.6},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$108,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C130,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR54)","v":3996.6499999999996},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$108,[64]Fortaleza!$B$2:$B$427,0),MATCH($C130,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS54)","v":963596.39999999991},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$108,[64]Guaiúba!$B$2:$B$491,0),MATCH($C130,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT54)","v":7187.6999999999989},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$108,[64]Horizonte!$B$2:$B$491,0),MATCH($C130,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU54)","v":34628.449999999997},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$108,[64]Itaitinga!$B$2:$B$491,0),MATCH($C130,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV54)","v":29448.1},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$108,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C130,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW54)","v":121094.59999999999},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$108,[64]Maracanaú!$B$2:$B$491,0),MATCH($C130,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX54)","v":107836.4},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$108,[64]Maranguape!$B$2:$B$491,0),MATCH($C130,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY54)","v":41762},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$108,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C130,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ54)","v":7283.65},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$108,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C130,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA54)","v":7147.7999999999993},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$108,[64]Pacajus!$B$2:$B$491,0),MATCH($C130,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB54)","v":30210.949999999997},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$108,[64]Pacatuba!$B$2:$B$491,0),MATCH($C130,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC54)","v":29083.3},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$108,[64]Paracuru!$B$2:$B$491,0),MATCH($C130,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD54)","v":11801.85},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$108,[64]Paraipaba!$B$2:$B$491,0),MATCH($C130,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE54)","v":6318.45},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$108,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C130,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF54)","v":18890.75},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$108,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C130,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG54)","v":3990.95},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$108,[64]Trairi!$B$2:$B$491,0),MATCH($C130,[64]Trairi!$B$2:$AP$2,0))*1)*(BH54)","v":11493.1},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$108,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C130,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI54)","v":2895.95}]
[null,131,2044,"Nº Ligações Ativas - água",519268.65,1166634.2,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$108,[64]Aquiraz!$B$2:$B$492,0),MATCH($C131,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL55)","v":15912.499999999998},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$108,[64]Barbalha!$B$2:$B$491,0),MATCH($C131,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM55)","v":18295.25},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$108,[64]Cascavel!$B$2:$B$491,0),MATCH($C131,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN55)","v":24292.449999999997},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$108,[64]Caucaia!$B$2:$B$491,0),MATCH($C131,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO55)","v":151170.65},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$108,[64]Chorozinho!$B$2:$B$491,0),MATCH($C131,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP55)","v":7235.2},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$108,[64]Eusébio!$B$2:$B$491,0),MATCH($C131,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ55)","v":31234.1},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$108,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C131,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR55)","v":3996.6499999999996},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$108,[64]Fortaleza!$B$2:$B$427,0),MATCH($C131,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS55)","v":963010.25},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$108,[64]Guaiúba!$B$2:$B$491,0),MATCH($C131,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT55)","v":7182},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$108,[64]Horizonte!$B$2:$B$491,0),MATCH($C131,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU55)","v":34602.800000000003},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$108,[64]Itaitinga!$B$2:$B$491,0),MATCH($C131,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV55)","v":29444.3},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$108,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C131,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW55)","v":121005.29999999999},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$108,[64]Maracanaú!$B$2:$B$491,0),MATCH($C131,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX55)","v":107797.45},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$108,[64]Maranguape!$B$2:$B$491,0),MATCH($C131,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY55)","v":41716.399999999994},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$108,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C131,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ55)","v":7277.95},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$108,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C131,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA55)","v":7141.15},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$108,[64]Pacajus!$B$2:$B$491,0),MATCH($C131,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB55)","v":30179.599999999999},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$108,[64]Pacatuba!$B$2:$B$491,0),MATCH($C131,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC55)","v":29059.55},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$108,[64]Paracuru!$B$2:$B$491,0),MATCH($C131,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD55)","v":11792.35},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$108,[64]Paraipaba!$B$2:$B$491,0),MATCH($C131,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE55)","v":6315.6},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$108,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C131,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF55)","v":18873.650000000001},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$108,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C131,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG55)","v":3990},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$108,[64]Trairi!$B$2:$B$491,0),MATCH($C131,[64]Trairi!$B$2:$AP$2,0))*1)*(BH55)","v":11481.699999999999},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$108,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C131,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI55)","v":2896}]
[null,132,2045,{"$f":"IF(C132=\"\",\"\",IF(AND(COUNT(C132)>0,COUNT(C131)=0),C131,D131))","v":"Nº Ligações Ativas - água"},518725.25,1165521.7499999998,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$108,[64]Aquiraz!$B$2:$B$492,0),MATCH($C132,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL56)","v":15890.65},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$108,[64]Barbalha!$B$2:$B$491,0),MATCH($C132,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM56)","v":18277.149999999998},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$108,[64]Cascavel!$B$2:$B$491,0),MATCH($C132,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN56)","v":24266.799999999999},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$108,[64]Caucaia!$B$2:$B$491,0),MATCH($C132,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO56)","v":150963.55000000002},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$108,[64]Chorozinho!$B$2:$B$491,0),MATCH($C132,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP56)","v":7221.9},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$108,[64]Eusébio!$B$2:$B$491,0),MATCH($C132,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ56)","v":31193.25},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$108,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C132,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR56)","v":3996.6499999999996},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$108,[64]Fortaleza!$B$2:$B$427,0),MATCH($C132,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS56)","v":962166.64999999991},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$108,[64]Guaiúba!$B$2:$B$491,0),MATCH($C132,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT56)","v":7174.4},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$108,[64]Horizonte!$B$2:$B$491,0),MATCH($C132,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU56)","v":34559.100000000006},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$108,[64]Itaitinga!$B$2:$B$491,0),MATCH($C132,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV56)","v":29426.25},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$108,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C132,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW56)","v":120877.04999999999},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$108,[64]Maracanaú!$B$2:$B$491,0),MATCH($C132,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX56)","v":107727.15},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$108,[64]Maranguape!$B$2:$B$491,0),MATCH($C132,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY56)","v":41657.5},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$108,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C132,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ56)","v":7269.4},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$108,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C132,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA56)","v":7129.75},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$108,[64]Pacajus!$B$2:$B$491,0),MATCH($C132,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB56)","v":30135.899999999998},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$108,[64]Pacatuba!$B$2:$B$491,0),MATCH($C132,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC56)","v":29026.299999999996},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$108,[64]Paracuru!$B$2:$B$491,0),MATCH($C132,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD56)","v":11780},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$108,[64]Paraipaba!$B$2:$B$491,0),MATCH($C132,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE56)","v":6309.9},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$108,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C132,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF56)","v":18848.95},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$108,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C132,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG56)","v":3987.1499999999996},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$108,[64]Trairi!$B$2:$B$491,0),MATCH($C132,[64]Trairi!$B$2:$AP$2,0))*1)*(BH56)","v":11465.55},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$108,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C132,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI56)","v":2896.0499999999997}]
[null,133,2046,"Nº Ligações Ativas - água",517991.69999999995,1164074.8999999997,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$108,[64]Aquiraz!$B$2:$B$492,0),MATCH($C133,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL57)","v":15862.15},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$108,[64]Barbalha!$B$2:$B$491,0),MATCH($C133,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM57)","v":18249.399999999998},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$108,[64]Cascavel!$B$2:$B$491,0),MATCH($C133,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN57)","v":24233.549999999996},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$108,[64]Caucaia!$B$2:$B$491,0),MATCH($C133,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO57)","v":150691.85},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$108,[64]Chorozinho!$B$2:$B$491,0),MATCH($C133,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP57)","v":7206.7},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$108,[64]Eusébio!$B$2:$B$491,0),MATCH($C133,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ57)","v":31140.05},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$108,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C133,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR57)","v":3996.6499999999996},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$108,[64]Fortaleza!$B$2:$B$427,0),MATCH($C133,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS57)","v":961065.6},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$108,[64]Guaiúba!$B$2:$B$491,0),MATCH($C133,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT57)","v":7164.9},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$108,[64]Horizonte!$B$2:$B$491,0),MATCH($C133,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU57)","v":34502.1},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$108,[64]Itaitinga!$B$2:$B$491,0),MATCH($C133,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV57)","v":29395.85},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$108,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C133,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW57)","v":120710.79999999999},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$108,[64]Maracanaú!$B$2:$B$491,0),MATCH($C133,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX57)","v":107626.45},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$108,[64]Maranguape!$B$2:$B$491,0),MATCH($C133,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY57)","v":41574.849999999984},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$108,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C133,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ57)","v":7258},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$108,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C133,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA57)","v":7114.5499999999993},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$108,[64]Pacajus!$B$2:$B$491,0),MATCH($C133,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB57)","v":30077.949999999997},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$108,[64]Pacatuba!$B$2:$B$491,0),MATCH($C133,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC57)","v":28981.65},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$108,[64]Paracuru!$B$2:$B$491,0),MATCH($C133,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD57)","v":11762.9},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$108,[64]Paraipaba!$B$2:$B$491,0),MATCH($C133,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE57)","v":6304.2},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$108,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C133,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF57)","v":18820.449999999997},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$108,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C133,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG57)","v":3985.25},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$108,[64]Trairi!$B$2:$B$491,0),MATCH($C133,[64]Trairi!$B$2:$AP$2,0))*1)*(BH57)","v":11444.65},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$108,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C133,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI57)","v":2896.1}]
[null,134,2047,"Nº Ligações Ativas - água",517069.24999999994,1162280.3499999999,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$108,[64]Aquiraz!$B$2:$B$492,0),MATCH($C134,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL58)","v":15824.149999999998},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$108,[64]Barbalha!$B$2:$B$491,0),MATCH($C134,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM58)","v":18217.95},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$108,[64]Cascavel!$B$2:$B$491,0),MATCH($C134,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN58)","v":24192.699999999997},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$108,[64]Caucaia!$B$2:$B$491,0),MATCH($C134,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO58)","v":150354.6},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$108,[64]Chorozinho!$B$2:$B$491,0),MATCH($C134,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP58)","v":7187.7},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$108,[64]Eusébio!$B$2:$B$491,0),MATCH($C134,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ58)","v":31074.5},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$108,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C134,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR58)","v":3994.75},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$108,[64]Fortaleza!$B$2:$B$427,0),MATCH($C134,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS58)","v":959704.25},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$108,[64]Guaiúba!$B$2:$B$491,0),MATCH($C134,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT58)","v":7152.55},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$108,[64]Horizonte!$B$2:$B$491,0),MATCH($C134,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU58)","v":34431.799999999996},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$108,[64]Itaitinga!$B$2:$B$491,0),MATCH($C134,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV58)","v":29352.149999999998},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$108,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C134,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW58)","v":120503.7},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$108,[64]Maracanaú!$B$2:$B$491,0),MATCH($C134,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX58)","v":107494.39999999999},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$108,[64]Maranguape!$B$2:$B$491,0),MATCH($C134,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY58)","v":41476.049999999988},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$108,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C134,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ58)","v":7243.75},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$108,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C134,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA58)","v":7094.5999999999995},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$108,[64]Pacajus!$B$2:$B$491,0),MATCH($C134,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB58)","v":30006.699999999997},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$108,[64]Pacatuba!$B$2:$B$491,0),MATCH($C134,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC58)","v":28925.600000000002},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$108,[64]Paracuru!$B$2:$B$491,0),MATCH($C134,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD58)","v":11742},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$108,[64]Paraipaba!$B$2:$B$491,0),MATCH($C134,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE58)","v":6295.65},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$108,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C134,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF58)","v":18783.400000000001},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$108,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C134,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG58)","v":3982.3999999999996},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$108,[64]Trairi!$B$2:$B$491,0),MATCH($C134,[64]Trairi!$B$2:$AP$2,0))*1)*(BH58)","v":11418.05},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$108,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C134,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI58)","v":2896.2}]
[null,135,2048,"Nº Ligações Ativas - água",515956.6,1160144.7500000002,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$108,[64]Aquiraz!$B$2:$B$492,0),MATCH($C135,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL59)","v":15780.449999999999},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$108,[64]Barbalha!$B$2:$B$491,0),MATCH($C135,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM59)","v":18177.8},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$108,[64]Cascavel!$B$2:$B$491,0),MATCH($C135,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN59)","v":24142.35},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$108,[64]Caucaia!$B$2:$B$491,0),MATCH($C135,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO59)","v":149955.6},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$108,[64]Chorozinho!$B$2:$B$491,0),MATCH($C135,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP59)","v":7163.95},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$108,[64]Eusébio!$B$2:$B$491,0),MATCH($C135,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ59)","v":30995.649999999998},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$108,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C135,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR59)","v":3994.75},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$108,[64]Fortaleza!$B$2:$B$427,0),MATCH($C135,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS59)","v":958084.5},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$108,[64]Guaiúba!$B$2:$B$491,0),MATCH($C135,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT59)","v":7138.2999999999993},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$108,[64]Horizonte!$B$2:$B$491,0),MATCH($C135,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU59)","v":34350.1},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$108,[64]Itaitinga!$B$2:$B$491,0),MATCH($C135,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV59)","v":29294.199999999997},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$108,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C135,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW59)","v":120257.65},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$108,[64]Maracanaú!$B$2:$B$491,0),MATCH($C135,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX59)","v":107331.95},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$108,[64]Maranguape!$B$2:$B$491,0),MATCH($C135,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY59)","v":41355.399999999994},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$108,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C135,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ59)","v":7226.65},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$108,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C135,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA59)","v":7068.95},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$108,[64]Pacajus!$B$2:$B$491,0),MATCH($C135,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB59)","v":29922.149999999998},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$108,[64]Pacatuba!$B$2:$B$491,0),MATCH($C135,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC59)","v":28861},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$108,[64]Paracuru!$B$2:$B$491,0),MATCH($C135,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD59)","v":11716.35},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$108,[64]Paraipaba!$B$2:$B$491,0),MATCH($C135,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE59)","v":6286.15},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$108,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C135,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF59)","v":18736.849999999999},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$108,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C135,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG59)","v":3978.6},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$108,[64]Trairi!$B$2:$B$491,0),MATCH($C135,[64]Trairi!$B$2:$AP$2,0))*1)*(BH59)","v":11386.7},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$108,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C135,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI59)","v":2895.2999999999997}]
[null,136,2049,"Nº Ligações Ativas - água",514661.7,1157669.05,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$108,[64]Aquiraz!$B$2:$B$492,0),MATCH($C136,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL60)","v":15728.2},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$108,[64]Barbalha!$B$2:$B$491,0),MATCH($C136,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM60)","v":18132.95},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$108,[64]Cascavel!$B$2:$B$491,0),MATCH($C136,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN60)","v":24085.35},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$108,[64]Caucaia!$B$2:$B$491,0),MATCH($C136,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO60)","v":149490.1},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$108,[64]Chorozinho!$B$2:$B$491,0),MATCH($C136,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP60)","v":7137.3499999999995},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$108,[64]Eusébio!$B$2:$B$491,0),MATCH($C136,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ60)","v":30904.449999999997},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$108,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C136,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR60)","v":3993.8},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$108,[64]Fortaleza!$B$2:$B$427,0),MATCH($C136,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS60)","v":956206.35},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$108,[64]Guaiúba!$B$2:$B$491,0),MATCH($C136,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT60)","v":7122.15},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$108,[64]Horizonte!$B$2:$B$491,0),MATCH($C136,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU60)","v":34255.1},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$108,[64]Itaitinga!$B$2:$B$491,0),MATCH($C136,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV60)","v":29222.949999999997},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$108,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C136,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW60)","v":119972.65},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$108,[64]Maracanaú!$B$2:$B$491,0),MATCH($C136,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX60)","v":107138.15},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$108,[64]Maranguape!$B$2:$B$491,0),MATCH($C136,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY60)","v":41217.65},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$108,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C136,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ60)","v":7206.7},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$108,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C136,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA60)","v":7039.5},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$108,[64]Pacajus!$B$2:$B$491,0),MATCH($C136,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB60)","v":29823.35},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$108,[64]Pacatuba!$B$2:$B$491,0),MATCH($C136,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC60)","v":28785},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$108,[64]Paracuru!$B$2:$B$491,0),MATCH($C136,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD60)","v":11685.949999999999},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$108,[64]Paraipaba!$B$2:$B$491,0),MATCH($C136,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE60)","v":6275.7},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$108,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C136,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF60)","v":18685.55},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$108,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C136,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG60)","v":3974.7999999999997},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$108,[64]Trairi!$B$2:$B$491,0),MATCH($C136,[64]Trairi!$B$2:$AP$2,0))*1)*(BH60)","v":11350.599999999999},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$108,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C136,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI60)","v":2896.4}]
[null,137,2050,"Nº Ligações Ativas - água",513168.1,1154846.6000000001,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$108,[64]Aquiraz!$B$2:$B$492,0),MATCH($C137,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL61)","v":15667.399999999998},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$108,[64]Barbalha!$B$2:$B$491,0),MATCH($C137,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM61)","v":18080.399999999998},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$108,[64]Cascavel!$B$2:$B$491,0),MATCH($C137,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN61)","v":24019.799999999996},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$108,[64]Caucaia!$B$2:$B$491,0),MATCH($C137,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO61)","v":148960},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$108,[64]Chorozinho!$B$2:$B$491,0),MATCH($C137,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP61)","v":7106},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$108,[64]Eusébio!$B$2:$B$491,0),MATCH($C137,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ61)","v":30800.899999999998},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$108,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C137,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR61)","v":3992.8499999999995},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$108,[64]Fortaleza!$B$2:$B$427,0),MATCH($C137,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS61)","v":954064.1},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$108,[64]Guaiúba!$B$2:$B$491,0),MATCH($C137,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT61)","v":7103.15},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$108,[64]Horizonte!$B$2:$B$491,0),MATCH($C137,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU61)","v":34146.800000000003},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$108,[64]Itaitinga!$B$2:$B$491,0),MATCH($C137,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV61)","v":29137.449999999997},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$108,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C137,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW61)","v":119646.79999999999},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$108,[64]Maracanaú!$B$2:$B$491,0),MATCH($C137,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX61)","v":106913},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$108,[64]Maranguape!$B$2:$B$491,0),MATCH($C137,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY61)","v":41059},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$108,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C137,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ61)","v":7183.9},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$108,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C137,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA61)","v":7005.2999999999993},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$108,[64]Pacajus!$B$2:$B$491,0),MATCH($C137,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB61)","v":29710.3},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$108,[64]Pacatuba!$B$2:$B$491,0),MATCH($C137,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC61)","v":28699.5},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$108,[64]Paracuru!$B$2:$B$491,0),MATCH($C137,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD61)","v":11652.699999999999},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$108,[64]Paraipaba!$B$2:$B$491,0),MATCH($C137,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE61)","v":6264.2999999999993},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$108,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C137,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF61)","v":18626.650000000001},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$108,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C137,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG61)","v":3969.1},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$108,[64]Trairi!$B$2:$B$491,0),MATCH($C137,[64]Trairi!$B$2:$AP$2,0))*1)*(BH61)","v":11309.749999999998},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$108,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C137,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI61)","v":2895.5499999999997}]
[null,138,2051,"Nº Ligações Ativas - água",511489.35,1151670.7499999998,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$108,[64]Aquiraz!$B$2:$B$492,0),MATCH($C138,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL62)","v":15600.9},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$108,[64]Barbalha!$B$2:$B$491,0),MATCH($C138,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM62)","v":18022.149999999998},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$108,[64]Cascavel!$B$2:$B$491,0),MATCH($C138,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN62)","v":23947.599999999999},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$108,[64]Caucaia!$B$2:$B$491,0),MATCH($C138,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO62)","v":148365.29999999999},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$108,[64]Chorozinho!$B$2:$B$491,0),MATCH($C138,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP62)","v":7071.7999999999993},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$108,[64]Eusébio!$B$2:$B$491,0),MATCH($C138,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ62)","v":30684.05},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$108,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C138,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR62)","v":3991.8999999999996},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$108,[64]Fortaleza!$B$2:$B$427,0),MATCH($C138,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS62)","v":951652.04999999993},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$108,[64]Guaiúba!$B$2:$B$491,0),MATCH($C138,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT62)","v":7081.3},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$108,[64]Horizonte!$B$2:$B$491,0),MATCH($C138,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU62)","v":34022.35},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$108,[64]Itaitinga!$B$2:$B$491,0),MATCH($C138,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV62)","v":29039.599999999999},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$108,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C138,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW62)","v":119281.04999999999},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$108,[64]Maracanaú!$B$2:$B$491,0),MATCH($C138,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX62)","v":106657.45},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$108,[64]Maranguape!$B$2:$B$491,0),MATCH($C138,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY62)","v":40881.35},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$108,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C138,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ62)","v":7159.2},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$108,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C138,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA62)","v":6965.4},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$108,[64]Pacajus!$B$2:$B$491,0),MATCH($C138,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB62)","v":29583.949999999997},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$108,[64]Pacatuba!$B$2:$B$491,0),MATCH($C138,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC62)","v":28602.6},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$108,[64]Paracuru!$B$2:$B$491,0),MATCH($C138,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD62)","v":11616.599999999999},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$108,[64]Paraipaba!$B$2:$B$491,0),MATCH($C138,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE62)","v":6250.0499999999993},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$108,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C138,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF62)","v":18559.199999999997},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$108,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C138,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG62)","v":3963.3999999999996},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$108,[64]Trairi!$B$2:$B$491,0),MATCH($C138,[64]Trairi!$B$2:$AP$2,0))*1)*(BH62)","v":11264.15},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$108,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C138,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI62)","v":2896.7}]
[null,139,2052,"Nº Ligações Ativas - água",{"$f":"SUMIFS($K139:$AH139,$K$18:$AH$18,E$4)","v":509609.1},1148134.8499999999,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$108,[64]Aquiraz!$B$2:$B$492,0),MATCH($C139,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL63)","v":15523.95},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$108,[64]Barbalha!$B$2:$B$491,0),MATCH($C139,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM63)","v":17958.2},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$108,[64]Cascavel!$B$2:$B$491,0),MATCH($C139,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN63)","v":23865.899999999994},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$108,[64]Caucaia!$B$2:$B$491,0),MATCH($C139,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO63)","v":147702.20000000001},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$108,[64]Chorozinho!$B$2:$B$491,0),MATCH($C139,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP63)","v":7032.8499999999995},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$108,[64]Eusébio!$B$2:$B$491,0),MATCH($C139,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ63)","v":30553.899999999998},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$108,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C139,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR63)","v":3991.8999999999996},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$108,[64]Fortaleza!$B$2:$B$427,0),MATCH($C139,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS63)","v":948970.2},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$108,[64]Guaiúba!$B$2:$B$491,0),MATCH($C139,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT63)","v":7058.5},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$108,[64]Horizonte!$B$2:$B$491,0),MATCH($C139,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU63)","v":33886.5},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$108,[64]Itaitinga!$B$2:$B$491,0),MATCH($C139,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV63)","v":28926.55},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$108,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C139,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW63)","v":118873.5},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$108,[64]Maracanaú!$B$2:$B$491,0),MATCH($C139,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX63)","v":106368.65},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$108,[64]Maranguape!$B$2:$B$491,0),MATCH($C139,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY63)","v":40682.800000000003},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$108,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C139,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ63)","v":7131.65},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$108,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C139,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA63)","v":6921.7},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$108,[64]Pacajus!$B$2:$B$491,0),MATCH($C139,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB63)","v":29443.35},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$108,[64]Pacatuba!$B$2:$B$491,0),MATCH($C139,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC63)","v":28493.35},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$108,[64]Paracuru!$B$2:$B$491,0),MATCH($C139,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD63)","v":11572.9},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$108,[64]Paraipaba!$B$2:$B$491,0),MATCH($C139,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE63)","v":6233.9},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$108,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C139,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF63)","v":18486.05},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$108,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C139,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG63)","v":3956.75},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$108,[64]Trairi!$B$2:$B$491,0),MATCH($C139,[64]Trairi!$B$2:$AP$2,0))*1)*(BH63)","v":11212.849999999999},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$108,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C139,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI63)","v":2895.85}]
[null,140,2053,"Nº Ligações Ativas - água",0,0,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$108,[64]Aquiraz!$B$2:$B$492,0),MATCH($C140,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL64)","v":0},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$108,[64]Barbalha!$B$2:$B$491,0),MATCH($C140,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM64)","v":0},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$108,[64]Cascavel!$B$2:$B$491,0),MATCH($C140,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN64)","v":0},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$108,[64]Caucaia!$B$2:$B$491,0),MATCH($C140,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO64)","v":0},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$108,[64]Chorozinho!$B$2:$B$491,0),MATCH($C140,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP64)","v":0},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$108,[64]Eusébio!$B$2:$B$491,0),MATCH($C140,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ64)","v":0},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$108,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C140,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR64)","v":0},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$108,[64]Fortaleza!$B$2:$B$427,0),MATCH($C140,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS64)","v":0},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$108,[64]Guaiúba!$B$2:$B$491,0),MATCH($C140,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT64)","v":0},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$108,[64]Horizonte!$B$2:$B$491,0),MATCH($C140,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU64)","v":0},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$108,[64]Itaitinga!$B$2:$B$491,0),MATCH($C140,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV64)","v":0},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$108,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C140,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW64)","v":0},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$108,[64]Maracanaú!$B$2:$B$491,0),MATCH($C140,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX64)","v":0},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$108,[64]Maranguape!$B$2:$B$491,0),MATCH($C140,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY64)","v":0},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$108,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C140,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ64)","v":0},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$108,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C140,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA64)","v":0},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$108,[64]Pacajus!$B$2:$B$491,0),MATCH($C140,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB64)","v":0},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$108,[64]Pacatuba!$B$2:$B$491,0),MATCH($C140,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC64)","v":0},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$108,[64]Paracuru!$B$2:$B$491,0),MATCH($C140,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD64)","v":0},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$108,[64]Paraipaba!$B$2:$B$491,0),MATCH($C140,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE64)","v":0},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$108,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C140,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF64)","v":0},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$108,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C140,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG64)","v":0},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$108,[64]Trairi!$B$2:$B$491,0),MATCH($C140,[64]Trairi!$B$2:$AP$2,0))*1)*(BH64)","v":0},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$108,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C140,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI64)","v":0}]
[null,141,2054,"Nº Ligações Ativas - água",0,0,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$108,[64]Aquiraz!$B$2:$B$492,0),MATCH($C141,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL65)","v":0},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$108,[64]Barbalha!$B$2:$B$491,0),MATCH($C141,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM65)","v":0},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$108,[64]Cascavel!$B$2:$B$491,0),MATCH($C141,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN65)","v":0},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$108,[64]Caucaia!$B$2:$B$491,0),MATCH($C141,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO65)","v":0},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$108,[64]Chorozinho!$B$2:$B$491,0),MATCH($C141,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP65)","v":0},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$108,[64]Eusébio!$B$2:$B$491,0),MATCH($C141,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ65)","v":0},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$108,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C141,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR65)","v":0},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$108,[64]Fortaleza!$B$2:$B$427,0),MATCH($C141,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS65)","v":0},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$108,[64]Guaiúba!$B$2:$B$491,0),MATCH($C141,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT65)","v":0},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$108,[64]Horizonte!$B$2:$B$491,0),MATCH($C141,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU65)","v":0},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$108,[64]Itaitinga!$B$2:$B$491,0),MATCH($C141,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV65)","v":0},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$108,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C141,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW65)","v":0},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$108,[64]Maracanaú!$B$2:$B$491,0),MATCH($C141,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX65)","v":0},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$108,[64]Maranguape!$B$2:$B$491,0),MATCH($C141,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY65)","v":0},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$108,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C141,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ65)","v":0},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$108,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C141,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA65)","v":0},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$108,[64]Pacajus!$B$2:$B$491,0),MATCH($C141,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB65)","v":0},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$108,[64]Pacatuba!$B$2:$B$491,0),MATCH($C141,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC65)","v":0},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$108,[64]Paracuru!$B$2:$B$491,0),MATCH($C141,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD65)","v":0},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$108,[64]Paraipaba!$B$2:$B$491,0),MATCH($C141,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE65)","v":0},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$108,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C141,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF65)","v":0},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$108,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C141,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG65)","v":0},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$108,[64]Trairi!$B$2:$B$491,0),MATCH($C141,[64]Trairi!$B$2:$AP$2,0))*1)*(BH65)","v":0},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$108,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C141,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI65)","v":0}]
[null,142,2055,"Nº Ligações Ativas - água",0,0,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$108,[64]Aquiraz!$B$2:$B$492,0),MATCH($C142,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL66)","v":0},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$108,[64]Barbalha!$B$2:$B$491,0),MATCH($C142,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM66)","v":0},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$108,[64]Cascavel!$B$2:$B$491,0),MATCH($C142,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN66)","v":0},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$108,[64]Caucaia!$B$2:$B$491,0),MATCH($C142,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO66)","v":0},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$108,[64]Chorozinho!$B$2:$B$491,0),MATCH($C142,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP66)","v":0},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$108,[64]Eusébio!$B$2:$B$491,0),MATCH($C142,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ66)","v":0},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$108,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C142,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR66)","v":0},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$108,[64]Fortaleza!$B$2:$B$427,0),MATCH($C142,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS66)","v":0},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$108,[64]Guaiúba!$B$2:$B$491,0),MATCH($C142,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT66)","v":0},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$108,[64]Horizonte!$B$2:$B$491,0),MATCH($C142,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU66)","v":0},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$108,[64]Itaitinga!$B$2:$B$491,0),MATCH($C142,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV66)","v":0},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$108,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C142,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW66)","v":0},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$108,[64]Maracanaú!$B$2:$B$491,0),MATCH($C142,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX66)","v":0},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$108,[64]Maranguape!$B$2:$B$491,0),MATCH($C142,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY66)","v":0},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$108,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C142,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ66)","v":0},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$108,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C142,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA66)","v":0},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$108,[64]Pacajus!$B$2:$B$491,0),MATCH($C142,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB66)","v":0},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$108,[64]Pacatuba!$B$2:$B$491,0),MATCH($C142,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC66)","v":0},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$108,[64]Paracuru!$B$2:$B$491,0),MATCH($C142,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD66)","v":0},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$108,[64]Paraipaba!$B$2:$B$491,0),MATCH($C142,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE66)","v":0},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$108,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C142,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF66)","v":0},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$108,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C142,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG66)","v":0},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$108,[64]Trairi!$B$2:$B$491,0),MATCH($C142,[64]Trairi!$B$2:$AP$2,0))*1)*(BH66)","v":0},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$108,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C142,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI66)","v":0}]
[null,143,2056,"Nº Ligações Ativas - água",0,0,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$108,[64]Aquiraz!$B$2:$B$492,0),MATCH($C143,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL67)","v":0},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$108,[64]Barbalha!$B$2:$B$491,0),MATCH($C143,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM67)","v":0},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$108,[64]Cascavel!$B$2:$B$491,0),MATCH($C143,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN67)","v":0},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$108,[64]Caucaia!$B$2:$B$491,0),MATCH($C143,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO67)","v":0},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$108,[64]Chorozinho!$B$2:$B$491,0),MATCH($C143,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP67)","v":0},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$108,[64]Eusébio!$B$2:$B$491,0),MATCH($C143,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ67)","v":0},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$108,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C143,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR67)","v":0},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$108,[64]Fortaleza!$B$2:$B$427,0),MATCH($C143,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS67)","v":0},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$108,[64]Guaiúba!$B$2:$B$491,0),MATCH($C143,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT67)","v":0},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$108,[64]Horizonte!$B$2:$B$491,0),MATCH($C143,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU67)","v":0},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$108,[64]Itaitinga!$B$2:$B$491,0),MATCH($C143,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV67)","v":0},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$108,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C143,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW67)","v":0},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$108,[64]Maracanaú!$B$2:$B$491,0),MATCH($C143,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX67)","v":0},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$108,[64]Maranguape!$B$2:$B$491,0),MATCH($C143,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY67)","v":0},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$108,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C143,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ67)","v":0},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$108,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C143,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA67)","v":0},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$108,[64]Pacajus!$B$2:$B$491,0),MATCH($C143,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB67)","v":0},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$108,[64]Pacatuba!$B$2:$B$491,0),MATCH($C143,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC67)","v":0},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$108,[64]Paracuru!$B$2:$B$491,0),MATCH($C143,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD67)","v":0},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$108,[64]Paraipaba!$B$2:$B$491,0),MATCH($C143,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE67)","v":0},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$108,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C143,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF67)","v":0},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$108,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C143,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG67)","v":0},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$108,[64]Trairi!$B$2:$B$491,0),MATCH($C143,[64]Trairi!$B$2:$AP$2,0))*1)*(BH67)","v":0},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$108,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C143,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI67)","v":0}]
[null,144,2057,"Nº Ligações Ativas - água",0,0,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$108,[64]Aquiraz!$B$2:$B$492,0),MATCH($C144,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL68)","v":0},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$108,[64]Barbalha!$B$2:$B$491,0),MATCH($C144,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM68)","v":0},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$108,[64]Cascavel!$B$2:$B$491,0),MATCH($C144,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN68)","v":0},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$108,[64]Caucaia!$B$2:$B$491,0),MATCH($C144,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO68)","v":0},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$108,[64]Chorozinho!$B$2:$B$491,0),MATCH($C144,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP68)","v":0},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$108,[64]Eusébio!$B$2:$B$491,0),MATCH($C144,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ68)","v":0},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$108,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C144,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR68)","v":0},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$108,[64]Fortaleza!$B$2:$B$427,0),MATCH($C144,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS68)","v":0},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$108,[64]Guaiúba!$B$2:$B$491,0),MATCH($C144,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT68)","v":0},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$108,[64]Horizonte!$B$2:$B$491,0),MATCH($C144,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU68)","v":0},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$108,[64]Itaitinga!$B$2:$B$491,0),MATCH($C144,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV68)","v":0},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$108,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C144,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW68)","v":0},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$108,[64]Maracanaú!$B$2:$B$491,0),MATCH($C144,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX68)","v":0},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$108,[64]Maranguape!$B$2:$B$491,0),MATCH($C144,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY68)","v":0},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$108,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C144,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ68)","v":0},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$108,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C144,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA68)","v":0},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$108,[64]Pacajus!$B$2:$B$491,0),MATCH($C144,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB68)","v":0},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$108,[64]Pacatuba!$B$2:$B$491,0),MATCH($C144,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC68)","v":0},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$108,[64]Paracuru!$B$2:$B$491,0),MATCH($C144,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD68)","v":0},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$108,[64]Paraipaba!$B$2:$B$491,0),MATCH($C144,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE68)","v":0},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$108,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C144,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF68)","v":0},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$108,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C144,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG68)","v":0},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$108,[64]Trairi!$B$2:$B$491,0),MATCH($C144,[64]Trairi!$B$2:$AP$2,0))*1)*(BH68)","v":0},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$108,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C144,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI68)","v":0}]
[]
["Ligações Ativas Totais (EoP)",146,"Nº Ligações Ativas - esgoto",0,26622134.699341722,9760575.9115940835]
[null,147,2020,"Nº Ligações Ativas - esgoto",{"$f":"SUMIFS($K147:$AH147,$K$18:$AH$18,E$4)","v":90965.679710125143},491640.5337791745,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$146,[64]Aquiraz!$B$2:$B$492,0),MATCH($C147,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL33)","v":3162.5571569595259},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$146,[64]Barbalha!$B$2:$B$491,0),MATCH($C147,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM33)","v":1891.5898089171974},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$146,[64]Cascavel!$B$2:$B$491,0),MATCH($C147,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN33)","v":506},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$146,[64]Caucaia!$B$2:$B$491,0),MATCH($C147,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO33)","v":45776.755616267015},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$146,[64]Chorozinho!$B$2:$B$491,0),MATCH($C147,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP33)","v":0},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$146,[64]Eusébio!$B$2:$B$491,0),MATCH($C147,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ33)","v":1981.4417035140796},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$146,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C147,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR33)","v":0},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$146,[64]Fortaleza!$B$2:$B$427,0),MATCH($C147,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS33)","v":436157.62724960613},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$146,[64]Guaiúba!$B$2:$B$491,0),MATCH($C147,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT33)","v":852.91756272401437},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$146,[64]Horizonte!$B$2:$B$491,0),MATCH($C147,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU33)","v":1929.2343189964158},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$146,[64]Itaitinga!$B$2:$B$491,0),MATCH($C147,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV33)","v":281.52523364485978},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$146,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C147,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW33)","v":25043.093841642229},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$146,[64]Maracanaú!$B$2:$B$491,0),MATCH($C147,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX33)","v":38006.869860975297},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$146,[64]Maranguape!$B$2:$B$491,0),MATCH($C147,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY33)","v":4306.8537688442211},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$146,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C147,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ33)","v":152.87293347873501},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$146,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C147,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA33)","v":0},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$146,[64]Pacajus!$B$2:$B$491,0),MATCH($C147,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB33)","v":708.25425188374584},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$146,[64]Pacatuba!$B$2:$B$491,0),MATCH($C147,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC33)","v":12142.469268544843},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$146,[64]Paracuru!$B$2:$B$491,0),MATCH($C147,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD33)","v":1623.5361527967257},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$146,[64]Paraipaba!$B$2:$B$491,0),MATCH($C147,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE33)","v":2600.5018195747939},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$146,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C147,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF33)","v":4278.4102932719952},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$146,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C147,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG33)","v":373.70264765784111},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$146,[64]Trairi!$B$2:$B$491,0),MATCH($C147,[64]Trairi!$B$2:$AP$2,0))*1)*(BH33)","v":830},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$146,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C147,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI33)","v":0}]
[null,148,2023,"Nº Ligações Ativas - esgoto",101017.91973647742,530647.78707197681,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$146,[64]Aquiraz!$B$2:$B$492,0),MATCH($C148,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL34)","v":3417.4737790541144},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$146,[64]Barbalha!$B$2:$B$491,0),MATCH($C148,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM34)","v":2386.5907353792704},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$146,[64]Cascavel!$B$2:$B$491,0),MATCH($C148,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN34)","v":608.41454545454542},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$146,[64]Caucaia!$B$2:$B$491,0),MATCH($C148,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO34)","v":49117.039651151834},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$146,[64]Chorozinho!$B$2:$B$491,0),MATCH($C148,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP34)","v":0},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$146,[64]Eusébio!$B$2:$B$491,0),MATCH($C148,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ34)","v":2619.3015486491636},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$146,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C148,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR34)","v":0},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$146,[64]Fortaleza!$B$2:$B$427,0),MATCH($C148,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS34)","v":470754.74840873282},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$146,[64]Guaiúba!$B$2:$B$491,0),MATCH($C148,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT34)","v":1013.3105115672857},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$146,[64]Horizonte!$B$2:$B$491,0),MATCH($C148,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU34)","v":5841.0002899967421},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$146,[64]Itaitinga!$B$2:$B$491,0),MATCH($C148,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV34)","v":1068.1138487680544},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$146,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C148,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW34)","v":26924.090765129298},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$146,[64]Maracanaú!$B$2:$B$491,0),MATCH($C148,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX34)","v":38295.103509977547},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$146,[64]Maranguape!$B$2:$B$491,0),MATCH($C148,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY34)","v":5251.8688807674735},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$146,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C148,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ34)","v":201.74266679885},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$146,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C148,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA34)","v":0},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$146,[64]Pacajus!$B$2:$B$491,0),MATCH($C148,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB34)","v":712.22568353067811},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$146,[64]Pacatuba!$B$2:$B$491,0),MATCH($C148,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC34)","v":12162.157516858948},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$146,[64]Paracuru!$B$2:$B$491,0),MATCH($C148,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD34)","v":1832.947411633387},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$146,[64]Paraipaba!$B$2:$B$491,0),MATCH($C148,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE34)","v":2782.2780177952673},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$146,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C148,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF34)","v":4724.9857211563594},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$146,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C148,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG34)","v":488.84240696167376},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$146,[64]Trairi!$B$2:$B$491,0),MATCH($C148,[64]Trairi!$B$2:$AP$2,0))*1)*(BH34)","v":946.94545454545448},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$146,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C148,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI34)","v":516.52545454545464}]
[null,149,{"$f":"C148+1","v":2024},"Nº Ligações Ativas - esgoto",123410.09976282966,588985.06036477908,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$146,[64]Aquiraz!$B$2:$B$492,0),MATCH($C149,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL35)","v":4153.2304011487031},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$146,[64]Barbalha!$B$2:$B$491,0),MATCH($C149,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM35)","v":3342.7316618413433},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$146,[64]Cascavel!$B$2:$B$491,0),MATCH($C149,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN35)","v":1469.4690909090909},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$146,[64]Caucaia!$B$2:$B$491,0),MATCH($C149,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO35)","v":55225.323686036652},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$146,[64]Chorozinho!$B$2:$B$491,0),MATCH($C149,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP35)","v":0},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$146,[64]Eusébio!$B$2:$B$491,0),MATCH($C149,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ35)","v":4119.801393784247},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$146,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C149,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR35)","v":139.20000000000002},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$146,[64]Fortaleza!$B$2:$B$427,0),MATCH($C149,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS35)","v":521228.20956785954},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$146,[64]Guaiúba!$B$2:$B$491,0),MATCH($C149,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT35)","v":1308.3834604105573},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$146,[64]Horizonte!$B$2:$B$491,0),MATCH($C149,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU35)","v":10481.326260997066},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$146,[64]Itaitinga!$B$2:$B$491,0),MATCH($C149,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV35)","v":2697.3224638912488},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$146,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C149,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW35)","v":31629.427688616364},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$146,[64]Maracanaú!$B$2:$B$491,0),MATCH($C149,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX35)","v":40665.477158979789},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$146,[64]Maranguape!$B$2:$B$491,0),MATCH($C149,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY35)","v":7302.0439926907256},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$146,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C149,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ35)","v":456.53240011896503},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$146,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C149,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA35)","v":215.20000000000002},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$146,[64]Pacajus!$B$2:$B$491,0),MATCH($C149,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB35)","v":1656.8971151776104},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$146,[64]Pacatuba!$B$2:$B$491,0),MATCH($C149,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC35)","v":12685.045765173052},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$146,[64]Paracuru!$B$2:$B$491,0),MATCH($C149,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD35)","v":2269.718670470048},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$146,[64]Paraipaba!$B$2:$B$491,0),MATCH($C149,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE35)","v":2997.5742160157406},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$146,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C149,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF35)","v":5324.3611490407238},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$146,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C149,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG35)","v":670.96216626550631},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$146,[64]Trairi!$B$2:$B$491,0),MATCH($C149,[64]Trairi!$B$2:$AP$2,0))*1)*(BH35)","v":1268.9109090909092},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$146,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C149,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI35)","v":1088.0109090909091}]
[null,150,2025,"Nº Ligações Ativas - esgoto",150122.22978918196,626141.17365758144,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$146,[64]Aquiraz!$B$2:$B$492,0),MATCH($C150,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL36)","v":5210.5670232432913},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$146,[64]Barbalha!$B$2:$B$491,0),MATCH($C150,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM36)","v":4701.7925883034159},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$146,[64]Cascavel!$B$2:$B$491,0),MATCH($C150,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN36)","v":3061.2436363636361},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$146,[64]Caucaia!$B$2:$B$491,0),MATCH($C150,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO36)","v":61016.227720921466},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$146,[64]Chorozinho!$B$2:$B$491,0),MATCH($C150,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP36)","v":0},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$146,[64]Eusébio!$B$2:$B$491,0),MATCH($C150,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ36)","v":5986.34123891933},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$146,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C150,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR36)","v":424.96000000000004},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$146,[64]Fortaleza!$B$2:$B$427,0),MATCH($C150,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS36)","v":550334.19072698627},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$146,[64]Guaiúba!$B$2:$B$491,0),MATCH($C150,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT36)","v":1722.2564092538282},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$146,[64]Horizonte!$B$2:$B$491,0),MATCH($C150,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU36)","v":11754.132231997395},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$146,[64]Itaitinga!$B$2:$B$491,0),MATCH($C150,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV36)","v":4486.5110790144436},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$146,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C150,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW36)","v":38069.584612103434},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$146,[64]Maracanaú!$B$2:$B$491,0),MATCH($C150,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX36)","v":44839.190807982042},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$146,[64]Maranguape!$B$2:$B$491,0),MATCH($C150,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY36)","v":10363.139104613978},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$146,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C150,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ36)","v":828.39213343908},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$146,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C150,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA36)","v":663.16},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$146,[64]Pacajus!$B$2:$B$491,0),MATCH($C150,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB36)","v":3120.2385468245425},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$146,[64]Pacatuba!$B$2:$B$491,0),MATCH($C150,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC36)","v":13679.784013487157},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$146,[64]Paracuru!$B$2:$B$491,0),MATCH($C150,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD36)","v":2856.6899293067095},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$146,[64]Paraipaba!$B$2:$B$491,0),MATCH($C150,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE36)","v":3214.1504142362137},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$146,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C150,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF36)","v":6022.0365769250875},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$146,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C150,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG36)","v":919.0419255693389},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$146,[64]Trairi!$B$2:$B$491,0),MATCH($C150,[64]Trairi!$B$2:$AP$2,0))*1)*(BH36)","v":1778.8363636363638},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$146,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C150,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI36)","v":1210.9363636363635}]
[null,151,2026,"Nº Ligações Ativas - esgoto",179605.9198155342,693957.18695038382,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$146,[64]Aquiraz!$B$2:$B$492,0),MATCH($C151,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL37)","v":6280.4436453378794},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$146,[64]Barbalha!$B$2:$B$491,0),MATCH($C151,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM37)","v":6071.9335147654892},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$146,[64]Cascavel!$B$2:$B$491,0),MATCH($C151,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN37)","v":4672.7181818181816},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$146,[64]Caucaia!$B$2:$B$491,0),MATCH($C151,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO37)","v":66865.071755806304},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$146,[64]Chorozinho!$B$2:$B$491,0),MATCH($C151,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP37)","v":628.40000000000009},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$146,[64]Eusébio!$B$2:$B$491,0),MATCH($C151,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ37)","v":7877.5010840544146},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$146,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C151,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR37)","v":711.1400000000001},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$146,[64]Fortaleza!$B$2:$B$427,0),MATCH($C151,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS37)","v":609611.43188611302},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$146,[64]Guaiúba!$B$2:$B$491,0),MATCH($C151,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT37)","v":2138.5893580970996},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$146,[64]Horizonte!$B$2:$B$491,0),MATCH($C151,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU37)","v":13040.51820299772},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$146,[64]Itaitinga!$B$2:$B$491,0),MATCH($C151,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV37)","v":6288.8196941376373},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$146,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C151,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW37)","v":44567.201535590502},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$146,[64]Maracanaú!$B$2:$B$491,0),MATCH($C151,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX37)","v":48916.784456984285},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$146,[64]Maranguape!$B$2:$B$491,0),MATCH($C151,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY37)","v":13457.89421653723},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$146,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C151,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ37)","v":1429.4318667591951},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$146,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C151,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA37)","v":1123.8600000000001},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$146,[64]Pacajus!$B$2:$B$491,0),MATCH($C151,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB37)","v":5614.2999784714748},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$146,[64]Pacatuba!$B$2:$B$491,0),MATCH($C151,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC37)","v":15453.72226180126},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$146,[64]Paracuru!$B$2:$B$491,0),MATCH($C151,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD37)","v":3449.4211881433703},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$146,[64]Paraipaba!$B$2:$B$491,0),MATCH($C151,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE37)","v":3429.9066124566871},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$146,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C151,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF37)","v":7136.8920048094515},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$146,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C151,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG37)","v":1167.1016848731715},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$146,[64]Trairi!$B$2:$B$491,0),MATCH($C151,[64]Trairi!$B$2:$AP$2,0))*1)*(BH37)","v":2297.3618181818183},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$146,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C151,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI37)","v":1332.6618181818178}]
[null,152,2027,"Nº Ligações Ativas - esgoto",207815.19984188647,758525.58024318586,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$146,[64]Aquiraz!$B$2:$B$492,0),MATCH($C152,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL38)","v":7514.8002674324671},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$146,[64]Barbalha!$B$2:$B$491,0),MATCH($C152,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM38)","v":7271.5344412275608},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$146,[64]Cascavel!$B$2:$B$491,0),MATCH($C152,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN38)","v":6301.4527272727264},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$146,[64]Caucaia!$B$2:$B$491,0),MATCH($C152,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO38)","v":72763.595790691121},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$146,[64]Chorozinho!$B$2:$B$491,0),MATCH($C152,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP38)","v":1542.62},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$146,[64]Eusébio!$B$2:$B$491,0),MATCH($C152,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ38)","v":9791.2409291894983},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$146,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C152,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR38)","v":997.32},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$146,[64]Fortaleza!$B$2:$B$427,0),MATCH($C152,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS38)","v":665493.35304523958},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$146,[64]Guaiúba!$B$2:$B$491,0),MATCH($C152,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT38)","v":2557.3823069403711},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$146,[64]Horizonte!$B$2:$B$491,0),MATCH($C152,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU38)","v":14337.984173998046},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$146,[64]Itaitinga!$B$2:$B$491,0),MATCH($C152,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV38)","v":8173.1883092608314},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$146,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C152,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW38)","v":51116.158459077575},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$146,[64]Maracanaú!$B$2:$B$491,0),MATCH($C152,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX38)","v":53024.358105986539},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$146,[64]Maranguape!$B$2:$B$491,0),MATCH($C152,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY38)","v":16033.829328460484},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$146,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C152,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ38)","v":1925.1416000793099},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$146,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C152,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA38)","v":1596.44},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$146,[64]Pacajus!$B$2:$B$491,0),MATCH($C152,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB38)","v":7642.4914101184077},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$146,[64]Pacatuba!$B$2:$B$491,0),MATCH($C152,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC38)","v":16535.330510115367},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$146,[64]Paracuru!$B$2:$B$491,0),MATCH($C152,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD38)","v":4046.2724469800314},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$146,[64]Paraipaba!$B$2:$B$491,0),MATCH($C152,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE38)","v":3644.8428106771598},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$146,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C152,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF38)","v":8338.227432693815},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$146,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C152,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG38)","v":1415.9814441770041},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$146,[64]Trairi!$B$2:$B$491,0),MATCH($C152,[64]Trairi!$B$2:$AP$2,0))*1)*(BH38)","v":2823.3072727272729},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$146,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C152,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI38)","v":1453.9272727272723}]
[null,153,2028,"Nº Ligações Ativas - esgoto",234503.59986823867,779494.59353598836,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$146,[64]Aquiraz!$B$2:$B$492,0),MATCH($C153,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL39)","v":8532.876889527055},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$146,[64]Barbalha!$B$2:$B$491,0),MATCH($C153,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM39)","v":8287.9353676896335},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$146,[64]Cascavel!$B$2:$B$491,0),MATCH($C153,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN39)","v":7944.9672727272718},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$146,[64]Caucaia!$B$2:$B$491,0),MATCH($C153,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO39)","v":78704.859825575928},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$146,[64]Chorozinho!$B$2:$B$491,0),MATCH($C153,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP39)","v":2068.14},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$146,[64]Eusébio!$B$2:$B$491,0),MATCH($C153,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ39)","v":11725.100774324581},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$146,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C153,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR39)","v":1283.5},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$146,[64]Fortaleza!$B$2:$B$427,0),MATCH($C153,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS39)","v":678091.73420436634},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$146,[64]Guaiúba!$B$2:$B$491,0),MATCH($C153,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT39)","v":2977.8352557836424},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$146,[64]Horizonte!$B$2:$B$491,0),MATCH($C153,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU39)","v":15645.310144998371},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$146,[64]Itaitinga!$B$2:$B$491,0),MATCH($C153,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV39)","v":10084.236924384026},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$146,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C153,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW39)","v":57709.875382564649},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$146,[64]Maracanaú!$B$2:$B$491,0),MATCH($C153,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX39)","v":57157.811754988783},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$146,[64]Maranguape!$B$2:$B$491,0),MATCH($C153,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY39)","v":18051.004440383735},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$146,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C153,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ39)","v":2425.7713333994247},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$146,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C153,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA39)","v":2080.52},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$146,[64]Pacajus!$B$2:$B$491,0),MATCH($C153,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB39)","v":9698.6028417653397},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$146,[64]Pacatuba!$B$2:$B$491,0),MATCH($C153,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC39)","v":17254.87875842947},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$146,[64]Paracuru!$B$2:$B$491,0),MATCH($C153,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD39)","v":4647.2037058166925},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$146,[64]Paraipaba!$B$2:$B$491,0),MATCH($C153,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE39)","v":3859.359008897633},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$146,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C153,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF39)","v":9170.3628605781778},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$146,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C153,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG39)","v":1665.2812034808364},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$146,[64]Trairi!$B$2:$B$491,0),MATCH($C153,[64]Trairi!$B$2:$AP$2,0))*1)*(BH39)","v":3355.7927272727266},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$146,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C153,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI39)","v":1575.2327272727271}]
[null,154,2029,"Nº Ligações Ativas - esgoto",260978.17989459095,800347.10682879039,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$146,[64]Aquiraz!$B$2:$B$492,0),MATCH($C154,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL40)","v":9154.833511621644},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$146,[64]Barbalha!$B$2:$B$491,0),MATCH($C154,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM40)","v":9306.8162941517076},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$146,[64]Cascavel!$B$2:$B$491,0),MATCH($C154,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN40)","v":9603.2218181818171},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$146,[64]Caucaia!$B$2:$B$491,0),MATCH($C154,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO40)","v":84680.263860460749},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$146,[64]Chorozinho!$B$2:$B$491,0),MATCH($C154,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP40)","v":2601.46},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$146,[64]Eusébio!$B$2:$B$491,0),MATCH($C154,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ40)","v":13676.620619459663},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$146,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C154,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR40)","v":1569.68},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$146,[64]Fortaleza!$B$2:$B$427,0),MATCH($C154,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS40)","v":690528.75536349299},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$146,[64]Guaiúba!$B$2:$B$491,0),MATCH($C154,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT40)","v":3399.9082046269141},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$146,[64]Horizonte!$B$2:$B$491,0),MATCH($C154,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU40)","v":16960.456115998695},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$146,[64]Itaitinga!$B$2:$B$491,0),MATCH($C154,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV40)","v":12019.905539507219},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$146,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C154,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW40)","v":64342.612306051713},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$146,[64]Maracanaú!$B$2:$B$491,0),MATCH($C154,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX40)","v":61313.045403991033},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$146,[64]Maranguape!$B$2:$B$491,0),MATCH($C154,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY40)","v":20073.139552306988},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$146,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C154,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ40)","v":2930.9210667195402},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$146,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C154,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA40)","v":2574.86},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$146,[64]Pacajus!$B$2:$B$491,0),MATCH($C154,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB40)","v":11780.55427341227},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$146,[64]Pacatuba!$B$2:$B$491,0),MATCH($C154,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC40)","v":17975.247006743575},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$146,[64]Paracuru!$B$2:$B$491,0),MATCH($C154,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD40)","v":5251.4549646533542},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$146,[64]Paraipaba!$B$2:$B$491,0),MATCH($C154,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE40)","v":4073.4752071181065},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$146,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C154,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF40)","v":10003.718288462542},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$146,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C154,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG40)","v":1914.9809627846689},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$146,[64]Trairi!$B$2:$B$491,0),MATCH($C154,[64]Trairi!$B$2:$AP$2,0))*1)*(BH40)","v":3894.4581818181814},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$146,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C154,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI40)","v":1694.8981818181817}]
[null,155,2030,"Nº Ligações Ativas - esgoto",287609.39992094325,821061.62012159301,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$146,[64]Aquiraz!$B$2:$B$492,0),MATCH($C155,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL41)","v":9778.8501337162324},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$146,[64]Barbalha!$B$2:$B$491,0),MATCH($C155,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM41)","v":10327.737220613779},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$146,[64]Cascavel!$B$2:$B$491,0),MATCH($C155,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN41)","v":11274.656363636363},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$146,[64]Caucaia!$B$2:$B$491,0),MATCH($C155,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO41)","v":90681.587895345569},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$146,[64]Chorozinho!$B$2:$B$491,0),MATCH($C155,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP41)","v":3141.76},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$146,[64]Eusébio!$B$2:$B$491,0),MATCH($C155,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ41)","v":15643.740464594746},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$146,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C155,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR41)","v":1856.26},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$146,[64]Fortaleza!$B$2:$B$427,0),MATCH($C155,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS41)","v":702793.65652261977},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$146,[64]Guaiúba!$B$2:$B$491,0),MATCH($C155,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT41)","v":3823.2411534701851},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$146,[64]Horizonte!$B$2:$B$491,0),MATCH($C155,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU41)","v":18281.362086999023},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$146,[64]Itaitinga!$B$2:$B$491,0),MATCH($C155,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV41)","v":13976.954154630414},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$146,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C155,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW41)","v":71007.429229538786},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$146,[64]Maracanaú!$B$2:$B$491,0),MATCH($C155,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX41)","v":65486.359052993277},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$146,[64]Maranguape!$B$2:$B$491,0),MATCH($C155,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY41)","v":22098.554664230236},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$146,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C155,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ41)","v":3439.7708000396551},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$146,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C155,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA41)","v":3077.84},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$146,[64]Pacajus!$B$2:$B$491,0),MATCH($C155,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB41)","v":13885.525705059203},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$146,[64]Pacatuba!$B$2:$B$491,0),MATCH($C155,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC41)","v":18695.23525505768},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$146,[64]Paracuru!$B$2:$B$491,0),MATCH($C155,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD41)","v":5858.5462234900151},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$146,[64]Paraipaba!$B$2:$B$491,0),MATCH($C155,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE41)","v":4286.3714053385793},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$146,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C155,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF41)","v":10838.713716346905},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$146,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C155,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG41)","v":2165.1007220885017},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$146,[64]Trairi!$B$2:$B$491,0),MATCH($C155,[64]Trairi!$B$2:$AP$2,0))*1)*(BH41)","v":4437.6436363636358},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$146,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C155,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI41)","v":1814.1236363636363}]
[null,156,2031,"Nº Ligações Ativas - esgoto",314364.79994729557,841623.39341439516,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$146,[64]Aquiraz!$B$2:$B$492,0),MATCH($C156,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL42)","v":10404.50675581082},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$146,[64]Barbalha!$B$2:$B$491,0),MATCH($C156,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM42)","v":11349.91814707585},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$146,[64]Cascavel!$B$2:$B$491,0),MATCH($C156,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN42)","v":12955.950909090907},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$146,[64]Caucaia!$B$2:$B$491,0),MATCH($C156,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO42)","v":96701.85193023039},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$146,[64]Chorozinho!$B$2:$B$491,0),MATCH($C156,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP42)","v":3688.2200000000003},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$146,[64]Eusébio!$B$2:$B$491,0),MATCH($C156,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ42)","v":17624.020309729829},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$146,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C156,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR42)","v":2143.2599999999998},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$146,[64]Fortaleza!$B$2:$B$427,0),MATCH($C156,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS42)","v":714881.87768174638},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$146,[64]Guaiúba!$B$2:$B$491,0),MATCH($C156,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT42)","v":4247.3741023134571},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$146,[64]Horizonte!$B$2:$B$491,0),MATCH($C156,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU42)","v":19606.788057999347},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$146,[64]Itaitinga!$B$2:$B$491,0),MATCH($C156,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV42)","v":15952.86276975361},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$146,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C156,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW42)","v":77697.726153025855},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$146,[64]Maracanaú!$B$2:$B$491,0),MATCH($C156,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX42)","v":69673.27270199552},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$146,[64]Maranguape!$B$2:$B$491,0),MATCH($C156,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY42)","v":24124.849776153489},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$146,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C156,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ42)","v":3951.9005333597706},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$146,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C156,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA42)","v":3588.2000000000003},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$146,[64]Pacajus!$B$2:$B$491,0),MATCH($C156,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB42)","v":16009.397136706137},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$146,[64]Pacatuba!$B$2:$B$491,0),MATCH($C156,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC42)","v":19413.583503371785},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$146,[64]Paracuru!$B$2:$B$491,0),MATCH($C156,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD42)","v":6468.137482326676},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$146,[64]Paraipaba!$B$2:$B$491,0),MATCH($C156,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE42)","v":4497.6276035590527},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$146,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C156,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF42)","v":11674.149144231269},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$146,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C156,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG42)","v":2414.8204813923339},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$146,[64]Trairi!$B$2:$B$491,0),MATCH($C156,[64]Trairi!$B$2:$AP$2,0))*1)*(BH42)","v":4984.9290909090905},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$146,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C156,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI42)","v":1932.9690909090909}]
[null,{"$f":"ROW(C157)","v":157},2032,"Nº Ligações Ativas - esgoto",{"$f":"SUMIFS($K157:$AH157,$K$18:$AH$18,E$4)","v":341217.25997364771},862020.04670719767,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$146,[64]Aquiraz!$B$2:$B$492,0),MATCH($C157,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL43)","v":11031.40337790541},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$146,[64]Barbalha!$B$2:$B$491,0),MATCH($C157,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM43)","v":12372.099073537924},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$146,[64]Cascavel!$B$2:$B$491,0),MATCH($C157,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN43)","v":14646.265454545453},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$146,[64]Caucaia!$B$2:$B$491,0),MATCH($C157,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO43)","v":102734.09596511521},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$146,[64]Chorozinho!$B$2:$B$491,0),MATCH($C157,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP43)","v":4239.62},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$146,[64]Eusébio!$B$2:$B$491,0),MATCH($C157,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ43)","v":19614.980154864912},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$146,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C157,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR43)","v":2429.8599999999997},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$146,[64]Fortaleza!$B$2:$B$427,0),MATCH($C157,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS43)","v":726788.55884087319},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$146,[64]Guaiúba!$B$2:$B$491,0),MATCH($C157,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT43)","v":4671.947051156727},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$146,[64]Horizonte!$B$2:$B$491,0),MATCH($C157,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU43)","v":20934.714028999671},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$146,[64]Itaitinga!$B$2:$B$491,0),MATCH($C157,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV43)","v":17945.631384876804},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$146,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C157,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW43)","v":84408.183076512913},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$146,[64]Maracanaú!$B$2:$B$491,0),MATCH($C157,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX43)","v":73869.646350997762},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$146,[64]Maranguape!$B$2:$B$491,0),MATCH($C157,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY43)","v":26149.90488807674},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$146,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C157,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ43)","v":4466.9102666798854},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$146,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C157,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA43)","v":4105.54},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$146,[64]Pacajus!$B$2:$B$491,0),MATCH($C157,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB43)","v":18149.688568353064},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$146,[64]Pacatuba!$B$2:$B$491,0),MATCH($C157,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC43)","v":20129.891751685889},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$146,[64]Paracuru!$B$2:$B$491,0),MATCH($C157,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD43)","v":7078.9487411633381},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$146,[64]Paraipaba!$B$2:$B$491,0),MATCH($C157,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE43)","v":4708.0438017795259},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$146,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C157,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF43)","v":12509.564572115632},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$146,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C157,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG43)","v":2664.9202406961667},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$146,[64]Trairi!$B$2:$B$491,0),MATCH($C157,[64]Trairi!$B$2:$AP$2,0))*1)*(BH43)","v":5535.9145454545451},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$146,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C157,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI43)","v":2050.9745454545455}]
[null,158,2033,"Nº Ligações Ativas - esgoto",368139.37999999995,882228.56,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$146,[64]Aquiraz!$B$2:$B$492,0),MATCH($C158,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL44)","v":11658.32},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$146,[64]Barbalha!$B$2:$B$491,0),MATCH($C158,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM44)","v":13394.279999999999},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$146,[64]Cascavel!$B$2:$B$491,0),MATCH($C158,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN44)","v":16343.999999999998},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$146,[64]Caucaia!$B$2:$B$491,0),MATCH($C158,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO44)","v":108769.34},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$146,[64]Chorozinho!$B$2:$B$491,0),MATCH($C158,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP44)","v":4795.12},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$146,[64]Eusébio!$B$2:$B$491,0),MATCH($C158,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ44)","v":21613.779999999995},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$146,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C158,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR44)","v":2716.8399999999997},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$146,[64]Fortaleza!$B$2:$B$427,0),MATCH($C158,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS44)","v":738502.32000000007},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$146,[64]Guaiúba!$B$2:$B$491,0),MATCH($C158,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT44)","v":5096.8999999999996},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$146,[64]Horizonte!$B$2:$B$491,0),MATCH($C158,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU44)","v":22263.459999999995},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$146,[64]Itaitinga!$B$2:$B$491,0),MATCH($C158,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV44)","v":19951.559999999998},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$146,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C158,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW44)","v":91131.859999999986},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$146,[64]Maracanaú!$B$2:$B$491,0),MATCH($C158,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX44)","v":78072.22},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$146,[64]Maranguape!$B$2:$B$491,0),MATCH($C158,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY44)","v":28173.339999999997},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$146,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C158,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ44)","v":4983.5800000000008},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$146,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C158,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA44)","v":4628.6400000000003},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$146,[64]Pacajus!$B$2:$B$491,0),MATCH($C158,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB44)","v":20303.159999999996},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$146,[64]Pacatuba!$B$2:$B$491,0),MATCH($C158,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC44)","v":20843.34},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$146,[64]Paracuru!$B$2:$B$491,0),MATCH($C158,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD44)","v":7690.9999999999991},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$146,[64]Paraipaba!$B$2:$B$491,0),MATCH($C158,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE44)","v":4917.2599999999993},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$146,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C158,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF44)","v":13344.199999999999},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$146,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C158,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG44)","v":2915.0599999999995},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$146,[64]Trairi!$B$2:$B$491,0),MATCH($C158,[64]Trairi!$B$2:$AP$2,0))*1)*(BH44)","v":6089.3799999999992},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$146,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C158,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI44)","v":2168.9799999999996}]
[null,159,2034,"Nº Ligações Ativas - esgoto",389592.97999999992,895872.75999999989,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$146,[64]Aquiraz!$B$2:$B$492,0),MATCH($C159,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL45)","v":12128.7},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$146,[64]Barbalha!$B$2:$B$491,0),MATCH($C159,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM45)","v":13998.659999999998},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$146,[64]Cascavel!$B$2:$B$491,0),MATCH($C159,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN45)","v":18013.459999999995},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$146,[64]Caucaia!$B$2:$B$491,0),MATCH($C159,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO45)","v":114409.43999999999},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$146,[64]Chorozinho!$B$2:$B$491,0),MATCH($C159,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP45)","v":5353.52},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$146,[64]Eusébio!$B$2:$B$491,0),MATCH($C159,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ45)","v":23480.859999999993},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$146,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C159,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR45)","v":2985.0599999999995},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$146,[64]Fortaleza!$B$2:$B$427,0),MATCH($C159,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS45)","v":744918.86},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$146,[64]Guaiúba!$B$2:$B$491,0),MATCH($C159,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT45)","v":5383.5},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$146,[64]Horizonte!$B$2:$B$491,0),MATCH($C159,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU45)","v":23434.46},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$146,[64]Itaitinga!$B$2:$B$491,0),MATCH($C159,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV45)","v":21793.579999999998},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$146,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C159,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW45)","v":94550.359999999986},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$146,[64]Maracanaú!$B$2:$B$491,0),MATCH($C159,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX45)","v":82239.06},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$146,[64]Maranguape!$B$2:$B$491,0),MATCH($C159,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY45)","v":29398.499999999996},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$146,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C159,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ45)","v":5452.6},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$146,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C159,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA45)","v":5156.26},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$146,[64]Pacajus!$B$2:$B$491,0),MATCH($C159,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB45)","v":22461.719999999994},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$146,[64]Pacatuba!$B$2:$B$491,0),MATCH($C159,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC45)","v":21533.42},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$146,[64]Paracuru!$B$2:$B$491,0),MATCH($C159,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD45)","v":8177.2599999999993},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$146,[64]Paraipaba!$B$2:$B$491,0),MATCH($C159,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE45)","v":4973.4399999999996},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$146,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C159,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF45)","v":13785.399999999998},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$146,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C159,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG45)","v":3053.2199999999993},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$146,[64]Trairi!$B$2:$B$491,0),MATCH($C159,[64]Trairi!$B$2:$AP$2,0))*1)*(BH45)","v":6555.1399999999994},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$146,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C159,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI45)","v":2229.2599999999998}]
[null,160,2035,"Nº Ligações Ativas - esgoto",401339.45999999985,907378,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$146,[64]Aquiraz!$B$2:$B$492,0),MATCH($C160,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL46)","v":12405.98},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$146,[64]Barbalha!$B$2:$B$491,0),MATCH($C160,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM46)","v":14383.359999999997},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$146,[64]Cascavel!$B$2:$B$491,0),MATCH($C160,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN46)","v":18967.839999999993},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$146,[64]Caucaia!$B$2:$B$491,0),MATCH($C160,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO46)","v":117955.25999999998},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$146,[64]Chorozinho!$B$2:$B$491,0),MATCH($C160,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP46)","v":5673.96},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$146,[64]Eusébio!$B$2:$B$491,0),MATCH($C160,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ46)","v":24574.059999999994},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$146,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C160,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR46)","v":3123.8999999999996},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$146,[64]Fortaleza!$B$2:$B$427,0),MATCH($C160,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS46)","v":751880},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$146,[64]Guaiúba!$B$2:$B$491,0),MATCH($C160,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT46)","v":5558.8799999999992},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$146,[64]Horizonte!$B$2:$B$491,0),MATCH($C160,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU46)","v":24172.979999999996},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$146,[64]Itaitinga!$B$2:$B$491,0),MATCH($C160,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV46)","v":22884.219999999998},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$146,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C160,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW46)","v":95413.479999999981},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$146,[64]Maracanaú!$B$2:$B$491,0),MATCH($C160,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX46)","v":84813.88},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$146,[64]Maranguape!$B$2:$B$491,0),MATCH($C160,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY46)","v":30198.699999999997},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$146,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C160,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ46)","v":5724.06},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$146,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C160,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA46)","v":5465.98},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$146,[64]Pacajus!$B$2:$B$491,0),MATCH($C160,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB46)","v":23704.859999999993},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$146,[64]Pacatuba!$B$2:$B$491,0),MATCH($C160,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC46)","v":22004.6},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$146,[64]Paracuru!$B$2:$B$491,0),MATCH($C160,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD46)","v":8471.9199999999983},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$146,[64]Paraipaba!$B$2:$B$491,0),MATCH($C160,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE46)","v":5022.7999999999993},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$146,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C160,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF46)","v":14073.719999999998},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$146,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C160,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG46)","v":3138.1999999999994},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$146,[64]Trairi!$B$2:$B$491,0),MATCH($C160,[64]Trairi!$B$2:$AP$2,0))*1)*(BH46)","v":6836.0999999999995},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$146,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C160,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI46)","v":2268.7199999999998}]
[null,161,2036,"Nº Ligações Ativas - esgoto",405746.73999999993,916626.72000000009,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$146,[64]Aquiraz!$B$2:$B$492,0),MATCH($C161,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL47)","v":12554.48},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$146,[64]Barbalha!$B$2:$B$491,0),MATCH($C161,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM47)","v":14536.359999999997},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$146,[64]Cascavel!$B$2:$B$491,0),MATCH($C161,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN47)","v":19166.339999999993},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$146,[64]Caucaia!$B$2:$B$491,0),MATCH($C161,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO47)","v":119284.66},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$146,[64]Chorozinho!$B$2:$B$491,0),MATCH($C161,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP47)","v":5742.06},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$146,[64]Eusébio!$B$2:$B$491,0),MATCH($C161,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ47)","v":24846.839999999997},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$146,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C161,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR47)","v":3148.8999999999996},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$146,[64]Fortaleza!$B$2:$B$427,0),MATCH($C161,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS47)","v":759424.02},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$146,[64]Guaiúba!$B$2:$B$491,0),MATCH($C161,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT47)","v":5616.7199999999993},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$146,[64]Horizonte!$B$2:$B$491,0),MATCH($C161,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU47)","v":24453.559999999998},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$146,[64]Itaitinga!$B$2:$B$491,0),MATCH($C161,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV47)","v":23175.059999999998},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$146,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C161,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW47)","v":96413.439999999988},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$146,[64]Maracanaú!$B$2:$B$491,0),MATCH($C161,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX47)","v":85705.51999999999},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$146,[64]Maranguape!$B$2:$B$491,0),MATCH($C161,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY47)","v":30549.819999999996},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$146,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C161,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ47)","v":5786.4000000000005},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$146,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C161,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA47)","v":5543.1},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$146,[64]Pacajus!$B$2:$B$491,0),MATCH($C161,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB47)","v":23977.239999999991},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$146,[64]Pacatuba!$B$2:$B$491,0),MATCH($C161,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC47)","v":22244.14},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$146,[64]Paracuru!$B$2:$B$491,0),MATCH($C161,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD47)","v":8563.7999999999993},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$146,[64]Paraipaba!$B$2:$B$491,0),MATCH($C161,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE47)","v":5065.0399999999991},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$146,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C161,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF47)","v":14202.079999999998},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$146,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C161,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG47)","v":3166.8999999999992},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$146,[64]Trairi!$B$2:$B$491,0),MATCH($C161,[64]Trairi!$B$2:$AP$2,0))*1)*(BH47)","v":6920.2199999999993},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$146,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C161,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI47)","v":2286.7599999999998}]
[null,162,2037,"Nº Ligações Ativas - esgoto",410004.35999999993,925605.79999999993,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$146,[64]Aquiraz!$B$2:$B$492,0),MATCH($C162,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL48)","v":12696.82},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$146,[64]Barbalha!$B$2:$B$491,0),MATCH($C162,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM48)","v":14683.619999999999},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$146,[64]Cascavel!$B$2:$B$491,0),MATCH($C162,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN48)","v":19358.71999999999},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$146,[64]Caucaia!$B$2:$B$491,0),MATCH($C162,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO48)","v":120563.68},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$146,[64]Chorozinho!$B$2:$B$491,0),MATCH($C162,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP48)","v":5807.2800000000007},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$146,[64]Eusébio!$B$2:$B$491,0),MATCH($C162,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ48)","v":25109.359999999993},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$146,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C162,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR48)","v":3174.3199999999997},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$146,[64]Fortaleza!$B$2:$B$427,0),MATCH($C162,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS48)","v":766763.08000000007},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$146,[64]Guaiúba!$B$2:$B$491,0),MATCH($C162,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT48)","v":5672.9},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$146,[64]Horizonte!$B$2:$B$491,0),MATCH($C162,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU48)","v":24722.259999999995},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$146,[64]Itaitinga!$B$2:$B$491,0),MATCH($C162,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV48)","v":23454},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$146,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C162,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW48)","v":97382.239999999991},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$146,[64]Maracanaú!$B$2:$B$491,0),MATCH($C162,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX48)","v":86572.959999999992},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$146,[64]Maranguape!$B$2:$B$491,0),MATCH($C162,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY48)","v":30887.42},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$146,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C162,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ48)","v":5846.7000000000007},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$146,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C162,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA48)","v":5616.5400000000009},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$146,[64]Pacajus!$B$2:$B$491,0),MATCH($C162,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB48)","v":24238.539999999994},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$146,[64]Pacatuba!$B$2:$B$491,0),MATCH($C162,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC48)","v":22475.879999999997},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$146,[64]Paracuru!$B$2:$B$491,0),MATCH($C162,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD48)","v":8652},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$146,[64]Paraipaba!$B$2:$B$491,0),MATCH($C162,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE48)","v":5105.6599999999989},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$146,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C162,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF48)","v":14325.979999999998},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$146,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C162,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG48)","v":3195.1999999999994},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$146,[64]Trairi!$B$2:$B$491,0),MATCH($C162,[64]Trairi!$B$2:$AP$2,0))*1)*(BH48)","v":7000.2},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$146,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C162,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI48)","v":2304.7999999999997}]
[null,163,2038,"Nº Ligações Ativas - esgoto",414108.33999999985,934306.96000000008,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$146,[64]Aquiraz!$B$2:$B$492,0),MATCH($C163,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL49)","v":12832.619999999999},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$146,[64]Barbalha!$B$2:$B$491,0),MATCH($C163,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM49)","v":14825.539999999999},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$146,[64]Cascavel!$B$2:$B$491,0),MATCH($C163,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN49)","v":19544.919999999991},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$146,[64]Caucaia!$B$2:$B$491,0),MATCH($C163,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO49)","v":121790.22},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$146,[64]Chorozinho!$B$2:$B$491,0),MATCH($C163,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP49)","v":5869.24},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$146,[64]Eusébio!$B$2:$B$491,0),MATCH($C163,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ49)","v":25361.639999999992},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$146,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C163,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR49)","v":3199.74},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$146,[64]Fortaleza!$B$2:$B$427,0),MATCH($C163,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS49)","v":773892.7},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$146,[64]Guaiúba!$B$2:$B$491,0),MATCH($C163,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT49)","v":5727.0599999999995},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$146,[64]Horizonte!$B$2:$B$491,0),MATCH($C163,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU49)","v":24979.46},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$146,[64]Itaitinga!$B$2:$B$491,0),MATCH($C163,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV49)","v":23722.26},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$146,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C163,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW49)","v":98319.079999999987},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$146,[64]Maracanaú!$B$2:$B$491,0),MATCH($C163,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX49)","v":87415.819999999992},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$146,[64]Maranguape!$B$2:$B$491,0),MATCH($C163,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY49)","v":31210.28},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$146,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C163,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ49)","v":5904.5400000000009},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$146,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C163,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA49)","v":5685.880000000001},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$146,[64]Pacajus!$B$2:$B$491,0),MATCH($C163,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB49)","v":24488.779999999992},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$146,[64]Pacatuba!$B$2:$B$491,0),MATCH($C163,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC49)","v":22699.040000000001},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$146,[64]Paracuru!$B$2:$B$491,0),MATCH($C163,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD49)","v":8736.8999999999978},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$146,[64]Paraipaba!$B$2:$B$491,0),MATCH($C163,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE49)","v":5144.619999999999},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$146,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C163,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF49)","v":14442.919999999998},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$146,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C163,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG49)","v":3222.6799999999994},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$146,[64]Trairi!$B$2:$B$491,0),MATCH($C163,[64]Trairi!$B$2:$AP$2,0))*1)*(BH49)","v":7076.92},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$146,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C163,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI49)","v":2322.4399999999996}]
[null,164,2039,"Nº Ligações Ativas - esgoto",418056.06,942727.28,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$146,[64]Aquiraz!$B$2:$B$492,0),MATCH($C164,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL50)","v":12962.24},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$146,[64]Barbalha!$B$2:$B$491,0),MATCH($C164,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM50)","v":14962.939999999999},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$146,[64]Cascavel!$B$2:$B$491,0),MATCH($C164,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN50)","v":19724.19999999999},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$146,[64]Caucaia!$B$2:$B$491,0),MATCH($C164,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO50)","v":122963.88},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$146,[64]Chorozinho!$B$2:$B$491,0),MATCH($C164,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP50)","v":5928.3},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$146,[64]Eusébio!$B$2:$B$491,0),MATCH($C164,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ50)","v":25603.259999999995},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$146,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C164,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR50)","v":3224.3599999999997},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$146,[64]Fortaleza!$B$2:$B$427,0),MATCH($C164,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS50)","v":780808.34000000008},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$146,[64]Guaiúba!$B$2:$B$491,0),MATCH($C164,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT50)","v":5779.5400000000009},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$146,[64]Horizonte!$B$2:$B$491,0),MATCH($C164,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU50)","v":25224.799999999996},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$146,[64]Itaitinga!$B$2:$B$491,0),MATCH($C164,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV50)","v":23980.28},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$146,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C164,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW50)","v":99222.719999999987},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$146,[64]Maracanaú!$B$2:$B$491,0),MATCH($C164,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX50)","v":88232.459999999992},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$146,[64]Maranguape!$B$2:$B$491,0),MATCH($C164,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY50)","v":31517.96},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$146,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C164,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ50)","v":5960.3200000000006},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$146,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C164,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA50)","v":5751.1200000000008},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$146,[64]Pacajus!$B$2:$B$491,0),MATCH($C164,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB50)","v":24727.939999999991},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$146,[64]Pacatuba!$B$2:$B$491,0),MATCH($C164,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC50)","v":22913.16},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$146,[64]Paracuru!$B$2:$B$491,0),MATCH($C164,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD50)","v":8818.9399999999987},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$146,[64]Paraipaba!$B$2:$B$491,0),MATCH($C164,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE50)","v":5183.1599999999989},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$146,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C164,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF50)","v":14554.479999999998},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$146,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C164,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG50)","v":3249.3399999999992},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$146,[64]Trairi!$B$2:$B$491,0),MATCH($C164,[64]Trairi!$B$2:$AP$2,0))*1)*(BH50)","v":7149.14},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$146,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C164,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI50)","v":2340.4599999999996}]
[null,165,2040,"Nº Ligações Ativas - esgoto",421846.81999999995,950862.73999999987,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$146,[64]Aquiraz!$B$2:$B$492,0),MATCH($C165,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL51)","v":13085.74},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$146,[64]Barbalha!$B$2:$B$491,0),MATCH($C165,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM51)","v":15095.439999999999},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$146,[64]Cascavel!$B$2:$B$491,0),MATCH($C165,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN51)","v":19896.85999999999},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$146,[64]Caucaia!$B$2:$B$491,0),MATCH($C165,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO51)","v":124083.84},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$146,[64]Chorozinho!$B$2:$B$491,0),MATCH($C165,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP51)","v":5984.52},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$146,[64]Eusébio!$B$2:$B$491,0),MATCH($C165,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ51)","v":25834.619999999995},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$146,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C165,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR51)","v":3248.9399999999996},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$146,[64]Fortaleza!$B$2:$B$427,0),MATCH($C165,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS51)","v":787508.32000000007},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$146,[64]Guaiúba!$B$2:$B$491,0),MATCH($C165,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT51)","v":5830.42},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$146,[64]Horizonte!$B$2:$B$491,0),MATCH($C165,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU51)","v":25457.819999999996},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$146,[64]Itaitinga!$B$2:$B$491,0),MATCH($C165,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV51)","v":24226.839999999997},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$146,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C165,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW51)","v":100093.13999999998},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$146,[64]Maracanaú!$B$2:$B$491,0),MATCH($C165,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX51)","v":89022.84},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$146,[64]Maranguape!$B$2:$B$491,0),MATCH($C165,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY51)","v":31810.879999999997},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$146,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C165,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ51)","v":6013.6600000000008},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$146,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C165,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA51)","v":5812.26},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$146,[64]Pacajus!$B$2:$B$491,0),MATCH($C165,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB51)","v":24955.639999999992},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$146,[64]Pacatuba!$B$2:$B$491,0),MATCH($C165,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC51)","v":23118.68},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$146,[64]Paracuru!$B$2:$B$491,0),MATCH($C165,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD51)","v":8897.6999999999971},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$146,[64]Paraipaba!$B$2:$B$491,0),MATCH($C165,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE51)","v":5220.0999999999995},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$146,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C165,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF51)","v":14660.359999999997},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$146,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C165,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG51)","v":3275.5799999999995},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$146,[64]Trairi!$B$2:$B$491,0),MATCH($C165,[64]Trairi!$B$2:$AP$2,0))*1)*(BH51)","v":7216.84},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$146,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C165,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI51)","v":2358.5199999999995}]
[null,166,2041,"Nº Ligações Ativas - esgoto",425479.66000000009,958714.75999999989,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$146,[64]Aquiraz!$B$2:$B$492,0),MATCH($C166,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL52)","v":13202.66},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$146,[64]Barbalha!$B$2:$B$491,0),MATCH($C166,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM52)","v":15222.599999999999},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$146,[64]Cascavel!$B$2:$B$491,0),MATCH($C166,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN52)","v":20063.819999999989},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$146,[64]Caucaia!$B$2:$B$491,0),MATCH($C166,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO52)","v":125149.68},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$146,[64]Chorozinho!$B$2:$B$491,0),MATCH($C166,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP52)","v":6037.0400000000009},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$146,[64]Eusébio!$B$2:$B$491,0),MATCH($C166,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ52)","v":26055.739999999994},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$146,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C166,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR52)","v":3274.3599999999997},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$146,[64]Fortaleza!$B$2:$B$427,0),MATCH($C166,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS52)","v":793993.04},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$146,[64]Guaiúba!$B$2:$B$491,0),MATCH($C166,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT52)","v":5878.8200000000006},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$146,[64]Horizonte!$B$2:$B$491,0),MATCH($C166,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU52)","v":25678.959999999999},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$146,[64]Itaitinga!$B$2:$B$491,0),MATCH($C166,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV52)","v":24461.499999999996},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$146,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C166,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW52)","v":100930.35999999997},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$146,[64]Maracanaú!$B$2:$B$491,0),MATCH($C166,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX52)","v":89787.4},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$146,[64]Maranguape!$B$2:$B$491,0),MATCH($C166,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY52)","v":32088.639999999999},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$146,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C166,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ52)","v":6064.52},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$146,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C166,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA52)","v":5869.7000000000007},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$146,[64]Pacajus!$B$2:$B$491,0),MATCH($C166,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB52)","v":25171.839999999997},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$146,[64]Pacatuba!$B$2:$B$491,0),MATCH($C166,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC52)","v":23315.58},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$146,[64]Paracuru!$B$2:$B$491,0),MATCH($C166,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD52)","v":8973.1799999999967},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$146,[64]Paraipaba!$B$2:$B$491,0),MATCH($C166,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE52)","v":5254.9599999999991},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$146,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C166,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF52)","v":14760.839999999997},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$146,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C166,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG52)","v":3301.8199999999997},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$146,[64]Trairi!$B$2:$B$491,0),MATCH($C166,[64]Trairi!$B$2:$AP$2,0))*1)*(BH52)","v":7281.24},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$146,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C166,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI52)","v":2376.1199999999994}]
[null,167,2042,"Nº Ligações Ativas - esgoto",{"$f":"SUMIFS($K167:$AH167,$K$18:$AH$18,E$4)","v":427355.98},962691.73999999976,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$146,[64]Aquiraz!$B$2:$B$492,0),MATCH($C167,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL53)","v":13264.64},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$146,[64]Barbalha!$B$2:$B$491,0),MATCH($C167,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM53)","v":15286.4},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$146,[64]Cascavel!$B$2:$B$491,0),MATCH($C167,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN53)","v":20148.159999999989},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$146,[64]Caucaia!$B$2:$B$491,0),MATCH($C167,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO53)","v":125687.45999999999},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$146,[64]Chorozinho!$B$2:$B$491,0),MATCH($C167,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP53)","v":6063.4600000000009},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$146,[64]Eusébio!$B$2:$B$491,0),MATCH($C167,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ53)","v":26167.339999999997},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$146,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C167,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR53)","v":3284.8599999999997},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$146,[64]Fortaleza!$B$2:$B$427,0),MATCH($C167,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS53)","v":797279.1},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$146,[64]Guaiúba!$B$2:$B$491,0),MATCH($C167,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT53)","v":5903.1600000000008},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$146,[64]Horizonte!$B$2:$B$491,0),MATCH($C167,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU53)","v":25790.12},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$146,[64]Itaitinga!$B$2:$B$491,0),MATCH($C167,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV53)","v":24594.28},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$146,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C167,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW53)","v":101354.15999999997},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$146,[64]Maracanaú!$B$2:$B$491,0),MATCH($C167,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX53)","v":90194.919999999984},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$146,[64]Maranguape!$B$2:$B$491,0),MATCH($C167,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY53)","v":32229.14},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$146,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C167,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ53)","v":6090.1200000000008},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$146,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C167,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA53)","v":5901.8600000000006},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$146,[64]Pacajus!$B$2:$B$491,0),MATCH($C167,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB53)","v":25281.319999999996},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$146,[64]Pacatuba!$B$2:$B$491,0),MATCH($C167,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC53)","v":23415.84},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$146,[64]Paracuru!$B$2:$B$491,0),MATCH($C167,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD53)","v":9011.3599999999969},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$146,[64]Paraipaba!$B$2:$B$491,0),MATCH($C167,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE53)","v":5272.579999999999},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$146,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C167,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF53)","v":14812.439999999997},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$146,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C167,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG53)","v":3314.8399999999997},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$146,[64]Trairi!$B$2:$B$491,0),MATCH($C167,[64]Trairi!$B$2:$AP$2,0))*1)*(BH53)","v":7313.96},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$146,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C167,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI53)","v":2386.1999999999994}]
[null,168,2043,"Nº Ligações Ativas - esgoto",427316.45,962438.10000000009,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$146,[64]Aquiraz!$B$2:$B$492,0),MATCH($C168,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL54)","v":13263.08},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$146,[64]Barbalha!$B$2:$B$491,0),MATCH($C168,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM54)","v":15281.52},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$146,[64]Cascavel!$B$2:$B$491,0),MATCH($C168,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN54)","v":20141.659999999989},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$146,[64]Caucaia!$B$2:$B$491,0),MATCH($C168,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO54)","v":125639.57999999999},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$146,[64]Chorozinho!$B$2:$B$491,0),MATCH($C168,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP54)","v":6060.6200000000008},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$146,[64]Eusébio!$B$2:$B$491,0),MATCH($C168,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ54)","v":26157.179999999997},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$146,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C168,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR54)","v":3287.3799999999997},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$146,[64]Fortaleza!$B$2:$B$427,0),MATCH($C168,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS54)","v":797087.56},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$146,[64]Guaiúba!$B$2:$B$491,0),MATCH($C168,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT54)","v":5901.5400000000009},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$146,[64]Horizonte!$B$2:$B$491,0),MATCH($C168,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU54)","v":25779.98},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$146,[64]Itaitinga!$B$2:$B$491,0),MATCH($C168,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV54)","v":24620.66},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$146,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C168,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW54)","v":101324.11999999998},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$146,[64]Maracanaú!$B$2:$B$491,0),MATCH($C168,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX54)","v":90221.5},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$146,[64]Maranguape!$B$2:$B$491,0),MATCH($C168,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY54)","v":32218.62},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$146,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C168,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ54)","v":6088.5000000000009},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$146,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C168,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA54)","v":5906.02},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$146,[64]Pacajus!$B$2:$B$491,0),MATCH($C168,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB54)","v":25270.76},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$146,[64]Pacatuba!$B$2:$B$491,0),MATCH($C168,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC54)","v":23407.72},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$146,[64]Paracuru!$B$2:$B$491,0),MATCH($C168,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD54)","v":9008.5199999999968},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$146,[64]Paraipaba!$B$2:$B$491,0),MATCH($C168,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE54)","v":5271.7799999999988},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$146,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C168,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF54)","v":14805.919999999996},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$146,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C168,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG54)","v":3315.2599999999998},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$146,[64]Trairi!$B$2:$B$491,0),MATCH($C168,[64]Trairi!$B$2:$AP$2,0))*1)*(BH54)","v":7309.48},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$146,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C168,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI54)","v":2385.5899999999992}]
[null,169,2044,"Nº Ligações Ativas - esgoto",427031.36999999994,961780.21000000008,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$146,[64]Aquiraz!$B$2:$B$492,0),MATCH($C169,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL55)","v":13251.2},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$146,[64]Barbalha!$B$2:$B$491,0),MATCH($C169,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM55)","v":15269.62},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$146,[64]Cascavel!$B$2:$B$491,0),MATCH($C169,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN55)","v":20127.299999999988},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$146,[64]Caucaia!$B$2:$B$491,0),MATCH($C169,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO55)","v":125515.46999999997},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$146,[64]Chorozinho!$B$2:$B$491,0),MATCH($C169,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP55)","v":6053.0300000000007},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$146,[64]Eusébio!$B$2:$B$491,0),MATCH($C169,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ55)","v":26132.769999999997},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$146,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C169,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR55)","v":3283.72},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$146,[64]Fortaleza!$B$2:$B$427,0),MATCH($C169,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS55)","v":796588.03},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$146,[64]Guaiúba!$B$2:$B$491,0),MATCH($C169,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT55)","v":5897.2300000000014},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$146,[64]Horizonte!$B$2:$B$491,0),MATCH($C169,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU55)","v":25752.079999999998},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$146,[64]Itaitinga!$B$2:$B$491,0),MATCH($C169,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV55)","v":24633.52},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$146,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C169,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW55)","v":101247.39999999998},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$146,[64]Maracanaú!$B$2:$B$491,0),MATCH($C169,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX55)","v":90197.54},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$146,[64]Maranguape!$B$2:$B$491,0),MATCH($C169,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY55)","v":32183.34},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$146,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C169,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ55)","v":6082.5500000000011},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$146,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C169,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA55)","v":5902.3600000000006},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$146,[64]Pacajus!$B$2:$B$491,0),MATCH($C169,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB55)","v":25243.89},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$146,[64]Pacatuba!$B$2:$B$491,0),MATCH($C169,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC55)","v":23388.440000000002},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$146,[64]Paracuru!$B$2:$B$491,0),MATCH($C169,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD55)","v":9000.9299999999967},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$146,[64]Paraipaba!$B$2:$B$491,0),MATCH($C169,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE55)","v":5269.1099999999988},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$146,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C169,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF55)","v":14793.409999999996},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$146,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C169,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG55)","v":3313.0099999999998},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$146,[64]Trairi!$B$2:$B$491,0),MATCH($C169,[64]Trairi!$B$2:$AP$2,0))*1)*(BH55)","v":7300.25},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$146,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C169,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI55)","v":2385.3799999999992}]
[null,170,2045,"Nº Ligações Ativas - esgoto",426577.88999999996,960861.6,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$146,[64]Aquiraz!$B$2:$B$492,0),MATCH($C170,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL56)","v":13232.51},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$146,[64]Barbalha!$B$2:$B$491,0),MATCH($C170,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM56)","v":15253.220000000001},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$146,[64]Cascavel!$B$2:$B$491,0),MATCH($C170,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN56)","v":20105.979999999989},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$146,[64]Caucaia!$B$2:$B$491,0),MATCH($C170,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO56)","v":125343.26999999999},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$146,[64]Chorozinho!$B$2:$B$491,0),MATCH($C170,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP56)","v":6043.1900000000005},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$146,[64]Eusébio!$B$2:$B$491,0),MATCH($C170,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ56)","v":26099.149999999998},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$146,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C170,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR56)","v":3281.64},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$146,[64]Fortaleza!$B$2:$B$427,0),MATCH($C170,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS56)","v":795890.21},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$146,[64]Guaiúba!$B$2:$B$491,0),MATCH($C170,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT56)","v":5891.4900000000016},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$146,[64]Horizonte!$B$2:$B$491,0),MATCH($C170,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU56)","v":25712.719999999998},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$146,[64]Itaitinga!$B$2:$B$491,0),MATCH($C170,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV56)","v":24622.14},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$146,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C170,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW56)","v":101139.97999999998},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$146,[64]Maracanaú!$B$2:$B$491,0),MATCH($C170,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX56)","v":90136.819999999992},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$146,[64]Maranguape!$B$2:$B$491,0),MATCH($C170,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY56)","v":32136.6},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$146,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C170,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ56)","v":6075.170000000001},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$146,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C170,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA56)","v":5893.13},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$146,[64]Pacajus!$B$2:$B$491,0),MATCH($C170,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB56)","v":25206.989999999998},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$146,[64]Pacatuba!$B$2:$B$491,0),MATCH($C170,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC56)","v":23361.38},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$146,[64]Paracuru!$B$2:$B$491,0),MATCH($C170,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD56)","v":8989.4499999999971},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$146,[64]Paraipaba!$B$2:$B$491,0),MATCH($C170,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE56)","v":5265.0099999999993},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$146,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C170,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF56)","v":14775.369999999995},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$146,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C170,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG56)","v":3311.16},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$146,[64]Trairi!$B$2:$B$491,0),MATCH($C170,[64]Trairi!$B$2:$AP$2,0))*1)*(BH56)","v":7287.13},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$146,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C170,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI56)","v":2385.7799999999993}]
[null,171,2046,"Nº Ligações Ativas - esgoto",425966.17000000004,959661.52,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$146,[64]Aquiraz!$B$2:$B$492,0),MATCH($C171,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL57)","v":13207.91},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$146,[64]Barbalha!$B$2:$B$491,0),MATCH($C171,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM57)","v":15231.080000000002},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$146,[64]Cascavel!$B$2:$B$491,0),MATCH($C171,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN57)","v":20077.279999999988},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$146,[64]Caucaia!$B$2:$B$491,0),MATCH($C171,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO57)","v":125117.76999999999},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$146,[64]Chorozinho!$B$2:$B$491,0),MATCH($C171,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP57)","v":6030.0700000000006},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$146,[64]Eusébio!$B$2:$B$491,0),MATCH($C171,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ57)","v":26054.05},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$146,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C171,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR57)","v":3281.64},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$146,[64]Fortaleza!$B$2:$B$427,0),MATCH($C171,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS57)","v":794979.19},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$146,[64]Guaiúba!$B$2:$B$491,0),MATCH($C171,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT57)","v":5884.1100000000006},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$146,[64]Horizonte!$B$2:$B$491,0),MATCH($C171,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU57)","v":25661.879999999997},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$146,[64]Itaitinga!$B$2:$B$491,0),MATCH($C171,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV57)","v":24596.3},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$146,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C171,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW57)","v":101000.57999999999},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$146,[64]Maracanaú!$B$2:$B$491,0),MATCH($C171,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX57)","v":90053.18},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$146,[64]Maranguape!$B$2:$B$491,0),MATCH($C171,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY57)","v":32074.28},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$146,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C171,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ57)","v":6066.1500000000005},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$146,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C171,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA57)","v":5880.01},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$146,[64]Pacajus!$B$2:$B$491,0),MATCH($C171,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB57)","v":25158.609999999997},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$146,[64]Pacatuba!$B$2:$B$491,0),MATCH($C171,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC57)","v":23323.660000000003},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$146,[64]Paracuru!$B$2:$B$491,0),MATCH($C171,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD57)","v":8975.5099999999984},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$146,[64]Paraipaba!$B$2:$B$491,0),MATCH($C171,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE57)","v":5259.2699999999986},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$146,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C171,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF57)","v":14750.769999999997},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$146,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C171,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG57)","v":3309.0999999999995},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$146,[64]Trairi!$B$2:$B$491,0),MATCH($C171,[64]Trairi!$B$2:$AP$2,0))*1)*(BH57)","v":7269.91},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$146,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C171,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI57)","v":2385.3799999999992}]
[null,172,2047,"Nº Ligações Ativas - esgoto",425198.03999999992,958179.77999999991,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$146,[64]Aquiraz!$B$2:$B$492,0),MATCH($C172,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL58)","v":13176.75},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$146,[64]Barbalha!$B$2:$B$491,0),MATCH($C172,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM58)","v":15204.020000000002},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$146,[64]Cascavel!$B$2:$B$491,0),MATCH($C172,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN58)","v":20044.479999999989},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$146,[64]Caucaia!$B$2:$B$491,0),MATCH($C172,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO58)","v":124838.15},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$146,[64]Chorozinho!$B$2:$B$491,0),MATCH($C172,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP58)","v":6013.670000000001},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$146,[64]Eusébio!$B$2:$B$491,0),MATCH($C172,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ58)","v":25999.11},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$146,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C172,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR58)","v":3280.2099999999996},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$146,[64]Fortaleza!$B$2:$B$427,0),MATCH($C172,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS58)","v":793853.33},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$146,[64]Guaiúba!$B$2:$B$491,0),MATCH($C172,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT58)","v":5873.4500000000007},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$146,[64]Horizonte!$B$2:$B$491,0),MATCH($C172,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU58)","v":25599.559999999998},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$146,[64]Itaitinga!$B$2:$B$491,0),MATCH($C172,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV58)","v":24559.399999999998},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$146,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C172,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW58)","v":100827.55999999998},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$146,[64]Maracanaú!$B$2:$B$491,0),MATCH($C172,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX58)","v":89942.48},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$146,[64]Maranguape!$B$2:$B$491,0),MATCH($C172,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY58)","v":31997.199999999997},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$146,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C172,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ58)","v":6053.85},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$146,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C172,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA58)","v":5863.6100000000006},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$146,[64]Pacajus!$B$2:$B$491,0),MATCH($C172,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB58)","v":25098.749999999996},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$146,[64]Pacatuba!$B$2:$B$491,0),MATCH($C172,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC58)","v":23279.38},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$146,[64]Paracuru!$B$2:$B$491,0),MATCH($C172,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD58)","v":8958.2899999999972},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$146,[64]Paraipaba!$B$2:$B$491,0),MATCH($C172,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE58)","v":5252.7099999999991},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$146,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C172,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF58)","v":14722.069999999996},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$146,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C172,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG58)","v":3306.6399999999994},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$146,[64]Trairi!$B$2:$B$491,0),MATCH($C172,[64]Trairi!$B$2:$AP$2,0))*1)*(BH58)","v":7248.59},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$146,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C172,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI58)","v":2384.5599999999995}]
[null,173,2048,"Nº Ligações Ativas - esgoto",424268.55999999994,956417.6,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$146,[64]Aquiraz!$B$2:$B$492,0),MATCH($C173,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL59)","v":13139.85},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$146,[64]Barbalha!$B$2:$B$491,0),MATCH($C173,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM59)","v":15169.580000000002},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$146,[64]Cascavel!$B$2:$B$491,0),MATCH($C173,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN59)","v":20003.479999999989},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$146,[64]Caucaia!$B$2:$B$491,0),MATCH($C173,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO59)","v":124506.04999999999},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$146,[64]Chorozinho!$B$2:$B$491,0),MATCH($C173,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP59)","v":5993.9900000000007},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$146,[64]Eusébio!$B$2:$B$491,0),MATCH($C173,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ59)","v":25933.510000000002},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$146,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C173,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR59)","v":3279.9999999999995},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$146,[64]Fortaleza!$B$2:$B$427,0),MATCH($C173,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS59)","v":792513.45},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$146,[64]Guaiúba!$B$2:$B$491,0),MATCH($C173,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT59)","v":5861.9700000000012},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$146,[64]Horizonte!$B$2:$B$491,0),MATCH($C173,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU59)","v":25524.12},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$146,[64]Itaitinga!$B$2:$B$491,0),MATCH($C173,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV59)","v":24511.019999999997},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$146,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C173,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW59)","v":100621.73999999998},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$146,[64]Maracanaú!$B$2:$B$491,0),MATCH($C173,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX59)","v":89806.359999999986},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$146,[64]Maranguape!$B$2:$B$491,0),MATCH($C173,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY59)","v":31902.899999999998},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$146,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C173,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ59)","v":6039.9100000000008},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$146,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C173,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA59)","v":5843.1100000000006},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$146,[64]Pacajus!$B$2:$B$491,0),MATCH($C173,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB59)","v":25028.229999999996},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$146,[64]Pacatuba!$B$2:$B$491,0),MATCH($C173,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC59)","v":23225.260000000002},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$146,[64]Paracuru!$B$2:$B$491,0),MATCH($C173,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD59)","v":8936.9699999999975},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$146,[64]Paraipaba!$B$2:$B$491,0),MATCH($C173,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE59)","v":5246.15},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$146,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C173,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF59)","v":14687.629999999997},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$146,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C173,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG59)","v":3303.3599999999997},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$146,[64]Trairi!$B$2:$B$491,0),MATCH($C173,[64]Trairi!$B$2:$AP$2,0))*1)*(BH59)","v":7223.99},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$146,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C173,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI59)","v":2383.5299999999997}]
[null,174,2049,"Nº Ligações Ativas - esgoto",423188.00999999995,954370.05999999994,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$146,[64]Aquiraz!$B$2:$B$492,0),MATCH($C174,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL60)","v":13096.390000000001},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$146,[64]Barbalha!$B$2:$B$491,0),MATCH($C174,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM60)","v":15133.500000000002},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$146,[64]Cascavel!$B$2:$B$491,0),MATCH($C174,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN60)","v":19955.919999999987},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$146,[64]Caucaia!$B$2:$B$491,0),MATCH($C174,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO60)","v":124120.65},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$146,[64]Chorozinho!$B$2:$B$491,0),MATCH($C174,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP60)","v":5971.85},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$146,[64]Eusébio!$B$2:$B$491,0),MATCH($C174,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ60)","v":25857.250000000004},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$146,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C174,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR60)","v":3278.5699999999997},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$146,[64]Fortaleza!$B$2:$B$427,0),MATCH($C174,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS60)","v":790959.54999999993},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$146,[64]Guaiúba!$B$2:$B$491,0),MATCH($C174,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT60)","v":5848.0300000000007},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$146,[64]Horizonte!$B$2:$B$491,0),MATCH($C174,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU60)","v":25438.02},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$146,[64]Itaitinga!$B$2:$B$491,0),MATCH($C174,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV60)","v":24451.159999999996},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$146,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C174,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW60)","v":100383.11999999998},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$146,[64]Maracanaú!$B$2:$B$491,0),MATCH($C174,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX60)","v":89644},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$146,[64]Maranguape!$B$2:$B$491,0),MATCH($C174,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY60)","v":31795.48},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$146,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C174,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ60)","v":6023.5100000000011},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$146,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C174,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA60)","v":5817.6900000000005},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$146,[64]Pacajus!$B$2:$B$491,0),MATCH($C174,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB60)","v":24945.409999999996},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$146,[64]Pacatuba!$B$2:$B$491,0),MATCH($C174,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC60)","v":23164.58},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$146,[64]Paracuru!$B$2:$B$491,0),MATCH($C174,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD60)","v":8913.1899999999987},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$146,[64]Paraipaba!$B$2:$B$491,0),MATCH($C174,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE60)","v":5236.3099999999995},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$146,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C174,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF60)","v":14646.629999999997},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$146,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C174,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG60)","v":3299.2599999999998},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$146,[64]Trairi!$B$2:$B$491,0),MATCH($C174,[64]Trairi!$B$2:$AP$2,0))*1)*(BH60)","v":7194.4699999999993},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$146,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C174,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI60)","v":2383.5299999999997}]
[null,175,2050,"Nº Ligações Ativas - esgoto",421945.92,952035.5199999999,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$146,[64]Aquiraz!$B$2:$B$492,0),MATCH($C175,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL61)","v":13046.37},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$146,[64]Barbalha!$B$2:$B$491,0),MATCH($C175,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM61)","v":15090.860000000002},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$146,[64]Cascavel!$B$2:$B$491,0),MATCH($C175,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN61)","v":19900.159999999989},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$146,[64]Caucaia!$B$2:$B$491,0),MATCH($C175,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO61)","v":123680.31},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$146,[64]Chorozinho!$B$2:$B$491,0),MATCH($C175,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP61)","v":5946.43},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$146,[64]Eusébio!$B$2:$B$491,0),MATCH($C175,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ61)","v":25771.150000000005},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$146,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C175,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR61)","v":3277.54},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$146,[64]Fortaleza!$B$2:$B$427,0),MATCH($C175,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS61)","v":789187.52999999991},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$146,[64]Guaiúba!$B$2:$B$491,0),MATCH($C175,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT61)","v":5832.4500000000007},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$146,[64]Horizonte!$B$2:$B$491,0),MATCH($C175,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU61)","v":25339.62},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$146,[64]Itaitinga!$B$2:$B$491,0),MATCH($C175,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV61)","v":24379.819999999996},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$146,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C175,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW61)","v":100110.87999999998},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$146,[64]Maracanaú!$B$2:$B$491,0),MATCH($C175,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX61)","v":89456.22},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$146,[64]Maranguape!$B$2:$B$491,0),MATCH($C175,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY61)","v":31672.48},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$146,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C175,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ61)","v":6004.6500000000015},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$146,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C175,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA61)","v":5789.81},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$146,[64]Pacajus!$B$2:$B$491,0),MATCH($C175,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB61)","v":24851.109999999997},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$146,[64]Pacatuba!$B$2:$B$491,0),MATCH($C175,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC61)","v":23094.059999999998},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$146,[64]Paracuru!$B$2:$B$491,0),MATCH($C175,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD61)","v":8886.1299999999974},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$146,[64]Paraipaba!$B$2:$B$491,0),MATCH($C175,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE61)","v":5225.6499999999996},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$146,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C175,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF61)","v":14599.889999999996},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$146,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C175,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG61)","v":3295.16},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$146,[64]Trairi!$B$2:$B$491,0),MATCH($C175,[64]Trairi!$B$2:$AP$2,0))*1)*(BH61)","v":7160.8499999999995},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$146,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C175,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI61)","v":2382.3099999999995}]
[null,176,2051,"Nº Ligações Ativas - esgoto",420541.66000000003,949413.15999999992,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$146,[64]Aquiraz!$B$2:$B$492,0),MATCH($C176,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL62)","v":12989.79},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$146,[64]Barbalha!$B$2:$B$491,0),MATCH($C176,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM62)","v":15041.660000000002},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$146,[64]Cascavel!$B$2:$B$491,0),MATCH($C176,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN62)","v":19840.299999999988},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$146,[64]Caucaia!$B$2:$B$491,0),MATCH($C176,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO62)","v":123185.84999999998},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$146,[64]Chorozinho!$B$2:$B$491,0),MATCH($C176,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP62)","v":5916.91},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$146,[64]Eusébio!$B$2:$B$491,0),MATCH($C176,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ62)","v":25672.750000000004},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$146,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C176,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR62)","v":3277.33},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$146,[64]Fortaleza!$B$2:$B$427,0),MATCH($C176,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS62)","v":787193.28999999992},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$146,[64]Guaiúba!$B$2:$B$491,0),MATCH($C176,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT62)","v":5814.4100000000017},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$146,[64]Horizonte!$B$2:$B$491,0),MATCH($C176,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU62)","v":25228.1},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$146,[64]Itaitinga!$B$2:$B$491,0),MATCH($C176,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV62)","v":24297.819999999996},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$146,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C176,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW62)","v":99804.199999999983},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$146,[64]Maracanaú!$B$2:$B$491,0),MATCH($C176,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX62)","v":89242.2},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$146,[64]Maranguape!$B$2:$B$491,0),MATCH($C176,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY62)","v":31533.899999999998},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$146,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C176,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ62)","v":5983.3300000000017},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$146,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C176,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA62)","v":5757.01},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$146,[64]Pacajus!$B$2:$B$491,0),MATCH($C176,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB62)","v":24745.329999999998},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$146,[64]Pacatuba!$B$2:$B$491,0),MATCH($C176,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC62)","v":23014.519999999997},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$146,[64]Paracuru!$B$2:$B$491,0),MATCH($C176,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD62)","v":8855.7899999999972},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$146,[64]Paraipaba!$B$2:$B$491,0),MATCH($C176,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE62)","v":5214.9899999999989},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$146,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C176,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF62)","v":14548.229999999996},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$146,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C176,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG62)","v":3291.06},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$146,[64]Trairi!$B$2:$B$491,0),MATCH($C176,[64]Trairi!$B$2:$AP$2,0))*1)*(BH62)","v":7123.95},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$146,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C176,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI62)","v":2382.0999999999995}]
[null,177,2052,"Nº Ligações Ativas - esgoto",{"$f":"SUMIFS($K177:$AH177,$K$18:$AH$18,E$4)","v":418972.80999999994},946489.03999999992,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$146,[64]Aquiraz!$B$2:$B$492,0),MATCH($C177,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL63)","v":12926.650000000001},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$146,[64]Barbalha!$B$2:$B$491,0),MATCH($C177,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM63)","v":14987.54},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$146,[64]Cascavel!$B$2:$B$491,0),MATCH($C177,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN63)","v":19773.87999999999},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$146,[64]Caucaia!$B$2:$B$491,0),MATCH($C177,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO63)","v":122635.62999999998},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$146,[64]Chorozinho!$B$2:$B$491,0),MATCH($C177,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP63)","v":5884.93},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$146,[64]Eusébio!$B$2:$B$491,0),MATCH($C177,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ63)","v":25563.690000000002},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$146,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C177,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR63)","v":3274.89},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$146,[64]Fortaleza!$B$2:$B$427,0),MATCH($C177,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS63)","v":784973.54999999993},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$146,[64]Guaiúba!$B$2:$B$491,0),MATCH($C177,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT63)","v":5794.7300000000014},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$146,[64]Horizonte!$B$2:$B$491,0),MATCH($C177,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU63)","v":25104.28},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$146,[64]Itaitinga!$B$2:$B$491,0),MATCH($C177,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV63)","v":24203.519999999997},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$146,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C177,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW63)","v":99463.89999999998},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$146,[64]Maracanaú!$B$2:$B$491,0),MATCH($C177,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX63)","v":89000.299999999988},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$146,[64]Maranguape!$B$2:$B$491,0),MATCH($C177,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY63)","v":31379.739999999998},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$146,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C177,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ63)","v":5960.3700000000017},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$146,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C177,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA63)","v":5720.1100000000006},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$146,[64]Pacajus!$B$2:$B$491,0),MATCH($C177,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB63)","v":24627.249999999996},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$146,[64]Pacatuba!$B$2:$B$491,0),MATCH($C177,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC63)","v":22925.96},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$146,[64]Paracuru!$B$2:$B$491,0),MATCH($C177,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD63)","v":8820.5299999999988},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$146,[64]Paraipaba!$B$2:$B$491,0),MATCH($C177,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE63)","v":5201.869999999999},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$146,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C177,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF63)","v":14490.009999999997},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$146,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C177,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG63)","v":3285.3199999999997},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$146,[64]Trairi!$B$2:$B$491,0),MATCH($C177,[64]Trairi!$B$2:$AP$2,0))*1)*(BH63)","v":7082.13},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$146,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C177,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI63)","v":2381.0699999999997}]
[null,178,2053,"Nº Ligações Ativas - esgoto",0,0,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$146,[64]Aquiraz!$B$2:$B$492,0),MATCH($C178,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL64)","v":0},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$146,[64]Barbalha!$B$2:$B$491,0),MATCH($C178,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM64)","v":0},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$146,[64]Cascavel!$B$2:$B$491,0),MATCH($C178,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN64)","v":0},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$146,[64]Caucaia!$B$2:$B$491,0),MATCH($C178,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO64)","v":0},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$146,[64]Chorozinho!$B$2:$B$491,0),MATCH($C178,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP64)","v":0},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$146,[64]Eusébio!$B$2:$B$491,0),MATCH($C178,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ64)","v":0},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$146,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C178,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR64)","v":0},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$146,[64]Fortaleza!$B$2:$B$427,0),MATCH($C178,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS64)","v":0},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$146,[64]Guaiúba!$B$2:$B$491,0),MATCH($C178,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT64)","v":0},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$146,[64]Horizonte!$B$2:$B$491,0),MATCH($C178,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU64)","v":0},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$146,[64]Itaitinga!$B$2:$B$491,0),MATCH($C178,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV64)","v":0},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$146,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C178,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW64)","v":0},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$146,[64]Maracanaú!$B$2:$B$491,0),MATCH($C178,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX64)","v":0},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$146,[64]Maranguape!$B$2:$B$491,0),MATCH($C178,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY64)","v":0},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$146,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C178,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ64)","v":0},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$146,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C178,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA64)","v":0},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$146,[64]Pacajus!$B$2:$B$491,0),MATCH($C178,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB64)","v":0},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$146,[64]Pacatuba!$B$2:$B$491,0),MATCH($C178,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC64)","v":0},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$146,[64]Paracuru!$B$2:$B$491,0),MATCH($C178,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD64)","v":0},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$146,[64]Paraipaba!$B$2:$B$491,0),MATCH($C178,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE64)","v":0},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$146,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C178,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF64)","v":0},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$146,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C178,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG64)","v":0},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$146,[64]Trairi!$B$2:$B$491,0),MATCH($C178,[64]Trairi!$B$2:$AP$2,0))*1)*(BH64)","v":0},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$146,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C178,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI64)","v":0}]
[null,179,2054,"Nº Ligações Ativas - esgoto",0,0,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$146,[64]Aquiraz!$B$2:$B$492,0),MATCH($C179,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL65)","v":0},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$146,[64]Barbalha!$B$2:$B$491,0),MATCH($C179,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM65)","v":0},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$146,[64]Cascavel!$B$2:$B$491,0),MATCH($C179,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN65)","v":0},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$146,[64]Caucaia!$B$2:$B$491,0),MATCH($C179,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO65)","v":0},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$146,[64]Chorozinho!$B$2:$B$491,0),MATCH($C179,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP65)","v":0},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$146,[64]Eusébio!$B$2:$B$491,0),MATCH($C179,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ65)","v":0},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$146,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C179,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR65)","v":0},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$146,[64]Fortaleza!$B$2:$B$427,0),MATCH($C179,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS65)","v":0},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$146,[64]Guaiúba!$B$2:$B$491,0),MATCH($C179,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT65)","v":0},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$146,[64]Horizonte!$B$2:$B$491,0),MATCH($C179,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU65)","v":0},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$146,[64]Itaitinga!$B$2:$B$491,0),MATCH($C179,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV65)","v":0},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$146,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C179,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW65)","v":0},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$146,[64]Maracanaú!$B$2:$B$491,0),MATCH($C179,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX65)","v":0},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$146,[64]Maranguape!$B$2:$B$491,0),MATCH($C179,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY65)","v":0},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$146,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C179,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ65)","v":0},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$146,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C179,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA65)","v":0},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$146,[64]Pacajus!$B$2:$B$491,0),MATCH($C179,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB65)","v":0},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$146,[64]Pacatuba!$B$2:$B$491,0),MATCH($C179,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC65)","v":0},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$146,[64]Paracuru!$B$2:$B$491,0),MATCH($C179,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD65)","v":0},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$146,[64]Paraipaba!$B$2:$B$491,0),MATCH($C179,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE65)","v":0},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$146,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C179,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF65)","v":0},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$146,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C179,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG65)","v":0},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$146,[64]Trairi!$B$2:$B$491,0),MATCH($C179,[64]Trairi!$B$2:$AP$2,0))*1)*(BH65)","v":0},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$146,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C179,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI65)","v":0}]
[null,180,2055,"Nº Ligações Ativas - esgoto",0,0,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$146,[64]Aquiraz!$B$2:$B$492,0),MATCH($C180,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL66)","v":0},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$146,[64]Barbalha!$B$2:$B$491,0),MATCH($C180,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM66)","v":0},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$146,[64]Cascavel!$B$2:$B$491,0),MATCH($C180,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN66)","v":0},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$146,[64]Caucaia!$B$2:$B$491,0),MATCH($C180,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO66)","v":0},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$146,[64]Chorozinho!$B$2:$B$491,0),MATCH($C180,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP66)","v":0},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$146,[64]Eusébio!$B$2:$B$491,0),MATCH($C180,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ66)","v":0},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$146,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C180,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR66)","v":0},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$146,[64]Fortaleza!$B$2:$B$427,0),MATCH($C180,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS66)","v":0},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$146,[64]Guaiúba!$B$2:$B$491,0),MATCH($C180,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT66)","v":0},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$146,[64]Horizonte!$B$2:$B$491,0),MATCH($C180,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU66)","v":0},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$146,[64]Itaitinga!$B$2:$B$491,0),MATCH($C180,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV66)","v":0},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$146,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C180,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW66)","v":0},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$146,[64]Maracanaú!$B$2:$B$491,0),MATCH($C180,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX66)","v":0},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$146,[64]Maranguape!$B$2:$B$491,0),MATCH($C180,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY66)","v":0},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$146,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C180,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ66)","v":0},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$146,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C180,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA66)","v":0},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$146,[64]Pacajus!$B$2:$B$491,0),MATCH($C180,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB66)","v":0},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$146,[64]Pacatuba!$B$2:$B$491,0),MATCH($C180,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC66)","v":0},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$146,[64]Paracuru!$B$2:$B$491,0),MATCH($C180,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD66)","v":0},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$146,[64]Paraipaba!$B$2:$B$491,0),MATCH($C180,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE66)","v":0},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$146,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C180,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF66)","v":0},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$146,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C180,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG66)","v":0},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$146,[64]Trairi!$B$2:$B$491,0),MATCH($C180,[64]Trairi!$B$2:$AP$2,0))*1)*(BH66)","v":0},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$146,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C180,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI66)","v":0}]
[null,181,2056,"Nº Ligações Ativas - esgoto",0,0,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$146,[64]Aquiraz!$B$2:$B$492,0),MATCH($C181,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL67)","v":0},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$146,[64]Barbalha!$B$2:$B$491,0),MATCH($C181,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM67)","v":0},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$146,[64]Cascavel!$B$2:$B$491,0),MATCH($C181,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN67)","v":0},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$146,[64]Caucaia!$B$2:$B$491,0),MATCH($C181,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO67)","v":0},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$146,[64]Chorozinho!$B$2:$B$491,0),MATCH($C181,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP67)","v":0},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$146,[64]Eusébio!$B$2:$B$491,0),MATCH($C181,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ67)","v":0},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$146,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C181,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR67)","v":0},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$146,[64]Fortaleza!$B$2:$B$427,0),MATCH($C181,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS67)","v":0},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$146,[64]Guaiúba!$B$2:$B$491,0),MATCH($C181,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT67)","v":0},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$146,[64]Horizonte!$B$2:$B$491,0),MATCH($C181,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU67)","v":0},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$146,[64]Itaitinga!$B$2:$B$491,0),MATCH($C181,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV67)","v":0},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$146,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C181,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW67)","v":0},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$146,[64]Maracanaú!$B$2:$B$491,0),MATCH($C181,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX67)","v":0},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$146,[64]Maranguape!$B$2:$B$491,0),MATCH($C181,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY67)","v":0},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$146,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C181,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ67)","v":0},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$146,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C181,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA67)","v":0},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$146,[64]Pacajus!$B$2:$B$491,0),MATCH($C181,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB67)","v":0},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$146,[64]Pacatuba!$B$2:$B$491,0),MATCH($C181,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC67)","v":0},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$146,[64]Paracuru!$B$2:$B$491,0),MATCH($C181,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD67)","v":0},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$146,[64]Paraipaba!$B$2:$B$491,0),MATCH($C181,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE67)","v":0},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$146,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C181,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF67)","v":0},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$146,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C181,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG67)","v":0},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$146,[64]Trairi!$B$2:$B$491,0),MATCH($C181,[64]Trairi!$B$2:$AP$2,0))*1)*(BH67)","v":0},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$146,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C181,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI67)","v":0}]
[null,182,2057,"Nº Ligações Ativas - esgoto",0,0,0,0,0,null,{"$f":"(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$146,[64]Aquiraz!$B$2:$B$492,0),MATCH($C182,[64]Aquiraz!$B$2:$AP$2,0))*1)*(AL68)","v":0},{"$f":"(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$146,[64]Barbalha!$B$2:$B$491,0),MATCH($C182,[64]Barbalha!$B$2:$AP$2,0))*1)*(AM68)","v":0},{"$f":"(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$146,[64]Cascavel!$B$2:$B$491,0),MATCH($C182,[64]Cascavel!$B$2:$AP$2,0))*1)*(AN68)","v":0},{"$f":"(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$146,[64]Caucaia!$B$2:$B$491,0),MATCH($C182,[64]Caucaia!$B$2:$AP$2,0))*1)*(AO68)","v":0},{"$f":"(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$146,[64]Chorozinho!$B$2:$B$491,0),MATCH($C182,[64]Chorozinho!$B$2:$AP$2,0))*1)*(AP68)","v":0},{"$f":"(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$146,[64]Eusébio!$B$2:$B$491,0),MATCH($C182,[64]Eusébio!$B$2:$AP$2,0))*1)*(AQ68)","v":0},{"$f":"(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$146,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C182,'[64]Farias Brito'!$B$2:$AP$2,0))*1)*(AR68)","v":0},{"$f":"(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$146,[64]Fortaleza!$B$2:$B$427,0),MATCH($C182,[64]Fortaleza!$B$2:$AP$2,0))*1)*(AS68)","v":0},{"$f":"(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$146,[64]Guaiúba!$B$2:$B$491,0),MATCH($C182,[64]Guaiúba!$B$2:$AP$2,0))*1)*(AT68)","v":0},{"$f":"(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$146,[64]Horizonte!$B$2:$B$491,0),MATCH($C182,[64]Horizonte!$B$2:$AP$2,0))*1)*(AU68)","v":0},{"$f":"(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$146,[64]Itaitinga!$B$2:$B$491,0),MATCH($C182,[64]Itaitinga!$B$2:$AP$2,0))*1)*(AV68)","v":0},{"$f":"(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$146,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C182,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1)*(AW68)","v":0},{"$f":"(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$146,[64]Maracanaú!$B$2:$B$491,0),MATCH($C182,[64]Maracanaú!$B$2:$AP$2,0))*1)*(AX68)","v":0},{"$f":"(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$146,[64]Maranguape!$B$2:$B$491,0),MATCH($C182,[64]Maranguape!$B$2:$AP$2,0))*1)*(AY68)","v":0},{"$f":"(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$146,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C182,'[64]Missão Velha'!$B$2:$AP$2,0))*1)*(AZ68)","v":0},{"$f":"(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$146,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C182,'[64]Nova Olinda'!$B$2:$AP$2,0))*1)*(BA68)","v":0},{"$f":"(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$146,[64]Pacajus!$B$2:$B$491,0),MATCH($C182,[64]Pacajus!$B$2:$AP$2,0))*1)*(BB68)","v":0},{"$f":"(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$146,[64]Pacatuba!$B$2:$B$491,0),MATCH($C182,[64]Pacatuba!$B$2:$AP$2,0))*1)*(BC68)","v":0},{"$f":"(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$146,[64]Paracuru!$B$2:$B$491,0),MATCH($C182,[64]Paracuru!$B$2:$AP$2,0))*1)*(BD68)","v":0},{"$f":"(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$146,[64]Paraipaba!$B$2:$B$491,0),MATCH($C182,[64]Paraipaba!$B$2:$AP$2,0))*1)*(BE68)","v":0},{"$f":"(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$146,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C182,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1)*(BF68)","v":0},{"$f":"(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$146,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C182,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1)*(BG68)","v":0},{"$f":"(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$146,[64]Trairi!$B$2:$B$491,0),MATCH($C182,[64]Trairi!$B$2:$AP$2,0))*1)*(BH68)","v":0},{"$f":"(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$146,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C182,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1)*(BI68)","v":0}]
[null,183,null,""]
["Tratamento de Esgoto Sobre o Volume Coletado",184,"Meta de tratamento de esgoto sobre o volume coletado",""]
[null,185,2020,"Meta de tratamento de esgoto sobre o volume coletado",null,null,null,null,null,null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$184,[64]Aquiraz!$B$2:$B$492,0),MATCH($C185,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$184,[64]Barbalha!$B$2:$B$491,0),MATCH($C185,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$184,[64]Cascavel!$B$2:$B$491,0),MATCH($C185,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$184,[64]Caucaia!$B$2:$B$491,0),MATCH($C185,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$184,[64]Chorozinho!$B$2:$B$491,0),MATCH($C185,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":0},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$184,[64]Eusébio!$B$2:$B$491,0),MATCH($C185,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$184,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C185,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":0},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$184,[64]Fortaleza!$B$2:$B$427,0),MATCH($C185,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$184,[64]Guaiúba!$B$2:$B$491,0),MATCH($C185,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$184,[64]Horizonte!$B$2:$B$491,0),MATCH($C185,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$184,[64]Itaitinga!$B$2:$B$491,0),MATCH($C185,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$184,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C185,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$184,[64]Maracanaú!$B$2:$B$491,0),MATCH($C185,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$184,[64]Maranguape!$B$2:$B$491,0),MATCH($C185,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":0.99119999999999997},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$184,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C185,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$184,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C185,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":0},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$184,[64]Pacajus!$B$2:$B$491,0),MATCH($C185,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$184,[64]Pacatuba!$B$2:$B$491,0),MATCH($C185,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":0.77800000000000002},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$184,[64]Paracuru!$B$2:$B$491,0),MATCH($C185,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$184,[64]Paraipaba!$B$2:$B$491,0),MATCH($C185,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$184,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C185,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":0.89290000000000003},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$184,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C185,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$184,[64]Trairi!$B$2:$B$491,0),MATCH($C185,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$184,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C185,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":1}]
[null,186,2023,{"$f":"IF(C186=\"\",\"\",IF(AND(COUNT(C186)>0,COUNT(C185)=0),C185,D185))","v":"Meta de tratamento de esgoto sobre o volume coletado"},null,null,null,null,null,null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$184,[64]Aquiraz!$B$2:$B$492,0),MATCH($C186,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$184,[64]Barbalha!$B$2:$B$491,0),MATCH($C186,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$184,[64]Cascavel!$B$2:$B$491,0),MATCH($C186,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":0.96060000000000001},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$184,[64]Caucaia!$B$2:$B$491,0),MATCH($C186,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$184,[64]Chorozinho!$B$2:$B$491,0),MATCH($C186,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":0},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$184,[64]Eusébio!$B$2:$B$491,0),MATCH($C186,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$184,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C186,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":0},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$184,[64]Fortaleza!$B$2:$B$427,0),MATCH($C186,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$184,[64]Guaiúba!$B$2:$B$491,0),MATCH($C186,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":0.99299999999999999},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$184,[64]Horizonte!$B$2:$B$491,0),MATCH($C186,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$184,[64]Itaitinga!$B$2:$B$491,0),MATCH($C186,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$184,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C186,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$184,[64]Maracanaú!$B$2:$B$491,0),MATCH($C186,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$184,[64]Maranguape!$B$2:$B$491,0),MATCH($C186,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":0.94789999999999996},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$184,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C186,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$184,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C186,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":0},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$184,[64]Pacajus!$B$2:$B$491,0),MATCH($C186,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":0.78220000000000001},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$184,[64]Pacatuba!$B$2:$B$491,0),MATCH($C186,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":0.70109999999999995},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$184,[64]Paracuru!$B$2:$B$491,0),MATCH($C186,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":0.84199999999999997},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$184,[64]Paraipaba!$B$2:$B$491,0),MATCH($C186,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$184,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C186,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$184,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C186,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$184,[64]Trairi!$B$2:$B$491,0),MATCH($C186,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$184,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C186,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":1}]
[null,187,{"$f":"C186+1","v":2024},"Meta de tratamento de esgoto sobre o volume coletado",null,null,null,null,null,null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$184,[64]Aquiraz!$B$2:$B$492,0),MATCH($C187,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$184,[64]Barbalha!$B$2:$B$491,0),MATCH($C187,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$184,[64]Cascavel!$B$2:$B$491,0),MATCH($C187,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":0.56000000000000005},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$184,[64]Caucaia!$B$2:$B$491,0),MATCH($C187,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$184,[64]Chorozinho!$B$2:$B$491,0),MATCH($C187,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":0},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$184,[64]Eusébio!$B$2:$B$491,0),MATCH($C187,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$184,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C187,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":0},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$184,[64]Fortaleza!$B$2:$B$427,0),MATCH($C187,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$184,[64]Guaiúba!$B$2:$B$491,0),MATCH($C187,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":0.97619999999999996},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$184,[64]Horizonte!$B$2:$B$491,0),MATCH($C187,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$184,[64]Itaitinga!$B$2:$B$491,0),MATCH($C187,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$184,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C187,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$184,[64]Maracanaú!$B$2:$B$491,0),MATCH($C187,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$184,[64]Maranguape!$B$2:$B$491,0),MATCH($C187,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":0.94030000000000002},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$184,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C187,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$184,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C187,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":0},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$184,[64]Pacajus!$B$2:$B$491,0),MATCH($C187,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":0.44569999999999999},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$184,[64]Pacatuba!$B$2:$B$491,0),MATCH($C187,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":0.62809999999999999},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$184,[64]Paracuru!$B$2:$B$491,0),MATCH($C187,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":0.69679999999999997},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$184,[64]Paraipaba!$B$2:$B$491,0),MATCH($C187,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$184,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C187,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$184,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C187,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$184,[64]Trairi!$B$2:$B$491,0),MATCH($C187,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$184,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C187,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":1}]
[null,188,2025,"Meta de tratamento de esgoto sobre o volume coletado",null,null,null,null,null,null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$184,[64]Aquiraz!$B$2:$B$492,0),MATCH($C188,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$184,[64]Barbalha!$B$2:$B$491,0),MATCH($C188,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$184,[64]Cascavel!$B$2:$B$491,0),MATCH($C188,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$184,[64]Caucaia!$B$2:$B$491,0),MATCH($C188,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$184,[64]Chorozinho!$B$2:$B$491,0),MATCH($C188,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$184,[64]Eusébio!$B$2:$B$491,0),MATCH($C188,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$184,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C188,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$184,[64]Fortaleza!$B$2:$B$427,0),MATCH($C188,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$184,[64]Guaiúba!$B$2:$B$491,0),MATCH($C188,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":0.95430000000000004},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$184,[64]Horizonte!$B$2:$B$491,0),MATCH($C188,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$184,[64]Itaitinga!$B$2:$B$491,0),MATCH($C188,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$184,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C188,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$184,[64]Maracanaú!$B$2:$B$491,0),MATCH($C188,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$184,[64]Maranguape!$B$2:$B$491,0),MATCH($C188,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$184,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C188,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$184,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C188,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$184,[64]Pacajus!$B$2:$B$491,0),MATCH($C188,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$184,[64]Pacatuba!$B$2:$B$491,0),MATCH($C188,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$184,[64]Paracuru!$B$2:$B$491,0),MATCH($C188,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$184,[64]Paraipaba!$B$2:$B$491,0),MATCH($C188,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":0.98919999999999997},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$184,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C188,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$184,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C188,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$184,[64]Trairi!$B$2:$B$491,0),MATCH($C188,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$184,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C188,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":1}]
[null,189,2026,"Meta de tratamento de esgoto sobre o volume coletado",null,null,null,null,null,null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$184,[64]Aquiraz!$B$2:$B$492,0),MATCH($C189,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$184,[64]Barbalha!$B$2:$B$491,0),MATCH($C189,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$184,[64]Cascavel!$B$2:$B$491,0),MATCH($C189,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$184,[64]Caucaia!$B$2:$B$491,0),MATCH($C189,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$184,[64]Chorozinho!$B$2:$B$491,0),MATCH($C189,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$184,[64]Eusébio!$B$2:$B$491,0),MATCH($C189,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$184,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C189,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$184,[64]Fortaleza!$B$2:$B$427,0),MATCH($C189,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$184,[64]Guaiúba!$B$2:$B$491,0),MATCH($C189,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$184,[64]Horizonte!$B$2:$B$491,0),MATCH($C189,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$184,[64]Itaitinga!$B$2:$B$491,0),MATCH($C189,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$184,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C189,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$184,[64]Maracanaú!$B$2:$B$491,0),MATCH($C189,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$184,[64]Maranguape!$B$2:$B$491,0),MATCH($C189,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$184,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C189,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$184,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C189,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$184,[64]Pacajus!$B$2:$B$491,0),MATCH($C189,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$184,[64]Pacatuba!$B$2:$B$491,0),MATCH($C189,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$184,[64]Paracuru!$B$2:$B$491,0),MATCH($C189,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$184,[64]Paraipaba!$B$2:$B$491,0),MATCH($C189,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$184,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C189,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$184,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C189,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$184,[64]Trairi!$B$2:$B$491,0),MATCH($C189,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$184,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C189,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":1}]
[null,190,2027,"Meta de tratamento de esgoto sobre o volume coletado",null,null,null,null,null,null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$184,[64]Aquiraz!$B$2:$B$492,0),MATCH($C190,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$184,[64]Barbalha!$B$2:$B$491,0),MATCH($C190,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$184,[64]Cascavel!$B$2:$B$491,0),MATCH($C190,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$184,[64]Caucaia!$B$2:$B$491,0),MATCH($C190,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$184,[64]Chorozinho!$B$2:$B$491,0),MATCH($C190,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$184,[64]Eusébio!$B$2:$B$491,0),MATCH($C190,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$184,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C190,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$184,[64]Fortaleza!$B$2:$B$427,0),MATCH($C190,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$184,[64]Guaiúba!$B$2:$B$491,0),MATCH($C190,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$184,[64]Horizonte!$B$2:$B$491,0),MATCH($C190,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$184,[64]Itaitinga!$B$2:$B$491,0),MATCH($C190,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$184,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C190,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$184,[64]Maracanaú!$B$2:$B$491,0),MATCH($C190,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$184,[64]Maranguape!$B$2:$B$491,0),MATCH($C190,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$184,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C190,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$184,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C190,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$184,[64]Pacajus!$B$2:$B$491,0),MATCH($C190,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$184,[64]Pacatuba!$B$2:$B$491,0),MATCH($C190,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$184,[64]Paracuru!$B$2:$B$491,0),MATCH($C190,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$184,[64]Paraipaba!$B$2:$B$491,0),MATCH($C190,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$184,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C190,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$184,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C190,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$184,[64]Trairi!$B$2:$B$491,0),MATCH($C190,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$184,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C190,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":1}]
[null,191,2028,"Meta de tratamento de esgoto sobre o volume coletado",null,null,null,null,null,null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$184,[64]Aquiraz!$B$2:$B$492,0),MATCH($C191,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$184,[64]Barbalha!$B$2:$B$491,0),MATCH($C191,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$184,[64]Cascavel!$B$2:$B$491,0),MATCH($C191,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$184,[64]Caucaia!$B$2:$B$491,0),MATCH($C191,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$184,[64]Chorozinho!$B$2:$B$491,0),MATCH($C191,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$184,[64]Eusébio!$B$2:$B$491,0),MATCH($C191,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$184,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C191,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$184,[64]Fortaleza!$B$2:$B$427,0),MATCH($C191,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$184,[64]Guaiúba!$B$2:$B$491,0),MATCH($C191,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$184,[64]Horizonte!$B$2:$B$491,0),MATCH($C191,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$184,[64]Itaitinga!$B$2:$B$491,0),MATCH($C191,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$184,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C191,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$184,[64]Maracanaú!$B$2:$B$491,0),MATCH($C191,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$184,[64]Maranguape!$B$2:$B$491,0),MATCH($C191,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$184,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C191,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$184,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C191,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$184,[64]Pacajus!$B$2:$B$491,0),MATCH($C191,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$184,[64]Pacatuba!$B$2:$B$491,0),MATCH($C191,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$184,[64]Paracuru!$B$2:$B$491,0),MATCH($C191,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$184,[64]Paraipaba!$B$2:$B$491,0),MATCH($C191,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$184,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C191,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$184,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C191,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$184,[64]Trairi!$B$2:$B$491,0),MATCH($C191,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$184,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C191,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":1}]
[null,192,2029,"Meta de tratamento de esgoto sobre o volume coletado",null,null,null,null,null,null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$184,[64]Aquiraz!$B$2:$B$492,0),MATCH($C192,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$184,[64]Barbalha!$B$2:$B$491,0),MATCH($C192,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$184,[64]Cascavel!$B$2:$B$491,0),MATCH($C192,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$184,[64]Caucaia!$B$2:$B$491,0),MATCH($C192,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$184,[64]Chorozinho!$B$2:$B$491,0),MATCH($C192,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$184,[64]Eusébio!$B$2:$B$491,0),MATCH($C192,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$184,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C192,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$184,[64]Fortaleza!$B$2:$B$427,0),MATCH($C192,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$184,[64]Guaiúba!$B$2:$B$491,0),MATCH($C192,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$184,[64]Horizonte!$B$2:$B$491,0),MATCH($C192,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$184,[64]Itaitinga!$B$2:$B$491,0),MATCH($C192,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$184,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C192,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$184,[64]Maracanaú!$B$2:$B$491,0),MATCH($C192,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$184,[64]Maranguape!$B$2:$B$491,0),MATCH($C192,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$184,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C192,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$184,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C192,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$184,[64]Pacajus!$B$2:$B$491,0),MATCH($C192,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$184,[64]Pacatuba!$B$2:$B$491,0),MATCH($C192,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$184,[64]Paracuru!$B$2:$B$491,0),MATCH($C192,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$184,[64]Paraipaba!$B$2:$B$491,0),MATCH($C192,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$184,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C192,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$184,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C192,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$184,[64]Trairi!$B$2:$B$491,0),MATCH($C192,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$184,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C192,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":1}]
[null,193,2030,"Meta de tratamento de esgoto sobre o volume coletado",null,null,null,null,null,null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$184,[64]Aquiraz!$B$2:$B$492,0),MATCH($C193,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$184,[64]Barbalha!$B$2:$B$491,0),MATCH($C193,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$184,[64]Cascavel!$B$2:$B$491,0),MATCH($C193,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$184,[64]Caucaia!$B$2:$B$491,0),MATCH($C193,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$184,[64]Chorozinho!$B$2:$B$491,0),MATCH($C193,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$184,[64]Eusébio!$B$2:$B$491,0),MATCH($C193,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$184,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C193,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$184,[64]Fortaleza!$B$2:$B$427,0),MATCH($C193,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$184,[64]Guaiúba!$B$2:$B$491,0),MATCH($C193,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$184,[64]Horizonte!$B$2:$B$491,0),MATCH($C193,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$184,[64]Itaitinga!$B$2:$B$491,0),MATCH($C193,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$184,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C193,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$184,[64]Maracanaú!$B$2:$B$491,0),MATCH($C193,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$184,[64]Maranguape!$B$2:$B$491,0),MATCH($C193,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$184,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C193,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$184,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C193,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$184,[64]Pacajus!$B$2:$B$491,0),MATCH($C193,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$184,[64]Pacatuba!$B$2:$B$491,0),MATCH($C193,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$184,[64]Paracuru!$B$2:$B$491,0),MATCH($C193,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$184,[64]Paraipaba!$B$2:$B$491,0),MATCH($C193,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$184,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C193,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$184,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C193,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$184,[64]Trairi!$B$2:$B$491,0),MATCH($C193,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$184,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C193,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":1}]
[null,194,2031,"Meta de tratamento de esgoto sobre o volume coletado",null,null,null,null,null,null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$184,[64]Aquiraz!$B$2:$B$492,0),MATCH($C194,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$184,[64]Barbalha!$B$2:$B$491,0),MATCH($C194,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$184,[64]Cascavel!$B$2:$B$491,0),MATCH($C194,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$184,[64]Caucaia!$B$2:$B$491,0),MATCH($C194,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$184,[64]Chorozinho!$B$2:$B$491,0),MATCH($C194,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$184,[64]Eusébio!$B$2:$B$491,0),MATCH($C194,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$184,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C194,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$184,[64]Fortaleza!$B$2:$B$427,0),MATCH($C194,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$184,[64]Guaiúba!$B$2:$B$491,0),MATCH($C194,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$184,[64]Horizonte!$B$2:$B$491,0),MATCH($C194,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$184,[64]Itaitinga!$B$2:$B$491,0),MATCH($C194,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$184,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C194,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$184,[64]Maracanaú!$B$2:$B$491,0),MATCH($C194,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$184,[64]Maranguape!$B$2:$B$491,0),MATCH($C194,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$184,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C194,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$184,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C194,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$184,[64]Pacajus!$B$2:$B$491,0),MATCH($C194,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$184,[64]Pacatuba!$B$2:$B$491,0),MATCH($C194,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$184,[64]Paracuru!$B$2:$B$491,0),MATCH($C194,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$184,[64]Paraipaba!$B$2:$B$491,0),MATCH($C194,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$184,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C194,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$184,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C194,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$184,[64]Trairi!$B$2:$B$491,0),MATCH($C194,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$184,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C194,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":1}]
[null,195,2032,"Meta de tratamento de esgoto sobre o volume coletado",null,null,null,null,null,null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$184,[64]Aquiraz!$B$2:$B$492,0),MATCH($C195,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$184,[64]Barbalha!$B$2:$B$491,0),MATCH($C195,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$184,[64]Cascavel!$B$2:$B$491,0),MATCH($C195,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$184,[64]Caucaia!$B$2:$B$491,0),MATCH($C195,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$184,[64]Chorozinho!$B$2:$B$491,0),MATCH($C195,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$184,[64]Eusébio!$B$2:$B$491,0),MATCH($C195,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$184,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C195,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$184,[64]Fortaleza!$B$2:$B$427,0),MATCH($C195,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$184,[64]Guaiúba!$B$2:$B$491,0),MATCH($C195,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$184,[64]Horizonte!$B$2:$B$491,0),MATCH($C195,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$184,[64]Itaitinga!$B$2:$B$491,0),MATCH($C195,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$184,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C195,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$184,[64]Maracanaú!$B$2:$B$491,0),MATCH($C195,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$184,[64]Maranguape!$B$2:$B$491,0),MATCH($C195,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$184,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C195,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$184,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C195,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$184,[64]Pacajus!$B$2:$B$491,0),MATCH($C195,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$184,[64]Pacatuba!$B$2:$B$491,0),MATCH($C195,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$184,[64]Paracuru!$B$2:$B$491,0),MATCH($C195,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$184,[64]Paraipaba!$B$2:$B$491,0),MATCH($C195,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$184,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C195,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$184,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C195,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$184,[64]Trairi!$B$2:$B$491,0),MATCH($C195,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$184,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C195,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":1}]
[null,196,2033,"Meta de tratamento de esgoto sobre o volume coletado",null,null,null,null,null,null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$184,[64]Aquiraz!$B$2:$B$492,0),MATCH($C196,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$184,[64]Barbalha!$B$2:$B$491,0),MATCH($C196,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$184,[64]Cascavel!$B$2:$B$491,0),MATCH($C196,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$184,[64]Caucaia!$B$2:$B$491,0),MATCH($C196,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$184,[64]Chorozinho!$B$2:$B$491,0),MATCH($C196,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$184,[64]Eusébio!$B$2:$B$491,0),MATCH($C196,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$184,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C196,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$184,[64]Fortaleza!$B$2:$B$427,0),MATCH($C196,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$184,[64]Guaiúba!$B$2:$B$491,0),MATCH($C196,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$184,[64]Horizonte!$B$2:$B$491,0),MATCH($C196,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$184,[64]Itaitinga!$B$2:$B$491,0),MATCH($C196,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$184,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C196,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$184,[64]Maracanaú!$B$2:$B$491,0),MATCH($C196,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$184,[64]Maranguape!$B$2:$B$491,0),MATCH($C196,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$184,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C196,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$184,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C196,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$184,[64]Pacajus!$B$2:$B$491,0),MATCH($C196,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$184,[64]Pacatuba!$B$2:$B$491,0),MATCH($C196,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$184,[64]Paracuru!$B$2:$B$491,0),MATCH($C196,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$184,[64]Paraipaba!$B$2:$B$491,0),MATCH($C196,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$184,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C196,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$184,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C196,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$184,[64]Trairi!$B$2:$B$491,0),MATCH($C196,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$184,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C196,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":1}]
[null,197,2034,"Meta de tratamento de esgoto sobre o volume coletado",null,null,null,null,null,null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$184,[64]Aquiraz!$B$2:$B$492,0),MATCH($C197,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$184,[64]Barbalha!$B$2:$B$491,0),MATCH($C197,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$184,[64]Cascavel!$B$2:$B$491,0),MATCH($C197,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$184,[64]Caucaia!$B$2:$B$491,0),MATCH($C197,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$184,[64]Chorozinho!$B$2:$B$491,0),MATCH($C197,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$184,[64]Eusébio!$B$2:$B$491,0),MATCH($C197,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$184,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C197,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$184,[64]Fortaleza!$B$2:$B$427,0),MATCH($C197,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$184,[64]Guaiúba!$B$2:$B$491,0),MATCH($C197,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$184,[64]Horizonte!$B$2:$B$491,0),MATCH($C197,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$184,[64]Itaitinga!$B$2:$B$491,0),MATCH($C197,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$184,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C197,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$184,[64]Maracanaú!$B$2:$B$491,0),MATCH($C197,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$184,[64]Maranguape!$B$2:$B$491,0),MATCH($C197,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$184,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C197,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$184,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C197,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$184,[64]Pacajus!$B$2:$B$491,0),MATCH($C197,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$184,[64]Pacatuba!$B$2:$B$491,0),MATCH($C197,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$184,[64]Paracuru!$B$2:$B$491,0),MATCH($C197,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$184,[64]Paraipaba!$B$2:$B$491,0),MATCH($C197,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$184,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C197,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$184,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C197,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$184,[64]Trairi!$B$2:$B$491,0),MATCH($C197,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$184,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C197,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":1}]
[null,198,2035,"Meta de tratamento de esgoto sobre o volume coletado",null,null,null,null,null,null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$184,[64]Aquiraz!$B$2:$B$492,0),MATCH($C198,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$184,[64]Barbalha!$B$2:$B$491,0),MATCH($C198,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$184,[64]Cascavel!$B$2:$B$491,0),MATCH($C198,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$184,[64]Caucaia!$B$2:$B$491,0),MATCH($C198,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$184,[64]Chorozinho!$B$2:$B$491,0),MATCH($C198,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$184,[64]Eusébio!$B$2:$B$491,0),MATCH($C198,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$184,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C198,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$184,[64]Fortaleza!$B$2:$B$427,0),MATCH($C198,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$184,[64]Guaiúba!$B$2:$B$491,0),MATCH($C198,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$184,[64]Horizonte!$B$2:$B$491,0),MATCH($C198,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$184,[64]Itaitinga!$B$2:$B$491,0),MATCH($C198,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$184,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C198,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$184,[64]Maracanaú!$B$2:$B$491,0),MATCH($C198,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$184,[64]Maranguape!$B$2:$B$491,0),MATCH($C198,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$184,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C198,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$184,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C198,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$184,[64]Pacajus!$B$2:$B$491,0),MATCH($C198,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$184,[64]Pacatuba!$B$2:$B$491,0),MATCH($C198,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$184,[64]Paracuru!$B$2:$B$491,0),MATCH($C198,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$184,[64]Paraipaba!$B$2:$B$491,0),MATCH($C198,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$184,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C198,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$184,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C198,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$184,[64]Trairi!$B$2:$B$491,0),MATCH($C198,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$184,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C198,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":1}]
[null,199,2036,"Meta de tratamento de esgoto sobre o volume coletado",null,null,null,null,null,null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$184,[64]Aquiraz!$B$2:$B$492,0),MATCH($C199,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$184,[64]Barbalha!$B$2:$B$491,0),MATCH($C199,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$184,[64]Cascavel!$B$2:$B$491,0),MATCH($C199,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$184,[64]Caucaia!$B$2:$B$491,0),MATCH($C199,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$184,[64]Chorozinho!$B$2:$B$491,0),MATCH($C199,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$184,[64]Eusébio!$B$2:$B$491,0),MATCH($C199,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$184,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C199,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$184,[64]Fortaleza!$B$2:$B$427,0),MATCH($C199,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$184,[64]Guaiúba!$B$2:$B$491,0),MATCH($C199,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$184,[64]Horizonte!$B$2:$B$491,0),MATCH($C199,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$184,[64]Itaitinga!$B$2:$B$491,0),MATCH($C199,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$184,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C199,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$184,[64]Maracanaú!$B$2:$B$491,0),MATCH($C199,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$184,[64]Maranguape!$B$2:$B$491,0),MATCH($C199,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$184,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C199,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$184,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C199,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$184,[64]Pacajus!$B$2:$B$491,0),MATCH($C199,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$184,[64]Pacatuba!$B$2:$B$491,0),MATCH($C199,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$184,[64]Paracuru!$B$2:$B$491,0),MATCH($C199,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$184,[64]Paraipaba!$B$2:$B$491,0),MATCH($C199,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$184,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C199,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$184,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C199,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$184,[64]Trairi!$B$2:$B$491,0),MATCH($C199,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$184,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C199,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":1}]
[null,200,2037,"Meta de tratamento de esgoto sobre o volume coletado",null,null,null,null,null,null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$184,[64]Aquiraz!$B$2:$B$492,0),MATCH($C200,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$184,[64]Barbalha!$B$2:$B$491,0),MATCH($C200,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$184,[64]Cascavel!$B$2:$B$491,0),MATCH($C200,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$184,[64]Caucaia!$B$2:$B$491,0),MATCH($C200,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$184,[64]Chorozinho!$B$2:$B$491,0),MATCH($C200,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$184,[64]Eusébio!$B$2:$B$491,0),MATCH($C200,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$184,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C200,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$184,[64]Fortaleza!$B$2:$B$427,0),MATCH($C200,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$184,[64]Guaiúba!$B$2:$B$491,0),MATCH($C200,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$184,[64]Horizonte!$B$2:$B$491,0),MATCH($C200,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$184,[64]Itaitinga!$B$2:$B$491,0),MATCH($C200,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$184,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C200,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$184,[64]Maracanaú!$B$2:$B$491,0),MATCH($C200,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$184,[64]Maranguape!$B$2:$B$491,0),MATCH($C200,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$184,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C200,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$184,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C200,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$184,[64]Pacajus!$B$2:$B$491,0),MATCH($C200,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$184,[64]Pacatuba!$B$2:$B$491,0),MATCH($C200,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$184,[64]Paracuru!$B$2:$B$491,0),MATCH($C200,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$184,[64]Paraipaba!$B$2:$B$491,0),MATCH($C200,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$184,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C200,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$184,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C200,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$184,[64]Trairi!$B$2:$B$491,0),MATCH($C200,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$184,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C200,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":1}]
[null,201,2038,"Meta de tratamento de esgoto sobre o volume coletado",null,null,null,null,null,null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$184,[64]Aquiraz!$B$2:$B$492,0),MATCH($C201,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$184,[64]Barbalha!$B$2:$B$491,0),MATCH($C201,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$184,[64]Cascavel!$B$2:$B$491,0),MATCH($C201,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$184,[64]Caucaia!$B$2:$B$491,0),MATCH($C201,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$184,[64]Chorozinho!$B$2:$B$491,0),MATCH($C201,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$184,[64]Eusébio!$B$2:$B$491,0),MATCH($C201,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$184,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C201,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$184,[64]Fortaleza!$B$2:$B$427,0),MATCH($C201,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$184,[64]Guaiúba!$B$2:$B$491,0),MATCH($C201,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$184,[64]Horizonte!$B$2:$B$491,0),MATCH($C201,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$184,[64]Itaitinga!$B$2:$B$491,0),MATCH($C201,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$184,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C201,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$184,[64]Maracanaú!$B$2:$B$491,0),MATCH($C201,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$184,[64]Maranguape!$B$2:$B$491,0),MATCH($C201,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$184,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C201,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$184,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C201,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$184,[64]Pacajus!$B$2:$B$491,0),MATCH($C201,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$184,[64]Pacatuba!$B$2:$B$491,0),MATCH($C201,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$184,[64]Paracuru!$B$2:$B$491,0),MATCH($C201,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$184,[64]Paraipaba!$B$2:$B$491,0),MATCH($C201,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$184,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C201,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$184,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C201,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$184,[64]Trairi!$B$2:$B$491,0),MATCH($C201,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$184,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C201,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":1}]
[null,202,2039,"Meta de tratamento de esgoto sobre o volume coletado",null,null,null,null,null,null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$184,[64]Aquiraz!$B$2:$B$492,0),MATCH($C202,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$184,[64]Barbalha!$B$2:$B$491,0),MATCH($C202,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$184,[64]Cascavel!$B$2:$B$491,0),MATCH($C202,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$184,[64]Caucaia!$B$2:$B$491,0),MATCH($C202,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$184,[64]Chorozinho!$B$2:$B$491,0),MATCH($C202,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$184,[64]Eusébio!$B$2:$B$491,0),MATCH($C202,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$184,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C202,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$184,[64]Fortaleza!$B$2:$B$427,0),MATCH($C202,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$184,[64]Guaiúba!$B$2:$B$491,0),MATCH($C202,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$184,[64]Horizonte!$B$2:$B$491,0),MATCH($C202,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$184,[64]Itaitinga!$B$2:$B$491,0),MATCH($C202,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$184,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C202,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$184,[64]Maracanaú!$B$2:$B$491,0),MATCH($C202,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$184,[64]Maranguape!$B$2:$B$491,0),MATCH($C202,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$184,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C202,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$184,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C202,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$184,[64]Pacajus!$B$2:$B$491,0),MATCH($C202,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$184,[64]Pacatuba!$B$2:$B$491,0),MATCH($C202,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$184,[64]Paracuru!$B$2:$B$491,0),MATCH($C202,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$184,[64]Paraipaba!$B$2:$B$491,0),MATCH($C202,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$184,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C202,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$184,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C202,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$184,[64]Trairi!$B$2:$B$491,0),MATCH($C202,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$184,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C202,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":1}]
[null,203,2040,"Meta de tratamento de esgoto sobre o volume coletado",null,null,null,null,null,null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$184,[64]Aquiraz!$B$2:$B$492,0),MATCH($C203,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$184,[64]Barbalha!$B$2:$B$491,0),MATCH($C203,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$184,[64]Cascavel!$B$2:$B$491,0),MATCH($C203,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$184,[64]Caucaia!$B$2:$B$491,0),MATCH($C203,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$184,[64]Chorozinho!$B$2:$B$491,0),MATCH($C203,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$184,[64]Eusébio!$B$2:$B$491,0),MATCH($C203,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$184,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C203,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$184,[64]Fortaleza!$B$2:$B$427,0),MATCH($C203,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$184,[64]Guaiúba!$B$2:$B$491,0),MATCH($C203,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$184,[64]Horizonte!$B$2:$B$491,0),MATCH($C203,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$184,[64]Itaitinga!$B$2:$B$491,0),MATCH($C203,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$184,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C203,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$184,[64]Maracanaú!$B$2:$B$491,0),MATCH($C203,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$184,[64]Maranguape!$B$2:$B$491,0),MATCH($C203,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$184,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C203,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$184,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C203,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$184,[64]Pacajus!$B$2:$B$491,0),MATCH($C203,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$184,[64]Pacatuba!$B$2:$B$491,0),MATCH($C203,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$184,[64]Paracuru!$B$2:$B$491,0),MATCH($C203,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$184,[64]Paraipaba!$B$2:$B$491,0),MATCH($C203,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$184,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C203,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$184,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C203,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$184,[64]Trairi!$B$2:$B$491,0),MATCH($C203,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$184,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C203,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":1}]
[null,204,2041,"Meta de tratamento de esgoto sobre o volume coletado",null,null,null,null,null,null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$184,[64]Aquiraz!$B$2:$B$492,0),MATCH($C204,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$184,[64]Barbalha!$B$2:$B$491,0),MATCH($C204,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$184,[64]Cascavel!$B$2:$B$491,0),MATCH($C204,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$184,[64]Caucaia!$B$2:$B$491,0),MATCH($C204,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$184,[64]Chorozinho!$B$2:$B$491,0),MATCH($C204,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$184,[64]Eusébio!$B$2:$B$491,0),MATCH($C204,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$184,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C204,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$184,[64]Fortaleza!$B$2:$B$427,0),MATCH($C204,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$184,[64]Guaiúba!$B$2:$B$491,0),MATCH($C204,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$184,[64]Horizonte!$B$2:$B$491,0),MATCH($C204,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$184,[64]Itaitinga!$B$2:$B$491,0),MATCH($C204,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$184,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C204,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$184,[64]Maracanaú!$B$2:$B$491,0),MATCH($C204,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$184,[64]Maranguape!$B$2:$B$491,0),MATCH($C204,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$184,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C204,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$184,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C204,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$184,[64]Pacajus!$B$2:$B$491,0),MATCH($C204,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$184,[64]Pacatuba!$B$2:$B$491,0),MATCH($C204,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$184,[64]Paracuru!$B$2:$B$491,0),MATCH($C204,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$184,[64]Paraipaba!$B$2:$B$491,0),MATCH($C204,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$184,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C204,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$184,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C204,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$184,[64]Trairi!$B$2:$B$491,0),MATCH($C204,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$184,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C204,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":1}]
[null,205,2042,"Meta de tratamento de esgoto sobre o volume coletado",null,null,null,null,null,null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$184,[64]Aquiraz!$B$2:$B$492,0),MATCH($C205,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$184,[64]Barbalha!$B$2:$B$491,0),MATCH($C205,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$184,[64]Cascavel!$B$2:$B$491,0),MATCH($C205,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$184,[64]Caucaia!$B$2:$B$491,0),MATCH($C205,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$184,[64]Chorozinho!$B$2:$B$491,0),MATCH($C205,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$184,[64]Eusébio!$B$2:$B$491,0),MATCH($C205,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$184,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C205,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$184,[64]Fortaleza!$B$2:$B$427,0),MATCH($C205,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$184,[64]Guaiúba!$B$2:$B$491,0),MATCH($C205,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$184,[64]Horizonte!$B$2:$B$491,0),MATCH($C205,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$184,[64]Itaitinga!$B$2:$B$491,0),MATCH($C205,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$184,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C205,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$184,[64]Maracanaú!$B$2:$B$491,0),MATCH($C205,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$184,[64]Maranguape!$B$2:$B$491,0),MATCH($C205,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$184,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C205,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$184,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C205,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$184,[64]Pacajus!$B$2:$B$491,0),MATCH($C205,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$184,[64]Pacatuba!$B$2:$B$491,0),MATCH($C205,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$184,[64]Paracuru!$B$2:$B$491,0),MATCH($C205,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$184,[64]Paraipaba!$B$2:$B$491,0),MATCH($C205,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$184,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C205,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$184,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C205,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$184,[64]Trairi!$B$2:$B$491,0),MATCH($C205,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$184,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C205,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":1}]
[null,206,2043,"Meta de tratamento de esgoto sobre o volume coletado",null,null,null,null,null,null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$184,[64]Aquiraz!$B$2:$B$492,0),MATCH($C206,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$184,[64]Barbalha!$B$2:$B$491,0),MATCH($C206,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$184,[64]Cascavel!$B$2:$B$491,0),MATCH($C206,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$184,[64]Caucaia!$B$2:$B$491,0),MATCH($C206,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$184,[64]Chorozinho!$B$2:$B$491,0),MATCH($C206,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$184,[64]Eusébio!$B$2:$B$491,0),MATCH($C206,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$184,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C206,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$184,[64]Fortaleza!$B$2:$B$427,0),MATCH($C206,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$184,[64]Guaiúba!$B$2:$B$491,0),MATCH($C206,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$184,[64]Horizonte!$B$2:$B$491,0),MATCH($C206,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$184,[64]Itaitinga!$B$2:$B$491,0),MATCH($C206,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$184,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C206,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$184,[64]Maracanaú!$B$2:$B$491,0),MATCH($C206,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$184,[64]Maranguape!$B$2:$B$491,0),MATCH($C206,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$184,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C206,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$184,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C206,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$184,[64]Pacajus!$B$2:$B$491,0),MATCH($C206,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$184,[64]Pacatuba!$B$2:$B$491,0),MATCH($C206,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$184,[64]Paracuru!$B$2:$B$491,0),MATCH($C206,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$184,[64]Paraipaba!$B$2:$B$491,0),MATCH($C206,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$184,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C206,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$184,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C206,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$184,[64]Trairi!$B$2:$B$491,0),MATCH($C206,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$184,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C206,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":1}]
[null,207,2044,"Meta de tratamento de esgoto sobre o volume coletado",null,null,null,null,null,null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$184,[64]Aquiraz!$B$2:$B$492,0),MATCH($C207,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$184,[64]Barbalha!$B$2:$B$491,0),MATCH($C207,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$184,[64]Cascavel!$B$2:$B$491,0),MATCH($C207,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$184,[64]Caucaia!$B$2:$B$491,0),MATCH($C207,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$184,[64]Chorozinho!$B$2:$B$491,0),MATCH($C207,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$184,[64]Eusébio!$B$2:$B$491,0),MATCH($C207,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$184,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C207,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$184,[64]Fortaleza!$B$2:$B$427,0),MATCH($C207,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$184,[64]Guaiúba!$B$2:$B$491,0),MATCH($C207,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$184,[64]Horizonte!$B$2:$B$491,0),MATCH($C207,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$184,[64]Itaitinga!$B$2:$B$491,0),MATCH($C207,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$184,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C207,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$184,[64]Maracanaú!$B$2:$B$491,0),MATCH($C207,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$184,[64]Maranguape!$B$2:$B$491,0),MATCH($C207,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$184,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C207,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$184,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C207,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$184,[64]Pacajus!$B$2:$B$491,0),MATCH($C207,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$184,[64]Pacatuba!$B$2:$B$491,0),MATCH($C207,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$184,[64]Paracuru!$B$2:$B$491,0),MATCH($C207,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$184,[64]Paraipaba!$B$2:$B$491,0),MATCH($C207,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$184,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C207,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$184,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C207,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$184,[64]Trairi!$B$2:$B$491,0),MATCH($C207,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$184,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C207,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":1}]
[null,208,2045,"Meta de tratamento de esgoto sobre o volume coletado",null,null,null,null,null,null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$184,[64]Aquiraz!$B$2:$B$492,0),MATCH($C208,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$184,[64]Barbalha!$B$2:$B$491,0),MATCH($C208,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$184,[64]Cascavel!$B$2:$B$491,0),MATCH($C208,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$184,[64]Caucaia!$B$2:$B$491,0),MATCH($C208,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$184,[64]Chorozinho!$B$2:$B$491,0),MATCH($C208,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$184,[64]Eusébio!$B$2:$B$491,0),MATCH($C208,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$184,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C208,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$184,[64]Fortaleza!$B$2:$B$427,0),MATCH($C208,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$184,[64]Guaiúba!$B$2:$B$491,0),MATCH($C208,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$184,[64]Horizonte!$B$2:$B$491,0),MATCH($C208,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$184,[64]Itaitinga!$B$2:$B$491,0),MATCH($C208,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$184,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C208,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$184,[64]Maracanaú!$B$2:$B$491,0),MATCH($C208,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$184,[64]Maranguape!$B$2:$B$491,0),MATCH($C208,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$184,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C208,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$184,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C208,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$184,[64]Pacajus!$B$2:$B$491,0),MATCH($C208,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$184,[64]Pacatuba!$B$2:$B$491,0),MATCH($C208,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$184,[64]Paracuru!$B$2:$B$491,0),MATCH($C208,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$184,[64]Paraipaba!$B$2:$B$491,0),MATCH($C208,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$184,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C208,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$184,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C208,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$184,[64]Trairi!$B$2:$B$491,0),MATCH($C208,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$184,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C208,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":1}]
[null,209,2046,"Meta de tratamento de esgoto sobre o volume coletado",null,null,null,null,null,null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$184,[64]Aquiraz!$B$2:$B$492,0),MATCH($C209,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$184,[64]Barbalha!$B$2:$B$491,0),MATCH($C209,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$184,[64]Cascavel!$B$2:$B$491,0),MATCH($C209,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$184,[64]Caucaia!$B$2:$B$491,0),MATCH($C209,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$184,[64]Chorozinho!$B$2:$B$491,0),MATCH($C209,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$184,[64]Eusébio!$B$2:$B$491,0),MATCH($C209,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$184,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C209,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$184,[64]Fortaleza!$B$2:$B$427,0),MATCH($C209,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$184,[64]Guaiúba!$B$2:$B$491,0),MATCH($C209,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$184,[64]Horizonte!$B$2:$B$491,0),MATCH($C209,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$184,[64]Itaitinga!$B$2:$B$491,0),MATCH($C209,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$184,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C209,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$184,[64]Maracanaú!$B$2:$B$491,0),MATCH($C209,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$184,[64]Maranguape!$B$2:$B$491,0),MATCH($C209,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$184,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C209,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$184,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C209,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$184,[64]Pacajus!$B$2:$B$491,0),MATCH($C209,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$184,[64]Pacatuba!$B$2:$B$491,0),MATCH($C209,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$184,[64]Paracuru!$B$2:$B$491,0),MATCH($C209,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$184,[64]Paraipaba!$B$2:$B$491,0),MATCH($C209,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$184,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C209,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$184,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C209,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$184,[64]Trairi!$B$2:$B$491,0),MATCH($C209,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$184,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C209,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":1}]
[null,210,2047,"Meta de tratamento de esgoto sobre o volume coletado",null,null,null,null,null,null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$184,[64]Aquiraz!$B$2:$B$492,0),MATCH($C210,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$184,[64]Barbalha!$B$2:$B$491,0),MATCH($C210,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$184,[64]Cascavel!$B$2:$B$491,0),MATCH($C210,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$184,[64]Caucaia!$B$2:$B$491,0),MATCH($C210,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$184,[64]Chorozinho!$B$2:$B$491,0),MATCH($C210,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$184,[64]Eusébio!$B$2:$B$491,0),MATCH($C210,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$184,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C210,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$184,[64]Fortaleza!$B$2:$B$427,0),MATCH($C210,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$184,[64]Guaiúba!$B$2:$B$491,0),MATCH($C210,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$184,[64]Horizonte!$B$2:$B$491,0),MATCH($C210,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$184,[64]Itaitinga!$B$2:$B$491,0),MATCH($C210,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$184,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C210,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$184,[64]Maracanaú!$B$2:$B$491,0),MATCH($C210,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$184,[64]Maranguape!$B$2:$B$491,0),MATCH($C210,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$184,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C210,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$184,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C210,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$184,[64]Pacajus!$B$2:$B$491,0),MATCH($C210,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$184,[64]Pacatuba!$B$2:$B$491,0),MATCH($C210,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$184,[64]Paracuru!$B$2:$B$491,0),MATCH($C210,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$184,[64]Paraipaba!$B$2:$B$491,0),MATCH($C210,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$184,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C210,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$184,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C210,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$184,[64]Trairi!$B$2:$B$491,0),MATCH($C210,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$184,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C210,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":1}]
[null,{"$f":"ROW(C211)","v":211},2048,"Meta de tratamento de esgoto sobre o volume coletado",null,null,null,null,null,null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$184,[64]Aquiraz!$B$2:$B$492,0),MATCH($C211,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$184,[64]Barbalha!$B$2:$B$491,0),MATCH($C211,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$184,[64]Cascavel!$B$2:$B$491,0),MATCH($C211,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$184,[64]Caucaia!$B$2:$B$491,0),MATCH($C211,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$184,[64]Chorozinho!$B$2:$B$491,0),MATCH($C211,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$184,[64]Eusébio!$B$2:$B$491,0),MATCH($C211,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$184,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C211,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$184,[64]Fortaleza!$B$2:$B$427,0),MATCH($C211,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$184,[64]Guaiúba!$B$2:$B$491,0),MATCH($C211,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$184,[64]Horizonte!$B$2:$B$491,0),MATCH($C211,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$184,[64]Itaitinga!$B$2:$B$491,0),MATCH($C211,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$184,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C211,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$184,[64]Maracanaú!$B$2:$B$491,0),MATCH($C211,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$184,[64]Maranguape!$B$2:$B$491,0),MATCH($C211,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$184,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C211,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$184,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C211,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$184,[64]Pacajus!$B$2:$B$491,0),MATCH($C211,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$184,[64]Pacatuba!$B$2:$B$491,0),MATCH($C211,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$184,[64]Paracuru!$B$2:$B$491,0),MATCH($C211,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$184,[64]Paraipaba!$B$2:$B$491,0),MATCH($C211,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$184,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C211,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$184,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C211,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$184,[64]Trairi!$B$2:$B$491,0),MATCH($C211,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$184,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C211,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":1}]
[null,212,2049,"Meta de tratamento de esgoto sobre o volume coletado",null,null,null,null,null,null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$184,[64]Aquiraz!$B$2:$B$492,0),MATCH($C212,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$184,[64]Barbalha!$B$2:$B$491,0),MATCH($C212,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$184,[64]Cascavel!$B$2:$B$491,0),MATCH($C212,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$184,[64]Caucaia!$B$2:$B$491,0),MATCH($C212,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$184,[64]Chorozinho!$B$2:$B$491,0),MATCH($C212,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$184,[64]Eusébio!$B$2:$B$491,0),MATCH($C212,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$184,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C212,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$184,[64]Fortaleza!$B$2:$B$427,0),MATCH($C212,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$184,[64]Guaiúba!$B$2:$B$491,0),MATCH($C212,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$184,[64]Horizonte!$B$2:$B$491,0),MATCH($C212,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$184,[64]Itaitinga!$B$2:$B$491,0),MATCH($C212,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$184,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C212,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$184,[64]Maracanaú!$B$2:$B$491,0),MATCH($C212,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$184,[64]Maranguape!$B$2:$B$491,0),MATCH($C212,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$184,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C212,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$184,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C212,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$184,[64]Pacajus!$B$2:$B$491,0),MATCH($C212,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$184,[64]Pacatuba!$B$2:$B$491,0),MATCH($C212,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$184,[64]Paracuru!$B$2:$B$491,0),MATCH($C212,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$184,[64]Paraipaba!$B$2:$B$491,0),MATCH($C212,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$184,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C212,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$184,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C212,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$184,[64]Trairi!$B$2:$B$491,0),MATCH($C212,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$184,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C212,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":1}]
[null,213,2050,"Meta de tratamento de esgoto sobre o volume coletado",null,null,null,null,null,null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$184,[64]Aquiraz!$B$2:$B$492,0),MATCH($C213,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$184,[64]Barbalha!$B$2:$B$491,0),MATCH($C213,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$184,[64]Cascavel!$B$2:$B$491,0),MATCH($C213,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$184,[64]Caucaia!$B$2:$B$491,0),MATCH($C213,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$184,[64]Chorozinho!$B$2:$B$491,0),MATCH($C213,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$184,[64]Eusébio!$B$2:$B$491,0),MATCH($C213,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$184,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C213,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$184,[64]Fortaleza!$B$2:$B$427,0),MATCH($C213,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$184,[64]Guaiúba!$B$2:$B$491,0),MATCH($C213,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$184,[64]Horizonte!$B$2:$B$491,0),MATCH($C213,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$184,[64]Itaitinga!$B$2:$B$491,0),MATCH($C213,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$184,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C213,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$184,[64]Maracanaú!$B$2:$B$491,0),MATCH($C213,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$184,[64]Maranguape!$B$2:$B$491,0),MATCH($C213,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$184,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C213,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$184,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C213,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$184,[64]Pacajus!$B$2:$B$491,0),MATCH($C213,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$184,[64]Pacatuba!$B$2:$B$491,0),MATCH($C213,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$184,[64]Paracuru!$B$2:$B$491,0),MATCH($C213,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$184,[64]Paraipaba!$B$2:$B$491,0),MATCH($C213,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$184,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C213,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$184,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C213,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$184,[64]Trairi!$B$2:$B$491,0),MATCH($C213,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$184,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C213,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":1}]
[null,214,2051,"Meta de tratamento de esgoto sobre o volume coletado",null,null,null,null,null,null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$184,[64]Aquiraz!$B$2:$B$492,0),MATCH($C214,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$184,[64]Barbalha!$B$2:$B$491,0),MATCH($C214,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$184,[64]Cascavel!$B$2:$B$491,0),MATCH($C214,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$184,[64]Caucaia!$B$2:$B$491,0),MATCH($C214,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$184,[64]Chorozinho!$B$2:$B$491,0),MATCH($C214,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$184,[64]Eusébio!$B$2:$B$491,0),MATCH($C214,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$184,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C214,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$184,[64]Fortaleza!$B$2:$B$427,0),MATCH($C214,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$184,[64]Guaiúba!$B$2:$B$491,0),MATCH($C214,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$184,[64]Horizonte!$B$2:$B$491,0),MATCH($C214,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$184,[64]Itaitinga!$B$2:$B$491,0),MATCH($C214,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$184,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C214,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$184,[64]Maracanaú!$B$2:$B$491,0),MATCH($C214,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$184,[64]Maranguape!$B$2:$B$491,0),MATCH($C214,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$184,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C214,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$184,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C214,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$184,[64]Pacajus!$B$2:$B$491,0),MATCH($C214,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$184,[64]Pacatuba!$B$2:$B$491,0),MATCH($C214,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$184,[64]Paracuru!$B$2:$B$491,0),MATCH($C214,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$184,[64]Paraipaba!$B$2:$B$491,0),MATCH($C214,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$184,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C214,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$184,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C214,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$184,[64]Trairi!$B$2:$B$491,0),MATCH($C214,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$184,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C214,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":1}]
[null,215,2052,"Meta de tratamento de esgoto sobre o volume coletado",null,null,null,null,null,null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$184,[64]Aquiraz!$B$2:$B$492,0),MATCH($C215,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$184,[64]Barbalha!$B$2:$B$491,0),MATCH($C215,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$184,[64]Cascavel!$B$2:$B$491,0),MATCH($C215,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$184,[64]Caucaia!$B$2:$B$491,0),MATCH($C215,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$184,[64]Chorozinho!$B$2:$B$491,0),MATCH($C215,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$184,[64]Eusébio!$B$2:$B$491,0),MATCH($C215,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$184,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C215,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$184,[64]Fortaleza!$B$2:$B$427,0),MATCH($C215,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$184,[64]Guaiúba!$B$2:$B$491,0),MATCH($C215,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$184,[64]Horizonte!$B$2:$B$491,0),MATCH($C215,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$184,[64]Itaitinga!$B$2:$B$491,0),MATCH($C215,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$184,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C215,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$184,[64]Maracanaú!$B$2:$B$491,0),MATCH($C215,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$184,[64]Maranguape!$B$2:$B$491,0),MATCH($C215,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$184,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C215,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$184,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C215,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$184,[64]Pacajus!$B$2:$B$491,0),MATCH($C215,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$184,[64]Pacatuba!$B$2:$B$491,0),MATCH($C215,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$184,[64]Paracuru!$B$2:$B$491,0),MATCH($C215,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$184,[64]Paraipaba!$B$2:$B$491,0),MATCH($C215,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$184,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C215,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$184,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C215,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$184,[64]Trairi!$B$2:$B$491,0),MATCH($C215,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$184,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C215,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":1}]
[null,216,2053,"Meta de tratamento de esgoto sobre o volume coletado",null,null,null,null,null,null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$184,[64]Aquiraz!$B$2:$B$492,0),MATCH($C216,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$184,[64]Barbalha!$B$2:$B$491,0),MATCH($C216,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$184,[64]Cascavel!$B$2:$B$491,0),MATCH($C216,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$184,[64]Caucaia!$B$2:$B$491,0),MATCH($C216,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$184,[64]Chorozinho!$B$2:$B$491,0),MATCH($C216,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$184,[64]Eusébio!$B$2:$B$491,0),MATCH($C216,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$184,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C216,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$184,[64]Fortaleza!$B$2:$B$427,0),MATCH($C216,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$184,[64]Guaiúba!$B$2:$B$491,0),MATCH($C216,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$184,[64]Horizonte!$B$2:$B$491,0),MATCH($C216,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$184,[64]Itaitinga!$B$2:$B$491,0),MATCH($C216,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$184,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C216,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$184,[64]Maracanaú!$B$2:$B$491,0),MATCH($C216,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$184,[64]Maranguape!$B$2:$B$491,0),MATCH($C216,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$184,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C216,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$184,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C216,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$184,[64]Pacajus!$B$2:$B$491,0),MATCH($C216,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$184,[64]Pacatuba!$B$2:$B$491,0),MATCH($C216,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$184,[64]Paracuru!$B$2:$B$491,0),MATCH($C216,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$184,[64]Paraipaba!$B$2:$B$491,0),MATCH($C216,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$184,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C216,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$184,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C216,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$184,[64]Trairi!$B$2:$B$491,0),MATCH($C216,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$184,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C216,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":1}]
[null,217,2054,"Meta de tratamento de esgoto sobre o volume coletado",null,null,null,null,null,null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$184,[64]Aquiraz!$B$2:$B$492,0),MATCH($C217,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$184,[64]Barbalha!$B$2:$B$491,0),MATCH($C217,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$184,[64]Cascavel!$B$2:$B$491,0),MATCH($C217,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$184,[64]Caucaia!$B$2:$B$491,0),MATCH($C217,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$184,[64]Chorozinho!$B$2:$B$491,0),MATCH($C217,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$184,[64]Eusébio!$B$2:$B$491,0),MATCH($C217,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$184,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C217,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$184,[64]Fortaleza!$B$2:$B$427,0),MATCH($C217,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$184,[64]Guaiúba!$B$2:$B$491,0),MATCH($C217,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$184,[64]Horizonte!$B$2:$B$491,0),MATCH($C217,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$184,[64]Itaitinga!$B$2:$B$491,0),MATCH($C217,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$184,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C217,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$184,[64]Maracanaú!$B$2:$B$491,0),MATCH($C217,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$184,[64]Maranguape!$B$2:$B$491,0),MATCH($C217,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$184,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C217,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$184,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C217,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$184,[64]Pacajus!$B$2:$B$491,0),MATCH($C217,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$184,[64]Pacatuba!$B$2:$B$491,0),MATCH($C217,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$184,[64]Paracuru!$B$2:$B$491,0),MATCH($C217,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$184,[64]Paraipaba!$B$2:$B$491,0),MATCH($C217,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$184,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C217,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$184,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C217,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$184,[64]Trairi!$B$2:$B$491,0),MATCH($C217,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$184,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C217,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":1}]
[null,218,2055,"Meta de tratamento de esgoto sobre o volume coletado",null,null,null,null,null,null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$184,[64]Aquiraz!$B$2:$B$492,0),MATCH($C218,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$184,[64]Barbalha!$B$2:$B$491,0),MATCH($C218,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$184,[64]Cascavel!$B$2:$B$491,0),MATCH($C218,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$184,[64]Caucaia!$B$2:$B$491,0),MATCH($C218,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$184,[64]Chorozinho!$B$2:$B$491,0),MATCH($C218,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$184,[64]Eusébio!$B$2:$B$491,0),MATCH($C218,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$184,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C218,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$184,[64]Fortaleza!$B$2:$B$427,0),MATCH($C218,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$184,[64]Guaiúba!$B$2:$B$491,0),MATCH($C218,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$184,[64]Horizonte!$B$2:$B$491,0),MATCH($C218,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$184,[64]Itaitinga!$B$2:$B$491,0),MATCH($C218,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$184,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C218,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$184,[64]Maracanaú!$B$2:$B$491,0),MATCH($C218,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$184,[64]Maranguape!$B$2:$B$491,0),MATCH($C218,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$184,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C218,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$184,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C218,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$184,[64]Pacajus!$B$2:$B$491,0),MATCH($C218,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$184,[64]Pacatuba!$B$2:$B$491,0),MATCH($C218,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$184,[64]Paracuru!$B$2:$B$491,0),MATCH($C218,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$184,[64]Paraipaba!$B$2:$B$491,0),MATCH($C218,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$184,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C218,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$184,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C218,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$184,[64]Trairi!$B$2:$B$491,0),MATCH($C218,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$184,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C218,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":1}]
[null,219,2056,"Meta de tratamento de esgoto sobre o volume coletado",null,null,null,null,null,null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$184,[64]Aquiraz!$B$2:$B$492,0),MATCH($C219,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$184,[64]Barbalha!$B$2:$B$491,0),MATCH($C219,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$184,[64]Cascavel!$B$2:$B$491,0),MATCH($C219,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$184,[64]Caucaia!$B$2:$B$491,0),MATCH($C219,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$184,[64]Chorozinho!$B$2:$B$491,0),MATCH($C219,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$184,[64]Eusébio!$B$2:$B$491,0),MATCH($C219,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$184,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C219,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$184,[64]Fortaleza!$B$2:$B$427,0),MATCH($C219,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$184,[64]Guaiúba!$B$2:$B$491,0),MATCH($C219,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$184,[64]Horizonte!$B$2:$B$491,0),MATCH($C219,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$184,[64]Itaitinga!$B$2:$B$491,0),MATCH($C219,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$184,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C219,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$184,[64]Maracanaú!$B$2:$B$491,0),MATCH($C219,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$184,[64]Maranguape!$B$2:$B$491,0),MATCH($C219,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$184,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C219,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$184,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C219,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$184,[64]Pacajus!$B$2:$B$491,0),MATCH($C219,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$184,[64]Pacatuba!$B$2:$B$491,0),MATCH($C219,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$184,[64]Paracuru!$B$2:$B$491,0),MATCH($C219,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$184,[64]Paraipaba!$B$2:$B$491,0),MATCH($C219,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$184,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C219,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$184,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C219,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$184,[64]Trairi!$B$2:$B$491,0),MATCH($C219,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$184,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C219,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":1}]
[null,220,2057,"Meta de tratamento de esgoto sobre o volume coletado",null,null,null,null,null,null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$184,[64]Aquiraz!$B$2:$B$492,0),MATCH($C220,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$184,[64]Barbalha!$B$2:$B$491,0),MATCH($C220,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$184,[64]Cascavel!$B$2:$B$491,0),MATCH($C220,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$184,[64]Caucaia!$B$2:$B$491,0),MATCH($C220,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$184,[64]Chorozinho!$B$2:$B$491,0),MATCH($C220,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$184,[64]Eusébio!$B$2:$B$491,0),MATCH($C220,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$184,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C220,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$184,[64]Fortaleza!$B$2:$B$427,0),MATCH($C220,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$184,[64]Guaiúba!$B$2:$B$491,0),MATCH($C220,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$184,[64]Horizonte!$B$2:$B$491,0),MATCH($C220,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$184,[64]Itaitinga!$B$2:$B$491,0),MATCH($C220,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$184,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C220,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$184,[64]Maracanaú!$B$2:$B$491,0),MATCH($C220,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$184,[64]Maranguape!$B$2:$B$491,0),MATCH($C220,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$184,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C220,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$184,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C220,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$184,[64]Pacajus!$B$2:$B$491,0),MATCH($C220,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$184,[64]Pacatuba!$B$2:$B$491,0),MATCH($C220,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$184,[64]Paracuru!$B$2:$B$491,0),MATCH($C220,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$184,[64]Paraipaba!$B$2:$B$491,0),MATCH($C220,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$184,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C220,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$184,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C220,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$184,[64]Trairi!$B$2:$B$491,0),MATCH($C220,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":1},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$184,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C220,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":1}]
[null,221,null,""]
["Índice de Cobertura",222,"Meta de Atendimento de Esgoto (IN056)",{"$f":"IF(C222=\"\",\"\",IF(AND(COUNT(C222)>0,COUNT(C221)=0),C221,D221))","v":""}]
[null,223,2020,"Meta de Atendimento de Esgoto (IN056)",{"$f":"IFERROR(SUMPRODUCT(($K223:$AH223)*(K71:AH71)*(($K$18:$AH$18)=E$4))/SUMPRODUCT((K71:AH71)*(($K$18:$AH$18)=E$4)),0)","v":0.39838806933122667},{"$f":"IFERROR(SUMPRODUCT(($K223:$AH223)*(K71:AH71)*(($K$18:$AH$18)=F$4))/SUMPRODUCT((K71:AH71)*(($K$18:$AH$18)=F$4)),0)","v":0.66896296031952096},{"$f":"IFERROR(SUMPRODUCT(($K223:$AH223)*(K71:AH71)*(($K$18:$AH$18)=G$4))/SUMPRODUCT((K71:AH71)*(($K$18:$AH$18)=G$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K223:$AH223)*(K71:AH71)*(($K$18:$AH$18)=H$4))/SUMPRODUCT((K71:AH71)*(($K$18:$AH$18)=H$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K223:$AH223)*(K71:AH71)*(($K$18:$AH$18)=I$4))/SUMPRODUCT((K71:AH71)*(($K$18:$AH$18)=I$4)),0)","v":0},null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$222,[64]Aquiraz!$B$2:$B$492,0),MATCH($C223,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":0.35249999999999998},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$222,[64]Barbalha!$B$2:$B$491,0),MATCH($C223,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":0.45550000000000002},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$222,[64]Cascavel!$B$2:$B$491,0),MATCH($C223,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":4.6100000000000002E-2},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$222,[64]Caucaia!$B$2:$B$491,0),MATCH($C223,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":0.46250000000000002},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$222,[64]Chorozinho!$B$2:$B$491,0),MATCH($C223,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":0},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$222,[64]Eusébio!$B$2:$B$491,0),MATCH($C223,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":0.17810000000000001},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$222,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C223,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":0},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$222,[64]Fortaleza!$B$2:$B$427,0),MATCH($C223,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":0.6956},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$222,[64]Guaiúba!$B$2:$B$491,0),MATCH($C223,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":0.40189999999999998},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$222,[64]Horizonte!$B$2:$B$491,0),MATCH($C223,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":0.4501},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$222,[64]Itaitinga!$B$2:$B$491,0),MATCH($C223,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":0.14660000000000001},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$222,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C223,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":0.35570000000000002},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$222,[64]Maracanaú!$B$2:$B$491,0),MATCH($C223,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":0.44030000000000002},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$222,[64]Maranguape!$B$2:$B$491,0),MATCH($C223,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":0.39360000000000001},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$222,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C223,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":0.11609999999999999},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$222,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C223,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":0},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$222,[64]Pacajus!$B$2:$B$491,0),MATCH($C223,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":3.1E-2},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$222,[64]Pacatuba!$B$2:$B$491,0),MATCH($C223,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":0.51600000000000001},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$222,[64]Paracuru!$B$2:$B$491,0),MATCH($C223,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":0.35510000000000003},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$222,[64]Paraipaba!$B$2:$B$491,0),MATCH($C223,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":0.81740000000000002},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$222,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C223,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":0.48759999999999998},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$222,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C223,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":0.47499999999999998},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$222,[64]Trairi!$B$2:$B$491,0),MATCH($C223,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":0.18840000000000001},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$222,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C223,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":0.66439999999999999}]
[null,224,2023,"Meta de Atendimento de Esgoto (IN056)",{"$f":"IFERROR(SUMPRODUCT(($K224:$AH224)*(K72:AH72)*(($K$18:$AH$18)=E$4))/SUMPRODUCT((K72:AH72)*(($K$18:$AH$18)=E$4)),0)","v":0.43843736790135968},{"$f":"IFERROR(SUMPRODUCT(($K224:$AH224)*(K72:AH72)*(($K$18:$AH$18)=F$4))/SUMPRODUCT((K72:AH72)*(($K$18:$AH$18)=F$4)),0)","v":0.70152093296654494},{"$f":"IFERROR(SUMPRODUCT(($K224:$AH224)*(K72:AH72)*(($K$18:$AH$18)=G$4))/SUMPRODUCT((K72:AH72)*(($K$18:$AH$18)=G$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K224:$AH224)*(K72:AH72)*(($K$18:$AH$18)=H$4))/SUMPRODUCT((K72:AH72)*(($K$18:$AH$18)=H$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K224:$AH224)*(K72:AH72)*(($K$18:$AH$18)=I$4))/SUMPRODUCT((K72:AH72)*(($K$18:$AH$18)=I$4)),0)","v":0},null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$222,[64]Aquiraz!$B$2:$B$492,0),MATCH($C224,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":0.42459999999999998},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$222,[64]Barbalha!$B$2:$B$491,0),MATCH($C224,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":0.51119999999999999},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$222,[64]Cascavel!$B$2:$B$491,0),MATCH($C224,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":0.12379999999999999},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$222,[64]Caucaia!$B$2:$B$491,0),MATCH($C224,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":0.50229999999999997},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$222,[64]Chorozinho!$B$2:$B$491,0),MATCH($C224,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":0},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$222,[64]Eusébio!$B$2:$B$491,0),MATCH($C224,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":0.2437},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$222,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C224,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":8.2799999999999999E-2},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$222,[64]Fortaleza!$B$2:$B$427,0),MATCH($C224,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":0.72870000000000001},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$222,[64]Guaiúba!$B$2:$B$491,0),MATCH($C224,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":0.44719999999999999},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$222,[64]Horizonte!$B$2:$B$491,0),MATCH($C224,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":0.49109999999999998},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$222,[64]Itaitinga!$B$2:$B$491,0),MATCH($C224,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":0.21510000000000001},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$222,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C224,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":0.40970000000000001},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$222,[64]Maracanaú!$B$2:$B$491,0),MATCH($C224,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":0.48209999999999997},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$222,[64]Maranguape!$B$2:$B$491,0),MATCH($C224,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":0.46579999999999999},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$222,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C224,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":0.18740000000000001},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$222,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C224,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":8.1799999999999998E-2},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$222,[64]Pacajus!$B$2:$B$491,0),MATCH($C224,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":0.11},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$222,[64]Pacatuba!$B$2:$B$491,0),MATCH($C224,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":0.5766},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$222,[64]Paracuru!$B$2:$B$491,0),MATCH($C224,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":0.40460000000000002},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$222,[64]Paraipaba!$B$2:$B$491,0),MATCH($C224,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":0.82579999999999998},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$222,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C224,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":0.51329999999999998},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$222,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C224,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":0.51370000000000005},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$222,[64]Trairi!$B$2:$B$491,0),MATCH($C224,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":0.2535},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$222,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C224,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":0.68659999999999999}]
[null,225,{"$f":"C224+1","v":2024},"Meta de Atendimento de Esgoto (IN056)",{"$f":"IFERROR(SUMPRODUCT(($K225:$AH225)*(K73:AH73)*(($K$18:$AH$18)=E$4))/SUMPRODUCT((K73:AH73)*(($K$18:$AH$18)=E$4)),0)","v":0.48390670857514112},{"$f":"IFERROR(SUMPRODUCT(($K225:$AH225)*(K73:AH73)*(($K$18:$AH$18)=F$4))/SUMPRODUCT((K73:AH73)*(($K$18:$AH$18)=F$4)),0)","v":0.72136499849024827},{"$f":"IFERROR(SUMPRODUCT(($K225:$AH225)*(K73:AH73)*(($K$18:$AH$18)=G$4))/SUMPRODUCT((K73:AH73)*(($K$18:$AH$18)=G$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K225:$AH225)*(K73:AH73)*(($K$18:$AH$18)=H$4))/SUMPRODUCT((K73:AH73)*(($K$18:$AH$18)=H$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K225:$AH225)*(K73:AH73)*(($K$18:$AH$18)=I$4))/SUMPRODUCT((K73:AH73)*(($K$18:$AH$18)=I$4)),0)","v":0},null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$222,[64]Aquiraz!$B$2:$B$492,0),MATCH($C225,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":0.498},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$222,[64]Barbalha!$B$2:$B$491,0),MATCH($C225,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":0.56679999999999997},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$222,[64]Cascavel!$B$2:$B$491,0),MATCH($C225,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":0.2014},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$222,[64]Caucaia!$B$2:$B$491,0),MATCH($C225,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":0.54210000000000003},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$222,[64]Chorozinho!$B$2:$B$491,0),MATCH($C225,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":0},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$222,[64]Eusébio!$B$2:$B$491,0),MATCH($C225,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":0.30930000000000002},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$222,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C225,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":0.1658},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$222,[64]Fortaleza!$B$2:$B$427,0),MATCH($C225,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":0.74750000000000005},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$222,[64]Guaiúba!$B$2:$B$491,0),MATCH($C225,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":0.49249999999999999},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$222,[64]Horizonte!$B$2:$B$491,0),MATCH($C225,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":0.53210000000000002},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$222,[64]Itaitinga!$B$2:$B$491,0),MATCH($C225,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":0.28360000000000002},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$222,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C225,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":0.46379999999999999},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$222,[64]Maracanaú!$B$2:$B$491,0),MATCH($C225,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":0.52390000000000003},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$222,[64]Maranguape!$B$2:$B$491,0),MATCH($C225,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":0.5383},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$222,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C225,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":0.2586},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$222,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C225,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":0.1636},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$222,[64]Pacajus!$B$2:$B$491,0),MATCH($C225,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":0.189},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$222,[64]Pacatuba!$B$2:$B$491,0),MATCH($C225,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":0.63719999999999999},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$222,[64]Paracuru!$B$2:$B$491,0),MATCH($C225,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":0.45419999999999999},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$222,[64]Paraipaba!$B$2:$B$491,0),MATCH($C225,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":0.83420000000000005},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$222,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C225,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":0.53900000000000003},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$222,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C225,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":0.55220000000000002},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$222,[64]Trairi!$B$2:$B$491,0),MATCH($C225,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":0.31850000000000001},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$222,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C225,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":0.70860000000000001}]
[null,226,2025,"Meta de Atendimento de Esgoto (IN056)",{"$f":"IFERROR(SUMPRODUCT(($K226:$AH226)*(K74:AH74)*(($K$18:$AH$18)=E$4))/SUMPRODUCT((K74:AH74)*(($K$18:$AH$18)=E$4)),0)","v":0.53074933428143134},{"$f":"IFERROR(SUMPRODUCT(($K226:$AH226)*(K74:AH74)*(($K$18:$AH$18)=F$4))/SUMPRODUCT((K74:AH74)*(($K$18:$AH$18)=F$4)),0)","v":0.82469581096310152},{"$f":"IFERROR(SUMPRODUCT(($K226:$AH226)*(K74:AH74)*(($K$18:$AH$18)=G$4))/SUMPRODUCT((K74:AH74)*(($K$18:$AH$18)=G$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K226:$AH226)*(K74:AH74)*(($K$18:$AH$18)=H$4))/SUMPRODUCT((K74:AH74)*(($K$18:$AH$18)=H$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K226:$AH226)*(K74:AH74)*(($K$18:$AH$18)=I$4))/SUMPRODUCT((K74:AH74)*(($K$18:$AH$18)=I$4)),0)","v":0},null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$222,[64]Aquiraz!$B$2:$B$492,0),MATCH($C226,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":0.56999999999999995},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$222,[64]Barbalha!$B$2:$B$491,0),MATCH($C226,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":0.62250000000000005},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$222,[64]Cascavel!$B$2:$B$491,0),MATCH($C226,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":0.27900000000000003},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$222,[64]Caucaia!$B$2:$B$491,0),MATCH($C226,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":0.58179999999999998},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$222,[64]Chorozinho!$B$2:$B$491,0),MATCH($C226,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":0.2177},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$222,[64]Eusébio!$B$2:$B$491,0),MATCH($C226,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":0.375},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$222,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C226,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":0.24859999999999999},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$222,[64]Fortaleza!$B$2:$B$427,0),MATCH($C226,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":0.85770000000000002},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$222,[64]Guaiúba!$B$2:$B$491,0),MATCH($C226,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":0.53769999999999996},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$222,[64]Horizonte!$B$2:$B$491,0),MATCH($C226,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":0.57310000000000005},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$222,[64]Itaitinga!$B$2:$B$491,0),MATCH($C226,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":0.35210000000000002},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$222,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C226,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":0.51780000000000004},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$222,[64]Maracanaú!$B$2:$B$491,0),MATCH($C226,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":0.56569999999999998},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$222,[64]Maranguape!$B$2:$B$491,0),MATCH($C226,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":0.61080000000000001},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$222,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C226,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":0.32990000000000003},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$222,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C226,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":0.2455},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$222,[64]Pacajus!$B$2:$B$491,0),MATCH($C226,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":0.26800000000000002},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$222,[64]Pacatuba!$B$2:$B$491,0),MATCH($C226,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":0.69769999999999999},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$222,[64]Paracuru!$B$2:$B$491,0),MATCH($C226,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":0.50380000000000003},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$222,[64]Paraipaba!$B$2:$B$491,0),MATCH($C226,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":0.84260000000000002},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$222,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C226,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":0.63139999999999996},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$222,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C226,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":0.59089999999999998},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$222,[64]Trairi!$B$2:$B$491,0),MATCH($C226,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":0.38350000000000001},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$222,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C226,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":0.73040000000000005}]
[null,227,2026,"Meta de Atendimento de Esgoto (IN056)",{"$f":"IFERROR(SUMPRODUCT(($K227:$AH227)*(K75:AH75)*(($K$18:$AH$18)=E$4))/SUMPRODUCT((K75:AH75)*(($K$18:$AH$18)=E$4)),0)","v":0.57474215809501461},{"$f":"IFERROR(SUMPRODUCT(($K227:$AH227)*(K75:AH75)*(($K$18:$AH$18)=F$4))/SUMPRODUCT((K75:AH75)*(($K$18:$AH$18)=F$4)),0)","v":0.83237405387987518},{"$f":"IFERROR(SUMPRODUCT(($K227:$AH227)*(K75:AH75)*(($K$18:$AH$18)=G$4))/SUMPRODUCT((K75:AH75)*(($K$18:$AH$18)=G$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K227:$AH227)*(K75:AH75)*(($K$18:$AH$18)=H$4))/SUMPRODUCT((K75:AH75)*(($K$18:$AH$18)=H$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K227:$AH227)*(K75:AH75)*(($K$18:$AH$18)=I$4))/SUMPRODUCT((K75:AH75)*(($K$18:$AH$18)=I$4)),0)","v":0},null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$222,[64]Aquiraz!$B$2:$B$492,0),MATCH($C227,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":0.66510000000000002},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$222,[64]Barbalha!$B$2:$B$491,0),MATCH($C227,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":0.65720000000000001},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$222,[64]Cascavel!$B$2:$B$491,0),MATCH($C227,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":0.35659999999999997},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$222,[64]Caucaia!$B$2:$B$491,0),MATCH($C227,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":0.62160000000000004},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$222,[64]Chorozinho!$B$2:$B$491,0),MATCH($C227,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":0.30299999999999999},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$222,[64]Eusébio!$B$2:$B$491,0),MATCH($C227,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":0.44059999999999999},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$222,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C227,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":0.33150000000000002},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$222,[64]Fortaleza!$B$2:$B$427,0),MATCH($C227,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":0.8629},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$222,[64]Guaiúba!$B$2:$B$491,0),MATCH($C227,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":0.58309999999999995},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$222,[64]Horizonte!$B$2:$B$491,0),MATCH($C227,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":0.61399999999999999},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$222,[64]Itaitinga!$B$2:$B$491,0),MATCH($C227,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":0.42059999999999997},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$222,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C227,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":0.57179999999999997},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$222,[64]Maracanaú!$B$2:$B$491,0),MATCH($C227,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":0.60750000000000004},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$222,[64]Maranguape!$B$2:$B$491,0),MATCH($C227,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":0.64700000000000002},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$222,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C227,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":0.40110000000000001},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$222,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C227,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":0.32729999999999998},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$222,[64]Pacajus!$B$2:$B$491,0),MATCH($C227,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":0.34699999999999998},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$222,[64]Pacatuba!$B$2:$B$491,0),MATCH($C227,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":0.72299999999999998},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$222,[64]Paracuru!$B$2:$B$491,0),MATCH($C227,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":0.55330000000000001},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$222,[64]Paraipaba!$B$2:$B$491,0),MATCH($C227,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":0.85099999999999998},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$222,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C227,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":0.66679999999999995},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$222,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C227,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":0.62960000000000005},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$222,[64]Trairi!$B$2:$B$491,0),MATCH($C227,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":0.44819999999999999},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$222,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C227,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":0.75219999999999998}]
[null,228,2027,"Meta de Atendimento de Esgoto (IN056)",{"$f":"IFERROR(SUMPRODUCT(($K228:$AH228)*(K76:AH76)*(($K$18:$AH$18)=E$4))/SUMPRODUCT((K76:AH76)*(($K$18:$AH$18)=E$4)),0)","v":0.61882868353674836},{"$f":"IFERROR(SUMPRODUCT(($K228:$AH228)*(K76:AH76)*(($K$18:$AH$18)=F$4))/SUMPRODUCT((K76:AH76)*(($K$18:$AH$18)=F$4)),0)","v":0.84065920879464284},{"$f":"IFERROR(SUMPRODUCT(($K228:$AH228)*(K76:AH76)*(($K$18:$AH$18)=G$4))/SUMPRODUCT((K76:AH76)*(($K$18:$AH$18)=G$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K228:$AH228)*(K76:AH76)*(($K$18:$AH$18)=H$4))/SUMPRODUCT((K76:AH76)*(($K$18:$AH$18)=H$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K228:$AH228)*(K76:AH76)*(($K$18:$AH$18)=I$4))/SUMPRODUCT((K76:AH76)*(($K$18:$AH$18)=I$4)),0)","v":0},null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$222,[64]Aquiraz!$B$2:$B$492,0),MATCH($C228,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":0.70009999999999994},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$222,[64]Barbalha!$B$2:$B$491,0),MATCH($C228,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":0.69189999999999996},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$222,[64]Cascavel!$B$2:$B$491,0),MATCH($C228,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":0.43430000000000002},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$222,[64]Caucaia!$B$2:$B$491,0),MATCH($C228,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":0.66139999999999999},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$222,[64]Chorozinho!$B$2:$B$491,0),MATCH($C228,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":0.38829999999999998},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$222,[64]Eusébio!$B$2:$B$491,0),MATCH($C228,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":0.50619999999999998},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$222,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C228,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":0.4143},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$222,[64]Fortaleza!$B$2:$B$427,0),MATCH($C228,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":0.86819999999999997},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$222,[64]Guaiúba!$B$2:$B$491,0),MATCH($C228,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":0.62829999999999997},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$222,[64]Horizonte!$B$2:$B$491,0),MATCH($C228,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":0.65490000000000004},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$222,[64]Itaitinga!$B$2:$B$491,0),MATCH($C228,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":0.48909999999999998},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$222,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C228,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":0.62580000000000002},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$222,[64]Maracanaú!$B$2:$B$491,0),MATCH($C228,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":0.64929999999999999},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$222,[64]Maranguape!$B$2:$B$491,0),MATCH($C228,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":0.68320000000000003},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$222,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C228,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":0.47239999999999999},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$222,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C228,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":0.40910000000000002},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$222,[64]Pacajus!$B$2:$B$491,0),MATCH($C228,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":0.42599999999999999},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$222,[64]Pacatuba!$B$2:$B$491,0),MATCH($C228,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":0.74829999999999997},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$222,[64]Paracuru!$B$2:$B$491,0),MATCH($C228,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":0.60289999999999999},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$222,[64]Paraipaba!$B$2:$B$491,0),MATCH($C228,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":0.85929999999999995},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$222,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C228,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":0.70220000000000005},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$222,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C228,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":0.66820000000000002},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$222,[64]Trairi!$B$2:$B$491,0),MATCH($C228,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":0.51300000000000001},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$222,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C228,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":0.77370000000000005}]
[null,229,2028,"Meta de Atendimento de Esgoto (IN056)",{"$f":"IFERROR(SUMPRODUCT(($K229:$AH229)*(K77:AH77)*(($K$18:$AH$18)=E$4))/SUMPRODUCT((K77:AH77)*(($K$18:$AH$18)=E$4)),0)","v":0.66485281127967644},{"$f":"IFERROR(SUMPRODUCT(($K229:$AH229)*(K77:AH77)*(($K$18:$AH$18)=F$4))/SUMPRODUCT((K77:AH77)*(($K$18:$AH$18)=F$4)),0)","v":0.84944722207732259},{"$f":"IFERROR(SUMPRODUCT(($K229:$AH229)*(K77:AH77)*(($K$18:$AH$18)=G$4))/SUMPRODUCT((K77:AH77)*(($K$18:$AH$18)=G$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K229:$AH229)*(K77:AH77)*(($K$18:$AH$18)=H$4))/SUMPRODUCT((K77:AH77)*(($K$18:$AH$18)=H$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K229:$AH229)*(K77:AH77)*(($K$18:$AH$18)=I$4))/SUMPRODUCT((K77:AH77)*(($K$18:$AH$18)=I$4)),0)","v":0},null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$222,[64]Aquiraz!$B$2:$B$492,0),MATCH($C229,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":0.73509999999999998},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$222,[64]Barbalha!$B$2:$B$491,0),MATCH($C229,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":0.72650000000000003},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$222,[64]Cascavel!$B$2:$B$491,0),MATCH($C229,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":0.51190000000000002},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$222,[64]Caucaia!$B$2:$B$491,0),MATCH($C229,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":0.70120000000000005},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$222,[64]Chorozinho!$B$2:$B$491,0),MATCH($C229,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":0.47360000000000002},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$222,[64]Eusébio!$B$2:$B$491,0),MATCH($C229,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":0.57189999999999996},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$222,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C229,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":0.49709999999999999},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$222,[64]Fortaleza!$B$2:$B$427,0),MATCH($C229,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":0.87350000000000005},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$222,[64]Guaiúba!$B$2:$B$491,0),MATCH($C229,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":0.67359999999999998},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$222,[64]Horizonte!$B$2:$B$491,0),MATCH($C229,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":0.69579999999999997},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$222,[64]Itaitinga!$B$2:$B$491,0),MATCH($C229,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":0.5575},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$222,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C229,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":0.67989999999999995},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$222,[64]Maracanaú!$B$2:$B$491,0),MATCH($C229,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":0.69099999999999995},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$222,[64]Maranguape!$B$2:$B$491,0),MATCH($C229,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":0.71940000000000004},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$222,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C229,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":0.54369999999999996},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$222,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C229,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":0.4909},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$222,[64]Pacajus!$B$2:$B$491,0),MATCH($C229,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":0.505},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$222,[64]Pacatuba!$B$2:$B$491,0),MATCH($C229,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":0.77359999999999995},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$222,[64]Paracuru!$B$2:$B$491,0),MATCH($C229,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":0.65239999999999998},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$222,[64]Paraipaba!$B$2:$B$491,0),MATCH($C229,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":0.86770000000000003},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$222,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C229,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":0.73770000000000002},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$222,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C229,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":0.70679999999999998},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$222,[64]Trairi!$B$2:$B$491,0),MATCH($C229,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":0.5776},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$222,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C229,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":0.79510000000000003}]
[null,230,2029,{"$f":"IF(C230=\"\",\"\",IF(AND(COUNT(C230)>0,COUNT(C229)=0),C229,D229))","v":"Meta de Atendimento de Esgoto (IN056)"},{"$f":"IFERROR(SUMPRODUCT(($K230:$AH230)*(K78:AH78)*(($K$18:$AH$18)=E$4))/SUMPRODUCT((K78:AH78)*(($K$18:$AH$18)=E$4)),0)","v":0.71240423843206446},{"$f":"IFERROR(SUMPRODUCT(($K230:$AH230)*(K78:AH78)*(($K$18:$AH$18)=F$4))/SUMPRODUCT((K78:AH78)*(($K$18:$AH$18)=F$4)),0)","v":0.85870883241166762},{"$f":"IFERROR(SUMPRODUCT(($K230:$AH230)*(K78:AH78)*(($K$18:$AH$18)=G$4))/SUMPRODUCT((K78:AH78)*(($K$18:$AH$18)=G$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K230:$AH230)*(K78:AH78)*(($K$18:$AH$18)=H$4))/SUMPRODUCT((K78:AH78)*(($K$18:$AH$18)=H$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K230:$AH230)*(K78:AH78)*(($K$18:$AH$18)=I$4))/SUMPRODUCT((K78:AH78)*(($K$18:$AH$18)=I$4)),0)","v":0},null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$222,[64]Aquiraz!$B$2:$B$492,0),MATCH($C230,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":0.77010000000000001},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$222,[64]Barbalha!$B$2:$B$491,0),MATCH($C230,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":0.76119999999999999},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$222,[64]Cascavel!$B$2:$B$491,0),MATCH($C230,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":0.58950000000000002},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$222,[64]Caucaia!$B$2:$B$491,0),MATCH($C230,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":0.7409},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$222,[64]Chorozinho!$B$2:$B$491,0),MATCH($C230,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":0.55879999999999996},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$222,[64]Eusébio!$B$2:$B$491,0),MATCH($C230,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":0.63749999999999996},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$222,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C230,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":0.57999999999999996},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$222,[64]Fortaleza!$B$2:$B$427,0),MATCH($C230,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":0.87880000000000003},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$222,[64]Guaiúba!$B$2:$B$491,0),MATCH($C230,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":0.71889999999999998},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$222,[64]Horizonte!$B$2:$B$491,0),MATCH($C230,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":0.73670000000000002},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$222,[64]Itaitinga!$B$2:$B$491,0),MATCH($C230,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":0.626},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$222,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C230,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":0.7339},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$222,[64]Maracanaú!$B$2:$B$491,0),MATCH($C230,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":0.73280000000000001},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$222,[64]Maranguape!$B$2:$B$491,0),MATCH($C230,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":0.75560000000000005},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$222,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C230,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":0.6149},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$222,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C230,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":0.57269999999999999},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$222,[64]Pacajus!$B$2:$B$491,0),MATCH($C230,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":0.58399999999999996},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$222,[64]Pacatuba!$B$2:$B$491,0),MATCH($C230,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":0.79890000000000005},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$222,[64]Paracuru!$B$2:$B$491,0),MATCH($C230,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":0.70199999999999996},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$222,[64]Paraipaba!$B$2:$B$491,0),MATCH($C230,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":0.876},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$222,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C230,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":0.7732},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$222,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C230,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":0.74550000000000005},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$222,[64]Trairi!$B$2:$B$491,0),MATCH($C230,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":0.64219999999999999},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$222,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C230,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":0.81620000000000004}]
[null,231,2030,"Meta de Atendimento de Esgoto (IN056)",{"$f":"IFERROR(SUMPRODUCT(($K231:$AH231)*(K79:AH79)*(($K$18:$AH$18)=E$4))/SUMPRODUCT((K79:AH79)*(($K$18:$AH$18)=E$4)),0)","v":0.7611647947471849},{"$f":"IFERROR(SUMPRODUCT(($K231:$AH231)*(K79:AH79)*(($K$18:$AH$18)=F$4))/SUMPRODUCT((K79:AH79)*(($K$18:$AH$18)=F$4)),0)","v":0.86844643247024556},{"$f":"IFERROR(SUMPRODUCT(($K231:$AH231)*(K79:AH79)*(($K$18:$AH$18)=G$4))/SUMPRODUCT((K79:AH79)*(($K$18:$AH$18)=G$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K231:$AH231)*(K79:AH79)*(($K$18:$AH$18)=H$4))/SUMPRODUCT((K79:AH79)*(($K$18:$AH$18)=H$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K231:$AH231)*(K79:AH79)*(($K$18:$AH$18)=I$4))/SUMPRODUCT((K79:AH79)*(($K$18:$AH$18)=I$4)),0)","v":0},null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$222,[64]Aquiraz!$B$2:$B$492,0),MATCH($C231,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":0.80510000000000004},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$222,[64]Barbalha!$B$2:$B$491,0),MATCH($C231,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":0.79590000000000005},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$222,[64]Cascavel!$B$2:$B$491,0),MATCH($C231,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":0.66710000000000003},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$222,[64]Caucaia!$B$2:$B$491,0),MATCH($C231,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":0.78069999999999995},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$222,[64]Chorozinho!$B$2:$B$491,0),MATCH($C231,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":0.64410000000000001},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$222,[64]Eusébio!$B$2:$B$491,0),MATCH($C231,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":0.70309999999999995},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$222,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C231,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":0.66290000000000004},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$222,[64]Fortaleza!$B$2:$B$427,0),MATCH($C231,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":0.8841},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$222,[64]Guaiúba!$B$2:$B$491,0),MATCH($C231,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":0.76419999999999999},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$222,[64]Horizonte!$B$2:$B$491,0),MATCH($C231,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":0.77749999999999997},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$222,[64]Itaitinga!$B$2:$B$491,0),MATCH($C231,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":0.69450000000000001},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$222,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C231,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":0.78790000000000004},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$222,[64]Maracanaú!$B$2:$B$491,0),MATCH($C231,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":0.77459999999999996},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$222,[64]Maranguape!$B$2:$B$491,0),MATCH($C231,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":0.79169999999999996},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$222,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C231,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":0.68620000000000003},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$222,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C231,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":0.65449999999999997},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$222,[64]Pacajus!$B$2:$B$491,0),MATCH($C231,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":0.66300000000000003},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$222,[64]Pacatuba!$B$2:$B$491,0),MATCH($C231,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":0.82420000000000004},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$222,[64]Paracuru!$B$2:$B$491,0),MATCH($C231,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":0.75149999999999995},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$222,[64]Paraipaba!$B$2:$B$491,0),MATCH($C231,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":0.88419999999999999},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$222,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C231,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":0.80869999999999997},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$222,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C231,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":0.78400000000000003},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$222,[64]Trairi!$B$2:$B$491,0),MATCH($C231,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":0.70669999999999999},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$222,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C231,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":0.83730000000000004}]
[null,232,2031,"Meta de Atendimento de Esgoto (IN056)",{"$f":"IFERROR(SUMPRODUCT(($K232:$AH232)*(K80:AH80)*(($K$18:$AH$18)=E$4))/SUMPRODUCT((K80:AH80)*(($K$18:$AH$18)=E$4)),0)","v":0.81095397452788742},{"$f":"IFERROR(SUMPRODUCT(($K232:$AH232)*(K80:AH80)*(($K$18:$AH$18)=F$4))/SUMPRODUCT((K80:AH80)*(($K$18:$AH$18)=F$4)),0)","v":0.8786374042341164},{"$f":"IFERROR(SUMPRODUCT(($K232:$AH232)*(K80:AH80)*(($K$18:$AH$18)=G$4))/SUMPRODUCT((K80:AH80)*(($K$18:$AH$18)=G$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K232:$AH232)*(K80:AH80)*(($K$18:$AH$18)=H$4))/SUMPRODUCT((K80:AH80)*(($K$18:$AH$18)=H$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K232:$AH232)*(K80:AH80)*(($K$18:$AH$18)=I$4))/SUMPRODUCT((K80:AH80)*(($K$18:$AH$18)=I$4)),0)","v":0},null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$222,[64]Aquiraz!$B$2:$B$492,0),MATCH($C232,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":0.84009999999999996},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$222,[64]Barbalha!$B$2:$B$491,0),MATCH($C232,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":0.8306},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$222,[64]Cascavel!$B$2:$B$491,0),MATCH($C232,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":0.74480000000000002},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$222,[64]Caucaia!$B$2:$B$491,0),MATCH($C232,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":0.82050000000000001},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$222,[64]Chorozinho!$B$2:$B$491,0),MATCH($C232,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":0.72950000000000004},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$222,[64]Eusébio!$B$2:$B$491,0),MATCH($C232,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":0.76870000000000005},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$222,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C232,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":0.74570000000000003},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$222,[64]Fortaleza!$B$2:$B$427,0),MATCH($C232,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":0.88939999999999997},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$222,[64]Guaiúba!$B$2:$B$491,0),MATCH($C232,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":0.80940000000000001},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$222,[64]Horizonte!$B$2:$B$491,0),MATCH($C232,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":0.81840000000000002},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$222,[64]Itaitinga!$B$2:$B$491,0),MATCH($C232,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":0.76300000000000001},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$222,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C232,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":0.84189999999999998},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$222,[64]Maracanaú!$B$2:$B$491,0),MATCH($C232,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":0.81640000000000001},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$222,[64]Maranguape!$B$2:$B$491,0),MATCH($C232,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":0.82820000000000005},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$222,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C232,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":0.75749999999999995},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$222,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C232,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":0.73640000000000005},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$222,[64]Pacajus!$B$2:$B$491,0),MATCH($C232,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":0.74199999999999999},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$222,[64]Pacatuba!$B$2:$B$491,0),MATCH($C232,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":0.84940000000000004},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$222,[64]Paracuru!$B$2:$B$491,0),MATCH($C232,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":0.80100000000000005},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$222,[64]Paraipaba!$B$2:$B$491,0),MATCH($C232,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":0.89249999999999996},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$222,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C232,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":0.84430000000000005},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$222,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C232,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":0.82279999999999998},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$222,[64]Trairi!$B$2:$B$491,0),MATCH($C232,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":0.7712},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$222,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C232,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":0.85829999999999995}]
[null,233,2032,"Meta de Atendimento de Esgoto (IN056)",{"$f":"IFERROR(SUMPRODUCT(($K233:$AH233)*(K81:AH81)*(($K$18:$AH$18)=E$4))/SUMPRODUCT((K81:AH81)*(($K$18:$AH$18)=E$4)),0)","v":0.86152739803621303},{"$f":"IFERROR(SUMPRODUCT(($K233:$AH233)*(K81:AH81)*(($K$18:$AH$18)=F$4))/SUMPRODUCT((K81:AH81)*(($K$18:$AH$18)=F$4)),0)","v":0.8892490942186011},{"$f":"IFERROR(SUMPRODUCT(($K233:$AH233)*(K81:AH81)*(($K$18:$AH$18)=G$4))/SUMPRODUCT((K81:AH81)*(($K$18:$AH$18)=G$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K233:$AH233)*(K81:AH81)*(($K$18:$AH$18)=H$4))/SUMPRODUCT((K81:AH81)*(($K$18:$AH$18)=H$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K233:$AH233)*(K81:AH81)*(($K$18:$AH$18)=I$4))/SUMPRODUCT((K81:AH81)*(($K$18:$AH$18)=I$4)),0)","v":0},null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$222,[64]Aquiraz!$B$2:$B$492,0),MATCH($C233,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":0.87519999999999998},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$222,[64]Barbalha!$B$2:$B$491,0),MATCH($C233,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":0.86529999999999996},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$222,[64]Cascavel!$B$2:$B$491,0),MATCH($C233,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":0.82240000000000002},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$222,[64]Caucaia!$B$2:$B$491,0),MATCH($C233,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":0.86019999999999996},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$222,[64]Chorozinho!$B$2:$B$491,0),MATCH($C233,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":0.81469999999999998},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$222,[64]Eusébio!$B$2:$B$491,0),MATCH($C233,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":0.83440000000000003},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$222,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C233,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":0.8286},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$222,[64]Fortaleza!$B$2:$B$427,0),MATCH($C233,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":0.89470000000000005},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$222,[64]Guaiúba!$B$2:$B$491,0),MATCH($C233,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":0.85470000000000002},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$222,[64]Horizonte!$B$2:$B$491,0),MATCH($C233,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":0.85919999999999996},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$222,[64]Itaitinga!$B$2:$B$491,0),MATCH($C233,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":0.83150000000000002},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$222,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C233,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":0.89600000000000002},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$222,[64]Maracanaú!$B$2:$B$491,0),MATCH($C233,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":0.85819999999999996},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$222,[64]Maranguape!$B$2:$B$491,0),MATCH($C233,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":0.8639},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$222,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C233,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":0.82879999999999998},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$222,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C233,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":0.81820000000000004},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$222,[64]Pacajus!$B$2:$B$491,0),MATCH($C233,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":0.82099999999999995},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$222,[64]Pacatuba!$B$2:$B$491,0),MATCH($C233,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":0.87470000000000003},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$222,[64]Paracuru!$B$2:$B$491,0),MATCH($C233,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":0.85050000000000003},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$222,[64]Paraipaba!$B$2:$B$491,0),MATCH($C233,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":0.90080000000000005},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$222,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C233,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":0.87990000000000002},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$222,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C233,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":0.86140000000000005},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$222,[64]Trairi!$B$2:$B$491,0),MATCH($C233,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":0.83560000000000001},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$222,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C233,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":0.87929999999999997}]
[null,234,2033,"Meta de Atendimento de Esgoto (IN056)",{"$f":"IFERROR(SUMPRODUCT(($K234:$AH234)*(K82:AH82)*(($K$18:$AH$18)=E$4))/SUMPRODUCT((K82:AH82)*(($K$18:$AH$18)=E$4)),0)","v":0.90000077914718812},{"$f":"IFERROR(SUMPRODUCT(($K234:$AH234)*(K82:AH82)*(($K$18:$AH$18)=F$4))/SUMPRODUCT((K82:AH82)*(($K$18:$AH$18)=F$4)),0)","v":0.90029040763683266},{"$f":"IFERROR(SUMPRODUCT(($K234:$AH234)*(K82:AH82)*(($K$18:$AH$18)=G$4))/SUMPRODUCT((K82:AH82)*(($K$18:$AH$18)=G$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K234:$AH234)*(K82:AH82)*(($K$18:$AH$18)=H$4))/SUMPRODUCT((K82:AH82)*(($K$18:$AH$18)=H$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K234:$AH234)*(K82:AH82)*(($K$18:$AH$18)=I$4))/SUMPRODUCT((K82:AH82)*(($K$18:$AH$18)=I$4)),0)","v":0},null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$222,[64]Aquiraz!$B$2:$B$492,0),MATCH($C234,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":0.9},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$222,[64]Barbalha!$B$2:$B$491,0),MATCH($C234,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":0.9},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$222,[64]Cascavel!$B$2:$B$491,0),MATCH($C234,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":0.9},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$222,[64]Caucaia!$B$2:$B$491,0),MATCH($C234,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":0.9},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$222,[64]Chorozinho!$B$2:$B$491,0),MATCH($C234,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":0.9},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$222,[64]Eusébio!$B$2:$B$491,0),MATCH($C234,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":0.9},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$222,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C234,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":0.90010000000000001},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$222,[64]Fortaleza!$B$2:$B$427,0),MATCH($C234,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":0.9},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$222,[64]Guaiúba!$B$2:$B$491,0),MATCH($C234,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":0.9},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$222,[64]Horizonte!$B$2:$B$491,0),MATCH($C234,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":0.9},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$222,[64]Itaitinga!$B$2:$B$491,0),MATCH($C234,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":0.9},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$222,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C234,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":0.9},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$222,[64]Maracanaú!$B$2:$B$491,0),MATCH($C234,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":0.9},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$222,[64]Maranguape!$B$2:$B$491,0),MATCH($C234,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":0.9},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$222,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C234,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":0.9},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$222,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C234,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":0.9},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$222,[64]Pacajus!$B$2:$B$491,0),MATCH($C234,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":0.9},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$222,[64]Pacatuba!$B$2:$B$491,0),MATCH($C234,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":0.9},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$222,[64]Paracuru!$B$2:$B$491,0),MATCH($C234,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":0.9},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$222,[64]Paraipaba!$B$2:$B$491,0),MATCH($C234,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":0.90900000000000003},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$222,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C234,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":0.91549999999999998},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$222,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C234,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":0.9},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$222,[64]Trairi!$B$2:$B$491,0),MATCH($C234,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":0.9},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$222,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C234,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":0.9}]
[null,235,2034,"Meta de Atendimento de Esgoto (IN056)",{"$f":"IFERROR(SUMPRODUCT(($K235:$AH235)*(K83:AH83)*(($K$18:$AH$18)=E$4))/SUMPRODUCT((K83:AH83)*(($K$18:$AH$18)=E$4)),0)","v":0.90711085790857493},{"$f":"IFERROR(SUMPRODUCT(($K235:$AH235)*(K83:AH83)*(($K$18:$AH$18)=F$4))/SUMPRODUCT((K83:AH83)*(($K$18:$AH$18)=F$4)),0)","v":0.90735836296852956},{"$f":"IFERROR(SUMPRODUCT(($K235:$AH235)*(K83:AH83)*(($K$18:$AH$18)=G$4))/SUMPRODUCT((K83:AH83)*(($K$18:$AH$18)=G$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K235:$AH235)*(K83:AH83)*(($K$18:$AH$18)=H$4))/SUMPRODUCT((K83:AH83)*(($K$18:$AH$18)=H$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K235:$AH235)*(K83:AH83)*(($K$18:$AH$18)=I$4))/SUMPRODUCT((K83:AH83)*(($K$18:$AH$18)=I$4)),0)","v":0},null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$222,[64]Aquiraz!$B$2:$B$492,0),MATCH($C235,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":0.90710000000000002},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$222,[64]Barbalha!$B$2:$B$491,0),MATCH($C235,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":0.90710000000000002},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$222,[64]Cascavel!$B$2:$B$491,0),MATCH($C235,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":0.90710000000000002},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$222,[64]Caucaia!$B$2:$B$491,0),MATCH($C235,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":0.90710000000000002},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$222,[64]Chorozinho!$B$2:$B$491,0),MATCH($C235,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":0.90710000000000002},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$222,[64]Eusébio!$B$2:$B$491,0),MATCH($C235,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":0.90720000000000001},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$222,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C235,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":0.90710000000000002},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$222,[64]Fortaleza!$B$2:$B$427,0),MATCH($C235,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":0.90710000000000002},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$222,[64]Guaiúba!$B$2:$B$491,0),MATCH($C235,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":0.90720000000000001},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$222,[64]Horizonte!$B$2:$B$491,0),MATCH($C235,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":0.90710000000000002},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$222,[64]Itaitinga!$B$2:$B$491,0),MATCH($C235,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":0.90710000000000002},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$222,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C235,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":0.90710000000000002},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$222,[64]Maracanaú!$B$2:$B$491,0),MATCH($C235,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":0.90710000000000002},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$222,[64]Maranguape!$B$2:$B$491,0),MATCH($C235,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":0.90710000000000002},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$222,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C235,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":0.90720000000000001},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$222,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C235,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":0.90720000000000001},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$222,[64]Pacajus!$B$2:$B$491,0),MATCH($C235,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":0.90710000000000002},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$222,[64]Pacatuba!$B$2:$B$491,0),MATCH($C235,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":0.90710000000000002},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$222,[64]Paracuru!$B$2:$B$491,0),MATCH($C235,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":0.90710000000000002},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$222,[64]Paraipaba!$B$2:$B$491,0),MATCH($C235,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":0.91500000000000004},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$222,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C235,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":0.92090000000000005},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$222,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C235,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":0.90710000000000002},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$222,[64]Trairi!$B$2:$B$491,0),MATCH($C235,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":0.90720000000000001},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$222,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C235,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":0.90720000000000001}]
[null,236,2035,"Meta de Atendimento de Esgoto (IN056)",{"$f":"IFERROR(SUMPRODUCT(($K236:$AH236)*(K84:AH84)*(($K$18:$AH$18)=E$4))/SUMPRODUCT((K84:AH84)*(($K$18:$AH$18)=E$4)),0)","v":0.9143},{"$f":"IFERROR(SUMPRODUCT(($K236:$AH236)*(K84:AH84)*(($K$18:$AH$18)=F$4))/SUMPRODUCT((K84:AH84)*(($K$18:$AH$18)=F$4)),0)","v":0.91452227070038183},{"$f":"IFERROR(SUMPRODUCT(($K236:$AH236)*(K84:AH84)*(($K$18:$AH$18)=G$4))/SUMPRODUCT((K84:AH84)*(($K$18:$AH$18)=G$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K236:$AH236)*(K84:AH84)*(($K$18:$AH$18)=H$4))/SUMPRODUCT((K84:AH84)*(($K$18:$AH$18)=H$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K236:$AH236)*(K84:AH84)*(($K$18:$AH$18)=I$4))/SUMPRODUCT((K84:AH84)*(($K$18:$AH$18)=I$4)),0)","v":0},null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$222,[64]Aquiraz!$B$2:$B$492,0),MATCH($C236,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":0.9143},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$222,[64]Barbalha!$B$2:$B$491,0),MATCH($C236,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":0.9143},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$222,[64]Cascavel!$B$2:$B$491,0),MATCH($C236,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":0.9143},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$222,[64]Caucaia!$B$2:$B$491,0),MATCH($C236,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":0.9143},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$222,[64]Chorozinho!$B$2:$B$491,0),MATCH($C236,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":0.9143},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$222,[64]Eusébio!$B$2:$B$491,0),MATCH($C236,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":0.9143},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$222,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C236,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":0.9143},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$222,[64]Fortaleza!$B$2:$B$427,0),MATCH($C236,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":0.9143},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$222,[64]Guaiúba!$B$2:$B$491,0),MATCH($C236,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":0.9143},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$222,[64]Horizonte!$B$2:$B$491,0),MATCH($C236,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":0.9143},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$222,[64]Itaitinga!$B$2:$B$491,0),MATCH($C236,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":0.9143},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$222,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C236,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":0.9143},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$222,[64]Maracanaú!$B$2:$B$491,0),MATCH($C236,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":0.9143},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$222,[64]Maranguape!$B$2:$B$491,0),MATCH($C236,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":0.9143},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$222,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C236,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":0.9143},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$222,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C236,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":0.9143},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$222,[64]Pacajus!$B$2:$B$491,0),MATCH($C236,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":0.9143},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$222,[64]Pacatuba!$B$2:$B$491,0),MATCH($C236,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":0.9143},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$222,[64]Paracuru!$B$2:$B$491,0),MATCH($C236,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":0.9143},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$222,[64]Paraipaba!$B$2:$B$491,0),MATCH($C236,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":0.92090000000000005},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$222,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C236,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":0.92630000000000001},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$222,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C236,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":0.9143},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$222,[64]Trairi!$B$2:$B$491,0),MATCH($C236,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":0.9143},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$222,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C236,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":0.9143}]
[null,237,2036,"Meta de Atendimento de Esgoto (IN056)",{"$f":"IFERROR(SUMPRODUCT(($K237:$AH237)*(K85:AH85)*(($K$18:$AH$18)=E$4))/SUMPRODUCT((K85:AH85)*(($K$18:$AH$18)=E$4)),0)","v":0.92140215543382087},{"$f":"IFERROR(SUMPRODUCT(($K237:$AH237)*(K85:AH85)*(($K$18:$AH$18)=F$4))/SUMPRODUCT((K85:AH85)*(($K$18:$AH$18)=F$4)),0)","v":0.92158908374092408},{"$f":"IFERROR(SUMPRODUCT(($K237:$AH237)*(K85:AH85)*(($K$18:$AH$18)=G$4))/SUMPRODUCT((K85:AH85)*(($K$18:$AH$18)=G$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K237:$AH237)*(K85:AH85)*(($K$18:$AH$18)=H$4))/SUMPRODUCT((K85:AH85)*(($K$18:$AH$18)=H$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K237:$AH237)*(K85:AH85)*(($K$18:$AH$18)=I$4))/SUMPRODUCT((K85:AH85)*(($K$18:$AH$18)=I$4)),0)","v":0},null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$222,[64]Aquiraz!$B$2:$B$492,0),MATCH($C237,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":0.9214},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$222,[64]Barbalha!$B$2:$B$491,0),MATCH($C237,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":0.9214},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$222,[64]Cascavel!$B$2:$B$491,0),MATCH($C237,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":0.9214},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$222,[64]Caucaia!$B$2:$B$491,0),MATCH($C237,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":0.9214},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$222,[64]Chorozinho!$B$2:$B$491,0),MATCH($C237,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":0.9214},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$222,[64]Eusébio!$B$2:$B$491,0),MATCH($C237,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":0.9214},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$222,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C237,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":0.92149999999999999},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$222,[64]Fortaleza!$B$2:$B$427,0),MATCH($C237,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":0.9214},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$222,[64]Guaiúba!$B$2:$B$491,0),MATCH($C237,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":0.92149999999999999},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$222,[64]Horizonte!$B$2:$B$491,0),MATCH($C237,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":0.9214},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$222,[64]Itaitinga!$B$2:$B$491,0),MATCH($C237,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":0.9214},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$222,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C237,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":0.9214},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$222,[64]Maracanaú!$B$2:$B$491,0),MATCH($C237,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":0.9214},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$222,[64]Maranguape!$B$2:$B$491,0),MATCH($C237,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":0.9214},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$222,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C237,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":0.9214},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$222,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C237,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":0.9214},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$222,[64]Pacajus!$B$2:$B$491,0),MATCH($C237,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":0.9214},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$222,[64]Pacatuba!$B$2:$B$491,0),MATCH($C237,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":0.9214},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$222,[64]Paracuru!$B$2:$B$491,0),MATCH($C237,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":0.9214},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$222,[64]Paraipaba!$B$2:$B$491,0),MATCH($C237,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":0.92679999999999996},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$222,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C237,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":0.93169999999999997},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$222,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C237,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":0.9214},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$222,[64]Trairi!$B$2:$B$491,0),MATCH($C237,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":0.9214},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$222,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C237,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":0.9214}]
[null,238,2037,"Meta de Atendimento de Esgoto (IN056)",{"$f":"IFERROR(SUMPRODUCT(($K238:$AH238)*(K86:AH86)*(($K$18:$AH$18)=E$4))/SUMPRODUCT((K86:AH86)*(($K$18:$AH$18)=E$4)),0)","v":0.92859797290777657},{"$f":"IFERROR(SUMPRODUCT(($K238:$AH238)*(K86:AH86)*(($K$18:$AH$18)=F$4))/SUMPRODUCT((K86:AH86)*(($K$18:$AH$18)=F$4)),0)","v":0.9287544149608995},{"$f":"IFERROR(SUMPRODUCT(($K238:$AH238)*(K86:AH86)*(($K$18:$AH$18)=G$4))/SUMPRODUCT((K86:AH86)*(($K$18:$AH$18)=G$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K238:$AH238)*(K86:AH86)*(($K$18:$AH$18)=H$4))/SUMPRODUCT((K86:AH86)*(($K$18:$AH$18)=H$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K238:$AH238)*(K86:AH86)*(($K$18:$AH$18)=I$4))/SUMPRODUCT((K86:AH86)*(($K$18:$AH$18)=I$4)),0)","v":0},null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$222,[64]Aquiraz!$B$2:$B$492,0),MATCH($C238,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":0.92859999999999998},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$222,[64]Barbalha!$B$2:$B$491,0),MATCH($C238,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":0.92859999999999998},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$222,[64]Cascavel!$B$2:$B$491,0),MATCH($C238,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":0.92859999999999998},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$222,[64]Caucaia!$B$2:$B$491,0),MATCH($C238,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":0.92859999999999998},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$222,[64]Chorozinho!$B$2:$B$491,0),MATCH($C238,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":0.92849999999999999},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$222,[64]Eusébio!$B$2:$B$491,0),MATCH($C238,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":0.92859999999999998},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$222,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C238,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":0.92869999999999997},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$222,[64]Fortaleza!$B$2:$B$427,0),MATCH($C238,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":0.92859999999999998},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$222,[64]Guaiúba!$B$2:$B$491,0),MATCH($C238,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":0.92849999999999999},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$222,[64]Horizonte!$B$2:$B$491,0),MATCH($C238,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":0.92859999999999998},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$222,[64]Itaitinga!$B$2:$B$491,0),MATCH($C238,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":0.92859999999999998},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$222,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C238,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":0.92859999999999998},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$222,[64]Maracanaú!$B$2:$B$491,0),MATCH($C238,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":0.92859999999999998},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$222,[64]Maranguape!$B$2:$B$491,0),MATCH($C238,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":0.92859999999999998},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$222,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C238,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":0.92859999999999998},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$222,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C238,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":0.92859999999999998},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$222,[64]Pacajus!$B$2:$B$491,0),MATCH($C238,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":0.92859999999999998},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$222,[64]Pacatuba!$B$2:$B$491,0),MATCH($C238,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":0.92859999999999998},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$222,[64]Paracuru!$B$2:$B$491,0),MATCH($C238,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":0.92859999999999998},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$222,[64]Paraipaba!$B$2:$B$491,0),MATCH($C238,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":0.93279999999999996},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$222,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C238,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":0.93710000000000004},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$222,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C238,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":0.92859999999999998},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$222,[64]Trairi!$B$2:$B$491,0),MATCH($C238,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":0.92859999999999998},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$222,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C238,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":0.92859999999999998}]
[null,239,2038,"Meta de Atendimento de Esgoto (IN056)",{"$f":"IFERROR(SUMPRODUCT(($K239:$AH239)*(K87:AH87)*(($K$18:$AH$18)=E$4))/SUMPRODUCT((K87:AH87)*(($K$18:$AH$18)=E$4)),0)","v":0.93569999999999987},{"$f":"IFERROR(SUMPRODUCT(($K239:$AH239)*(K87:AH87)*(($K$18:$AH$18)=F$4))/SUMPRODUCT((K87:AH87)*(($K$18:$AH$18)=F$4)),0)","v":0.93582140016296678},{"$f":"IFERROR(SUMPRODUCT(($K239:$AH239)*(K87:AH87)*(($K$18:$AH$18)=G$4))/SUMPRODUCT((K87:AH87)*(($K$18:$AH$18)=G$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K239:$AH239)*(K87:AH87)*(($K$18:$AH$18)=H$4))/SUMPRODUCT((K87:AH87)*(($K$18:$AH$18)=H$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K239:$AH239)*(K87:AH87)*(($K$18:$AH$18)=I$4))/SUMPRODUCT((K87:AH87)*(($K$18:$AH$18)=I$4)),0)","v":0},null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$222,[64]Aquiraz!$B$2:$B$492,0),MATCH($C239,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":0.93569999999999998},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$222,[64]Barbalha!$B$2:$B$491,0),MATCH($C239,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":0.93569999999999998},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$222,[64]Cascavel!$B$2:$B$491,0),MATCH($C239,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":0.93569999999999998},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$222,[64]Caucaia!$B$2:$B$491,0),MATCH($C239,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":0.93569999999999998},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$222,[64]Chorozinho!$B$2:$B$491,0),MATCH($C239,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":0.93569999999999998},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$222,[64]Eusébio!$B$2:$B$491,0),MATCH($C239,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":0.93569999999999998},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$222,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C239,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":0.93569999999999998},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$222,[64]Fortaleza!$B$2:$B$427,0),MATCH($C239,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":0.93569999999999998},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$222,[64]Guaiúba!$B$2:$B$491,0),MATCH($C239,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":0.93569999999999998},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$222,[64]Horizonte!$B$2:$B$491,0),MATCH($C239,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":0.93569999999999998},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$222,[64]Itaitinga!$B$2:$B$491,0),MATCH($C239,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":0.93569999999999998},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$222,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C239,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":0.93569999999999998},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$222,[64]Maracanaú!$B$2:$B$491,0),MATCH($C239,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":0.93569999999999998},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$222,[64]Maranguape!$B$2:$B$491,0),MATCH($C239,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":0.93569999999999998},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$222,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C239,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":0.93569999999999998},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$222,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C239,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":0.93569999999999998},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$222,[64]Pacajus!$B$2:$B$491,0),MATCH($C239,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":0.93569999999999998},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$222,[64]Pacatuba!$B$2:$B$491,0),MATCH($C239,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":0.93569999999999998},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$222,[64]Paracuru!$B$2:$B$491,0),MATCH($C239,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":0.93569999999999998},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$222,[64]Paraipaba!$B$2:$B$491,0),MATCH($C239,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":0.93869999999999998},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$222,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C239,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":0.9425},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$222,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C239,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":0.93569999999999998},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$222,[64]Trairi!$B$2:$B$491,0),MATCH($C239,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":0.93569999999999998},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$222,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C239,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":0.93569999999999998}]
[null,240,2039,"Meta de Atendimento de Esgoto (IN056)",{"$f":"IFERROR(SUMPRODUCT(($K240:$AH240)*(K88:AH88)*(($K$18:$AH$18)=E$4))/SUMPRODUCT((K88:AH88)*(($K$18:$AH$18)=E$4)),0)","v":0.94288923649388257},{"$f":"IFERROR(SUMPRODUCT(($K240:$AH240)*(K88:AH88)*(($K$18:$AH$18)=F$4))/SUMPRODUCT((K88:AH88)*(($K$18:$AH$18)=F$4)),0)","v":0.94298580859332737},{"$f":"IFERROR(SUMPRODUCT(($K240:$AH240)*(K88:AH88)*(($K$18:$AH$18)=G$4))/SUMPRODUCT((K88:AH88)*(($K$18:$AH$18)=G$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K240:$AH240)*(K88:AH88)*(($K$18:$AH$18)=H$4))/SUMPRODUCT((K88:AH88)*(($K$18:$AH$18)=H$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K240:$AH240)*(K88:AH88)*(($K$18:$AH$18)=I$4))/SUMPRODUCT((K88:AH88)*(($K$18:$AH$18)=I$4)),0)","v":0},null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$222,[64]Aquiraz!$B$2:$B$492,0),MATCH($C240,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":0.94279999999999997},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$222,[64]Barbalha!$B$2:$B$491,0),MATCH($C240,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":0.94279999999999997},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$222,[64]Cascavel!$B$2:$B$491,0),MATCH($C240,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":0.94289999999999996},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$222,[64]Caucaia!$B$2:$B$491,0),MATCH($C240,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":0.94289999999999996},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$222,[64]Chorozinho!$B$2:$B$491,0),MATCH($C240,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":0.94289999999999996},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$222,[64]Eusébio!$B$2:$B$491,0),MATCH($C240,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":0.94289999999999996},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$222,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C240,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":0.94279999999999997},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$222,[64]Fortaleza!$B$2:$B$427,0),MATCH($C240,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":0.94289999999999996},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$222,[64]Guaiúba!$B$2:$B$491,0),MATCH($C240,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":0.94279999999999997},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$222,[64]Horizonte!$B$2:$B$491,0),MATCH($C240,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":0.94289999999999996},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$222,[64]Itaitinga!$B$2:$B$491,0),MATCH($C240,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":0.94289999999999996},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$222,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C240,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":0.94289999999999996},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$222,[64]Maracanaú!$B$2:$B$491,0),MATCH($C240,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":0.94289999999999996},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$222,[64]Maranguape!$B$2:$B$491,0),MATCH($C240,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":0.94289999999999996},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$222,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C240,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":0.94289999999999996},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$222,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C240,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":0.94279999999999997},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$222,[64]Pacajus!$B$2:$B$491,0),MATCH($C240,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":0.94289999999999996},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$222,[64]Pacatuba!$B$2:$B$491,0),MATCH($C240,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":0.94289999999999996},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$222,[64]Paracuru!$B$2:$B$491,0),MATCH($C240,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":0.94289999999999996},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$222,[64]Paraipaba!$B$2:$B$491,0),MATCH($C240,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":0.94450000000000001},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$222,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C240,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":0.94789999999999996},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$222,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C240,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":0.94289999999999996},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$222,[64]Trairi!$B$2:$B$491,0),MATCH($C240,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":0.94289999999999996},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$222,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C240,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":0.94279999999999997}]
[null,241,2040,"Meta de Atendimento de Esgoto (IN056)",{"$f":"IFERROR(SUMPRODUCT(($K241:$AH241)*(K89:AH89)*(($K$18:$AH$18)=E$4))/SUMPRODUCT((K89:AH89)*(($K$18:$AH$18)=E$4)),0)","v":0.95},{"$f":"IFERROR(SUMPRODUCT(($K241:$AH241)*(K89:AH89)*(($K$18:$AH$18)=F$4))/SUMPRODUCT((K89:AH89)*(($K$18:$AH$18)=F$4)),0)","v":0.95005330942605493},{"$f":"IFERROR(SUMPRODUCT(($K241:$AH241)*(K89:AH89)*(($K$18:$AH$18)=G$4))/SUMPRODUCT((K89:AH89)*(($K$18:$AH$18)=G$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K241:$AH241)*(K89:AH89)*(($K$18:$AH$18)=H$4))/SUMPRODUCT((K89:AH89)*(($K$18:$AH$18)=H$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K241:$AH241)*(K89:AH89)*(($K$18:$AH$18)=I$4))/SUMPRODUCT((K89:AH89)*(($K$18:$AH$18)=I$4)),0)","v":0},null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$222,[64]Aquiraz!$B$2:$B$492,0),MATCH($C241,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$222,[64]Barbalha!$B$2:$B$491,0),MATCH($C241,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$222,[64]Cascavel!$B$2:$B$491,0),MATCH($C241,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$222,[64]Caucaia!$B$2:$B$491,0),MATCH($C241,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$222,[64]Chorozinho!$B$2:$B$491,0),MATCH($C241,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$222,[64]Eusébio!$B$2:$B$491,0),MATCH($C241,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$222,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C241,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$222,[64]Fortaleza!$B$2:$B$427,0),MATCH($C241,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$222,[64]Guaiúba!$B$2:$B$491,0),MATCH($C241,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$222,[64]Horizonte!$B$2:$B$491,0),MATCH($C241,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$222,[64]Itaitinga!$B$2:$B$491,0),MATCH($C241,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$222,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C241,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$222,[64]Maracanaú!$B$2:$B$491,0),MATCH($C241,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$222,[64]Maranguape!$B$2:$B$491,0),MATCH($C241,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$222,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C241,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$222,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C241,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$222,[64]Pacajus!$B$2:$B$491,0),MATCH($C241,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$222,[64]Pacatuba!$B$2:$B$491,0),MATCH($C241,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$222,[64]Paracuru!$B$2:$B$491,0),MATCH($C241,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$222,[64]Paraipaba!$B$2:$B$491,0),MATCH($C241,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":0.95040000000000002},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$222,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C241,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":0.95330000000000004},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$222,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C241,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":0.95009999999999994},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$222,[64]Trairi!$B$2:$B$491,0),MATCH($C241,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$222,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C241,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":0.95}]
[null,242,2041,"Meta de Atendimento de Esgoto (IN056)",{"$f":"IFERROR(SUMPRODUCT(($K242:$AH242)*(K90:AH90)*(($K$18:$AH$18)=E$4))/SUMPRODUCT((K90:AH90)*(($K$18:$AH$18)=E$4)),0)","v":0.95001231559675248},{"$f":"IFERROR(SUMPRODUCT(($K242:$AH242)*(K90:AH90)*(($K$18:$AH$18)=F$4))/SUMPRODUCT((K90:AH90)*(($K$18:$AH$18)=F$4)),0)","v":0.95005330958465906},{"$f":"IFERROR(SUMPRODUCT(($K242:$AH242)*(K90:AH90)*(($K$18:$AH$18)=G$4))/SUMPRODUCT((K90:AH90)*(($K$18:$AH$18)=G$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K242:$AH242)*(K90:AH90)*(($K$18:$AH$18)=H$4))/SUMPRODUCT((K90:AH90)*(($K$18:$AH$18)=H$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K242:$AH242)*(K90:AH90)*(($K$18:$AH$18)=I$4))/SUMPRODUCT((K90:AH90)*(($K$18:$AH$18)=I$4)),0)","v":0},null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$222,[64]Aquiraz!$B$2:$B$492,0),MATCH($C242,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$222,[64]Barbalha!$B$2:$B$491,0),MATCH($C242,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$222,[64]Cascavel!$B$2:$B$491,0),MATCH($C242,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$222,[64]Caucaia!$B$2:$B$491,0),MATCH($C242,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$222,[64]Chorozinho!$B$2:$B$491,0),MATCH($C242,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$222,[64]Eusébio!$B$2:$B$491,0),MATCH($C242,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$222,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C242,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":0.9516},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$222,[64]Fortaleza!$B$2:$B$427,0),MATCH($C242,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$222,[64]Guaiúba!$B$2:$B$491,0),MATCH($C242,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$222,[64]Horizonte!$B$2:$B$491,0),MATCH($C242,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$222,[64]Itaitinga!$B$2:$B$491,0),MATCH($C242,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$222,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C242,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$222,[64]Maracanaú!$B$2:$B$491,0),MATCH($C242,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$222,[64]Maranguape!$B$2:$B$491,0),MATCH($C242,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$222,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C242,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$222,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C242,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$222,[64]Pacajus!$B$2:$B$491,0),MATCH($C242,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$222,[64]Pacatuba!$B$2:$B$491,0),MATCH($C242,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$222,[64]Paracuru!$B$2:$B$491,0),MATCH($C242,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$222,[64]Paraipaba!$B$2:$B$491,0),MATCH($C242,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":0.95040000000000002},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$222,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C242,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":0.95330000000000004},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$222,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C242,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":0.95009999999999994},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$222,[64]Trairi!$B$2:$B$491,0),MATCH($C242,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$222,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C242,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":0.95}]
[null,243,2042,"Meta de Atendimento de Esgoto (IN056)",{"$f":"IFERROR(SUMPRODUCT(($K243:$AH243)*(K91:AH91)*(($K$18:$AH$18)=E$4))/SUMPRODUCT((K91:AH91)*(($K$18:$AH$18)=E$4)),0)","v":0.95000000000000007},{"$f":"IFERROR(SUMPRODUCT(($K243:$AH243)*(K91:AH91)*(($K$18:$AH$18)=F$4))/SUMPRODUCT((K91:AH91)*(($K$18:$AH$18)=F$4)),0)","v":0.9500533105707285},{"$f":"IFERROR(SUMPRODUCT(($K243:$AH243)*(K91:AH91)*(($K$18:$AH$18)=G$4))/SUMPRODUCT((K91:AH91)*(($K$18:$AH$18)=G$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K243:$AH243)*(K91:AH91)*(($K$18:$AH$18)=H$4))/SUMPRODUCT((K91:AH91)*(($K$18:$AH$18)=H$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K243:$AH243)*(K91:AH91)*(($K$18:$AH$18)=I$4))/SUMPRODUCT((K91:AH91)*(($K$18:$AH$18)=I$4)),0)","v":0},null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$222,[64]Aquiraz!$B$2:$B$492,0),MATCH($C243,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$222,[64]Barbalha!$B$2:$B$491,0),MATCH($C243,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$222,[64]Cascavel!$B$2:$B$491,0),MATCH($C243,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$222,[64]Caucaia!$B$2:$B$491,0),MATCH($C243,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$222,[64]Chorozinho!$B$2:$B$491,0),MATCH($C243,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$222,[64]Eusébio!$B$2:$B$491,0),MATCH($C243,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$222,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C243,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$222,[64]Fortaleza!$B$2:$B$427,0),MATCH($C243,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$222,[64]Guaiúba!$B$2:$B$491,0),MATCH($C243,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$222,[64]Horizonte!$B$2:$B$491,0),MATCH($C243,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$222,[64]Itaitinga!$B$2:$B$491,0),MATCH($C243,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$222,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C243,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$222,[64]Maracanaú!$B$2:$B$491,0),MATCH($C243,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$222,[64]Maranguape!$B$2:$B$491,0),MATCH($C243,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$222,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C243,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$222,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C243,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$222,[64]Pacajus!$B$2:$B$491,0),MATCH($C243,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$222,[64]Pacatuba!$B$2:$B$491,0),MATCH($C243,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$222,[64]Paracuru!$B$2:$B$491,0),MATCH($C243,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$222,[64]Paraipaba!$B$2:$B$491,0),MATCH($C243,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":0.95040000000000002},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$222,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C243,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":0.95330000000000004},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$222,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C243,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":0.95009999999999994},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$222,[64]Trairi!$B$2:$B$491,0),MATCH($C243,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$222,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C243,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":0.95}]
[null,244,2043,"Meta de Atendimento de Esgoto (IN056)",{"$f":"IFERROR(SUMPRODUCT(($K244:$AH244)*(K92:AH92)*(($K$18:$AH$18)=E$4))/SUMPRODUCT((K92:AH92)*(($K$18:$AH$18)=E$4)),0)","v":0.94999999999999984},{"$f":"IFERROR(SUMPRODUCT(($K244:$AH244)*(K92:AH92)*(($K$18:$AH$18)=F$4))/SUMPRODUCT((K92:AH92)*(($K$18:$AH$18)=F$4)),0)","v":0.95005295742967777},{"$f":"IFERROR(SUMPRODUCT(($K244:$AH244)*(K92:AH92)*(($K$18:$AH$18)=G$4))/SUMPRODUCT((K92:AH92)*(($K$18:$AH$18)=G$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K244:$AH244)*(K92:AH92)*(($K$18:$AH$18)=H$4))/SUMPRODUCT((K92:AH92)*(($K$18:$AH$18)=H$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K244:$AH244)*(K92:AH92)*(($K$18:$AH$18)=I$4))/SUMPRODUCT((K92:AH92)*(($K$18:$AH$18)=I$4)),0)","v":0},null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$222,[64]Aquiraz!$B$2:$B$492,0),MATCH($C244,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$222,[64]Barbalha!$B$2:$B$491,0),MATCH($C244,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$222,[64]Cascavel!$B$2:$B$491,0),MATCH($C244,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$222,[64]Caucaia!$B$2:$B$491,0),MATCH($C244,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$222,[64]Chorozinho!$B$2:$B$491,0),MATCH($C244,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$222,[64]Eusébio!$B$2:$B$491,0),MATCH($C244,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$222,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C244,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$222,[64]Fortaleza!$B$2:$B$427,0),MATCH($C244,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$222,[64]Guaiúba!$B$2:$B$491,0),MATCH($C244,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$222,[64]Horizonte!$B$2:$B$491,0),MATCH($C244,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$222,[64]Itaitinga!$B$2:$B$491,0),MATCH($C244,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$222,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C244,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$222,[64]Maracanaú!$B$2:$B$491,0),MATCH($C244,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$222,[64]Maranguape!$B$2:$B$491,0),MATCH($C244,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$222,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C244,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$222,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C244,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$222,[64]Pacajus!$B$2:$B$491,0),MATCH($C244,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$222,[64]Pacatuba!$B$2:$B$491,0),MATCH($C244,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$222,[64]Paracuru!$B$2:$B$491,0),MATCH($C244,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$222,[64]Paraipaba!$B$2:$B$491,0),MATCH($C244,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":0.95040000000000002},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$222,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C244,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":0.95330000000000004},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$222,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C244,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$222,[64]Trairi!$B$2:$B$491,0),MATCH($C244,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$222,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C244,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":0.95}]
[null,245,2044,"Meta de Atendimento de Esgoto (IN056)",{"$f":"IFERROR(SUMPRODUCT(($K245:$AH245)*(K93:AH93)*(($K$18:$AH$18)=E$4))/SUMPRODUCT((K93:AH93)*(($K$18:$AH$18)=E$4)),0)","v":0.95},{"$f":"IFERROR(SUMPRODUCT(($K245:$AH245)*(K93:AH93)*(($K$18:$AH$18)=F$4))/SUMPRODUCT((K93:AH93)*(($K$18:$AH$18)=F$4)),0)","v":0.95005349719121457},{"$f":"IFERROR(SUMPRODUCT(($K245:$AH245)*(K93:AH93)*(($K$18:$AH$18)=G$4))/SUMPRODUCT((K93:AH93)*(($K$18:$AH$18)=G$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K245:$AH245)*(K93:AH93)*(($K$18:$AH$18)=H$4))/SUMPRODUCT((K93:AH93)*(($K$18:$AH$18)=H$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K245:$AH245)*(K93:AH93)*(($K$18:$AH$18)=I$4))/SUMPRODUCT((K93:AH93)*(($K$18:$AH$18)=I$4)),0)","v":0},null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$222,[64]Aquiraz!$B$2:$B$492,0),MATCH($C245,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$222,[64]Barbalha!$B$2:$B$491,0),MATCH($C245,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$222,[64]Cascavel!$B$2:$B$491,0),MATCH($C245,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$222,[64]Caucaia!$B$2:$B$491,0),MATCH($C245,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$222,[64]Chorozinho!$B$2:$B$491,0),MATCH($C245,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$222,[64]Eusébio!$B$2:$B$491,0),MATCH($C245,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$222,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C245,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$222,[64]Fortaleza!$B$2:$B$427,0),MATCH($C245,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$222,[64]Guaiúba!$B$2:$B$491,0),MATCH($C245,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$222,[64]Horizonte!$B$2:$B$491,0),MATCH($C245,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$222,[64]Itaitinga!$B$2:$B$491,0),MATCH($C245,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$222,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C245,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$222,[64]Maracanaú!$B$2:$B$491,0),MATCH($C245,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$222,[64]Maranguape!$B$2:$B$491,0),MATCH($C245,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$222,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C245,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$222,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C245,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$222,[64]Pacajus!$B$2:$B$491,0),MATCH($C245,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$222,[64]Pacatuba!$B$2:$B$491,0),MATCH($C245,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$222,[64]Paracuru!$B$2:$B$491,0),MATCH($C245,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$222,[64]Paraipaba!$B$2:$B$491,0),MATCH($C245,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":0.95050000000000001},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$222,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C245,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":0.95330000000000004},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$222,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C245,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$222,[64]Trairi!$B$2:$B$491,0),MATCH($C245,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$222,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C245,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":0.95}]
[null,246,2045,"Meta de Atendimento de Esgoto (IN056)",{"$f":"IFERROR(SUMPRODUCT(($K246:$AH246)*(K94:AH94)*(($K$18:$AH$18)=E$4))/SUMPRODUCT((K94:AH94)*(($K$18:$AH$18)=E$4)),0)","v":0.95000000000000018},{"$f":"IFERROR(SUMPRODUCT(($K246:$AH246)*(K94:AH94)*(($K$18:$AH$18)=F$4))/SUMPRODUCT((K94:AH94)*(($K$18:$AH$18)=F$4)),0)","v":0.95005293627704901},{"$f":"IFERROR(SUMPRODUCT(($K246:$AH246)*(K94:AH94)*(($K$18:$AH$18)=G$4))/SUMPRODUCT((K94:AH94)*(($K$18:$AH$18)=G$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K246:$AH246)*(K94:AH94)*(($K$18:$AH$18)=H$4))/SUMPRODUCT((K94:AH94)*(($K$18:$AH$18)=H$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K246:$AH246)*(K94:AH94)*(($K$18:$AH$18)=I$4))/SUMPRODUCT((K94:AH94)*(($K$18:$AH$18)=I$4)),0)","v":0},null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$222,[64]Aquiraz!$B$2:$B$492,0),MATCH($C246,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$222,[64]Barbalha!$B$2:$B$491,0),MATCH($C246,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$222,[64]Cascavel!$B$2:$B$491,0),MATCH($C246,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$222,[64]Caucaia!$B$2:$B$491,0),MATCH($C246,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$222,[64]Chorozinho!$B$2:$B$491,0),MATCH($C246,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$222,[64]Eusébio!$B$2:$B$491,0),MATCH($C246,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$222,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C246,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$222,[64]Fortaleza!$B$2:$B$427,0),MATCH($C246,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$222,[64]Guaiúba!$B$2:$B$491,0),MATCH($C246,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$222,[64]Horizonte!$B$2:$B$491,0),MATCH($C246,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$222,[64]Itaitinga!$B$2:$B$491,0),MATCH($C246,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$222,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C246,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$222,[64]Maracanaú!$B$2:$B$491,0),MATCH($C246,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$222,[64]Maranguape!$B$2:$B$491,0),MATCH($C246,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$222,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C246,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$222,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C246,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$222,[64]Pacajus!$B$2:$B$491,0),MATCH($C246,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$222,[64]Pacatuba!$B$2:$B$491,0),MATCH($C246,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$222,[64]Paracuru!$B$2:$B$491,0),MATCH($C246,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$222,[64]Paraipaba!$B$2:$B$491,0),MATCH($C246,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":0.95040000000000002},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$222,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C246,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":0.95330000000000004},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$222,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C246,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$222,[64]Trairi!$B$2:$B$491,0),MATCH($C246,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$222,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C246,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":0.95}]
[null,247,2046,"Meta de Atendimento de Esgoto (IN056)",{"$f":"IFERROR(SUMPRODUCT(($K247:$AH247)*(K95:AH95)*(($K$18:$AH$18)=E$4))/SUMPRODUCT((K95:AH95)*(($K$18:$AH$18)=E$4)),0)","v":0.95000000000000007},{"$f":"IFERROR(SUMPRODUCT(($K247:$AH247)*(K95:AH95)*(($K$18:$AH$18)=F$4))/SUMPRODUCT((K95:AH95)*(($K$18:$AH$18)=F$4)),0)","v":0.9500534635115826},{"$f":"IFERROR(SUMPRODUCT(($K247:$AH247)*(K95:AH95)*(($K$18:$AH$18)=G$4))/SUMPRODUCT((K95:AH95)*(($K$18:$AH$18)=G$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K247:$AH247)*(K95:AH95)*(($K$18:$AH$18)=H$4))/SUMPRODUCT((K95:AH95)*(($K$18:$AH$18)=H$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K247:$AH247)*(K95:AH95)*(($K$18:$AH$18)=I$4))/SUMPRODUCT((K95:AH95)*(($K$18:$AH$18)=I$4)),0)","v":0},null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$222,[64]Aquiraz!$B$2:$B$492,0),MATCH($C247,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$222,[64]Barbalha!$B$2:$B$491,0),MATCH($C247,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$222,[64]Cascavel!$B$2:$B$491,0),MATCH($C247,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$222,[64]Caucaia!$B$2:$B$491,0),MATCH($C247,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$222,[64]Chorozinho!$B$2:$B$491,0),MATCH($C247,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$222,[64]Eusébio!$B$2:$B$491,0),MATCH($C247,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$222,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C247,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$222,[64]Fortaleza!$B$2:$B$427,0),MATCH($C247,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$222,[64]Guaiúba!$B$2:$B$491,0),MATCH($C247,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$222,[64]Horizonte!$B$2:$B$491,0),MATCH($C247,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$222,[64]Itaitinga!$B$2:$B$491,0),MATCH($C247,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$222,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C247,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$222,[64]Maracanaú!$B$2:$B$491,0),MATCH($C247,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$222,[64]Maranguape!$B$2:$B$491,0),MATCH($C247,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$222,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C247,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$222,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C247,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$222,[64]Pacajus!$B$2:$B$491,0),MATCH($C247,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$222,[64]Pacatuba!$B$2:$B$491,0),MATCH($C247,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$222,[64]Paracuru!$B$2:$B$491,0),MATCH($C247,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$222,[64]Paraipaba!$B$2:$B$491,0),MATCH($C247,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":0.95050000000000001},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$222,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C247,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":0.95330000000000004},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$222,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C247,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$222,[64]Trairi!$B$2:$B$491,0),MATCH($C247,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$222,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C247,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":0.95}]
[null,248,2047,"Meta de Atendimento de Esgoto (IN056)",{"$f":"IFERROR(SUMPRODUCT(($K248:$AH248)*(K96:AH96)*(($K$18:$AH$18)=E$4))/SUMPRODUCT((K96:AH96)*(($K$18:$AH$18)=E$4)),0)","v":0.95},{"$f":"IFERROR(SUMPRODUCT(($K248:$AH248)*(K96:AH96)*(($K$18:$AH$18)=F$4))/SUMPRODUCT((K96:AH96)*(($K$18:$AH$18)=F$4)),0)","v":0.95005289571489815},{"$f":"IFERROR(SUMPRODUCT(($K248:$AH248)*(K96:AH96)*(($K$18:$AH$18)=G$4))/SUMPRODUCT((K96:AH96)*(($K$18:$AH$18)=G$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K248:$AH248)*(K96:AH96)*(($K$18:$AH$18)=H$4))/SUMPRODUCT((K96:AH96)*(($K$18:$AH$18)=H$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K248:$AH248)*(K96:AH96)*(($K$18:$AH$18)=I$4))/SUMPRODUCT((K96:AH96)*(($K$18:$AH$18)=I$4)),0)","v":0},null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$222,[64]Aquiraz!$B$2:$B$492,0),MATCH($C248,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$222,[64]Barbalha!$B$2:$B$491,0),MATCH($C248,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$222,[64]Cascavel!$B$2:$B$491,0),MATCH($C248,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$222,[64]Caucaia!$B$2:$B$491,0),MATCH($C248,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$222,[64]Chorozinho!$B$2:$B$491,0),MATCH($C248,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$222,[64]Eusébio!$B$2:$B$491,0),MATCH($C248,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$222,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C248,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$222,[64]Fortaleza!$B$2:$B$427,0),MATCH($C248,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$222,[64]Guaiúba!$B$2:$B$491,0),MATCH($C248,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$222,[64]Horizonte!$B$2:$B$491,0),MATCH($C248,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$222,[64]Itaitinga!$B$2:$B$491,0),MATCH($C248,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$222,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C248,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$222,[64]Maracanaú!$B$2:$B$491,0),MATCH($C248,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$222,[64]Maranguape!$B$2:$B$491,0),MATCH($C248,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$222,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C248,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$222,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C248,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$222,[64]Pacajus!$B$2:$B$491,0),MATCH($C248,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$222,[64]Pacatuba!$B$2:$B$491,0),MATCH($C248,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$222,[64]Paracuru!$B$2:$B$491,0),MATCH($C248,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$222,[64]Paraipaba!$B$2:$B$491,0),MATCH($C248,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":0.95040000000000002},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$222,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C248,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":0.95330000000000004},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$222,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C248,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$222,[64]Trairi!$B$2:$B$491,0),MATCH($C248,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$222,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C248,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":0.95}]
[null,249,2048,"Meta de Atendimento de Esgoto (IN056)",{"$f":"IFERROR(SUMPRODUCT(($K249:$AH249)*(K97:AH97)*(($K$18:$AH$18)=E$4))/SUMPRODUCT((K97:AH97)*(($K$18:$AH$18)=E$4)),0)","v":0.94999999999999984},{"$f":"IFERROR(SUMPRODUCT(($K249:$AH249)*(K97:AH97)*(($K$18:$AH$18)=F$4))/SUMPRODUCT((K97:AH97)*(($K$18:$AH$18)=F$4)),0)","v":0.95005495581230281},{"$f":"IFERROR(SUMPRODUCT(($K249:$AH249)*(K97:AH97)*(($K$18:$AH$18)=G$4))/SUMPRODUCT((K97:AH97)*(($K$18:$AH$18)=G$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K249:$AH249)*(K97:AH97)*(($K$18:$AH$18)=H$4))/SUMPRODUCT((K97:AH97)*(($K$18:$AH$18)=H$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K249:$AH249)*(K97:AH97)*(($K$18:$AH$18)=I$4))/SUMPRODUCT((K97:AH97)*(($K$18:$AH$18)=I$4)),0)","v":0},null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$222,[64]Aquiraz!$B$2:$B$492,0),MATCH($C249,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$222,[64]Barbalha!$B$2:$B$491,0),MATCH($C249,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$222,[64]Cascavel!$B$2:$B$491,0),MATCH($C249,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$222,[64]Caucaia!$B$2:$B$491,0),MATCH($C249,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$222,[64]Chorozinho!$B$2:$B$491,0),MATCH($C249,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$222,[64]Eusébio!$B$2:$B$491,0),MATCH($C249,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$222,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C249,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$222,[64]Fortaleza!$B$2:$B$427,0),MATCH($C249,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$222,[64]Guaiúba!$B$2:$B$491,0),MATCH($C249,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$222,[64]Horizonte!$B$2:$B$491,0),MATCH($C249,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$222,[64]Itaitinga!$B$2:$B$491,0),MATCH($C249,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$222,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C249,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$222,[64]Maracanaú!$B$2:$B$491,0),MATCH($C249,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$222,[64]Maranguape!$B$2:$B$491,0),MATCH($C249,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$222,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C249,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$222,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C249,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$222,[64]Pacajus!$B$2:$B$491,0),MATCH($C249,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$222,[64]Pacatuba!$B$2:$B$491,0),MATCH($C249,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$222,[64]Paracuru!$B$2:$B$491,0),MATCH($C249,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$222,[64]Paraipaba!$B$2:$B$491,0),MATCH($C249,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":0.95050000000000001},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$222,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C249,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":0.95340000000000003},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$222,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C249,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$222,[64]Trairi!$B$2:$B$491,0),MATCH($C249,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$222,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C249,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":0.95}]
[null,250,2049,"Meta de Atendimento de Esgoto (IN056)",{"$f":"IFERROR(SUMPRODUCT(($K250:$AH250)*(K98:AH98)*(($K$18:$AH$18)=E$4))/SUMPRODUCT((K98:AH98)*(($K$18:$AH$18)=E$4)),0)","v":0.95},{"$f":"IFERROR(SUMPRODUCT(($K250:$AH250)*(K98:AH98)*(($K$18:$AH$18)=F$4))/SUMPRODUCT((K98:AH98)*(($K$18:$AH$18)=F$4)),0)","v":0.95005249331767316},{"$f":"IFERROR(SUMPRODUCT(($K250:$AH250)*(K98:AH98)*(($K$18:$AH$18)=G$4))/SUMPRODUCT((K98:AH98)*(($K$18:$AH$18)=G$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K250:$AH250)*(K98:AH98)*(($K$18:$AH$18)=H$4))/SUMPRODUCT((K98:AH98)*(($K$18:$AH$18)=H$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K250:$AH250)*(K98:AH98)*(($K$18:$AH$18)=I$4))/SUMPRODUCT((K98:AH98)*(($K$18:$AH$18)=I$4)),0)","v":0},null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$222,[64]Aquiraz!$B$2:$B$492,0),MATCH($C250,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$222,[64]Barbalha!$B$2:$B$491,0),MATCH($C250,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$222,[64]Cascavel!$B$2:$B$491,0),MATCH($C250,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$222,[64]Caucaia!$B$2:$B$491,0),MATCH($C250,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$222,[64]Chorozinho!$B$2:$B$491,0),MATCH($C250,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$222,[64]Eusébio!$B$2:$B$491,0),MATCH($C250,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$222,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C250,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$222,[64]Fortaleza!$B$2:$B$427,0),MATCH($C250,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$222,[64]Guaiúba!$B$2:$B$491,0),MATCH($C250,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$222,[64]Horizonte!$B$2:$B$491,0),MATCH($C250,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$222,[64]Itaitinga!$B$2:$B$491,0),MATCH($C250,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$222,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C250,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$222,[64]Maracanaú!$B$2:$B$491,0),MATCH($C250,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$222,[64]Maranguape!$B$2:$B$491,0),MATCH($C250,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$222,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C250,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$222,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C250,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$222,[64]Pacajus!$B$2:$B$491,0),MATCH($C250,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$222,[64]Pacatuba!$B$2:$B$491,0),MATCH($C250,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$222,[64]Paracuru!$B$2:$B$491,0),MATCH($C250,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$222,[64]Paraipaba!$B$2:$B$491,0),MATCH($C250,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":0.95040000000000002},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$222,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C250,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":0.95330000000000004},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$222,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C250,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":0.94989999999999997},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$222,[64]Trairi!$B$2:$B$491,0),MATCH($C250,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$222,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C250,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":0.95}]
[null,251,2050,"Meta de Atendimento de Esgoto (IN056)",{"$f":"IFERROR(SUMPRODUCT(($K251:$AH251)*(K99:AH99)*(($K$18:$AH$18)=E$4))/SUMPRODUCT((K99:AH99)*(($K$18:$AH$18)=E$4)),0)","v":0.95000000000000007},{"$f":"IFERROR(SUMPRODUCT(($K251:$AH251)*(K99:AH99)*(($K$18:$AH$18)=F$4))/SUMPRODUCT((K99:AH99)*(($K$18:$AH$18)=F$4)),0)","v":0.95005280221938182},{"$f":"IFERROR(SUMPRODUCT(($K251:$AH251)*(K99:AH99)*(($K$18:$AH$18)=G$4))/SUMPRODUCT((K99:AH99)*(($K$18:$AH$18)=G$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K251:$AH251)*(K99:AH99)*(($K$18:$AH$18)=H$4))/SUMPRODUCT((K99:AH99)*(($K$18:$AH$18)=H$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K251:$AH251)*(K99:AH99)*(($K$18:$AH$18)=I$4))/SUMPRODUCT((K99:AH99)*(($K$18:$AH$18)=I$4)),0)","v":0},null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$222,[64]Aquiraz!$B$2:$B$492,0),MATCH($C251,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$222,[64]Barbalha!$B$2:$B$491,0),MATCH($C251,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$222,[64]Cascavel!$B$2:$B$491,0),MATCH($C251,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$222,[64]Caucaia!$B$2:$B$491,0),MATCH($C251,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$222,[64]Chorozinho!$B$2:$B$491,0),MATCH($C251,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$222,[64]Eusébio!$B$2:$B$491,0),MATCH($C251,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$222,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C251,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$222,[64]Fortaleza!$B$2:$B$427,0),MATCH($C251,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$222,[64]Guaiúba!$B$2:$B$491,0),MATCH($C251,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$222,[64]Horizonte!$B$2:$B$491,0),MATCH($C251,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$222,[64]Itaitinga!$B$2:$B$491,0),MATCH($C251,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$222,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C251,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$222,[64]Maracanaú!$B$2:$B$491,0),MATCH($C251,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$222,[64]Maranguape!$B$2:$B$491,0),MATCH($C251,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$222,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C251,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$222,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C251,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$222,[64]Pacajus!$B$2:$B$491,0),MATCH($C251,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$222,[64]Pacatuba!$B$2:$B$491,0),MATCH($C251,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$222,[64]Paracuru!$B$2:$B$491,0),MATCH($C251,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$222,[64]Paraipaba!$B$2:$B$491,0),MATCH($C251,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":0.95040000000000002},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$222,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C251,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":0.95330000000000004},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$222,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C251,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$222,[64]Trairi!$B$2:$B$491,0),MATCH($C251,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$222,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C251,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":0.95}]
[null,252,2051,"Meta de Atendimento de Esgoto (IN056)",{"$f":"IFERROR(SUMPRODUCT(($K252:$AH252)*(K100:AH100)*(($K$18:$AH$18)=E$4))/SUMPRODUCT((K100:AH100)*(($K$18:$AH$18)=E$4)),0)","v":0.95},{"$f":"IFERROR(SUMPRODUCT(($K252:$AH252)*(K100:AH100)*(($K$18:$AH$18)=F$4))/SUMPRODUCT((K100:AH100)*(($K$18:$AH$18)=F$4)),0)","v":0.95005276401179439},{"$f":"IFERROR(SUMPRODUCT(($K252:$AH252)*(K100:AH100)*(($K$18:$AH$18)=G$4))/SUMPRODUCT((K100:AH100)*(($K$18:$AH$18)=G$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K252:$AH252)*(K100:AH100)*(($K$18:$AH$18)=H$4))/SUMPRODUCT((K100:AH100)*(($K$18:$AH$18)=H$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K252:$AH252)*(K100:AH100)*(($K$18:$AH$18)=I$4))/SUMPRODUCT((K100:AH100)*(($K$18:$AH$18)=I$4)),0)","v":0},null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$222,[64]Aquiraz!$B$2:$B$492,0),MATCH($C252,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$222,[64]Barbalha!$B$2:$B$491,0),MATCH($C252,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$222,[64]Cascavel!$B$2:$B$491,0),MATCH($C252,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$222,[64]Caucaia!$B$2:$B$491,0),MATCH($C252,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$222,[64]Chorozinho!$B$2:$B$491,0),MATCH($C252,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$222,[64]Eusébio!$B$2:$B$491,0),MATCH($C252,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$222,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C252,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$222,[64]Fortaleza!$B$2:$B$427,0),MATCH($C252,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$222,[64]Guaiúba!$B$2:$B$491,0),MATCH($C252,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$222,[64]Horizonte!$B$2:$B$491,0),MATCH($C252,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$222,[64]Itaitinga!$B$2:$B$491,0),MATCH($C252,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$222,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C252,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$222,[64]Maracanaú!$B$2:$B$491,0),MATCH($C252,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$222,[64]Maranguape!$B$2:$B$491,0),MATCH($C252,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$222,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C252,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$222,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C252,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$222,[64]Pacajus!$B$2:$B$491,0),MATCH($C252,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$222,[64]Pacatuba!$B$2:$B$491,0),MATCH($C252,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$222,[64]Paracuru!$B$2:$B$491,0),MATCH($C252,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$222,[64]Paraipaba!$B$2:$B$491,0),MATCH($C252,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":0.95040000000000002},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$222,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C252,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":0.95330000000000004},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$222,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C252,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$222,[64]Trairi!$B$2:$B$491,0),MATCH($C252,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$222,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C252,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":0.95}]
[null,253,2052,"Meta de Atendimento de Esgoto (IN056)",{"$f":"IFERROR(SUMPRODUCT(($K253:$AH253)*(K101:AH101)*(($K$18:$AH$18)=E$4))/SUMPRODUCT((K101:AH101)*(($K$18:$AH$18)=E$4)),0)","v":0.95},{"$f":"IFERROR(SUMPRODUCT(($K253:$AH253)*(K101:AH101)*(($K$18:$AH$18)=F$4))/SUMPRODUCT((K101:AH101)*(($K$18:$AH$18)=F$4)),0)","v":0.95005271849118056},{"$f":"IFERROR(SUMPRODUCT(($K253:$AH253)*(K101:AH101)*(($K$18:$AH$18)=G$4))/SUMPRODUCT((K101:AH101)*(($K$18:$AH$18)=G$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K253:$AH253)*(K101:AH101)*(($K$18:$AH$18)=H$4))/SUMPRODUCT((K101:AH101)*(($K$18:$AH$18)=H$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K253:$AH253)*(K101:AH101)*(($K$18:$AH$18)=I$4))/SUMPRODUCT((K101:AH101)*(($K$18:$AH$18)=I$4)),0)","v":0},null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$222,[64]Aquiraz!$B$2:$B$492,0),MATCH($C253,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$222,[64]Barbalha!$B$2:$B$491,0),MATCH($C253,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$222,[64]Cascavel!$B$2:$B$491,0),MATCH($C253,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$222,[64]Caucaia!$B$2:$B$491,0),MATCH($C253,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$222,[64]Chorozinho!$B$2:$B$491,0),MATCH($C253,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$222,[64]Eusébio!$B$2:$B$491,0),MATCH($C253,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$222,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C253,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$222,[64]Fortaleza!$B$2:$B$427,0),MATCH($C253,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$222,[64]Guaiúba!$B$2:$B$491,0),MATCH($C253,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$222,[64]Horizonte!$B$2:$B$491,0),MATCH($C253,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$222,[64]Itaitinga!$B$2:$B$491,0),MATCH($C253,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$222,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C253,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$222,[64]Maracanaú!$B$2:$B$491,0),MATCH($C253,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$222,[64]Maranguape!$B$2:$B$491,0),MATCH($C253,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$222,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C253,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$222,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C253,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$222,[64]Pacajus!$B$2:$B$491,0),MATCH($C253,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$222,[64]Pacatuba!$B$2:$B$491,0),MATCH($C253,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$222,[64]Paracuru!$B$2:$B$491,0),MATCH($C253,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$222,[64]Paraipaba!$B$2:$B$491,0),MATCH($C253,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":0.95040000000000002},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$222,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C253,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":0.95330000000000004},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$222,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C253,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$222,[64]Trairi!$B$2:$B$491,0),MATCH($C253,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$222,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C253,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":0.95}]
[null,254,2053,"Meta de Atendimento de Esgoto (IN056)",{"$f":"IFERROR(SUMPRODUCT(($K254:$AH254)*(K102:AH102)*(($K$18:$AH$18)=E$4))/SUMPRODUCT((K102:AH102)*(($K$18:$AH$18)=E$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K254:$AH254)*(K102:AH102)*(($K$18:$AH$18)=F$4))/SUMPRODUCT((K102:AH102)*(($K$18:$AH$18)=F$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K254:$AH254)*(K102:AH102)*(($K$18:$AH$18)=G$4))/SUMPRODUCT((K102:AH102)*(($K$18:$AH$18)=G$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K254:$AH254)*(K102:AH102)*(($K$18:$AH$18)=H$4))/SUMPRODUCT((K102:AH102)*(($K$18:$AH$18)=H$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K254:$AH254)*(K102:AH102)*(($K$18:$AH$18)=I$4))/SUMPRODUCT((K102:AH102)*(($K$18:$AH$18)=I$4)),0)","v":0},null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$222,[64]Aquiraz!$B$2:$B$492,0),MATCH($C254,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$222,[64]Barbalha!$B$2:$B$491,0),MATCH($C254,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$222,[64]Cascavel!$B$2:$B$491,0),MATCH($C254,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$222,[64]Caucaia!$B$2:$B$491,0),MATCH($C254,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$222,[64]Chorozinho!$B$2:$B$491,0),MATCH($C254,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$222,[64]Eusébio!$B$2:$B$491,0),MATCH($C254,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$222,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C254,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$222,[64]Fortaleza!$B$2:$B$427,0),MATCH($C254,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$222,[64]Guaiúba!$B$2:$B$491,0),MATCH($C254,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$222,[64]Horizonte!$B$2:$B$491,0),MATCH($C254,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$222,[64]Itaitinga!$B$2:$B$491,0),MATCH($C254,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$222,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C254,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$222,[64]Maracanaú!$B$2:$B$491,0),MATCH($C254,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$222,[64]Maranguape!$B$2:$B$491,0),MATCH($C254,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$222,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C254,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$222,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C254,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$222,[64]Pacajus!$B$2:$B$491,0),MATCH($C254,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$222,[64]Pacatuba!$B$2:$B$491,0),MATCH($C254,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$222,[64]Paracuru!$B$2:$B$491,0),MATCH($C254,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$222,[64]Paraipaba!$B$2:$B$491,0),MATCH($C254,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":0.95040000000000002},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$222,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C254,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":0.95330000000000004},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$222,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C254,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$222,[64]Trairi!$B$2:$B$491,0),MATCH($C254,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$222,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C254,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":0.95}]
[null,255,2054,"Meta de Atendimento de Esgoto (IN056)",{"$f":"IFERROR(SUMPRODUCT(($K255:$AH255)*(K103:AH103)*(($K$18:$AH$18)=E$4))/SUMPRODUCT((K103:AH103)*(($K$18:$AH$18)=E$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K255:$AH255)*(K103:AH103)*(($K$18:$AH$18)=F$4))/SUMPRODUCT((K103:AH103)*(($K$18:$AH$18)=F$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K255:$AH255)*(K103:AH103)*(($K$18:$AH$18)=G$4))/SUMPRODUCT((K103:AH103)*(($K$18:$AH$18)=G$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K255:$AH255)*(K103:AH103)*(($K$18:$AH$18)=H$4))/SUMPRODUCT((K103:AH103)*(($K$18:$AH$18)=H$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K255:$AH255)*(K103:AH103)*(($K$18:$AH$18)=I$4))/SUMPRODUCT((K103:AH103)*(($K$18:$AH$18)=I$4)),0)","v":0},null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$222,[64]Aquiraz!$B$2:$B$492,0),MATCH($C255,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$222,[64]Barbalha!$B$2:$B$491,0),MATCH($C255,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$222,[64]Cascavel!$B$2:$B$491,0),MATCH($C255,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$222,[64]Caucaia!$B$2:$B$491,0),MATCH($C255,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$222,[64]Chorozinho!$B$2:$B$491,0),MATCH($C255,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$222,[64]Eusébio!$B$2:$B$491,0),MATCH($C255,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$222,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C255,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$222,[64]Fortaleza!$B$2:$B$427,0),MATCH($C255,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$222,[64]Guaiúba!$B$2:$B$491,0),MATCH($C255,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$222,[64]Horizonte!$B$2:$B$491,0),MATCH($C255,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$222,[64]Itaitinga!$B$2:$B$491,0),MATCH($C255,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$222,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C255,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$222,[64]Maracanaú!$B$2:$B$491,0),MATCH($C255,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$222,[64]Maranguape!$B$2:$B$491,0),MATCH($C255,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$222,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C255,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$222,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C255,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$222,[64]Pacajus!$B$2:$B$491,0),MATCH($C255,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$222,[64]Pacatuba!$B$2:$B$491,0),MATCH($C255,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$222,[64]Paracuru!$B$2:$B$491,0),MATCH($C255,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$222,[64]Paraipaba!$B$2:$B$491,0),MATCH($C255,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":0.95050000000000001},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$222,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C255,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":0.95330000000000004},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$222,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C255,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$222,[64]Trairi!$B$2:$B$491,0),MATCH($C255,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$222,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C255,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":0.95}]
[null,256,2055,"Meta de Atendimento de Esgoto (IN056)",{"$f":"IFERROR(SUMPRODUCT(($K256:$AH256)*(K104:AH104)*(($K$18:$AH$18)=E$4))/SUMPRODUCT((K104:AH104)*(($K$18:$AH$18)=E$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K256:$AH256)*(K104:AH104)*(($K$18:$AH$18)=F$4))/SUMPRODUCT((K104:AH104)*(($K$18:$AH$18)=F$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K256:$AH256)*(K104:AH104)*(($K$18:$AH$18)=G$4))/SUMPRODUCT((K104:AH104)*(($K$18:$AH$18)=G$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K256:$AH256)*(K104:AH104)*(($K$18:$AH$18)=H$4))/SUMPRODUCT((K104:AH104)*(($K$18:$AH$18)=H$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K256:$AH256)*(K104:AH104)*(($K$18:$AH$18)=I$4))/SUMPRODUCT((K104:AH104)*(($K$18:$AH$18)=I$4)),0)","v":0},null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$222,[64]Aquiraz!$B$2:$B$492,0),MATCH($C256,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$222,[64]Barbalha!$B$2:$B$491,0),MATCH($C256,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$222,[64]Cascavel!$B$2:$B$491,0),MATCH($C256,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$222,[64]Caucaia!$B$2:$B$491,0),MATCH($C256,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$222,[64]Chorozinho!$B$2:$B$491,0),MATCH($C256,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$222,[64]Eusébio!$B$2:$B$491,0),MATCH($C256,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$222,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C256,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$222,[64]Fortaleza!$B$2:$B$427,0),MATCH($C256,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$222,[64]Guaiúba!$B$2:$B$491,0),MATCH($C256,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$222,[64]Horizonte!$B$2:$B$491,0),MATCH($C256,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$222,[64]Itaitinga!$B$2:$B$491,0),MATCH($C256,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$222,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C256,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$222,[64]Maracanaú!$B$2:$B$491,0),MATCH($C256,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$222,[64]Maranguape!$B$2:$B$491,0),MATCH($C256,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$222,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C256,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$222,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C256,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$222,[64]Pacajus!$B$2:$B$491,0),MATCH($C256,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$222,[64]Pacatuba!$B$2:$B$491,0),MATCH($C256,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$222,[64]Paracuru!$B$2:$B$491,0),MATCH($C256,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$222,[64]Paraipaba!$B$2:$B$491,0),MATCH($C256,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":0.95050000000000001},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$222,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C256,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":0.95330000000000004},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$222,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C256,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$222,[64]Trairi!$B$2:$B$491,0),MATCH($C256,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$222,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C256,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":0.95}]
[null,257,2056,"Meta de Atendimento de Esgoto (IN056)",{"$f":"IFERROR(SUMPRODUCT(($K257:$AH257)*(K105:AH105)*(($K$18:$AH$18)=E$4))/SUMPRODUCT((K105:AH105)*(($K$18:$AH$18)=E$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K257:$AH257)*(K105:AH105)*(($K$18:$AH$18)=F$4))/SUMPRODUCT((K105:AH105)*(($K$18:$AH$18)=F$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K257:$AH257)*(K105:AH105)*(($K$18:$AH$18)=G$4))/SUMPRODUCT((K105:AH105)*(($K$18:$AH$18)=G$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K257:$AH257)*(K105:AH105)*(($K$18:$AH$18)=H$4))/SUMPRODUCT((K105:AH105)*(($K$18:$AH$18)=H$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K257:$AH257)*(K105:AH105)*(($K$18:$AH$18)=I$4))/SUMPRODUCT((K105:AH105)*(($K$18:$AH$18)=I$4)),0)","v":0},null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$222,[64]Aquiraz!$B$2:$B$492,0),MATCH($C257,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$222,[64]Barbalha!$B$2:$B$491,0),MATCH($C257,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$222,[64]Cascavel!$B$2:$B$491,0),MATCH($C257,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$222,[64]Caucaia!$B$2:$B$491,0),MATCH($C257,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$222,[64]Chorozinho!$B$2:$B$491,0),MATCH($C257,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$222,[64]Eusébio!$B$2:$B$491,0),MATCH($C257,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$222,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C257,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$222,[64]Fortaleza!$B$2:$B$427,0),MATCH($C257,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$222,[64]Guaiúba!$B$2:$B$491,0),MATCH($C257,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$222,[64]Horizonte!$B$2:$B$491,0),MATCH($C257,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$222,[64]Itaitinga!$B$2:$B$491,0),MATCH($C257,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$222,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C257,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$222,[64]Maracanaú!$B$2:$B$491,0),MATCH($C257,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$222,[64]Maranguape!$B$2:$B$491,0),MATCH($C257,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$222,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C257,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$222,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C257,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$222,[64]Pacajus!$B$2:$B$491,0),MATCH($C257,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$222,[64]Pacatuba!$B$2:$B$491,0),MATCH($C257,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$222,[64]Paracuru!$B$2:$B$491,0),MATCH($C257,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$222,[64]Paraipaba!$B$2:$B$491,0),MATCH($C257,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":0.95040000000000002},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$222,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C257,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":0.95340000000000003},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$222,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C257,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$222,[64]Trairi!$B$2:$B$491,0),MATCH($C257,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$222,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C257,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":0.95}]
[null,258,2057,"Meta de Atendimento de Esgoto (IN056)",{"$f":"IFERROR(SUMPRODUCT(($K258:$AH258)*(K106:AH106)*(($K$18:$AH$18)=E$4))/SUMPRODUCT((K106:AH106)*(($K$18:$AH$18)=E$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K258:$AH258)*(K106:AH106)*(($K$18:$AH$18)=F$4))/SUMPRODUCT((K106:AH106)*(($K$18:$AH$18)=F$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K258:$AH258)*(K106:AH106)*(($K$18:$AH$18)=G$4))/SUMPRODUCT((K106:AH106)*(($K$18:$AH$18)=G$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K258:$AH258)*(K106:AH106)*(($K$18:$AH$18)=H$4))/SUMPRODUCT((K106:AH106)*(($K$18:$AH$18)=H$4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($K258:$AH258)*(K106:AH106)*(($K$18:$AH$18)=I$4))/SUMPRODUCT((K106:AH106)*(($K$18:$AH$18)=I$4)),0)","v":0},null,{"$f":"ROUND(INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$222,[64]Aquiraz!$B$2:$B$492,0),MATCH($C258,[64]Aquiraz!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$222,[64]Barbalha!$B$2:$B$491,0),MATCH($C258,[64]Barbalha!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$222,[64]Cascavel!$B$2:$B$491,0),MATCH($C258,[64]Cascavel!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$222,[64]Caucaia!$B$2:$B$491,0),MATCH($C258,[64]Caucaia!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$222,[64]Chorozinho!$B$2:$B$491,0),MATCH($C258,[64]Chorozinho!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$222,[64]Eusébio!$B$2:$B$491,0),MATCH($C258,[64]Eusébio!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$222,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C258,'[64]Farias Brito'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$222,[64]Fortaleza!$B$2:$B$427,0),MATCH($C258,[64]Fortaleza!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$222,[64]Guaiúba!$B$2:$B$491,0),MATCH($C258,[64]Guaiúba!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$222,[64]Horizonte!$B$2:$B$491,0),MATCH($C258,[64]Horizonte!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$222,[64]Itaitinga!$B$2:$B$491,0),MATCH($C258,[64]Itaitinga!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$222,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C258,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$222,[64]Maracanaú!$B$2:$B$491,0),MATCH($C258,[64]Maracanaú!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$222,[64]Maranguape!$B$2:$B$491,0),MATCH($C258,[64]Maranguape!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$222,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C258,'[64]Missão Velha'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$222,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C258,'[64]Nova Olinda'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$222,[64]Pacajus!$B$2:$B$491,0),MATCH($C258,[64]Pacajus!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$222,[64]Pacatuba!$B$2:$B$491,0),MATCH($C258,[64]Pacatuba!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$222,[64]Paracuru!$B$2:$B$491,0),MATCH($C258,[64]Paracuru!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$222,[64]Paraipaba!$B$2:$B$491,0),MATCH($C258,[64]Paraipaba!$B$2:$AP$2,0))*1,4)","v":0.95040000000000002},{"$f":"ROUND(INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$222,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C258,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*1,4)","v":0.95330000000000004},{"$f":"ROUND(INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$222,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C258,'[64]São Luís do Curu'!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$222,[64]Trairi!$B$2:$B$491,0),MATCH($C258,[64]Trairi!$B$2:$AP$2,0))*1,4)","v":0.95},{"$f":"ROUND(INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$222,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C258,'[64]Santana do Cariri'!$B$2:$AP$2,0))*1,4)","v":0.95}]
[null,null,null,""]
["x",{"$f":"ROW(C260)","v":260},"Meta de tratamento do esgoto",{"$f":"IF(C260=\"\",\"\",IF(AND(COUNT(C260)>0,COUNT(C259)=0),C259,D259))","v":""}]
[null,261,2020,"Meta de tratamento do esgoto",{"$f":"IFERROR(SUMPRODUCT(SUMIF($K$18:$AH$18,E$4,$K34:$AH34),SUMIF($K$18:$AH$18,E$4,$K261:$AH261))/SUMIF($K$18:$AH$18,E$4,$K34:$AH34)/COUNTIF($K$18:$AH$18,E$4),0)","v":0.26058143058823524},0.48991114857142865,0,0,0,null,{"$f":"K185*K223","v":0.35249999999999998},{"$f":"L185*L223","v":0.45550000000000002},4.6100000000000002E-2,0.46250000000000002,0,0.17810000000000001,0,0.6956,0.40189999999999998,0.4501,0.14660000000000001,0.35570000000000002,0.44030000000000002,0.39013631999999998,0.11609999999999999,0,3.1E-2,0.40144800000000003,0.35510000000000003,0.81740000000000002,0.43537803999999997,0.47499999999999998,0.18840000000000001,{"$f":"AH185*AH223","v":0.66439999999999999}]
[null,262,2023,"Meta de tratamento do esgoto",0.30272470352941178,0.5254247428571428,0,0,0,null,{"$f":"K186*K224","v":0.42459999999999998},0.51119999999999999,0.11892227999999999,0.50229999999999997,0,0.2437,0,0.72870000000000001,0.44406960000000001,0.49109999999999998,0.21510000000000001,0.40970000000000001,0.48209999999999997,0.44153181999999996,0.18740000000000001,0,8.6042000000000007E-2,0.40425425999999998,0.34067320000000001,0.82579999999999998,0.51329999999999998,0.51370000000000005,0.2535,0.68659999999999999]
[null,263,{"$f":"C262+1","v":2024},"Meta de tratamento do esgoto",0.3369934476470588,0.54999808000000006,0,0,0,null,{"$f":"K187*K225","v":0.498},0.56679999999999997,0.11278400000000001,0.54210000000000003,0,0.30930000000000002,0,0.74750000000000005,0.4807785,0.53210000000000002,0.28360000000000002,0.46379999999999999,0.52390000000000003,0.50616349000000005,0.2586,0,8.4237300000000001E-2,0.40022532,0.31648655999999997,0.83420000000000005,0.53900000000000003,0.55220000000000002,0.31850000000000001,0.70860000000000001]
[null,264,2025,"Meta de tratamento do esgoto",0.45393688882352951,0.62608570285714293,0,0,0,null,{"$f":"K188*K226","v":0.56999999999999995},0.62250000000000005,0.27900000000000003,0.58179999999999998,0.2177,0.375,0.24859999999999999,0.85770000000000002,0.51312711,0.57310000000000005,0.35210000000000002,0.51780000000000004,0.56569999999999998,0.61080000000000001,0.32990000000000003,0.2455,0.26800000000000002,0.69769999999999999,0.50380000000000003,0.83349991999999995,0.63139999999999996,0.59089999999999998,0.38350000000000001,0.73040000000000005]
[null,265,2026,"Meta de tratamento do esgoto",0.5146235294117647,0.66191428571428568,0,0,0,null,{"$f":"K189*K227","v":0.66510000000000002},0.65720000000000001,0.35659999999999997,0.62160000000000004,0.30299999999999999,0.44059999999999999,0.33150000000000002,0.8629,0.58309999999999995,0.61399999999999999,0.42059999999999997,0.57179999999999997,0.60750000000000004,0.64700000000000002,0.40110000000000001,0.32729999999999998,0.34699999999999998,0.72299999999999998,0.55330000000000001,0.85099999999999998,0.66679999999999995,0.62960000000000005,0.44819999999999999,0.75219999999999998]
[null,266,2027,"Meta de tratamento do esgoto",0.57030588235294122,0.69645714285714277,0,0,0,null,{"$f":"K190*K228","v":0.70009999999999994},0.69189999999999996,0.43430000000000002,0.66139999999999999,0.38829999999999998,0.50619999999999998,0.4143,0.86819999999999997,0.62829999999999997,0.65490000000000004,0.48909999999999998,0.62580000000000002,0.64929999999999999,0.68320000000000003,0.47239999999999999,0.40910000000000002,0.42599999999999999,0.74829999999999997,0.60289999999999999,0.85929999999999995,0.70220000000000005,0.66820000000000002,0.51300000000000001,0.77370000000000005]
[null,267,2028,"Meta de tratamento do esgoto",0.62597647058823536,0.73098571428571446,0,0,0,null,{"$f":"K191*K229","v":0.73509999999999998},0.72650000000000003,0.51190000000000002,0.70120000000000005,0.47360000000000002,0.57189999999999996,0.49709999999999999,0.87350000000000005,0.67359999999999998,0.69579999999999997,0.5575,0.67989999999999995,0.69099999999999995,0.71940000000000004,0.54369999999999996,0.4909,0.505,0.77359999999999995,0.65239999999999998,0.86770000000000003,0.73770000000000002,0.70679999999999998,0.5776,0.79510000000000003]
[null,268,2029,"Meta de tratamento do esgoto",0.68162941176470593,0.76551428571428559,0,0,0,null,{"$f":"K192*K230","v":0.77010000000000001},0.76119999999999999,0.58950000000000002,0.7409,0.55879999999999996,0.63749999999999996,0.57999999999999996,0.87880000000000003,0.71889999999999998,0.73670000000000002,0.626,0.7339,0.73280000000000001,0.75560000000000005,0.6149,0.57269999999999999,0.58399999999999996,0.79890000000000005,0.70199999999999996,0.876,0.7732,0.74550000000000005,0.64219999999999999,0.81620000000000004]
[null,269,2030,"Meta de tratamento do esgoto",0.73728235294117639,0.79998571428571419,0,0,0,null,{"$f":"K193*K231","v":0.80510000000000004},0.79590000000000005,0.66710000000000003,0.78069999999999995,0.64410000000000001,0.70309999999999995,0.66290000000000004,0.8841,0.76419999999999999,0.77749999999999997,0.69450000000000001,0.78790000000000004,0.77459999999999996,0.79169999999999996,0.68620000000000003,0.65449999999999997,0.66300000000000003,0.82420000000000004,0.75149999999999995,0.88419999999999999,0.80869999999999997,0.78400000000000003,0.70669999999999999,0.83730000000000004]
[null,270,2031,"Meta de tratamento do esgoto",0.79295882352941172,0.83452857142857151,0,0,0,null,{"$f":"K194*K232","v":0.84009999999999996},0.8306,0.74480000000000002,0.82050000000000001,0.72950000000000004,0.76870000000000005,0.74570000000000003,0.88939999999999997,0.80940000000000001,0.81840000000000002,0.76300000000000001,0.84189999999999998,0.81640000000000001,0.82820000000000005,0.75749999999999995,0.73640000000000005,0.74199999999999999,0.84940000000000004,0.80100000000000005,0.89249999999999996,0.84430000000000005,0.82279999999999998,0.7712,0.85829999999999995]
[null,271,2032,"Meta de tratamento do esgoto",{"$f":"IFERROR(SUMPRODUCT(SUMIF($K$18:$AH$18,E$4,$K44:$AH44),SUMIF($K$18:$AH$18,E$4,$K271:$AH271))/SUMIF($K$18:$AH$18,E$4,$K44:$AH44)/COUNTIF($K$18:$AH$18,E$4),0)","v":0.84859411764705872},0.86901428571428585,0,0,0,null,{"$f":"K195*K233","v":0.87519999999999998},0.86529999999999996,0.82240000000000002,0.86019999999999996,0.81469999999999998,0.83440000000000003,0.8286,0.89470000000000005,0.85470000000000002,0.85919999999999996,0.83150000000000002,0.89600000000000002,0.85819999999999996,0.8639,0.82879999999999998,0.81820000000000004,0.82099999999999995,0.87470000000000003,0.85050000000000003,0.90080000000000005,0.87990000000000002,0.86140000000000005,0.83560000000000001,0.87929999999999997]
[null,272,2033,"Meta de tratamento do esgoto",0.90000588235294154,0.90350000000000008,0,0,0,null,{"$f":"K196*K234","v":0.9},0.9,0.9,0.9,0.9,0.9,0.90010000000000001,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.90900000000000003,0.91549999999999998,0.9,0.9,0.9]
[null,273,2034,"Meta de tratamento do esgoto",0.90712941176470563,0.91021428571428564,0,0,0,null,{"$f":"K197*K235","v":0.90710000000000002},0.90710000000000002,0.90710000000000002,0.90710000000000002,0.90710000000000002,0.90720000000000001,0.90710000000000002,0.90710000000000002,0.90720000000000001,0.90710000000000002,0.90710000000000002,0.90710000000000002,0.90710000000000002,0.90710000000000002,0.90720000000000001,0.90720000000000001,0.90710000000000002,0.90710000000000002,0.90710000000000002,0.91500000000000004,0.92090000000000005,0.90710000000000002,0.90720000000000001,0.90720000000000001]
[null,274,2035,"Meta de tratamento do esgoto",0.91430000000000033,0.91695714285714303,0,0,0,null,{"$f":"K198*K236","v":0.9143},0.9143,0.9143,0.9143,0.9143,0.9143,0.9143,0.9143,0.9143,0.9143,0.9143,0.9143,0.9143,0.9143,0.9143,0.9143,0.9143,0.9143,0.9143,0.92090000000000005,0.92630000000000001,0.9143,0.9143,0.9143]
[null,275,2036,"Meta de tratamento do esgoto",0.9214117647058826,0.92364285714285721,0,0,0,null,{"$f":"K199*K237","v":0.9214},0.9214,0.9214,0.9214,0.9214,0.9214,0.92149999999999999,0.9214,0.92149999999999999,0.9214,0.9214,0.9214,0.9214,0.9214,0.9214,0.9214,0.9214,0.9214,0.9214,0.92679999999999996,0.93169999999999997,0.9214,0.9214,0.9214]
[null,276,2037,"Meta de tratamento do esgoto",0.92859411764705857,0.93041428571428575,0,0,0,null,{"$f":"K200*K238","v":0.92859999999999998},0.92859999999999998,0.92859999999999998,0.92859999999999998,0.92849999999999999,0.92859999999999998,0.92869999999999997,0.92859999999999998,0.92849999999999999,0.92859999999999998,0.92859999999999998,0.92859999999999998,0.92859999999999998,0.92859999999999998,0.92859999999999998,0.92859999999999998,0.92859999999999998,0.92859999999999998,0.92859999999999998,0.93279999999999996,0.93710000000000004,0.92859999999999998,0.92859999999999998,0.92859999999999998]
[null,277,2038,"Meta de tratamento do esgoto",0.9357000000000002,0.93709999999999993,0,0,0,null,{"$f":"K201*K239","v":0.93569999999999998},0.93569999999999998,0.93569999999999998,0.93569999999999998,0.93569999999999998,0.93569999999999998,0.93569999999999998,0.93569999999999998,0.93569999999999998,0.93569999999999998,0.93569999999999998,0.93569999999999998,0.93569999999999998,0.93569999999999998,0.93569999999999998,0.93569999999999998,0.93569999999999998,0.93569999999999998,0.93569999999999998,0.93869999999999998,0.9425,0.93569999999999998,0.93569999999999998,0.93569999999999998]
[null,278,2039,"Meta de tratamento do esgoto",0.94286470588235272,0.94384285714285709,0,0,0,null,{"$f":"K202*K240","v":0.94279999999999997},0.94279999999999997,0.94289999999999996,0.94289999999999996,0.94289999999999996,0.94289999999999996,0.94279999999999997,0.94289999999999996,0.94279999999999997,0.94289999999999996,0.94289999999999996,0.94289999999999996,0.94289999999999996,0.94289999999999996,0.94289999999999996,0.94279999999999997,0.94289999999999996,0.94289999999999996,0.94289999999999996,0.94450000000000001,0.94789999999999996,0.94289999999999996,0.94289999999999996,0.94279999999999997]
[null,279,2040,"Meta de tratamento do esgoto",0.94999999999999973,0.95054285714285724,0,0,0,null,{"$f":"K203*K241","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95040000000000002,0.95330000000000004,0.95009999999999994,0.95,0.95]
[null,280,2041,"Meta de tratamento do esgoto",0.95009411764705853,0.95054285714285724,0,0,0,null,{"$f":"K204*K242","v":0.95},0.95,0.95,0.95,0.95,0.95,0.9516,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95040000000000002,0.95330000000000004,0.95009999999999994,0.95,0.95]
[null,281,2042,"Meta de tratamento do esgoto",{"$f":"IFERROR(SUMPRODUCT(SUMIF($K$18:$AH$18,E$4,$K54:$AH54),SUMIF($K$18:$AH$18,E$4,$K281:$AH281))/SUMIF($K$18:$AH$18,E$4,$K54:$AH54)/COUNTIF($K$18:$AH$18,E$4),0)","v":0.94999999999999973},0.95054285714285736,0,0,0,null,{"$f":"K205*K243","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95040000000000002,0.95330000000000004,0.95009999999999994,0.95,0.95]
[null,282,2043,"Meta de tratamento do esgoto",0.94999999999999973,0.9505285714285715,0,0,0,null,{"$f":"K206*K244","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95040000000000002,0.95330000000000004,0.95,0.95,0.95]
[null,283,2044,"Meta de tratamento do esgoto",0.94999999999999973,0.95054285714285724,0,0,0,null,{"$f":"K207*K245","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95050000000000001,0.95330000000000004,0.95,0.95,0.95]
[null,284,2045,"Meta de tratamento do esgoto",0.94999999999999973,0.9505285714285715,0,0,0,null,{"$f":"K208*K246","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95040000000000002,0.95330000000000004,0.95,0.95,0.95]
[null,285,2046,"Meta de tratamento do esgoto",0.94999999999999973,0.95054285714285724,0,0,0,null,{"$f":"K209*K247","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95050000000000001,0.95330000000000004,0.95,0.95,0.95]
[null,286,2047,"Meta de tratamento do esgoto",0.94999999999999973,0.9505285714285715,0,0,0,null,{"$f":"K210*K248","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95040000000000002,0.95330000000000004,0.95,0.95,0.95]
[null,287,2048,"Meta de tratamento do esgoto",0.94999999999999973,0.95055714285714288,0,0,0,null,{"$f":"K211*K249","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95050000000000001,0.95340000000000003,0.95,0.95,0.95]
[null,288,2049,"Meta de tratamento do esgoto",0.94999999999999973,0.95051428571428576,0,0,0,null,{"$f":"K212*K250","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95040000000000002,0.95330000000000004,0.94989999999999997,0.95,0.95]
[null,289,2050,"Meta de tratamento do esgoto",0.94999999999999973,0.95052857142857139,0,0,0,null,{"$f":"K213*K251","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95040000000000002,0.95330000000000004,0.95,0.95,0.95]
[null,290,2051,"Meta de tratamento do esgoto",0.94999999999999973,0.9505285714285715,0,0,0,null,{"$f":"K214*K252","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95040000000000002,0.95330000000000004,0.95,0.95,0.95]
[null,291,2052,"Meta de tratamento do esgoto",{"$f":"IFERROR(SUMPRODUCT(SUMIF($K$18:$AH$18,E$4,$K64:$AH64),SUMIF($K$18:$AH$18,E$4,$K291:$AH291))/SUMIF($K$18:$AH$18,E$4,$K64:$AH64)/COUNTIF($K$18:$AH$18,E$4),0)","v":0},0,0,0,0,null,{"$f":"K215*K253","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95040000000000002,0.95330000000000004,0.95,0.95,0.95]
[null,292,2053,"Meta de tratamento do esgoto",0,0,0,0,0,null,{"$f":"K216*K254","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95040000000000002,0.95330000000000004,0.95,0.95,0.95]
[null,293,2054,"Meta de tratamento do esgoto",0,0,0,0,0,null,{"$f":"K217*K255","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95050000000000001,0.95330000000000004,0.95,0.95,0.95]
[null,294,2055,"Meta de tratamento do esgoto",0,0,0,0,0,null,{"$f":"K218*K256","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95050000000000001,0.95330000000000004,0.95,0.95,0.95]
[null,295,2056,"Meta de tratamento do esgoto",0,0,0,0,0,null,{"$f":"K219*K257","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95040000000000002,0.95340000000000003,0.95,0.95,0.95]
[null,{"$f":"ROW(C296)","v":296},2057,{"$f":"IF(C296=\"\",\"\",IF(AND(COUNT(C296)>0,COUNT(C295)=0),C295,D295))","v":"Meta de tratamento do esgoto"},0,0,0,0,0,null,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95040000000000002,0.95330000000000004,0.95,0.95,0.95]
[null,297,null,{"$f":"IF(C297=\"\",\"\",IF(AND(COUNT(C297)>0,COUNT(C295)=0),C295,D295))","v":""}]
["Extensão de Rede",298,"Extensão da Rede de Esgoto | km",""]
[null,{"$f":"ROW(C299)","v":299},2020,"Extensão da Rede de Esgoto | km",{"$f":"SUMIFS($K299:$AH299,$K$18:$AH$18,E$4)","v":721.18551000000014},3262.4410099999991,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$298,[64]Aquiraz!$B$2:$B$492,0),MATCH($C299,[64]Aquiraz!$B$2:$AP$2,0))*AL33","v":65.048990000000003},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$298,[64]Barbalha!$B$2:$B$491,0),MATCH($C299,[64]Barbalha!$B$2:$AP$2,0))*AM33","v":43.938780000000001},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$298,[64]Cascavel!$B$2:$B$491,0),MATCH($C299,[64]Cascavel!$B$2:$AP$2,0))*AN33","v":4.5348300000000004},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$298,[64]Caucaia!$B$2:$B$491,0),MATCH($C299,[64]Caucaia!$B$2:$AP$2,0))*AO33","v":314.00142000000005},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$298,[64]Chorozinho!$B$2:$B$491,0),MATCH($C299,[64]Chorozinho!$B$2:$AP$2,0))*AP33","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$298,[64]Eusébio!$B$2:$B$491,0),MATCH($C299,[64]Eusébio!$B$2:$AP$2,0))*AQ33","v":25.986419999999995},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$298,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C299,'[64]Farias Brito'!$B$2:$AP$2,0))*AR33","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$298,[64]Fortaleza!$B$2:$B$427,0),MATCH($C299,[64]Fortaleza!$B$2:$AP$2,0))*AS33","v":2791.7241599999988},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$298,[64]Guaiúba!$B$2:$B$491,0),MATCH($C299,[64]Guaiúba!$B$2:$AP$2,0))*AT33","v":8.4765399999999982},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$298,[64]Horizonte!$B$2:$B$491,0),MATCH($C299,[64]Horizonte!$B$2:$AP$2,0))*AU33","v":47.008670000000002},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$298,[64]Itaitinga!$B$2:$B$491,0),MATCH($C299,[64]Itaitinga!$B$2:$AP$2,0))*AV33","v":15.506660000000002},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$298,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C299,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW33","v":169.14855000000009},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$298,[64]Maracanaú!$B$2:$B$491,0),MATCH($C299,[64]Maracanaú!$B$2:$AP$2,0))*AX33","v":227.55072000000001},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$298,[64]Maranguape!$B$2:$B$491,0),MATCH($C299,[64]Maranguape!$B$2:$AP$2,0))*AY33","v":68.281349999999989},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$298,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C299,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ33","v":1.7170000000000001},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$298,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C299,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA33","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$298,[64]Pacajus!$B$2:$B$491,0),MATCH($C299,[64]Pacajus!$B$2:$AP$2,0))*BB33","v":2.8324400000000001},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$298,[64]Pacatuba!$B$2:$B$491,0),MATCH($C299,[64]Pacatuba!$B$2:$AP$2,0))*BC33","v":37.42736},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$298,[64]Paracuru!$B$2:$B$491,0),MATCH($C299,[64]Paracuru!$B$2:$AP$2,0))*BD33","v":16.453889999999998},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$298,[64]Paraipaba!$B$2:$B$491,0),MATCH($C299,[64]Paraipaba!$B$2:$AP$2,0))*BE33","v":24.723410000000001},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$298,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C299,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF33","v":81.775020000000012},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$298,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C299,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG33","v":14.19768},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$298,[64]Trairi!$B$2:$B$491,0),MATCH($C299,[64]Trairi!$B$2:$AP$2,0))*BH33","v":19.565429999999999},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$298,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C299,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI33","v":3.7271999999999998}]
[null,300,2023,"Extensão da Rede de Esgoto | km",939.63085508381096,3420.620044944555,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$298,[64]Aquiraz!$B$2:$B$492,0),MATCH($C300,[64]Aquiraz!$B$2:$AP$2,0))*AL34","v":75.013016984494016},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$298,[64]Barbalha!$B$2:$B$491,0),MATCH($C300,[64]Barbalha!$B$2:$AP$2,0))*AM34","v":49.822274905281937},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$298,[64]Cascavel!$B$2:$B$491,0),MATCH($C300,[64]Cascavel!$B$2:$AP$2,0))*AN34","v":18.705235705021405},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$298,[64]Caucaia!$B$2:$B$491,0),MATCH($C300,[64]Caucaia!$B$2:$AP$2,0))*AO34","v":341.74303825335807},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$298,[64]Chorozinho!$B$2:$B$491,0),MATCH($C300,[64]Chorozinho!$B$2:$AP$2,0))*AP34","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$298,[64]Eusébio!$B$2:$B$491,0),MATCH($C300,[64]Eusébio!$B$2:$AP$2,0))*AQ34","v":56.358103090909083},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$298,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C300,'[64]Farias Brito'!$B$2:$AP$2,0))*AR34","v":2.1128960748321131},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$298,[64]Fortaleza!$B$2:$B$427,0),MATCH($C300,[64]Fortaleza!$B$2:$AP$2,0))*AS34","v":2900.9675760539908},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$298,[64]Guaiúba!$B$2:$B$491,0),MATCH($C300,[64]Guaiúba!$B$2:$AP$2,0))*AT34","v":11.824124253099692},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$298,[64]Horizonte!$B$2:$B$491,0),MATCH($C300,[64]Horizonte!$B$2:$AP$2,0))*AU34","v":59.070375546857854},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$298,[64]Itaitinga!$B$2:$B$491,0),MATCH($C300,[64]Itaitinga!$B$2:$AP$2,0))*AV34","v":23.484200688869453},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$298,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C300,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW34","v":217.71170417124773},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$298,[64]Maracanaú!$B$2:$B$491,0),MATCH($C300,[64]Maracanaú!$B$2:$AP$2,0))*AX34","v":246.03077389068247},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$298,[64]Maranguape!$B$2:$B$491,0),MATCH($C300,[64]Maranguape!$B$2:$AP$2,0))*AY34","v":79.487831966735897},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$298,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C300,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ34","v":7.6141457959832328},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$298,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C300,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA34","v":1.5224209482071711},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$298,[64]Pacajus!$B$2:$B$491,0),MATCH($C300,[64]Pacajus!$B$2:$AP$2,0))*BB34","v":16.017165027253498},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$298,[64]Pacatuba!$B$2:$B$491,0),MATCH($C300,[64]Pacatuba!$B$2:$AP$2,0))*BC34","v":70.061489231448533},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$298,[64]Paracuru!$B$2:$B$491,0),MATCH($C300,[64]Paracuru!$B$2:$AP$2,0))*BD34","v":23.61197672309676},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$298,[64]Paraipaba!$B$2:$B$491,0),MATCH($C300,[64]Paraipaba!$B$2:$AP$2,0))*BE34","v":26.390540498411809},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$298,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C300,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF34","v":88.537650662776642},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$298,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C300,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG34","v":15.771909095397319},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$298,[64]Trairi!$B$2:$B$491,0),MATCH($C300,[64]Trairi!$B$2:$AP$2,0))*BH34","v":23.597353657523911},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$298,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C300,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI34","v":4.7950968028870937}]
[null,301,{"$f":"C300+1","v":2024},"Extensão da Rede de Esgoto | km",1158.0762001676223,3578.7990798891115,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$298,[64]Aquiraz!$B$2:$B$492,0),MATCH($C301,[64]Aquiraz!$B$2:$AP$2,0))*AL35","v":84.977043968988042},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$298,[64]Barbalha!$B$2:$B$491,0),MATCH($C301,[64]Barbalha!$B$2:$AP$2,0))*AM35","v":55.705769810563865},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$298,[64]Cascavel!$B$2:$B$491,0),MATCH($C301,[64]Cascavel!$B$2:$AP$2,0))*AN35","v":32.87564141004281},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$298,[64]Caucaia!$B$2:$B$491,0),MATCH($C301,[64]Caucaia!$B$2:$AP$2,0))*AO35","v":369.48465650671608},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$298,[64]Chorozinho!$B$2:$B$491,0),MATCH($C301,[64]Chorozinho!$B$2:$AP$2,0))*AP35","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$298,[64]Eusébio!$B$2:$B$491,0),MATCH($C301,[64]Eusébio!$B$2:$AP$2,0))*AQ35","v":86.72978618181817},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$298,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C301,'[64]Farias Brito'!$B$2:$AP$2,0))*AR35","v":4.2257921496642261},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$298,[64]Fortaleza!$B$2:$B$427,0),MATCH($C301,[64]Fortaleza!$B$2:$AP$2,0))*AS35","v":3010.2109921079827},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$298,[64]Guaiúba!$B$2:$B$491,0),MATCH($C301,[64]Guaiúba!$B$2:$AP$2,0))*AT35","v":15.171708506199385},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$298,[64]Horizonte!$B$2:$B$491,0),MATCH($C301,[64]Horizonte!$B$2:$AP$2,0))*AU35","v":71.132081093715712},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$298,[64]Itaitinga!$B$2:$B$491,0),MATCH($C301,[64]Itaitinga!$B$2:$AP$2,0))*AV35","v":31.461741377738903},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$298,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C301,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW35","v":266.27485834249535},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$298,[64]Maracanaú!$B$2:$B$491,0),MATCH($C301,[64]Maracanaú!$B$2:$AP$2,0))*AX35","v":264.51082778136492},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$298,[64]Maranguape!$B$2:$B$491,0),MATCH($C301,[64]Maranguape!$B$2:$AP$2,0))*AY35","v":90.694313933471832},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$298,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C301,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ35","v":13.511291591966469},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$298,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C301,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA35","v":3.0448418964143422},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$298,[64]Pacajus!$B$2:$B$491,0),MATCH($C301,[64]Pacajus!$B$2:$AP$2,0))*BB35","v":29.201890054506993},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$298,[64]Pacatuba!$B$2:$B$491,0),MATCH($C301,[64]Pacatuba!$B$2:$AP$2,0))*BC35","v":102.69561846289707},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$298,[64]Paracuru!$B$2:$B$491,0),MATCH($C301,[64]Paracuru!$B$2:$AP$2,0))*BD35","v":30.770063446193525},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$298,[64]Paraipaba!$B$2:$B$491,0),MATCH($C301,[64]Paraipaba!$B$2:$AP$2,0))*BE35","v":28.057670996823617},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$298,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C301,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF35","v":95.300281325553286},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$298,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C301,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG35","v":17.34613819079464},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$298,[64]Trairi!$B$2:$B$491,0),MATCH($C301,[64]Trairi!$B$2:$AP$2,0))*BH35","v":27.629277315047826},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$298,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C301,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI35","v":5.8629936057741876}]
[null,302,2025,"Extensão da Rede de Esgoto | km",1386.6365452514335,3776.8716048336682,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$298,[64]Aquiraz!$B$2:$B$492,0),MATCH($C302,[64]Aquiraz!$B$2:$AP$2,0))*AL36","v":94.941070953482054},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$298,[64]Barbalha!$B$2:$B$491,0),MATCH($C302,[64]Barbalha!$B$2:$AP$2,0))*AM36","v":61.5892647158458},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$298,[64]Cascavel!$B$2:$B$491,0),MATCH($C302,[64]Cascavel!$B$2:$AP$2,0))*AN36","v":47.046047115064212},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$298,[64]Caucaia!$B$2:$B$491,0),MATCH($C302,[64]Caucaia!$B$2:$AP$2,0))*AO36","v":397.22627476007415},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$298,[64]Chorozinho!$B$2:$B$491,0),MATCH($C302,[64]Chorozinho!$B$2:$AP$2,0))*AP36","v":10.115},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$298,[64]Eusébio!$B$2:$B$491,0),MATCH($C302,[64]Eusébio!$B$2:$AP$2,0))*AQ36","v":117.10146927272726},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$298,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C302,'[64]Farias Brito'!$B$2:$AP$2,0))*AR36","v":6.3386882244963401},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$298,[64]Fortaleza!$B$2:$B$427,0),MATCH($C302,[64]Fortaleza!$B$2:$AP$2,0))*AS36","v":3119.4544081619747},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$298,[64]Guaiúba!$B$2:$B$491,0),MATCH($C302,[64]Guaiúba!$B$2:$AP$2,0))*AT36","v":18.519292759299077},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$298,[64]Horizonte!$B$2:$B$491,0),MATCH($C302,[64]Horizonte!$B$2:$AP$2,0))*AU36","v":83.193786640573563},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$298,[64]Itaitinga!$B$2:$B$491,0),MATCH($C302,[64]Itaitinga!$B$2:$AP$2,0))*AV36","v":39.439282066608357},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$298,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C302,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW36","v":314.83801251374297},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$298,[64]Maracanaú!$B$2:$B$491,0),MATCH($C302,[64]Maracanaú!$B$2:$AP$2,0))*AX36","v":282.99088167204735},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$298,[64]Maranguape!$B$2:$B$491,0),MATCH($C302,[64]Maranguape!$B$2:$AP$2,0))*AY36","v":101.90079590020773},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$298,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C302,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ36","v":19.408437387949704},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$298,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C302,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA36","v":4.5672628446215127},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$298,[64]Pacajus!$B$2:$B$491,0),MATCH($C302,[64]Pacajus!$B$2:$AP$2,0))*BB36","v":42.386615081760489},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$298,[64]Pacatuba!$B$2:$B$491,0),MATCH($C302,[64]Pacatuba!$B$2:$AP$2,0))*BC36","v":135.3297476943456},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$298,[64]Paracuru!$B$2:$B$491,0),MATCH($C302,[64]Paracuru!$B$2:$AP$2,0))*BD36","v":37.928150169290291},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$298,[64]Paraipaba!$B$2:$B$491,0),MATCH($C302,[64]Paraipaba!$B$2:$AP$2,0))*BE36","v":29.724801495235425},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$298,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C302,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF36","v":141.9564019883299},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$298,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C302,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG36","v":18.920367286191961},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$298,[64]Trairi!$B$2:$B$491,0),MATCH($C302,[64]Trairi!$B$2:$AP$2,0))*BH36","v":31.661200972571738},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$298,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C302,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI36","v":6.9308904086612815}]
[null,303,2026,"Extensão da Rede de Esgoto | km",1584.3363564678857,3940.3006426098577,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$298,[64]Aquiraz!$B$2:$B$492,0),MATCH($C303,[64]Aquiraz!$B$2:$AP$2,0))*AL37","v":104.90509793797608},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$298,[64]Barbalha!$B$2:$B$491,0),MATCH($C303,[64]Barbalha!$B$2:$AP$2,0))*AM37","v":66.889426287794407},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$298,[64]Cascavel!$B$2:$B$491,0),MATCH($C303,[64]Cascavel!$B$2:$AP$2,0))*AN37","v":61.216452820085621},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$298,[64]Caucaia!$B$2:$B$491,0),MATCH($C303,[64]Caucaia!$B$2:$AP$2,0))*AO37","v":424.96789301343216},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$298,[64]Chorozinho!$B$2:$B$491,0),MATCH($C303,[64]Chorozinho!$B$2:$AP$2,0))*AP37","v":16.816223475305538},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$298,[64]Eusébio!$B$2:$B$491,0),MATCH($C303,[64]Eusébio!$B$2:$AP$2,0))*AQ37","v":147.47315236363636},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$298,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C303,'[64]Farias Brito'!$B$2:$AP$2,0))*AR37","v":8.4515842993284522},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$298,[64]Fortaleza!$B$2:$B$427,0),MATCH($C303,[64]Fortaleza!$B$2:$AP$2,0))*AS37","v":3228.6978242159666},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$298,[64]Guaiúba!$B$2:$B$491,0),MATCH($C303,[64]Guaiúba!$B$2:$AP$2,0))*AT37","v":21.866877012398771},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$298,[64]Horizonte!$B$2:$B$491,0),MATCH($C303,[64]Horizonte!$B$2:$AP$2,0))*AU37","v":95.255492187431415},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$298,[64]Itaitinga!$B$2:$B$491,0),MATCH($C303,[64]Itaitinga!$B$2:$AP$2,0))*AV37","v":47.41682275547781},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$298,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C303,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW37","v":363.40116668499059},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$298,[64]Maracanaú!$B$2:$B$491,0),MATCH($C303,[64]Maracanaú!$B$2:$AP$2,0))*AX37","v":301.47093556272984},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$298,[64]Maranguape!$B$2:$B$491,0),MATCH($C303,[64]Maranguape!$B$2:$AP$2,0))*AY37","v":113.10727786694363},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$298,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C303,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ37","v":25.305583183932939},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$298,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C303,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA37","v":6.0896837928286844},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$298,[64]Pacajus!$B$2:$B$491,0),MATCH($C303,[64]Pacajus!$B$2:$AP$2,0))*BB37","v":55.571340109013988},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$298,[64]Pacatuba!$B$2:$B$491,0),MATCH($C303,[64]Pacatuba!$B$2:$AP$2,0))*BC37","v":141.10045291646313},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$298,[64]Paracuru!$B$2:$B$491,0),MATCH($C303,[64]Paracuru!$B$2:$AP$2,0))*BD37","v":45.086236892387049},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$298,[64]Paraipaba!$B$2:$B$491,0),MATCH($C303,[64]Paraipaba!$B$2:$AP$2,0))*BE37","v":31.391931993647233},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$298,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C303,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF37","v":153.9690354827392},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$298,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C303,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG37","v":20.494596381589282},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$298,[64]Trairi!$B$2:$B$491,0),MATCH($C303,[64]Trairi!$B$2:$AP$2,0))*BH37","v":35.693124630095653},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$298,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C303,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI37","v":7.9987872115483754}]
[null,304,2027,"Extensão da Rede de Esgoto | km",1782.0361676843381,4103.7296803860463,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$298,[64]Aquiraz!$B$2:$B$492,0),MATCH($C304,[64]Aquiraz!$B$2:$AP$2,0))*AL38","v":114.86912492247009},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$298,[64]Barbalha!$B$2:$B$491,0),MATCH($C304,[64]Barbalha!$B$2:$AP$2,0))*AM38","v":72.189587859743},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$298,[64]Cascavel!$B$2:$B$491,0),MATCH($C304,[64]Cascavel!$B$2:$AP$2,0))*AN38","v":75.386858525107016},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$298,[64]Caucaia!$B$2:$B$491,0),MATCH($C304,[64]Caucaia!$B$2:$AP$2,0))*AO38","v":452.70951126679017},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$298,[64]Chorozinho!$B$2:$B$491,0),MATCH($C304,[64]Chorozinho!$B$2:$AP$2,0))*AP38","v":23.517446950611074},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$298,[64]Eusébio!$B$2:$B$491,0),MATCH($C304,[64]Eusébio!$B$2:$AP$2,0))*AQ38","v":177.84483545454543},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$298,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C304,'[64]Farias Brito'!$B$2:$AP$2,0))*AR38","v":10.564480374160567},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$298,[64]Fortaleza!$B$2:$B$427,0),MATCH($C304,[64]Fortaleza!$B$2:$AP$2,0))*AS38","v":3337.9412402699586},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$298,[64]Guaiúba!$B$2:$B$491,0),MATCH($C304,[64]Guaiúba!$B$2:$AP$2,0))*AT38","v":25.214461265498461},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$298,[64]Horizonte!$B$2:$B$491,0),MATCH($C304,[64]Horizonte!$B$2:$AP$2,0))*AU38","v":107.31719773428927},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$298,[64]Itaitinga!$B$2:$B$491,0),MATCH($C304,[64]Itaitinga!$B$2:$AP$2,0))*AV38","v":55.394363444347263},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$298,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C304,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW38","v":411.9643208562382},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$298,[64]Maracanaú!$B$2:$B$491,0),MATCH($C304,[64]Maracanaú!$B$2:$AP$2,0))*AX38","v":319.95098945341232},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$298,[64]Maranguape!$B$2:$B$491,0),MATCH($C304,[64]Maranguape!$B$2:$AP$2,0))*AY38","v":124.31375983367955},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$298,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C304,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ38","v":31.202728979916174},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$298,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C304,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA38","v":7.6121047410358553},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$298,[64]Pacajus!$B$2:$B$491,0),MATCH($C304,[64]Pacajus!$B$2:$AP$2,0))*BB38","v":68.75606513626748},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$298,[64]Pacatuba!$B$2:$B$491,0),MATCH($C304,[64]Pacatuba!$B$2:$AP$2,0))*BC38","v":146.87115813858065},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$298,[64]Paracuru!$B$2:$B$491,0),MATCH($C304,[64]Paracuru!$B$2:$AP$2,0))*BD38","v":52.244323615483822},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$298,[64]Paraipaba!$B$2:$B$491,0),MATCH($C304,[64]Paraipaba!$B$2:$AP$2,0))*BE38","v":33.059062492059041},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$298,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C304,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF38","v":165.9816689771485},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$298,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C304,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG38","v":22.068825476986603},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$298,[64]Trairi!$B$2:$B$491,0),MATCH($C304,[64]Trairi!$B$2:$AP$2,0))*BH38","v":39.725048287619558},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$298,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C304,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI38","v":9.0666840144354701}]
[null,305,2028,"Extensão da Rede de Esgoto | km",1979.7359789007901,4267.1587181622353,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$298,[64]Aquiraz!$B$2:$B$492,0),MATCH($C305,[64]Aquiraz!$B$2:$AP$2,0))*AL39","v":124.83315190696412},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$298,[64]Barbalha!$B$2:$B$491,0),MATCH($C305,[64]Barbalha!$B$2:$AP$2,0))*AM39","v":77.489749431691592},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$298,[64]Cascavel!$B$2:$B$491,0),MATCH($C305,[64]Cascavel!$B$2:$AP$2,0))*AN39","v":89.557264230128425},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$298,[64]Caucaia!$B$2:$B$491,0),MATCH($C305,[64]Caucaia!$B$2:$AP$2,0))*AO39","v":480.45112952014819},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$298,[64]Chorozinho!$B$2:$B$491,0),MATCH($C305,[64]Chorozinho!$B$2:$AP$2,0))*AP39","v":30.21867042591661},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$298,[64]Eusébio!$B$2:$B$491,0),MATCH($C305,[64]Eusébio!$B$2:$AP$2,0))*AQ39","v":208.21651854545451},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$298,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C305,'[64]Farias Brito'!$B$2:$AP$2,0))*AR39","v":12.677376448992678},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$298,[64]Fortaleza!$B$2:$B$427,0),MATCH($C305,[64]Fortaleza!$B$2:$AP$2,0))*AS39","v":3447.1846563239505},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$298,[64]Guaiúba!$B$2:$B$491,0),MATCH($C305,[64]Guaiúba!$B$2:$AP$2,0))*AT39","v":28.562045518598154},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$298,[64]Horizonte!$B$2:$B$491,0),MATCH($C305,[64]Horizonte!$B$2:$AP$2,0))*AU39","v":119.37890328114712},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$298,[64]Itaitinga!$B$2:$B$491,0),MATCH($C305,[64]Itaitinga!$B$2:$AP$2,0))*AV39","v":63.371904133216717},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$298,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C305,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW39","v":460.52747502748582},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$298,[64]Maracanaú!$B$2:$B$491,0),MATCH($C305,[64]Maracanaú!$B$2:$AP$2,0))*AX39","v":338.43104334409475},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$298,[64]Maranguape!$B$2:$B$491,0),MATCH($C305,[64]Maranguape!$B$2:$AP$2,0))*AY39","v":135.52024180041548},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$298,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C305,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ39","v":37.099874775899409},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$298,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C305,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA39","v":9.1345256892430253},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$298,[64]Pacajus!$B$2:$B$491,0),MATCH($C305,[64]Pacajus!$B$2:$AP$2,0))*BB39","v":81.940790163520973},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$298,[64]Pacatuba!$B$2:$B$491,0),MATCH($C305,[64]Pacatuba!$B$2:$AP$2,0))*BC39","v":152.64186336069821},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$298,[64]Paracuru!$B$2:$B$491,0),MATCH($C305,[64]Paracuru!$B$2:$AP$2,0))*BD39","v":59.402410338580587},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$298,[64]Paraipaba!$B$2:$B$491,0),MATCH($C305,[64]Paraipaba!$B$2:$AP$2,0))*BE39","v":34.72619299047085},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$298,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C305,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF39","v":177.99430247155777},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$298,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C305,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG39","v":23.643054572383924},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$298,[64]Trairi!$B$2:$B$491,0),MATCH($C305,[64]Trairi!$B$2:$AP$2,0))*BH39","v":43.756971945143476},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$298,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C305,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI39","v":10.134580817322565}]
[null,306,2029,"Extensão da Rede de Esgoto | km",2177.435790117242,4430.5877559384244,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$298,[64]Aquiraz!$B$2:$B$492,0),MATCH($C306,[64]Aquiraz!$B$2:$AP$2,0))*AL40","v":134.79717889145815},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$298,[64]Barbalha!$B$2:$B$491,0),MATCH($C306,[64]Barbalha!$B$2:$AP$2,0))*AM40","v":82.789911003640185},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$298,[64]Cascavel!$B$2:$B$491,0),MATCH($C306,[64]Cascavel!$B$2:$AP$2,0))*AN40","v":103.72766993514983},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$298,[64]Caucaia!$B$2:$B$491,0),MATCH($C306,[64]Caucaia!$B$2:$AP$2,0))*AO40","v":508.1927477735062},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$298,[64]Chorozinho!$B$2:$B$491,0),MATCH($C306,[64]Chorozinho!$B$2:$AP$2,0))*AP40","v":36.919893901222146},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$298,[64]Eusébio!$B$2:$B$491,0),MATCH($C306,[64]Eusébio!$B$2:$AP$2,0))*AQ40","v":238.58820163636358},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$298,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C306,'[64]Farias Brito'!$B$2:$AP$2,0))*AR40","v":14.790272523824791},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$298,[64]Fortaleza!$B$2:$B$427,0),MATCH($C306,[64]Fortaleza!$B$2:$AP$2,0))*AS40","v":3556.4280723779425},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$298,[64]Guaiúba!$B$2:$B$491,0),MATCH($C306,[64]Guaiúba!$B$2:$AP$2,0))*AT40","v":31.909629771697844},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$298,[64]Horizonte!$B$2:$B$491,0),MATCH($C306,[64]Horizonte!$B$2:$AP$2,0))*AU40","v":131.44060882800497},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$298,[64]Itaitinga!$B$2:$B$491,0),MATCH($C306,[64]Itaitinga!$B$2:$AP$2,0))*AV40","v":71.34944482208617},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$298,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C306,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW40","v":509.09062919873344},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$298,[64]Maracanaú!$B$2:$B$491,0),MATCH($C306,[64]Maracanaú!$B$2:$AP$2,0))*AX40","v":356.91109723477723},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$298,[64]Maranguape!$B$2:$B$491,0),MATCH($C306,[64]Maranguape!$B$2:$AP$2,0))*AY40","v":146.72672376715138},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$298,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C306,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ40","v":42.997020571882643},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$298,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C306,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA40","v":10.656946637450197},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$298,[64]Pacajus!$B$2:$B$491,0),MATCH($C306,[64]Pacajus!$B$2:$AP$2,0))*BB40","v":95.125515190774465},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$298,[64]Pacatuba!$B$2:$B$491,0),MATCH($C306,[64]Pacatuba!$B$2:$AP$2,0))*BC40","v":158.41256858281574},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$298,[64]Paracuru!$B$2:$B$491,0),MATCH($C306,[64]Paracuru!$B$2:$AP$2,0))*BD40","v":66.560497061677353},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$298,[64]Paraipaba!$B$2:$B$491,0),MATCH($C306,[64]Paraipaba!$B$2:$AP$2,0))*BE40","v":36.393323488882658},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$298,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C306,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF40","v":190.00693596596705},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$298,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C306,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG40","v":25.217283667781246},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$298,[64]Trairi!$B$2:$B$491,0),MATCH($C306,[64]Trairi!$B$2:$AP$2,0))*BH40","v":47.788895602667381},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$298,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C306,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI40","v":11.20247762020966}]
[null,307,2030,"Extensão da Rede de Esgoto | km",2375.1356013336949,4594.0167937146134,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$298,[64]Aquiraz!$B$2:$B$492,0),MATCH($C307,[64]Aquiraz!$B$2:$AP$2,0))*AL41","v":144.76120587595216},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$298,[64]Barbalha!$B$2:$B$491,0),MATCH($C307,[64]Barbalha!$B$2:$AP$2,0))*AM41","v":88.090072575588778},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$298,[64]Cascavel!$B$2:$B$491,0),MATCH($C307,[64]Cascavel!$B$2:$AP$2,0))*AN41","v":117.89807564017126},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$298,[64]Caucaia!$B$2:$B$491,0),MATCH($C307,[64]Caucaia!$B$2:$AP$2,0))*AO41","v":535.93436602686427},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$298,[64]Chorozinho!$B$2:$B$491,0),MATCH($C307,[64]Chorozinho!$B$2:$AP$2,0))*AP41","v":43.621117376527685},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$298,[64]Eusébio!$B$2:$B$491,0),MATCH($C307,[64]Eusébio!$B$2:$AP$2,0))*AQ41","v":268.95988472727265},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$298,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C307,'[64]Farias Brito'!$B$2:$AP$2,0))*AR41","v":16.903168598656904},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$298,[64]Fortaleza!$B$2:$B$427,0),MATCH($C307,[64]Fortaleza!$B$2:$AP$2,0))*AS41","v":3665.6714884319344},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$298,[64]Guaiúba!$B$2:$B$491,0),MATCH($C307,[64]Guaiúba!$B$2:$AP$2,0))*AT41","v":35.257214024797534},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$298,[64]Horizonte!$B$2:$B$491,0),MATCH($C307,[64]Horizonte!$B$2:$AP$2,0))*AU41","v":143.50231437486283},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$298,[64]Itaitinga!$B$2:$B$491,0),MATCH($C307,[64]Itaitinga!$B$2:$AP$2,0))*AV41","v":79.326985510955623},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$298,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C307,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW41","v":557.65378336998106},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$298,[64]Maracanaú!$B$2:$B$491,0),MATCH($C307,[64]Maracanaú!$B$2:$AP$2,0))*AX41","v":375.39115112545971},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$298,[64]Maranguape!$B$2:$B$491,0),MATCH($C307,[64]Maranguape!$B$2:$AP$2,0))*AY41","v":157.93320573388729},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$298,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C307,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ41","v":48.894166367865878},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$298,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C307,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA41","v":12.179367585657369},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$298,[64]Pacajus!$B$2:$B$491,0),MATCH($C307,[64]Pacajus!$B$2:$AP$2,0))*BB41","v":108.31024021802796},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$298,[64]Pacatuba!$B$2:$B$491,0),MATCH($C307,[64]Pacatuba!$B$2:$AP$2,0))*BC41","v":164.18327380493326},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$298,[64]Paracuru!$B$2:$B$491,0),MATCH($C307,[64]Paracuru!$B$2:$AP$2,0))*BD41","v":73.718583784774111},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$298,[64]Paraipaba!$B$2:$B$491,0),MATCH($C307,[64]Paraipaba!$B$2:$AP$2,0))*BE41","v":38.060453987294473},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$298,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C307,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF41","v":202.01956946037637},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$298,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C307,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG41","v":26.791512763178567},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$298,[64]Trairi!$B$2:$B$491,0),MATCH($C307,[64]Trairi!$B$2:$AP$2,0))*BH41","v":51.8208192601913},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$298,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C307,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI41","v":12.270374423096754}]
[null,308,2031,"Extensão da Rede de Esgoto | km",2572.8354125501473,4757.4458314908034,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$298,[64]Aquiraz!$B$2:$B$492,0),MATCH($C308,[64]Aquiraz!$B$2:$AP$2,0))*AL42","v":154.72523286044617},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$298,[64]Barbalha!$B$2:$B$491,0),MATCH($C308,[64]Barbalha!$B$2:$AP$2,0))*AM42","v":93.39023414753737},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$298,[64]Cascavel!$B$2:$B$491,0),MATCH($C308,[64]Cascavel!$B$2:$AP$2,0))*AN42","v":132.06848134519265},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$298,[64]Caucaia!$B$2:$B$491,0),MATCH($C308,[64]Caucaia!$B$2:$AP$2,0))*AO42","v":563.67598428022222},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$298,[64]Chorozinho!$B$2:$B$491,0),MATCH($C308,[64]Chorozinho!$B$2:$AP$2,0))*AP42","v":50.322340851833225},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$298,[64]Eusébio!$B$2:$B$491,0),MATCH($C308,[64]Eusébio!$B$2:$AP$2,0))*AQ42","v":299.33156781818172},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$298,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C308,'[64]Farias Brito'!$B$2:$AP$2,0))*AR42","v":19.016064673489019},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$298,[64]Fortaleza!$B$2:$B$427,0),MATCH($C308,[64]Fortaleza!$B$2:$AP$2,0))*AS42","v":3774.9149044859264},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$298,[64]Guaiúba!$B$2:$B$491,0),MATCH($C308,[64]Guaiúba!$B$2:$AP$2,0))*AT42","v":38.604798277897231},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$298,[64]Horizonte!$B$2:$B$491,0),MATCH($C308,[64]Horizonte!$B$2:$AP$2,0))*AU42","v":155.5640199217207},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$298,[64]Itaitinga!$B$2:$B$491,0),MATCH($C308,[64]Itaitinga!$B$2:$AP$2,0))*AV42","v":87.304526199825077},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$298,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C308,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW42","v":606.21693754122873},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$298,[64]Maracanaú!$B$2:$B$491,0),MATCH($C308,[64]Maracanaú!$B$2:$AP$2,0))*AX42","v":393.87120501614214},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$298,[64]Maranguape!$B$2:$B$491,0),MATCH($C308,[64]Maranguape!$B$2:$AP$2,0))*AY42","v":169.13968770062323},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$298,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C308,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ42","v":54.791312163849113},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$298,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C308,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA42","v":13.701788533864539},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$298,[64]Pacajus!$B$2:$B$491,0),MATCH($C308,[64]Pacajus!$B$2:$AP$2,0))*BB42","v":121.49496524528145},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$298,[64]Pacatuba!$B$2:$B$491,0),MATCH($C308,[64]Pacatuba!$B$2:$AP$2,0))*BC42","v":169.95397902705079},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$298,[64]Paracuru!$B$2:$B$491,0),MATCH($C308,[64]Paracuru!$B$2:$AP$2,0))*BD42","v":80.87667050787087},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$298,[64]Paraipaba!$B$2:$B$491,0),MATCH($C308,[64]Paraipaba!$B$2:$AP$2,0))*BE42","v":39.727584485706281},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$298,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C308,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF42","v":214.03220295478565},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$298,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C308,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG42","v":28.365741858575888},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$298,[64]Trairi!$B$2:$B$491,0),MATCH($C308,[64]Trairi!$B$2:$AP$2,0))*BH42","v":55.852742917715219},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$298,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C308,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI42","v":13.338271225983849}]
[null,309,2032,"Extensão da Rede de Esgoto | km",{"$f":"SUMIFS($K309:$AH309,$K$18:$AH$18,E$4)","v":2770.5352237665988},4920.8748692669906,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$298,[64]Aquiraz!$B$2:$B$492,0),MATCH($C309,[64]Aquiraz!$B$2:$AP$2,0))*AL43","v":164.68925984494018},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$298,[64]Barbalha!$B$2:$B$491,0),MATCH($C309,[64]Barbalha!$B$2:$AP$2,0))*AM43","v":98.690395719485963},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$298,[64]Cascavel!$B$2:$B$491,0),MATCH($C309,[64]Cascavel!$B$2:$AP$2,0))*AN43","v":146.23888705021406},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$298,[64]Caucaia!$B$2:$B$491,0),MATCH($C309,[64]Caucaia!$B$2:$AP$2,0))*AO43","v":591.41760253358018},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$298,[64]Chorozinho!$B$2:$B$491,0),MATCH($C309,[64]Chorozinho!$B$2:$AP$2,0))*AP43","v":57.023564327138764},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$298,[64]Eusébio!$B$2:$B$491,0),MATCH($C309,[64]Eusébio!$B$2:$AP$2,0))*AQ43","v":329.7032509090908},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$298,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C309,'[64]Farias Brito'!$B$2:$AP$2,0))*AR43","v":21.128960748321134},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$298,[64]Fortaleza!$B$2:$B$427,0),MATCH($C309,[64]Fortaleza!$B$2:$AP$2,0))*AS43","v":3884.1583205399183},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$298,[64]Guaiúba!$B$2:$B$491,0),MATCH($C309,[64]Guaiúba!$B$2:$AP$2,0))*AT43","v":41.952382530996928},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$298,[64]Horizonte!$B$2:$B$491,0),MATCH($C309,[64]Horizonte!$B$2:$AP$2,0))*AU43","v":167.62572546857857},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$298,[64]Itaitinga!$B$2:$B$491,0),MATCH($C309,[64]Itaitinga!$B$2:$AP$2,0))*AV43","v":95.28206688869453},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$298,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C309,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW43","v":654.78009171247641},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$298,[64]Maracanaú!$B$2:$B$491,0),MATCH($C309,[64]Maracanaú!$B$2:$AP$2,0))*AX43","v":412.35125890682463},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$298,[64]Maranguape!$B$2:$B$491,0),MATCH($C309,[64]Maranguape!$B$2:$AP$2,0))*AY43","v":180.34616966735913},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$298,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C309,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ43","v":60.688457959832348},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$298,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C309,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA43","v":15.224209482071711},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$298,[64]Pacajus!$B$2:$B$491,0),MATCH($C309,[64]Pacajus!$B$2:$AP$2,0))*BB43","v":134.67969027253494},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$298,[64]Pacatuba!$B$2:$B$491,0),MATCH($C309,[64]Pacatuba!$B$2:$AP$2,0))*BC43","v":175.72468424916832},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$298,[64]Paracuru!$B$2:$B$491,0),MATCH($C309,[64]Paracuru!$B$2:$AP$2,0))*BD43","v":88.034757230967628},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$298,[64]Paraipaba!$B$2:$B$491,0),MATCH($C309,[64]Paraipaba!$B$2:$AP$2,0))*BE43","v":41.394714984118089},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$298,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C309,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF43","v":226.04483644919492},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$298,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C309,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG43","v":29.939970953973209},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$298,[64]Trairi!$B$2:$B$491,0),MATCH($C309,[64]Trairi!$B$2:$AP$2,0))*BH43","v":59.88466657523913},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$298,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C309,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI43","v":14.406168028870944}]
[null,310,2033,"Extensão da Rede de Esgoto | km",2968.2350349830517,5084.3039070431805,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$298,[64]Aquiraz!$B$2:$B$492,0),MATCH($C310,[64]Aquiraz!$B$2:$AP$2,0))*AL44","v":174.65328682943419},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$298,[64]Barbalha!$B$2:$B$491,0),MATCH($C310,[64]Barbalha!$B$2:$AP$2,0))*AM44","v":103.9905572914346},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$298,[64]Cascavel!$B$2:$B$491,0),MATCH($C310,[64]Cascavel!$B$2:$AP$2,0))*AN44","v":160.40929275523544},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$298,[64]Caucaia!$B$2:$B$491,0),MATCH($C310,[64]Caucaia!$B$2:$AP$2,0))*AO44","v":619.15922078693802},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$298,[64]Chorozinho!$B$2:$B$491,0),MATCH($C310,[64]Chorozinho!$B$2:$AP$2,0))*AP44","v":63.724787802444297},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$298,[64]Eusébio!$B$2:$B$491,0),MATCH($C310,[64]Eusébio!$B$2:$AP$2,0))*AQ44","v":360.07493399999998},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$298,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C310,'[64]Farias Brito'!$B$2:$AP$2,0))*AR44","v":23.241856823153245},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$298,[64]Fortaleza!$B$2:$B$427,0),MATCH($C310,[64]Fortaleza!$B$2:$AP$2,0))*AS44","v":3993.4017365939112},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$298,[64]Guaiúba!$B$2:$B$491,0),MATCH($C310,[64]Guaiúba!$B$2:$AP$2,0))*AT44","v":45.299966784096625},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$298,[64]Horizonte!$B$2:$B$491,0),MATCH($C310,[64]Horizonte!$B$2:$AP$2,0))*AU44","v":179.68743101543637},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$298,[64]Itaitinga!$B$2:$B$491,0),MATCH($C310,[64]Itaitinga!$B$2:$AP$2,0))*AV44","v":103.25960757756398},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$298,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C310,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW44","v":703.34324588372408},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$298,[64]Maracanaú!$B$2:$B$491,0),MATCH($C310,[64]Maracanaú!$B$2:$AP$2,0))*AX44","v":430.83131279750711},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$298,[64]Maranguape!$B$2:$B$491,0),MATCH($C310,[64]Maranguape!$B$2:$AP$2,0))*AY44","v":191.55265163409504},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$298,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C310,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ44","v":66.585603755815569},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$298,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C310,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA44","v":16.746630430278881},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$298,[64]Pacajus!$B$2:$B$491,0),MATCH($C310,[64]Pacajus!$B$2:$AP$2,0))*BB44","v":147.86441529978845},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$298,[64]Pacatuba!$B$2:$B$491,0),MATCH($C310,[64]Pacatuba!$B$2:$AP$2,0))*BC44","v":181.4953894712859},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$298,[64]Paracuru!$B$2:$B$491,0),MATCH($C310,[64]Paracuru!$B$2:$AP$2,0))*BD44","v":95.192843954064401},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$298,[64]Paraipaba!$B$2:$B$491,0),MATCH($C310,[64]Paraipaba!$B$2:$AP$2,0))*BE44","v":43.061845482529918},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$298,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C310,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF44","v":238.05746994360419},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$298,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C310,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG44","v":31.514200049370519},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$298,[64]Trairi!$B$2:$B$491,0),MATCH($C310,[64]Trairi!$B$2:$AP$2,0))*BH44","v":63.916590232763028},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$298,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C310,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI44","v":15.474064831758035}]
[null,311,2034,"Extensão da Rede de Esgoto | km",3015.5278797265646,5124.2307762281034,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$298,[64]Aquiraz!$B$2:$B$492,0),MATCH($C311,[64]Aquiraz!$B$2:$AP$2,0))*AL45","v":176.13613773788612},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$298,[64]Barbalha!$B$2:$B$491,0),MATCH($C311,[64]Barbalha!$B$2:$AP$2,0))*AM45","v":104.85159346041424},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$298,[64]Cascavel!$B$2:$B$491,0),MATCH($C311,[64]Cascavel!$B$2:$AP$2,0))*AN45","v":161.67708928005311},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$298,[64]Caucaia!$B$2:$B$491,0),MATCH($C311,[64]Caucaia!$B$2:$AP$2,0))*AO45","v":624.07318285667566},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$298,[64]Chorozinho!$B$2:$B$491,0),MATCH($C311,[64]Chorozinho!$B$2:$AP$2,0))*AP45","v":64.230540086590679},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$298,[64]Eusébio!$B$2:$B$491,0),MATCH($C311,[64]Eusébio!$B$2:$AP$2,0))*AQ45","v":362.93267157142856},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$298,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C311,'[64]Farias Brito'!$B$2:$AP$2,0))*AR45","v":23.426316004289383},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$298,[64]Fortaleza!$B$2:$B$427,0),MATCH($C311,[64]Fortaleza!$B$2:$AP$2,0))*AS45","v":4025.0954011700533},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$298,[64]Guaiúba!$B$2:$B$491,0),MATCH($C311,[64]Guaiúba!$B$2:$AP$2,0))*AT45","v":45.65949033000215},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$298,[64]Horizonte!$B$2:$B$491,0),MATCH($C311,[64]Horizonte!$B$2:$AP$2,0))*AU45","v":181.1135217377811},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$298,[64]Itaitinga!$B$2:$B$491,0),MATCH($C311,[64]Itaitinga!$B$2:$AP$2,0))*AV45","v":111.23714826643344},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$298,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C311,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW45","v":708.92533513676949},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$298,[64]Maracanaú!$B$2:$B$491,0),MATCH($C311,[64]Maracanaú!$B$2:$AP$2,0))*AX45","v":449.31136668818954},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$298,[64]Maranguape!$B$2:$B$491,0),MATCH($C311,[64]Maranguape!$B$2:$AP$2,0))*AY45","v":193.07291077404824},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$298,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C311,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ45","v":67.114060928480768},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$298,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C311,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA45","v":18.269051378486051},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$298,[64]Pacajus!$B$2:$B$491,0),MATCH($C311,[64]Pacajus!$B$2:$AP$2,0))*BB45","v":149.03794240534233},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$298,[64]Pacatuba!$B$2:$B$491,0),MATCH($C311,[64]Pacatuba!$B$2:$AP$2,0))*BC45","v":182.93582907026433},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$298,[64]Paracuru!$B$2:$B$491,0),MATCH($C311,[64]Paracuru!$B$2:$AP$2,0))*BD45","v":95.948342715604596},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$298,[64]Paraipaba!$B$2:$B$491,0),MATCH($C311,[64]Paraipaba!$B$2:$AP$2,0))*BE45","v":43.394023968740846},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$298,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C311,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF45","v":239.53164801043374},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$298,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C311,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG45","v":31.764312748175048},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$298,[64]Trairi!$B$2:$B$491,0),MATCH($C311,[64]Trairi!$B$2:$AP$2,0))*BH45","v":64.423864758419882},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$298,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C311,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI45","v":15.596874870105321}]
[null,312,2035,"Extensão da Rede de Esgoto | km",3062.8207244700775,5164.1576454130245,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$298,[64]Aquiraz!$B$2:$B$492,0),MATCH($C312,[64]Aquiraz!$B$2:$AP$2,0))*AL46","v":177.61898864633804},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$298,[64]Barbalha!$B$2:$B$491,0),MATCH($C312,[64]Barbalha!$B$2:$AP$2,0))*AM46","v":105.71262962939387},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$298,[64]Cascavel!$B$2:$B$491,0),MATCH($C312,[64]Cascavel!$B$2:$AP$2,0))*AN46","v":162.94488580487075},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$298,[64]Caucaia!$B$2:$B$491,0),MATCH($C312,[64]Caucaia!$B$2:$AP$2,0))*AO46","v":628.98714492641329},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$298,[64]Chorozinho!$B$2:$B$491,0),MATCH($C312,[64]Chorozinho!$B$2:$AP$2,0))*AP46","v":64.736292370737061},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$298,[64]Eusébio!$B$2:$B$491,0),MATCH($C312,[64]Eusébio!$B$2:$AP$2,0))*AQ46","v":365.79040914285713},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$298,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C312,'[64]Farias Brito'!$B$2:$AP$2,0))*AR46","v":23.610775185425517},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$298,[64]Fortaleza!$B$2:$B$427,0),MATCH($C312,[64]Fortaleza!$B$2:$AP$2,0))*AS46","v":4056.7890657461953},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$298,[64]Guaiúba!$B$2:$B$491,0),MATCH($C312,[64]Guaiúba!$B$2:$AP$2,0))*AT46","v":46.019013875907675},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$298,[64]Horizonte!$B$2:$B$491,0),MATCH($C312,[64]Horizonte!$B$2:$AP$2,0))*AU46","v":182.53961246012582},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$298,[64]Itaitinga!$B$2:$B$491,0),MATCH($C312,[64]Itaitinga!$B$2:$AP$2,0))*AV46","v":119.21468895530289},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$298,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C312,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW46","v":714.50742438981501},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$298,[64]Maracanaú!$B$2:$B$491,0),MATCH($C312,[64]Maracanaú!$B$2:$AP$2,0))*AX46","v":467.79142057887202},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$298,[64]Maranguape!$B$2:$B$491,0),MATCH($C312,[64]Maranguape!$B$2:$AP$2,0))*AY46","v":194.59316991400135},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$298,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C312,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ46","v":67.642518101145967},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$298,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C312,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA46","v":19.791472326693224},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$298,[64]Pacajus!$B$2:$B$491,0),MATCH($C312,[64]Pacajus!$B$2:$AP$2,0))*BB46","v":150.21146951089622},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$298,[64]Pacatuba!$B$2:$B$491,0),MATCH($C312,[64]Pacatuba!$B$2:$AP$2,0))*BC46","v":184.37626866924279},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$298,[64]Paracuru!$B$2:$B$491,0),MATCH($C312,[64]Paracuru!$B$2:$AP$2,0))*BD46","v":96.703841477144792},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$298,[64]Paraipaba!$B$2:$B$491,0),MATCH($C312,[64]Paraipaba!$B$2:$AP$2,0))*BE46","v":43.726202454951782},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$298,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C312,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF46","v":241.00582607726329},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$298,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C312,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG46","v":32.014425446979573},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$298,[64]Trairi!$B$2:$B$491,0),MATCH($C312,[64]Trairi!$B$2:$AP$2,0))*BH46","v":64.931139284076721},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$298,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C312,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI46","v":15.719684908452606}]
[null,313,2036,"Extensão da Rede de Esgoto | km",3110.1135692135904,5204.0845145979474,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$298,[64]Aquiraz!$B$2:$B$492,0),MATCH($C313,[64]Aquiraz!$B$2:$AP$2,0))*AL47","v":179.10183955478993},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$298,[64]Barbalha!$B$2:$B$491,0),MATCH($C313,[64]Barbalha!$B$2:$AP$2,0))*AM47","v":106.57366579837351},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$298,[64]Cascavel!$B$2:$B$491,0),MATCH($C313,[64]Cascavel!$B$2:$AP$2,0))*AN47","v":164.21268232968842},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$298,[64]Caucaia!$B$2:$B$491,0),MATCH($C313,[64]Caucaia!$B$2:$AP$2,0))*AO47","v":633.90110699615104},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$298,[64]Chorozinho!$B$2:$B$491,0),MATCH($C313,[64]Chorozinho!$B$2:$AP$2,0))*AP47","v":65.242044654883443},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$298,[64]Eusébio!$B$2:$B$491,0),MATCH($C313,[64]Eusébio!$B$2:$AP$2,0))*AQ47","v":368.6481467142857},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$298,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C313,'[64]Farias Brito'!$B$2:$AP$2,0))*AR47","v":23.795234366561655},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$298,[64]Fortaleza!$B$2:$B$427,0),MATCH($C313,[64]Fortaleza!$B$2:$AP$2,0))*AS47","v":4088.4827303223374},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$298,[64]Guaiúba!$B$2:$B$491,0),MATCH($C313,[64]Guaiúba!$B$2:$AP$2,0))*AT47","v":46.378537421813206},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$298,[64]Horizonte!$B$2:$B$491,0),MATCH($C313,[64]Horizonte!$B$2:$AP$2,0))*AU47","v":183.96570318247055},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$298,[64]Itaitinga!$B$2:$B$491,0),MATCH($C313,[64]Itaitinga!$B$2:$AP$2,0))*AV47","v":127.19222964417234},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$298,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C313,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW47","v":720.08951364286031},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$298,[64]Maracanaú!$B$2:$B$491,0),MATCH($C313,[64]Maracanaú!$B$2:$AP$2,0))*AX47","v":486.27147446955451},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$298,[64]Maranguape!$B$2:$B$491,0),MATCH($C313,[64]Maranguape!$B$2:$AP$2,0))*AY47","v":196.11342905395452},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$298,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C313,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ47","v":68.170975273811166},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$298,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C313,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA47","v":21.313893274900394},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$298,[64]Pacajus!$B$2:$B$491,0),MATCH($C313,[64]Pacajus!$B$2:$AP$2,0))*BB47","v":151.38499661645011},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$298,[64]Pacatuba!$B$2:$B$491,0),MATCH($C313,[64]Pacatuba!$B$2:$AP$2,0))*BC47","v":185.81670826822125},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$298,[64]Paracuru!$B$2:$B$491,0),MATCH($C313,[64]Paracuru!$B$2:$AP$2,0))*BD47","v":97.459340238684987},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$298,[64]Paraipaba!$B$2:$B$491,0),MATCH($C313,[64]Paraipaba!$B$2:$AP$2,0))*BE47","v":44.05838094116271},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$298,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C313,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF47","v":242.48000414409285},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$298,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C313,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG47","v":32.264538145784101},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$298,[64]Trairi!$B$2:$B$491,0),MATCH($C313,[64]Trairi!$B$2:$AP$2,0))*BH47","v":65.438413809733561},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$298,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C313,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI47","v":15.842494946799892}]
[null,314,2037,"Extensão da Rede de Esgoto | km",3157.4064139571037,5244.0113837828685,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$298,[64]Aquiraz!$B$2:$B$492,0),MATCH($C314,[64]Aquiraz!$B$2:$AP$2,0))*AL48","v":180.58469046324188},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$298,[64]Barbalha!$B$2:$B$491,0),MATCH($C314,[64]Barbalha!$B$2:$AP$2,0))*AM48","v":107.43470196735316},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$298,[64]Cascavel!$B$2:$B$491,0),MATCH($C314,[64]Cascavel!$B$2:$AP$2,0))*AN48","v":165.48047885450606},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$298,[64]Caucaia!$B$2:$B$491,0),MATCH($C314,[64]Caucaia!$B$2:$AP$2,0))*AO48","v":638.81506906588879},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$298,[64]Chorozinho!$B$2:$B$491,0),MATCH($C314,[64]Chorozinho!$B$2:$AP$2,0))*AP48","v":65.747796939029826},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$298,[64]Eusébio!$B$2:$B$491,0),MATCH($C314,[64]Eusébio!$B$2:$AP$2,0))*AQ48","v":371.50588428571422},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$298,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C314,'[64]Farias Brito'!$B$2:$AP$2,0))*AR48","v":23.979693547697796},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$298,[64]Fortaleza!$B$2:$B$427,0),MATCH($C314,[64]Fortaleza!$B$2:$AP$2,0))*AS48","v":4120.1763948984799},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$298,[64]Guaiúba!$B$2:$B$491,0),MATCH($C314,[64]Guaiúba!$B$2:$AP$2,0))*AT48","v":46.738060967718738},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$298,[64]Horizonte!$B$2:$B$491,0),MATCH($C314,[64]Horizonte!$B$2:$AP$2,0))*AU48","v":185.39179390481527},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$298,[64]Itaitinga!$B$2:$B$491,0),MATCH($C314,[64]Itaitinga!$B$2:$AP$2,0))*AV48","v":135.16977033304178},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$298,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C314,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW48","v":725.67160289590572},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$298,[64]Maracanaú!$B$2:$B$491,0),MATCH($C314,[64]Maracanaú!$B$2:$AP$2,0))*AX48","v":504.75152836023693},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$298,[64]Maranguape!$B$2:$B$491,0),MATCH($C314,[64]Maranguape!$B$2:$AP$2,0))*AY48","v":197.63368819390766},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$298,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C314,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ48","v":68.699432446476365},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$298,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C314,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA48","v":22.836314223107564},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$298,[64]Pacajus!$B$2:$B$491,0),MATCH($C314,[64]Pacajus!$B$2:$AP$2,0))*BB48","v":152.558523722004},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$298,[64]Pacatuba!$B$2:$B$491,0),MATCH($C314,[64]Pacatuba!$B$2:$AP$2,0))*BC48","v":187.25714786719968},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$298,[64]Paracuru!$B$2:$B$491,0),MATCH($C314,[64]Paracuru!$B$2:$AP$2,0))*BD48","v":98.214839000225183},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$298,[64]Paraipaba!$B$2:$B$491,0),MATCH($C314,[64]Paraipaba!$B$2:$AP$2,0))*BE48","v":44.390559427373645},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$298,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C314,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF48","v":243.9541822109224},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$298,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C314,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG48","v":32.51465084458863},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$298,[64]Trairi!$B$2:$B$491,0),MATCH($C314,[64]Trairi!$B$2:$AP$2,0))*BH48","v":65.945688335390429},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$298,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C314,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI48","v":15.965304985147178}]
[null,315,2038,"Extensão da Rede de Esgoto | km",3204.6992587006171,5283.9382529677914,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$298,[64]Aquiraz!$B$2:$B$492,0),MATCH($C315,[64]Aquiraz!$B$2:$AP$2,0))*AL49","v":182.06754137169384},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$298,[64]Barbalha!$B$2:$B$491,0),MATCH($C315,[64]Barbalha!$B$2:$AP$2,0))*AM49","v":108.29573813633279},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$298,[64]Cascavel!$B$2:$B$491,0),MATCH($C315,[64]Cascavel!$B$2:$AP$2,0))*AN49","v":166.74827537932373},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$298,[64]Caucaia!$B$2:$B$491,0),MATCH($C315,[64]Caucaia!$B$2:$AP$2,0))*AO49","v":643.72903113562643},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$298,[64]Chorozinho!$B$2:$B$491,0),MATCH($C315,[64]Chorozinho!$B$2:$AP$2,0))*AP49","v":66.253549223176208},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$298,[64]Eusébio!$B$2:$B$491,0),MATCH($C315,[64]Eusébio!$B$2:$AP$2,0))*AQ49","v":374.36362185714285},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$298,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C315,'[64]Farias Brito'!$B$2:$AP$2,0))*AR49","v":24.16415272883393},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$298,[64]Fortaleza!$B$2:$B$427,0),MATCH($C315,[64]Fortaleza!$B$2:$AP$2,0))*AS49","v":4151.8700594746224},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$298,[64]Guaiúba!$B$2:$B$491,0),MATCH($C315,[64]Guaiúba!$B$2:$AP$2,0))*AT49","v":47.097584513624255},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$298,[64]Horizonte!$B$2:$B$491,0),MATCH($C315,[64]Horizonte!$B$2:$AP$2,0))*AU49","v":186.81788462716},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$298,[64]Itaitinga!$B$2:$B$491,0),MATCH($C315,[64]Itaitinga!$B$2:$AP$2,0))*AV49","v":143.14731102191124},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$298,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C315,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW49","v":731.25369214895113},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$298,[64]Maracanaú!$B$2:$B$491,0),MATCH($C315,[64]Maracanaú!$B$2:$AP$2,0))*AX49","v":523.23158225091947},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$298,[64]Maranguape!$B$2:$B$491,0),MATCH($C315,[64]Maranguape!$B$2:$AP$2,0))*AY49","v":199.15394733386077},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$298,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C315,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ49","v":69.227889619141564},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$298,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C315,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA49","v":24.358735171314738},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$298,[64]Pacajus!$B$2:$B$491,0),MATCH($C315,[64]Pacajus!$B$2:$AP$2,0))*BB49","v":153.73205082755788},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$298,[64]Pacatuba!$B$2:$B$491,0),MATCH($C315,[64]Pacatuba!$B$2:$AP$2,0))*BC49","v":188.69758746617811},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$298,[64]Paracuru!$B$2:$B$491,0),MATCH($C315,[64]Paracuru!$B$2:$AP$2,0))*BD49","v":98.970337761765379},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$298,[64]Paraipaba!$B$2:$B$491,0),MATCH($C315,[64]Paraipaba!$B$2:$AP$2,0))*BE49","v":44.722737913584581},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$298,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C315,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF49","v":245.42836027775195},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$298,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C315,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG49","v":32.764763543393158},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$298,[64]Trairi!$B$2:$B$491,0),MATCH($C315,[64]Trairi!$B$2:$AP$2,0))*BH49","v":66.452962861047268},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$298,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C315,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI49","v":16.088115023494463}]
[null,316,2039,"Extensão da Rede de Esgoto | km",3251.9921034441304,5323.8651221527134,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$298,[64]Aquiraz!$B$2:$B$492,0),MATCH($C316,[64]Aquiraz!$B$2:$AP$2,0))*AL50","v":183.55039228014576},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$298,[64]Barbalha!$B$2:$B$491,0),MATCH($C316,[64]Barbalha!$B$2:$AP$2,0))*AM50","v":109.15677430531244},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$298,[64]Cascavel!$B$2:$B$491,0),MATCH($C316,[64]Cascavel!$B$2:$AP$2,0))*AN50","v":168.01607190414137},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$298,[64]Caucaia!$B$2:$B$491,0),MATCH($C316,[64]Caucaia!$B$2:$AP$2,0))*AO50","v":648.64299320536406},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$298,[64]Chorozinho!$B$2:$B$491,0),MATCH($C316,[64]Chorozinho!$B$2:$AP$2,0))*AP50","v":66.75930150732259},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$298,[64]Eusébio!$B$2:$B$491,0),MATCH($C316,[64]Eusébio!$B$2:$AP$2,0))*AQ50","v":377.22135942857142},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$298,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C316,'[64]Farias Brito'!$B$2:$AP$2,0))*AR50","v":24.348611909970067},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$298,[64]Fortaleza!$B$2:$B$427,0),MATCH($C316,[64]Fortaleza!$B$2:$AP$2,0))*AS50","v":4183.5637240507649},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$298,[64]Guaiúba!$B$2:$B$491,0),MATCH($C316,[64]Guaiúba!$B$2:$AP$2,0))*AT50","v":47.45710805952978},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$298,[64]Horizonte!$B$2:$B$491,0),MATCH($C316,[64]Horizonte!$B$2:$AP$2,0))*AU50","v":188.24397534950472},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$298,[64]Itaitinga!$B$2:$B$491,0),MATCH($C316,[64]Itaitinga!$B$2:$AP$2,0))*AV50","v":151.12485171078069},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$298,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C316,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW50","v":736.83578140199654},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$298,[64]Maracanaú!$B$2:$B$491,0),MATCH($C316,[64]Maracanaú!$B$2:$AP$2,0))*AX50","v":541.71163614160184},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$298,[64]Maranguape!$B$2:$B$491,0),MATCH($C316,[64]Maranguape!$B$2:$AP$2,0))*AY50","v":200.67420647381397},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$298,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C316,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ50","v":69.756346791806763},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$298,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C316,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA50","v":25.881156119521908},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$298,[64]Pacajus!$B$2:$B$491,0),MATCH($C316,[64]Pacajus!$B$2:$AP$2,0))*BB50","v":154.90557793311177},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$298,[64]Pacatuba!$B$2:$B$491,0),MATCH($C316,[64]Pacatuba!$B$2:$AP$2,0))*BC50","v":190.13802706515656},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$298,[64]Paracuru!$B$2:$B$491,0),MATCH($C316,[64]Paracuru!$B$2:$AP$2,0))*BD50","v":99.725836523305574},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$298,[64]Paraipaba!$B$2:$B$491,0),MATCH($C316,[64]Paraipaba!$B$2:$AP$2,0))*BE50","v":45.054916399795509},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$298,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C316,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF50","v":246.9025383445815},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$298,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C316,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG50","v":33.014876242197687},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$298,[64]Trairi!$B$2:$B$491,0),MATCH($C316,[64]Trairi!$B$2:$AP$2,0))*BH50","v":66.960237386704108},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$298,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C316,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI50","v":16.210925061841749}]
[null,317,2040,"Extensão da Rede de Esgoto | km",3315.2400295653824,5363.7919913376345,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$298,[64]Aquiraz!$B$2:$B$492,0),MATCH($C317,[64]Aquiraz!$B$2:$AP$2,0))*AL51","v":185.03324318859774},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$298,[64]Barbalha!$B$2:$B$491,0),MATCH($C317,[64]Barbalha!$B$2:$AP$2,0))*AM51","v":110.01781047429208},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$298,[64]Cascavel!$B$2:$B$491,0),MATCH($C317,[64]Cascavel!$B$2:$AP$2,0))*AN51","v":169.28386842895901},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$298,[64]Caucaia!$B$2:$B$491,0),MATCH($C317,[64]Caucaia!$B$2:$AP$2,0))*AO51","v":653.55695527510136},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$298,[64]Chorozinho!$B$2:$B$491,0),MATCH($C317,[64]Chorozinho!$B$2:$AP$2,0))*AP51","v":67.265053791468972},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$298,[64]Eusébio!$B$2:$B$491,0),MATCH($C317,[64]Eusébio!$B$2:$AP$2,0))*AQ51","v":380.07909699999999},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$298,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C317,'[64]Farias Brito'!$B$2:$AP$2,0))*AR51","v":24.533071091106201},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$298,[64]Fortaleza!$B$2:$B$427,0),MATCH($C317,[64]Fortaleza!$B$2:$AP$2,0))*AS51","v":4215.2573886269065},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$298,[64]Guaiúba!$B$2:$B$491,0),MATCH($C317,[64]Guaiúba!$B$2:$AP$2,0))*AT51","v":47.816631605435333},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$298,[64]Horizonte!$B$2:$B$491,0),MATCH($C317,[64]Horizonte!$B$2:$AP$2,0))*AU51","v":189.67006607184953},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$298,[64]Itaitinga!$B$2:$B$491,0),MATCH($C317,[64]Itaitinga!$B$2:$AP$2,0))*AV51","v":175.05747377738905},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$298,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C317,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW51","v":742.41787065504195},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$298,[64]Maracanaú!$B$2:$B$491,0),MATCH($C317,[64]Maracanaú!$B$2:$AP$2,0))*AX51","v":560.19169003228421},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$298,[64]Maranguape!$B$2:$B$491,0),MATCH($C317,[64]Maranguape!$B$2:$AP$2,0))*AY51","v":202.19446561376702},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$298,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C317,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ51","v":70.28480396447199},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$298,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C317,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA51","v":27.403577067729078},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$298,[64]Pacajus!$B$2:$B$491,0),MATCH($C317,[64]Pacajus!$B$2:$AP$2,0))*BB51","v":156.07910503866557},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$298,[64]Pacatuba!$B$2:$B$491,0),MATCH($C317,[64]Pacatuba!$B$2:$AP$2,0))*BC51","v":191.57846666413508},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$298,[64]Paracuru!$B$2:$B$491,0),MATCH($C317,[64]Paracuru!$B$2:$AP$2,0))*BD51","v":100.48133528484576},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$298,[64]Paraipaba!$B$2:$B$491,0),MATCH($C317,[64]Paraipaba!$B$2:$AP$2,0))*BE51","v":45.387094886006466},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$298,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C317,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF51","v":248.37671641141105},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$298,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C317,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG51","v":33.264988941002215},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$298,[64]Trairi!$B$2:$B$491,0),MATCH($C317,[64]Trairi!$B$2:$AP$2,0))*BH51","v":67.467511912360976},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$298,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C317,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI51","v":16.333735100189038}]
[null,318,2041,"Extensão da Rede de Esgoto | km",3335.2425044042716,5363.8655012835488,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$298,[64]Aquiraz!$B$2:$B$492,0),MATCH($C318,[64]Aquiraz!$B$2:$AP$2,0))*AL52","v":185.03324318859774},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$298,[64]Barbalha!$B$2:$B$491,0),MATCH($C318,[64]Barbalha!$B$2:$AP$2,0))*AM52","v":110.01781047429208},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$298,[64]Cascavel!$B$2:$B$491,0),MATCH($C318,[64]Cascavel!$B$2:$AP$2,0))*AN52","v":169.28386842895901},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$298,[64]Caucaia!$B$2:$B$491,0),MATCH($C318,[64]Caucaia!$B$2:$AP$2,0))*AO52","v":653.55695527510136},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$298,[64]Chorozinho!$B$2:$B$491,0),MATCH($C318,[64]Chorozinho!$B$2:$AP$2,0))*AP52","v":67.265053791468972},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$298,[64]Eusébio!$B$2:$B$491,0),MATCH($C318,[64]Eusébio!$B$2:$AP$2,0))*AQ52","v":380.07909699999999},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$298,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C318,'[64]Farias Brito'!$B$2:$AP$2,0))*AR52","v":24.533071091106201},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$298,[64]Fortaleza!$B$2:$B$427,0),MATCH($C318,[64]Fortaleza!$B$2:$AP$2,0))*AS52","v":4215.2573886269065},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$298,[64]Guaiúba!$B$2:$B$491,0),MATCH($C318,[64]Guaiúba!$B$2:$AP$2,0))*AT52","v":47.816631605435333},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$298,[64]Horizonte!$B$2:$B$491,0),MATCH($C318,[64]Horizonte!$B$2:$AP$2,0))*AU52","v":189.67006607184953},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$298,[64]Itaitinga!$B$2:$B$491,0),MATCH($C318,[64]Itaitinga!$B$2:$AP$2,0))*AV52","v":175.05747377738905},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$298,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C318,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW52","v":742.41787065504195},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$298,[64]Maracanaú!$B$2:$B$491,0),MATCH($C318,[64]Maracanaú!$B$2:$AP$2,0))*AX52","v":578.6717439229667},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$298,[64]Maranguape!$B$2:$B$491,0),MATCH($C318,[64]Maranguape!$B$2:$AP$2,0))*AY52","v":202.19446561376702},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$298,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C318,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ52","v":70.28480396447199},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$298,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C318,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA52","v":28.925998015936248},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$298,[64]Pacajus!$B$2:$B$491,0),MATCH($C318,[64]Pacajus!$B$2:$AP$2,0))*BB52","v":156.07910503866557},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$298,[64]Pacatuba!$B$2:$B$491,0),MATCH($C318,[64]Pacatuba!$B$2:$AP$2,0))*BC52","v":191.57846666413508},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$298,[64]Paracuru!$B$2:$B$491,0),MATCH($C318,[64]Paracuru!$B$2:$AP$2,0))*BD52","v":100.48133528484576},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$298,[64]Paraipaba!$B$2:$B$491,0),MATCH($C318,[64]Paraipaba!$B$2:$AP$2,0))*BE52","v":45.460604831919923},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$298,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C318,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF52","v":248.37671641141105},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$298,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C318,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG52","v":33.264988941002215},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$298,[64]Trairi!$B$2:$B$491,0),MATCH($C318,[64]Trairi!$B$2:$AP$2,0))*BH52","v":67.467511912360976},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$298,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C318,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI52","v":16.333735100189038}]
[null,319,2042,"Extensão da Rede de Esgoto | km",{"$f":"SUMIFS($K319:$AH319,$K$18:$AH$18,E$4)","v":3355.2449792431617},5363.9390112294614,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$298,[64]Aquiraz!$B$2:$B$492,0),MATCH($C319,[64]Aquiraz!$B$2:$AP$2,0))*AL53","v":185.03324318859774},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$298,[64]Barbalha!$B$2:$B$491,0),MATCH($C319,[64]Barbalha!$B$2:$AP$2,0))*AM53","v":110.01781047429208},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$298,[64]Cascavel!$B$2:$B$491,0),MATCH($C319,[64]Cascavel!$B$2:$AP$2,0))*AN53","v":169.28386842895901},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$298,[64]Caucaia!$B$2:$B$491,0),MATCH($C319,[64]Caucaia!$B$2:$AP$2,0))*AO53","v":653.55695527510136},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$298,[64]Chorozinho!$B$2:$B$491,0),MATCH($C319,[64]Chorozinho!$B$2:$AP$2,0))*AP53","v":67.265053791468972},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$298,[64]Eusébio!$B$2:$B$491,0),MATCH($C319,[64]Eusébio!$B$2:$AP$2,0))*AQ53","v":380.07909699999999},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$298,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C319,'[64]Farias Brito'!$B$2:$AP$2,0))*AR53","v":24.533071091106201},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$298,[64]Fortaleza!$B$2:$B$427,0),MATCH($C319,[64]Fortaleza!$B$2:$AP$2,0))*AS53","v":4215.2573886269065},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$298,[64]Guaiúba!$B$2:$B$491,0),MATCH($C319,[64]Guaiúba!$B$2:$AP$2,0))*AT53","v":47.816631605435333},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$298,[64]Horizonte!$B$2:$B$491,0),MATCH($C319,[64]Horizonte!$B$2:$AP$2,0))*AU53","v":189.67006607184953},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$298,[64]Itaitinga!$B$2:$B$491,0),MATCH($C319,[64]Itaitinga!$B$2:$AP$2,0))*AV53","v":175.05747377738905},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$298,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C319,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW53","v":742.41787065504195},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$298,[64]Maracanaú!$B$2:$B$491,0),MATCH($C319,[64]Maracanaú!$B$2:$AP$2,0))*AX53","v":597.15179781364918},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$298,[64]Maranguape!$B$2:$B$491,0),MATCH($C319,[64]Maranguape!$B$2:$AP$2,0))*AY53","v":202.19446561376702},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$298,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C319,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ53","v":70.28480396447199},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$298,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C319,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA53","v":30.448418964143421},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$298,[64]Pacajus!$B$2:$B$491,0),MATCH($C319,[64]Pacajus!$B$2:$AP$2,0))*BB53","v":156.07910503866557},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$298,[64]Pacatuba!$B$2:$B$491,0),MATCH($C319,[64]Pacatuba!$B$2:$AP$2,0))*BC53","v":191.57846666413508},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$298,[64]Paracuru!$B$2:$B$491,0),MATCH($C319,[64]Paracuru!$B$2:$AP$2,0))*BD53","v":100.48133528484576},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$298,[64]Paraipaba!$B$2:$B$491,0),MATCH($C319,[64]Paraipaba!$B$2:$AP$2,0))*BE53","v":45.534114777833381},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$298,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C319,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF53","v":248.37671641141105},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$298,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C319,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG53","v":33.264988941002215},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$298,[64]Trairi!$B$2:$B$491,0),MATCH($C319,[64]Trairi!$B$2:$AP$2,0))*BH53","v":67.467511912360976},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$298,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C319,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI53","v":16.333735100189038}]
[null,320,2043,"Extensão da Rede de Esgoto | km",3355.2449792431617,5363.9390112294614,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$298,[64]Aquiraz!$B$2:$B$492,0),MATCH($C320,[64]Aquiraz!$B$2:$AP$2,0))*AL54","v":185.03324318859774},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$298,[64]Barbalha!$B$2:$B$491,0),MATCH($C320,[64]Barbalha!$B$2:$AP$2,0))*AM54","v":110.01781047429208},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$298,[64]Cascavel!$B$2:$B$491,0),MATCH($C320,[64]Cascavel!$B$2:$AP$2,0))*AN54","v":169.28386842895901},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$298,[64]Caucaia!$B$2:$B$491,0),MATCH($C320,[64]Caucaia!$B$2:$AP$2,0))*AO54","v":653.55695527510136},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$298,[64]Chorozinho!$B$2:$B$491,0),MATCH($C320,[64]Chorozinho!$B$2:$AP$2,0))*AP54","v":67.265053791468972},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$298,[64]Eusébio!$B$2:$B$491,0),MATCH($C320,[64]Eusébio!$B$2:$AP$2,0))*AQ54","v":380.07909699999999},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$298,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C320,'[64]Farias Brito'!$B$2:$AP$2,0))*AR54","v":24.533071091106201},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$298,[64]Fortaleza!$B$2:$B$427,0),MATCH($C320,[64]Fortaleza!$B$2:$AP$2,0))*AS54","v":4215.2573886269065},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$298,[64]Guaiúba!$B$2:$B$491,0),MATCH($C320,[64]Guaiúba!$B$2:$AP$2,0))*AT54","v":47.816631605435333},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$298,[64]Horizonte!$B$2:$B$491,0),MATCH($C320,[64]Horizonte!$B$2:$AP$2,0))*AU54","v":189.67006607184953},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$298,[64]Itaitinga!$B$2:$B$491,0),MATCH($C320,[64]Itaitinga!$B$2:$AP$2,0))*AV54","v":175.05747377738905},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$298,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C320,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW54","v":742.41787065504195},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$298,[64]Maracanaú!$B$2:$B$491,0),MATCH($C320,[64]Maracanaú!$B$2:$AP$2,0))*AX54","v":597.15179781364918},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$298,[64]Maranguape!$B$2:$B$491,0),MATCH($C320,[64]Maranguape!$B$2:$AP$2,0))*AY54","v":202.19446561376702},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$298,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C320,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ54","v":70.28480396447199},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$298,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C320,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA54","v":30.448418964143421},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$298,[64]Pacajus!$B$2:$B$491,0),MATCH($C320,[64]Pacajus!$B$2:$AP$2,0))*BB54","v":156.07910503866557},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$298,[64]Pacatuba!$B$2:$B$491,0),MATCH($C320,[64]Pacatuba!$B$2:$AP$2,0))*BC54","v":191.57846666413508},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$298,[64]Paracuru!$B$2:$B$491,0),MATCH($C320,[64]Paracuru!$B$2:$AP$2,0))*BD54","v":100.48133528484576},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$298,[64]Paraipaba!$B$2:$B$491,0),MATCH($C320,[64]Paraipaba!$B$2:$AP$2,0))*BE54","v":45.534114777833381},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$298,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C320,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF54","v":248.37671641141105},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$298,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C320,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG54","v":33.264988941002215},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$298,[64]Trairi!$B$2:$B$491,0),MATCH($C320,[64]Trairi!$B$2:$AP$2,0))*BH54","v":67.467511912360976},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$298,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C320,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI54","v":16.333735100189038}]
[null,321,2044,"Extensão da Rede de Esgoto | km",3355.2449792431617,5363.9390112294614,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$298,[64]Aquiraz!$B$2:$B$492,0),MATCH($C321,[64]Aquiraz!$B$2:$AP$2,0))*AL55","v":185.03324318859774},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$298,[64]Barbalha!$B$2:$B$491,0),MATCH($C321,[64]Barbalha!$B$2:$AP$2,0))*AM55","v":110.01781047429208},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$298,[64]Cascavel!$B$2:$B$491,0),MATCH($C321,[64]Cascavel!$B$2:$AP$2,0))*AN55","v":169.28386842895901},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$298,[64]Caucaia!$B$2:$B$491,0),MATCH($C321,[64]Caucaia!$B$2:$AP$2,0))*AO55","v":653.55695527510136},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$298,[64]Chorozinho!$B$2:$B$491,0),MATCH($C321,[64]Chorozinho!$B$2:$AP$2,0))*AP55","v":67.265053791468972},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$298,[64]Eusébio!$B$2:$B$491,0),MATCH($C321,[64]Eusébio!$B$2:$AP$2,0))*AQ55","v":380.07909699999999},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$298,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C321,'[64]Farias Brito'!$B$2:$AP$2,0))*AR55","v":24.533071091106201},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$298,[64]Fortaleza!$B$2:$B$427,0),MATCH($C321,[64]Fortaleza!$B$2:$AP$2,0))*AS55","v":4215.2573886269065},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$298,[64]Guaiúba!$B$2:$B$491,0),MATCH($C321,[64]Guaiúba!$B$2:$AP$2,0))*AT55","v":47.816631605435333},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$298,[64]Horizonte!$B$2:$B$491,0),MATCH($C321,[64]Horizonte!$B$2:$AP$2,0))*AU55","v":189.67006607184953},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$298,[64]Itaitinga!$B$2:$B$491,0),MATCH($C321,[64]Itaitinga!$B$2:$AP$2,0))*AV55","v":175.05747377738905},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$298,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C321,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW55","v":742.41787065504195},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$298,[64]Maracanaú!$B$2:$B$491,0),MATCH($C321,[64]Maracanaú!$B$2:$AP$2,0))*AX55","v":597.15179781364918},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$298,[64]Maranguape!$B$2:$B$491,0),MATCH($C321,[64]Maranguape!$B$2:$AP$2,0))*AY55","v":202.19446561376702},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$298,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C321,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ55","v":70.28480396447199},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$298,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C321,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA55","v":30.448418964143421},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$298,[64]Pacajus!$B$2:$B$491,0),MATCH($C321,[64]Pacajus!$B$2:$AP$2,0))*BB55","v":156.07910503866557},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$298,[64]Pacatuba!$B$2:$B$491,0),MATCH($C321,[64]Pacatuba!$B$2:$AP$2,0))*BC55","v":191.57846666413508},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$298,[64]Paracuru!$B$2:$B$491,0),MATCH($C321,[64]Paracuru!$B$2:$AP$2,0))*BD55","v":100.48133528484576},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$298,[64]Paraipaba!$B$2:$B$491,0),MATCH($C321,[64]Paraipaba!$B$2:$AP$2,0))*BE55","v":45.534114777833381},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$298,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C321,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF55","v":248.37671641141105},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$298,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C321,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG55","v":33.264988941002215},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$298,[64]Trairi!$B$2:$B$491,0),MATCH($C321,[64]Trairi!$B$2:$AP$2,0))*BH55","v":67.467511912360976},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$298,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C321,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI55","v":16.333735100189038}]
[null,322,2045,{"$f":"IF(C322=\"\",\"\",IF(AND(COUNT(C322)>0,COUNT(C321)=0),C321,D321))","v":"Extensão da Rede de Esgoto | km"},3355.2449792431617,5363.9390112294614,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$298,[64]Aquiraz!$B$2:$B$492,0),MATCH($C322,[64]Aquiraz!$B$2:$AP$2,0))*AL56","v":185.03324318859774},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$298,[64]Barbalha!$B$2:$B$491,0),MATCH($C322,[64]Barbalha!$B$2:$AP$2,0))*AM56","v":110.01781047429208},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$298,[64]Cascavel!$B$2:$B$491,0),MATCH($C322,[64]Cascavel!$B$2:$AP$2,0))*AN56","v":169.28386842895901},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$298,[64]Caucaia!$B$2:$B$491,0),MATCH($C322,[64]Caucaia!$B$2:$AP$2,0))*AO56","v":653.55695527510136},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$298,[64]Chorozinho!$B$2:$B$491,0),MATCH($C322,[64]Chorozinho!$B$2:$AP$2,0))*AP56","v":67.265053791468972},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$298,[64]Eusébio!$B$2:$B$491,0),MATCH($C322,[64]Eusébio!$B$2:$AP$2,0))*AQ56","v":380.07909699999999},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$298,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C322,'[64]Farias Brito'!$B$2:$AP$2,0))*AR56","v":24.533071091106201},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$298,[64]Fortaleza!$B$2:$B$427,0),MATCH($C322,[64]Fortaleza!$B$2:$AP$2,0))*AS56","v":4215.2573886269065},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$298,[64]Guaiúba!$B$2:$B$491,0),MATCH($C322,[64]Guaiúba!$B$2:$AP$2,0))*AT56","v":47.816631605435333},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$298,[64]Horizonte!$B$2:$B$491,0),MATCH($C322,[64]Horizonte!$B$2:$AP$2,0))*AU56","v":189.67006607184953},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$298,[64]Itaitinga!$B$2:$B$491,0),MATCH($C322,[64]Itaitinga!$B$2:$AP$2,0))*AV56","v":175.05747377738905},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$298,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C322,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW56","v":742.41787065504195},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$298,[64]Maracanaú!$B$2:$B$491,0),MATCH($C322,[64]Maracanaú!$B$2:$AP$2,0))*AX56","v":597.15179781364918},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$298,[64]Maranguape!$B$2:$B$491,0),MATCH($C322,[64]Maranguape!$B$2:$AP$2,0))*AY56","v":202.19446561376702},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$298,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C322,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ56","v":70.28480396447199},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$298,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C322,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA56","v":30.448418964143421},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$298,[64]Pacajus!$B$2:$B$491,0),MATCH($C322,[64]Pacajus!$B$2:$AP$2,0))*BB56","v":156.07910503866557},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$298,[64]Pacatuba!$B$2:$B$491,0),MATCH($C322,[64]Pacatuba!$B$2:$AP$2,0))*BC56","v":191.57846666413508},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$298,[64]Paracuru!$B$2:$B$491,0),MATCH($C322,[64]Paracuru!$B$2:$AP$2,0))*BD56","v":100.48133528484576},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$298,[64]Paraipaba!$B$2:$B$491,0),MATCH($C322,[64]Paraipaba!$B$2:$AP$2,0))*BE56","v":45.534114777833381},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$298,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C322,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF56","v":248.37671641141105},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$298,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C322,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG56","v":33.264988941002215},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$298,[64]Trairi!$B$2:$B$491,0),MATCH($C322,[64]Trairi!$B$2:$AP$2,0))*BH56","v":67.467511912360976},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$298,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C322,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI56","v":16.333735100189038}]
[null,323,2046,"Extensão da Rede de Esgoto | km",3355.2449792431617,5363.9390112294614,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$298,[64]Aquiraz!$B$2:$B$492,0),MATCH($C323,[64]Aquiraz!$B$2:$AP$2,0))*AL57","v":185.03324318859774},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$298,[64]Barbalha!$B$2:$B$491,0),MATCH($C323,[64]Barbalha!$B$2:$AP$2,0))*AM57","v":110.01781047429208},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$298,[64]Cascavel!$B$2:$B$491,0),MATCH($C323,[64]Cascavel!$B$2:$AP$2,0))*AN57","v":169.28386842895901},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$298,[64]Caucaia!$B$2:$B$491,0),MATCH($C323,[64]Caucaia!$B$2:$AP$2,0))*AO57","v":653.55695527510136},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$298,[64]Chorozinho!$B$2:$B$491,0),MATCH($C323,[64]Chorozinho!$B$2:$AP$2,0))*AP57","v":67.265053791468972},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$298,[64]Eusébio!$B$2:$B$491,0),MATCH($C323,[64]Eusébio!$B$2:$AP$2,0))*AQ57","v":380.07909699999999},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$298,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C323,'[64]Farias Brito'!$B$2:$AP$2,0))*AR57","v":24.533071091106201},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$298,[64]Fortaleza!$B$2:$B$427,0),MATCH($C323,[64]Fortaleza!$B$2:$AP$2,0))*AS57","v":4215.2573886269065},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$298,[64]Guaiúba!$B$2:$B$491,0),MATCH($C323,[64]Guaiúba!$B$2:$AP$2,0))*AT57","v":47.816631605435333},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$298,[64]Horizonte!$B$2:$B$491,0),MATCH($C323,[64]Horizonte!$B$2:$AP$2,0))*AU57","v":189.67006607184953},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$298,[64]Itaitinga!$B$2:$B$491,0),MATCH($C323,[64]Itaitinga!$B$2:$AP$2,0))*AV57","v":175.05747377738905},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$298,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C323,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW57","v":742.41787065504195},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$298,[64]Maracanaú!$B$2:$B$491,0),MATCH($C323,[64]Maracanaú!$B$2:$AP$2,0))*AX57","v":597.15179781364918},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$298,[64]Maranguape!$B$2:$B$491,0),MATCH($C323,[64]Maranguape!$B$2:$AP$2,0))*AY57","v":202.19446561376702},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$298,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C323,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ57","v":70.28480396447199},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$298,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C323,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA57","v":30.448418964143421},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$298,[64]Pacajus!$B$2:$B$491,0),MATCH($C323,[64]Pacajus!$B$2:$AP$2,0))*BB57","v":156.07910503866557},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$298,[64]Pacatuba!$B$2:$B$491,0),MATCH($C323,[64]Pacatuba!$B$2:$AP$2,0))*BC57","v":191.57846666413508},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$298,[64]Paracuru!$B$2:$B$491,0),MATCH($C323,[64]Paracuru!$B$2:$AP$2,0))*BD57","v":100.48133528484576},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$298,[64]Paraipaba!$B$2:$B$491,0),MATCH($C323,[64]Paraipaba!$B$2:$AP$2,0))*BE57","v":45.534114777833381},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$298,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C323,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF57","v":248.37671641141105},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$298,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C323,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG57","v":33.264988941002215},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$298,[64]Trairi!$B$2:$B$491,0),MATCH($C323,[64]Trairi!$B$2:$AP$2,0))*BH57","v":67.467511912360976},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$298,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C323,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI57","v":16.333735100189038}]
[null,324,2047,"Extensão da Rede de Esgoto | km",3355.2449792431617,5363.9390112294614,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$298,[64]Aquiraz!$B$2:$B$492,0),MATCH($C324,[64]Aquiraz!$B$2:$AP$2,0))*AL58","v":185.03324318859774},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$298,[64]Barbalha!$B$2:$B$491,0),MATCH($C324,[64]Barbalha!$B$2:$AP$2,0))*AM58","v":110.01781047429208},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$298,[64]Cascavel!$B$2:$B$491,0),MATCH($C324,[64]Cascavel!$B$2:$AP$2,0))*AN58","v":169.28386842895901},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$298,[64]Caucaia!$B$2:$B$491,0),MATCH($C324,[64]Caucaia!$B$2:$AP$2,0))*AO58","v":653.55695527510136},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$298,[64]Chorozinho!$B$2:$B$491,0),MATCH($C324,[64]Chorozinho!$B$2:$AP$2,0))*AP58","v":67.265053791468972},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$298,[64]Eusébio!$B$2:$B$491,0),MATCH($C324,[64]Eusébio!$B$2:$AP$2,0))*AQ58","v":380.07909699999999},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$298,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C324,'[64]Farias Brito'!$B$2:$AP$2,0))*AR58","v":24.533071091106201},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$298,[64]Fortaleza!$B$2:$B$427,0),MATCH($C324,[64]Fortaleza!$B$2:$AP$2,0))*AS58","v":4215.2573886269065},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$298,[64]Guaiúba!$B$2:$B$491,0),MATCH($C324,[64]Guaiúba!$B$2:$AP$2,0))*AT58","v":47.816631605435333},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$298,[64]Horizonte!$B$2:$B$491,0),MATCH($C324,[64]Horizonte!$B$2:$AP$2,0))*AU58","v":189.67006607184953},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$298,[64]Itaitinga!$B$2:$B$491,0),MATCH($C324,[64]Itaitinga!$B$2:$AP$2,0))*AV58","v":175.05747377738905},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$298,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C324,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW58","v":742.41787065504195},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$298,[64]Maracanaú!$B$2:$B$491,0),MATCH($C324,[64]Maracanaú!$B$2:$AP$2,0))*AX58","v":597.15179781364918},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$298,[64]Maranguape!$B$2:$B$491,0),MATCH($C324,[64]Maranguape!$B$2:$AP$2,0))*AY58","v":202.19446561376702},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$298,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C324,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ58","v":70.28480396447199},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$298,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C324,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA58","v":30.448418964143421},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$298,[64]Pacajus!$B$2:$B$491,0),MATCH($C324,[64]Pacajus!$B$2:$AP$2,0))*BB58","v":156.07910503866557},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$298,[64]Pacatuba!$B$2:$B$491,0),MATCH($C324,[64]Pacatuba!$B$2:$AP$2,0))*BC58","v":191.57846666413508},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$298,[64]Paracuru!$B$2:$B$491,0),MATCH($C324,[64]Paracuru!$B$2:$AP$2,0))*BD58","v":100.48133528484576},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$298,[64]Paraipaba!$B$2:$B$491,0),MATCH($C324,[64]Paraipaba!$B$2:$AP$2,0))*BE58","v":45.534114777833381},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$298,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C324,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF58","v":248.37671641141105},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$298,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C324,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG58","v":33.264988941002215},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$298,[64]Trairi!$B$2:$B$491,0),MATCH($C324,[64]Trairi!$B$2:$AP$2,0))*BH58","v":67.467511912360976},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$298,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C324,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI58","v":16.333735100189038}]
[null,325,2048,"Extensão da Rede de Esgoto | km",3355.2449792431617,5363.9390112294614,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$298,[64]Aquiraz!$B$2:$B$492,0),MATCH($C325,[64]Aquiraz!$B$2:$AP$2,0))*AL59","v":185.03324318859774},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$298,[64]Barbalha!$B$2:$B$491,0),MATCH($C325,[64]Barbalha!$B$2:$AP$2,0))*AM59","v":110.01781047429208},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$298,[64]Cascavel!$B$2:$B$491,0),MATCH($C325,[64]Cascavel!$B$2:$AP$2,0))*AN59","v":169.28386842895901},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$298,[64]Caucaia!$B$2:$B$491,0),MATCH($C325,[64]Caucaia!$B$2:$AP$2,0))*AO59","v":653.55695527510136},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$298,[64]Chorozinho!$B$2:$B$491,0),MATCH($C325,[64]Chorozinho!$B$2:$AP$2,0))*AP59","v":67.265053791468972},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$298,[64]Eusébio!$B$2:$B$491,0),MATCH($C325,[64]Eusébio!$B$2:$AP$2,0))*AQ59","v":380.07909699999999},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$298,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C325,'[64]Farias Brito'!$B$2:$AP$2,0))*AR59","v":24.533071091106201},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$298,[64]Fortaleza!$B$2:$B$427,0),MATCH($C325,[64]Fortaleza!$B$2:$AP$2,0))*AS59","v":4215.2573886269065},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$298,[64]Guaiúba!$B$2:$B$491,0),MATCH($C325,[64]Guaiúba!$B$2:$AP$2,0))*AT59","v":47.816631605435333},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$298,[64]Horizonte!$B$2:$B$491,0),MATCH($C325,[64]Horizonte!$B$2:$AP$2,0))*AU59","v":189.67006607184953},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$298,[64]Itaitinga!$B$2:$B$491,0),MATCH($C325,[64]Itaitinga!$B$2:$AP$2,0))*AV59","v":175.05747377738905},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$298,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C325,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW59","v":742.41787065504195},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$298,[64]Maracanaú!$B$2:$B$491,0),MATCH($C325,[64]Maracanaú!$B$2:$AP$2,0))*AX59","v":597.15179781364918},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$298,[64]Maranguape!$B$2:$B$491,0),MATCH($C325,[64]Maranguape!$B$2:$AP$2,0))*AY59","v":202.19446561376702},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$298,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C325,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ59","v":70.28480396447199},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$298,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C325,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA59","v":30.448418964143421},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$298,[64]Pacajus!$B$2:$B$491,0),MATCH($C325,[64]Pacajus!$B$2:$AP$2,0))*BB59","v":156.07910503866557},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$298,[64]Pacatuba!$B$2:$B$491,0),MATCH($C325,[64]Pacatuba!$B$2:$AP$2,0))*BC59","v":191.57846666413508},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$298,[64]Paracuru!$B$2:$B$491,0),MATCH($C325,[64]Paracuru!$B$2:$AP$2,0))*BD59","v":100.48133528484576},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$298,[64]Paraipaba!$B$2:$B$491,0),MATCH($C325,[64]Paraipaba!$B$2:$AP$2,0))*BE59","v":45.534114777833381},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$298,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C325,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF59","v":248.37671641141105},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$298,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C325,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG59","v":33.264988941002215},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$298,[64]Trairi!$B$2:$B$491,0),MATCH($C325,[64]Trairi!$B$2:$AP$2,0))*BH59","v":67.467511912360976},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$298,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C325,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI59","v":16.333735100189038}]
[null,326,2049,"Extensão da Rede de Esgoto | km",3355.2449792431617,5363.9390112294614,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$298,[64]Aquiraz!$B$2:$B$492,0),MATCH($C326,[64]Aquiraz!$B$2:$AP$2,0))*AL60","v":185.03324318859774},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$298,[64]Barbalha!$B$2:$B$491,0),MATCH($C326,[64]Barbalha!$B$2:$AP$2,0))*AM60","v":110.01781047429208},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$298,[64]Cascavel!$B$2:$B$491,0),MATCH($C326,[64]Cascavel!$B$2:$AP$2,0))*AN60","v":169.28386842895901},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$298,[64]Caucaia!$B$2:$B$491,0),MATCH($C326,[64]Caucaia!$B$2:$AP$2,0))*AO60","v":653.55695527510136},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$298,[64]Chorozinho!$B$2:$B$491,0),MATCH($C326,[64]Chorozinho!$B$2:$AP$2,0))*AP60","v":67.265053791468972},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$298,[64]Eusébio!$B$2:$B$491,0),MATCH($C326,[64]Eusébio!$B$2:$AP$2,0))*AQ60","v":380.07909699999999},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$298,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C326,'[64]Farias Brito'!$B$2:$AP$2,0))*AR60","v":24.533071091106201},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$298,[64]Fortaleza!$B$2:$B$427,0),MATCH($C326,[64]Fortaleza!$B$2:$AP$2,0))*AS60","v":4215.2573886269065},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$298,[64]Guaiúba!$B$2:$B$491,0),MATCH($C326,[64]Guaiúba!$B$2:$AP$2,0))*AT60","v":47.816631605435333},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$298,[64]Horizonte!$B$2:$B$491,0),MATCH($C326,[64]Horizonte!$B$2:$AP$2,0))*AU60","v":189.67006607184953},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$298,[64]Itaitinga!$B$2:$B$491,0),MATCH($C326,[64]Itaitinga!$B$2:$AP$2,0))*AV60","v":175.05747377738905},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$298,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C326,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW60","v":742.41787065504195},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$298,[64]Maracanaú!$B$2:$B$491,0),MATCH($C326,[64]Maracanaú!$B$2:$AP$2,0))*AX60","v":597.15179781364918},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$298,[64]Maranguape!$B$2:$B$491,0),MATCH($C326,[64]Maranguape!$B$2:$AP$2,0))*AY60","v":202.19446561376702},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$298,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C326,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ60","v":70.28480396447199},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$298,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C326,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA60","v":30.448418964143421},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$298,[64]Pacajus!$B$2:$B$491,0),MATCH($C326,[64]Pacajus!$B$2:$AP$2,0))*BB60","v":156.07910503866557},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$298,[64]Pacatuba!$B$2:$B$491,0),MATCH($C326,[64]Pacatuba!$B$2:$AP$2,0))*BC60","v":191.57846666413508},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$298,[64]Paracuru!$B$2:$B$491,0),MATCH($C326,[64]Paracuru!$B$2:$AP$2,0))*BD60","v":100.48133528484576},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$298,[64]Paraipaba!$B$2:$B$491,0),MATCH($C326,[64]Paraipaba!$B$2:$AP$2,0))*BE60","v":45.534114777833381},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$298,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C326,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF60","v":248.37671641141105},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$298,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C326,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG60","v":33.264988941002215},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$298,[64]Trairi!$B$2:$B$491,0),MATCH($C326,[64]Trairi!$B$2:$AP$2,0))*BH60","v":67.467511912360976},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$298,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C326,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI60","v":16.333735100189038}]
[null,327,2050,"Extensão da Rede de Esgoto | km",3355.2449792431617,5363.9390112294614,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$298,[64]Aquiraz!$B$2:$B$492,0),MATCH($C327,[64]Aquiraz!$B$2:$AP$2,0))*AL61","v":185.03324318859774},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$298,[64]Barbalha!$B$2:$B$491,0),MATCH($C327,[64]Barbalha!$B$2:$AP$2,0))*AM61","v":110.01781047429208},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$298,[64]Cascavel!$B$2:$B$491,0),MATCH($C327,[64]Cascavel!$B$2:$AP$2,0))*AN61","v":169.28386842895901},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$298,[64]Caucaia!$B$2:$B$491,0),MATCH($C327,[64]Caucaia!$B$2:$AP$2,0))*AO61","v":653.55695527510136},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$298,[64]Chorozinho!$B$2:$B$491,0),MATCH($C327,[64]Chorozinho!$B$2:$AP$2,0))*AP61","v":67.265053791468972},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$298,[64]Eusébio!$B$2:$B$491,0),MATCH($C327,[64]Eusébio!$B$2:$AP$2,0))*AQ61","v":380.07909699999999},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$298,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C327,'[64]Farias Brito'!$B$2:$AP$2,0))*AR61","v":24.533071091106201},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$298,[64]Fortaleza!$B$2:$B$427,0),MATCH($C327,[64]Fortaleza!$B$2:$AP$2,0))*AS61","v":4215.2573886269065},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$298,[64]Guaiúba!$B$2:$B$491,0),MATCH($C327,[64]Guaiúba!$B$2:$AP$2,0))*AT61","v":47.816631605435333},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$298,[64]Horizonte!$B$2:$B$491,0),MATCH($C327,[64]Horizonte!$B$2:$AP$2,0))*AU61","v":189.67006607184953},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$298,[64]Itaitinga!$B$2:$B$491,0),MATCH($C327,[64]Itaitinga!$B$2:$AP$2,0))*AV61","v":175.05747377738905},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$298,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C327,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW61","v":742.41787065504195},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$298,[64]Maracanaú!$B$2:$B$491,0),MATCH($C327,[64]Maracanaú!$B$2:$AP$2,0))*AX61","v":597.15179781364918},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$298,[64]Maranguape!$B$2:$B$491,0),MATCH($C327,[64]Maranguape!$B$2:$AP$2,0))*AY61","v":202.19446561376702},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$298,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C327,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ61","v":70.28480396447199},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$298,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C327,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA61","v":30.448418964143421},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$298,[64]Pacajus!$B$2:$B$491,0),MATCH($C327,[64]Pacajus!$B$2:$AP$2,0))*BB61","v":156.07910503866557},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$298,[64]Pacatuba!$B$2:$B$491,0),MATCH($C327,[64]Pacatuba!$B$2:$AP$2,0))*BC61","v":191.57846666413508},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$298,[64]Paracuru!$B$2:$B$491,0),MATCH($C327,[64]Paracuru!$B$2:$AP$2,0))*BD61","v":100.48133528484576},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$298,[64]Paraipaba!$B$2:$B$491,0),MATCH($C327,[64]Paraipaba!$B$2:$AP$2,0))*BE61","v":45.534114777833381},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$298,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C327,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF61","v":248.37671641141105},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$298,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C327,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG61","v":33.264988941002215},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$298,[64]Trairi!$B$2:$B$491,0),MATCH($C327,[64]Trairi!$B$2:$AP$2,0))*BH61","v":67.467511912360976},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$298,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C327,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI61","v":16.333735100189038}]
[null,328,2051,"Extensão da Rede de Esgoto | km",3355.2449792431617,5363.9390112294614,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$298,[64]Aquiraz!$B$2:$B$492,0),MATCH($C328,[64]Aquiraz!$B$2:$AP$2,0))*AL62","v":185.03324318859774},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$298,[64]Barbalha!$B$2:$B$491,0),MATCH($C328,[64]Barbalha!$B$2:$AP$2,0))*AM62","v":110.01781047429208},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$298,[64]Cascavel!$B$2:$B$491,0),MATCH($C328,[64]Cascavel!$B$2:$AP$2,0))*AN62","v":169.28386842895901},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$298,[64]Caucaia!$B$2:$B$491,0),MATCH($C328,[64]Caucaia!$B$2:$AP$2,0))*AO62","v":653.55695527510136},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$298,[64]Chorozinho!$B$2:$B$491,0),MATCH($C328,[64]Chorozinho!$B$2:$AP$2,0))*AP62","v":67.265053791468972},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$298,[64]Eusébio!$B$2:$B$491,0),MATCH($C328,[64]Eusébio!$B$2:$AP$2,0))*AQ62","v":380.07909699999999},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$298,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C328,'[64]Farias Brito'!$B$2:$AP$2,0))*AR62","v":24.533071091106201},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$298,[64]Fortaleza!$B$2:$B$427,0),MATCH($C328,[64]Fortaleza!$B$2:$AP$2,0))*AS62","v":4215.2573886269065},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$298,[64]Guaiúba!$B$2:$B$491,0),MATCH($C328,[64]Guaiúba!$B$2:$AP$2,0))*AT62","v":47.816631605435333},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$298,[64]Horizonte!$B$2:$B$491,0),MATCH($C328,[64]Horizonte!$B$2:$AP$2,0))*AU62","v":189.67006607184953},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$298,[64]Itaitinga!$B$2:$B$491,0),MATCH($C328,[64]Itaitinga!$B$2:$AP$2,0))*AV62","v":175.05747377738905},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$298,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C328,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW62","v":742.41787065504195},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$298,[64]Maracanaú!$B$2:$B$491,0),MATCH($C328,[64]Maracanaú!$B$2:$AP$2,0))*AX62","v":597.15179781364918},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$298,[64]Maranguape!$B$2:$B$491,0),MATCH($C328,[64]Maranguape!$B$2:$AP$2,0))*AY62","v":202.19446561376702},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$298,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C328,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ62","v":70.28480396447199},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$298,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C328,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA62","v":30.448418964143421},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$298,[64]Pacajus!$B$2:$B$491,0),MATCH($C328,[64]Pacajus!$B$2:$AP$2,0))*BB62","v":156.07910503866557},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$298,[64]Pacatuba!$B$2:$B$491,0),MATCH($C328,[64]Pacatuba!$B$2:$AP$2,0))*BC62","v":191.57846666413508},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$298,[64]Paracuru!$B$2:$B$491,0),MATCH($C328,[64]Paracuru!$B$2:$AP$2,0))*BD62","v":100.48133528484576},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$298,[64]Paraipaba!$B$2:$B$491,0),MATCH($C328,[64]Paraipaba!$B$2:$AP$2,0))*BE62","v":45.534114777833381},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$298,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C328,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF62","v":248.37671641141105},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$298,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C328,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG62","v":33.264988941002215},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$298,[64]Trairi!$B$2:$B$491,0),MATCH($C328,[64]Trairi!$B$2:$AP$2,0))*BH62","v":67.467511912360976},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$298,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C328,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI62","v":16.333735100189038}]
[null,329,2052,"Extensão da Rede de Esgoto | km",{"$f":"SUMIFS($K329:$AH329,$K$18:$AH$18,E$4)","v":3355.2449792431617},5363.9390112294614,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$298,[64]Aquiraz!$B$2:$B$492,0),MATCH($C329,[64]Aquiraz!$B$2:$AP$2,0))*AL63","v":185.03324318859774},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$298,[64]Barbalha!$B$2:$B$491,0),MATCH($C329,[64]Barbalha!$B$2:$AP$2,0))*AM63","v":110.01781047429208},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$298,[64]Cascavel!$B$2:$B$491,0),MATCH($C329,[64]Cascavel!$B$2:$AP$2,0))*AN63","v":169.28386842895901},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$298,[64]Caucaia!$B$2:$B$491,0),MATCH($C329,[64]Caucaia!$B$2:$AP$2,0))*AO63","v":653.55695527510136},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$298,[64]Chorozinho!$B$2:$B$491,0),MATCH($C329,[64]Chorozinho!$B$2:$AP$2,0))*AP63","v":67.265053791468972},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$298,[64]Eusébio!$B$2:$B$491,0),MATCH($C329,[64]Eusébio!$B$2:$AP$2,0))*AQ63","v":380.07909699999999},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$298,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C329,'[64]Farias Brito'!$B$2:$AP$2,0))*AR63","v":24.533071091106201},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$298,[64]Fortaleza!$B$2:$B$427,0),MATCH($C329,[64]Fortaleza!$B$2:$AP$2,0))*AS63","v":4215.2573886269065},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$298,[64]Guaiúba!$B$2:$B$491,0),MATCH($C329,[64]Guaiúba!$B$2:$AP$2,0))*AT63","v":47.816631605435333},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$298,[64]Horizonte!$B$2:$B$491,0),MATCH($C329,[64]Horizonte!$B$2:$AP$2,0))*AU63","v":189.67006607184953},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$298,[64]Itaitinga!$B$2:$B$491,0),MATCH($C329,[64]Itaitinga!$B$2:$AP$2,0))*AV63","v":175.05747377738905},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$298,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C329,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW63","v":742.41787065504195},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$298,[64]Maracanaú!$B$2:$B$491,0),MATCH($C329,[64]Maracanaú!$B$2:$AP$2,0))*AX63","v":597.15179781364918},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$298,[64]Maranguape!$B$2:$B$491,0),MATCH($C329,[64]Maranguape!$B$2:$AP$2,0))*AY63","v":202.19446561376702},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$298,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C329,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ63","v":70.28480396447199},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$298,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C329,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA63","v":30.448418964143421},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$298,[64]Pacajus!$B$2:$B$491,0),MATCH($C329,[64]Pacajus!$B$2:$AP$2,0))*BB63","v":156.07910503866557},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$298,[64]Pacatuba!$B$2:$B$491,0),MATCH($C329,[64]Pacatuba!$B$2:$AP$2,0))*BC63","v":191.57846666413508},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$298,[64]Paracuru!$B$2:$B$491,0),MATCH($C329,[64]Paracuru!$B$2:$AP$2,0))*BD63","v":100.48133528484576},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$298,[64]Paraipaba!$B$2:$B$491,0),MATCH($C329,[64]Paraipaba!$B$2:$AP$2,0))*BE63","v":45.534114777833381},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$298,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C329,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF63","v":248.37671641141105},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$298,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C329,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG63","v":33.264988941002215},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$298,[64]Trairi!$B$2:$B$491,0),MATCH($C329,[64]Trairi!$B$2:$AP$2,0))*BH63","v":67.467511912360976},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$298,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C329,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI63","v":16.333735100189038}]
[null,330,2053,"Extensão da Rede de Esgoto | km",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$298,[64]Aquiraz!$B$2:$B$492,0),MATCH($C330,[64]Aquiraz!$B$2:$AP$2,0))*AL64","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$298,[64]Barbalha!$B$2:$B$491,0),MATCH($C330,[64]Barbalha!$B$2:$AP$2,0))*AM64","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$298,[64]Cascavel!$B$2:$B$491,0),MATCH($C330,[64]Cascavel!$B$2:$AP$2,0))*AN64","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$298,[64]Caucaia!$B$2:$B$491,0),MATCH($C330,[64]Caucaia!$B$2:$AP$2,0))*AO64","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$298,[64]Chorozinho!$B$2:$B$491,0),MATCH($C330,[64]Chorozinho!$B$2:$AP$2,0))*AP64","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$298,[64]Eusébio!$B$2:$B$491,0),MATCH($C330,[64]Eusébio!$B$2:$AP$2,0))*AQ64","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$298,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C330,'[64]Farias Brito'!$B$2:$AP$2,0))*AR64","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$298,[64]Fortaleza!$B$2:$B$427,0),MATCH($C330,[64]Fortaleza!$B$2:$AP$2,0))*AS64","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$298,[64]Guaiúba!$B$2:$B$491,0),MATCH($C330,[64]Guaiúba!$B$2:$AP$2,0))*AT64","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$298,[64]Horizonte!$B$2:$B$491,0),MATCH($C330,[64]Horizonte!$B$2:$AP$2,0))*AU64","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$298,[64]Itaitinga!$B$2:$B$491,0),MATCH($C330,[64]Itaitinga!$B$2:$AP$2,0))*AV64","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$298,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C330,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW64","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$298,[64]Maracanaú!$B$2:$B$491,0),MATCH($C330,[64]Maracanaú!$B$2:$AP$2,0))*AX64","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$298,[64]Maranguape!$B$2:$B$491,0),MATCH($C330,[64]Maranguape!$B$2:$AP$2,0))*AY64","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$298,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C330,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ64","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$298,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C330,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA64","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$298,[64]Pacajus!$B$2:$B$491,0),MATCH($C330,[64]Pacajus!$B$2:$AP$2,0))*BB64","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$298,[64]Pacatuba!$B$2:$B$491,0),MATCH($C330,[64]Pacatuba!$B$2:$AP$2,0))*BC64","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$298,[64]Paracuru!$B$2:$B$491,0),MATCH($C330,[64]Paracuru!$B$2:$AP$2,0))*BD64","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$298,[64]Paraipaba!$B$2:$B$491,0),MATCH($C330,[64]Paraipaba!$B$2:$AP$2,0))*BE64","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$298,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C330,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF64","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$298,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C330,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG64","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$298,[64]Trairi!$B$2:$B$491,0),MATCH($C330,[64]Trairi!$B$2:$AP$2,0))*BH64","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$298,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C330,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI64","v":0}]
[null,331,2054,"Extensão da Rede de Esgoto | km",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$298,[64]Aquiraz!$B$2:$B$492,0),MATCH($C331,[64]Aquiraz!$B$2:$AP$2,0))*AL65","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$298,[64]Barbalha!$B$2:$B$491,0),MATCH($C331,[64]Barbalha!$B$2:$AP$2,0))*AM65","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$298,[64]Cascavel!$B$2:$B$491,0),MATCH($C331,[64]Cascavel!$B$2:$AP$2,0))*AN65","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$298,[64]Caucaia!$B$2:$B$491,0),MATCH($C331,[64]Caucaia!$B$2:$AP$2,0))*AO65","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$298,[64]Chorozinho!$B$2:$B$491,0),MATCH($C331,[64]Chorozinho!$B$2:$AP$2,0))*AP65","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$298,[64]Eusébio!$B$2:$B$491,0),MATCH($C331,[64]Eusébio!$B$2:$AP$2,0))*AQ65","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$298,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C331,'[64]Farias Brito'!$B$2:$AP$2,0))*AR65","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$298,[64]Fortaleza!$B$2:$B$427,0),MATCH($C331,[64]Fortaleza!$B$2:$AP$2,0))*AS65","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$298,[64]Guaiúba!$B$2:$B$491,0),MATCH($C331,[64]Guaiúba!$B$2:$AP$2,0))*AT65","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$298,[64]Horizonte!$B$2:$B$491,0),MATCH($C331,[64]Horizonte!$B$2:$AP$2,0))*AU65","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$298,[64]Itaitinga!$B$2:$B$491,0),MATCH($C331,[64]Itaitinga!$B$2:$AP$2,0))*AV65","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$298,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C331,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW65","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$298,[64]Maracanaú!$B$2:$B$491,0),MATCH($C331,[64]Maracanaú!$B$2:$AP$2,0))*AX65","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$298,[64]Maranguape!$B$2:$B$491,0),MATCH($C331,[64]Maranguape!$B$2:$AP$2,0))*AY65","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$298,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C331,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ65","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$298,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C331,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA65","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$298,[64]Pacajus!$B$2:$B$491,0),MATCH($C331,[64]Pacajus!$B$2:$AP$2,0))*BB65","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$298,[64]Pacatuba!$B$2:$B$491,0),MATCH($C331,[64]Pacatuba!$B$2:$AP$2,0))*BC65","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$298,[64]Paracuru!$B$2:$B$491,0),MATCH($C331,[64]Paracuru!$B$2:$AP$2,0))*BD65","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$298,[64]Paraipaba!$B$2:$B$491,0),MATCH($C331,[64]Paraipaba!$B$2:$AP$2,0))*BE65","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$298,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C331,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF65","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$298,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C331,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG65","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$298,[64]Trairi!$B$2:$B$491,0),MATCH($C331,[64]Trairi!$B$2:$AP$2,0))*BH65","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$298,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C331,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI65","v":0}]
[null,332,2055,"Extensão da Rede de Esgoto | km",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$298,[64]Aquiraz!$B$2:$B$492,0),MATCH($C332,[64]Aquiraz!$B$2:$AP$2,0))*AL66","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$298,[64]Barbalha!$B$2:$B$491,0),MATCH($C332,[64]Barbalha!$B$2:$AP$2,0))*AM66","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$298,[64]Cascavel!$B$2:$B$491,0),MATCH($C332,[64]Cascavel!$B$2:$AP$2,0))*AN66","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$298,[64]Caucaia!$B$2:$B$491,0),MATCH($C332,[64]Caucaia!$B$2:$AP$2,0))*AO66","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$298,[64]Chorozinho!$B$2:$B$491,0),MATCH($C332,[64]Chorozinho!$B$2:$AP$2,0))*AP66","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$298,[64]Eusébio!$B$2:$B$491,0),MATCH($C332,[64]Eusébio!$B$2:$AP$2,0))*AQ66","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$298,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C332,'[64]Farias Brito'!$B$2:$AP$2,0))*AR66","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$298,[64]Fortaleza!$B$2:$B$427,0),MATCH($C332,[64]Fortaleza!$B$2:$AP$2,0))*AS66","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$298,[64]Guaiúba!$B$2:$B$491,0),MATCH($C332,[64]Guaiúba!$B$2:$AP$2,0))*AT66","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$298,[64]Horizonte!$B$2:$B$491,0),MATCH($C332,[64]Horizonte!$B$2:$AP$2,0))*AU66","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$298,[64]Itaitinga!$B$2:$B$491,0),MATCH($C332,[64]Itaitinga!$B$2:$AP$2,0))*AV66","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$298,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C332,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW66","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$298,[64]Maracanaú!$B$2:$B$491,0),MATCH($C332,[64]Maracanaú!$B$2:$AP$2,0))*AX66","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$298,[64]Maranguape!$B$2:$B$491,0),MATCH($C332,[64]Maranguape!$B$2:$AP$2,0))*AY66","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$298,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C332,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ66","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$298,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C332,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA66","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$298,[64]Pacajus!$B$2:$B$491,0),MATCH($C332,[64]Pacajus!$B$2:$AP$2,0))*BB66","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$298,[64]Pacatuba!$B$2:$B$491,0),MATCH($C332,[64]Pacatuba!$B$2:$AP$2,0))*BC66","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$298,[64]Paracuru!$B$2:$B$491,0),MATCH($C332,[64]Paracuru!$B$2:$AP$2,0))*BD66","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$298,[64]Paraipaba!$B$2:$B$491,0),MATCH($C332,[64]Paraipaba!$B$2:$AP$2,0))*BE66","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$298,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C332,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF66","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$298,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C332,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG66","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$298,[64]Trairi!$B$2:$B$491,0),MATCH($C332,[64]Trairi!$B$2:$AP$2,0))*BH66","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$298,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C332,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI66","v":0}]
[null,333,2056,"Extensão da Rede de Esgoto | km",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$298,[64]Aquiraz!$B$2:$B$492,0),MATCH($C333,[64]Aquiraz!$B$2:$AP$2,0))*AL67","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$298,[64]Barbalha!$B$2:$B$491,0),MATCH($C333,[64]Barbalha!$B$2:$AP$2,0))*AM67","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$298,[64]Cascavel!$B$2:$B$491,0),MATCH($C333,[64]Cascavel!$B$2:$AP$2,0))*AN67","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$298,[64]Caucaia!$B$2:$B$491,0),MATCH($C333,[64]Caucaia!$B$2:$AP$2,0))*AO67","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$298,[64]Chorozinho!$B$2:$B$491,0),MATCH($C333,[64]Chorozinho!$B$2:$AP$2,0))*AP67","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$298,[64]Eusébio!$B$2:$B$491,0),MATCH($C333,[64]Eusébio!$B$2:$AP$2,0))*AQ67","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$298,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C333,'[64]Farias Brito'!$B$2:$AP$2,0))*AR67","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$298,[64]Fortaleza!$B$2:$B$427,0),MATCH($C333,[64]Fortaleza!$B$2:$AP$2,0))*AS67","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$298,[64]Guaiúba!$B$2:$B$491,0),MATCH($C333,[64]Guaiúba!$B$2:$AP$2,0))*AT67","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$298,[64]Horizonte!$B$2:$B$491,0),MATCH($C333,[64]Horizonte!$B$2:$AP$2,0))*AU67","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$298,[64]Itaitinga!$B$2:$B$491,0),MATCH($C333,[64]Itaitinga!$B$2:$AP$2,0))*AV67","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$298,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C333,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW67","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$298,[64]Maracanaú!$B$2:$B$491,0),MATCH($C333,[64]Maracanaú!$B$2:$AP$2,0))*AX67","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$298,[64]Maranguape!$B$2:$B$491,0),MATCH($C333,[64]Maranguape!$B$2:$AP$2,0))*AY67","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$298,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C333,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ67","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$298,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C333,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA67","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$298,[64]Pacajus!$B$2:$B$491,0),MATCH($C333,[64]Pacajus!$B$2:$AP$2,0))*BB67","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$298,[64]Pacatuba!$B$2:$B$491,0),MATCH($C333,[64]Pacatuba!$B$2:$AP$2,0))*BC67","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$298,[64]Paracuru!$B$2:$B$491,0),MATCH($C333,[64]Paracuru!$B$2:$AP$2,0))*BD67","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$298,[64]Paraipaba!$B$2:$B$491,0),MATCH($C333,[64]Paraipaba!$B$2:$AP$2,0))*BE67","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$298,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C333,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF67","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$298,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C333,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG67","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$298,[64]Trairi!$B$2:$B$491,0),MATCH($C333,[64]Trairi!$B$2:$AP$2,0))*BH67","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$298,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C333,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI67","v":0}]
[null,334,2057,"Extensão da Rede de Esgoto | km",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$298,[64]Aquiraz!$B$2:$B$492,0),MATCH($C334,[64]Aquiraz!$B$2:$AP$2,0))*AL68","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$298,[64]Barbalha!$B$2:$B$491,0),MATCH($C334,[64]Barbalha!$B$2:$AP$2,0))*AM68","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$298,[64]Cascavel!$B$2:$B$491,0),MATCH($C334,[64]Cascavel!$B$2:$AP$2,0))*AN68","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$298,[64]Caucaia!$B$2:$B$491,0),MATCH($C334,[64]Caucaia!$B$2:$AP$2,0))*AO68","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$298,[64]Chorozinho!$B$2:$B$491,0),MATCH($C334,[64]Chorozinho!$B$2:$AP$2,0))*AP68","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$298,[64]Eusébio!$B$2:$B$491,0),MATCH($C334,[64]Eusébio!$B$2:$AP$2,0))*AQ68","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$298,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C334,'[64]Farias Brito'!$B$2:$AP$2,0))*AR68","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$298,[64]Fortaleza!$B$2:$B$427,0),MATCH($C334,[64]Fortaleza!$B$2:$AP$2,0))*AS68","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$298,[64]Guaiúba!$B$2:$B$491,0),MATCH($C334,[64]Guaiúba!$B$2:$AP$2,0))*AT68","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$298,[64]Horizonte!$B$2:$B$491,0),MATCH($C334,[64]Horizonte!$B$2:$AP$2,0))*AU68","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$298,[64]Itaitinga!$B$2:$B$491,0),MATCH($C334,[64]Itaitinga!$B$2:$AP$2,0))*AV68","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$298,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C334,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW68","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$298,[64]Maracanaú!$B$2:$B$491,0),MATCH($C334,[64]Maracanaú!$B$2:$AP$2,0))*AX68","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$298,[64]Maranguape!$B$2:$B$491,0),MATCH($C334,[64]Maranguape!$B$2:$AP$2,0))*AY68","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$298,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C334,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ68","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$298,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C334,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA68","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$298,[64]Pacajus!$B$2:$B$491,0),MATCH($C334,[64]Pacajus!$B$2:$AP$2,0))*BB68","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$298,[64]Pacatuba!$B$2:$B$491,0),MATCH($C334,[64]Pacatuba!$B$2:$AP$2,0))*BC68","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$298,[64]Paracuru!$B$2:$B$491,0),MATCH($C334,[64]Paracuru!$B$2:$AP$2,0))*BD68","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$298,[64]Paraipaba!$B$2:$B$491,0),MATCH($C334,[64]Paraipaba!$B$2:$AP$2,0))*BE68","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$298,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C334,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF68","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$298,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C334,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG68","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$298,[64]Trairi!$B$2:$B$491,0),MATCH($C334,[64]Trairi!$B$2:$AP$2,0))*BH68","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$298,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C334,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI68","v":0}]
[null,335,null,"",{"$f":"SUM(E337:E371)-E336","v":-2298645069.9076738},{"$f":"SUM(F337:F371)-F336","v":2400978162.7743669},{"$f":"E336-E335","v":5587992347.7983341},{"$f":"F336-F335","v":-1502792699.782774}]
["Volume de esgoto",{"$f":"ROW(C336)","v":336},"Volume Tratado (econ. ativas) - esgoto | m3 (téórico s/ infiltração) | \"Bruto\"",{"$f":"IF(C336=\"\",\"\",IF(AND(COUNT(C336)>0,COUNT(C335)=0),C335,D335))","v":""},3289347277.8906598,898185462.99159288]
[null,337,2020,"Volume Tratado (econ. ativas) - esgoto | m3 (téórico s/ infiltração) | \"Bruto\"",{"$f":"SUMIFS($K337:$AH337,$K$18:$AH$18,E$4)","v":9586202.2798426133},63502071.796420425,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$336,[64]Aquiraz!$B$2:$B$492,0),MATCH($C337,[64]Aquiraz!$B$2:$AP$2,0))*AL33","v":354170.16848530556},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$336,[64]Barbalha!$B$2:$B$491,0),MATCH($C337,[64]Barbalha!$B$2:$AP$2,0))*AM33","v":200586.00493060381},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$336,[64]Cascavel!$B$2:$B$491,0),MATCH($C337,[64]Cascavel!$B$2:$AP$2,0))*AN33","v":36782.719198211576},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$336,[64]Caucaia!$B$2:$B$491,0),MATCH($C337,[64]Caucaia!$B$2:$AP$2,0))*AO33","v":4352796.5510444958},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$336,[64]Chorozinho!$B$2:$B$491,0),MATCH($C337,[64]Chorozinho!$B$2:$AP$2,0))*AP33","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$336,[64]Eusébio!$B$2:$B$491,0),MATCH($C337,[64]Eusébio!$B$2:$AP$2,0))*AQ33","v":249636.51183805912},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$336,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C337,'[64]Farias Brito'!$B$2:$AP$2,0))*AR33","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$336,[64]Fortaleza!$B$2:$B$427,0),MATCH($C337,[64]Fortaleza!$B$2:$AP$2,0))*AS33","v":58307222.878330722},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$336,[64]Guaiúba!$B$2:$B$491,0),MATCH($C337,[64]Guaiúba!$B$2:$AP$2,0))*AT33","v":71559.433488730152},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$336,[64]Horizonte!$B$2:$B$491,0),MATCH($C337,[64]Horizonte!$B$2:$AP$2,0))*AU33","v":148452.13422671414},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$336,[64]Itaitinga!$B$2:$B$491,0),MATCH($C337,[64]Itaitinga!$B$2:$AP$2,0))*AV33","v":24250.352195203137},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$336,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C337,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW33","v":2616403.2487290879},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$336,[64]Maracanaú!$B$2:$B$491,0),MATCH($C337,[64]Maracanaú!$B$2:$AP$2,0))*AX33","v":4409502.5089689977},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$336,[64]Maranguape!$B$2:$B$491,0),MATCH($C337,[64]Maranguape!$B$2:$AP$2,0))*AY33","v":358910.51085376332},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$336,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C337,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ33","v":17378.754999687233},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$336,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C337,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA33","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$336,[64]Pacajus!$B$2:$B$491,0),MATCH($C337,[64]Pacajus!$B$2:$AP$2,0))*BB33","v":59206.725173044222},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$336,[64]Pacatuba!$B$2:$B$491,0),MATCH($C337,[64]Pacatuba!$B$2:$AP$2,0))*BC33","v":1039363.2067552038},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$336,[64]Paracuru!$B$2:$B$491,0),MATCH($C337,[64]Paracuru!$B$2:$AP$2,0))*BD33","v":160226.8511694186},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$336,[64]Paraipaba!$B$2:$B$491,0),MATCH($C337,[64]Paraipaba!$B$2:$AP$2,0))*BE33","v":222067.73406889496},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$336,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C337,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF33","v":365280.16393766849},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$336,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C337,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG33","v":26237.735963866387},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$336,[64]Trairi!$B$2:$B$491,0),MATCH($C337,[64]Trairi!$B$2:$AP$2,0))*BH33","v":68239.881905363858},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$336,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C337,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI33","v":0}]
[null,338,2023,"Volume Tratado (econ. ativas) - esgoto | m3 (téórico s/ infiltração) | \"Bruto\"",10435504.759661816,68227964.718055442,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$336,[64]Aquiraz!$B$2:$B$492,0),MATCH($C338,[64]Aquiraz!$B$2:$AP$2,0))*AL34","v":378609.01597433921},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$336,[64]Barbalha!$B$2:$B$491,0),MATCH($C338,[64]Barbalha!$B$2:$AP$2,0))*AM34","v":252638.71343630433},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$336,[64]Cascavel!$B$2:$B$491,0),MATCH($C338,[64]Cascavel!$B$2:$AP$2,0))*AN34","v":43892.749524229293},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$336,[64]Caucaia!$B$2:$B$491,0),MATCH($C338,[64]Caucaia!$B$2:$AP$2,0))*AO34","v":4656033.0003534053},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$336,[64]Chorozinho!$B$2:$B$491,0),MATCH($C338,[64]Chorozinho!$B$2:$AP$2,0))*AP34","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$336,[64]Eusébio!$B$2:$B$491,0),MATCH($C338,[64]Eusébio!$B$2:$AP$2,0))*AQ34","v":330076.04985162866},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$336,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C338,'[64]Farias Brito'!$B$2:$AP$2,0))*AR34","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$336,[64]Fortaleza!$B$2:$B$427,0),MATCH($C338,[64]Fortaleza!$B$2:$AP$2,0))*AS34","v":62649559.785527118},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$336,[64]Guaiúba!$B$2:$B$491,0),MATCH($C338,[64]Guaiúba!$B$2:$AP$2,0))*AT34","v":84953.089940272039},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$336,[64]Horizonte!$B$2:$B$491,0),MATCH($C338,[64]Horizonte!$B$2:$AP$2,0))*AU34","v":412394.80735034309},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$336,[64]Itaitinga!$B$2:$B$491,0),MATCH($C338,[64]Itaitinga!$B$2:$AP$2,0))*AV34","v":90574.770094539126},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$336,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C338,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW34","v":2805292.6866142801},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$336,[64]Maracanaú!$B$2:$B$491,0),MATCH($C338,[64]Maracanaú!$B$2:$AP$2,0))*AX34","v":4435449.8729008669},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$336,[64]Maranguape!$B$2:$B$491,0),MATCH($C338,[64]Maranguape!$B$2:$AP$2,0))*AY34","v":434696.54440544103},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$336,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C338,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ34","v":22861.471758494939},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$336,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C338,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA34","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$336,[64]Pacajus!$B$2:$B$491,0),MATCH($C338,[64]Pacajus!$B$2:$AP$2,0))*BB34","v":59469.583228800388},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$336,[64]Pacatuba!$B$2:$B$491,0),MATCH($C338,[64]Pacatuba!$B$2:$AP$2,0))*BC34","v":1040986.7945311903},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$336,[64]Paracuru!$B$2:$B$491,0),MATCH($C338,[64]Paracuru!$B$2:$AP$2,0))*BD34","v":175087.75549597401},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$336,[64]Paraipaba!$B$2:$B$491,0),MATCH($C338,[64]Paraipaba!$B$2:$AP$2,0))*BE34","v":236913.62752037792},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$336,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C338,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF34","v":399559.79682355112},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$336,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C338,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG34","v":33744.798165650107},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$336,[64]Trairi!$B$2:$B$491,0),MATCH($C338,[64]Trairi!$B$2:$AP$2,0))*BH34","v":77065.95416935868},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$336,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C338,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI34","v":43608.610051085976}]
[null,339,{"$f":"C338+1","v":2024},"Volume Tratado (econ. ativas) - esgoto | m3 (téórico s/ infiltração) | \"Bruto\"",12390047.283426637,75248246.245289817,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$336,[64]Aquiraz!$B$2:$B$492,0),MATCH($C339,[64]Aquiraz!$B$2:$AP$2,0))*AL35","v":449145.97715274448},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$336,[64]Barbalha!$B$2:$B$491,0),MATCH($C339,[64]Barbalha!$B$2:$AP$2,0))*AM35","v":353183.42411234393},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$336,[64]Cascavel!$B$2:$B$491,0),MATCH($C339,[64]Cascavel!$B$2:$AP$2,0))*AN35","v":103670.62485790825},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$336,[64]Caucaia!$B$2:$B$491,0),MATCH($C339,[64]Caucaia!$B$2:$AP$2,0))*AO35","v":5210553.0180418529},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$336,[64]Chorozinho!$B$2:$B$491,0),MATCH($C339,[64]Chorozinho!$B$2:$AP$2,0))*AP35","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$336,[64]Eusébio!$B$2:$B$491,0),MATCH($C339,[64]Eusébio!$B$2:$AP$2,0))*AQ35","v":519301.8104206096},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$336,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C339,'[64]Farias Brito'!$B$2:$AP$2,0))*AR35","v":10630.899375723478},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$336,[64]Fortaleza!$B$2:$B$427,0),MATCH($C339,[64]Fortaleza!$B$2:$AP$2,0))*AS35","v":68984560.094285518},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$336,[64]Guaiúba!$B$2:$B$491,0),MATCH($C339,[64]Guaiúba!$B$2:$AP$2,0))*AT35","v":109593.23611535104},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$336,[64]Horizonte!$B$2:$B$491,0),MATCH($C339,[64]Horizonte!$B$2:$AP$2,0))*AU35","v":725496.37069300411},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$336,[64]Itaitinga!$B$2:$B$491,0),MATCH($C339,[64]Itaitinga!$B$2:$AP$2,0))*AV35","v":227948.11997159725},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$336,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C339,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW35","v":3277801.937129288},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$336,[64]Maracanaú!$B$2:$B$491,0),MATCH($C339,[64]Maracanaú!$B$2:$AP$2,0))*AX35","v":4648835.6033250503},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$336,[64]Maranguape!$B$2:$B$491,0),MATCH($C339,[64]Maranguape!$B$2:$AP$2,0))*AY35","v":599111.52344510821},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$336,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C339,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ35","v":51446.44339514913},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$336,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C339,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA35","v":15922.549070346267},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$336,[64]Pacajus!$B$2:$B$491,0),MATCH($C339,[64]Pacajus!$B$2:$AP$2,0))*BB35","v":121994.76757710044},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$336,[64]Pacatuba!$B$2:$B$491,0),MATCH($C339,[64]Pacatuba!$B$2:$AP$2,0))*BC35","v":1084106.677754198},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$336,[64]Paracuru!$B$2:$B$491,0),MATCH($C339,[64]Paracuru!$B$2:$AP$2,0))*BD35","v":206083.2995093145},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$336,[64]Paraipaba!$B$2:$B$491,0),MATCH($C339,[64]Paraipaba!$B$2:$AP$2,0))*BE35","v":254497.14203207329},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$336,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C339,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF35","v":445568.52982982632},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$336,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C339,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG35","v":45618.927220063037},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$336,[64]Trairi!$B$2:$B$491,0),MATCH($C339,[64]Trairi!$B$2:$AP$2,0))*BH35","v":101365.23437116943},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$336,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C339,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI35","v":91857.319031114006}]
[null,340,2025,"Volume Tratado (econ. ativas) - esgoto | m3 (téórico s/ infiltração) | \"Bruto\"",14805410.023668837,79594646.173705801,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$336,[64]Aquiraz!$B$2:$B$492,0),MATCH($C340,[64]Aquiraz!$B$2:$AP$2,0))*AL36","v":550512.80148776749},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$336,[64]Barbalha!$B$2:$B$491,0),MATCH($C340,[64]Barbalha!$B$2:$AP$2,0))*AM36","v":496097.90864116797},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$336,[64]Cascavel!$B$2:$B$491,0),MATCH($C340,[64]Cascavel!$B$2:$AP$2,0))*AN36","v":214178.02632255605},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$336,[64]Caucaia!$B$2:$B$491,0),MATCH($C340,[64]Caucaia!$B$2:$AP$2,0))*AO36","v":5736260.76010447},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$336,[64]Chorozinho!$B$2:$B$491,0),MATCH($C340,[64]Chorozinho!$B$2:$AP$2,0))*AP36","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$336,[64]Eusébio!$B$2:$B$491,0),MATCH($C340,[64]Eusébio!$B$2:$AP$2,0))*AQ36","v":754688.32043800806},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$336,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C340,'[64]Farias Brito'!$B$2:$AP$2,0))*AR36","v":32454.791657381098},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$336,[64]Fortaleza!$B$2:$B$427,0),MATCH($C340,[64]Fortaleza!$B$2:$AP$2,0))*AS36","v":72637695.730228394},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$336,[64]Guaiúba!$B$2:$B$491,0),MATCH($C340,[64]Guaiúba!$B$2:$AP$2,0))*AT36","v":144153.80833109087},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$336,[64]Horizonte!$B$2:$B$491,0),MATCH($C340,[64]Horizonte!$B$2:$AP$2,0))*AU36","v":811377.73804577382},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$336,[64]Itaitinga!$B$2:$B$491,0),MATCH($C340,[64]Itaitinga!$B$2:$AP$2,0))*AV36","v":378810.83413836599},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$336,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C340,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW36","v":3924521.5601017401},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$336,[64]Maracanaú!$B$2:$B$491,0),MATCH($C340,[64]Maracanaú!$B$2:$AP$2,0))*AX36","v":5024561.5720762694},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$336,[64]Maranguape!$B$2:$B$491,0),MATCH($C340,[64]Maranguape!$B$2:$AP$2,0))*AY36","v":844597.81665893854},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$336,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C340,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ36","v":93165.549543018788},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$336,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C340,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA36","v":49066.90353852616},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$336,[64]Pacajus!$B$2:$B$491,0),MATCH($C340,[64]Pacajus!$B$2:$AP$2,0))*BB36","v":218849.28197552668},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$336,[64]Pacatuba!$B$2:$B$491,0),MATCH($C340,[64]Pacatuba!$B$2:$AP$2,0))*BC36","v":1166137.5844403952},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$336,[64]Paracuru!$B$2:$B$491,0),MATCH($C340,[64]Paracuru!$B$2:$AP$2,0))*BD36","v":247737.81115528668},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$336,[64]Paraipaba!$B$2:$B$491,0),MATCH($C340,[64]Paraipaba!$B$2:$AP$2,0))*BE36","v":272185.19577279815},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$336,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C340,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF36","v":499122.88156538544},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$336,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C340,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG36","v":61793.619570973773},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$336,[64]Trairi!$B$2:$B$491,0),MATCH($C340,[64]Trairi!$B$2:$AP$2,0))*BH36","v":139850.17530847856},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$336,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C340,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI36","v":102235.52627230909}]
[null,341,2026,"Volume Tratado (econ. ativas) - esgoto | m3 (téórico s/ infiltração) | \"Bruto\"",17425783.256002225,87766159.129858255,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$336,[64]Aquiraz!$B$2:$B$492,0),MATCH($C341,[64]Aquiraz!$B$2:$AP$2,0))*AL37","v":653081.83517655625},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$336,[64]Barbalha!$B$2:$B$491,0),MATCH($C341,[64]Barbalha!$B$2:$AP$2,0))*AM37","v":640177.53040390671},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$336,[64]Cascavel!$B$2:$B$491,0),MATCH($C341,[64]Cascavel!$B$2:$AP$2,0))*AN37","v":326053.08114933997},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$336,[64]Caucaia!$B$2:$B$491,0),MATCH($C341,[64]Caucaia!$B$2:$AP$2,0))*AO37","v":6267228.3901554961},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$336,[64]Chorozinho!$B$2:$B$491,0),MATCH($C341,[64]Chorozinho!$B$2:$AP$2,0))*AP37","v":37063.839049380287},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$336,[64]Eusébio!$B$2:$B$491,0),MATCH($C341,[64]Eusébio!$B$2:$AP$2,0))*AQ37","v":993179.62132913643},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$336,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C341,'[64]Farias Brito'!$B$2:$AP$2,0))*AR37","v":54310.75992853444},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$336,[64]Fortaleza!$B$2:$B$427,0),MATCH($C341,[64]Fortaleza!$B$2:$AP$2,0))*AS37","v":80077671.757660225},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$336,[64]Guaiúba!$B$2:$B$491,0),MATCH($C341,[64]Guaiúba!$B$2:$AP$2,0))*AT37","v":178919.80351029898},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$336,[64]Horizonte!$B$2:$B$491,0),MATCH($C341,[64]Horizonte!$B$2:$AP$2,0))*AU37","v":898175.40292952827},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$336,[64]Itaitinga!$B$2:$B$491,0),MATCH($C341,[64]Itaitinga!$B$2:$AP$2,0))*AV37","v":530779.81446016033},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$336,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C341,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW37","v":4577011.3079294544},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$336,[64]Maracanaú!$B$2:$B$491,0),MATCH($C341,[64]Maracanaú!$B$2:$AP$2,0))*AX37","v":5391634.6280611791},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$336,[64]Maranguape!$B$2:$B$491,0),MATCH($C341,[64]Maranguape!$B$2:$AP$2,0))*AY37","v":1092783.4930436453},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$336,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C341,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ37","v":160596.46014361212},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$336,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C341,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA37","v":83153.884749997014},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$336,[64]Pacajus!$B$2:$B$491,0),MATCH($C341,[64]Pacajus!$B$2:$AP$2,0))*BB37","v":383924.29701842071},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$336,[64]Pacatuba!$B$2:$B$491,0),MATCH($C341,[64]Pacatuba!$B$2:$AP$2,0))*BC37","v":1312425.0758092613},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$336,[64]Paracuru!$B$2:$B$491,0),MATCH($C341,[64]Paracuru!$B$2:$AP$2,0))*BD37","v":289801.08214589237},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$336,[64]Paraipaba!$B$2:$B$491,0),MATCH($C341,[64]Paraipaba!$B$2:$AP$2,0))*BE37","v":289806.27906992601},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$336,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C341,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF37","v":584700.44003016828},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$336,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C341,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG37","v":77967.007930587817},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$336,[64]Trairi!$B$2:$B$491,0),MATCH($C341,[64]Trairi!$B$2:$AP$2,0))*BH37","v":178984.17286594777},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$336,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C341,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI37","v":112512.42130981546}]
[null,342,2027,"Volume Tratado (econ. ativas) - esgoto | m3 (téórico s/ infiltração) | \"Bruto\"",19940110.792527009,95523507.550549969,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$336,[64]Aquiraz!$B$2:$B$492,0),MATCH($C342,[64]Aquiraz!$B$2:$AP$2,0))*AL38","v":771419.56061234581},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$336,[64]Barbalha!$B$2:$B$491,0),MATCH($C342,[64]Barbalha!$B$2:$AP$2,0))*AM38","v":766323.71318904706},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$336,[64]Cascavel!$B$2:$B$491,0),MATCH($C342,[64]Cascavel!$B$2:$AP$2,0))*AN38","v":439126.39470863494},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$336,[64]Caucaia!$B$2:$B$491,0),MATCH($C342,[64]Caucaia!$B$2:$AP$2,0))*AO38","v":6802706.0518817725},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$336,[64]Chorozinho!$B$2:$B$491,0),MATCH($C342,[64]Chorozinho!$B$2:$AP$2,0))*AP38","v":90985.708775230756},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$336,[64]Eusébio!$B$2:$B$491,0),MATCH($C342,[64]Eusébio!$B$2:$AP$2,0))*AQ38","v":1234518.4517868292},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$336,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C342,'[64]Farias Brito'!$B$2:$AP$2,0))*AR38","v":76166.728199687772},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$336,[64]Fortaleza!$B$2:$B$427,0),MATCH($C342,[64]Fortaleza!$B$2:$AP$2,0))*AS38","v":87091496.046051964},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$336,[64]Guaiúba!$B$2:$B$491,0),MATCH($C342,[64]Guaiúba!$B$2:$AP$2,0))*AT38","v":213891.22165297531},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$336,[64]Horizonte!$B$2:$B$491,0),MATCH($C342,[64]Horizonte!$B$2:$AP$2,0))*AU38","v":985720.68023178901},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$336,[64]Itaitinga!$B$2:$B$491,0),MATCH($C342,[64]Itaitinga!$B$2:$AP$2,0))*AV38","v":689668.01739486668},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$336,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C342,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW38","v":5234656.6111012176},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$336,[64]Maracanaú!$B$2:$B$491,0),MATCH($C342,[64]Maracanaú!$B$2:$AP$2,0))*AX38","v":5761406.5430216826},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$336,[64]Maranguape!$B$2:$B$491,0),MATCH($C342,[64]Maranguape!$B$2:$AP$2,0))*AY38","v":1299362.0994130794},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$336,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C342,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ38","v":216210.35196854707},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$336,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C342,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA38","v":118119.86170010964},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$336,[64]Pacajus!$B$2:$B$491,0),MATCH($C342,[64]Pacajus!$B$2:$AP$2,0))*BB38","v":518164.66770083067},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$336,[64]Pacatuba!$B$2:$B$491,0),MATCH($C342,[64]Pacatuba!$B$2:$AP$2,0))*BC38","v":1401619.7010675629},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$336,[64]Paracuru!$B$2:$B$491,0),MATCH($C342,[64]Paracuru!$B$2:$AP$2,0))*BD38","v":332156.7296121734},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$336,[64]Paraipaba!$B$2:$B$491,0),MATCH($C342,[64]Paraipaba!$B$2:$AP$2,0))*BE38","v":307360.39192345674},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$336,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C342,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF38","v":676916.30070968624},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$336,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C342,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG38","v":94193.85993336633},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$336,[64]Trairi!$B$2:$B$491,0),MATCH($C342,[64]Trairi!$B$2:$AP$2,0))*BH38","v":218678.17043755506},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$336,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C342,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI38","v":122750.48000257452}]
[null,343,2028,"Volume Tratado (econ. ativas) - esgoto | m3 (téórico s/ infiltração) | \"Bruto\"",22333541.209373839,97824589.525540471,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$336,[64]Aquiraz!$B$2:$B$492,0),MATCH($C343,[64]Aquiraz!$B$2:$AP$2,0))*AL39","v":869022.53014443081},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$336,[64]Barbalha!$B$2:$B$491,0),MATCH($C343,[64]Barbalha!$B$2:$AP$2,0))*AM39","v":873205.17203437281},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$336,[64]Cascavel!$B$2:$B$491,0),MATCH($C343,[64]Cascavel!$B$2:$AP$2,0))*AN39","v":553225.79540967476},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$336,[64]Caucaia!$B$2:$B$491,0),MATCH($C343,[64]Caucaia!$B$2:$AP$2,0))*AO39","v":7342063.7207296295},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$336,[64]Chorozinho!$B$2:$B$491,0),MATCH($C343,[64]Chorozinho!$B$2:$AP$2,0))*AP39","v":121981.553296603},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$336,[64]Eusébio!$B$2:$B$491,0),MATCH($C343,[64]Eusébio!$B$2:$AP$2,0))*AQ39","v":1478394.584940681},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$336,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C343,'[64]Farias Brito'!$B$2:$AP$2,0))*AR39","v":98022.696470841111},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$336,[64]Fortaleza!$B$2:$B$427,0),MATCH($C343,[64]Fortaleza!$B$2:$AP$2,0))*AS39","v":88672737.88483347},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$336,[64]Guaiúba!$B$2:$B$491,0),MATCH($C343,[64]Guaiúba!$B$2:$AP$2,0))*AT39","v":249001.25854335784},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$336,[64]Horizonte!$B$2:$B$491,0),MATCH($C343,[64]Horizonte!$B$2:$AP$2,0))*AU39","v":1073931.2516176663},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$336,[64]Itaitinga!$B$2:$B$491,0),MATCH($C343,[64]Itaitinga!$B$2:$AP$2,0))*AV39","v":850805.85302896972},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$336,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C343,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW39","v":5896796.706972627},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$336,[64]Maracanaú!$B$2:$B$491,0),MATCH($C343,[64]Maracanaú!$B$2:$AP$2,0))*AX39","v":6133508.2268376993},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$336,[64]Maranguape!$B$2:$B$491,0),MATCH($C343,[64]Maranguape!$B$2:$AP$2,0))*AY39","v":1461130.624363652},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$336,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C343,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ39","v":272376.22074569162},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$336,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C343,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA39","v":153936.71836355395},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$336,[64]Pacajus!$B$2:$B$491,0),MATCH($C343,[64]Pacajus!$B$2:$AP$2,0))*BB39","v":654252.98581609665},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$336,[64]Pacatuba!$B$2:$B$491,0),MATCH($C343,[64]Pacatuba!$B$2:$AP$2,0))*BC39","v":1460957.1150191301},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$336,[64]Paracuru!$B$2:$B$491,0),MATCH($C343,[64]Paracuru!$B$2:$AP$2,0))*BD39","v":374801.91494756989},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$336,[64]Paraipaba!$B$2:$B$491,0),MATCH($C343,[64]Paraipaba!$B$2:$AP$2,0))*BE39","v":324880.20284246217},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$336,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C343,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF39","v":740791.95350668498},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$336,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C343,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG39","v":110448.09575337541},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$336,[64]Trairi!$B$2:$B$491,0),MATCH($C343,[64]Trairi!$B$2:$AP$2,0))*BH39","v":258865.75292728405},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$336,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C343,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI39","v":132991.91576878988}]
[null,344,2029,"Volume Tratado (econ. ativas) - esgoto | m3 (téórico s/ infiltração) | \"Bruto\"",24704888.209903002,100109307.32772322,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$336,[64]Aquiraz!$B$2:$B$492,0),MATCH($C344,[64]Aquiraz!$B$2:$AP$2,0))*AL40","v":928649.48937239416},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$336,[64]Barbalha!$B$2:$B$491,0),MATCH($C344,[64]Barbalha!$B$2:$AP$2,0))*AM40","v":980347.41971905867},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$336,[64]Cascavel!$B$2:$B$491,0),MATCH($C344,[64]Cascavel!$B$2:$AP$2,0))*AN40","v":668348.50629131787},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$336,[64]Caucaia!$B$2:$B$491,0),MATCH($C344,[64]Caucaia!$B$2:$AP$2,0))*AO40","v":7884520.6746296845},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$336,[64]Chorozinho!$B$2:$B$491,0),MATCH($C344,[64]Chorozinho!$B$2:$AP$2,0))*AP40","v":153437.45183545645},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$336,[64]Eusébio!$B$2:$B$491,0),MATCH($C344,[64]Eusébio!$B$2:$AP$2,0))*AQ40","v":1724497.7939202872},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$336,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C344,'[64]Farias Brito'!$B$2:$AP$2,0))*AR40","v":119878.66474199445},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$336,[64]Fortaleza!$B$2:$B$427,0),MATCH($C344,[64]Fortaleza!$B$2:$AP$2,0))*AS40","v":90233727.186413303},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$336,[64]Guaiúba!$B$2:$B$491,0),MATCH($C344,[64]Guaiúba!$B$2:$AP$2,0))*AT40","v":284246.57397065847},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$336,[64]Horizonte!$B$2:$B$491,0),MATCH($C344,[64]Horizonte!$B$2:$AP$2,0))*AU40","v":1162669.4700353772},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$336,[64]Itaitinga!$B$2:$B$491,0),MATCH($C344,[64]Itaitinga!$B$2:$AP$2,0))*AV40","v":1014019.6240850796},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$336,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C344,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW40","v":6562855.185577279},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$336,[64]Maracanaú!$B$2:$B$491,0),MATCH($C344,[64]Maracanaú!$B$2:$AP$2,0))*AX40","v":6507570.5893891538},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$336,[64]Maranguape!$B$2:$B$491,0),MATCH($C344,[64]Maranguape!$B$2:$AP$2,0))*AY40","v":1623296.9193833733},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$336,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C344,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ40","v":329049.19030006946},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$336,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C344,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA40","v":190512.70771037077},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$336,[64]Pacajus!$B$2:$B$491,0),MATCH($C344,[64]Pacajus!$B$2:$AP$2,0))*BB40","v":792051.58192796016},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$336,[64]Pacatuba!$B$2:$B$491,0),MATCH($C344,[64]Pacatuba!$B$2:$AP$2,0))*BC40","v":1520362.150119876},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$336,[64]Paracuru!$B$2:$B$491,0),MATCH($C344,[64]Paracuru!$B$2:$AP$2,0))*BD40","v":417682.7046274427},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$336,[64]Paraipaba!$B$2:$B$491,0),MATCH($C344,[64]Paraipaba!$B$2:$AP$2,0))*BE40","v":342367.3452523959},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$336,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C344,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF40","v":804761.25487794355},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$336,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C344,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG40","v":126728.41139931837},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$336,[64]Trairi!$B$2:$B$491,0),MATCH($C344,[64]Trairi!$B$2:$AP$2,0))*BH40","v":299519.75052312808},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$336,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C344,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI40","v":143094.89152329738}]
[null,345,2030,"Volume Tratado (econ. ativas) - esgoto | m3 (téórico s/ infiltração) | \"Bruto\"",27089889.997831713,102375371.45512643,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$336,[64]Aquiraz!$B$2:$B$492,0),MATCH($C345,[64]Aquiraz!$B$2:$AP$2,0))*AL41","v":988473.94072705263},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$336,[64]Barbalha!$B$2:$B$491,0),MATCH($C345,[64]Barbalha!$B$2:$AP$2,0))*AM41","v":1087704.1872554759},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$336,[64]Cascavel!$B$2:$B$491,0),MATCH($C345,[64]Cascavel!$B$2:$AP$2,0))*AN41","v":784386.22586905002},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$336,[64]Caucaia!$B$2:$B$491,0),MATCH($C345,[64]Caucaia!$B$2:$AP$2,0))*AO41","v":8429330.688534217},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$336,[64]Chorozinho!$B$2:$B$491,0),MATCH($C345,[64]Chorozinho!$B$2:$AP$2,0))*AP41","v":185305.03973867121},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$336,[64]Eusébio!$B$2:$B$491,0),MATCH($C345,[64]Eusébio!$B$2:$AP$2,0))*AQ41","v":1972568.2952488041},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$336,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C345,'[64]Farias Brito'!$B$2:$AP$2,0))*AR41","v":141765.18157457229},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$336,[64]Fortaleza!$B$2:$B$427,0),MATCH($C345,[64]Fortaleza!$B$2:$AP$2,0))*AS41","v":91773113.446947366},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$336,[64]Guaiúba!$B$2:$B$491,0),MATCH($C345,[64]Guaiúba!$B$2:$AP$2,0))*AT41","v":319597.10603778431},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$336,[64]Horizonte!$B$2:$B$491,0),MATCH($C345,[64]Horizonte!$B$2:$AP$2,0))*AU41","v":1251796.3389522398},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$336,[64]Itaitinga!$B$2:$B$491,0),MATCH($C345,[64]Itaitinga!$B$2:$AP$2,0))*AV41","v":1179036.1367871081},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$336,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C345,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW41","v":7232135.1331230532},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$336,[64]Maracanaú!$B$2:$B$491,0),MATCH($C345,[64]Maracanaú!$B$2:$AP$2,0))*AX41","v":6883260.549348169},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$336,[64]Maranguape!$B$2:$B$491,0),MATCH($C345,[64]Maranguape!$B$2:$AP$2,0))*AY41","v":1785726.2559004349},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$336,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C345,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ41","v":386137.26447297889},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$336,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C345,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA41","v":227727.96668529068},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$336,[64]Pacajus!$B$2:$B$491,0),MATCH($C345,[64]Pacajus!$B$2:$AP$2,0))*BB41","v":931373.80805072468},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$336,[64]Pacatuba!$B$2:$B$491,0),MATCH($C345,[64]Pacatuba!$B$2:$AP$2,0))*BC41","v":1579735.8485905146},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$336,[64]Paracuru!$B$2:$B$491,0),MATCH($C345,[64]Paracuru!$B$2:$AP$2,0))*BD41","v":460765.03537307231},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$336,[64]Paraipaba!$B$2:$B$491,0),MATCH($C345,[64]Paraipaba!$B$2:$AP$2,0))*BE41","v":359754.8487096607},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$336,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C345,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF41","v":868856.44449656748},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$336,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C345,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG41","v":143036.11086249194},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$336,[64]Trairi!$B$2:$B$491,0),MATCH($C345,[64]Trairi!$B$2:$AP$2,0))*BH41","v":340514.88020305627},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$336,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C345,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI41","v":153160.71946978566}]
[null,346,2031,"Volume Tratado (econ. ativas) - esgoto | m3 (téórico s/ infiltração) | \"Bruto\"",29485734.274341837,104621340.21424769,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$336,[64]Aquiraz!$B$2:$B$492,0),MATCH($C346,[64]Aquiraz!$B$2:$AP$2,0))*AL42","v":1048455.6188233519},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$336,[64]Barbalha!$B$2:$B$491,0),MATCH($C346,[64]Barbalha!$B$2:$AP$2,0))*AM42","v":1195193.4523473743},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$336,[64]Cascavel!$B$2:$B$491,0),MATCH($C346,[64]Cascavel!$B$2:$AP$2,0))*AN42","v":901108.46636813553},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$336,[64]Caucaia!$B$2:$B$491,0),MATCH($C346,[64]Caucaia!$B$2:$AP$2,0))*AO42","v":8975860.1066241227},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$336,[64]Chorozinho!$B$2:$B$491,0),MATCH($C346,[64]Chorozinho!$B$2:$AP$2,0))*AP42","v":217535.95235312753},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$336,[64]Eusébio!$B$2:$B$491,0),MATCH($C346,[64]Eusébio!$B$2:$AP$2,0))*AQ42","v":2222298.3842255045},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$336,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C346,'[64]Farias Brito'!$B$2:$AP$2,0))*AR42","v":163683.77439664581},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$336,[64]Fortaleza!$B$2:$B$427,0),MATCH($C346,[64]Fortaleza!$B$2:$AP$2,0))*AS42","v":93290324.333951503},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$336,[64]Guaiúba!$B$2:$B$491,0),MATCH($C346,[64]Guaiúba!$B$2:$AP$2,0))*AT42","v":355014.44232067221},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$336,[64]Horizonte!$B$2:$B$491,0),MATCH($C346,[64]Horizonte!$B$2:$AP$2,0))*AU42","v":1341228.1905524638},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$336,[64]Itaitinga!$B$2:$B$491,0),MATCH($C346,[64]Itaitinga!$B$2:$AP$2,0))*AV42","v":1345642.9070869861},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$336,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C346,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW42","v":7903973.7785684448},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$336,[64]Maracanaú!$B$2:$B$491,0),MATCH($C346,[64]Maracanaú!$B$2:$AP$2,0))*AX42","v":7260174.808242077},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$336,[64]Maranguape!$B$2:$B$491,0),MATCH($C346,[64]Maranguape!$B$2:$AP$2,0))*AY42","v":1948226.1645265392},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$336,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C346,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ42","v":443593.32328069478},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$336,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C346,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA42","v":265489.26846754871},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$336,[64]Pacajus!$B$2:$B$491,0),MATCH($C346,[64]Pacajus!$B$2:$AP$2,0))*BB42","v":1071946.9728010318},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$336,[64]Pacatuba!$B$2:$B$491,0),MATCH($C346,[64]Pacatuba!$B$2:$AP$2,0))*BC42","v":1638974.3047627967},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$336,[64]Paracuru!$B$2:$B$491,0),MATCH($C346,[64]Paracuru!$B$2:$AP$2,0))*BD42","v":504024.77902869909},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$336,[64]Paraipaba!$B$2:$B$491,0),MATCH($C346,[64]Paraipaba!$B$2:$AP$2,0))*BE42","v":377008.41127973143},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$336,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C346,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF42","v":932985.40901082603},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$336,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C346,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG42","v":159317.73049973158},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$336,[64]Trairi!$B$2:$B$491,0),MATCH($C346,[64]Trairi!$B$2:$AP$2,0))*BH42","v":381819.44385306077},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$336,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C346,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI42","v":163194.4652184392}]
[null,347,2032,"Volume Tratado (econ. ativas) - esgoto | m3 (téórico s/ infiltração) | \"Bruto\"",{"$f":"SUMIFS($K347:$AH347,$K$18:$AH$18,E$4)","v":31890022.171505813},106845931.63743417,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$336,[64]Aquiraz!$B$2:$B$492,0),MATCH($C347,[64]Aquiraz!$B$2:$AP$2,0))*AL43","v":1108556.175675526},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$336,[64]Barbalha!$B$2:$B$491,0),MATCH($C347,[64]Barbalha!$B$2:$AP$2,0))*AM43","v":1302682.7174392729},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$336,[64]Cascavel!$B$2:$B$491,0),MATCH($C347,[64]Cascavel!$B$2:$AP$2,0))*AN43","v":1018456.9116046053},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$336,[64]Caucaia!$B$2:$B$491,0),MATCH($C347,[64]Caucaia!$B$2:$AP$2,0))*AO43","v":9523477.0887130108},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$336,[64]Chorozinho!$B$2:$B$491,0),MATCH($C347,[64]Chorozinho!$B$2:$AP$2,0))*AP43","v":250058.23251198858},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$336,[64]Eusébio!$B$2:$B$491,0),MATCH($C347,[64]Eusébio!$B$2:$AP$2,0))*AQ43","v":2473375.3118103058},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$336,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C347,'[64]Farias Brito'!$B$2:$AP$2,0))*AR43","v":185571.81865729485},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$336,[64]Fortaleza!$B$2:$B$427,0),MATCH($C347,[64]Fortaleza!$B$2:$AP$2,0))*AS43","v":94784749.8614887},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$336,[64]Guaiúba!$B$2:$B$491,0),MATCH($C347,[64]Guaiúba!$B$2:$AP$2,0))*AT43","v":390468.52092222904},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$336,[64]Horizonte!$B$2:$B$491,0),MATCH($C347,[64]Horizonte!$B$2:$AP$2,0))*AU43","v":1430828.7272651664},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$336,[64]Itaitinga!$B$2:$B$491,0),MATCH($C347,[64]Itaitinga!$B$2:$AP$2,0))*AV43","v":1513671.2968513251},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$336,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C347,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW43","v":8577836.8882860597},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$336,[64]Maracanaú!$B$2:$B$491,0),MATCH($C347,[64]Maracanaú!$B$2:$AP$2,0))*AX43","v":7637940.6750715775},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$336,[64]Maranguape!$B$2:$B$491,0),MATCH($C347,[64]Maranguape!$B$2:$AP$2,0))*AY43","v":2110626.6306353561},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$336,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C347,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ43","v":501372.4905482406},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$336,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C347,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA43","v":303767.01724102884},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$336,[64]Pacajus!$B$2:$B$491,0),MATCH($C347,[64]Pacajus!$B$2:$AP$2,0))*BB43","v":1213606.9318510336},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$336,[64]Pacatuba!$B$2:$B$491,0),MATCH($C347,[64]Pacatuba!$B$2:$AP$2,0))*BC43","v":1698044.5327102933},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$336,[64]Paracuru!$B$2:$B$491,0),MATCH($C347,[64]Paracuru!$B$2:$AP$2,0))*BD43","v":547371.10018440464},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$336,[64]Paraipaba!$B$2:$B$491,0),MATCH($C347,[64]Paraipaba!$B$2:$AP$2,0))*BE43","v":394193.36998075142},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$336,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C347,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF43","v":997112.83830255584},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$336,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C347,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG43","v":175624.12597160848},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$336,[64]Trairi!$B$2:$B$491,0),MATCH($C347,[64]Trairi!$B$2:$AP$2,0))*BH43","v":423403.25279313413},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$336,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C347,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI43","v":173157.29242451067}]
[null,348,2033,"Volume Tratado (econ. ativas) - esgoto | m3 (téórico s/ infiltração) | \"Bruto\"",34300288.031014882,109046701.62047765,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$336,[64]Aquiraz!$B$2:$B$492,0),MATCH($C348,[64]Aquiraz!$B$2:$AP$2,0))*AL44","v":1168658.6499269886},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$336,[64]Barbalha!$B$2:$B$491,0),MATCH($C348,[64]Barbalha!$B$2:$AP$2,0))*AM44","v":1410171.9825311715},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$336,[64]Cascavel!$B$2:$B$491,0),MATCH($C348,[64]Cascavel!$B$2:$AP$2,0))*AN44","v":1136320.4831328033},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$336,[64]Caucaia!$B$2:$B$491,0),MATCH($C348,[64]Caucaia!$B$2:$AP$2,0))*AO44","v":10071366.415709822},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$336,[64]Chorozinho!$B$2:$B$491,0),MATCH($C348,[64]Chorozinho!$B$2:$AP$2,0))*AP44","v":282822.33593644871},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$336,[64]Eusébio!$B$2:$B$491,0),MATCH($C348,[64]Eusébio!$B$2:$AP$2,0))*AQ44","v":2725440.9299089182},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$336,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C348,'[64]Farias Brito'!$B$2:$AP$2,0))*AR44","v":207488.88405129718},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$336,[64]Fortaleza!$B$2:$B$427,0),MATCH($C348,[64]Fortaleza!$B$2:$AP$2,0))*AS44","v":96254961.708578825},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$336,[64]Guaiúba!$B$2:$B$491,0),MATCH($C348,[64]Guaiúba!$B$2:$AP$2,0))*AT44","v":425954.33152627305},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$336,[64]Horizonte!$B$2:$B$491,0),MATCH($C348,[64]Horizonte!$B$2:$AP$2,0))*AU44","v":1520484.5926947622},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$336,[64]Itaitinga!$B$2:$B$491,0),MATCH($C348,[64]Itaitinga!$B$2:$AP$2,0))*AV44","v":1682809.3255333574},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$336,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C348,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW44","v":9253027.5484837778},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$336,[64]Maracanaú!$B$2:$B$491,0),MATCH($C348,[64]Maracanaú!$B$2:$AP$2,0))*AX44","v":8016264.6781802205},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$336,[64]Maranguape!$B$2:$B$491,0),MATCH($C348,[64]Maranguape!$B$2:$AP$2,0))*AY44","v":2272897.1799070723},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$336,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C348,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ44","v":559337.89394193853},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$336,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C348,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA44","v":342470.94576657785},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$336,[64]Pacajus!$B$2:$B$491,0),MATCH($C348,[64]Pacajus!$B$2:$AP$2,0))*BB44","v":1356139.2385788669},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$336,[64]Pacatuba!$B$2:$B$491,0),MATCH($C348,[64]Pacatuba!$B$2:$AP$2,0))*BC44","v":1756878.9112838269},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$336,[64]Paracuru!$B$2:$B$491,0),MATCH($C348,[64]Paracuru!$B$2:$AP$2,0))*BD44","v":590805.41814346856},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$336,[64]Paraipaba!$B$2:$B$491,0),MATCH($C348,[64]Paraipaba!$B$2:$AP$2,0))*BE44","v":411280.32315455622},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$336,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C348,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF44","v":1061180.3939156607},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$336,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C348,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG44","v":191933.12942607873},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$336,[64]Trairi!$B$2:$B$491,0),MATCH($C348,[64]Trairi!$B$2:$AP$2,0))*BH44","v":465174.23154925363},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$336,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C348,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI44","v":183120.11963058208}]
[null,349,2034,"Volume Tratado (econ. ativas) - esgoto | m3 (téórico s/ infiltração) | \"Bruto\"",36185143.356542774,110481191.24046117,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$336,[64]Aquiraz!$B$2:$B$492,0),MATCH($C349,[64]Aquiraz!$B$2:$AP$2,0))*AL45","v":1213753.9637885781},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$336,[64]Barbalha!$B$2:$B$491,0),MATCH($C349,[64]Barbalha!$B$2:$AP$2,0))*AM45","v":1473726.6433103483},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$336,[64]Cascavel!$B$2:$B$491,0),MATCH($C349,[64]Cascavel!$B$2:$AP$2,0))*AN45","v":1252221.1218105557},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$336,[64]Caucaia!$B$2:$B$491,0),MATCH($C349,[64]Caucaia!$B$2:$AP$2,0))*AO45","v":10583383.920773923},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$336,[64]Chorozinho!$B$2:$B$491,0),MATCH($C349,[64]Chorozinho!$B$2:$AP$2,0))*AP45","v":315757.48508535698},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$336,[64]Eusébio!$B$2:$B$491,0),MATCH($C349,[64]Eusébio!$B$2:$AP$2,0))*AQ45","v":2960895.5580374049},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$336,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C349,'[64]Farias Brito'!$B$2:$AP$2,0))*AR45","v":227973.22191449077},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$336,[64]Fortaleza!$B$2:$B$427,0),MATCH($C349,[64]Fortaleza!$B$2:$AP$2,0))*AS45","v":97060311.330888405},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$336,[64]Guaiúba!$B$2:$B$491,0),MATCH($C349,[64]Guaiúba!$B$2:$AP$2,0))*AT45","v":449886.94182301895},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$336,[64]Horizonte!$B$2:$B$491,0),MATCH($C349,[64]Horizonte!$B$2:$AP$2,0))*AU45","v":1599496.6993798492},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$336,[64]Itaitinga!$B$2:$B$491,0),MATCH($C349,[64]Itaitinga!$B$2:$AP$2,0))*AV45","v":1838126.7327650914},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$336,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C349,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW45","v":9596312.822025571},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$336,[64]Maracanaú!$B$2:$B$491,0),MATCH($C349,[64]Maracanaú!$B$2:$AP$2,0))*AX45","v":8391371.8674349487},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$336,[64]Maranguape!$B$2:$B$491,0),MATCH($C349,[64]Maranguape!$B$2:$AP$2,0))*AY45","v":2371149.5948099508},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$336,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C349,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ45","v":611957.45291050663},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$336,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C349,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA45","v":381509.30701423628},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$336,[64]Pacajus!$B$2:$B$491,0),MATCH($C349,[64]Pacajus!$B$2:$AP$2,0))*BB45","v":1499008.3435454168},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$336,[64]Pacatuba!$B$2:$B$491,0),MATCH($C349,[64]Pacatuba!$B$2:$AP$2,0))*BC45","v":1813786.2315582316},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$336,[64]Paracuru!$B$2:$B$491,0),MATCH($C349,[64]Paracuru!$B$2:$AP$2,0))*BD45","v":625312.9387895636},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$336,[64]Paraipaba!$B$2:$B$491,0),MATCH($C349,[64]Paraipaba!$B$2:$AP$2,0))*BE45","v":415868.61525368312},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$336,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C349,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF45","v":1095047.4029020297},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$336,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C349,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG45","v":200941.10130364294},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$336,[64]Trairi!$B$2:$B$491,0),MATCH($C349,[64]Trairi!$B$2:$AP$2,0))*BH45","v":500325.93054992257},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$336,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C349,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI45","v":188209.36932921069}]
[null,350,2035,"Volume Tratado (econ. ativas) - esgoto | m3 (téórico s/ infiltração) | \"Bruto\"",37202715.683758415,111750608.61649136,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$336,[64]Aquiraz!$B$2:$B$492,0),MATCH($C350,[64]Aquiraz!$B$2:$AP$2,0))*AL46","v":1240336.7875216054},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$336,[64]Barbalha!$B$2:$B$491,0),MATCH($C350,[64]Barbalha!$B$2:$AP$2,0))*AM46","v":1514180.4604481575},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$336,[64]Cascavel!$B$2:$B$491,0),MATCH($C350,[64]Cascavel!$B$2:$AP$2,0))*AN46","v":1318478.0261636239},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$336,[64]Caucaia!$B$2:$B$491,0),MATCH($C350,[64]Caucaia!$B$2:$AP$2,0))*AO46","v":10905279.261247743},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$336,[64]Chorozinho!$B$2:$B$491,0),MATCH($C350,[64]Chorozinho!$B$2:$AP$2,0))*AP46","v":334657.44782403205},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$336,[64]Eusébio!$B$2:$B$491,0),MATCH($C350,[64]Eusébio!$B$2:$AP$2,0))*AQ46","v":3098757.352641847},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$336,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C350,'[64]Farias Brito'!$B$2:$AP$2,0))*AR46","v":238576.62758493223},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$336,[64]Fortaleza!$B$2:$B$427,0),MATCH($C350,[64]Fortaleza!$B$2:$AP$2,0))*AS46","v":97934014.521368667},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$336,[64]Guaiúba!$B$2:$B$491,0),MATCH($C350,[64]Guaiúba!$B$2:$AP$2,0))*AT46","v":464532.09602344903},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$336,[64]Horizonte!$B$2:$B$491,0),MATCH($C350,[64]Horizonte!$B$2:$AP$2,0))*AU46","v":1649327.631086997},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$336,[64]Itaitinga!$B$2:$B$491,0),MATCH($C350,[64]Itaitinga!$B$2:$AP$2,0))*AV46","v":1930088.4796642663},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$336,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C350,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW46","v":9682987.2070773169},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$336,[64]Maracanaú!$B$2:$B$491,0),MATCH($C350,[64]Maracanaú!$B$2:$AP$2,0))*AX46","v":8623162.2632833291},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$336,[64]Maranguape!$B$2:$B$491,0),MATCH($C350,[64]Maranguape!$B$2:$AP$2,0))*AY46","v":2435322.0966915688},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$336,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C350,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ46","v":642412.6690582349},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$336,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C350,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA46","v":404425.34743276617},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$336,[64]Pacajus!$B$2:$B$491,0),MATCH($C350,[64]Pacajus!$B$2:$AP$2,0))*BB46","v":1581288.3353677969},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$336,[64]Pacatuba!$B$2:$B$491,0),MATCH($C350,[64]Pacatuba!$B$2:$AP$2,0))*BC46","v":1852642.0035946534},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$336,[64]Paracuru!$B$2:$B$491,0),MATCH($C350,[64]Paracuru!$B$2:$AP$2,0))*BD46","v":646223.5340134732},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$336,[64]Paraipaba!$B$2:$B$491,0),MATCH($C350,[64]Paraipaba!$B$2:$AP$2,0))*BE46","v":419899.90927313664},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$336,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C350,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF46","v":1117179.1708778909},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$336,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C350,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG46","v":206481.76032329703},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$336,[64]Trairi!$B$2:$B$491,0),MATCH($C350,[64]Trairi!$B$2:$AP$2,0))*BH46","v":521530.45938715193},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$336,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C350,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI46","v":191540.85229384052}]
[null,351,2036,"Volume Tratado (econ. ativas) - esgoto | m3 (téórico s/ infiltração) | \"Bruto\"",37596279.077508099,112846198.10153092,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$336,[64]Aquiraz!$B$2:$B$492,0),MATCH($C351,[64]Aquiraz!$B$2:$AP$2,0))*AL47","v":1254573.4772372523},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$336,[64]Barbalha!$B$2:$B$491,0),MATCH($C351,[64]Barbalha!$B$2:$AP$2,0))*AM47","v":1530269.4493280246},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$336,[64]Cascavel!$B$2:$B$491,0),MATCH($C351,[64]Cascavel!$B$2:$AP$2,0))*AN47","v":1332258.695827787},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$336,[64]Caucaia!$B$2:$B$491,0),MATCH($C351,[64]Caucaia!$B$2:$AP$2,0))*AO47","v":11025964.368113266},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$336,[64]Chorozinho!$B$2:$B$491,0),MATCH($C351,[64]Chorozinho!$B$2:$AP$2,0))*AP47","v":338674.07328434841},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$336,[64]Eusébio!$B$2:$B$491,0),MATCH($C351,[64]Eusébio!$B$2:$AP$2,0))*AQ47","v":3133157.2248813277},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$336,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C351,'[64]Farias Brito'!$B$2:$AP$2,0))*AR47","v":240485.912673963},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$336,[64]Fortaleza!$B$2:$B$427,0),MATCH($C351,[64]Fortaleza!$B$2:$AP$2,0))*AS47","v":98880875.860610068},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$336,[64]Guaiúba!$B$2:$B$491,0),MATCH($C351,[64]Guaiúba!$B$2:$AP$2,0))*AT47","v":469362.04082304356},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$336,[64]Horizonte!$B$2:$B$491,0),MATCH($C351,[64]Horizonte!$B$2:$AP$2,0))*AU47","v":1668259.4986307216},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$336,[64]Itaitinga!$B$2:$B$491,0),MATCH($C351,[64]Itaitinga!$B$2:$AP$2,0))*AV47","v":1954611.8370215576},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$336,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C351,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW47","v":9783403.0450562108},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$336,[64]Maracanaú!$B$2:$B$491,0),MATCH($C351,[64]Maracanaú!$B$2:$AP$2,0))*AX47","v":8703429.461982362},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$336,[64]Maranguape!$B$2:$B$491,0),MATCH($C351,[64]Maranguape!$B$2:$AP$2,0))*AY47","v":2463480.3681995342},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$336,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C351,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ47","v":649406.62092830555},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$336,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C351,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA47","v":410131.42077990889},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$336,[64]Pacajus!$B$2:$B$491,0),MATCH($C351,[64]Pacajus!$B$2:$AP$2,0))*BB47","v":1599316.41279478},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$336,[64]Pacatuba!$B$2:$B$491,0),MATCH($C351,[64]Pacatuba!$B$2:$AP$2,0))*BC47","v":1872395.6256363457},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$336,[64]Paracuru!$B$2:$B$491,0),MATCH($C351,[64]Paracuru!$B$2:$AP$2,0))*BD47","v":652743.81328169024},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$336,[64]Paraipaba!$B$2:$B$491,0),MATCH($C351,[64]Paraipaba!$B$2:$AP$2,0))*BE47","v":423349.70383111306},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$336,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C351,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF47","v":1127032.2290680322},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$336,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C351,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG47","v":208352.98783405335},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$336,[64]Trairi!$B$2:$B$491,0),MATCH($C351,[64]Trairi!$B$2:$AP$2,0))*BH47","v":527879.1387927176},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$336,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C351,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI47","v":193063.91242262718}]
[null,352,2037,"Volume Tratado (econ. ativas) - esgoto | m3 (téórico s/ infiltração) | \"Bruto\"",37976578.577910654,113910414.82217327,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$336,[64]Aquiraz!$B$2:$B$492,0),MATCH($C352,[64]Aquiraz!$B$2:$AP$2,0))*AL48","v":1268219.6079721022},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$336,[64]Barbalha!$B$2:$B$491,0),MATCH($C352,[64]Barbalha!$B$2:$AP$2,0))*AM48","v":1545754.8382329217},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$336,[64]Cascavel!$B$2:$B$491,0),MATCH($C352,[64]Cascavel!$B$2:$AP$2,0))*AN48","v":1345614.4904373169},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$336,[64]Caucaia!$B$2:$B$491,0),MATCH($C352,[64]Caucaia!$B$2:$AP$2,0))*AO48","v":11142075.896158351},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$336,[64]Chorozinho!$B$2:$B$491,0),MATCH($C352,[64]Chorozinho!$B$2:$AP$2,0))*AP48","v":342520.83264590253},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$336,[64]Eusébio!$B$2:$B$491,0),MATCH($C352,[64]Eusébio!$B$2:$AP$2,0))*AQ48","v":3166263.224075947},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$336,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C352,'[64]Farias Brito'!$B$2:$AP$2,0))*AR48","v":242427.27375248953},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$336,[64]Fortaleza!$B$2:$B$427,0),MATCH($C352,[64]Fortaleza!$B$2:$AP$2,0))*AS48","v":99802012.360827863},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$336,[64]Guaiúba!$B$2:$B$491,0),MATCH($C352,[64]Guaiúba!$B$2:$AP$2,0))*AT48","v":474053.36687493185},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$336,[64]Horizonte!$B$2:$B$491,0),MATCH($C352,[64]Horizonte!$B$2:$AP$2,0))*AU48","v":1686389.7745199469},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$336,[64]Itaitinga!$B$2:$B$491,0),MATCH($C352,[64]Itaitinga!$B$2:$AP$2,0))*AV48","v":1978131.79748519},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$336,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C352,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW48","v":9880689.800360376},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$336,[64]Maracanaú!$B$2:$B$491,0),MATCH($C352,[64]Maracanaú!$B$2:$AP$2,0))*AX48","v":8781518.1287531331},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$336,[64]Maranguape!$B$2:$B$491,0),MATCH($C352,[64]Maranguape!$B$2:$AP$2,0))*AY48","v":2490554.3954867553},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$336,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C352,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ48","v":656171.70430599665},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$336,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C352,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA48","v":415565.21261878544},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$336,[64]Pacajus!$B$2:$B$491,0),MATCH($C352,[64]Pacajus!$B$2:$AP$2,0))*BB48","v":1616611.1357247701},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$336,[64]Pacatuba!$B$2:$B$491,0),MATCH($C352,[64]Pacatuba!$B$2:$AP$2,0))*BC48","v":1891506.0221126822},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$336,[64]Paracuru!$B$2:$B$491,0),MATCH($C352,[64]Paracuru!$B$2:$AP$2,0))*BD48","v":659002.94074639142},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$336,[64]Paraipaba!$B$2:$B$491,0),MATCH($C352,[64]Paraipaba!$B$2:$AP$2,0))*BE48","v":426667.19092734897},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$336,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C352,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF48","v":1136542.9326342405},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$336,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C352,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG48","v":210198.13551887579},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$336,[64]Trairi!$B$2:$B$491,0),MATCH($C352,[64]Trairi!$B$2:$AP$2,0))*BH48","v":533915.36536020623},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$336,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C352,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI48","v":194586.97255141384}]
[null,353,2038,"Volume Tratado (econ. ativas) - esgoto | m3 (téórico s/ infiltração) | \"Bruto\"",38343274.784468159,114942376.67379352,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$336,[64]Aquiraz!$B$2:$B$492,0),MATCH($C353,[64]Aquiraz!$B$2:$AP$2,0))*AL49","v":1281238.7491396768},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$336,[64]Barbalha!$B$2:$B$491,0),MATCH($C353,[64]Barbalha!$B$2:$AP$2,0))*AM49","v":1560678.6898788742},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$336,[64]Cascavel!$B$2:$B$491,0),MATCH($C353,[64]Cascavel!$B$2:$AP$2,0))*AN49","v":1358541.2445505017},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$336,[64]Caucaia!$B$2:$B$491,0),MATCH($C353,[64]Caucaia!$B$2:$AP$2,0))*AO49","v":11253423.203947455},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$336,[64]Chorozinho!$B$2:$B$491,0),MATCH($C353,[64]Chorozinho!$B$2:$AP$2,0))*AP49","v":346175.31302066316},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$336,[64]Eusébio!$B$2:$B$491,0),MATCH($C353,[64]Eusébio!$B$2:$AP$2,0))*AQ49","v":3198077.8723953837},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$336,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C353,'[64]Farias Brito'!$B$2:$AP$2,0))*AR49","v":244368.63483101607},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$336,[64]Fortaleza!$B$2:$B$427,0),MATCH($C353,[64]Fortaleza!$B$2:$AP$2,0))*AS49","v":100696861.73045868},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$336,[64]Guaiúba!$B$2:$B$491,0),MATCH($C353,[64]Guaiúba!$B$2:$AP$2,0))*AT49","v":478576.01228202099},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$336,[64]Horizonte!$B$2:$B$491,0),MATCH($C353,[64]Horizonte!$B$2:$AP$2,0))*AU49","v":1703744.0988917698},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$336,[64]Itaitinga!$B$2:$B$491,0),MATCH($C353,[64]Itaitinga!$B$2:$AP$2,0))*AV49","v":2000751.23031653},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$336,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C353,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW49","v":9974767.1371059939},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$336,[64]Maracanaú!$B$2:$B$491,0),MATCH($C353,[64]Maracanaú!$B$2:$AP$2,0))*AX49","v":8857394.0552430488},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$336,[64]Maranguape!$B$2:$B$491,0),MATCH($C353,[64]Maranguape!$B$2:$AP$2,0))*AY49","v":2516446.3399475142},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$336,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C353,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ49","v":662660.79920758284},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$336,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C353,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA49","v":420695.6473424742},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$336,[64]Pacajus!$B$2:$B$491,0),MATCH($C353,[64]Pacajus!$B$2:$AP$2,0))*BB49","v":1633173.8279023466},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$336,[64]Pacatuba!$B$2:$B$491,0),MATCH($C353,[64]Pacatuba!$B$2:$AP$2,0))*BC49","v":1909908.8704671287},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$336,[64]Paracuru!$B$2:$B$491,0),MATCH($C353,[64]Paracuru!$B$2:$AP$2,0))*BD49","v":665027.88316989609},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$336,[64]Paraipaba!$B$2:$B$491,0),MATCH($C353,[64]Paraipaba!$B$2:$AP$2,0))*BE49","v":429849.10371093714},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$336,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C353,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF49","v":1145519.3787604102},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$336,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C353,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG49","v":211989.81956053377},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$336,[64]Trairi!$B$2:$B$491,0),MATCH($C353,[64]Trairi!$B$2:$AP$2,0))*BH49","v":539705.55418563413},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$336,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C353,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI49","v":196076.26194563761}]
[null,354,2039,"Volume Tratado (econ. ativas) - esgoto | m3 (téórico s/ infiltração) | \"Bruto\"",38696149.466080569,115941637.71620549,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$336,[64]Aquiraz!$B$2:$B$492,0),MATCH($C354,[64]Aquiraz!$B$2:$AP$2,0))*AL50","v":1293665.4139271663},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$336,[64]Barbalha!$B$2:$B$491,0),MATCH($C354,[64]Barbalha!$B$2:$AP$2,0))*AM50","v":1575127.2328337352},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$336,[64]Cascavel!$B$2:$B$491,0),MATCH($C354,[64]Cascavel!$B$2:$AP$2,0))*AN50","v":1370987.5843862256},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$336,[64]Caucaia!$B$2:$B$491,0),MATCH($C354,[64]Caucaia!$B$2:$AP$2,0))*AO50","v":11359969.978826188},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$336,[64]Chorozinho!$B$2:$B$491,0),MATCH($C354,[64]Chorozinho!$B$2:$AP$2,0))*AP50","v":349658.74767097569},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$336,[64]Eusébio!$B$2:$B$491,0),MATCH($C354,[64]Eusébio!$B$2:$AP$2,0))*AQ50","v":3228548.2042763988},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$336,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C354,'[64]Farias Brito'!$B$2:$AP$2,0))*AR50","v":246248.89878669358},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$336,[64]Fortaleza!$B$2:$B$427,0),MATCH($C354,[64]Fortaleza!$B$2:$AP$2,0))*AS50","v":101564854.1472486},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$336,[64]Guaiúba!$B$2:$B$491,0),MATCH($C354,[64]Guaiúba!$B$2:$AP$2,0))*AT50","v":482958.36883601005},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$336,[64]Horizonte!$B$2:$B$491,0),MATCH($C354,[64]Horizonte!$B$2:$AP$2,0))*AU50","v":1720298.1810899924},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$336,[64]Itaitinga!$B$2:$B$491,0),MATCH($C354,[64]Itaitinga!$B$2:$AP$2,0))*AV50","v":2022507.2359049232},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$336,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C354,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW50","v":10065510.534673145},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$336,[64]Maracanaú!$B$2:$B$491,0),MATCH($C354,[64]Maracanaú!$B$2:$AP$2,0))*AX50","v":8930909.605404079},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$336,[64]Maranguape!$B$2:$B$491,0),MATCH($C354,[64]Maranguape!$B$2:$AP$2,0))*AY50","v":2541120.9155272897},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$336,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C354,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ50","v":668918.78180804069},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$336,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C354,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA50","v":425522.72495097504},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$336,[64]Pacajus!$B$2:$B$491,0),MATCH($C354,[64]Pacajus!$B$2:$AP$2,0))*BB50","v":1649003.16558293},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$336,[64]Pacatuba!$B$2:$B$491,0),MATCH($C354,[64]Pacatuba!$B$2:$AP$2,0))*BC50","v":1927566.2368842911},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$336,[64]Paracuru!$B$2:$B$491,0),MATCH($C354,[64]Paracuru!$B$2:$AP$2,0))*BD50","v":670849.86522436421},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$336,[64]Paraipaba!$B$2:$B$491,0),MATCH($C354,[64]Paraipaba!$B$2:$AP$2,0))*BE50","v":432996.71455999993},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$336,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C354,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF50","v":1154082.8500263197},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$336,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C354,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG50","v":213728.03995902726},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$336,[64]Trairi!$B$2:$B$491,0),MATCH($C354,[64]Trairi!$B$2:$AP$2,0))*BH50","v":545156.1203609783},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$336,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C354,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI50","v":197597.63353769612}]
[null,355,2040,"Volume Tratado (econ. ativas) - esgoto | m3 (téórico s/ infiltração) | \"Bruto\"",39035141.908958994,116907788.01371463,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$336,[64]Aquiraz!$B$2:$B$492,0),MATCH($C355,[64]Aquiraz!$B$2:$AP$2,0))*AL51","v":1305505.3545324348},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$336,[64]Barbalha!$B$2:$B$491,0),MATCH($C355,[64]Barbalha!$B$2:$AP$2,0))*AM51","v":1589060.5075172801},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$336,[64]Cascavel!$B$2:$B$491,0),MATCH($C355,[64]Cascavel!$B$2:$AP$2,0))*AN51","v":1382974.3371530487},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$336,[64]Caucaia!$B$2:$B$491,0),MATCH($C355,[64]Caucaia!$B$2:$AP$2,0))*AO51","v":11461641.779853046},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$336,[64]Chorozinho!$B$2:$B$491,0),MATCH($C355,[64]Chorozinho!$B$2:$AP$2,0))*AP51","v":352974.67547389766},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$336,[64]Eusébio!$B$2:$B$491,0),MATCH($C355,[64]Eusébio!$B$2:$AP$2,0))*AQ51","v":3257724.6631125528},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$336,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C355,'[64]Farias Brito'!$B$2:$AP$2,0))*AR51","v":248126.10788622865},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$336,[64]Fortaleza!$B$2:$B$427,0),MATCH($C355,[64]Fortaleza!$B$2:$AP$2,0))*AS51","v":102405778.75186133},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$336,[64]Guaiúba!$B$2:$B$491,0),MATCH($C355,[64]Guaiúba!$B$2:$AP$2,0))*AT51","v":487207.11695847486},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$336,[64]Horizonte!$B$2:$B$491,0),MATCH($C355,[64]Horizonte!$B$2:$AP$2,0))*AU51","v":1736020.9830539199},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$336,[64]Itaitinga!$B$2:$B$491,0),MATCH($C355,[64]Itaitinga!$B$2:$AP$2,0))*AV51","v":2043296.9449890025},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$336,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C355,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW51","v":10152917.984664734},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$336,[64]Maracanaú!$B$2:$B$491,0),MATCH($C355,[64]Maracanaú!$B$2:$AP$2,0))*AX51","v":9002061.1783569995},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$336,[64]Maranguape!$B$2:$B$491,0),MATCH($C355,[64]Maranguape!$B$2:$AP$2,0))*AY51","v":2564611.8043690338},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$336,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C355,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ51","v":674903.01974114252},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$336,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C355,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA51","v":430046.44544428808},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$336,[64]Pacajus!$B$2:$B$491,0),MATCH($C355,[64]Pacajus!$B$2:$AP$2,0))*BB51","v":1664073.9976195116},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$336,[64]Pacatuba!$B$2:$B$491,0),MATCH($C355,[64]Pacatuba!$B$2:$AP$2,0))*BC51","v":1944514.4058832414},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$336,[64]Paracuru!$B$2:$B$491,0),MATCH($C355,[64]Paracuru!$B$2:$AP$2,0))*BD51","v":676439.08154091588},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$336,[64]Paraipaba!$B$2:$B$491,0),MATCH($C355,[64]Paraipaba!$B$2:$AP$2,0))*BE51","v":436013.65137277578},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$336,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C355,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF51","v":1162210.3180940368},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$336,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C355,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG51","v":215438.87654029019},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$336,[64]Trairi!$B$2:$B$491,0),MATCH($C355,[64]Trairi!$B$2:$AP$2,0))*BH51","v":550265.55445223837},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$336,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C355,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI51","v":199122.38220321093}]
[null,356,2041,"Volume Tratado (econ. ativas) - esgoto | m3 (téórico s/ infiltração) | \"Bruto\"",39360151.860523961,117840941.39283359,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$336,[64]Aquiraz!$B$2:$B$492,0),MATCH($C356,[64]Aquiraz!$B$2:$AP$2,0))*AL52","v":1316714.4707718522},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$336,[64]Barbalha!$B$2:$B$491,0),MATCH($C356,[64]Barbalha!$B$2:$AP$2,0))*AM52","v":1602432.2449418807},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$336,[64]Cascavel!$B$2:$B$491,0),MATCH($C356,[64]Cascavel!$B$2:$AP$2,0))*AN52","v":1394565.3729572233},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$336,[64]Caucaia!$B$2:$B$491,0),MATCH($C356,[64]Caucaia!$B$2:$AP$2,0))*AO52","v":11558400.478740925},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$336,[64]Chorozinho!$B$2:$B$491,0),MATCH($C356,[64]Chorozinho!$B$2:$AP$2,0))*AP52","v":356072.37252493756},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$336,[64]Eusébio!$B$2:$B$491,0),MATCH($C356,[64]Eusébio!$B$2:$AP$2,0))*AQ52","v":3285609.7710735244},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$336,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C356,'[64]Farias Brito'!$B$2:$AP$2,0))*AR52","v":250067.46896475516},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$336,[64]Fortaleza!$B$2:$B$427,0),MATCH($C356,[64]Fortaleza!$B$2:$AP$2,0))*AS52","v":103219685.74890077},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$336,[64]Guaiúba!$B$2:$B$491,0),MATCH($C356,[64]Guaiúba!$B$2:$AP$2,0))*AT52","v":491248.77201207745},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$336,[64]Horizonte!$B$2:$B$491,0),MATCH($C356,[64]Horizonte!$B$2:$AP$2,0))*AU52","v":1750942.193363348},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$336,[64]Itaitinga!$B$2:$B$491,0),MATCH($C356,[64]Itaitinga!$B$2:$AP$2,0))*AV52","v":2063083.2571794232},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$336,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C356,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW52","v":10236991.495477855},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$336,[64]Maracanaú!$B$2:$B$491,0),MATCH($C356,[64]Maracanaú!$B$2:$AP$2,0))*AX52","v":9070888.3837732375},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$336,[64]Maranguape!$B$2:$B$491,0),MATCH($C356,[64]Maranguape!$B$2:$AP$2,0))*AY52","v":2586886.9282413633},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$336,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C356,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ52","v":680609.02538939076},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$336,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C356,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA52","v":434296.40463852923},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$336,[64]Pacajus!$B$2:$B$491,0),MATCH($C356,[64]Pacajus!$B$2:$AP$2,0))*BB52","v":1678383.6765229327},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$336,[64]Pacatuba!$B$2:$B$491,0),MATCH($C356,[64]Pacatuba!$B$2:$AP$2,0))*BC52","v":1960751.7281676584},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$336,[64]Paracuru!$B$2:$B$491,0),MATCH($C356,[64]Paracuru!$B$2:$AP$2,0))*BD52","v":681795.53211955121},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$336,[64]Paraipaba!$B$2:$B$491,0),MATCH($C356,[64]Paraipaba!$B$2:$AP$2,0))*BE52","v":438860.71193837852},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$336,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C356,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF52","v":1169923.276078965},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$336,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C356,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG52","v":217149.71312155313},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$336,[64]Trairi!$B$2:$B$491,0),MATCH($C356,[64]Trairi!$B$2:$AP$2,0))*BH52","v":555125.93193343701},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$336,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C356,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI52","v":200608.2945239784}]
[null,357,2042,"Volume Tratado (econ. ativas) - esgoto | m3 (téórico s/ infiltração) | \"Bruto\"",{"$f":"SUMIFS($K357:$AH357,$K$18:$AH$18,E$4)","v":39527948.689879134},118313627.99679026,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$336,[64]Aquiraz!$B$2:$B$492,0),MATCH($C357,[64]Aquiraz!$B$2:$AP$2,0))*AL53","v":1322656.4911663018},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$336,[64]Barbalha!$B$2:$B$491,0),MATCH($C357,[64]Barbalha!$B$2:$AP$2,0))*AM53","v":1609141.2481479954},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$336,[64]Cascavel!$B$2:$B$491,0),MATCH($C357,[64]Cascavel!$B$2:$AP$2,0))*AN53","v":1400420.5955238508},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$336,[64]Caucaia!$B$2:$B$491,0),MATCH($C357,[64]Caucaia!$B$2:$AP$2,0))*AO53","v":11607221.026935702},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$336,[64]Chorozinho!$B$2:$B$491,0),MATCH($C357,[64]Chorozinho!$B$2:$AP$2,0))*AP53","v":357630.65805594431},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$336,[64]Eusébio!$B$2:$B$491,0),MATCH($C357,[64]Eusébio!$B$2:$AP$2,0))*AQ53","v":3299683.4778772714},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$336,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C357,'[64]Farias Brito'!$B$2:$AP$2,0))*AR53","v":250869.36870214812},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$336,[64]Fortaleza!$B$2:$B$427,0),MATCH($C357,[64]Fortaleza!$B$2:$AP$2,0))*AS53","v":103632124.10039341},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$336,[64]Guaiúba!$B$2:$B$491,0),MATCH($C357,[64]Guaiúba!$B$2:$AP$2,0))*AT53","v":493281.29027663713},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$336,[64]Horizonte!$B$2:$B$491,0),MATCH($C357,[64]Horizonte!$B$2:$AP$2,0))*AU53","v":1758442.6082046069},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$336,[64]Itaitinga!$B$2:$B$491,0),MATCH($C357,[64]Itaitinga!$B$2:$AP$2,0))*AV53","v":2074279.1428550566},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$336,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C357,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW53","v":10279549.429930689},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$336,[64]Maracanaú!$B$2:$B$491,0),MATCH($C357,[64]Maracanaú!$B$2:$AP$2,0))*AX53","v":9107574.1412693448},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$336,[64]Maranguape!$B$2:$B$491,0),MATCH($C357,[64]Maranguape!$B$2:$AP$2,0))*AY53","v":2598154.4070146293},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$336,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C357,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ53","v":683481.10058787989},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$336,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C357,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA53","v":436675.9082542464},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$336,[64]Pacajus!$B$2:$B$491,0),MATCH($C357,[64]Pacajus!$B$2:$AP$2,0))*BB53","v":1685629.8543506223},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$336,[64]Pacatuba!$B$2:$B$491,0),MATCH($C357,[64]Pacatuba!$B$2:$AP$2,0))*BC53","v":1969019.6506269553},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$336,[64]Paracuru!$B$2:$B$491,0),MATCH($C357,[64]Paracuru!$B$2:$AP$2,0))*BD53","v":684504.9820810284},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$336,[64]Paraipaba!$B$2:$B$491,0),MATCH($C357,[64]Paraipaba!$B$2:$AP$2,0))*BE53","v":440299.75976298895},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$336,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C357,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF53","v":1173884.1502033907},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$336,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C357,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG53","v":217998.61145570112},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$336,[64]Trairi!$B$2:$B$491,0),MATCH($C357,[64]Trairi!$B$2:$AP$2,0))*BH53","v":557595.36595804605},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$336,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C357,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI53","v":201459.3170349634}]
[null,358,2043,"Volume Tratado (econ. ativas) - esgoto | m3 (téórico s/ infiltração) | \"Bruto\"",39524221.780416466,118284162.80746889,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$336,[64]Aquiraz!$B$2:$B$492,0),MATCH($C358,[64]Aquiraz!$B$2:$AP$2,0))*AL54","v":1322506.9340218143},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$336,[64]Barbalha!$B$2:$B$491,0),MATCH($C358,[64]Barbalha!$B$2:$AP$2,0))*AM54","v":1608628.0830124808},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$336,[64]Cascavel!$B$2:$B$491,0),MATCH($C358,[64]Cascavel!$B$2:$AP$2,0))*AN54","v":1399969.3393383743},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$336,[64]Caucaia!$B$2:$B$491,0),MATCH($C358,[64]Caucaia!$B$2:$AP$2,0))*AO54","v":11602874.402205206},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$336,[64]Chorozinho!$B$2:$B$491,0),MATCH($C358,[64]Chorozinho!$B$2:$AP$2,0))*AP54","v":357463.1512085537},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$336,[64]Eusébio!$B$2:$B$491,0),MATCH($C358,[64]Eusébio!$B$2:$AP$2,0))*AQ54","v":3298402.2156808013},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$336,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C358,'[64]Farias Brito'!$B$2:$AP$2,0))*AR54","v":251061.82463912241},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$336,[64]Fortaleza!$B$2:$B$427,0),MATCH($C358,[64]Fortaleza!$B$2:$AP$2,0))*AS54","v":103608083.6258297},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$336,[64]Guaiúba!$B$2:$B$491,0),MATCH($C358,[64]Guaiúba!$B$2:$AP$2,0))*AT54","v":493146.01173971902},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$336,[64]Horizonte!$B$2:$B$491,0),MATCH($C358,[64]Horizonte!$B$2:$AP$2,0))*AU54","v":1757758.4213883928},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$336,[64]Itaitinga!$B$2:$B$491,0),MATCH($C358,[64]Itaitinga!$B$2:$AP$2,0))*AV54","v":2076503.4798344451},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$336,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C358,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW54","v":10276532.817493306},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$336,[64]Maracanaú!$B$2:$B$491,0),MATCH($C358,[64]Maracanaú!$B$2:$AP$2,0))*AX54","v":9109966.9255112167},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$336,[64]Maranguape!$B$2:$B$491,0),MATCH($C358,[64]Maranguape!$B$2:$AP$2,0))*AY54","v":2597310.7495292574},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$336,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C358,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ54","v":683299.35207922547},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$336,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C358,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA54","v":436983.7047418516},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$336,[64]Pacajus!$B$2:$B$491,0),MATCH($C358,[64]Pacajus!$B$2:$AP$2,0))*BB54","v":1684930.917212694},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$336,[64]Pacatuba!$B$2:$B$491,0),MATCH($C358,[64]Pacatuba!$B$2:$AP$2,0))*BC54","v":1968350.0363204575},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$336,[64]Paracuru!$B$2:$B$491,0),MATCH($C358,[64]Paracuru!$B$2:$AP$2,0))*BD54","v":684303.44101527159},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$336,[64]Paraipaba!$B$2:$B$491,0),MATCH($C358,[64]Paraipaba!$B$2:$AP$2,0))*BE54","v":440234.42274484545},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$336,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C358,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF54","v":1173383.6676589865},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$336,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C358,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG54","v":218025.9952729317},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$336,[64]Trairi!$B$2:$B$491,0),MATCH($C358,[64]Trairi!$B$2:$AP$2,0))*BH54","v":557257.25274196255},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$336,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C358,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI54","v":201407.81666475497}]
[null,359,2044,"Volume Tratado (econ. ativas) - esgoto | m3 (téórico s/ infiltração) | \"Bruto\"",39498856.089769483,118207638.86180189,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$336,[64]Aquiraz!$B$2:$B$492,0),MATCH($C359,[64]Aquiraz!$B$2:$AP$2,0))*AL55","v":1321367.9988445626},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$336,[64]Barbalha!$B$2:$B$491,0),MATCH($C359,[64]Barbalha!$B$2:$AP$2,0))*AM55","v":1607376.7172107133},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$336,[64]Cascavel!$B$2:$B$491,0),MATCH($C359,[64]Cascavel!$B$2:$AP$2,0))*AN55","v":1398972.4102886142},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$336,[64]Caucaia!$B$2:$B$491,0),MATCH($C359,[64]Caucaia!$B$2:$AP$2,0))*AO55","v":11591607.493364315},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$336,[64]Chorozinho!$B$2:$B$491,0),MATCH($C359,[64]Chorozinho!$B$2:$AP$2,0))*AP55","v":357015.48326077394},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$336,[64]Eusébio!$B$2:$B$491,0),MATCH($C359,[64]Eusébio!$B$2:$AP$2,0))*AQ55","v":3295323.9075886915},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$336,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C359,'[64]Farias Brito'!$B$2:$AP$2,0))*AR55","v":250782.30530208829},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$336,[64]Fortaleza!$B$2:$B$427,0),MATCH($C359,[64]Fortaleza!$B$2:$AP$2,0))*AS55","v":103545386.86140022},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$336,[64]Guaiúba!$B$2:$B$491,0),MATCH($C359,[64]Guaiúba!$B$2:$AP$2,0))*AT55","v":492786.10402730113},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$336,[64]Horizonte!$B$2:$B$491,0),MATCH($C359,[64]Horizonte!$B$2:$AP$2,0))*AU55","v":1755875.8955331289},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$336,[64]Itaitinga!$B$2:$B$491,0),MATCH($C359,[64]Itaitinga!$B$2:$AP$2,0))*AV55","v":2077587.8230321303},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$336,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C359,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW55","v":10268828.606235115},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$336,[64]Maracanaú!$B$2:$B$491,0),MATCH($C359,[64]Maracanaú!$B$2:$AP$2,0))*AX55","v":9107809.9988582749},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$336,[64]Maranguape!$B$2:$B$491,0),MATCH($C359,[64]Maranguape!$B$2:$AP$2,0))*AY55","v":2594481.4495212799},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$336,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C359,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ55","v":682631.81897645164},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$336,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C359,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA55","v":436712.90302439127},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$336,[64]Pacajus!$B$2:$B$491,0),MATCH($C359,[64]Pacajus!$B$2:$AP$2,0))*BB55","v":1683152.4663702569},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$336,[64]Pacatuba!$B$2:$B$491,0),MATCH($C359,[64]Pacatuba!$B$2:$AP$2,0))*BC55","v":1966760.1146666051},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$336,[64]Paracuru!$B$2:$B$491,0),MATCH($C359,[64]Paracuru!$B$2:$AP$2,0))*BD55","v":683764.81542052003},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$336,[64]Paraipaba!$B$2:$B$491,0),MATCH($C359,[64]Paraipaba!$B$2:$AP$2,0))*BE55","v":440016.36044679151},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$336,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C359,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF55","v":1172423.3859671927},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$336,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C359,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG55","v":217879.29625205358},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$336,[64]Trairi!$B$2:$B$491,0),MATCH($C359,[64]Trairi!$B$2:$AP$2,0))*BH55","v":556560.64895079087},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$336,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C359,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI55","v":201390.08702910945}]
[null,360,2045,"Volume Tratado (econ. ativas) - esgoto | m3 (téórico s/ infiltração) | \"Bruto\"",39458633.44164978,118100776.7114825,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$336,[64]Aquiraz!$B$2:$B$492,0),MATCH($C360,[64]Aquiraz!$B$2:$AP$2,0))*AL56","v":1319576.1892096438},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$336,[64]Barbalha!$B$2:$B$491,0),MATCH($C360,[64]Barbalha!$B$2:$AP$2,0))*AM56","v":1605652.1458536556},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$336,[64]Cascavel!$B$2:$B$491,0),MATCH($C360,[64]Cascavel!$B$2:$AP$2,0))*AN56","v":1397492.2900002517},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$336,[64]Caucaia!$B$2:$B$491,0),MATCH($C360,[64]Caucaia!$B$2:$AP$2,0))*AO56","v":11575974.895649375},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$336,[64]Chorozinho!$B$2:$B$491,0),MATCH($C360,[64]Chorozinho!$B$2:$AP$2,0))*AP56","v":356435.10742333613},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$336,[64]Eusébio!$B$2:$B$491,0),MATCH($C360,[64]Eusébio!$B$2:$AP$2,0))*AQ56","v":3291084.1403598213},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$336,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C360,'[64]Farias Brito'!$B$2:$AP$2,0))*AR56","v":250623.45278268095},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$336,[64]Fortaleza!$B$2:$B$427,0),MATCH($C360,[64]Fortaleza!$B$2:$AP$2,0))*AS56","v":103457802.41971667},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$336,[64]Guaiúba!$B$2:$B$491,0),MATCH($C360,[64]Guaiúba!$B$2:$AP$2,0))*AT56","v":492306.78377920861},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$336,[64]Horizonte!$B$2:$B$491,0),MATCH($C360,[64]Horizonte!$B$2:$AP$2,0))*AU56","v":1753220.117122262},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$336,[64]Itaitinga!$B$2:$B$491,0),MATCH($C360,[64]Itaitinga!$B$2:$AP$2,0))*AV56","v":2076628.2720531521},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$336,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C360,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW56","v":10258041.50543539},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$336,[64]Maracanaú!$B$2:$B$491,0),MATCH($C360,[64]Maracanaú!$B$2:$AP$2,0))*AX56","v":9102343.8642019052},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$336,[64]Maranguape!$B$2:$B$491,0),MATCH($C360,[64]Maranguape!$B$2:$AP$2,0))*AY56","v":2590733.1081841807},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$336,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C360,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ56","v":681803.85354813724},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$336,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C360,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA56","v":436029.97956751718},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$336,[64]Pacajus!$B$2:$B$491,0),MATCH($C360,[64]Pacajus!$B$2:$AP$2,0))*BB56","v":1680710.1576212456},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$336,[64]Pacatuba!$B$2:$B$491,0),MATCH($C360,[64]Pacatuba!$B$2:$AP$2,0))*BC56","v":1964528.6167437187},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$336,[64]Paracuru!$B$2:$B$491,0),MATCH($C360,[64]Paracuru!$B$2:$AP$2,0))*BD56","v":682950.13533781294},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$336,[64]Paraipaba!$B$2:$B$491,0),MATCH($C360,[64]Paraipaba!$B$2:$AP$2,0))*BE56","v":439681.50822880614},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$336,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C360,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF56","v":1171038.6152461725},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$336,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C360,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG56","v":217758.67705710937},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$336,[64]Trairi!$B$2:$B$491,0),MATCH($C360,[64]Trairi!$B$2:$AP$2,0))*BH56","v":555570.46024654666},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$336,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C360,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI56","v":201423.85776367236}]
[null,361,2046,"Volume Tratado (econ. ativas) - esgoto | m3 (téórico s/ infiltração) | \"Bruto\"",39404412.681575932,117961181.65204351,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$336,[64]Aquiraz!$B$2:$B$492,0),MATCH($C361,[64]Aquiraz!$B$2:$AP$2,0))*AL57","v":1317217.7880850316},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$336,[64]Barbalha!$B$2:$B$491,0),MATCH($C361,[64]Barbalha!$B$2:$AP$2,0))*AM57","v":1603323.9745216279},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$336,[64]Cascavel!$B$2:$B$491,0),MATCH($C361,[64]Cascavel!$B$2:$AP$2,0))*AN57","v":1395499.8203813022},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$336,[64]Caucaia!$B$2:$B$491,0),MATCH($C361,[64]Caucaia!$B$2:$AP$2,0))*AO57","v":11555503.636736954},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$336,[64]Chorozinho!$B$2:$B$491,0),MATCH($C361,[64]Chorozinho!$B$2:$AP$2,0))*AP57","v":355661.27297341911},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$336,[64]Eusébio!$B$2:$B$491,0),MATCH($C361,[64]Eusébio!$B$2:$AP$2,0))*AQ57","v":3285396.6477357266},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$336,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C361,'[64]Farias Brito'!$B$2:$AP$2,0))*AR57","v":250623.45278268095},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$336,[64]Fortaleza!$B$2:$B$427,0),MATCH($C361,[64]Fortaleza!$B$2:$AP$2,0))*AS57","v":103343458.92416978},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$336,[64]Guaiúba!$B$2:$B$491,0),MATCH($C361,[64]Guaiúba!$B$2:$AP$2,0))*AT57","v":491690.51488880388},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$336,[64]Horizonte!$B$2:$B$491,0),MATCH($C361,[64]Horizonte!$B$2:$AP$2,0))*AU57","v":1749789.7366748925},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$336,[64]Itaitinga!$B$2:$B$491,0),MATCH($C361,[64]Itaitinga!$B$2:$AP$2,0))*AV57","v":2074449.4673697785},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$336,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C361,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW57","v":10244042.977680022},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$336,[64]Maracanaú!$B$2:$B$491,0),MATCH($C361,[64]Maracanaú!$B$2:$AP$2,0))*AX57","v":9094814.4257523194},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$336,[64]Maranguape!$B$2:$B$491,0),MATCH($C361,[64]Maranguape!$B$2:$AP$2,0))*AY57","v":2585735.3197347149},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$336,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C361,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ57","v":680791.89580241952},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$336,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C361,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA57","v":435059.23679891613},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$336,[64]Pacajus!$B$2:$B$491,0),MATCH($C361,[64]Pacajus!$B$2:$AP$2,0))*BB57","v":1677508.0194836531},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$336,[64]Pacatuba!$B$2:$B$491,0),MATCH($C361,[64]Pacatuba!$B$2:$AP$2,0))*BC57","v":1961418.0438815136},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$336,[64]Paracuru!$B$2:$B$491,0),MATCH($C361,[64]Paracuru!$B$2:$AP$2,0))*BD57","v":681960.88095166872},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$336,[64]Paraipaba!$B$2:$B$491,0),MATCH($C361,[64]Paraipaba!$B$2:$AP$2,0))*BE57","v":439212.71512362652},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$336,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C361,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF57","v":1169150.2915356904},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$336,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C361,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG57","v":217624.36595354983},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$336,[64]Trairi!$B$2:$B$491,0),MATCH($C361,[64]Trairi!$B$2:$AP$2,0))*BH57","v":554270.83757222618},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$336,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C361,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI57","v":201390.08702910945}]
[null,362,2047,"Volume Tratado (econ. ativas) - esgoto | m3 (téórico s/ infiltração) | \"Bruto\"",39336293.633983195,117788758.62713033,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$336,[64]Aquiraz!$B$2:$B$492,0),MATCH($C362,[64]Aquiraz!$B$2:$AP$2,0))*AL58","v":1314230.479993856},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$336,[64]Barbalha!$B$2:$B$491,0),MATCH($C362,[64]Barbalha!$B$2:$AP$2,0))*AM58","v":1600478.4317824829},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$336,[64]Cascavel!$B$2:$B$491,0),MATCH($C362,[64]Cascavel!$B$2:$AP$2,0))*AN58","v":1393222.7122453598},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$336,[64]Caucaia!$B$2:$B$491,0),MATCH($C362,[64]Caucaia!$B$2:$AP$2,0))*AO58","v":11530119.275685549},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$336,[64]Chorozinho!$B$2:$B$491,0),MATCH($C362,[64]Chorozinho!$B$2:$AP$2,0))*AP58","v":354693.97991102282},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$336,[64]Eusébio!$B$2:$B$491,0),MATCH($C362,[64]Eusébio!$B$2:$AP$2,0))*AQ58","v":3278468.2476300113},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$336,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C362,'[64]Farias Brito'!$B$2:$AP$2,0))*AR58","v":250514.24167558836},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$336,[64]Fortaleza!$B$2:$B$427,0),MATCH($C362,[64]Fortaleza!$B$2:$AP$2,0))*AS58","v":103202150.53588365},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$336,[64]Guaiúba!$B$2:$B$491,0),MATCH($C362,[64]Guaiúba!$B$2:$AP$2,0))*AT58","v":490800.34871377487},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$336,[64]Horizonte!$B$2:$B$491,0),MATCH($C362,[64]Horizonte!$B$2:$AP$2,0))*AU58","v":1745584.75419102},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$336,[64]Itaitinga!$B$2:$B$491,0),MATCH($C362,[64]Itaitinga!$B$2:$AP$2,0))*AV58","v":2071338.0938087688},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$336,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C362,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW58","v":10226668.334407182},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$336,[64]Maracanaú!$B$2:$B$491,0),MATCH($C362,[64]Maracanaú!$B$2:$AP$2,0))*AX58","v":9084848.9925102238},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$336,[64]Maranguape!$B$2:$B$491,0),MATCH($C362,[64]Maranguape!$B$2:$AP$2,0))*AY58","v":2579553.8445472177},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$336,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C362,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ58","v":679411.95342189551},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$336,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C362,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA58","v":433845.80833816488},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$336,[64]Pacajus!$B$2:$B$491,0),MATCH($C362,[64]Pacajus!$B$2:$AP$2,0))*BB58","v":1673546.0519574792},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$336,[64]Pacatuba!$B$2:$B$491,0),MATCH($C362,[64]Pacatuba!$B$2:$AP$2,0))*BC58","v":1957766.5018258814},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$336,[64]Paracuru!$B$2:$B$491,0),MATCH($C362,[64]Paracuru!$B$2:$AP$2,0))*BD58","v":680738.86082760792},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$336,[64]Paraipaba!$B$2:$B$491,0),MATCH($C362,[64]Paraipaba!$B$2:$AP$2,0))*BE58","v":438676.9515748499},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$336,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C362,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF58","v":1166947.2472067948},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$336,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C362,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG58","v":217463.97502405645},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$336,[64]Trairi!$B$2:$B$491,0),MATCH($C362,[64]Trairi!$B$2:$AP$2,0))*BH58","v":552661.78092782933},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$336,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C362,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI58","v":201320.85702325552}]
[null,363,2048,"Volume Tratado (econ. ativas) - esgoto | m3 (téórico s/ infiltração) | \"Bruto\"",39253927.453473099,117583676.83180252,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$336,[64]Aquiraz!$B$2:$B$492,0),MATCH($C363,[64]Aquiraz!$B$2:$AP$2,0))*AL59","v":1310692.8783069376},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$336,[64]Barbalha!$B$2:$B$491,0),MATCH($C363,[64]Barbalha!$B$2:$AP$2,0))*AM59","v":1596856.8319326618},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$336,[64]Cascavel!$B$2:$B$491,0),MATCH($C363,[64]Cascavel!$B$2:$AP$2,0))*AN59","v":1390376.3270754318},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$336,[64]Caucaia!$B$2:$B$491,0),MATCH($C363,[64]Caucaia!$B$2:$AP$2,0))*AO59","v":11499970.694378162},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$336,[64]Chorozinho!$B$2:$B$491,0),MATCH($C363,[64]Chorozinho!$B$2:$AP$2,0))*AP59","v":353533.22823614726},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$336,[64]Eusébio!$B$2:$B$491,0),MATCH($C363,[64]Eusébio!$B$2:$AP$2,0))*AQ59","v":3270195.531085874},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$336,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C363,'[64]Farias Brito'!$B$2:$AP$2,0))*AR59","v":250498.2036808405},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$336,[64]Fortaleza!$B$2:$B$427,0),MATCH($C363,[64]Fortaleza!$B$2:$AP$2,0))*AS59","v":103033980.17429622},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$336,[64]Guaiúba!$B$2:$B$491,0),MATCH($C363,[64]Guaiúba!$B$2:$AP$2,0))*AT59","v":489841.70821758982},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$336,[64]Horizonte!$B$2:$B$491,0),MATCH($C363,[64]Horizonte!$B$2:$AP$2,0))*AU59","v":1740494.5122368587},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$336,[64]Itaitinga!$B$2:$B$491,0),MATCH($C363,[64]Itaitinga!$B$2:$AP$2,0))*AV59","v":2067258.7373621115},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$336,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C363,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW59","v":10205999.919897785},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$336,[64]Maracanaú!$B$2:$B$491,0),MATCH($C363,[64]Maracanaú!$B$2:$AP$2,0))*AX59","v":9072595.2005236447},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$336,[64]Maranguape!$B$2:$B$491,0),MATCH($C363,[64]Maranguape!$B$2:$AP$2,0))*AY59","v":2571991.4014986842},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$336,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C363,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ59","v":677848.0187239683},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$336,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C363,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA59","v":432329.02276222577},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$336,[64]Pacajus!$B$2:$B$491,0),MATCH($C363,[64]Pacajus!$B$2:$AP$2,0))*BB59","v":1668878.5285704799},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$336,[64]Pacatuba!$B$2:$B$491,0),MATCH($C363,[64]Pacatuba!$B$2:$AP$2,0))*BC59","v":1953303.5059801089},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$336,[64]Paracuru!$B$2:$B$491,0),MATCH($C363,[64]Paracuru!$B$2:$AP$2,0))*BD59","v":679225.88353115181},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$336,[64]Paraipaba!$B$2:$B$491,0),MATCH($C363,[64]Paraipaba!$B$2:$AP$2,0))*BE59","v":438141.18802607333},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$336,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C363,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF59","v":1164303.59401212},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$336,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C363,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG59","v":217250.1204513986},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$336,[64]Trairi!$B$2:$B$491,0),MATCH($C363,[64]Trairi!$B$2:$AP$2,0))*BH59","v":550805.17710737151},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$336,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C363,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI59","v":201233.89738175611}]
[null,364,2049,"Volume Tratado (econ. ativas) - esgoto | m3 (téórico s/ infiltração) | \"Bruto\"",39158212.981077708,117345523.60850133,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$336,[64]Aquiraz!$B$2:$B$492,0),MATCH($C364,[64]Aquiraz!$B$2:$AP$2,0))*AL60","v":1306526.3696534561},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$336,[64]Barbalha!$B$2:$B$491,0),MATCH($C364,[64]Barbalha!$B$2:$AP$2,0))*AM60","v":1593062.774947135},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$336,[64]Cascavel!$B$2:$B$491,0),MATCH($C364,[64]Cascavel!$B$2:$AP$2,0))*AN60","v":1387074.5202783155},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$336,[64]Caucaia!$B$2:$B$491,0),MATCH($C364,[64]Caucaia!$B$2:$AP$2,0))*AO60","v":11464983.451873295},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$336,[64]Chorozinho!$B$2:$B$491,0),MATCH($C364,[64]Chorozinho!$B$2:$AP$2,0))*AP60","v":352227.38260191225},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$336,[64]Eusébio!$B$2:$B$491,0),MATCH($C364,[64]Eusébio!$B$2:$AP$2,0))*AQ60","v":3260578.4981033136},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$336,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C364,'[64]Farias Brito'!$B$2:$AP$2,0))*AR60","v":250388.99257374796},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$336,[64]Fortaleza!$B$2:$B$427,0),MATCH($C364,[64]Fortaleza!$B$2:$AP$2,0))*AS60","v":102838947.83940749},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$336,[64]Guaiúba!$B$2:$B$491,0),MATCH($C364,[64]Guaiúba!$B$2:$AP$2,0))*AT60","v":488677.64475793648},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$336,[64]Horizonte!$B$2:$B$491,0),MATCH($C364,[64]Horizonte!$B$2:$AP$2,0))*AU60","v":1734684.9969630877},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$336,[64]Itaitinga!$B$2:$B$491,0),MATCH($C364,[64]Itaitinga!$B$2:$AP$2,0))*AV60","v":2062211.398029807},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$336,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C364,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW60","v":10182037.734151833},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$336,[64]Maracanaú!$B$2:$B$491,0),MATCH($C364,[64]Maracanaú!$B$2:$AP$2,0))*AX60","v":9057979.2317685708},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$336,[64]Maranguape!$B$2:$B$491,0),MATCH($C364,[64]Maranguape!$B$2:$AP$2,0))*AY60","v":2563376.7924607894},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$336,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C364,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ60","v":676008.09554993629},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$336,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C364,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA60","v":430448.20864806126},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$336,[64]Pacajus!$B$2:$B$491,0),MATCH($C364,[64]Pacajus!$B$2:$AP$2,0))*BB60","v":1663396.9022671436},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$336,[64]Pacatuba!$B$2:$B$491,0),MATCH($C364,[64]Pacatuba!$B$2:$AP$2,0))*BC60","v":1948299.5409409092},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$336,[64]Paracuru!$B$2:$B$491,0),MATCH($C364,[64]Paracuru!$B$2:$AP$2,0))*BD60","v":677538.33193125855},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$336,[64]Paraipaba!$B$2:$B$491,0),MATCH($C364,[64]Paraipaba!$B$2:$AP$2,0))*BE60","v":437337.54270290834},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$336,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C364,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF60","v":1161156.3878279831},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$336,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C364,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG60","v":216982.80223557627},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$336,[64]Trairi!$B$2:$B$491,0),MATCH($C364,[64]Trairi!$B$2:$AP$2,0))*BH60","v":548577.252522822},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$336,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C364,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI60","v":201233.89738175611}]
[null,365,2050,"Volume Tratado (econ. ativas) - esgoto | m3 (téórico s/ infiltração) | \"Bruto\"",39048225.608286224,117073956.49261135,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$336,[64]Aquiraz!$B$2:$B$492,0),MATCH($C365,[64]Aquiraz!$B$2:$AP$2,0))*AL61","v":1301730.9540334113},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$336,[64]Barbalha!$B$2:$B$491,0),MATCH($C365,[64]Barbalha!$B$2:$AP$2,0))*AM61","v":1588578.8894187852},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$336,[64]Cascavel!$B$2:$B$491,0),MATCH($C365,[64]Cascavel!$B$2:$AP$2,0))*AN61","v":1383203.4364472136},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$336,[64]Caucaia!$B$2:$B$491,0),MATCH($C365,[64]Caucaia!$B$2:$AP$2,0))*AO61","v":11425008.666287947},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$336,[64]Chorozinho!$B$2:$B$491,0),MATCH($C365,[64]Chorozinho!$B$2:$AP$2,0))*AP61","v":350728.07835519797},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$336,[64]Eusébio!$B$2:$B$491,0),MATCH($C365,[64]Eusébio!$B$2:$AP$2,0))*AQ61","v":3249720.5576391332},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$336,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C365,'[64]Farias Brito'!$B$2:$AP$2,0))*AR61","v":250310.33002807992},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$336,[64]Fortaleza!$B$2:$B$427,0),MATCH($C365,[64]Fortaleza!$B$2:$AP$2,0))*AS61","v":102616538.93402779},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$336,[64]Guaiúba!$B$2:$B$491,0),MATCH($C365,[64]Guaiúba!$B$2:$AP$2,0))*AT61","v":487376.63265597104},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$336,[64]Horizonte!$B$2:$B$491,0),MATCH($C365,[64]Horizonte!$B$2:$AP$2,0))*AU61","v":1728045.5509359208},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$336,[64]Itaitinga!$B$2:$B$491,0),MATCH($C365,[64]Itaitinga!$B$2:$AP$2,0))*AV61","v":2056196.075811855},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$336,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C365,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW61","v":10154699.432888407},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$336,[64]Maracanaú!$B$2:$B$491,0),MATCH($C365,[64]Maracanaú!$B$2:$AP$2,0))*AX61","v":9041074.9042690136},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$336,[64]Maranguape!$B$2:$B$491,0),MATCH($C365,[64]Maranguape!$B$2:$AP$2,0))*AY61","v":2553512.7363105286},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$336,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C365,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ61","v":673892.18389979936},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$336,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C365,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA61","v":428385.38026478403},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$336,[64]Pacajus!$B$2:$B$491,0),MATCH($C365,[64]Pacajus!$B$2:$AP$2,0))*BB61","v":1657155.446575226},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$336,[64]Pacatuba!$B$2:$B$491,0),MATCH($C365,[64]Pacatuba!$B$2:$AP$2,0))*BC61","v":1942484.1221115687},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$336,[64]Paracuru!$B$2:$B$491,0),MATCH($C365,[64]Paracuru!$B$2:$AP$2,0))*BD61","v":675618.01459344884},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$336,[64]Paraipaba!$B$2:$B$491,0),MATCH($C365,[64]Paraipaba!$B$2:$AP$2,0))*BE61","v":436466.92693614628},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$336,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C365,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF61","v":1157568.5727780671},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$336,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C365,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG61","v":216715.48401975393},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$336,[64]Trairi!$B$2:$B$491,0),MATCH($C365,[64]Trairi!$B$2:$AP$2,0))*BH61","v":546039.89396819624},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$336,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C365,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI61","v":201130.89664133923}]
[null,366,2051,"Volume Tratado (econ. ativas) - esgoto | m3 (téórico s/ infiltração) | \"Bruto\"",38923786.513098612,116768727.12924567,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$336,[64]Aquiraz!$B$2:$B$492,0),MATCH($C366,[64]Aquiraz!$B$2:$AP$2,0))*AL62","v":1296306.6314468032},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$336,[64]Barbalha!$B$2:$B$491,0),MATCH($C366,[64]Barbalha!$B$2:$AP$2,0))*AM62","v":1583405.1753476122},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$336,[64]Cascavel!$B$2:$B$491,0),MATCH($C366,[64]Cascavel!$B$2:$AP$2,0))*AN62","v":1379047.7140991187},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$336,[64]Caucaia!$B$2:$B$491,0),MATCH($C366,[64]Caucaia!$B$2:$AP$2,0))*AO62","v":11380120.778563615},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$336,[64]Chorozinho!$B$2:$B$491,0),MATCH($C366,[64]Chorozinho!$B$2:$AP$2,0))*AP62","v":348986.9508428846},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$336,[64]Eusébio!$B$2:$B$491,0),MATCH($C366,[64]Eusébio!$B$2:$AP$2,0))*AQ62","v":3237311.4828229262},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$336,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C366,'[64]Farias Brito'!$B$2:$AP$2,0))*AR62","v":250294.29203333205},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$336,[64]Fortaleza!$B$2:$B$427,0),MATCH($C366,[64]Fortaleza!$B$2:$AP$2,0))*AS62","v":102366238.86096744},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$336,[64]Guaiúba!$B$2:$B$491,0),MATCH($C366,[64]Guaiúba!$B$2:$AP$2,0))*AT62","v":485870.19759053743},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$336,[64]Horizonte!$B$2:$B$491,0),MATCH($C366,[64]Horizonte!$B$2:$AP$2,0))*AU62","v":1720520.8454384648},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$336,[64]Itaitinga!$B$2:$B$491,0),MATCH($C366,[64]Itaitinga!$B$2:$AP$2,0))*AV62","v":2049281.9123429446},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$336,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C366,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW62","v":10123902.671826597},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$336,[64]Maracanaú!$B$2:$B$491,0),MATCH($C366,[64]Maracanaú!$B$2:$AP$2,0))*AX62","v":9021808.4000009596},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$336,[64]Maranguape!$B$2:$B$491,0),MATCH($C366,[64]Maranguape!$B$2:$AP$2,0))*AY62","v":2542399.2330479007},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$336,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C366,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ62","v":671500.28377355775},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$336,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C366,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA62","v":425958.52334328141},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$336,[64]Pacajus!$B$2:$B$491,0),MATCH($C366,[64]Pacajus!$B$2:$AP$2,0))*BB62","v":1650154.1614947272},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$336,[64]Pacatuba!$B$2:$B$491,0),MATCH($C366,[64]Pacatuba!$B$2:$AP$2,0))*BC62","v":1935924.8706412665},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$336,[64]Paracuru!$B$2:$B$491,0),MATCH($C366,[64]Paracuru!$B$2:$AP$2,0))*BD62","v":673464.93151772278},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$336,[64]Paraipaba!$B$2:$B$491,0),MATCH($C366,[64]Paraipaba!$B$2:$AP$2,0))*BE62","v":435596.31116938416},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$336,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C366,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF62","v":1153603.092986055},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$336,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C366,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG62","v":216448.1658039316},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$336,[64]Trairi!$B$2:$B$491,0),MATCH($C366,[64]Trairi!$B$2:$AP$2,0))*BH62","v":543254.9882375095},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$336,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C366,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI62","v":201113.16700569371}]
[null,367,2052,"Volume Tratado (econ. ativas) - esgoto | m3 (téórico s/ infiltração) | \"Bruto\"",{"$f":"SUMIFS($K367:$AH367,$K$18:$AH$18,E$4)","v":38784832.104924239},116428601.07544804,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$336,[64]Aquiraz!$B$2:$B$492,0),MATCH($C367,[64]Aquiraz!$B$2:$AP$2,0))*AL63","v":1290253.4018936318},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$336,[64]Barbalha!$B$2:$B$491,0),MATCH($C367,[64]Barbalha!$B$2:$AP$2,0))*AM63","v":1577714.0898693218},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$336,[64]Cascavel!$B$2:$B$491,0),MATCH($C367,[64]Cascavel!$B$2:$AP$2,0))*AN63","v":1374436.5701238357},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$336,[64]Caucaia!$B$2:$B$491,0),MATCH($C367,[64]Caucaia!$B$2:$AP$2,0))*AO63","v":11330170.906817302},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$336,[64]Chorozinho!$B$2:$B$491,0),MATCH($C367,[64]Chorozinho!$B$2:$AP$2,0))*AP63","v":347100.72937121184},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$336,[64]Eusébio!$B$2:$B$491,0),MATCH($C367,[64]Eusébio!$B$2:$AP$2,0))*AQ63","v":3223558.0915682972},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$336,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C367,'[64]Farias Brito'!$B$2:$AP$2,0))*AR63","v":250107.94580864263},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$336,[64]Fortaleza!$B$2:$B$427,0),MATCH($C367,[64]Fortaleza!$B$2:$AP$2,0))*AS63","v":102087635.94247469},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$336,[64]Guaiúba!$B$2:$B$491,0),MATCH($C367,[64]Guaiúba!$B$2:$AP$2,0))*AT63","v":484226.81388279155},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$336,[64]Horizonte!$B$2:$B$491,0),MATCH($C367,[64]Horizonte!$B$2:$AP$2,0))*AU63","v":1712166.2091876131},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$336,[64]Itaitinga!$B$2:$B$491,0),MATCH($C367,[64]Itaitinga!$B$2:$AP$2,0))*AV63","v":2041330.6243536978},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$336,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C367,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW63","v":10089729.795247316},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$336,[64]Maracanaú!$B$2:$B$491,0),MATCH($C367,[64]Maracanaú!$B$2:$AP$2,0))*AX63","v":9000032.0829163771},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$336,[64]Maranguape!$B$2:$B$491,0),MATCH($C367,[64]Maranguape!$B$2:$AP$2,0))*AY63","v":2530036.2826729068},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$336,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C367,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ63","v":668924.39132991282},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$336,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C367,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA63","v":423228.30930659105},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$336,[64]Pacajus!$B$2:$B$491,0),MATCH($C367,[64]Pacajus!$B$2:$AP$2,0))*BB63","v":1642338.7734978911},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$336,[64]Pacatuba!$B$2:$B$491,0),MATCH($C367,[64]Pacatuba!$B$2:$AP$2,0))*BC63","v":1928621.7865300023},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$336,[64]Paracuru!$B$2:$B$491,0),MATCH($C367,[64]Paracuru!$B$2:$AP$2,0))*BD63","v":670962.69983512245},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$336,[64]Paraipaba!$B$2:$B$491,0),MATCH($C367,[64]Paraipaba!$B$2:$AP$2,0))*BE63","v":434524.78407183086},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$336,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C367,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF63","v":1149134.0602045807},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$336,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C367,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG63","v":216073.92030178034},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$336,[64]Trairi!$B$2:$B$491,0),MATCH($C367,[64]Trairi!$B$2:$AP$2,0))*BH63","v":540098.76174273109},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$336,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C367,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI63","v":201026.20736419427}]
[null,368,2053,"Volume Tratado (econ. ativas) - esgoto | m3 (téórico s/ infiltração) | \"Bruto\"",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$336,[64]Aquiraz!$B$2:$B$492,0),MATCH($C368,[64]Aquiraz!$B$2:$AP$2,0))*AL64","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$336,[64]Barbalha!$B$2:$B$491,0),MATCH($C368,[64]Barbalha!$B$2:$AP$2,0))*AM64","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$336,[64]Cascavel!$B$2:$B$491,0),MATCH($C368,[64]Cascavel!$B$2:$AP$2,0))*AN64","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$336,[64]Caucaia!$B$2:$B$491,0),MATCH($C368,[64]Caucaia!$B$2:$AP$2,0))*AO64","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$336,[64]Chorozinho!$B$2:$B$491,0),MATCH($C368,[64]Chorozinho!$B$2:$AP$2,0))*AP64","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$336,[64]Eusébio!$B$2:$B$491,0),MATCH($C368,[64]Eusébio!$B$2:$AP$2,0))*AQ64","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$336,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C368,'[64]Farias Brito'!$B$2:$AP$2,0))*AR64","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$336,[64]Fortaleza!$B$2:$B$427,0),MATCH($C368,[64]Fortaleza!$B$2:$AP$2,0))*AS64","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$336,[64]Guaiúba!$B$2:$B$491,0),MATCH($C368,[64]Guaiúba!$B$2:$AP$2,0))*AT64","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$336,[64]Horizonte!$B$2:$B$491,0),MATCH($C368,[64]Horizonte!$B$2:$AP$2,0))*AU64","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$336,[64]Itaitinga!$B$2:$B$491,0),MATCH($C368,[64]Itaitinga!$B$2:$AP$2,0))*AV64","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$336,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C368,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW64","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$336,[64]Maracanaú!$B$2:$B$491,0),MATCH($C368,[64]Maracanaú!$B$2:$AP$2,0))*AX64","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$336,[64]Maranguape!$B$2:$B$491,0),MATCH($C368,[64]Maranguape!$B$2:$AP$2,0))*AY64","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$336,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C368,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ64","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$336,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C368,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA64","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$336,[64]Pacajus!$B$2:$B$491,0),MATCH($C368,[64]Pacajus!$B$2:$AP$2,0))*BB64","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$336,[64]Pacatuba!$B$2:$B$491,0),MATCH($C368,[64]Pacatuba!$B$2:$AP$2,0))*BC64","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$336,[64]Paracuru!$B$2:$B$491,0),MATCH($C368,[64]Paracuru!$B$2:$AP$2,0))*BD64","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$336,[64]Paraipaba!$B$2:$B$491,0),MATCH($C368,[64]Paraipaba!$B$2:$AP$2,0))*BE64","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$336,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C368,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF64","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$336,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C368,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG64","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$336,[64]Trairi!$B$2:$B$491,0),MATCH($C368,[64]Trairi!$B$2:$AP$2,0))*BH64","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$336,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C368,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI64","v":0}]
[null,369,2054,"Volume Tratado (econ. ativas) - esgoto | m3 (téórico s/ infiltração) | \"Bruto\"",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$336,[64]Aquiraz!$B$2:$B$492,0),MATCH($C369,[64]Aquiraz!$B$2:$AP$2,0))*AL65","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$336,[64]Barbalha!$B$2:$B$491,0),MATCH($C369,[64]Barbalha!$B$2:$AP$2,0))*AM65","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$336,[64]Cascavel!$B$2:$B$491,0),MATCH($C369,[64]Cascavel!$B$2:$AP$2,0))*AN65","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$336,[64]Caucaia!$B$2:$B$491,0),MATCH($C369,[64]Caucaia!$B$2:$AP$2,0))*AO65","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$336,[64]Chorozinho!$B$2:$B$491,0),MATCH($C369,[64]Chorozinho!$B$2:$AP$2,0))*AP65","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$336,[64]Eusébio!$B$2:$B$491,0),MATCH($C369,[64]Eusébio!$B$2:$AP$2,0))*AQ65","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$336,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C369,'[64]Farias Brito'!$B$2:$AP$2,0))*AR65","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$336,[64]Fortaleza!$B$2:$B$427,0),MATCH($C369,[64]Fortaleza!$B$2:$AP$2,0))*AS65","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$336,[64]Guaiúba!$B$2:$B$491,0),MATCH($C369,[64]Guaiúba!$B$2:$AP$2,0))*AT65","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$336,[64]Horizonte!$B$2:$B$491,0),MATCH($C369,[64]Horizonte!$B$2:$AP$2,0))*AU65","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$336,[64]Itaitinga!$B$2:$B$491,0),MATCH($C369,[64]Itaitinga!$B$2:$AP$2,0))*AV65","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$336,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C369,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW65","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$336,[64]Maracanaú!$B$2:$B$491,0),MATCH($C369,[64]Maracanaú!$B$2:$AP$2,0))*AX65","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$336,[64]Maranguape!$B$2:$B$491,0),MATCH($C369,[64]Maranguape!$B$2:$AP$2,0))*AY65","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$336,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C369,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ65","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$336,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C369,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA65","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$336,[64]Pacajus!$B$2:$B$491,0),MATCH($C369,[64]Pacajus!$B$2:$AP$2,0))*BB65","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$336,[64]Pacatuba!$B$2:$B$491,0),MATCH($C369,[64]Pacatuba!$B$2:$AP$2,0))*BC65","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$336,[64]Paracuru!$B$2:$B$491,0),MATCH($C369,[64]Paracuru!$B$2:$AP$2,0))*BD65","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$336,[64]Paraipaba!$B$2:$B$491,0),MATCH($C369,[64]Paraipaba!$B$2:$AP$2,0))*BE65","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$336,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C369,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF65","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$336,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C369,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG65","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$336,[64]Trairi!$B$2:$B$491,0),MATCH($C369,[64]Trairi!$B$2:$AP$2,0))*BH65","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$336,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C369,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI65","v":0}]
[null,370,2055,"Volume Tratado (econ. ativas) - esgoto | m3 (téórico s/ infiltração) | \"Bruto\"",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$336,[64]Aquiraz!$B$2:$B$492,0),MATCH($C370,[64]Aquiraz!$B$2:$AP$2,0))*AL66","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$336,[64]Barbalha!$B$2:$B$491,0),MATCH($C370,[64]Barbalha!$B$2:$AP$2,0))*AM66","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$336,[64]Cascavel!$B$2:$B$491,0),MATCH($C370,[64]Cascavel!$B$2:$AP$2,0))*AN66","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$336,[64]Caucaia!$B$2:$B$491,0),MATCH($C370,[64]Caucaia!$B$2:$AP$2,0))*AO66","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$336,[64]Chorozinho!$B$2:$B$491,0),MATCH($C370,[64]Chorozinho!$B$2:$AP$2,0))*AP66","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$336,[64]Eusébio!$B$2:$B$491,0),MATCH($C370,[64]Eusébio!$B$2:$AP$2,0))*AQ66","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$336,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C370,'[64]Farias Brito'!$B$2:$AP$2,0))*AR66","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$336,[64]Fortaleza!$B$2:$B$427,0),MATCH($C370,[64]Fortaleza!$B$2:$AP$2,0))*AS66","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$336,[64]Guaiúba!$B$2:$B$491,0),MATCH($C370,[64]Guaiúba!$B$2:$AP$2,0))*AT66","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$336,[64]Horizonte!$B$2:$B$491,0),MATCH($C370,[64]Horizonte!$B$2:$AP$2,0))*AU66","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$336,[64]Itaitinga!$B$2:$B$491,0),MATCH($C370,[64]Itaitinga!$B$2:$AP$2,0))*AV66","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$336,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C370,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW66","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$336,[64]Maracanaú!$B$2:$B$491,0),MATCH($C370,[64]Maracanaú!$B$2:$AP$2,0))*AX66","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$336,[64]Maranguape!$B$2:$B$491,0),MATCH($C370,[64]Maranguape!$B$2:$AP$2,0))*AY66","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$336,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C370,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ66","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$336,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C370,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA66","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$336,[64]Pacajus!$B$2:$B$491,0),MATCH($C370,[64]Pacajus!$B$2:$AP$2,0))*BB66","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$336,[64]Pacatuba!$B$2:$B$491,0),MATCH($C370,[64]Pacatuba!$B$2:$AP$2,0))*BC66","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$336,[64]Paracuru!$B$2:$B$491,0),MATCH($C370,[64]Paracuru!$B$2:$AP$2,0))*BD66","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$336,[64]Paraipaba!$B$2:$B$491,0),MATCH($C370,[64]Paraipaba!$B$2:$AP$2,0))*BE66","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$336,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C370,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF66","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$336,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C370,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG66","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$336,[64]Trairi!$B$2:$B$491,0),MATCH($C370,[64]Trairi!$B$2:$AP$2,0))*BH66","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$336,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C370,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI66","v":0}]
[null,371,2056,"Volume Tratado (econ. ativas) - esgoto | m3 (téórico s/ infiltração) | \"Bruto\"",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$336,[64]Aquiraz!$B$2:$B$492,0),MATCH($C371,[64]Aquiraz!$B$2:$AP$2,0))*AL67","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$336,[64]Barbalha!$B$2:$B$491,0),MATCH($C371,[64]Barbalha!$B$2:$AP$2,0))*AM67","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$336,[64]Cascavel!$B$2:$B$491,0),MATCH($C371,[64]Cascavel!$B$2:$AP$2,0))*AN67","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$336,[64]Caucaia!$B$2:$B$491,0),MATCH($C371,[64]Caucaia!$B$2:$AP$2,0))*AO67","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$336,[64]Chorozinho!$B$2:$B$491,0),MATCH($C371,[64]Chorozinho!$B$2:$AP$2,0))*AP67","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$336,[64]Eusébio!$B$2:$B$491,0),MATCH($C371,[64]Eusébio!$B$2:$AP$2,0))*AQ67","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$336,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C371,'[64]Farias Brito'!$B$2:$AP$2,0))*AR67","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$336,[64]Fortaleza!$B$2:$B$427,0),MATCH($C371,[64]Fortaleza!$B$2:$AP$2,0))*AS67","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$336,[64]Guaiúba!$B$2:$B$491,0),MATCH($C371,[64]Guaiúba!$B$2:$AP$2,0))*AT67","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$336,[64]Horizonte!$B$2:$B$491,0),MATCH($C371,[64]Horizonte!$B$2:$AP$2,0))*AU67","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$336,[64]Itaitinga!$B$2:$B$491,0),MATCH($C371,[64]Itaitinga!$B$2:$AP$2,0))*AV67","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$336,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C371,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW67","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$336,[64]Maracanaú!$B$2:$B$491,0),MATCH($C371,[64]Maracanaú!$B$2:$AP$2,0))*AX67","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$336,[64]Maranguape!$B$2:$B$491,0),MATCH($C371,[64]Maranguape!$B$2:$AP$2,0))*AY67","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$336,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C371,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ67","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$336,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C371,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA67","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$336,[64]Pacajus!$B$2:$B$491,0),MATCH($C371,[64]Pacajus!$B$2:$AP$2,0))*BB67","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$336,[64]Pacatuba!$B$2:$B$491,0),MATCH($C371,[64]Pacatuba!$B$2:$AP$2,0))*BC67","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$336,[64]Paracuru!$B$2:$B$491,0),MATCH($C371,[64]Paracuru!$B$2:$AP$2,0))*BD67","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$336,[64]Paraipaba!$B$2:$B$491,0),MATCH($C371,[64]Paraipaba!$B$2:$AP$2,0))*BE67","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$336,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C371,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF67","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$336,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C371,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG67","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$336,[64]Trairi!$B$2:$B$491,0),MATCH($C371,[64]Trairi!$B$2:$AP$2,0))*BH67","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$336,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C371,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI67","v":0}]
[null,372,2057,"Volume Tratado (econ. ativas) - esgoto | m3 (téórico s/ infiltração) | \"Bruto\"",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$336,[64]Aquiraz!$B$2:$B$492,0),MATCH($C372,[64]Aquiraz!$B$2:$AP$2,0))*AL68","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$336,[64]Barbalha!$B$2:$B$491,0),MATCH($C372,[64]Barbalha!$B$2:$AP$2,0))*AM68","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$336,[64]Cascavel!$B$2:$B$491,0),MATCH($C372,[64]Cascavel!$B$2:$AP$2,0))*AN68","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$336,[64]Caucaia!$B$2:$B$491,0),MATCH($C372,[64]Caucaia!$B$2:$AP$2,0))*AO68","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$336,[64]Chorozinho!$B$2:$B$491,0),MATCH($C372,[64]Chorozinho!$B$2:$AP$2,0))*AP68","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$336,[64]Eusébio!$B$2:$B$491,0),MATCH($C372,[64]Eusébio!$B$2:$AP$2,0))*AQ68","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$336,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C372,'[64]Farias Brito'!$B$2:$AP$2,0))*AR68","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$336,[64]Fortaleza!$B$2:$B$427,0),MATCH($C372,[64]Fortaleza!$B$2:$AP$2,0))*AS68","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$336,[64]Guaiúba!$B$2:$B$491,0),MATCH($C372,[64]Guaiúba!$B$2:$AP$2,0))*AT68","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$336,[64]Horizonte!$B$2:$B$491,0),MATCH($C372,[64]Horizonte!$B$2:$AP$2,0))*AU68","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$336,[64]Itaitinga!$B$2:$B$491,0),MATCH($C372,[64]Itaitinga!$B$2:$AP$2,0))*AV68","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$336,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C372,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW68","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$336,[64]Maracanaú!$B$2:$B$491,0),MATCH($C372,[64]Maracanaú!$B$2:$AP$2,0))*AX68","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$336,[64]Maranguape!$B$2:$B$491,0),MATCH($C372,[64]Maranguape!$B$2:$AP$2,0))*AY68","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$336,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C372,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ68","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$336,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C372,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA68","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$336,[64]Pacajus!$B$2:$B$491,0),MATCH($C372,[64]Pacajus!$B$2:$AP$2,0))*BB68","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$336,[64]Pacatuba!$B$2:$B$491,0),MATCH($C372,[64]Pacatuba!$B$2:$AP$2,0))*BC68","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$336,[64]Paracuru!$B$2:$B$491,0),MATCH($C372,[64]Paracuru!$B$2:$AP$2,0))*BD68","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$336,[64]Paraipaba!$B$2:$B$491,0),MATCH($C372,[64]Paraipaba!$B$2:$AP$2,0))*BE68","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$336,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C372,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF68","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$336,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C372,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG68","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$336,[64]Trairi!$B$2:$B$491,0),MATCH($C372,[64]Trairi!$B$2:$AP$2,0))*BH68","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$336,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C372,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI68","v":0}]
[null,null,null,""]
["Volume de esgoto com infiltração ",{"$f":"ROW(C374)","v":374},"Volume Tratado (econ. ativas) - esgoto | m3 (c/ infiltração)",""]
[null,375,2020,{"$f":"IF(C375=\"\",\"\",IF(AND(COUNT(C375)>0,COUNT(C374)=0),C374,D374))","v":"Volume Tratado (econ. ativas) - esgoto | m3 (c/ infiltração)"},{"$f":"SUMIFS($K375:$AH375,$K$18:$AH$18,E$4)","v":10673757.45893861},68646288.780988425,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$374,[64]Aquiraz!$B$2:$B$492,0),MATCH($C375,[64]Aquiraz!$B$2:$AP$2,0))*AL33","v":413006.33180530561},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$374,[64]Barbalha!$B$2:$B$491,0),MATCH($C375,[64]Barbalha!$B$2:$AP$2,0))*AM33","v":269868.67323460383},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$374,[64]Cascavel!$B$2:$B$491,0),MATCH($C375,[64]Cascavel!$B$2:$AP$2,0))*AN33","v":43933.239142211576},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$374,[64]Caucaia!$B$2:$B$491,0),MATCH($C375,[64]Caucaia!$B$2:$AP$2,0))*AO33","v":4847913.9901004955},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$374,[64]Chorozinho!$B$2:$B$491,0),MATCH($C375,[64]Chorozinho!$B$2:$AP$2,0))*AP33","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$374,[64]Eusébio!$B$2:$B$491,0),MATCH($C375,[64]Eusébio!$B$2:$AP$2,0))*AQ33","v":290611.89889405906},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$374,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C375,'[64]Farias Brito'!$B$2:$AP$2,0))*AR33","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$374,[64]Fortaleza!$B$2:$B$427,0),MATCH($C375,[64]Fortaleza!$B$2:$AP$2,0))*AS33","v":62709213.533818714},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$374,[64]Guaiúba!$B$2:$B$491,0),MATCH($C375,[64]Guaiúba!$B$2:$AP$2,0))*AT33","v":84925.241760730147},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$374,[64]Horizonte!$B$2:$B$491,0),MATCH($C375,[64]Horizonte!$B$2:$AP$2,0))*AU33","v":222575.40508271416},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$374,[64]Itaitinga!$B$2:$B$491,0),MATCH($C375,[64]Itaitinga!$B$2:$AP$2,0))*AV33","v":48701.253683203147},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$374,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C375,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW33","v":2883116.6823690878},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$374,[64]Maracanaú!$B$2:$B$491,0),MATCH($C375,[64]Maracanaú!$B$2:$AP$2,0))*AX33","v":4768304.4842649978},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$374,[64]Maranguape!$B$2:$B$491,0),MATCH($C375,[64]Maranguape!$B$2:$AP$2,0))*AY33","v":466576.54353376327},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$374,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C375,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ33","v":20086.120599687234},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$374,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C375,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA33","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$374,[64]Pacajus!$B$2:$B$491,0),MATCH($C375,[64]Pacajus!$B$2:$AP$2,0))*BB33","v":63672.916565044216},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$374,[64]Pacatuba!$B$2:$B$491,0),MATCH($C375,[64]Pacatuba!$B$2:$AP$2,0))*BC33","v":1098378.6680032036},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$374,[64]Paracuru!$B$2:$B$491,0),MATCH($C375,[64]Paracuru!$B$2:$AP$2,0))*BD33","v":186171.34492141858},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$374,[64]Paraipaba!$B$2:$B$491,0),MATCH($C375,[64]Paraipaba!$B$2:$AP$2,0))*BE33","v":261051.60695689498},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$374,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C375,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF33","v":494223.01547366852},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$374,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C375,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG33","v":48624.637787866384},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$374,[64]Trairi!$B$2:$B$491,0),MATCH($C375,[64]Trairi!$B$2:$AP$2,0))*BH33","v":99090.651929363856},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$374,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C375,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI33","v":0}]
[null,376,2023,"Volume Tratado (econ. ativas) - esgoto | m3 (c/ infiltração)",11686509.895620624,73517832.709313259,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$374,[64]Aquiraz!$B$2:$B$492,0),MATCH($C376,[64]Aquiraz!$B$2:$AP$2,0))*AL34","v":437445.17929433921},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$374,[64]Barbalha!$B$2:$B$491,0),MATCH($C376,[64]Barbalha!$B$2:$AP$2,0))*AM34","v":331198.47650695284},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$374,[64]Cascavel!$B$2:$B$491,0),MATCH($C376,[64]Cascavel!$B$2:$AP$2,0))*AN34","v":73387.16518390704},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$374,[64]Caucaia!$B$2:$B$491,0),MATCH($C376,[64]Caucaia!$B$2:$AP$2,0))*AO34","v":5151150.439409405},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$374,[64]Chorozinho!$B$2:$B$491,0),MATCH($C376,[64]Chorozinho!$B$2:$AP$2,0))*AP34","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$374,[64]Eusébio!$B$2:$B$491,0),MATCH($C376,[64]Eusébio!$B$2:$AP$2,0))*AQ34","v":371051.43690762867},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$374,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C376,'[64]Farias Brito'!$B$2:$AP$2,0))*AR34","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$374,[64]Fortaleza!$B$2:$B$427,0),MATCH($C376,[64]Fortaleza!$B$2:$AP$2,0))*AS34","v":67170792.251303107},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$374,[64]Guaiúba!$B$2:$B$491,0),MATCH($C376,[64]Guaiúba!$B$2:$AP$2,0))*AT34","v":103597.36906255965},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$374,[64]Horizonte!$B$2:$B$491,0),MATCH($C376,[64]Horizonte!$B$2:$AP$2,0))*AU34","v":505536.97551262856},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$374,[64]Itaitinga!$B$2:$B$491,0),MATCH($C376,[64]Itaitinga!$B$2:$AP$2,0))*AV34","v":115025.67158253913},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$374,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C376,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW34","v":3148580.5017515034},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$374,[64]Maracanaú!$B$2:$B$491,0),MATCH($C376,[64]Maracanaú!$B$2:$AP$2,0))*AX34","v":4794251.8481968669},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$374,[64]Maranguape!$B$2:$B$491,0),MATCH($C376,[64]Maranguape!$B$2:$AP$2,0))*AY34","v":544969.21075036121},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$374,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C376,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ34","v":25568.83735849494},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$374,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C376,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA34","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$374,[64]Pacajus!$B$2:$B$491,0),MATCH($C376,[64]Pacajus!$B$2:$AP$2,0))*BB34","v":84725.449043773711},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$374,[64]Pacatuba!$B$2:$B$491,0),MATCH($C376,[64]Pacatuba!$B$2:$AP$2,0))*BC34","v":1100002.2557791902},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$374,[64]Paracuru!$B$2:$B$491,0),MATCH($C376,[64]Paracuru!$B$2:$AP$2,0))*BD34","v":212319.12039295299},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$374,[64]Paraipaba!$B$2:$B$491,0),MATCH($C376,[64]Paraipaba!$B$2:$AP$2,0))*BE34","v":276013.4108910943},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$374,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C376,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF34","v":537151.5259105087},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$374,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C376,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG34","v":56131.699989650115},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$374,[64]Trairi!$B$2:$B$491,0),MATCH($C376,[64]Trairi!$B$2:$AP$2,0))*BH34","v":114274.26141654237},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$374,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C376,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI34","v":51169.518689878343}]
[null,377,{"$f":"C376+1","v":2024},"Volume Tratado (econ. ativas) - esgoto | m3 (c/ infiltração)",14031329.728669994,80711435.078514859,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$374,[64]Aquiraz!$B$2:$B$492,0),MATCH($C377,[64]Aquiraz!$B$2:$AP$2,0))*AL35","v":567426.5023338946},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$374,[64]Barbalha!$B$2:$B$491,0),MATCH($C377,[64]Barbalha!$B$2:$AP$2,0))*AM35","v":441020.28194964101},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$374,[64]Cascavel!$B$2:$B$491,0),MATCH($C377,[64]Cascavel!$B$2:$AP$2,0))*AN35","v":155508.93623326375},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$374,[64]Caucaia!$B$2:$B$491,0),MATCH($C377,[64]Caucaia!$B$2:$AP$2,0))*AO35","v":5749413.4407597473},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$374,[64]Chorozinho!$B$2:$B$491,0),MATCH($C377,[64]Chorozinho!$B$2:$AP$2,0))*AP35","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$374,[64]Eusébio!$B$2:$B$491,0),MATCH($C377,[64]Eusébio!$B$2:$AP$2,0))*AQ35","v":608167.26737435511},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$374,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C377,'[64]Farias Brito'!$B$2:$AP$2,0))*AR35","v":17294.12843731403},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$374,[64]Fortaleza!$B$2:$B$427,0),MATCH($C377,[64]Fortaleza!$B$2:$AP$2,0))*AS35","v":73604442.57026346},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$374,[64]Guaiúba!$B$2:$B$491,0),MATCH($C377,[64]Guaiúba!$B$2:$AP$2,0))*AT35","v":133515.98608792626},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$374,[64]Horizonte!$B$2:$B$491,0),MATCH($C377,[64]Horizonte!$B$2:$AP$2,0))*AU35","v":837657.43616157502},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$374,[64]Itaitinga!$B$2:$B$491,0),MATCH($C377,[64]Itaitinga!$B$2:$AP$2,0))*AV35","v":264978.00761780661},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$374,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C377,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW35","v":3697664.1337637347},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$374,[64]Maracanaú!$B$2:$B$491,0),MATCH($C377,[64]Maracanaú!$B$2:$AP$2,0))*AX35","v":5036776.927595879},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$374,[64]Maranguape!$B$2:$B$491,0),MATCH($C377,[64]Maranguape!$B$2:$AP$2,0))*AY35","v":721562.28381942352},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$374,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C377,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ35","v":65312.152384476773},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$374,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C377,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA35","v":20723.655772612405},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$374,[64]Pacajus!$B$2:$B$491,0),MATCH($C377,[64]Pacajus!$B$2:$AP$2,0))*BB35","v":168040.30781504707},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$374,[64]Pacatuba!$B$2:$B$491,0),MATCH($C377,[64]Pacatuba!$B$2:$AP$2,0))*BC35","v":1194579.6339743459},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$374,[64]Paracuru!$B$2:$B$491,0),MATCH($C377,[64]Paracuru!$B$2:$AP$2,0))*BD35","v":254601.53555127245},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$374,[64]Paraipaba!$B$2:$B$491,0),MATCH($C377,[64]Paraipaba!$B$2:$AP$2,0))*BE35","v":296728.22095012123},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$374,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C377,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF35","v":591809.13646774145},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$374,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C377,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG35","v":69509.095680971659},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$374,[64]Trairi!$B$2:$B$491,0),MATCH($C377,[64]Trairi!$B$2:$AP$2,0))*BH35","v":144931.07884153686},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$374,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C377,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI35","v":101102.08734869875}]
[null,378,2025,"Volume Tratado (econ. ativas) - esgoto | m3 (c/ infiltração)",16799505.708682813,86252224.215305999,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$374,[64]Aquiraz!$B$2:$B$492,0),MATCH($C378,[64]Aquiraz!$B$2:$AP$2,0))*AL36","v":696505.78689806792},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$374,[64]Barbalha!$B$2:$B$491,0),MATCH($C378,[64]Barbalha!$B$2:$AP$2,0))*AM36","v":593211.86124511366},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$374,[64]Cascavel!$B$2:$B$491,0),MATCH($C378,[64]Cascavel!$B$2:$AP$2,0))*AN36","v":288360.2334135893},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$374,[64]Caucaia!$B$2:$B$491,0),MATCH($C378,[64]Caucaia!$B$2:$AP$2,0))*AO36","v":6318864.16648426},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$374,[64]Chorozinho!$B$2:$B$491,0),MATCH($C378,[64]Chorozinho!$B$2:$AP$2,0))*AP36","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$374,[64]Eusébio!$B$2:$B$491,0),MATCH($C378,[64]Eusébio!$B$2:$AP$2,0))*AQ36","v":891443.8472894989},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$374,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C378,'[64]Farias Brito'!$B$2:$AP$2,0))*AR36","v":42449.635249766929},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$374,[64]Fortaleza!$B$2:$B$427,0),MATCH($C378,[64]Fortaleza!$B$2:$AP$2,0))*AS36","v":78314392.527784273},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$374,[64]Guaiúba!$B$2:$B$491,0),MATCH($C378,[64]Guaiúba!$B$2:$AP$2,0))*AT36","v":173355.02915395368},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$374,[64]Horizonte!$B$2:$B$491,0),MATCH($C378,[64]Horizonte!$B$2:$AP$2,0))*AU36","v":942557.7008206303},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$374,[64]Itaitinga!$B$2:$B$491,0),MATCH($C378,[64]Itaitinga!$B$2:$AP$2,0))*AV36","v":428419.70794278471},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$374,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C378,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW36","v":4420958.1382334102},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$374,[64]Maracanaú!$B$2:$B$491,0),MATCH($C378,[64]Maracanaú!$B$2:$AP$2,0))*AX36","v":5441642.2453219257},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$374,[64]Maranguape!$B$2:$B$491,0),MATCH($C378,[64]Maranguape!$B$2:$AP$2,0))*AY36","v":979226.67106264876},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$374,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C378,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ36","v":118189.60192167408},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$374,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C378,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA36","v":56268.563591925362},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$374,[64]Pacajus!$B$2:$B$491,0),MATCH($C378,[64]Pacajus!$B$2:$AP$2,0))*BB36","v":285684.49663644668},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$374,[64]Pacatuba!$B$2:$B$491,0),MATCH($C378,[64]Pacatuba!$B$2:$AP$2,0))*BC36","v":1328068.0356326913},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$374,[64]Paracuru!$B$2:$B$491,0),MATCH($C378,[64]Paracuru!$B$2:$AP$2,0))*BD36","v":307542.91834222362},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$374,[64]Paraipaba!$B$2:$B$491,0),MATCH($C378,[64]Paraipaba!$B$2:$AP$2,0))*BE36","v":317547.57023817778},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$374,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C378,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF36","v":716916.4207862583},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$374,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C378,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG36","v":87187.05466879101},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$374,[64]Trairi!$B$2:$B$491,0),MATCH($C378,[64]Trairi!$B$2:$AP$2,0))*BH36","v":189773.55700202967},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$374,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C378,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI36","v":113164.15426868619}]
[null,379,2026,"Volume Tratado (econ. ativas) - esgoto | m3 (c/ infiltração)",19765557.611568857,94506686.207688645,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$374,[64]Aquiraz!$B$2:$B$492,0),MATCH($C379,[64]Aquiraz!$B$2:$AP$2,0))*AL37","v":804623.17959803494},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$374,[64]Barbalha!$B$2:$B$491,0),MATCH($C379,[64]Barbalha!$B$2:$AP$2,0))*AM37","v":745648.77777450101},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$374,[64]Cascavel!$B$2:$B$491,0),MATCH($C379,[64]Cascavel!$B$2:$AP$2,0))*AN37","v":422579.18395605101},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$374,[64]Caucaia!$B$2:$B$491,0),MATCH($C379,[64]Caucaia!$B$2:$AP$2,0))*AO37","v":6893574.7801971808},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$374,[64]Chorozinho!$B$2:$B$491,0),MATCH($C379,[64]Chorozinho!$B$2:$AP$2,0))*AP37","v":53013.171049380289},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$374,[64]Eusébio!$B$2:$B$491,0),MATCH($C379,[64]Eusébio!$B$2:$AP$2,0))*AQ37","v":1177825.2180783728},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$374,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C379,'[64]Farias Brito'!$B$2:$AP$2,0))*AR37","v":67637.21805171555},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$374,[64]Fortaleza!$B$2:$B$427,0),MATCH($C379,[64]Fortaleza!$B$2:$AP$2,0))*AS37","v":85754368.555216089},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$374,[64]Guaiúba!$B$2:$B$491,0),MATCH($C379,[64]Guaiúba!$B$2:$AP$2,0))*AT37","v":213399.49518344938},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$374,[64]Horizonte!$B$2:$B$491,0),MATCH($C379,[64]Horizonte!$B$2:$AP$2,0))*AU37","v":1048374.2630106703},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$374,[64]Itaitinga!$B$2:$B$491,0),MATCH($C379,[64]Itaitinga!$B$2:$AP$2,0))*AV37","v":592967.67442278843},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$374,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C379,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW37","v":5150022.2675583474},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$374,[64]Maracanaú!$B$2:$B$491,0),MATCH($C379,[64]Maracanaú!$B$2:$AP$2,0))*AX37","v":5837854.6502816631},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$374,[64]Maranguape!$B$2:$B$491,0),MATCH($C379,[64]Maranguape!$B$2:$AP$2,0))*AY37","v":1239590.4414767507},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$374,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C379,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ37","v":196778.85591159505},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$374,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C379,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA37","v":92756.098154529289},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$374,[64]Pacajus!$B$2:$B$491,0),MATCH($C379,[64]Pacajus!$B$2:$AP$2,0))*BB37","v":471549.18610231398},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$374,[64]Pacatuba!$B$2:$B$491,0),MATCH($C379,[64]Pacatuba!$B$2:$AP$2,0))*BC37","v":1525813.0219737054},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$374,[64]Paracuru!$B$2:$B$491,0),MATCH($C379,[64]Paracuru!$B$2:$AP$2,0))*BD37","v":360893.06047780823},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$374,[64]Paraipaba!$B$2:$B$491,0),MATCH($C379,[64]Paraipaba!$B$2:$AP$2,0))*BE37","v":338299.94908263721},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$374,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C379,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF37","v":819421.06126691692},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$374,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C379,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG37","v":104863.70966531367},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$374,[64]Trairi!$B$2:$B$491,0),MATCH($C379,[64]Trairi!$B$2:$AP$2,0))*BH37","v":235265.0917826826},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$374,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C379,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI37","v":125124.90898498494}]
[null,380,2027,"Volume Tratado (econ. ativas) - esgoto | m3 (c/ infiltração)",22586147.383840185,102346983.66461053,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$374,[64]Aquiraz!$B$2:$B$492,0),MATCH($C380,[64]Aquiraz!$B$2:$AP$2,0))*AL38","v":936833.91904094652},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$374,[64]Barbalha!$B$2:$B$491,0),MATCH($C380,[64]Barbalha!$B$2:$AP$2,0))*AM38","v":880152.2553262898},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$374,[64]Cascavel!$B$2:$B$491,0),MATCH($C380,[64]Cascavel!$B$2:$AP$2,0))*AN38","v":557996.39323102369},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$374,[64]Caucaia!$B$2:$B$491,0),MATCH($C380,[64]Caucaia!$B$2:$AP$2,0))*AO38","v":7472795.425585351},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$374,[64]Chorozinho!$B$2:$B$491,0),MATCH($C380,[64]Chorozinho!$B$2:$AP$2,0))*AP38","v":117501.52995109254},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$374,[64]Eusébio!$B$2:$B$491,0),MATCH($C380,[64]Eusébio!$B$2:$AP$2,0))*AQ38","v":1467054.118433811},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$374,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C380,'[64]Farias Brito'!$B$2:$AP$2,0))*AR38","v":92824.800853664157},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$374,[64]Fortaleza!$B$2:$B$427,0),MATCH($C380,[64]Fortaleza!$B$2:$AP$2,0))*AS38","v":92768192.843607828},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$374,[64]Guaiúba!$B$2:$B$491,0),MATCH($C380,[64]Guaiúba!$B$2:$AP$2,0))*AT38","v":253649.38417641327},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$374,[64]Horizonte!$B$2:$B$491,0),MATCH($C380,[64]Horizonte!$B$2:$AP$2,0))*AU38","v":1154938.4376192165},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$374,[64]Itaitinga!$B$2:$B$491,0),MATCH($C380,[64]Itaitinga!$B$2:$AP$2,0))*AV38","v":764434.86351570417},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$374,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C380,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW38","v":5884241.9522273354},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$374,[64]Maracanaú!$B$2:$B$491,0),MATCH($C380,[64]Maracanaú!$B$2:$AP$2,0))*AX38","v":6236765.9142169952},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$374,[64]Maranguape!$B$2:$B$491,0),MATCH($C380,[64]Maranguape!$B$2:$AP$2,0))*AY38","v":1458347.1418755802},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$374,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C380,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ38","v":263551.09112585761},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$374,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C380,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA38","v":130122.62845577498},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$374,[64]Pacajus!$B$2:$B$491,0),MATCH($C380,[64]Pacajus!$B$2:$AP$2,0))*BB38","v":626579.23120769719},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$374,[64]Pacatuba!$B$2:$B$491,0),MATCH($C380,[64]Pacatuba!$B$2:$AP$2,0))*BC38","v":1624106.895226242},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$374,[64]Paracuru!$B$2:$B$491,0),MATCH($C380,[64]Paracuru!$B$2:$AP$2,0))*BD38","v":414535.57908906834},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$374,[64]Paraipaba!$B$2:$B$491,0),MATCH($C380,[64]Paraipaba!$B$2:$AP$2,0))*BE38","v":358985.35748349957},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$374,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C380,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF38","v":928564.00396231108},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$374,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C380,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG38","v":122593.8283050008},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$374,[64]Trairi!$B$2:$B$491,0),MATCH($C380,[64]Trairi!$B$2:$AP$2,0))*BH38","v":281316.62657747359},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$374,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C380,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI38","v":137046.82735653638}]
[null,381,2028,"Volume Tratado (econ. ativas) - esgoto | m3 (c/ infiltração)",25287678.300175577,104731014.6758312,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$374,[64]Aquiraz!$B$2:$B$492,0),MATCH($C381,[64]Aquiraz!$B$2:$AP$2,0))*AL39","v":1050148.1663221817},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$374,[64]Barbalha!$B$2:$B$491,0),MATCH($C381,[64]Barbalha!$B$2:$AP$2,0))*AM39","v":995391.0089382641},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$374,[64]Cascavel!$B$2:$B$491,0),MATCH($C381,[64]Cascavel!$B$2:$AP$2,0))*AN39","v":694439.68964774127},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$374,[64]Caucaia!$B$2:$B$491,0),MATCH($C381,[64]Caucaia!$B$2:$AP$2,0))*AO39","v":8055896.0780951055},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$374,[64]Chorozinho!$B$2:$B$491,0),MATCH($C381,[64]Chorozinho!$B$2:$AP$2,0))*AP39","v":159063.86364832657},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$374,[64]Eusébio!$B$2:$B$491,0),MATCH($C381,[64]Eusébio!$B$2:$AP$2,0))*AQ39","v":1758820.3214854083},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$374,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C381,'[64]Farias Brito'!$B$2:$AP$2,0))*AR39","v":118012.38365561276},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$374,[64]Fortaleza!$B$2:$B$427,0),MATCH($C381,[64]Fortaleza!$B$2:$AP$2,0))*AS39","v":94349434.682389334},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$374,[64]Guaiúba!$B$2:$B$491,0),MATCH($C381,[64]Guaiúba!$B$2:$AP$2,0))*AT39","v":294037.89191708341},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$374,[64]Horizonte!$B$2:$B$491,0),MATCH($C381,[64]Horizonte!$B$2:$AP$2,0))*AU39","v":1262167.9063113793},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$374,[64]Itaitinga!$B$2:$B$491,0),MATCH($C381,[64]Itaitinga!$B$2:$AP$2,0))*AV39","v":938151.68530801649},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$374,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C381,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW39","v":6622956.4295959659},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$374,[64]Maracanaú!$B$2:$B$491,0),MATCH($C381,[64]Maracanaú!$B$2:$AP$2,0))*AX39","v":6638006.9470078396},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$374,[64]Maranguape!$B$2:$B$491,0),MATCH($C381,[64]Maranguape!$B$2:$AP$2,0))*AY39","v":1632293.7608555479},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$374,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C381,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ39","v":330875.30329232977},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$374,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C381,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA39","v":168340.03847035236},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$374,[64]Pacajus!$B$2:$B$491,0),MATCH($C381,[64]Pacajus!$B$2:$AP$2,0))*BB39","v":783457.22374593653},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$374,[64]Pacatuba!$B$2:$B$491,0),MATCH($C381,[64]Pacatuba!$B$2:$AP$2,0))*BC39","v":1692543.5571720442},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$374,[64]Paracuru!$B$2:$B$491,0),MATCH($C381,[64]Paracuru!$B$2:$AP$2,0))*BD39","v":468467.63556944375},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$374,[64]Paraipaba!$B$2:$B$491,0),MATCH($C381,[64]Paraipaba!$B$2:$AP$2,0))*BE39","v":379636.46394983656},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$374,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C381,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF39","v":1009366.7387751857},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$374,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C381,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG39","v":140351.33076191848},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$374,[64]Trairi!$B$2:$B$491,0),MATCH($C381,[64]Trairi!$B$2:$AP$2,0))*BH39","v":327861.74629038625},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$374,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C381,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI39","v":148972.12280154412}]
[null,382,2029,"Volume Tratado (econ. ativas) - esgoto | m3 (c/ infiltração)",27965266.076295089,107098178.95006667,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$374,[64]Aquiraz!$B$2:$B$492,0),MATCH($C382,[64]Aquiraz!$B$2:$AP$2,0))*AL40","v":1125486.4032992951},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$374,[64]Barbalha!$B$2:$B$491,0),MATCH($C382,[64]Barbalha!$B$2:$AP$2,0))*AM40","v":1110890.5513895985},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$374,[64]Cascavel!$B$2:$B$491,0),MATCH($C382,[64]Cascavel!$B$2:$AP$2,0))*AN40","v":831906.29624506203},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$374,[64]Caucaia!$B$2:$B$491,0),MATCH($C382,[64]Caucaia!$B$2:$AP$2,0))*AO40","v":8642096.0156570524},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$374,[64]Chorozinho!$B$2:$B$491,0),MATCH($C382,[64]Chorozinho!$B$2:$AP$2,0))*AP40","v":201086.25136304175},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$374,[64]Eusébio!$B$2:$B$491,0),MATCH($C382,[64]Eusébio!$B$2:$AP$2,0))*AQ40","v":2052813.6003627598},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$374,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C382,'[64]Farias Brito'!$B$2:$AP$2,0))*AR40","v":143199.96645756139},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$374,[64]Fortaleza!$B$2:$B$427,0),MATCH($C382,[64]Fortaleza!$B$2:$AP$2,0))*AS40","v":95910423.983969167},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$374,[64]Guaiúba!$B$2:$B$491,0),MATCH($C382,[64]Guaiúba!$B$2:$AP$2,0))*AT40","v":334561.67819467169},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$374,[64]Horizonte!$B$2:$B$491,0),MATCH($C382,[64]Horizonte!$B$2:$AP$2,0))*AU40","v":1369925.0220353757},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$374,[64]Itaitinga!$B$2:$B$491,0),MATCH($C382,[64]Itaitinga!$B$2:$AP$2,0))*AV40","v":1113944.4425223358},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$374,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C382,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW40","v":7365589.2896978408},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$374,[64]Maracanaú!$B$2:$B$491,0),MATCH($C382,[64]Maracanaú!$B$2:$AP$2,0))*AX40","v":7041208.6585341226},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$374,[64]Maranguape!$B$2:$B$491,0),MATCH($C382,[64]Maranguape!$B$2:$AP$2,0))*AY40","v":1806638.1499046641},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$374,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C382,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ40","v":396846.89233781403},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$374,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C382,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA40","v":207316.58116830225},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$374,[64]Pacajus!$B$2:$B$491,0),MATCH($C382,[64]Pacajus!$B$2:$AP$2,0))*BB40","v":942045.49428077333},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$374,[64]Pacatuba!$B$2:$B$491,0),MATCH($C382,[64]Pacatuba!$B$2:$AP$2,0))*BC40","v":1761047.8402670249},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$374,[64]Paracuru!$B$2:$B$491,0),MATCH($C382,[64]Paracuru!$B$2:$AP$2,0))*BD40","v":522635.29639429564},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$374,[64]Paraipaba!$B$2:$B$491,0),MATCH($C382,[64]Paraipaba!$B$2:$AP$2,0))*BE40","v":399752.33772966609},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$374,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C382,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF40","v":1090263.12216232},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$374,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C382,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG40","v":158134.91304477004},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$374,[64]Trairi!$B$2:$B$491,0),MATCH($C382,[64]Trairi!$B$2:$AP$2,0))*BH40","v":374873.28110941406},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$374,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C382,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI40","v":160758.95823484394}]
[null,383,2030,"Volume Tratado (econ. ativas) - esgoto | m3 (c/ infiltração)",30656508.639814142,109446689.54952265,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$374,[64]Aquiraz!$B$2:$B$492,0),MATCH($C383,[64]Aquiraz!$B$2:$AP$2,0))*AL41","v":1201022.1324031039},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$374,[64]Barbalha!$B$2:$B$491,0),MATCH($C383,[64]Barbalha!$B$2:$AP$2,0))*AM41","v":1226604.6136926641},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$374,[64]Cascavel!$B$2:$B$491,0),MATCH($C383,[64]Cascavel!$B$2:$AP$2,0))*AN41","v":970287.91153847205},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$374,[64]Caucaia!$B$2:$B$491,0),MATCH($C383,[64]Caucaia!$B$2:$AP$2,0))*AO41","v":9230649.0132234804},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$374,[64]Chorozinho!$B$2:$B$491,0),MATCH($C383,[64]Chorozinho!$B$2:$AP$2,0))*AP41","v":243520.32844211831},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$374,[64]Eusébio!$B$2:$B$491,0),MATCH($C383,[64]Eusébio!$B$2:$AP$2,0))*AQ41","v":2348774.171589022},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$374,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C383,'[64]Farias Brito'!$B$2:$AP$2,0))*AR41","v":168418.09782093449},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$374,[64]Fortaleza!$B$2:$B$427,0),MATCH($C383,[64]Fortaleza!$B$2:$AP$2,0))*AS41","v":97449810.244503245},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$374,[64]Guaiúba!$B$2:$B$491,0),MATCH($C383,[64]Guaiúba!$B$2:$AP$2,0))*AT41","v":375190.68111208506},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$374,[64]Horizonte!$B$2:$B$491,0),MATCH($C383,[64]Horizonte!$B$2:$AP$2,0))*AU41","v":1478070.7882585234},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$374,[64]Itaitinga!$B$2:$B$491,0),MATCH($C383,[64]Itaitinga!$B$2:$AP$2,0))*AV41","v":1291539.9413825735},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$374,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C383,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW41","v":8111443.618740838},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$374,[64]Maracanaú!$B$2:$B$491,0),MATCH($C383,[64]Maracanaú!$B$2:$AP$2,0))*AX41","v":7446037.9674679665},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$374,[64]Maranguape!$B$2:$B$491,0),MATCH($C383,[64]Maranguape!$B$2:$AP$2,0))*AY41","v":1981245.5804511209},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$374,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C383,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ41","v":463233.58600182983},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$374,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C383,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA41","v":246932.39349435523},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$374,[64]Pacajus!$B$2:$B$491,0),MATCH($C383,[64]Pacajus!$B$2:$AP$2,0))*BB41","v":1102157.3948265112},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$374,[64]Pacatuba!$B$2:$B$491,0),MATCH($C383,[64]Pacatuba!$B$2:$AP$2,0))*BC41","v":1829520.7867318983},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$374,[64]Paracuru!$B$2:$B$491,0),MATCH($C383,[64]Paracuru!$B$2:$AP$2,0))*BD41","v":577004.49828490417},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$374,[64]Paraipaba!$B$2:$B$491,0),MATCH($C383,[64]Paraipaba!$B$2:$AP$2,0))*BE41","v":419768.57255682658},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$374,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C383,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF41","v":1171285.39379682},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$374,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C383,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG41","v":175945.87914485222},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$374,[64]Trairi!$B$2:$B$491,0),MATCH($C383,[64]Trairi!$B$2:$AP$2,0))*BH41","v":422225.94801252597},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$374,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C383,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI41","v":172508.64586012464}]
[null,384,2031,"Volume Tratado (econ. ativas) - esgoto | m3 (c/ infiltração)",33358593.691914614,111878438.78610024,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$374,[64]Aquiraz!$B$2:$B$492,0),MATCH($C384,[64]Aquiraz!$B$2:$AP$2,0))*AL42","v":1276715.0882485532},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$374,[64]Barbalha!$B$2:$B$491,0),MATCH($C384,[64]Barbalha!$B$2:$AP$2,0))*AM42","v":1342451.1735512111},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$374,[64]Cascavel!$B$2:$B$491,0),MATCH($C384,[64]Cascavel!$B$2:$AP$2,0))*AN42","v":1109354.0477532356},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$374,[64]Caucaia!$B$2:$B$491,0),MATCH($C384,[64]Caucaia!$B$2:$AP$2,0))*AO42","v":9820921.4149752818},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$374,[64]Chorozinho!$B$2:$B$491,0),MATCH($C384,[64]Chorozinho!$B$2:$AP$2,0))*AP42","v":286317.73023243638},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$374,[64]Eusébio!$B$2:$B$491,0),MATCH($C384,[64]Eusébio!$B$2:$AP$2,0))*AQ42","v":2646394.3304634681},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$374,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C384,'[64]Farias Brito'!$B$2:$AP$2,0))*AR42","v":193668.3051738033},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$374,[64]Fortaleza!$B$2:$B$427,0),MATCH($C384,[64]Fortaleza!$B$2:$AP$2,0))*AS42","v":99070355.136910975},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$374,[64]Guaiúba!$B$2:$B$491,0),MATCH($C384,[64]Guaiúba!$B$2:$AP$2,0))*AT42","v":415886.48824526055},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$374,[64]Horizonte!$B$2:$B$491,0),MATCH($C384,[64]Horizonte!$B$2:$AP$2,0))*AU42","v":1586521.5371650329},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$374,[64]Itaitinga!$B$2:$B$491,0),MATCH($C384,[64]Itaitinga!$B$2:$AP$2,0))*AV42","v":1470725.6978406608},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$374,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C384,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW42","v":8859856.6456834543},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$374,[64]Maracanaú!$B$2:$B$491,0),MATCH($C384,[64]Maracanaú!$B$2:$AP$2,0))*AX42","v":7852091.5753367022},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$374,[64]Maranguape!$B$2:$B$491,0),MATCH($C384,[64]Maranguape!$B$2:$AP$2,0))*AY42","v":2155923.5831066202},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$374,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C384,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ42","v":529988.26430065196},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$374,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C384,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA42","v":287094.24862774624},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$374,[64]Pacajus!$B$2:$B$491,0),MATCH($C384,[64]Pacajus!$B$2:$AP$2,0))*BB42","v":1263520.2339997916},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$374,[64]Pacatuba!$B$2:$B$491,0),MATCH($C384,[64]Pacatuba!$B$2:$AP$2,0))*BC42","v":1897858.4908984154},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$374,[64]Paracuru!$B$2:$B$491,0),MATCH($C384,[64]Paracuru!$B$2:$AP$2,0))*BD42","v":631551.11308550986},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$374,[64]Paraipaba!$B$2:$B$491,0),MATCH($C384,[64]Paraipaba!$B$2:$AP$2,0))*BE42","v":439650.86649679311},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$374,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C384,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF42","v":1252341.4403269545},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$374,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C384,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG42","v":193730.7654190005},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$374,[64]Trairi!$B$2:$B$491,0),MATCH($C384,[64]Trairi!$B$2:$AP$2,0))*BH42","v":469888.04888571409},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$374,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C384,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI42","v":184226.25128757054}]
[null,385,2032,"Volume Tratado (econ. ativas) - esgoto | m3 (c/ infiltração)",{"$f":"SUMIFS($K385:$AH385,$K$18:$AH$18,E$4)","v":36069122.36466895},114357731.69977342,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$374,[64]Aquiraz!$B$2:$B$492,0),MATCH($C385,[64]Aquiraz!$B$2:$AP$2,0))*AL43","v":1352526.9228498777},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$374,[64]Barbalha!$B$2:$B$491,0),MATCH($C385,[64]Barbalha!$B$2:$AP$2,0))*AM43","v":1458297.7334097584},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$374,[64]Cascavel!$B$2:$B$491,0),MATCH($C385,[64]Cascavel!$B$2:$AP$2,0))*AN43","v":1249046.3887053831},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$374,[64]Caucaia!$B$2:$B$491,0),MATCH($C385,[64]Caucaia!$B$2:$AP$2,0))*AO43","v":10412281.380726065},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$374,[64]Chorozinho!$B$2:$B$491,0),MATCH($C385,[64]Chorozinho!$B$2:$AP$2,0))*AP43","v":329406.49956715922},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$374,[64]Eusébio!$B$2:$B$491,0),MATCH($C385,[64]Eusébio!$B$2:$AP$2,0))*AQ43","v":2945361.3279460147},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$374,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C385,'[64]Farias Brito'!$B$2:$AP$2,0))*AR43","v":218887.96396524762},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$374,[64]Fortaleza!$B$2:$B$427,0),MATCH($C385,[64]Fortaleza!$B$2:$AP$2,0))*AS43","v":100737035.68288212},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$374,[64]Guaiúba!$B$2:$B$491,0),MATCH($C385,[64]Guaiúba!$B$2:$AP$2,0))*AT43","v":456619.03769710497},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$374,[64]Horizonte!$B$2:$B$491,0),MATCH($C385,[64]Horizonte!$B$2:$AP$2,0))*AU43","v":1695140.9711840211},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$374,[64]Itaitinga!$B$2:$B$491,0),MATCH($C385,[64]Itaitinga!$B$2:$AP$2,0))*AV43","v":1651333.0737632092},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$374,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C385,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW43","v":9610294.1368982922},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$374,[64]Maracanaú!$B$2:$B$491,0),MATCH($C385,[64]Maracanaú!$B$2:$AP$2,0))*AX43","v":8258996.7911410304},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$374,[64]Maranguape!$B$2:$B$491,0),MATCH($C385,[64]Maranguape!$B$2:$AP$2,0))*AY43","v":2330502.1432448323},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$374,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C385,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ43","v":597066.05105930415},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$374,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C385,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA43","v":327772.5507523595},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$374,[64]Pacajus!$B$2:$B$491,0),MATCH($C385,[64]Pacajus!$B$2:$AP$2,0))*BB43","v":1425969.8674727667},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$374,[64]Pacatuba!$B$2:$B$491,0),MATCH($C385,[64]Pacatuba!$B$2:$AP$2,0))*BC43","v":1966027.9668401468},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$374,[64]Paracuru!$B$2:$B$491,0),MATCH($C385,[64]Paracuru!$B$2:$AP$2,0))*BD43","v":686184.30538619438},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$374,[64]Paraipaba!$B$2:$B$491,0),MATCH($C385,[64]Paraipaba!$B$2:$AP$2,0))*BE43","v":459464.55656770885},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$374,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C385,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF43","v":1333395.9516345602},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$374,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C385,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG43","v":211540.42752778597},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$374,[64]Trairi!$B$2:$B$491,0),MATCH($C385,[64]Trairi!$B$2:$AP$2,0))*BH43","v":517829.39504897117},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$374,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C385,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI43","v":195872.93817243437}]
[null,386,2033,"Volume Tratado (econ. ativas) - esgoto | m3 (c/ infiltração)",38785628.999768361,116813203.17330357,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$374,[64]Aquiraz!$B$2:$B$492,0),MATCH($C386,[64]Aquiraz!$B$2:$AP$2,0))*AL44","v":1428340.6748504904},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$374,[64]Barbalha!$B$2:$B$491,0),MATCH($C386,[64]Barbalha!$B$2:$AP$2,0))*AM44","v":1574144.2932683057},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$374,[64]Cascavel!$B$2:$B$491,0),MATCH($C386,[64]Cascavel!$B$2:$AP$2,0))*AN44","v":1389253.8559492587},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$374,[64]Caucaia!$B$2:$B$491,0),MATCH($C386,[64]Caucaia!$B$2:$AP$2,0))*AO44","v":11003913.691384772},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$374,[64]Chorozinho!$B$2:$B$491,0),MATCH($C386,[64]Chorozinho!$B$2:$AP$2,0))*AP44","v":372737.09216748108},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$374,[64]Eusébio!$B$2:$B$491,0),MATCH($C386,[64]Eusébio!$B$2:$AP$2,0))*AQ44","v":3245317.0159423728},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$374,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C386,'[64]Farias Brito'!$B$2:$AP$2,0))*AR44","v":244136.6438900452},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$374,[64]Fortaleza!$B$2:$B$427,0),MATCH($C386,[64]Fortaleza!$B$2:$AP$2,0))*AS44","v":102379502.54840615},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$374,[64]Guaiúba!$B$2:$B$491,0),MATCH($C386,[64]Guaiúba!$B$2:$AP$2,0))*AT44","v":497383.31915143662},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$374,[64]Horizonte!$B$2:$B$491,0),MATCH($C386,[64]Horizonte!$B$2:$AP$2,0))*AU44","v":1803815.7339199022},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$374,[64]Itaitinga!$B$2:$B$491,0),MATCH($C386,[64]Itaitinga!$B$2:$AP$2,0))*AV44","v":1833050.0886034509},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$374,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C386,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW44","v":10362059.178593235},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$374,[64]Maracanaú!$B$2:$B$491,0),MATCH($C386,[64]Maracanaú!$B$2:$AP$2,0))*AX44","v":8666460.143224502},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$374,[64]Maranguape!$B$2:$B$491,0),MATCH($C386,[64]Maranguape!$B$2:$AP$2,0))*AY44","v":2504950.7865459435},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$374,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C386,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ44","v":664330.07394410856},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$374,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C386,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA44","v":368877.03262904153},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$374,[64]Pacajus!$B$2:$B$491,0),MATCH($C386,[64]Pacajus!$B$2:$AP$2,0))*BB44","v":1589291.8486235735},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$374,[64]Pacatuba!$B$2:$B$491,0),MATCH($C386,[64]Pacatuba!$B$2:$AP$2,0))*BC44","v":2033961.5934079154},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$374,[64]Paracuru!$B$2:$B$491,0),MATCH($C386,[64]Paracuru!$B$2:$AP$2,0))*BD44","v":740905.49449023732},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$374,[64]Paraipaba!$B$2:$B$491,0),MATCH($C386,[64]Paraipaba!$B$2:$AP$2,0))*BE44","v":479180.24111140944},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$374,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C386,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF44","v":1414390.5892635409},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$374,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C386,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG44","v":229352.69761916483},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$374,[64]Trairi!$B$2:$B$491,0),MATCH($C386,[64]Trairi!$B$2:$AP$2,0))*BH44","v":565957.91102827433},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$374,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C386,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI44","v":207519.62505729814}]
[null,387,2034,"Volume Tratado (econ. ativas) - esgoto | m3 (c/ infiltração)",40825811.651437484,118470033.46595187,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$374,[64]Aquiraz!$B$2:$B$492,0),MATCH($C387,[64]Aquiraz!$B$2:$AP$2,0))*AL45","v":1489147.2664612299},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$374,[64]Barbalha!$B$2:$B$491,0),MATCH($C387,[64]Barbalha!$B$2:$AP$2,0))*AM45","v":1639056.6358787294},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$374,[64]Cascavel!$B$2:$B$491,0),MATCH($C387,[64]Cascavel!$B$2:$AP$2,0))*AN45","v":1507153.5561873436},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$374,[64]Caucaia!$B$2:$B$491,0),MATCH($C387,[64]Caucaia!$B$2:$AP$2,0))*AO45","v":11559674.180110767},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$374,[64]Chorozinho!$B$2:$B$491,0),MATCH($C387,[64]Chorozinho!$B$2:$AP$2,0))*AP45","v":416238.73049225111},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$374,[64]Eusébio!$B$2:$B$491,0),MATCH($C387,[64]Eusébio!$B$2:$AP$2,0))*AQ45","v":3528661.7139686048},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$374,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C387,'[64]Farias Brito'!$B$2:$AP$2,0))*AR45","v":264911.83699005429},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$374,[64]Fortaleza!$B$2:$B$427,0),MATCH($C387,[64]Fortaleza!$B$2:$AP$2,0))*AS45","v":103357107.18914968},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$374,[64]Guaiúba!$B$2:$B$491,0),MATCH($C387,[64]Guaiúba!$B$2:$AP$2,0))*AT45","v":521882.82617536635},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$374,[64]Horizonte!$B$2:$B$491,0),MATCH($C387,[64]Horizonte!$B$2:$AP$2,0))*AU45","v":1885076.5004559823},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$374,[64]Itaitinga!$B$2:$B$491,0),MATCH($C387,[64]Itaitinga!$B$2:$AP$2,0))*AV45","v":2000946.4819933942},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$374,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C387,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW45","v":10714146.290469229},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$374,[64]Maracanaú!$B$2:$B$491,0),MATCH($C387,[64]Maracanaú!$B$2:$AP$2,0))*AX45","v":9070706.6814540587},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$374,[64]Maranguape!$B$2:$B$491,0),MATCH($C387,[64]Maranguape!$B$2:$AP$2,0))*AY45","v":2613002.225069758},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$374,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C387,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ45","v":717782.90418253501},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$374,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C387,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA45","v":410315.94722783309},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$374,[64]Pacajus!$B$2:$B$491,0),MATCH($C387,[64]Pacajus!$B$2:$AP$2,0))*BB45","v":1734011.3711301608},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$374,[64]Pacatuba!$B$2:$B$491,0),MATCH($C387,[64]Pacatuba!$B$2:$AP$2,0))*BC45","v":2099968.1616765554},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$374,[64]Paracuru!$B$2:$B$491,0),MATCH($C387,[64]Paracuru!$B$2:$AP$2,0))*BD45","v":776604.28558352881},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$374,[64]Paraipaba!$B$2:$B$491,0),MATCH($C387,[64]Paraipaba!$B$2:$AP$2,0))*BE45","v":484292.31224759365},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$374,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C387,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF45","v":1450582.0822256871},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$374,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C387,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG45","v":239863.93613363768},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$374,[64]Trairi!$B$2:$B$491,0),MATCH($C387,[64]Trairi!$B$2:$AP$2,0))*BH45","v":601909.48050099902},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$374,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C387,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI45","v":212802.52162439277}]
[null,388,2035,"Volume Tratado (econ. ativas) - esgoto | m3 (c/ infiltração)",41924210.379146479,119803516.41824631,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$374,[64]Aquiraz!$B$2:$B$492,0),MATCH($C388,[64]Aquiraz!$B$2:$AP$2,0))*AL46","v":1518068.2495067043},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$374,[64]Barbalha!$B$2:$B$491,0),MATCH($C388,[64]Barbalha!$B$2:$AP$2,0))*AM46","v":1680868.1348477858},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$374,[64]Cascavel!$B$2:$B$491,0),MATCH($C388,[64]Cascavel!$B$2:$AP$2,0))*AN46","v":1575409.5221007441},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$374,[64]Caucaia!$B$2:$B$491,0),MATCH($C388,[64]Caucaia!$B$2:$AP$2,0))*AO46","v":11889317.855976149},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$374,[64]Chorozinho!$B$2:$B$491,0),MATCH($C388,[64]Chorozinho!$B$2:$AP$2,0))*AP46","v":435936.16343256825},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$374,[64]Eusébio!$B$2:$B$491,0),MATCH($C388,[64]Eusébio!$B$2:$AP$2,0))*AQ46","v":3671029.589175676},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$374,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C388,'[64]Farias Brito'!$B$2:$AP$2,0))*AR46","v":275806.09789731121},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$374,[64]Fortaleza!$B$2:$B$427,0),MATCH($C388,[64]Fortaleza!$B$2:$AP$2,0))*AS46","v":104280784.9499336},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$374,[64]Guaiúba!$B$2:$B$491,0),MATCH($C388,[64]Guaiúba!$B$2:$AP$2,0))*AT46","v":537094.87710298016},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$374,[64]Horizonte!$B$2:$B$491,0),MATCH($C388,[64]Horizonte!$B$2:$AP$2,0))*AU46","v":1937156.0920141232},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$374,[64]Itaitinga!$B$2:$B$491,0),MATCH($C388,[64]Itaitinga!$B$2:$AP$2,0))*AV46","v":2105487.2150507784},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$374,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C388,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW46","v":10809622.513855178},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$374,[64]Maracanaú!$B$2:$B$491,0),MATCH($C388,[64]Maracanaú!$B$2:$AP$2,0))*AX46","v":9331636.426277265},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$374,[64]Maranguape!$B$2:$B$491,0),MATCH($C388,[64]Maranguape!$B$2:$AP$2,0))*AY46","v":2685826.9144650353},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$374,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C388,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ46","v":749071.39160012186},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$374,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C388,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA46","v":435632.54099749605},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$374,[64]Pacajus!$B$2:$B$491,0),MATCH($C388,[64]Pacajus!$B$2:$AP$2,0))*BB46","v":1818141.7804925779},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$374,[64]Pacatuba!$B$2:$B$491,0),MATCH($C388,[64]Pacatuba!$B$2:$AP$2,0))*BC46","v":2141095.2188726468},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$374,[64]Paracuru!$B$2:$B$491,0),MATCH($C388,[64]Paracuru!$B$2:$AP$2,0))*BD46","v":798706.15125463507},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$374,[64]Paraipaba!$B$2:$B$491,0),MATCH($C388,[64]Paraipaba!$B$2:$AP$2,0))*BE46","v":488847.38530410459},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$374,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C388,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF46","v":1475038.334177325},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$374,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C388,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG46","v":246907.8617902004},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$374,[64]Trairi!$B$2:$B$491,0),MATCH($C388,[64]Trairi!$B$2:$AP$2,0))*BH46","v":623913.87981028412},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$374,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C388,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI46","v":216327.6514574886}]
[null,389,2036,"Volume Tratado (econ. ativas) - esgoto | m3 (c/ infiltração)",42398600.173389509,120963171.47955014,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$374,[64]Aquiraz!$B$2:$B$492,0),MATCH($C389,[64]Aquiraz!$B$2:$AP$2,0))*AL47","v":1534643.0985347982},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$374,[64]Barbalha!$B$2:$B$491,0),MATCH($C389,[64]Barbalha!$B$2:$AP$2,0))*AM47","v":1698314.8055589001},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$374,[64]Cascavel!$B$2:$B$491,0),MATCH($C389,[64]Cascavel!$B$2:$AP$2,0))*AN47","v":1591189.2533252398},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$374,[64]Caucaia!$B$2:$B$491,0),MATCH($C389,[64]Caucaia!$B$2:$AP$2,0))*AO47","v":12017751.298233233},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$374,[64]Chorozinho!$B$2:$B$491,0),MATCH($C389,[64]Chorozinho!$B$2:$AP$2,0))*AP47","v":440750.25909452658},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$374,[64]Eusébio!$B$2:$B$491,0),MATCH($C389,[64]Eusébio!$B$2:$AP$2,0))*AQ47","v":3709935.5420177844},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$374,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C389,'[64]Farias Brito'!$B$2:$AP$2,0))*AR47","v":278006.23822315747},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$374,[64]Fortaleza!$B$2:$B$427,0),MATCH($C389,[64]Fortaleza!$B$2:$AP$2,0))*AS47","v":105277620.85947868},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$374,[64]Guaiúba!$B$2:$B$491,0),MATCH($C389,[64]Guaiúba!$B$2:$AP$2,0))*AT47","v":542491.71862975857},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$374,[64]Horizonte!$B$2:$B$491,0),MATCH($C389,[64]Horizonte!$B$2:$AP$2,0))*AU47","v":1958336.6194088412},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$374,[64]Itaitinga!$B$2:$B$491,0),MATCH($C389,[64]Itaitinga!$B$2:$AP$2,0))*AV47","v":2142589.5585662788},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$374,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C389,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW47","v":10918840.190168273},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$374,[64]Maracanaú!$B$2:$B$491,0),MATCH($C389,[64]Maracanaú!$B$2:$AP$2,0))*AX47","v":9441042.9739511274},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$374,[64]Maranguape!$B$2:$B$491,0),MATCH($C389,[64]Maranguape!$B$2:$AP$2,0))*AY47","v":2722637.3734866595},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$374,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C389,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ47","v":756898.61474005098},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$374,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C389,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA47","v":443739.16769577179},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$374,[64]Pacajus!$B$2:$B$491,0),MATCH($C389,[64]Pacajus!$B$2:$AP$2,0))*BB47","v":1838020.2754595985},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$374,[64]Pacatuba!$B$2:$B$491,0),MATCH($C389,[64]Pacatuba!$B$2:$AP$2,0))*BC47","v":2163120.1260740082},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$374,[64]Paracuru!$B$2:$B$491,0),MATCH($C389,[64]Paracuru!$B$2:$AP$2,0))*BD47","v":806417.70097004878},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$374,[64]Paraipaba!$B$2:$B$491,0),MATCH($C389,[64]Paraipaba!$B$2:$AP$2,0))*BE47","v":492820.95889913838},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$374,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C389,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF47","v":1487215.8763432431},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$374,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C389,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG47","v":250282.3559378653},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$374,[64]Trairi!$B$2:$B$491,0),MATCH($C389,[64]Trairi!$B$2:$AP$2,0))*BH47","v":631062.42968790536},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$374,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C389,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI47","v":218044.35845474125}]
[null,390,2037,"Volume Tratado (econ. ativas) - esgoto | m3 (c/ infiltração)",42859726.074285425,122091453.77645664,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$374,[64]Aquiraz!$B$2:$B$492,0),MATCH($C390,[64]Aquiraz!$B$2:$AP$2,0))*AL48","v":1550627.388582095},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$374,[64]Barbalha!$B$2:$B$491,0),MATCH($C390,[64]Barbalha!$B$2:$AP$2,0))*AM48","v":1715157.8762950441},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$374,[64]Cascavel!$B$2:$B$491,0),MATCH($C390,[64]Cascavel!$B$2:$AP$2,0))*AN48","v":1606544.109495102},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$374,[64]Caucaia!$B$2:$B$491,0),MATCH($C390,[64]Caucaia!$B$2:$AP$2,0))*AO48","v":12141611.16166988},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$374,[64]Chorozinho!$B$2:$B$491,0),MATCH($C390,[64]Chorozinho!$B$2:$AP$2,0))*AP48","v":445394.48865772272},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$374,[64]Eusébio!$B$2:$B$491,0),MATCH($C390,[64]Eusébio!$B$2:$AP$2,0))*AQ48","v":3747547.6218150328},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$374,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C390,'[64]Farias Brito'!$B$2:$AP$2,0))*AR48","v":280238.45453849941},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$374,[64]Fortaleza!$B$2:$B$427,0),MATCH($C390,[64]Fortaleza!$B$2:$AP$2,0))*AS48","v":106248731.93000011},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$374,[64]Guaiúba!$B$2:$B$491,0),MATCH($C390,[64]Guaiúba!$B$2:$AP$2,0))*AT48","v":547749.94140883069},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$374,[64]Horizonte!$B$2:$B$491,0),MATCH($C390,[64]Horizonte!$B$2:$AP$2,0))*AU48","v":1978715.5551490597},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$374,[64]Itaitinga!$B$2:$B$491,0),MATCH($C390,[64]Itaitinga!$B$2:$AP$2,0))*AV48","v":2178688.505188121},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$374,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C390,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW48","v":11024928.783806641},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$374,[64]Maracanaú!$B$2:$B$491,0),MATCH($C390,[64]Maracanaú!$B$2:$AP$2,0))*AX48","v":9548270.9896967281},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$374,[64]Maranguape!$B$2:$B$491,0),MATCH($C390,[64]Maranguape!$B$2:$AP$2,0))*AY48","v":2758363.5882875398},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$374,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C390,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ48","v":764496.96938760055},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$374,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C390,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA48","v":451573.51288578147},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$374,[64]Pacajus!$B$2:$B$491,0),MATCH($C390,[64]Pacajus!$B$2:$AP$2,0))*BB48","v":1857165.4159296262},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$374,[64]Pacatuba!$B$2:$B$491,0),MATCH($C390,[64]Pacatuba!$B$2:$AP$2,0))*BC48","v":2184501.8077100138},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$374,[64]Paracuru!$B$2:$B$491,0),MATCH($C390,[64]Paracuru!$B$2:$AP$2,0))*BD48","v":813868.09888194653},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$374,[64]Paraipaba!$B$2:$B$491,0),MATCH($C390,[64]Paraipaba!$B$2:$AP$2,0))*BE48","v":496662.22503243171},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$374,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C390,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF48","v":1499051.0638852282},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$374,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C390,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG48","v":253630.77025959635},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$374,[64]Trairi!$B$2:$B$491,0),MATCH($C390,[64]Trairi!$B$2:$AP$2,0))*BH48","v":637898.52672744985},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$374,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C390,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI48","v":219761.06545199393}]
[null,391,2038,"Volume Tratado (econ. ativas) - esgoto | m3 (c/ infiltração)",43307248.681336284,123187481.20434114,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$374,[64]Aquiraz!$B$2:$B$492,0),MATCH($C391,[64]Aquiraz!$B$2:$AP$2,0))*AL49","v":1565984.6890621169},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$374,[64]Barbalha!$B$2:$B$491,0),MATCH($C391,[64]Barbalha!$B$2:$AP$2,0))*AM49","v":1731439.4097722438},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$374,[64]Cascavel!$B$2:$B$491,0),MATCH($C391,[64]Cascavel!$B$2:$AP$2,0))*AN49","v":1621469.9251686195},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$374,[64]Caucaia!$B$2:$B$491,0),MATCH($C391,[64]Caucaia!$B$2:$AP$2,0))*AO49","v":12260706.804850549},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$374,[64]Chorozinho!$B$2:$B$491,0),MATCH($C391,[64]Chorozinho!$B$2:$AP$2,0))*AP49","v":449846.43923412543},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$374,[64]Eusébio!$B$2:$B$491,0),MATCH($C391,[64]Eusébio!$B$2:$AP$2,0))*AQ49","v":3783868.3507370977},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$374,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C391,'[64]Farias Brito'!$B$2:$AP$2,0))*AR49","v":282470.67085384135},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$374,[64]Fortaleza!$B$2:$B$427,0),MATCH($C391,[64]Fortaleza!$B$2:$AP$2,0))*AS49","v":107193555.8699346},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$374,[64]Guaiúba!$B$2:$B$491,0),MATCH($C391,[64]Guaiúba!$B$2:$AP$2,0))*AT49","v":552839.48354310368},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$374,[64]Horizonte!$B$2:$B$491,0),MATCH($C391,[64]Horizonte!$B$2:$AP$2,0))*AU49","v":1998318.5393718756},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$374,[64]Itaitinga!$B$2:$B$491,0),MATCH($C391,[64]Itaitinga!$B$2:$AP$2,0))*AV49","v":2213886.9241776699},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$374,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C391,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW49","v":11127807.958886459},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$374,[64]Maracanaú!$B$2:$B$491,0),MATCH($C391,[64]Maracanaú!$B$2:$AP$2,0))*AX49","v":9653286.2651614714},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$374,[64]Maranguape!$B$2:$B$491,0),MATCH($C391,[64]Maranguape!$B$2:$AP$2,0))*AY49","v":2792907.7202619575},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$374,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C391,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ49","v":771819.33555904531},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$374,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C391,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA49","v":459104.50096060324},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$374,[64]Pacajus!$B$2:$B$491,0),MATCH($C391,[64]Pacajus!$B$2:$AP$2,0))*BB49","v":1875578.52564724},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$374,[64]Pacatuba!$B$2:$B$491,0),MATCH($C391,[64]Pacatuba!$B$2:$AP$2,0))*BC49","v":2205175.9412241294},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$374,[64]Paracuru!$B$2:$B$491,0),MATCH($C391,[64]Paracuru!$B$2:$AP$2,0))*BD49","v":821084.31175264774},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$374,[64]Paraipaba!$B$2:$B$491,0),MATCH($C391,[64]Paraipaba!$B$2:$AP$2,0))*BE49","v":500367.91685307724},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$374,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C391,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF49","v":1510351.9939871747},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$374,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C391,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG49","v":256925.72093816294},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$374,[64]Trairi!$B$2:$B$491,0),MATCH($C391,[64]Trairi!$B$2:$AP$2,0))*BH49","v":644488.58602493349},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$374,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C391,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI49","v":221444.00171468366}]
[null,392,2039,"Volume Tratado (econ. ativas) - esgoto | m3 (c/ infiltração)",43740949.763442039,124250807.8230173,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$374,[64]Aquiraz!$B$2:$B$492,0),MATCH($C392,[64]Aquiraz!$B$2:$AP$2,0))*AL50","v":1580749.5131620532},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$374,[64]Barbalha!$B$2:$B$491,0),MATCH($C392,[64]Barbalha!$B$2:$AP$2,0))*AM50","v":1747245.6345583517},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$374,[64]Cascavel!$B$2:$B$491,0),MATCH($C392,[64]Cascavel!$B$2:$AP$2,0))*AN50","v":1635915.3265646754},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$374,[64]Caucaia!$B$2:$B$491,0),MATCH($C392,[64]Caucaia!$B$2:$AP$2,0))*AO50","v":12375001.915120844},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$374,[64]Chorozinho!$B$2:$B$491,0),MATCH($C392,[64]Chorozinho!$B$2:$AP$2,0))*AP50","v":454127.34408607997},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$374,[64]Eusébio!$B$2:$B$491,0),MATCH($C392,[64]Eusébio!$B$2:$AP$2,0))*AQ50","v":3818844.7632207419},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$374,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C392,'[64]Farias Brito'!$B$2:$AP$2,0))*AR50","v":284641.79004633438},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$374,[64]Fortaleza!$B$2:$B$427,0),MATCH($C392,[64]Fortaleza!$B$2:$AP$2,0))*AS50","v":108111522.85702817},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$374,[64]Guaiúba!$B$2:$B$491,0),MATCH($C392,[64]Guaiúba!$B$2:$AP$2,0))*AT50","v":557788.73682427651},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$374,[64]Horizonte!$B$2:$B$491,0),MATCH($C392,[64]Horizonte!$B$2:$AP$2,0))*AU50","v":2017121.2814210916},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$374,[64]Itaitinga!$B$2:$B$491,0),MATCH($C392,[64]Itaitinga!$B$2:$AP$2,0))*AV50","v":2248221.9159242725},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$374,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C392,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW50","v":11227353.194787813},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$374,[64]Maracanaú!$B$2:$B$491,0),MATCH($C392,[64]Maracanaú!$B$2:$AP$2,0))*AX50","v":9755941.1642973274},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$374,[64]Maranguape!$B$2:$B$491,0),MATCH($C392,[64]Maranguape!$B$2:$AP$2,0))*AY50","v":2826234.4833553918},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$374,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C392,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ50","v":778910.58942936151},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$374,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C392,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA50","v":466332.13192023721},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$374,[64]Pacajus!$B$2:$B$491,0),MATCH($C392,[64]Pacajus!$B$2:$AP$2,0))*BB50","v":1893258.2808678604},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$374,[64]Pacatuba!$B$2:$B$491,0),MATCH($C392,[64]Pacatuba!$B$2:$AP$2,0))*BC50","v":2225104.5928009609},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$374,[64]Paracuru!$B$2:$B$491,0),MATCH($C392,[64]Paracuru!$B$2:$AP$2,0))*BD50","v":828097.56425431243},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$374,[64]Paraipaba!$B$2:$B$491,0),MATCH($C392,[64]Paraipaba!$B$2:$AP$2,0))*BE50","v":504039.30673919746},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$374,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C392,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF50","v":1521239.9492288611},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$374,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C392,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG50","v":260167.20797356506},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$374,[64]Trairi!$B$2:$B$491,0),MATCH($C392,[64]Trairi!$B$2:$AP$2,0))*BH50","v":650739.02267233341},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$374,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C392,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI50","v":223159.02017520819}]
[null,393,2040,"Volume Tratado (econ. ativas) - esgoto | m3 (c/ infiltração)",44160768.606813826,125281023.69679068,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$374,[64]Aquiraz!$B$2:$B$492,0),MATCH($C393,[64]Aquiraz!$B$2:$AP$2,0))*AL51","v":1594927.6130797688},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$374,[64]Barbalha!$B$2:$B$491,0),MATCH($C393,[64]Barbalha!$B$2:$AP$2,0))*AM51","v":1762536.591073144},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$374,[64]Cascavel!$B$2:$B$491,0),MATCH($C393,[64]Cascavel!$B$2:$AP$2,0))*AN51","v":1649901.1408918314},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$374,[64]Caucaia!$B$2:$B$491,0),MATCH($C393,[64]Caucaia!$B$2:$AP$2,0))*AO51","v":12484422.051539265},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$374,[64]Chorozinho!$B$2:$B$491,0),MATCH($C393,[64]Chorozinho!$B$2:$AP$2,0))*AP51","v":458240.74209064391},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$374,[64]Eusébio!$B$2:$B$491,0),MATCH($C393,[64]Eusébio!$B$2:$AP$2,0))*AQ51","v":3852527.3026595241},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$374,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C393,'[64]Farias Brito'!$B$2:$AP$2,0))*AR51","v":286809.85438268492},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$374,[64]Fortaleza!$B$2:$B$427,0),MATCH($C393,[64]Fortaleza!$B$2:$AP$2,0))*AS51","v":109002422.03194459},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$374,[64]Guaiúba!$B$2:$B$491,0),MATCH($C393,[64]Guaiúba!$B$2:$AP$2,0))*AT51","v":562604.38167392521},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$374,[64]Horizonte!$B$2:$B$491,0),MATCH($C393,[64]Horizonte!$B$2:$AP$2,0))*AU51","v":2035092.7432360121},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$374,[64]Itaitinga!$B$2:$B$491,0),MATCH($C393,[64]Itaitinga!$B$2:$AP$2,0))*AV51","v":2281590.6111665615},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$374,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C393,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW51","v":11323562.483113604},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$374,[64]Maracanaú!$B$2:$B$491,0),MATCH($C393,[64]Maracanaú!$B$2:$AP$2,0))*AX51","v":9856232.0862250794},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$374,[64]Maranguape!$B$2:$B$491,0),MATCH($C393,[64]Maranguape!$B$2:$AP$2,0))*AY51","v":2858377.5597107946},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$374,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C393,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ51","v":785728.09863232193},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$374,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C393,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA51","v":473256.40576468332},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$374,[64]Pacajus!$B$2:$B$491,0),MATCH($C393,[64]Pacajus!$B$2:$AP$2,0))*BB51","v":1910179.5304444793},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$374,[64]Pacatuba!$B$2:$B$491,0),MATCH($C393,[64]Pacatuba!$B$2:$AP$2,0))*BC51","v":2244324.0469595804},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$374,[64]Paracuru!$B$2:$B$491,0),MATCH($C393,[64]Paracuru!$B$2:$AP$2,0))*BD51","v":834878.05101806065},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$374,[64]Paraipaba!$B$2:$B$491,0),MATCH($C393,[64]Paraipaba!$B$2:$AP$2,0))*BE51","v":507580.02258903079},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$374,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C393,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF51","v":1531691.9012723551},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$374,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C393,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG51","v":263381.3111917366},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$374,[64]Trairi!$B$2:$B$491,0),MATCH($C393,[64]Trairi!$B$2:$AP$2,0))*BH51","v":656648.32723564922},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$374,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C393,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI51","v":224877.41570918899}]
[null,394,2041,"Volume Tratado (econ. ativas) - esgoto | m3 (c/ infiltração)",44548235.066396542,126273519.15872447,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$374,[64]Aquiraz!$B$2:$B$492,0),MATCH($C394,[64]Aquiraz!$B$2:$AP$2,0))*AL52","v":1608474.888631633},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$374,[64]Barbalha!$B$2:$B$491,0),MATCH($C394,[64]Barbalha!$B$2:$AP$2,0))*AM52","v":1775908.3284977444},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$374,[64]Cascavel!$B$2:$B$491,0),MATCH($C394,[64]Cascavel!$B$2:$AP$2,0))*AN52","v":1661492.1766960057},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$374,[64]Caucaia!$B$2:$B$491,0),MATCH($C394,[64]Caucaia!$B$2:$AP$2,0))*AO52","v":12588929.085818704},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$374,[64]Chorozinho!$B$2:$B$491,0),MATCH($C394,[64]Chorozinho!$B$2:$AP$2,0))*AP52","v":462135.90934332588},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$374,[64]Eusébio!$B$2:$B$491,0),MATCH($C394,[64]Eusébio!$B$2:$AP$2,0))*AQ52","v":3884918.4912231248},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$374,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C394,'[64]Farias Brito'!$B$2:$AP$2,0))*AR52","v":288751.21546121145},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$374,[64]Fortaleza!$B$2:$B$427,0),MATCH($C394,[64]Fortaleza!$B$2:$AP$2,0))*AS52","v":109866303.59928769},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$374,[64]Guaiúba!$B$2:$B$491,0),MATCH($C394,[64]Guaiúba!$B$2:$AP$2,0))*AT52","v":566646.03672752785},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$374,[64]Horizonte!$B$2:$B$491,0),MATCH($C394,[64]Horizonte!$B$2:$AP$2,0))*AU52","v":2050013.9535454405},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$374,[64]Itaitinga!$B$2:$B$491,0),MATCH($C394,[64]Itaitinga!$B$2:$AP$2,0))*AV52","v":2313955.9095151913},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$374,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C394,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW52","v":11407635.993926724},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$374,[64]Maracanaú!$B$2:$B$491,0),MATCH($C394,[64]Maracanaú!$B$2:$AP$2,0))*AX52","v":9954198.6406161431},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$374,[64]Maranguape!$B$2:$B$491,0),MATCH($C394,[64]Maranguape!$B$2:$AP$2,0))*AY52","v":2889077.3078403221},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$374,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C394,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ52","v":791434.10428057029},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$374,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C394,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA52","v":479906.91831005755},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$374,[64]Pacajus!$B$2:$B$491,0),MATCH($C394,[64]Pacajus!$B$2:$AP$2,0))*BB52","v":1924489.2093479007},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$374,[64]Pacatuba!$B$2:$B$491,0),MATCH($C394,[64]Pacatuba!$B$2:$AP$2,0))*BC52","v":2262832.6544036665},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$374,[64]Paracuru!$B$2:$B$491,0),MATCH($C394,[64]Paracuru!$B$2:$AP$2,0))*BD52","v":840234.50159669609},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$374,[64]Paraipaba!$B$2:$B$491,0),MATCH($C394,[64]Paraipaba!$B$2:$AP$2,0))*BE52","v":510542.99363734981},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$374,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C394,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF52","v":1539404.8592572834},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$374,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C394,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG52","v":266595.41440990818},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$374,[64]Trairi!$B$2:$B$491,0),MATCH($C394,[64]Trairi!$B$2:$AP$2,0))*BH52","v":661508.70471684774},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$374,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C394,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI52","v":226363.32802995646}]
[null,395,2042,"Volume Tratado (econ. ativas) - esgoto | m3 (c/ infiltração)",{"$f":"SUMIFS($K395:$AH395,$K$18:$AH$18,E$4)","v":44768465.711126313},126747824.93980078,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$374,[64]Aquiraz!$B$2:$B$492,0),MATCH($C395,[64]Aquiraz!$B$2:$AP$2,0))*AL53","v":1614416.9090260828},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$374,[64]Barbalha!$B$2:$B$491,0),MATCH($C395,[64]Barbalha!$B$2:$AP$2,0))*AM53","v":1782617.3317038591},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$374,[64]Cascavel!$B$2:$B$491,0),MATCH($C395,[64]Cascavel!$B$2:$AP$2,0))*AN53","v":1667347.3992626334},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$374,[64]Caucaia!$B$2:$B$491,0),MATCH($C395,[64]Caucaia!$B$2:$AP$2,0))*AO53","v":12637749.634013481},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$374,[64]Chorozinho!$B$2:$B$491,0),MATCH($C395,[64]Chorozinho!$B$2:$AP$2,0))*AP53","v":463694.19487433258},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$374,[64]Eusébio!$B$2:$B$491,0),MATCH($C395,[64]Eusébio!$B$2:$AP$2,0))*AQ53","v":3898992.1980268713},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$374,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C395,'[64]Farias Brito'!$B$2:$AP$2,0))*AR53","v":289553.11519860436},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$374,[64]Fortaleza!$B$2:$B$427,0),MATCH($C395,[64]Fortaleza!$B$2:$AP$2,0))*AS53","v":110278741.95078032},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$374,[64]Guaiúba!$B$2:$B$491,0),MATCH($C395,[64]Guaiúba!$B$2:$AP$2,0))*AT53","v":568678.55499208753},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$374,[64]Horizonte!$B$2:$B$491,0),MATCH($C395,[64]Horizonte!$B$2:$AP$2,0))*AU53","v":2057514.3683866994},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$374,[64]Itaitinga!$B$2:$B$491,0),MATCH($C395,[64]Itaitinga!$B$2:$AP$2,0))*AV53","v":2337730.781349034},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$374,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C395,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW53","v":11450193.928379558},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$374,[64]Maracanaú!$B$2:$B$491,0),MATCH($C395,[64]Maracanaú!$B$2:$AP$2,0))*AX53","v":10020023.74708708},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$374,[64]Maranguape!$B$2:$B$491,0),MATCH($C395,[64]Maranguape!$B$2:$AP$2,0))*AY53","v":2908659.7135040024},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$374,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C395,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ53","v":794306.1794790593},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$374,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C395,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA53","v":484686.97527690773},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$374,[64]Pacajus!$B$2:$B$491,0),MATCH($C395,[64]Pacajus!$B$2:$AP$2,0))*BB53","v":1931735.38717559},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$374,[64]Pacatuba!$B$2:$B$491,0),MATCH($C395,[64]Pacatuba!$B$2:$AP$2,0))*BC53","v":2271100.5768629638},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$374,[64]Paracuru!$B$2:$B$491,0),MATCH($C395,[64]Paracuru!$B$2:$AP$2,0))*BD53","v":842943.95155817328},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$374,[64]Paraipaba!$B$2:$B$491,0),MATCH($C395,[64]Paraipaba!$B$2:$AP$2,0))*BE53","v":512097.95194467658},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$374,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C395,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF53","v":1543365.7333817091},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$374,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C395,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG53","v":268947.57938096474},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$374,[64]Trairi!$B$2:$B$491,0),MATCH($C395,[64]Trairi!$B$2:$AP$2,0))*BH53","v":663978.13874145679},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$374,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C395,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI53","v":227214.35054094149}]
[null,396,2043,"Volume Tratado (econ. ativas) - esgoto | m3 (c/ infiltração)",44814772.063687086,126718359.75047943,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$374,[64]Aquiraz!$B$2:$B$492,0),MATCH($C396,[64]Aquiraz!$B$2:$AP$2,0))*AL54","v":1614267.3518815953},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$374,[64]Barbalha!$B$2:$B$491,0),MATCH($C396,[64]Barbalha!$B$2:$AP$2,0))*AM54","v":1782104.1665683445},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$374,[64]Cascavel!$B$2:$B$491,0),MATCH($C396,[64]Cascavel!$B$2:$AP$2,0))*AN54","v":1666896.143077157},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$374,[64]Caucaia!$B$2:$B$491,0),MATCH($C396,[64]Caucaia!$B$2:$AP$2,0))*AO54","v":12633403.009282986},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$374,[64]Chorozinho!$B$2:$B$491,0),MATCH($C396,[64]Chorozinho!$B$2:$AP$2,0))*AP54","v":463526.68802694196},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$374,[64]Eusébio!$B$2:$B$491,0),MATCH($C396,[64]Eusébio!$B$2:$AP$2,0))*AQ54","v":3897710.9358304013},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$374,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C396,'[64]Farias Brito'!$B$2:$AP$2,0))*AR54","v":289745.57113557868},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$374,[64]Fortaleza!$B$2:$B$427,0),MATCH($C396,[64]Fortaleza!$B$2:$AP$2,0))*AS54","v":110254701.4762166},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$374,[64]Guaiúba!$B$2:$B$491,0),MATCH($C396,[64]Guaiúba!$B$2:$AP$2,0))*AT54","v":568543.27645516943},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$374,[64]Horizonte!$B$2:$B$491,0),MATCH($C396,[64]Horizonte!$B$2:$AP$2,0))*AU54","v":2056830.1815704852},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$374,[64]Itaitinga!$B$2:$B$491,0),MATCH($C396,[64]Itaitinga!$B$2:$AP$2,0))*AV54","v":2352534.1044866317},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$374,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C396,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW54","v":11447177.315942176},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$374,[64]Maracanaú!$B$2:$B$491,0),MATCH($C396,[64]Maracanaú!$B$2:$AP$2,0))*AX54","v":10051555.880303778},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$374,[64]Maranguape!$B$2:$B$491,0),MATCH($C396,[64]Maranguape!$B$2:$AP$2,0))*AY54","v":2916130.9829090452},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$374,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C396,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ54","v":794124.43097040488},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$374,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C396,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA54","v":484994.77176451293},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$374,[64]Pacajus!$B$2:$B$491,0),MATCH($C396,[64]Pacajus!$B$2:$AP$2,0))*BB54","v":1931036.4500376619},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$374,[64]Pacatuba!$B$2:$B$491,0),MATCH($C396,[64]Pacatuba!$B$2:$AP$2,0))*BC54","v":2270430.962556466},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$374,[64]Paracuru!$B$2:$B$491,0),MATCH($C396,[64]Paracuru!$B$2:$AP$2,0))*BD54","v":842742.41049241635},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$374,[64]Paraipaba!$B$2:$B$491,0),MATCH($C396,[64]Paraipaba!$B$2:$AP$2,0))*BE54","v":512032.61492653308},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$374,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C396,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF54","v":1542865.2508373051},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$374,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C396,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG54","v":268974.96319819539},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$374,[64]Trairi!$B$2:$B$491,0),MATCH($C396,[64]Trairi!$B$2:$AP$2,0))*BH54","v":663640.02552537341},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$374,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C396,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI54","v":227162.85017073306}]
[null,397,2044,"Volume Tratado (econ. ativas) - esgoto | m3 (c/ infiltração)",44789406.373040102,126641835.80481239,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$374,[64]Aquiraz!$B$2:$B$492,0),MATCH($C397,[64]Aquiraz!$B$2:$AP$2,0))*AL55","v":1613128.4167043434},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$374,[64]Barbalha!$B$2:$B$491,0),MATCH($C397,[64]Barbalha!$B$2:$AP$2,0))*AM55","v":1780852.800766577},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$374,[64]Cascavel!$B$2:$B$491,0),MATCH($C397,[64]Cascavel!$B$2:$AP$2,0))*AN55","v":1665899.2140273966},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$374,[64]Caucaia!$B$2:$B$491,0),MATCH($C397,[64]Caucaia!$B$2:$AP$2,0))*AO55","v":12622136.100442095},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$374,[64]Chorozinho!$B$2:$B$491,0),MATCH($C397,[64]Chorozinho!$B$2:$AP$2,0))*AP55","v":463079.02007916226},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$374,[64]Eusébio!$B$2:$B$491,0),MATCH($C397,[64]Eusébio!$B$2:$AP$2,0))*AQ55","v":3894632.6277382919},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$374,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C397,'[64]Farias Brito'!$B$2:$AP$2,0))*AR55","v":289466.05179854459},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$374,[64]Fortaleza!$B$2:$B$427,0),MATCH($C397,[64]Fortaleza!$B$2:$AP$2,0))*AS55","v":110192004.71178712},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$374,[64]Guaiúba!$B$2:$B$491,0),MATCH($C397,[64]Guaiúba!$B$2:$AP$2,0))*AT55","v":568183.36874275154},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$374,[64]Horizonte!$B$2:$B$491,0),MATCH($C397,[64]Horizonte!$B$2:$AP$2,0))*AU55","v":2054947.6557152211},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$374,[64]Itaitinga!$B$2:$B$491,0),MATCH($C397,[64]Itaitinga!$B$2:$AP$2,0))*AV55","v":2353618.4476843174},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$374,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C397,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW55","v":11439473.104683984},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$374,[64]Maracanaú!$B$2:$B$491,0),MATCH($C397,[64]Maracanaú!$B$2:$AP$2,0))*AX55","v":10049398.953650836},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$374,[64]Maranguape!$B$2:$B$491,0),MATCH($C397,[64]Maranguape!$B$2:$AP$2,0))*AY55","v":2913301.6829010681},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$374,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C397,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ55","v":793456.89786763105},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$374,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C397,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA55","v":484723.9700470526},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$374,[64]Pacajus!$B$2:$B$491,0),MATCH($C397,[64]Pacajus!$B$2:$AP$2,0))*BB55","v":1929257.9991952246},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$374,[64]Pacatuba!$B$2:$B$491,0),MATCH($C397,[64]Pacatuba!$B$2:$AP$2,0))*BC55","v":2268841.0409026137},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$374,[64]Paracuru!$B$2:$B$491,0),MATCH($C397,[64]Paracuru!$B$2:$AP$2,0))*BD55","v":842203.78489766479},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$374,[64]Paraipaba!$B$2:$B$491,0),MATCH($C397,[64]Paraipaba!$B$2:$AP$2,0))*BE55","v":511814.5526284792},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$374,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C397,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF55","v":1541904.969145511},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$374,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C397,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG55","v":268828.26417731727},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$374,[64]Trairi!$B$2:$B$491,0),MATCH($C397,[64]Trairi!$B$2:$AP$2,0))*BH55","v":662943.42173420161},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$374,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C397,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI55","v":227145.12053508754}]
[null,398,2045,"Volume Tratado (econ. ativas) - esgoto | m3 (c/ infiltração)",44749183.724920399,126534973.65449302,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$374,[64]Aquiraz!$B$2:$B$492,0),MATCH($C398,[64]Aquiraz!$B$2:$AP$2,0))*AL56","v":1611336.6070694248},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$374,[64]Barbalha!$B$2:$B$491,0),MATCH($C398,[64]Barbalha!$B$2:$AP$2,0))*AM56","v":1779128.2294095194},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$374,[64]Cascavel!$B$2:$B$491,0),MATCH($C398,[64]Cascavel!$B$2:$AP$2,0))*AN56","v":1664419.0937390341},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$374,[64]Caucaia!$B$2:$B$491,0),MATCH($C398,[64]Caucaia!$B$2:$AP$2,0))*AO56","v":12606503.502727157},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$374,[64]Chorozinho!$B$2:$B$491,0),MATCH($C398,[64]Chorozinho!$B$2:$AP$2,0))*AP56","v":462498.64424172445},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$374,[64]Eusébio!$B$2:$B$491,0),MATCH($C398,[64]Eusébio!$B$2:$AP$2,0))*AQ56","v":3890392.8605094212},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$374,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C398,'[64]Farias Brito'!$B$2:$AP$2,0))*AR56","v":289307.19927913719},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$374,[64]Fortaleza!$B$2:$B$427,0),MATCH($C398,[64]Fortaleza!$B$2:$AP$2,0))*AS56","v":110104420.27010359},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$374,[64]Guaiúba!$B$2:$B$491,0),MATCH($C398,[64]Guaiúba!$B$2:$AP$2,0))*AT56","v":567704.04849465901},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$374,[64]Horizonte!$B$2:$B$491,0),MATCH($C398,[64]Horizonte!$B$2:$AP$2,0))*AU56","v":2052291.8773043542},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$374,[64]Itaitinga!$B$2:$B$491,0),MATCH($C398,[64]Itaitinga!$B$2:$AP$2,0))*AV56","v":2352658.8967053392},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$374,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C398,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW56","v":11428686.00388426},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$374,[64]Maracanaú!$B$2:$B$491,0),MATCH($C398,[64]Maracanaú!$B$2:$AP$2,0))*AX56","v":10043932.818994466},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$374,[64]Maranguape!$B$2:$B$491,0),MATCH($C398,[64]Maranguape!$B$2:$AP$2,0))*AY56","v":2909553.3415639689},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$374,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C398,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ56","v":792628.93243931676},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$374,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C398,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA56","v":484041.04659017851},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$374,[64]Pacajus!$B$2:$B$491,0),MATCH($C398,[64]Pacajus!$B$2:$AP$2,0))*BB56","v":1926815.6904462136},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$374,[64]Pacatuba!$B$2:$B$491,0),MATCH($C398,[64]Pacatuba!$B$2:$AP$2,0))*BC56","v":2266609.542979727},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$374,[64]Paracuru!$B$2:$B$491,0),MATCH($C398,[64]Paracuru!$B$2:$AP$2,0))*BD56","v":841389.10481495771},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$374,[64]Paraipaba!$B$2:$B$491,0),MATCH($C398,[64]Paraipaba!$B$2:$AP$2,0))*BE56","v":511479.70041049377},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$374,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C398,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF56","v":1540520.1984244906},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$374,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C398,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG56","v":268707.64498237305},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$374,[64]Trairi!$B$2:$B$491,0),MATCH($C398,[64]Trairi!$B$2:$AP$2,0))*BH56","v":661953.23302995751},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$374,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C398,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI56","v":227178.89126965043}]
[null,399,2046,"Volume Tratado (econ. ativas) - esgoto | m3 (c/ infiltração)",44694962.964846551,126395378.595054,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$374,[64]Aquiraz!$B$2:$B$492,0),MATCH($C399,[64]Aquiraz!$B$2:$AP$2,0))*AL57","v":1608978.2059448124},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$374,[64]Barbalha!$B$2:$B$491,0),MATCH($C399,[64]Barbalha!$B$2:$AP$2,0))*AM57","v":1776800.0580774918},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$374,[64]Cascavel!$B$2:$B$491,0),MATCH($C399,[64]Cascavel!$B$2:$AP$2,0))*AN57","v":1662426.6241200846},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$374,[64]Caucaia!$B$2:$B$491,0),MATCH($C399,[64]Caucaia!$B$2:$AP$2,0))*AO57","v":12586032.243814733},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$374,[64]Chorozinho!$B$2:$B$491,0),MATCH($C399,[64]Chorozinho!$B$2:$AP$2,0))*AP57","v":461724.80979180743},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$374,[64]Eusébio!$B$2:$B$491,0),MATCH($C399,[64]Eusébio!$B$2:$AP$2,0))*AQ57","v":3884705.367885327},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$374,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C399,'[64]Farias Brito'!$B$2:$AP$2,0))*AR57","v":289307.19927913719},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$374,[64]Fortaleza!$B$2:$B$427,0),MATCH($C399,[64]Fortaleza!$B$2:$AP$2,0))*AS57","v":109990076.77455668},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$374,[64]Guaiúba!$B$2:$B$491,0),MATCH($C399,[64]Guaiúba!$B$2:$AP$2,0))*AT57","v":567087.77960425429},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$374,[64]Horizonte!$B$2:$B$491,0),MATCH($C399,[64]Horizonte!$B$2:$AP$2,0))*AU57","v":2048861.4968569847},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$374,[64]Itaitinga!$B$2:$B$491,0),MATCH($C399,[64]Itaitinga!$B$2:$AP$2,0))*AV57","v":2350480.0920219654},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$374,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C399,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW57","v":11414687.476128893},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$374,[64]Maracanaú!$B$2:$B$491,0),MATCH($C399,[64]Maracanaú!$B$2:$AP$2,0))*AX57","v":10036403.380544882},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$374,[64]Maranguape!$B$2:$B$491,0),MATCH($C399,[64]Maranguape!$B$2:$AP$2,0))*AY57","v":2904555.5531145027},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$374,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C399,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ57","v":791616.97469359892},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$374,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C399,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA57","v":483070.30382157746},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$374,[64]Pacajus!$B$2:$B$491,0),MATCH($C399,[64]Pacajus!$B$2:$AP$2,0))*BB57","v":1923613.5523086207},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$374,[64]Pacatuba!$B$2:$B$491,0),MATCH($C399,[64]Pacatuba!$B$2:$AP$2,0))*BC57","v":2263498.9701175219},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$374,[64]Paracuru!$B$2:$B$491,0),MATCH($C399,[64]Paracuru!$B$2:$AP$2,0))*BD57","v":840399.85042881349},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$374,[64]Paraipaba!$B$2:$B$491,0),MATCH($C399,[64]Paraipaba!$B$2:$AP$2,0))*BE57","v":511010.90730531421},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$374,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C399,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF57","v":1538631.8747140088},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$374,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C399,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG57","v":268573.33387881349},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$374,[64]Trairi!$B$2:$B$491,0),MATCH($C399,[64]Trairi!$B$2:$AP$2,0))*BH57","v":660653.61035563692},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$374,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C399,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI57","v":227145.12053508754}]
[null,400,2047,"Volume Tratado (econ. ativas) - esgoto | m3 (c/ infiltração)",44626843.917253792,126222955.57014085,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$374,[64]Aquiraz!$B$2:$B$492,0),MATCH($C400,[64]Aquiraz!$B$2:$AP$2,0))*AL58","v":1605990.8978536371},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$374,[64]Barbalha!$B$2:$B$491,0),MATCH($C400,[64]Barbalha!$B$2:$AP$2,0))*AM58","v":1773954.5153383466},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$374,[64]Cascavel!$B$2:$B$491,0),MATCH($C400,[64]Cascavel!$B$2:$AP$2,0))*AN58","v":1660149.5159841424},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$374,[64]Caucaia!$B$2:$B$491,0),MATCH($C400,[64]Caucaia!$B$2:$AP$2,0))*AO58","v":12560647.882763328},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$374,[64]Chorozinho!$B$2:$B$491,0),MATCH($C400,[64]Chorozinho!$B$2:$AP$2,0))*AP58","v":460757.51672941115},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$374,[64]Eusébio!$B$2:$B$491,0),MATCH($C400,[64]Eusébio!$B$2:$AP$2,0))*AQ58","v":3877776.9677796112},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$374,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C400,'[64]Farias Brito'!$B$2:$AP$2,0))*AR58","v":289197.98817204463},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$374,[64]Fortaleza!$B$2:$B$427,0),MATCH($C400,[64]Fortaleza!$B$2:$AP$2,0))*AS58","v":109848768.38627055},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$374,[64]Guaiúba!$B$2:$B$491,0),MATCH($C400,[64]Guaiúba!$B$2:$AP$2,0))*AT58","v":566197.61342922528},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$374,[64]Horizonte!$B$2:$B$491,0),MATCH($C400,[64]Horizonte!$B$2:$AP$2,0))*AU58","v":2044656.5143731125},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$374,[64]Itaitinga!$B$2:$B$491,0),MATCH($C400,[64]Itaitinga!$B$2:$AP$2,0))*AV58","v":2347368.7184609557},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$374,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C400,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW58","v":11397312.832856053},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$374,[64]Maracanaú!$B$2:$B$491,0),MATCH($C400,[64]Maracanaú!$B$2:$AP$2,0))*AX58","v":10026437.947302787},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$374,[64]Maranguape!$B$2:$B$491,0),MATCH($C400,[64]Maranguape!$B$2:$AP$2,0))*AY58","v":2898374.0779270059},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$374,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C400,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ58","v":790237.03231307492},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$374,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C400,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA58","v":481856.8753608262},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$374,[64]Pacajus!$B$2:$B$491,0),MATCH($C400,[64]Pacajus!$B$2:$AP$2,0))*BB58","v":1919651.5847824472},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$374,[64]Pacatuba!$B$2:$B$491,0),MATCH($C400,[64]Pacatuba!$B$2:$AP$2,0))*BC58","v":2259847.42806189},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$374,[64]Paracuru!$B$2:$B$491,0),MATCH($C400,[64]Paracuru!$B$2:$AP$2,0))*BD58","v":839177.83030475269},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$374,[64]Paraipaba!$B$2:$B$491,0),MATCH($C400,[64]Paraipaba!$B$2:$AP$2,0))*BE58","v":510475.14375653758},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$374,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C400,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF58","v":1536428.8303851131},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$374,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C400,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG58","v":268412.94294932007},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$374,[64]Trairi!$B$2:$B$491,0),MATCH($C400,[64]Trairi!$B$2:$AP$2,0))*BH58","v":659044.55371124018},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$374,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C400,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI58","v":227075.89052923361}]
[null,{"$f":"ROW(C401)","v":401},2048,"Volume Tratado (econ. ativas) - esgoto | m3 (c/ infiltração)",44544477.736743718,126017873.774813,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$374,[64]Aquiraz!$B$2:$B$492,0),MATCH($C401,[64]Aquiraz!$B$2:$AP$2,0))*AL59","v":1602453.2961667187},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$374,[64]Barbalha!$B$2:$B$491,0),MATCH($C401,[64]Barbalha!$B$2:$AP$2,0))*AM59","v":1770332.9154885255},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$374,[64]Cascavel!$B$2:$B$491,0),MATCH($C401,[64]Cascavel!$B$2:$AP$2,0))*AN59","v":1657303.1308142145},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$374,[64]Caucaia!$B$2:$B$491,0),MATCH($C401,[64]Caucaia!$B$2:$AP$2,0))*AO59","v":12530499.301455943},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$374,[64]Chorozinho!$B$2:$B$491,0),MATCH($C401,[64]Chorozinho!$B$2:$AP$2,0))*AP59","v":459596.76505453547},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$374,[64]Eusébio!$B$2:$B$491,0),MATCH($C401,[64]Eusébio!$B$2:$AP$2,0))*AQ59","v":3869504.2512354734},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$374,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C401,'[64]Farias Brito'!$B$2:$AP$2,0))*AR59","v":289181.95017729676},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$374,[64]Fortaleza!$B$2:$B$427,0),MATCH($C401,[64]Fortaleza!$B$2:$AP$2,0))*AS59","v":109680598.02468312},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$374,[64]Guaiúba!$B$2:$B$491,0),MATCH($C401,[64]Guaiúba!$B$2:$AP$2,0))*AT59","v":565238.97293304023},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$374,[64]Horizonte!$B$2:$B$491,0),MATCH($C401,[64]Horizonte!$B$2:$AP$2,0))*AU59","v":2039566.2724189509},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$374,[64]Itaitinga!$B$2:$B$491,0),MATCH($C401,[64]Itaitinga!$B$2:$AP$2,0))*AV59","v":2343289.3620142988},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$374,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C401,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW59","v":11376644.418346656},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$374,[64]Maracanaú!$B$2:$B$491,0),MATCH($C401,[64]Maracanaú!$B$2:$AP$2,0))*AX59","v":10014184.155316208},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$374,[64]Maranguape!$B$2:$B$491,0),MATCH($C401,[64]Maranguape!$B$2:$AP$2,0))*AY59","v":2890811.634878472},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$374,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C401,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ59","v":788673.09761514759},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$374,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C401,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA59","v":480340.0897848871},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$374,[64]Pacajus!$B$2:$B$491,0),MATCH($C401,[64]Pacajus!$B$2:$AP$2,0))*BB59","v":1914984.0613954477},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$374,[64]Pacatuba!$B$2:$B$491,0),MATCH($C401,[64]Pacatuba!$B$2:$AP$2,0))*BC59","v":2255384.4322161172},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$374,[64]Paracuru!$B$2:$B$491,0),MATCH($C401,[64]Paracuru!$B$2:$AP$2,0))*BD59","v":837664.85300829657},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$374,[64]Paraipaba!$B$2:$B$491,0),MATCH($C401,[64]Paraipaba!$B$2:$AP$2,0))*BE59","v":509939.38020776096},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$374,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C401,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF59","v":1533785.1771904384},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$374,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C401,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG59","v":268199.08837666223},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$374,[64]Trairi!$B$2:$B$491,0),MATCH($C401,[64]Trairi!$B$2:$AP$2,0))*BH59","v":657187.94989078224},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$374,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C401,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI59","v":226988.93088773417}]
[null,402,2049,"Volume Tratado (econ. ativas) - esgoto | m3 (c/ infiltração)",44448763.264348336,125779720.55151187,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$374,[64]Aquiraz!$B$2:$B$492,0),MATCH($C402,[64]Aquiraz!$B$2:$AP$2,0))*AL60","v":1598286.7875132372},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$374,[64]Barbalha!$B$2:$B$491,0),MATCH($C402,[64]Barbalha!$B$2:$AP$2,0))*AM60","v":1766538.8585029989},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$374,[64]Cascavel!$B$2:$B$491,0),MATCH($C402,[64]Cascavel!$B$2:$AP$2,0))*AN60","v":1654001.3240170979},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$374,[64]Caucaia!$B$2:$B$491,0),MATCH($C402,[64]Caucaia!$B$2:$AP$2,0))*AO60","v":12495512.058951076},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$374,[64]Chorozinho!$B$2:$B$491,0),MATCH($C402,[64]Chorozinho!$B$2:$AP$2,0))*AP60","v":458290.91942030052},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$374,[64]Eusébio!$B$2:$B$491,0),MATCH($C402,[64]Eusébio!$B$2:$AP$2,0))*AQ60","v":3859887.2182529136},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$374,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C402,'[64]Farias Brito'!$B$2:$AP$2,0))*AR60","v":289072.7390702042},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$374,[64]Fortaleza!$B$2:$B$427,0),MATCH($C402,[64]Fortaleza!$B$2:$AP$2,0))*AS60","v":109485565.68979441},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$374,[64]Guaiúba!$B$2:$B$491,0),MATCH($C402,[64]Guaiúba!$B$2:$AP$2,0))*AT60","v":564074.90947338683},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$374,[64]Horizonte!$B$2:$B$491,0),MATCH($C402,[64]Horizonte!$B$2:$AP$2,0))*AU60","v":2033756.7571451801},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$374,[64]Itaitinga!$B$2:$B$491,0),MATCH($C402,[64]Itaitinga!$B$2:$AP$2,0))*AV60","v":2338242.0226819939},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$374,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C402,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW60","v":11352682.232600704},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$374,[64]Maracanaú!$B$2:$B$491,0),MATCH($C402,[64]Maracanaú!$B$2:$AP$2,0))*AX60","v":9999568.1865611337},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$374,[64]Maranguape!$B$2:$B$491,0),MATCH($C402,[64]Maranguape!$B$2:$AP$2,0))*AY60","v":2882197.0258405777},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$374,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C402,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ60","v":786833.1744411157},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$374,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C402,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA60","v":478459.27567072259},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$374,[64]Pacajus!$B$2:$B$491,0),MATCH($C402,[64]Pacajus!$B$2:$AP$2,0))*BB60","v":1909502.4350921116},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$374,[64]Pacatuba!$B$2:$B$491,0),MATCH($C402,[64]Pacatuba!$B$2:$AP$2,0))*BC60","v":2250380.4671769179},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$374,[64]Paracuru!$B$2:$B$491,0),MATCH($C402,[64]Paracuru!$B$2:$AP$2,0))*BD60","v":835977.30140840344},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$374,[64]Paraipaba!$B$2:$B$491,0),MATCH($C402,[64]Paraipaba!$B$2:$AP$2,0))*BE60","v":509135.73488459596},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$374,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C402,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF60","v":1530637.9710063015},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$374,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C402,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG60","v":267931.77016083989},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$374,[64]Trairi!$B$2:$B$491,0),MATCH($C402,[64]Trairi!$B$2:$AP$2,0))*BH60","v":654960.02530623286},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$374,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C402,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI60","v":226988.93088773417}]
[null,403,2050,"Volume Tratado (econ. ativas) - esgoto | m3 (c/ infiltração)",44338775.891556852,125508153.43562189,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$374,[64]Aquiraz!$B$2:$B$492,0),MATCH($C403,[64]Aquiraz!$B$2:$AP$2,0))*AL61","v":1593491.3718931922},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$374,[64]Barbalha!$B$2:$B$491,0),MATCH($C403,[64]Barbalha!$B$2:$AP$2,0))*AM61","v":1762054.9729746489},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$374,[64]Cascavel!$B$2:$B$491,0),MATCH($C403,[64]Cascavel!$B$2:$AP$2,0))*AN61","v":1650130.2401859961},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$374,[64]Caucaia!$B$2:$B$491,0),MATCH($C403,[64]Caucaia!$B$2:$AP$2,0))*AO61","v":12455537.273365727},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$374,[64]Chorozinho!$B$2:$B$491,0),MATCH($C403,[64]Chorozinho!$B$2:$AP$2,0))*AP61","v":456791.61517358624},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$374,[64]Eusébio!$B$2:$B$491,0),MATCH($C403,[64]Eusébio!$B$2:$AP$2,0))*AQ61","v":3849029.2777887331},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$374,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C403,'[64]Farias Brito'!$B$2:$AP$2,0))*AR61","v":288994.07652453618},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$374,[64]Fortaleza!$B$2:$B$427,0),MATCH($C403,[64]Fortaleza!$B$2:$AP$2,0))*AS61","v":109263156.78441471},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$374,[64]Guaiúba!$B$2:$B$491,0),MATCH($C403,[64]Guaiúba!$B$2:$AP$2,0))*AT61","v":562773.89737142134},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$374,[64]Horizonte!$B$2:$B$491,0),MATCH($C403,[64]Horizonte!$B$2:$AP$2,0))*AU61","v":2027117.3111180132},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$374,[64]Itaitinga!$B$2:$B$491,0),MATCH($C403,[64]Itaitinga!$B$2:$AP$2,0))*AV61","v":2332226.7004640419},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$374,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C403,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW61","v":11325343.931337276},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$374,[64]Maracanaú!$B$2:$B$491,0),MATCH($C403,[64]Maracanaú!$B$2:$AP$2,0))*AX61","v":9982663.8590615764},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$374,[64]Maranguape!$B$2:$B$491,0),MATCH($C403,[64]Maranguape!$B$2:$AP$2,0))*AY61","v":2872332.9696903164},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$374,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C403,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ61","v":784717.26279097877},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$374,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C403,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA61","v":476396.44728744542},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$374,[64]Pacajus!$B$2:$B$491,0),MATCH($C403,[64]Pacajus!$B$2:$AP$2,0))*BB61","v":1903260.9794001938},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$374,[64]Pacatuba!$B$2:$B$491,0),MATCH($C403,[64]Pacatuba!$B$2:$AP$2,0))*BC61","v":2244565.048347577},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$374,[64]Paracuru!$B$2:$B$491,0),MATCH($C403,[64]Paracuru!$B$2:$AP$2,0))*BD61","v":834056.98407059361},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$374,[64]Paraipaba!$B$2:$B$491,0),MATCH($C403,[64]Paraipaba!$B$2:$AP$2,0))*BE61","v":508265.11911783396},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$374,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C403,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF61","v":1527050.1559563854},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$374,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C403,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG61","v":267664.45194501762},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$374,[64]Trairi!$B$2:$B$491,0),MATCH($C403,[64]Trairi!$B$2:$AP$2,0))*BH61","v":652422.66675160697},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$374,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C403,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI61","v":226885.93014731733}]
[null,404,2051,"Volume Tratado (econ. ativas) - esgoto | m3 (c/ infiltração)",44214336.796369225,125202924.07225616,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$374,[64]Aquiraz!$B$2:$B$492,0),MATCH($C404,[64]Aquiraz!$B$2:$AP$2,0))*AL62","v":1588067.0493065841},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$374,[64]Barbalha!$B$2:$B$491,0),MATCH($C404,[64]Barbalha!$B$2:$AP$2,0))*AM62","v":1756881.2589034759},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$374,[64]Cascavel!$B$2:$B$491,0),MATCH($C404,[64]Cascavel!$B$2:$AP$2,0))*AN62","v":1645974.5178379014},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$374,[64]Caucaia!$B$2:$B$491,0),MATCH($C404,[64]Caucaia!$B$2:$AP$2,0))*AO62","v":12410649.385641394},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$374,[64]Chorozinho!$B$2:$B$491,0),MATCH($C404,[64]Chorozinho!$B$2:$AP$2,0))*AP62","v":455050.48766127287},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$374,[64]Eusébio!$B$2:$B$491,0),MATCH($C404,[64]Eusébio!$B$2:$AP$2,0))*AQ62","v":3836620.2029725262},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$374,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C404,'[64]Farias Brito'!$B$2:$AP$2,0))*AR62","v":288978.03852978832},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$374,[64]Fortaleza!$B$2:$B$427,0),MATCH($C404,[64]Fortaleza!$B$2:$AP$2,0))*AS62","v":109012856.71135435},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$374,[64]Guaiúba!$B$2:$B$491,0),MATCH($C404,[64]Guaiúba!$B$2:$AP$2,0))*AT62","v":561267.46230598784},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$374,[64]Horizonte!$B$2:$B$491,0),MATCH($C404,[64]Horizonte!$B$2:$AP$2,0))*AU62","v":2019592.6056205572},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$374,[64]Itaitinga!$B$2:$B$491,0),MATCH($C404,[64]Itaitinga!$B$2:$AP$2,0))*AV62","v":2325312.5369951315},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$374,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C404,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW62","v":11294547.170275468},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$374,[64]Maracanaú!$B$2:$B$491,0),MATCH($C404,[64]Maracanaú!$B$2:$AP$2,0))*AX62","v":9963397.3547935225},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$374,[64]Maranguape!$B$2:$B$491,0),MATCH($C404,[64]Maranguape!$B$2:$AP$2,0))*AY62","v":2861219.4664276885},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$374,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C404,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ62","v":782325.36266473716},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$374,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C404,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA62","v":473969.59036594274},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$374,[64]Pacajus!$B$2:$B$491,0),MATCH($C404,[64]Pacajus!$B$2:$AP$2,0))*BB62","v":1896259.6943196952},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$374,[64]Pacatuba!$B$2:$B$491,0),MATCH($C404,[64]Pacatuba!$B$2:$AP$2,0))*BC62","v":2238005.7968772748},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$374,[64]Paracuru!$B$2:$B$491,0),MATCH($C404,[64]Paracuru!$B$2:$AP$2,0))*BD62","v":831903.90099486755},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$374,[64]Paraipaba!$B$2:$B$491,0),MATCH($C404,[64]Paraipaba!$B$2:$AP$2,0))*BE62","v":507394.50335107179},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$374,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C404,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF62","v":1523084.6761643731},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$374,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C404,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG62","v":267397.13372919528},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$374,[64]Trairi!$B$2:$B$491,0),MATCH($C404,[64]Trairi!$B$2:$AP$2,0))*BH62","v":649637.76102092024},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$374,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C404,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI62","v":226868.20051167181}]
[null,405,2052,"Volume Tratado (econ. ativas) - esgoto | m3 (c/ infiltração)",{"$f":"SUMIFS($K405:$AH405,$K$18:$AH$18,E$4)","v":44075382.388194852},124862798.01845853,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$374,[64]Aquiraz!$B$2:$B$492,0),MATCH($C405,[64]Aquiraz!$B$2:$AP$2,0))*AL63","v":1582013.8197534129},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$374,[64]Barbalha!$B$2:$B$491,0),MATCH($C405,[64]Barbalha!$B$2:$AP$2,0))*AM63","v":1751190.1734251857},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$374,[64]Cascavel!$B$2:$B$491,0),MATCH($C405,[64]Cascavel!$B$2:$AP$2,0))*AN63","v":1641363.3738626183},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$374,[64]Caucaia!$B$2:$B$491,0),MATCH($C405,[64]Caucaia!$B$2:$AP$2,0))*AO63","v":12360699.513895083},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$374,[64]Chorozinho!$B$2:$B$491,0),MATCH($C405,[64]Chorozinho!$B$2:$AP$2,0))*AP63","v":453164.26618960011},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$374,[64]Eusébio!$B$2:$B$491,0),MATCH($C405,[64]Eusébio!$B$2:$AP$2,0))*AQ63","v":3822866.8117178972},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$374,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C405,'[64]Farias Brito'!$B$2:$AP$2,0))*AR63","v":288791.69230509887},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$374,[64]Fortaleza!$B$2:$B$427,0),MATCH($C405,[64]Fortaleza!$B$2:$AP$2,0))*AS63","v":108734253.79286158},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$374,[64]Guaiúba!$B$2:$B$491,0),MATCH($C405,[64]Guaiúba!$B$2:$AP$2,0))*AT63","v":559624.07859824202},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$374,[64]Horizonte!$B$2:$B$491,0),MATCH($C405,[64]Horizonte!$B$2:$AP$2,0))*AU63","v":2011237.9693697055},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$374,[64]Itaitinga!$B$2:$B$491,0),MATCH($C405,[64]Itaitinga!$B$2:$AP$2,0))*AV63","v":2317361.2490058849},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$374,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C405,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW63","v":11260374.293696187},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$374,[64]Maracanaú!$B$2:$B$491,0),MATCH($C405,[64]Maracanaú!$B$2:$AP$2,0))*AX63","v":9941621.03770894},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$374,[64]Maranguape!$B$2:$B$491,0),MATCH($C405,[64]Maranguape!$B$2:$AP$2,0))*AY63","v":2848856.5160526945},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$374,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C405,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ63","v":779749.47022109223},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$374,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C405,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA63","v":471239.37632925238},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$374,[64]Pacajus!$B$2:$B$491,0),MATCH($C405,[64]Pacajus!$B$2:$AP$2,0))*BB63","v":1888444.3063228591},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$374,[64]Pacatuba!$B$2:$B$491,0),MATCH($C405,[64]Pacatuba!$B$2:$AP$2,0))*BC63","v":2230702.7127660108},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$374,[64]Paracuru!$B$2:$B$491,0),MATCH($C405,[64]Paracuru!$B$2:$AP$2,0))*BD63","v":829401.66931226733},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$374,[64]Paraipaba!$B$2:$B$491,0),MATCH($C405,[64]Paraipaba!$B$2:$AP$2,0))*BE63","v":506322.97625351854},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$374,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C405,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF63","v":1518615.6433828992},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$374,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C405,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG63","v":267022.88822704396},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$374,[64]Trairi!$B$2:$B$491,0),MATCH($C405,[64]Trairi!$B$2:$AP$2,0))*BH63","v":646481.53452614183},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$374,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C405,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI63","v":226781.24087017233}]
[null,406,2053,"Volume Tratado (econ. ativas) - esgoto | m3 (c/ infiltração)",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$374,[64]Aquiraz!$B$2:$B$492,0),MATCH($C406,[64]Aquiraz!$B$2:$AP$2,0))*AL64","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$374,[64]Barbalha!$B$2:$B$491,0),MATCH($C406,[64]Barbalha!$B$2:$AP$2,0))*AM64","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$374,[64]Cascavel!$B$2:$B$491,0),MATCH($C406,[64]Cascavel!$B$2:$AP$2,0))*AN64","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$374,[64]Caucaia!$B$2:$B$491,0),MATCH($C406,[64]Caucaia!$B$2:$AP$2,0))*AO64","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$374,[64]Chorozinho!$B$2:$B$491,0),MATCH($C406,[64]Chorozinho!$B$2:$AP$2,0))*AP64","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$374,[64]Eusébio!$B$2:$B$491,0),MATCH($C406,[64]Eusébio!$B$2:$AP$2,0))*AQ64","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$374,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C406,'[64]Farias Brito'!$B$2:$AP$2,0))*AR64","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$374,[64]Fortaleza!$B$2:$B$427,0),MATCH($C406,[64]Fortaleza!$B$2:$AP$2,0))*AS64","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$374,[64]Guaiúba!$B$2:$B$491,0),MATCH($C406,[64]Guaiúba!$B$2:$AP$2,0))*AT64","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$374,[64]Horizonte!$B$2:$B$491,0),MATCH($C406,[64]Horizonte!$B$2:$AP$2,0))*AU64","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$374,[64]Itaitinga!$B$2:$B$491,0),MATCH($C406,[64]Itaitinga!$B$2:$AP$2,0))*AV64","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$374,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C406,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW64","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$374,[64]Maracanaú!$B$2:$B$491,0),MATCH($C406,[64]Maracanaú!$B$2:$AP$2,0))*AX64","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$374,[64]Maranguape!$B$2:$B$491,0),MATCH($C406,[64]Maranguape!$B$2:$AP$2,0))*AY64","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$374,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C406,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ64","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$374,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C406,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA64","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$374,[64]Pacajus!$B$2:$B$491,0),MATCH($C406,[64]Pacajus!$B$2:$AP$2,0))*BB64","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$374,[64]Pacatuba!$B$2:$B$491,0),MATCH($C406,[64]Pacatuba!$B$2:$AP$2,0))*BC64","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$374,[64]Paracuru!$B$2:$B$491,0),MATCH($C406,[64]Paracuru!$B$2:$AP$2,0))*BD64","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$374,[64]Paraipaba!$B$2:$B$491,0),MATCH($C406,[64]Paraipaba!$B$2:$AP$2,0))*BE64","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$374,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C406,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF64","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$374,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C406,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG64","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$374,[64]Trairi!$B$2:$B$491,0),MATCH($C406,[64]Trairi!$B$2:$AP$2,0))*BH64","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$374,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C406,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI64","v":0}]
[null,407,2054,"Volume Tratado (econ. ativas) - esgoto | m3 (c/ infiltração)",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$374,[64]Aquiraz!$B$2:$B$492,0),MATCH($C407,[64]Aquiraz!$B$2:$AP$2,0))*AL65","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$374,[64]Barbalha!$B$2:$B$491,0),MATCH($C407,[64]Barbalha!$B$2:$AP$2,0))*AM65","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$374,[64]Cascavel!$B$2:$B$491,0),MATCH($C407,[64]Cascavel!$B$2:$AP$2,0))*AN65","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$374,[64]Caucaia!$B$2:$B$491,0),MATCH($C407,[64]Caucaia!$B$2:$AP$2,0))*AO65","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$374,[64]Chorozinho!$B$2:$B$491,0),MATCH($C407,[64]Chorozinho!$B$2:$AP$2,0))*AP65","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$374,[64]Eusébio!$B$2:$B$491,0),MATCH($C407,[64]Eusébio!$B$2:$AP$2,0))*AQ65","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$374,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C407,'[64]Farias Brito'!$B$2:$AP$2,0))*AR65","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$374,[64]Fortaleza!$B$2:$B$427,0),MATCH($C407,[64]Fortaleza!$B$2:$AP$2,0))*AS65","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$374,[64]Guaiúba!$B$2:$B$491,0),MATCH($C407,[64]Guaiúba!$B$2:$AP$2,0))*AT65","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$374,[64]Horizonte!$B$2:$B$491,0),MATCH($C407,[64]Horizonte!$B$2:$AP$2,0))*AU65","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$374,[64]Itaitinga!$B$2:$B$491,0),MATCH($C407,[64]Itaitinga!$B$2:$AP$2,0))*AV65","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$374,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C407,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW65","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$374,[64]Maracanaú!$B$2:$B$491,0),MATCH($C407,[64]Maracanaú!$B$2:$AP$2,0))*AX65","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$374,[64]Maranguape!$B$2:$B$491,0),MATCH($C407,[64]Maranguape!$B$2:$AP$2,0))*AY65","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$374,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C407,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ65","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$374,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C407,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA65","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$374,[64]Pacajus!$B$2:$B$491,0),MATCH($C407,[64]Pacajus!$B$2:$AP$2,0))*BB65","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$374,[64]Pacatuba!$B$2:$B$491,0),MATCH($C407,[64]Pacatuba!$B$2:$AP$2,0))*BC65","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$374,[64]Paracuru!$B$2:$B$491,0),MATCH($C407,[64]Paracuru!$B$2:$AP$2,0))*BD65","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$374,[64]Paraipaba!$B$2:$B$491,0),MATCH($C407,[64]Paraipaba!$B$2:$AP$2,0))*BE65","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$374,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C407,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF65","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$374,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C407,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG65","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$374,[64]Trairi!$B$2:$B$491,0),MATCH($C407,[64]Trairi!$B$2:$AP$2,0))*BH65","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$374,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C407,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI65","v":0}]
[null,408,2055,"Volume Tratado (econ. ativas) - esgoto | m3 (c/ infiltração)",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$374,[64]Aquiraz!$B$2:$B$492,0),MATCH($C408,[64]Aquiraz!$B$2:$AP$2,0))*AL66","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$374,[64]Barbalha!$B$2:$B$491,0),MATCH($C408,[64]Barbalha!$B$2:$AP$2,0))*AM66","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$374,[64]Cascavel!$B$2:$B$491,0),MATCH($C408,[64]Cascavel!$B$2:$AP$2,0))*AN66","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$374,[64]Caucaia!$B$2:$B$491,0),MATCH($C408,[64]Caucaia!$B$2:$AP$2,0))*AO66","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$374,[64]Chorozinho!$B$2:$B$491,0),MATCH($C408,[64]Chorozinho!$B$2:$AP$2,0))*AP66","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$374,[64]Eusébio!$B$2:$B$491,0),MATCH($C408,[64]Eusébio!$B$2:$AP$2,0))*AQ66","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$374,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C408,'[64]Farias Brito'!$B$2:$AP$2,0))*AR66","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$374,[64]Fortaleza!$B$2:$B$427,0),MATCH($C408,[64]Fortaleza!$B$2:$AP$2,0))*AS66","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$374,[64]Guaiúba!$B$2:$B$491,0),MATCH($C408,[64]Guaiúba!$B$2:$AP$2,0))*AT66","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$374,[64]Horizonte!$B$2:$B$491,0),MATCH($C408,[64]Horizonte!$B$2:$AP$2,0))*AU66","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$374,[64]Itaitinga!$B$2:$B$491,0),MATCH($C408,[64]Itaitinga!$B$2:$AP$2,0))*AV66","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$374,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C408,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW66","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$374,[64]Maracanaú!$B$2:$B$491,0),MATCH($C408,[64]Maracanaú!$B$2:$AP$2,0))*AX66","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$374,[64]Maranguape!$B$2:$B$491,0),MATCH($C408,[64]Maranguape!$B$2:$AP$2,0))*AY66","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$374,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C408,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ66","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$374,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C408,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA66","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$374,[64]Pacajus!$B$2:$B$491,0),MATCH($C408,[64]Pacajus!$B$2:$AP$2,0))*BB66","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$374,[64]Pacatuba!$B$2:$B$491,0),MATCH($C408,[64]Pacatuba!$B$2:$AP$2,0))*BC66","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$374,[64]Paracuru!$B$2:$B$491,0),MATCH($C408,[64]Paracuru!$B$2:$AP$2,0))*BD66","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$374,[64]Paraipaba!$B$2:$B$491,0),MATCH($C408,[64]Paraipaba!$B$2:$AP$2,0))*BE66","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$374,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C408,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF66","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$374,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C408,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG66","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$374,[64]Trairi!$B$2:$B$491,0),MATCH($C408,[64]Trairi!$B$2:$AP$2,0))*BH66","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$374,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C408,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI66","v":0}]
[null,409,2056,"Volume Tratado (econ. ativas) - esgoto | m3 (c/ infiltração)",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$374,[64]Aquiraz!$B$2:$B$492,0),MATCH($C409,[64]Aquiraz!$B$2:$AP$2,0))*AL67","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$374,[64]Barbalha!$B$2:$B$491,0),MATCH($C409,[64]Barbalha!$B$2:$AP$2,0))*AM67","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$374,[64]Cascavel!$B$2:$B$491,0),MATCH($C409,[64]Cascavel!$B$2:$AP$2,0))*AN67","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$374,[64]Caucaia!$B$2:$B$491,0),MATCH($C409,[64]Caucaia!$B$2:$AP$2,0))*AO67","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$374,[64]Chorozinho!$B$2:$B$491,0),MATCH($C409,[64]Chorozinho!$B$2:$AP$2,0))*AP67","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$374,[64]Eusébio!$B$2:$B$491,0),MATCH($C409,[64]Eusébio!$B$2:$AP$2,0))*AQ67","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$374,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C409,'[64]Farias Brito'!$B$2:$AP$2,0))*AR67","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$374,[64]Fortaleza!$B$2:$B$427,0),MATCH($C409,[64]Fortaleza!$B$2:$AP$2,0))*AS67","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$374,[64]Guaiúba!$B$2:$B$491,0),MATCH($C409,[64]Guaiúba!$B$2:$AP$2,0))*AT67","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$374,[64]Horizonte!$B$2:$B$491,0),MATCH($C409,[64]Horizonte!$B$2:$AP$2,0))*AU67","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$374,[64]Itaitinga!$B$2:$B$491,0),MATCH($C409,[64]Itaitinga!$B$2:$AP$2,0))*AV67","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$374,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C409,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW67","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$374,[64]Maracanaú!$B$2:$B$491,0),MATCH($C409,[64]Maracanaú!$B$2:$AP$2,0))*AX67","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$374,[64]Maranguape!$B$2:$B$491,0),MATCH($C409,[64]Maranguape!$B$2:$AP$2,0))*AY67","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$374,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C409,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ67","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$374,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C409,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA67","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$374,[64]Pacajus!$B$2:$B$491,0),MATCH($C409,[64]Pacajus!$B$2:$AP$2,0))*BB67","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$374,[64]Pacatuba!$B$2:$B$491,0),MATCH($C409,[64]Pacatuba!$B$2:$AP$2,0))*BC67","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$374,[64]Paracuru!$B$2:$B$491,0),MATCH($C409,[64]Paracuru!$B$2:$AP$2,0))*BD67","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$374,[64]Paraipaba!$B$2:$B$491,0),MATCH($C409,[64]Paraipaba!$B$2:$AP$2,0))*BE67","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$374,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C409,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF67","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$374,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C409,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG67","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$374,[64]Trairi!$B$2:$B$491,0),MATCH($C409,[64]Trairi!$B$2:$AP$2,0))*BH67","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$374,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C409,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI67","v":0}]
[null,410,2057,"Volume Tratado (econ. ativas) - esgoto | m3 (c/ infiltração)",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$492,MATCH($A$374,[64]Aquiraz!$B$2:$B$492,0),MATCH($C410,[64]Aquiraz!$B$2:$AP$2,0))*AL68","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$491,MATCH($A$374,[64]Barbalha!$B$2:$B$491,0),MATCH($C410,[64]Barbalha!$B$2:$AP$2,0))*AM68","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$491,MATCH($A$374,[64]Cascavel!$B$2:$B$491,0),MATCH($C410,[64]Cascavel!$B$2:$AP$2,0))*AN68","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$491,MATCH($A$374,[64]Caucaia!$B$2:$B$491,0),MATCH($C410,[64]Caucaia!$B$2:$AP$2,0))*AO68","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$491,MATCH($A$374,[64]Chorozinho!$B$2:$B$491,0),MATCH($C410,[64]Chorozinho!$B$2:$AP$2,0))*AP68","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$491,MATCH($A$374,[64]Eusébio!$B$2:$B$491,0),MATCH($C410,[64]Eusébio!$B$2:$AP$2,0))*AQ68","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$491,MATCH($A$374,'[64]Farias Brito'!$B$2:$B$491,0),MATCH($C410,'[64]Farias Brito'!$B$2:$AP$2,0))*AR68","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$427,MATCH($A$374,[64]Fortaleza!$B$2:$B$427,0),MATCH($C410,[64]Fortaleza!$B$2:$AP$2,0))*AS68","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$491,MATCH($A$374,[64]Guaiúba!$B$2:$B$491,0),MATCH($C410,[64]Guaiúba!$B$2:$AP$2,0))*AT68","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$491,MATCH($A$374,[64]Horizonte!$B$2:$B$491,0),MATCH($C410,[64]Horizonte!$B$2:$AP$2,0))*AU68","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$491,MATCH($A$374,[64]Itaitinga!$B$2:$B$491,0),MATCH($C410,[64]Itaitinga!$B$2:$AP$2,0))*AV68","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$491,MATCH($A$374,'[64]Juazeiro do Norte'!$B$2:$B$491,0),MATCH($C410,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW68","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$491,MATCH($A$374,[64]Maracanaú!$B$2:$B$491,0),MATCH($C410,[64]Maracanaú!$B$2:$AP$2,0))*AX68","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$491,MATCH($A$374,[64]Maranguape!$B$2:$B$491,0),MATCH($C410,[64]Maranguape!$B$2:$AP$2,0))*AY68","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$491,MATCH($A$374,'[64]Missão Velha'!$B$2:$B$491,0),MATCH($C410,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ68","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$491,MATCH($A$374,'[64]Nova Olinda'!$B$2:$B$491,0),MATCH($C410,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA68","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$491,MATCH($A$374,[64]Pacajus!$B$2:$B$491,0),MATCH($C410,[64]Pacajus!$B$2:$AP$2,0))*BB68","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$491,MATCH($A$374,[64]Pacatuba!$B$2:$B$491,0),MATCH($C410,[64]Pacatuba!$B$2:$AP$2,0))*BC68","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$491,MATCH($A$374,[64]Paracuru!$B$2:$B$491,0),MATCH($C410,[64]Paracuru!$B$2:$AP$2,0))*BD68","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$491,MATCH($A$374,[64]Paraipaba!$B$2:$B$491,0),MATCH($C410,[64]Paraipaba!$B$2:$AP$2,0))*BE68","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$491,MATCH($A$374,'[64]São Gonçalo do Amarante'!$B$2:$B$491,0),MATCH($C410,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF68","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$491,MATCH($A$374,'[64]São Luís do Curu'!$B$2:$B$491,0),MATCH($C410,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG68","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$491,MATCH($A$374,[64]Trairi!$B$2:$B$491,0),MATCH($C410,[64]Trairi!$B$2:$AP$2,0))*BH68","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$491,MATCH($A$374,'[64]Santana do Cariri'!$B$2:$B$491,0),MATCH($C410,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI68","v":0}]
[null,411,null,"",{"$f":"SUM(E413:E447)-E412","v":-2807517278.6943836},{"$f":"SUM(F413:F447)-F412","v":2939454625.9612293},{"$f":"E412-E411","v":6888284913.5084991},{"$f":"F412-F411","v":-1784690417.2677612},null,null,{"$f":"SUM(K413:K447)-K412","v":2054646.5078835487},61474.480558551848,68752.289648771286,8173689.8696151972,0,14411597.082454696,0,-97038.175802707672,13686.808451442048,769963.82912737876,21104.34942830354,39301793.433562577,52308568.437055409,580314.31974132359,8454.4790134467185,0,402640.57341212034,1570122.4405090958,1870120.3671278767,425795.2783343792,1670242.2632295564,1109838.479530449,298551.75854544714,-15650923.206403248]
["Base Faturamento de Esgoto  (CAGECE)",{"$f":"ROW(C412)","v":412},"Volume Faturado Esgoto (CAGECE)",{"$f":"IF(C412=\"\",\"\",IF(AND(COUNT(C412)>0,COUNT(C411)=0),C411,D411))","v":""},4080767634.814116,1154764208.6934681,null,null,null,null,41977718.642108053,46801219.816674493,43211868.477665238,394610052.17170489,10598656.078711687,89756468.598971978,7694846.0903468924,3576814805.4664164,15759340.94436964,59606888.528458096,63865642.337235592,292973816.13771623,252575972.36850518,88184827.225615874,18853708.535035037,13074146.073241163,40333670.844269559,69495417.994543388,20992665.089847121,16650028.030299913,42609771.935698852,6526360.5183284469,22563951.601821106,22563951.601821106]
[null,413,2020,"Volume Faturado Esgoto (CAGECE)",{"$f":"SUMIFS($K413:$AH413,$K$18:$AH$18,E$4)","v":12271708.262097124},78460738.512091741,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A412,[64]Aquiraz!$B$2:$B$111,0),MATCH($C413,[64]Aquiraz!$B$2:$AP$2,0))*AL33","v":460492.19286153343},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A412,[64]Barbalha!$B$2:$B$111,0),MATCH($C413,[64]Barbalha!$B$2:$AP$2,0))*AM33","v":237831.63529196961},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A412,[64]Cascavel!$B$2:$B$111,0),MATCH($C413,[64]Cascavel!$B$2:$AP$2,0))*AN33","v":49316.425354910825},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A412,[64]Caucaia!$B$2:$B$111,0),MATCH($C413,[64]Caucaia!$B$2:$AP$2,0))*AO33","v":5822654.8799211718},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A412,[64]Chorozinho!$B$2:$B$111,0),MATCH($C413,[64]Chorozinho!$B$2:$AP$2,0))*AP33","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A412,[64]Eusébio!$B$2:$B$111,0),MATCH($C413,[64]Eusébio!$B$2:$AP$2,0))*AQ33","v":333400.53679186845},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A412,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C413,'[64]Farias Brito'!$B$2:$AP$2,0))*AR33","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A412,[64]Fortaleza!$B$2:$B$111,0),MATCH($C413,[64]Fortaleza!$B$2:$AP$2,0))*AS33","v":71419377.790167958},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A412,[64]Guaiúba!$B$2:$B$111,0),MATCH($C413,[64]Guaiúba!$B$2:$AP$2,0))*AT33","v":93940.23067419033},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A412,[64]Horizonte!$B$2:$B$111,0),MATCH($C413,[64]Horizonte!$B$2:$AP$2,0))*AU33","v":201718.26897302159},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A412,[64]Itaitinga!$B$2:$B$111,0),MATCH($C413,[64]Itaitinga!$B$2:$AP$2,0))*AV33","v":32219.074802404368},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A412,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C413,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW33","v":3349568.9887169464},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A412,[64]Maracanaú!$B$2:$B$111,0),MATCH($C413,[64]Maracanaú!$B$2:$AP$2,0))*AX33","v":5549097.0857670614},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A412,[64]Maranguape!$B$2:$B$111,0),MATCH($C413,[64]Maranguape!$B$2:$AP$2,0))*AY33","v":496952.50536738778},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A412,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C413,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ33","v":20799.341016370243},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A412,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C413,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA33","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A412,[64]Pacajus!$B$2:$B$111,0),MATCH($C413,[64]Pacajus!$B$2:$AP$2,0))*BB33","v":62371.630042136421},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A412,[64]Pacatuba!$B$2:$B$111,0),MATCH($C413,[64]Pacatuba!$B$2:$AP$2,0))*BC33","v":1384000.3464373238},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A412,[64]Paracuru!$B$2:$B$111,0),MATCH($C413,[64]Paracuru!$B$2:$AP$2,0))*BD33","v":214739.31124525284},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A412,[64]Paraipaba!$B$2:$B$111,0),MATCH($C413,[64]Paraipaba!$B$2:$AP$2,0))*BE33","v":315053.71983225772},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A412,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C413,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF33","v":533868.97867224202},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A412,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C413,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG33","v":37652.903272954034},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A412,[64]Trairi!$B$2:$B$111,0),MATCH($C413,[64]Trairi!$B$2:$AP$2,0))*BH33","v":117390.92897991094},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A412,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C413,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI33","v":0}]
[null,414,2023,"Volume Faturado Esgoto (CAGECE)",13392934.844873274,84302252.213290066,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A412,[64]Aquiraz!$B$2:$B$111,0),MATCH($C414,[64]Aquiraz!$B$2:$AP$2,0))*AL34","v":492267.59201320028},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A412,[64]Barbalha!$B$2:$B$111,0),MATCH($C414,[64]Barbalha!$B$2:$AP$2,0))*AM34","v":299549.70375626732},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A412,[64]Cascavel!$B$2:$B$111,0),MATCH($C414,[64]Cascavel!$B$2:$AP$2,0))*AN34","v":58849.197468758619},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A412,[64]Caucaia!$B$2:$B$111,0),MATCH($C414,[64]Caucaia!$B$2:$AP$2,0))*AO34","v":6228288.6306910776},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A412,[64]Chorozinho!$B$2:$B$111,0),MATCH($C414,[64]Chorozinho!$B$2:$AP$2,0))*AP34","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A412,[64]Eusébio!$B$2:$B$111,0),MATCH($C414,[64]Eusébio!$B$2:$AP$2,0))*AQ34","v":440831.07632132393},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A412,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C414,'[64]Farias Brito'!$B$2:$AP$2,0))*AR34","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A412,[64]Fortaleza!$B$2:$B$111,0),MATCH($C414,[64]Fortaleza!$B$2:$AP$2,0))*AS34","v":76738221.404352576},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A412,[64]Guaiúba!$B$2:$B$111,0),MATCH($C414,[64]Guaiúba!$B$2:$AP$2,0))*AT34","v":111522.86255495914},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A412,[64]Horizonte!$B$2:$B$111,0),MATCH($C414,[64]Horizonte!$B$2:$AP$2,0))*AU34","v":560366.25613701832},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A412,[64]Itaitinga!$B$2:$B$111,0),MATCH($C414,[64]Itaitinga!$B$2:$AP$2,0))*AV34","v":120337.85197823966},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A412,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C414,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW34","v":3591388.8243037383},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A412,[64]Maracanaú!$B$2:$B$111,0),MATCH($C414,[64]Maracanaú!$B$2:$AP$2,0))*AX34","v":5581750.3026061058},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A412,[64]Maranguape!$B$2:$B$111,0),MATCH($C414,[64]Maranguape!$B$2:$AP$2,0))*AY34","v":601886.90574416693},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A412,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C414,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ34","v":27361.197464928377},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A412,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C414,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA34","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A412,[64]Pacajus!$B$2:$B$111,0),MATCH($C414,[64]Pacajus!$B$2:$AP$2,0))*BB34","v":62648.539216884754},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A412,[64]Pacatuba!$B$2:$B$111,0),MATCH($C414,[64]Pacatuba!$B$2:$AP$2,0))*BC34","v":1386162.2913953832},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A412,[64]Paracuru!$B$2:$B$111,0),MATCH($C414,[64]Paracuru!$B$2:$AP$2,0))*BD34","v":234656.1999332282},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A412,[64]Paraipaba!$B$2:$B$111,0),MATCH($C414,[64]Paraipaba!$B$2:$AP$2,0))*BE34","v":336116.0050657891},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A412,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C414,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF34","v":583969.79006250529},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A412,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C414,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG34","v":48426.038856644795},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A412,[64]Trairi!$B$2:$B$111,0),MATCH($C414,[64]Trairi!$B$2:$AP$2,0))*BH34","v":132574.14432824726},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A412,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C414,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI34","v":58012.243912298931}]
[null,415,{"$f":"C414+1","v":2024},"Volume Faturado Esgoto (CAGECE)",15935139.632124083,92996213.208845541,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A412,[64]Aquiraz!$B$2:$B$111,0),MATCH($C415,[64]Aquiraz!$B$2:$AP$2,0))*AL35","v":583979.77677949111},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A412,[64]Barbalha!$B$2:$B$111,0),MATCH($C415,[64]Barbalha!$B$2:$AP$2,0))*AM35","v":418763.96782376029},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A412,[64]Cascavel!$B$2:$B$111,0),MATCH($C415,[64]Cascavel!$B$2:$AP$2,0))*AN35","v":138996.37503011411},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A412,[64]Caucaia!$B$2:$B$111,0),MATCH($C415,[64]Caucaia!$B$2:$AP$2,0))*AO35","v":6970059.7309812661},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A412,[64]Chorozinho!$B$2:$B$111,0),MATCH($C415,[64]Chorozinho!$B$2:$AP$2,0))*AP35","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A412,[64]Eusébio!$B$2:$B$111,0),MATCH($C415,[64]Eusébio!$B$2:$AP$2,0))*AQ35","v":693550.39884363755},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A412,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C415,'[64]Farias Brito'!$B$2:$AP$2,0))*AR35","v":14142.214733950657},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A412,[64]Fortaleza!$B$2:$B$111,0),MATCH($C415,[64]Fortaleza!$B$2:$AP$2,0))*AS35","v":84497839.475961879},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A412,[64]Guaiúba!$B$2:$B$111,0),MATCH($C415,[64]Guaiúba!$B$2:$AP$2,0))*AT35","v":143869.41566031918},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A412,[64]Horizonte!$B$2:$B$111,0),MATCH($C415,[64]Horizonte!$B$2:$AP$2,0))*AU35","v":985811.84302076034},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A412,[64]Itaitinga!$B$2:$B$111,0),MATCH($C415,[64]Itaitinga!$B$2:$AP$2,0))*AV35","v":302852.4068151504},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A412,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C415,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW35","v":4196304.1152382502},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A412,[64]Maracanaú!$B$2:$B$111,0),MATCH($C415,[64]Maracanaú!$B$2:$AP$2,0))*AX35","v":5850283.5742014013},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A412,[64]Maranguape!$B$2:$B$111,0),MATCH($C415,[64]Maranguape!$B$2:$AP$2,0))*AY35","v":829538.18171078281},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A412,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C415,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ35","v":61572.426809305558},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A412,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C415,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA35","v":21181.661128212763},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A412,[64]Pacajus!$B$2:$B$111,0),MATCH($C415,[64]Pacajus!$B$2:$AP$2,0))*BB35","v":128516.0171949449},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A412,[64]Pacatuba!$B$2:$B$111,0),MATCH($C415,[64]Pacatuba!$B$2:$AP$2,0))*BC35","v":1443580.0765652936},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A412,[64]Paracuru!$B$2:$B$111,0),MATCH($C415,[64]Paracuru!$B$2:$AP$2,0))*BD35","v":276197.06355576089},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A412,[64]Paraipaba!$B$2:$B$111,0),MATCH($C415,[64]Paraipaba!$B$2:$AP$2,0))*BE35","v":361062.23004467523},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A412,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C415,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF35","v":651213.06720978394},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A412,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C415,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG35","v":65466.207008047269},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A412,[64]Trairi!$B$2:$B$111,0),MATCH($C415,[64]Trairi!$B$2:$AP$2,0))*BH35","v":174375.43408413566},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A412,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C415,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI35","v":122197.18056870608}]
[null,416,2025,"Volume Faturado Esgoto (CAGECE)",19050221.504927617,98422705.527169868,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A412,[64]Aquiraz!$B$2:$B$111,0),MATCH($C416,[64]Aquiraz!$B$2:$AP$2,0))*AL36","v":715776.96179108333},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A412,[64]Barbalha!$B$2:$B$111,0),MATCH($C416,[64]Barbalha!$B$2:$AP$2,0))*AM36","v":588215.39876560692},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A412,[64]Cascavel!$B$2:$B$111,0),MATCH($C416,[64]Cascavel!$B$2:$AP$2,0))*AN36","v":287159.15729014465},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A412,[64]Caucaia!$B$2:$B$111,0),MATCH($C416,[64]Caucaia!$B$2:$AP$2,0))*AO36","v":7673289.1867661271},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A412,[64]Chorozinho!$B$2:$B$111,0),MATCH($C416,[64]Chorozinho!$B$2:$AP$2,0))*AP36","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A412,[64]Eusébio!$B$2:$B$111,0),MATCH($C416,[64]Eusébio!$B$2:$AP$2,0))*AQ36","v":1007919.4317048015},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A412,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C416,'[64]Farias Brito'!$B$2:$AP$2,0))*AR36","v":43174.393486635563},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A412,[64]Fortaleza!$B$2:$B$111,0),MATCH($C416,[64]Fortaleza!$B$2:$AP$2,0))*AS36","v":88972493.922231048},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A412,[64]Guaiúba!$B$2:$B$111,0),MATCH($C416,[64]Guaiúba!$B$2:$AP$2,0))*AT36","v":189239.08906179911},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A412,[64]Horizonte!$B$2:$B$111,0),MATCH($C416,[64]Horizonte!$B$2:$AP$2,0))*AU36","v":1102508.3179463423},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A412,[64]Itaitinga!$B$2:$B$111,0),MATCH($C416,[64]Itaitinga!$B$2:$AP$2,0))*AV36","v":503288.96268481476},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A412,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C416,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW36","v":5024246.8242054107},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A412,[64]Maracanaú!$B$2:$B$111,0),MATCH($C416,[64]Maracanaú!$B$2:$AP$2,0))*AX36","v":6323112.3965013316},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A412,[64]Maranguape!$B$2:$B$111,0),MATCH($C416,[64]Maranguape!$B$2:$AP$2,0))*AY36","v":1169441.9314108649},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A412,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C416,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ36","v":111502.92618531414},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A412,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C416,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA36","v":65273.375435806571},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A412,[64]Pacajus!$B$2:$B$111,0),MATCH($C416,[64]Pacajus!$B$2:$AP$2,0))*BB36","v":230547.9049967679},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A412,[64]Pacatuba!$B$2:$B$111,0),MATCH($C416,[64]Pacatuba!$B$2:$AP$2,0))*BC36","v":1552811.1928241591},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A412,[64]Paracuru!$B$2:$B$111,0),MATCH($C416,[64]Paracuru!$B$2:$AP$2,0))*BD36","v":332023.29415212595},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A412,[64]Paraipaba!$B$2:$B$111,0),MATCH($C416,[64]Paraipaba!$B$2:$AP$2,0))*BE36","v":386156.76775846735},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A412,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C416,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF36","v":729484.51440885966},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A412,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C416,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG36","v":88677.970682983112},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A412,[64]Trairi!$B$2:$B$111,0),MATCH($C416,[64]Trairi!$B$2:$AP$2,0))*BH36","v":240579.87117025279},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A412,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C416,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI36","v":136003.24063673621}]
[null,417,2026,"Volume Faturado Esgoto (CAGECE)",22416118.752955966,108543031.15356891,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A412,[64]Aquiraz!$B$2:$B$111,0),MATCH($C417,[64]Aquiraz!$B$2:$AP$2,0))*AL37","v":849137.25987897406},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A412,[64]Barbalha!$B$2:$B$111,0),MATCH($C417,[64]Barbalha!$B$2:$AP$2,0))*AM37","v":759048.31439167843},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A412,[64]Cascavel!$B$2:$B$111,0),MATCH($C417,[64]Cascavel!$B$2:$AP$2,0))*AN37","v":437155.62059430144},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A412,[64]Caucaia!$B$2:$B$111,0),MATCH($C417,[64]Caucaia!$B$2:$AP$2,0))*AO37","v":8383554.6967530148},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A412,[64]Chorozinho!$B$2:$B$111,0),MATCH($C417,[64]Chorozinho!$B$2:$AP$2,0))*AP37","v":49305.778577670899},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A412,[64]Eusébio!$B$2:$B$111,0),MATCH($C417,[64]Eusébio!$B$2:$AP$2,0))*AQ37","v":1326435.0492795012},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A412,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C417,'[64]Farias Brito'!$B$2:$AP$2,0))*AR37","v":72249.242714810855},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A412,[64]Fortaleza!$B$2:$B$111,0),MATCH($C417,[64]Fortaleza!$B$2:$AP$2,0))*AS37","v":98085575.156810328},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A412,[64]Guaiúba!$B$2:$B$111,0),MATCH($C417,[64]Guaiúba!$B$2:$AP$2,0))*AT37","v":234878.43313607757},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A412,[64]Horizonte!$B$2:$B$111,0),MATCH($C417,[64]Horizonte!$B$2:$AP$2,0))*AU37","v":1220449.8672710045},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A412,[64]Itaitinga!$B$2:$B$111,0),MATCH($C417,[64]Itaitinga!$B$2:$AP$2,0))*AV37","v":705195.30636264093},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A412,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C417,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW37","v":5859576.5562874526},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A412,[64]Maracanaú!$B$2:$B$111,0),MATCH($C417,[64]Maracanaú!$B$2:$AP$2,0))*AX37","v":6785052.0418663891},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A412,[64]Maranguape!$B$2:$B$111,0),MATCH($C417,[64]Maranguape!$B$2:$AP$2,0))*AY37","v":1513083.2847451302},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A412,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C417,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ37","v":192205.97451365279},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A412,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C417,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA37","v":110619.05983063753},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A412,[64]Pacajus!$B$2:$B$111,0),MATCH($C417,[64]Pacajus!$B$2:$AP$2,0))*BB37","v":404447.03110724356},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A412,[64]Pacatuba!$B$2:$B$111,0),MATCH($C417,[64]Pacatuba!$B$2:$AP$2,0))*BC37","v":1747605.4066447781},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A412,[64]Paracuru!$B$2:$B$111,0),MATCH($C417,[64]Paracuru!$B$2:$AP$2,0))*BD37","v":388397.35240341292},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A412,[64]Paraipaba!$B$2:$B$111,0),MATCH($C417,[64]Paraipaba!$B$2:$AP$2,0))*BE37","v":411156.29262646037},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A412,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C417,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF37","v":854558.93192542042},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A412,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C417,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG37","v":111887.86304332722},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A412,[64]Trairi!$B$2:$B$111,0),MATCH($C417,[64]Trairi!$B$2:$AP$2,0))*BH37","v":307900.86000695499},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A412,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C417,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI37","v":149674.52575402163}]
[null,418,2027,"Volume Faturado Esgoto (CAGECE)",25650423.884871975,118158443.83616693,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A412,[64]Aquiraz!$B$2:$B$111,0),MATCH($C418,[64]Aquiraz!$B$2:$AP$2,0))*AL38","v":1003000.0172004838},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A412,[64]Barbalha!$B$2:$B$111,0),MATCH($C418,[64]Barbalha!$B$2:$AP$2,0))*AM38","v":908617.83669214591},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A412,[64]Cascavel!$B$2:$B$111,0),MATCH($C418,[64]Cascavel!$B$2:$AP$2,0))*AN38","v":588758.64911782963},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A412,[64]Caucaia!$B$2:$B$111,0),MATCH($C418,[64]Caucaia!$B$2:$AP$2,0))*AO38","v":9099853.1921171304},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A412,[64]Chorozinho!$B$2:$B$111,0),MATCH($C418,[64]Chorozinho!$B$2:$AP$2,0))*AP38","v":121037.68324234034},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A412,[64]Eusébio!$B$2:$B$111,0),MATCH($C418,[64]Eusébio!$B$2:$AP$2,0))*AQ38","v":1648753.6677815616},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A412,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C418,'[64]Farias Brito'!$B$2:$AP$2,0))*AR38","v":101324.09194298612},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A412,[64]Fortaleza!$B$2:$B$111,0),MATCH($C418,[64]Fortaleza!$B$2:$AP$2,0))*AS38","v":106676671.45463569},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A412,[64]Guaiúba!$B$2:$B$111,0),MATCH($C418,[64]Guaiúba!$B$2:$AP$2,0))*AT38","v":280787.44788315444},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A412,[64]Horizonte!$B$2:$B$111,0),MATCH($C418,[64]Horizonte!$B$2:$AP$2,0))*AU38","v":1339407.2799492611},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A412,[64]Itaitinga!$B$2:$B$111,0),MATCH($C418,[64]Itaitinga!$B$2:$AP$2,0))*AV38","v":916294.54543206457},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A412,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C418,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW38","v":6701506.5279573435},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A412,[64]Maracanaú!$B$2:$B$111,0),MATCH($C418,[64]Maracanaú!$B$2:$AP$2,0))*AX38","v":7250388.0410028538},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A412,[64]Maranguape!$B$2:$B$111,0),MATCH($C418,[64]Maranguape!$B$2:$AP$2,0))*AY38","v":1799114.9079104436},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A412,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C418,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ38","v":258766.11080276928},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A412,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C418,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA38","v":157134.06641042742},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A412,[64]Pacajus!$B$2:$B$111,0),MATCH($C418,[64]Pacajus!$B$2:$AP$2,0))*BB38","v":545863.24206049717},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A412,[64]Pacatuba!$B$2:$B$111,0),MATCH($C418,[64]Pacatuba!$B$2:$AP$2,0))*BC38","v":1866375.6223456224},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A412,[64]Paracuru!$B$2:$B$111,0),MATCH($C418,[64]Paracuru!$B$2:$AP$2,0))*BD38","v":445163.25960231759},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A412,[64]Paraipaba!$B$2:$B$111,0),MATCH($C418,[64]Paraipaba!$B$2:$AP$2,0))*BE38","v":436060.80464865407},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A412,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C418,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF38","v":989335.44655367394},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A412,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C418,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG38","v":135174.47930193236},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A412,[64]Trairi!$B$2:$B$111,0),MATCH($C418,[64]Trairi!$B$2:$AP$2,0))*BH38","v":376185.19930753397},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A412,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C418,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI38","v":163294.14714018823}]
[null,419,2028,"Volume Faturado Esgoto (CAGECE)",28723896.597956426,121084590.28931773,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A412,[64]Aquiraz!$B$2:$B$111,0),MATCH($C419,[64]Aquiraz!$B$2:$AP$2,0))*AL39","v":1129903.4367116389},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A412,[64]Barbalha!$B$2:$B$111,0),MATCH($C419,[64]Barbalha!$B$2:$AP$2,0))*AM39","v":1035345.4822642764},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A412,[64]Cascavel!$B$2:$B$111,0),MATCH($C419,[64]Cascavel!$B$2:$AP$2,0))*AN39","v":741737.40382573276},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A412,[64]Caucaia!$B$2:$B$111,0),MATCH($C419,[64]Caucaia!$B$2:$AP$2,0))*AO39","v":9821341.9007465951},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A412,[64]Chorozinho!$B$2:$B$111,0),MATCH($C419,[64]Chorozinho!$B$2:$AP$2,0))*AP39","v":162271.24905732696},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A412,[64]Eusébio!$B$2:$B$111,0),MATCH($C419,[64]Eusébio!$B$2:$AP$2,0))*AQ39","v":1974460.9655864786},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A412,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C419,'[64]Farias Brito'!$B$2:$AP$2,0))*AR39","v":130398.94117116139},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A412,[64]Fortaleza!$B$2:$B$111,0),MATCH($C419,[64]Fortaleza!$B$2:$AP$2,0))*AS39","v":108613503.68033111},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A412,[64]Guaiúba!$B$2:$B$111,0),MATCH($C419,[64]Guaiúba!$B$2:$AP$2,0))*AT39","v":326878.43552325788},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A412,[64]Horizonte!$B$2:$B$111,0),MATCH($C419,[64]Horizonte!$B$2:$AP$2,0))*AU39","v":1459268.7009909153},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A412,[64]Itaitinga!$B$2:$B$111,0),MATCH($C419,[64]Itaitinga!$B$2:$AP$2,0))*AV39","v":1130382.6517821099},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A412,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C419,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW39","v":7549190.8183641341},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A412,[64]Maracanaú!$B$2:$B$111,0),MATCH($C419,[64]Maracanaú!$B$2:$AP$2,0))*AX39","v":7718655.9159099618},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A412,[64]Maranguape!$B$2:$B$111,0),MATCH($C419,[64]Maranguape!$B$2:$AP$2,0))*AY39","v":2023101.8665886442},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A412,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C419,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ39","v":325986.86730676255},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A412,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C419,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA39","v":204780.99261370453},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A412,[64]Pacajus!$B$2:$B$111,0),MATCH($C419,[64]Pacajus!$B$2:$AP$2,0))*BB39","v":689226.18276923953},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A412,[64]Pacatuba!$B$2:$B$111,0),MATCH($C419,[64]Pacatuba!$B$2:$AP$2,0))*BC39","v":1945388.4264663728},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A412,[64]Paracuru!$B$2:$B$111,0),MATCH($C419,[64]Paracuru!$B$2:$AP$2,0))*BD39","v":502317.21139012533},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A412,[64]Paraipaba!$B$2:$B$111,0),MATCH($C419,[64]Paraipaba!$B$2:$AP$2,0))*BE39","v":460916.65155470668},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A412,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C419,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF39","v":1082691.814863275},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A412,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C419,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG39","v":158500.39316696386},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A412,[64]Trairi!$B$2:$B$111,0),MATCH($C419,[64]Trairi!$B$2:$AP$2,0))*BH39","v":445318.63726495323},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A412,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C419,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI39","v":176918.26102471302}]
[null,420,2029,"Volume Faturado Esgoto (CAGECE)",31768271.99691312,123991321.73143357,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A412,[64]Aquiraz!$B$2:$B$111,0),MATCH($C420,[64]Aquiraz!$B$2:$AP$2,0))*AL40","v":1207430.4326356035},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A412,[64]Barbalha!$B$2:$B$111,0),MATCH($C420,[64]Barbalha!$B$2:$AP$2,0))*AM40","v":1162382.3410148255},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A412,[64]Cascavel!$B$2:$B$111,0),MATCH($C420,[64]Cascavel!$B$2:$AP$2,0))*AN40","v":896088.16150776891},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A412,[64]Caucaia!$B$2:$B$111,0),MATCH($C420,[64]Caucaia!$B$2:$AP$2,0))*AO40","v":10546976.465269351},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A412,[64]Chorozinho!$B$2:$B$111,0),MATCH($C420,[64]Chorozinho!$B$2:$AP$2,0))*AP40","v":204116.82167197284},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A412,[64]Eusébio!$B$2:$B$111,0),MATCH($C420,[64]Eusébio!$B$2:$AP$2,0))*AQ40","v":2303142.621069748},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A412,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C420,'[64]Farias Brito'!$B$2:$AP$2,0))*AR40","v":159473.79039933666},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A412,[64]Fortaleza!$B$2:$B$111,0),MATCH($C420,[64]Fortaleza!$B$2:$AP$2,0))*AS40","v":110525528.96900889},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A412,[64]Guaiúba!$B$2:$B$111,0),MATCH($C420,[64]Guaiúba!$B$2:$AP$2,0))*AT40","v":373147.01116739935},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A412,[64]Horizonte!$B$2:$B$111,0),MATCH($C420,[64]Horizonte!$B$2:$AP$2,0))*AU40","v":1579847.0941828494},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A412,[64]Itaitinga!$B$2:$B$111,0),MATCH($C420,[64]Itaitinga!$B$2:$AP$2,0))*AV40","v":1347228.8508026539},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A412,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C420,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW40","v":8401891.4965527281},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A412,[64]Maracanaú!$B$2:$B$111,0),MATCH($C420,[64]Maracanaú!$B$2:$AP$2,0))*AX40","v":8189391.1885869578},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A412,[64]Maranguape!$B$2:$B$111,0),MATCH($C420,[64]Maranguape!$B$2:$AP$2,0))*AY40","v":2247639.5832592859},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A412,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C420,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ40","v":393814.53506507364},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A412,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C420,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA40","v":253437.78797671894},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A412,[64]Pacajus!$B$2:$B$111,0),MATCH($C420,[64]Pacajus!$B$2:$AP$2,0))*BB40","v":834390.82465569791},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A412,[64]Pacatuba!$B$2:$B$111,0),MATCH($C420,[64]Pacatuba!$B$2:$AP$2,0))*BC40","v":2024491.2738879458},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A412,[64]Paracuru!$B$2:$B$111,0),MATCH($C420,[64]Paracuru!$B$2:$AP$2,0))*BD40","v":559786.92495125614},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A412,[64]Paraipaba!$B$2:$B$111,0),MATCH($C420,[64]Paraipaba!$B$2:$AP$2,0))*BE40","v":485726.15073110122},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A412,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C420,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF40","v":1176185.0536455438},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A412,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C420,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG40","v":181863.73332383001},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A412,[64]Trairi!$B$2:$B$111,0),MATCH($C420,[64]Trairi!$B$2:$AP$2,0))*BH40","v":515254.43450360687},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A412,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C420,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI40","v":190358.18247655337}]
[null,421,2030,"Volume Faturado Esgoto (CAGECE)",34830060.176609486,126875678.55045354,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A412,[64]Aquiraz!$B$2:$B$111,0),MATCH($C421,[64]Aquiraz!$B$2:$AP$2,0))*AL41","v":1285214.2079006503},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A412,[64]Barbalha!$B$2:$B$111,0),MATCH($C421,[64]Barbalha!$B$2:$AP$2,0))*AM41","v":1289673.5525411705},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A412,[64]Cascavel!$B$2:$B$111,0),MATCH($C421,[64]Cascavel!$B$2:$AP$2,0))*AN41","v":1051665.7169645047},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A412,[64]Caucaia!$B$2:$B$111,0),MATCH($C421,[64]Caucaia!$B$2:$AP$2,0))*AO41","v":11275758.674336746},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A412,[64]Chorozinho!$B$2:$B$111,0),MATCH($C421,[64]Chorozinho!$B$2:$AP$2,0))*AP41","v":246510.06190990342},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A412,[64]Eusébio!$B$2:$B$111,0),MATCH($C421,[64]Eusébio!$B$2:$AP$2,0))*AQ41","v":2634451.6819767039},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A412,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C421,'[64]Farias Brito'!$B$2:$AP$2,0))*AR41","v":188589.27817559804},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A412,[64]Fortaleza!$B$2:$B$111,0),MATCH($C421,[64]Fortaleza!$B$2:$AP$2,0))*AS41","v":112411093.11490367},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A412,[64]Guaiúba!$B$2:$B$111,0),MATCH($C421,[64]Guaiúba!$B$2:$AP$2,0))*AT41","v":419553.71081468149},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A412,[64]Horizonte!$B$2:$B$111,0),MATCH($C421,[64]Horizonte!$B$2:$AP$2,0))*AU41","v":1700953.5896235844},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A412,[64]Itaitinga!$B$2:$B$111,0),MATCH($C421,[64]Itaitinga!$B$2:$AP$2,0))*AV41","v":1566470.1766020474},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A412,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C421,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW41","v":9258716.3602882307},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A412,[64]Maracanaú!$B$2:$B$111,0),MATCH($C421,[64]Maracanaú!$B$2:$AP$2,0))*AX41","v":8662174.6959599834},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A412,[64]Maranguape!$B$2:$B$111,0),MATCH($C421,[64]Maranguape!$B$2:$AP$2,0))*AY41","v":2472541.5108604119},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A412,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C421,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ41","v":462139.01070855622},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A412,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C421,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA41","v":302944.99947424891},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A412,[64]Pacajus!$B$2:$B$111,0),MATCH($C421,[64]Pacajus!$B$2:$AP$2,0))*BB41","v":981160.54243654618},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A412,[64]Pacatuba!$B$2:$B$111,0),MATCH($C421,[64]Pacatuba!$B$2:$AP$2,0))*BC41","v":2103552.3939262107},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A412,[64]Paracuru!$B$2:$B$111,0),MATCH($C421,[64]Paracuru!$B$2:$AP$2,0))*BD41","v":617526.74798113329},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A412,[64]Paraipaba!$B$2:$B$111,0),MATCH($C421,[64]Paraipaba!$B$2:$AP$2,0))*BE41","v":510394.2893320382},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A412,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C421,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF41","v":1269862.2822435289},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A412,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C421,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG41","v":205266.37108712256},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A412,[64]Trairi!$B$2:$B$111,0),MATCH($C421,[64]Trairi!$B$2:$AP$2,0))*BH41","v":585777.0705693122},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A412,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C421,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI41","v":203748.68644645397}]
[null,422,2031,"Volume Faturado Esgoto (CAGECE)",37905661.00581596,129735765.19588558,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A412,[64]Aquiraz!$B$2:$B$111,0),MATCH($C422,[64]Aquiraz!$B$2:$AP$2,0))*AL42","v":1363202.4094372387},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A412,[64]Barbalha!$B$2:$B$111,0),MATCH($C422,[64]Barbalha!$B$2:$AP$2,0))*AM42","v":1417121.8643113892},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A412,[64]Cascavel!$B$2:$B$111,0),MATCH($C422,[64]Cascavel!$B$2:$AP$2,0))*AN42","v":1208161.0437458642},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A412,[64]Caucaia!$B$2:$B$111,0),MATCH($C422,[64]Caucaia!$B$2:$AP$2,0))*AO42","v":12006840.898360761},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A412,[64]Chorozinho!$B$2:$B$111,0),MATCH($C422,[64]Chorozinho!$B$2:$AP$2,0))*AP42","v":289386.63059474435},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A412,[64]Eusébio!$B$2:$B$111,0),MATCH($C422,[64]Eusébio!$B$2:$AP$2,0))*AQ42","v":2967977.1951513323},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A412,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C422,'[64]Farias Brito'!$B$2:$AP$2,0))*AR42","v":217747.43642734972},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A412,[64]Fortaleza!$B$2:$B$111,0),MATCH($C422,[64]Fortaleza!$B$2:$AP$2,0))*AS42","v":114269495.07914084},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A412,[64]Guaiúba!$B$2:$B$111,0),MATCH($C422,[64]Guaiúba!$B$2:$AP$2,0))*AT42","v":466048.10824173549},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A412,[64]Horizonte!$B$2:$B$111,0),MATCH($C422,[64]Horizonte!$B$2:$AP$2,0))*AU42","v":1822474.4986345577},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A412,[64]Itaitinga!$B$2:$B$111,0),MATCH($C422,[64]Itaitinga!$B$2:$AP$2,0))*AV42","v":1787824.3223756736},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A412,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C422,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW42","v":10118816.91753169},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A412,[64]Maracanaú!$B$2:$B$111,0),MATCH($C422,[64]Maracanaú!$B$2:$AP$2,0))*AX42","v":9136498.9108477216},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A412,[64]Maranguape!$B$2:$B$111,0),MATCH($C422,[64]Maranguape!$B$2:$AP$2,0))*AY42","v":2697541.1535892291},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A412,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C422,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ42","v":530903.8998286234},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A412,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C422,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA42","v":353178.60808667773},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A412,[64]Pacajus!$B$2:$B$111,0),MATCH($C422,[64]Pacajus!$B$2:$AP$2,0))*BB42","v":1129248.0679673497},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A412,[64]Pacatuba!$B$2:$B$111,0),MATCH($C422,[64]Pacatuba!$B$2:$AP$2,0))*BC42","v":2182433.4273628313},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A412,[64]Paracuru!$B$2:$B$111,0),MATCH($C422,[64]Paracuru!$B$2:$AP$2,0))*BD42","v":675504.34343068127},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A412,[64]Paraipaba!$B$2:$B$111,0),MATCH($C422,[64]Paraipaba!$B$2:$AP$2,0))*BE42","v":534872.40224137681},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A412,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C422,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF42","v":1363588.8739628037},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A412,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C422,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG42","v":228631.58255858041},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A412,[64]Trairi!$B$2:$B$111,0),MATCH($C422,[64]Trairi!$B$2:$AP$2,0))*BH42","v":656832.0161905291},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A412,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C422,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI42","v":217096.51168195208}]
[null,423,2032,"Volume Faturado Esgoto (CAGECE)",{"$f":"SUMIFS($K423:$AH423,$K$18:$AH$18,E$4)","v":40991993.957819462},132569929.70473701,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A412,[64]Aquiraz!$B$2:$B$111,0),MATCH($C423,[64]Aquiraz!$B$2:$AP$2,0))*AL43","v":1441345.1771791391},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A412,[64]Barbalha!$B$2:$B$111,0),MATCH($C423,[64]Barbalha!$B$2:$AP$2,0))*AM43","v":1544570.176081608},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A412,[64]Cascavel!$B$2:$B$111,0),MATCH($C423,[64]Cascavel!$B$2:$AP$2,0))*AN43","v":1365495.9544367676},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A412,[64]Caucaia!$B$2:$B$111,0),MATCH($C423,[64]Caucaia!$B$2:$AP$2,0))*AO43","v":12739377.936491439},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A412,[64]Chorozinho!$B$2:$B$111,0),MATCH($C423,[64]Chorozinho!$B$2:$AP$2,0))*AP43","v":332650.80358603608},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A412,[64]Eusébio!$B$2:$B$111,0),MATCH($C423,[64]Eusébio!$B$2:$AP$2,0))*AQ43","v":3303301.4705006392},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A412,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C423,'[64]Farias Brito'!$B$2:$AP$2,0))*AR43","v":246864.95613101532},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A412,[64]Fortaleza!$B$2:$B$111,0),MATCH($C423,[64]Fortaleza!$B$2:$AP$2,0))*AS43","v":116099987.70186728},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A412,[64]Guaiúba!$B$2:$B$111,0),MATCH($C423,[64]Guaiúba!$B$2:$AP$2,0))*AT43","v":512590.73944766383},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A412,[64]Horizonte!$B$2:$B$111,0),MATCH($C423,[64]Horizonte!$B$2:$AP$2,0))*AU43","v":1944224.6186910169},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A412,[64]Itaitinga!$B$2:$B$111,0),MATCH($C423,[64]Itaitinga!$B$2:$AP$2,0))*AV43","v":2011067.2351039951},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A412,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C423,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW43","v":10981509.232275946},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A412,[64]Maracanaú!$B$2:$B$111,0),MATCH($C423,[64]Maracanaú!$B$2:$AP$2,0))*AX43","v":9611894.8237567227},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A412,[64]Maranguape!$B$2:$B$111,0),MATCH($C423,[64]Maranguape!$B$2:$AP$2,0))*AY43","v":2922403.1068199365},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A412,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C423,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ43","v":600055.4934647159},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A412,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C423,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA43","v":404099.24269666645},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A412,[64]Pacajus!$B$2:$B$111,0),MATCH($C423,[64]Pacajus!$B$2:$AP$2,0))*BB43","v":1278480.4825592241},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A412,[64]Pacatuba!$B$2:$B$111,0),MATCH($C423,[64]Pacatuba!$B$2:$AP$2,0))*BC43","v":2261090.4506364306},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A412,[64]Paracuru!$B$2:$B$111,0),MATCH($C423,[64]Paracuru!$B$2:$AP$2,0))*BD43","v":733597.97182102897},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A412,[64]Paraipaba!$B$2:$B$111,0),MATCH($C423,[64]Paraipaba!$B$2:$AP$2,0))*BE43","v":559253.18491843319},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A412,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C423,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF43","v":1457313.2219038385},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A412,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C423,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG43","v":252032.34900728127},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A412,[64]Trairi!$B$2:$B$111,0),MATCH($C423,[64]Trairi!$B$2:$AP$2,0))*BH43","v":728367.3387276954},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A412,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C423,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI43","v":230349.99445192888}]
[null,424,2033,"Volume Faturado Esgoto (CAGECE)",44085908.720953636,135375016.76990861,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A412,[64]Aquiraz!$B$2:$B$111,0),MATCH($C424,[64]Aquiraz!$B$2:$AP$2,0))*AL44","v":1519490.4379243511},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A412,[64]Barbalha!$B$2:$B$111,0),MATCH($C424,[64]Barbalha!$B$2:$AP$2,0))*AM44","v":1672018.4878518269},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A412,[64]Cascavel!$B$2:$B$111,0),MATCH($C424,[64]Cascavel!$B$2:$AP$2,0))*AN44","v":1523521.5206275398},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A412,[64]Caucaia!$B$2:$B$111,0),MATCH($C424,[64]Caucaia!$B$2:$AP$2,0))*AO44","v":13472279.2853333},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A412,[64]Chorozinho!$B$2:$B$111,0),MATCH($C424,[64]Chorozinho!$B$2:$AP$2,0))*AP44","v":376236.67245919997},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A412,[64]Eusébio!$B$2:$B$111,0),MATCH($C424,[64]Eusébio!$B$2:$AP$2,0))*AQ44","v":3639946.1854987727},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A412,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C424,'[64]Farias Brito'!$B$2:$AP$2,0))*AR44","v":276021.08245536278},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A412,[64]Fortaleza!$B$2:$B$111,0),MATCH($C424,[64]Fortaleza!$B$2:$AP$2,0))*AS44","v":117900821.46062846},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A412,[64]Guaiúba!$B$2:$B$111,0),MATCH($C424,[64]Guaiúba!$B$2:$AP$2,0))*AT44","v":559175.02709898411},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A412,[64]Horizonte!$B$2:$B$111,0),MATCH($C424,[64]Horizonte!$B$2:$AP$2,0))*AU44","v":2066049.9199703957},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A412,[64]Itaitinga!$B$2:$B$111,0),MATCH($C424,[64]Itaitinga!$B$2:$AP$2,0))*AV44","v":2235784.4167008693},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A412,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C424,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW44","v":11845901.102286108},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A412,[64]Maracanaú!$B$2:$B$111,0),MATCH($C424,[64]Maracanaú!$B$2:$AP$2,0))*AX44","v":10087993.118032727},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A412,[64]Maranguape!$B$2:$B$111,0),MATCH($C424,[64]Maranguape!$B$2:$AP$2,0))*AY44","v":3147085.1753837583},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A412,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C424,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ44","v":669429.97928712878},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A412,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C424,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA44","v":455586.82139633241},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A412,[64]Pacajus!$B$2:$B$111,0),MATCH($C424,[64]Pacajus!$B$2:$AP$2,0))*BB44","v":1428631.8763121788},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A412,[64]Pacatuba!$B$2:$B$111,0),MATCH($C424,[64]Pacatuba!$B$2:$AP$2,0))*BC44","v":2339433.4204461877},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A412,[64]Paracuru!$B$2:$B$111,0),MATCH($C424,[64]Paracuru!$B$2:$AP$2,0))*BD44","v":791809.53533153306},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A412,[64]Paraipaba!$B$2:$B$111,0),MATCH($C424,[64]Paraipaba!$B$2:$AP$2,0))*BE44","v":583494.92440651509},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A412,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C424,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF44","v":1550950.0624934956},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A412,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C424,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG44","v":275436.85808516556},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A412,[64]Trairi!$B$2:$B$111,0),MATCH($C424,[64]Trairi!$B$2:$AP$2,0))*BH44","v":800224.64363014651},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A412,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C424,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI44","v":243603.4772219056}]
[null,425,2034,"Volume Faturado Esgoto (CAGECE)",46501484.362984359,137222042.44386956,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A412,[64]Aquiraz!$B$2:$B$111,0),MATCH($C425,[64]Aquiraz!$B$2:$AP$2,0))*AL45","v":1578123.3828070706},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A412,[64]Barbalha!$B$2:$B$111,0),MATCH($C425,[64]Barbalha!$B$2:$AP$2,0))*AM45","v":1747374.2381633576},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A412,[64]Cascavel!$B$2:$B$111,0),MATCH($C425,[64]Cascavel!$B$2:$AP$2,0))*AN45","v":1678915.28488779},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A412,[64]Caucaia!$B$2:$B$111,0),MATCH($C425,[64]Caucaia!$B$2:$AP$2,0))*AO45","v":14157195.566051994},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A412,[64]Chorozinho!$B$2:$B$111,0),MATCH($C425,[64]Chorozinho!$B$2:$AP$2,0))*AP45","v":420050.08232198074},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A412,[64]Eusébio!$B$2:$B$111,0),MATCH($C425,[64]Eusébio!$B$2:$AP$2,0))*AQ45","v":3954406.1930920975},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A412,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C425,'[64]Farias Brito'!$B$2:$AP$2,0))*AR45","v":303271.26087447366},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A412,[64]Fortaleza!$B$2:$B$111,0),MATCH($C425,[64]Fortaleza!$B$2:$AP$2,0))*AS45","v":118887278.4738345},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A412,[64]Guaiúba!$B$2:$B$111,0),MATCH($C425,[64]Guaiúba!$B$2:$AP$2,0))*AT45","v":590592.75670224999},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A412,[64]Horizonte!$B$2:$B$111,0),MATCH($C425,[64]Horizonte!$B$2:$AP$2,0))*AU45","v":2173412.3736760924},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A412,[64]Itaitinga!$B$2:$B$111,0),MATCH($C425,[64]Itaitinga!$B$2:$AP$2,0))*AV45","v":2442139.4882245148},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A412,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C425,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW45","v":12285381.410643524},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A412,[64]Maracanaú!$B$2:$B$111,0),MATCH($C425,[64]Maracanaú!$B$2:$AP$2,0))*AX45","v":10560043.243077416},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A412,[64]Maranguape!$B$2:$B$111,0),MATCH($C425,[64]Maranguape!$B$2:$AP$2,0))*AY45","v":3283126.8411132852},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A412,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C425,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ45","v":732406.42099068849},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A412,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C425,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA45","v":507519.29372192541},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A412,[64]Pacajus!$B$2:$B$111,0),MATCH($C425,[64]Pacajus!$B$2:$AP$2,0))*BB45","v":1579138.0719070302},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A412,[64]Pacatuba!$B$2:$B$111,0),MATCH($C425,[64]Pacatuba!$B$2:$AP$2,0))*BC45","v":2415210.3485332197},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A412,[64]Paracuru!$B$2:$B$111,0),MATCH($C425,[64]Paracuru!$B$2:$AP$2,0))*BD45","v":838057.22204721696},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A412,[64]Paraipaba!$B$2:$B$111,0),MATCH($C425,[64]Paraipaba!$B$2:$AP$2,0))*BE45","v":590004.46303700528},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A412,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C425,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF45","v":1600447.8104777571},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A412,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C425,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG45","v":288363.89928485273},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A412,[64]Trairi!$B$2:$B$111,0),MATCH($C425,[64]Trairi!$B$2:$AP$2,0))*BH45","v":860695.00913625071},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A412,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C425,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI45","v":250373.67224764879}]
[null,426,2035,"Volume Faturado Esgoto (CAGECE)",47806627.595050506,138833336.9360092,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A412,[64]Aquiraz!$B$2:$B$111,0),MATCH($C426,[64]Aquiraz!$B$2:$AP$2,0))*AL46","v":1612686.3807174414},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A412,[64]Barbalha!$B$2:$B$111,0),MATCH($C426,[64]Barbalha!$B$2:$AP$2,0))*AM46","v":1795339.6856382005},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A412,[64]Cascavel!$B$2:$B$111,0),MATCH($C426,[64]Cascavel!$B$2:$AP$2,0))*AN46","v":1767749.2196539403},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A412,[64]Caucaia!$B$2:$B$111,0),MATCH($C426,[64]Caucaia!$B$2:$AP$2,0))*AO46","v":14587788.968030319},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A412,[64]Chorozinho!$B$2:$B$111,0),MATCH($C426,[64]Chorozinho!$B$2:$AP$2,0))*AP46","v":445192.57705054351},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A412,[64]Eusébio!$B$2:$B$111,0),MATCH($C426,[64]Eusébio!$B$2:$AP$2,0))*AQ46","v":4138526.6808596398},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A412,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C426,'[64]Farias Brito'!$B$2:$AP$2,0))*AR46","v":317376.90091514692},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A412,[64]Fortaleza!$B$2:$B$111,0),MATCH($C426,[64]Fortaleza!$B$2:$AP$2,0))*AS46","v":119957460.43684092},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A412,[64]Guaiúba!$B$2:$B$111,0),MATCH($C426,[64]Guaiúba!$B$2:$AP$2,0))*AT46","v":609818.30247273401},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A412,[64]Horizonte!$B$2:$B$111,0),MATCH($C426,[64]Horizonte!$B$2:$AP$2,0))*AU46","v":2241123.1502010543},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A412,[64]Itaitinga!$B$2:$B$111,0),MATCH($C426,[64]Itaitinga!$B$2:$AP$2,0))*AV46","v":2564320.0808383562},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A412,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C426,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW46","v":12396343.59983453},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A412,[64]Maracanaú!$B$2:$B$111,0),MATCH($C426,[64]Maracanaú!$B$2:$AP$2,0))*AX46","v":10851737.693300504},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A412,[64]Maranguape!$B$2:$B$111,0),MATCH($C426,[64]Maranguape!$B$2:$AP$2,0))*AY46","v":3371980.9833614551},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A412,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C426,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ46","v":768856.00707411428},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A412,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C426,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA46","v":538004.34987726947},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A412,[64]Pacajus!$B$2:$B$111,0),MATCH($C426,[64]Pacajus!$B$2:$AP$2,0))*BB46","v":1665816.3537207316},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A412,[64]Pacatuba!$B$2:$B$111,0),MATCH($C426,[64]Pacatuba!$B$2:$AP$2,0))*BC46","v":2466950.1076568686},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A412,[64]Paracuru!$B$2:$B$111,0),MATCH($C426,[64]Paracuru!$B$2:$AP$2,0))*BD46","v":866082.0305193169},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A412,[64]Paraipaba!$B$2:$B$111,0),MATCH($C426,[64]Paraipaba!$B$2:$AP$2,0))*BE46","v":595723.77287682344},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A412,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C426,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF46","v":1632794.1175920418},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A412,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C426,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG46","v":296315.11498512363},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A412,[64]Trairi!$B$2:$B$111,0),MATCH($C426,[64]Trairi!$B$2:$AP$2,0))*BH46","v":897172.49516466667},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A412,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C426,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI46","v":254805.5218779711}]
[null,427,2036,"Volume Faturado Esgoto (CAGECE)",48313000.830986455,140196207.37700656,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A412,[64]Aquiraz!$B$2:$B$111,0),MATCH($C427,[64]Aquiraz!$B$2:$AP$2,0))*AL47","v":1631196.9303051871},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A412,[64]Barbalha!$B$2:$B$111,0),MATCH($C427,[64]Barbalha!$B$2:$AP$2,0))*AM47","v":1814416.1438228926},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A412,[64]Cascavel!$B$2:$B$111,0),MATCH($C427,[64]Cascavel!$B$2:$AP$2,0))*AN47","v":1786225.6504792729},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A412,[64]Caucaia!$B$2:$B$111,0),MATCH($C427,[64]Caucaia!$B$2:$AP$2,0))*AO47","v":14749227.187846893},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A412,[64]Chorozinho!$B$2:$B$111,0),MATCH($C427,[64]Chorozinho!$B$2:$AP$2,0))*AP47","v":450535.8671860295},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A412,[64]Eusébio!$B$2:$B$111,0),MATCH($C427,[64]Eusébio!$B$2:$AP$2,0))*AQ47","v":4184469.2226207368},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A412,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C427,'[64]Farias Brito'!$B$2:$AP$2,0))*AR47","v":319916.81017052592},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A412,[64]Fortaleza!$B$2:$B$111,0),MATCH($C427,[64]Fortaleza!$B$2:$AP$2,0))*AS47","v":121117252.38651578},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A412,[64]Guaiúba!$B$2:$B$111,0),MATCH($C427,[64]Guaiúba!$B$2:$AP$2,0))*AT47","v":616158.85195023892},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A412,[64]Horizonte!$B$2:$B$111,0),MATCH($C427,[64]Horizonte!$B$2:$AP$2,0))*AU47","v":2266847.9642580519},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A412,[64]Itaitinga!$B$2:$B$111,0),MATCH($C427,[64]Itaitinga!$B$2:$AP$2,0))*AV47","v":2596901.870939407},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A412,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C427,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW47","v":12524897.857299814},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A412,[64]Maracanaú!$B$2:$B$111,0),MATCH($C427,[64]Maracanaú!$B$2:$AP$2,0))*AX47","v":10952749.196860718},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A412,[64]Maranguape!$B$2:$B$111,0),MATCH($C427,[64]Maranguape!$B$2:$AP$2,0))*AY47","v":3410969.3193101897},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A412,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C427,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ47","v":777226.54857724835},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A412,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C427,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA47","v":545595.10130016808},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A412,[64]Pacajus!$B$2:$B$111,0),MATCH($C427,[64]Pacajus!$B$2:$AP$2,0))*BB47","v":1684808.1248811928},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A412,[64]Pacatuba!$B$2:$B$111,0),MATCH($C427,[64]Pacatuba!$B$2:$AP$2,0))*BC47","v":2493253.7323872875},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A412,[64]Paracuru!$B$2:$B$111,0),MATCH($C427,[64]Paracuru!$B$2:$AP$2,0))*BD47","v":874820.6424870647},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A412,[64]Paraipaba!$B$2:$B$111,0),MATCH($C427,[64]Paraipaba!$B$2:$AP$2,0))*BE47","v":600618.09312872624},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A412,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C427,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF47","v":1647194.686339231},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A412,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C427,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG47","v":299000.45142425958},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A412,[64]Trairi!$B$2:$B$111,0),MATCH($C427,[64]Trairi!$B$2:$AP$2,0))*BH47","v":908093.92926457536},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A412,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C427,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI47","v":256831.63863750009}]
[null,428,2037,"Volume Faturado Esgoto (CAGECE)",48802291.347828291,141519836.97325549,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A412,[64]Aquiraz!$B$2:$B$111,0),MATCH($C428,[64]Aquiraz!$B$2:$AP$2,0))*AL48","v":1648939.6348729972},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A412,[64]Barbalha!$B$2:$B$111,0),MATCH($C428,[64]Barbalha!$B$2:$AP$2,0))*AM48","v":1832776.9231188258},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A412,[64]Cascavel!$B$2:$B$111,0),MATCH($C428,[64]Cascavel!$B$2:$AP$2,0))*AN48","v":1804132.4301375975},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A412,[64]Caucaia!$B$2:$B$111,0),MATCH($C428,[64]Caucaia!$B$2:$AP$2,0))*AO48","v":14904547.416453622},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A412,[64]Chorozinho!$B$2:$B$111,0),MATCH($C428,[64]Chorozinho!$B$2:$AP$2,0))*AP48","v":455653.1855801029},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A412,[64]Eusébio!$B$2:$B$111,0),MATCH($C428,[64]Eusébio!$B$2:$AP$2,0))*AQ48","v":4228683.7400454851},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A412,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C428,'[64]Farias Brito'!$B$2:$AP$2,0))*AR48","v":322499.38990139542},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A412,[64]Fortaleza!$B$2:$B$111,0),MATCH($C428,[64]Fortaleza!$B$2:$AP$2,0))*AS48","v":122245534.48361798},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A412,[64]Guaiúba!$B$2:$B$111,0),MATCH($C428,[64]Guaiúba!$B$2:$AP$2,0))*AT48","v":622317.42853471718},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A412,[64]Horizonte!$B$2:$B$111,0),MATCH($C428,[64]Horizonte!$B$2:$AP$2,0))*AU48","v":2291483.5674268994},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A412,[64]Itaitinga!$B$2:$B$111,0),MATCH($C428,[64]Itaitinga!$B$2:$AP$2,0))*AV48","v":2628150.5455742134},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A412,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C428,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW48","v":12649446.203866046},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A412,[64]Maracanaú!$B$2:$B$111,0),MATCH($C428,[64]Maracanaú!$B$2:$AP$2,0))*AX48","v":11051019.147343282},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A412,[64]Maranguape!$B$2:$B$111,0),MATCH($C428,[64]Maranguape!$B$2:$AP$2,0))*AY48","v":3448456.3955698526},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A412,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C428,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ48","v":785323.17438153108},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A412,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C428,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA48","v":552823.63844355068},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A412,[64]Pacajus!$B$2:$B$111,0),MATCH($C428,[64]Pacajus!$B$2:$AP$2,0))*BB48","v":1703027.339963903},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A412,[64]Pacatuba!$B$2:$B$111,0),MATCH($C428,[64]Pacatuba!$B$2:$AP$2,0))*BC48","v":2518700.8476708615},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A412,[64]Paracuru!$B$2:$B$111,0),MATCH($C428,[64]Paracuru!$B$2:$AP$2,0))*BD48","v":883209.25345305691},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A412,[64]Paraipaba!$B$2:$B$111,0),MATCH($C428,[64]Paraipaba!$B$2:$AP$2,0))*BE48","v":605324.70507551346},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A412,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C428,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF48","v":1661094.8925388001},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A412,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C428,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG48","v":301648.3615715609},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A412,[64]Trairi!$B$2:$B$111,0),MATCH($C428,[64]Trairi!$B$2:$AP$2,0))*BH48","v":918477.86054501636},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A412,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C428,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI48","v":258857.75539702905}]
[null,429,2038,"Volume Faturado Esgoto (CAGECE)",49274050.716583364,142803107.95586681,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A412,[64]Aquiraz!$B$2:$B$111,0),MATCH($C429,[64]Aquiraz!$B$2:$AP$2,0))*AL49","v":1665867.1273579521},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A412,[64]Barbalha!$B$2:$B$111,0),MATCH($C429,[64]Barbalha!$B$2:$AP$2,0))*AM49","v":1850471.8966192931},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A412,[64]Cascavel!$B$2:$B$111,0),MATCH($C429,[64]Cascavel!$B$2:$AP$2,0))*AN49","v":1821463.9738135517},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A412,[64]Caucaia!$B$2:$B$111,0),MATCH($C429,[64]Caucaia!$B$2:$AP$2,0))*AO49","v":15053494.636352686},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A412,[64]Chorozinho!$B$2:$B$111,0),MATCH($C429,[64]Chorozinho!$B$2:$AP$2,0))*AP49","v":460514.71651688276},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A412,[64]Eusébio!$B$2:$B$111,0),MATCH($C429,[64]Eusébio!$B$2:$AP$2,0))*AQ49","v":4271173.6016023774},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A412,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C429,'[64]Farias Brito'!$B$2:$AP$2,0))*AR49","v":325081.96963226487},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A412,[64]Fortaleza!$B$2:$B$111,0),MATCH($C429,[64]Fortaleza!$B$2:$AP$2,0))*AS49","v":123341617.98820053},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A412,[64]Guaiúba!$B$2:$B$111,0),MATCH($C429,[64]Guaiúba!$B$2:$AP$2,0))*AT49","v":628254.56822527153},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A412,[64]Horizonte!$B$2:$B$111,0),MATCH($C429,[64]Horizonte!$B$2:$AP$2,0))*AU49","v":2315064.7997865113},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A412,[64]Itaitinga!$B$2:$B$111,0),MATCH($C429,[64]Itaitinga!$B$2:$AP$2,0))*AV49","v":2658202.7770846924},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A412,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C429,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW49","v":12769885.792013353},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A412,[64]Maracanaú!$B$2:$B$111,0),MATCH($C429,[64]Maracanaú!$B$2:$AP$2,0))*AX49","v":11146504.495567635},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A412,[64]Maranguape!$B$2:$B$111,0),MATCH($C429,[64]Maranguape!$B$2:$AP$2,0))*AY49","v":3484306.74344069},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A412,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C429,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ49","v":793089.49007837521},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A412,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C429,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA49","v":559648.62163421186},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A412,[64]Pacajus!$B$2:$B$111,0),MATCH($C429,[64]Pacajus!$B$2:$AP$2,0))*BB49","v":1720475.3934744173},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A412,[64]Pacatuba!$B$2:$B$111,0),MATCH($C429,[64]Pacatuba!$B$2:$AP$2,0))*BC49","v":2543205.8025629064},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A412,[64]Paracuru!$B$2:$B$111,0),MATCH($C429,[64]Paracuru!$B$2:$AP$2,0))*BD49","v":891284.00482508307},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A412,[64]Paraipaba!$B$2:$B$111,0),MATCH($C429,[64]Paraipaba!$B$2:$AP$2,0))*BE49","v":609838.97394421941},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A412,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C429,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF49","v":1674214.2639106945},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A412,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C429,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG49","v":304219.54782060115},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A412,[64]Trairi!$B$2:$B$111,0),MATCH($C429,[64]Trairi!$B$2:$AP$2,0))*BH49","v":928438.54081302625},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A412,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C429,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI49","v":260838.94717297648}]
[null,430,2039,"Volume Faturado Esgoto (CAGECE)",49727982.303783849,144045475.57914242,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A412,[64]Aquiraz!$B$2:$B$111,0),MATCH($C430,[64]Aquiraz!$B$2:$AP$2,0))*AL50","v":1682024.2818196602},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A412,[64]Barbalha!$B$2:$B$111,0),MATCH($C430,[64]Barbalha!$B$2:$AP$2,0))*AM50","v":1867603.3041655461},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A412,[64]Cascavel!$B$2:$B$111,0),MATCH($C430,[64]Cascavel!$B$2:$AP$2,0))*AN50","v":1838151.4021176607},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A412,[64]Caucaia!$B$2:$B$111,0),MATCH($C430,[64]Caucaia!$B$2:$AP$2,0))*AO50","v":15196020.272782592},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A412,[64]Chorozinho!$B$2:$B$111,0),MATCH($C430,[64]Chorozinho!$B$2:$AP$2,0))*AP50","v":465148.70646404574},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A412,[64]Eusébio!$B$2:$B$111,0),MATCH($C430,[64]Eusébio!$B$2:$AP$2,0))*AQ50","v":4311868.0694530858},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A412,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C430,'[64]Farias Brito'!$B$2:$AP$2,0))*AR50","v":327583.27226696216},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A412,[64]Fortaleza!$B$2:$B$111,0),MATCH($C430,[64]Fortaleza!$B$2:$AP$2,0))*AS50","v":124404804.93612081},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A412,[64]Guaiúba!$B$2:$B$111,0),MATCH($C430,[64]Guaiúba!$B$2:$AP$2,0))*AT50","v":634007.54257830512},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A412,[64]Horizonte!$B$2:$B$111,0),MATCH($C430,[64]Horizonte!$B$2:$AP$2,0))*AU50","v":2337558.6549463361},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A412,[64]Itaitinga!$B$2:$B$111,0),MATCH($C430,[64]Itaitinga!$B$2:$AP$2,0))*AV50","v":2687107.8571351431},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A412,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C430,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW50","v":12886057.208085926},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A412,[64]Maracanaú!$B$2:$B$111,0),MATCH($C430,[64]Maracanaú!$B$2:$AP$2,0))*AX50","v":11239019.450333478},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A412,[64]Maranguape!$B$2:$B$111,0),MATCH($C430,[64]Maranguape!$B$2:$AP$2,0))*AY50","v":3518471.5053588566},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A412,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C430,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ50","v":800579.2046283402},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A412,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C430,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA50","v":566070.05087215139},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A412,[64]Pacajus!$B$2:$B$111,0),MATCH($C430,[64]Pacajus!$B$2:$AP$2,0))*BB50","v":1737150.89090718},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A412,[64]Pacatuba!$B$2:$B$111,0),MATCH($C430,[64]Pacatuba!$B$2:$AP$2,0))*BC50","v":2566718.0849678377},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A412,[64]Paracuru!$B$2:$B$111,0),MATCH($C430,[64]Paracuru!$B$2:$AP$2,0))*BD50","v":899086.74454900599},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A412,[64]Paraipaba!$B$2:$B$111,0),MATCH($C430,[64]Paraipaba!$B$2:$AP$2,0))*BE50","v":614304.57769678417},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A412,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C430,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF50","v":1686730.0589359077},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A412,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C430,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG50","v":306714.01017138042},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A412,[64]Trairi!$B$2:$B$111,0),MATCH($C430,[64]Trairi!$B$2:$AP$2,0))*BH50","v":937814.97888596251},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A412,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C430,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI50","v":262862.81768332637}]
[null,431,2040,"Volume Faturado Esgoto (CAGECE)",50164025.49068553,145246406.48875841,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A412,[64]Aquiraz!$B$2:$B$111,0),MATCH($C431,[64]Aquiraz!$B$2:$AP$2,0))*AL51","v":1697418.5772680545},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A412,[64]Barbalha!$B$2:$B$111,0),MATCH($C431,[64]Barbalha!$B$2:$AP$2,0))*AM51","v":1884123.7663189557},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A412,[64]Cascavel!$B$2:$B$111,0),MATCH($C431,[64]Cascavel!$B$2:$AP$2,0))*AN51","v":1854222.6391267383},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A412,[64]Caucaia!$B$2:$B$111,0),MATCH($C431,[64]Caucaia!$B$2:$AP$2,0))*AO51","v":15332024.747482279},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A412,[64]Chorozinho!$B$2:$B$111,0),MATCH($C431,[64]Chorozinho!$B$2:$AP$2,0))*AP51","v":469559.86316620471},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A412,[64]Eusébio!$B$2:$B$111,0),MATCH($C431,[64]Eusébio!$B$2:$AP$2,0))*AQ51","v":4350834.5129674459},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A412,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C431,'[64]Farias Brito'!$B$2:$AP$2,0))*AR51","v":330080.51104685082},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A412,[64]Fortaleza!$B$2:$B$111,0),MATCH($C431,[64]Fortaleza!$B$2:$AP$2,0))*AS51","v":125434837.04989868},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A412,[64]Guaiúba!$B$2:$B$111,0),MATCH($C431,[64]Guaiúba!$B$2:$AP$2,0))*AT51","v":639585.12137179484},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A412,[64]Horizonte!$B$2:$B$111,0),MATCH($C431,[64]Horizonte!$B$2:$AP$2,0))*AU51","v":2358922.9580740063},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A412,[64]Itaitinga!$B$2:$B$111,0),MATCH($C431,[64]Itaitinga!$B$2:$AP$2,0))*AV51","v":2714729.1133836471},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A412,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C431,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW51","v":12997957.880895773},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A412,[64]Maracanaú!$B$2:$B$111,0),MATCH($C431,[64]Maracanaú!$B$2:$AP$2,0))*AX51","v":11328559.480148112},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A412,[64]Maranguape!$B$2:$B$111,0),MATCH($C431,[64]Maranguape!$B$2:$AP$2,0))*AY51","v":3550997.3180898414},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A412,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C431,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ51","v":807741.29451889475},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A412,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C431,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA51","v":572087.92615736951},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A412,[64]Pacajus!$B$2:$B$111,0),MATCH($C431,[64]Pacajus!$B$2:$AP$2,0))*BB51","v":1753027.336656637},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A412,[64]Pacatuba!$B$2:$B$111,0),MATCH($C431,[64]Pacatuba!$B$2:$AP$2,0))*BC51","v":2589286.010803171},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A412,[64]Paracuru!$B$2:$B$111,0),MATCH($C431,[64]Paracuru!$B$2:$AP$2,0))*BD51","v":906577.52685832046},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A412,[64]Paraipaba!$B$2:$B$111,0),MATCH($C431,[64]Paraipaba!$B$2:$AP$2,0))*BE51","v":618584.79053071619},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A412,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C431,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF51","v":1698608.6209408343},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A412,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C431,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG51","v":309169.17491573328},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A412,[64]Trairi!$B$2:$B$111,0),MATCH($C431,[64]Trairi!$B$2:$AP$2,0))*BH51","v":946604.5781318472},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A412,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C431,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI51","v":264891.18069203442}]
[null,432,2041,"Volume Faturado Esgoto (CAGECE)",50582054.449611768,146406084.66363016,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A412,[64]Aquiraz!$B$2:$B$111,0),MATCH($C432,[64]Aquiraz!$B$2:$AP$2,0))*AL52","v":1711992.6746269723},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A412,[64]Barbalha!$B$2:$B$111,0),MATCH($C432,[64]Barbalha!$B$2:$AP$2,0))*AM52","v":1899978.4226768997},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A412,[64]Cascavel!$B$2:$B$111,0),MATCH($C432,[64]Cascavel!$B$2:$AP$2,0))*AN52","v":1869763.3186763476},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A412,[64]Caucaia!$B$2:$B$111,0),MATCH($C432,[64]Caucaia!$B$2:$AP$2,0))*AO52","v":15461457.056952186},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A412,[64]Chorozinho!$B$2:$B$111,0),MATCH($C432,[64]Chorozinho!$B$2:$AP$2,0))*AP52","v":473680.70895057661},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A412,[64]Eusébio!$B$2:$B$111,0),MATCH($C432,[64]Eusébio!$B$2:$AP$2,0))*AQ52","v":4388076.30061395},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A412,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C432,'[64]Farias Brito'!$B$2:$AP$2,0))*AR52","v":332663.09077772027},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A412,[64]Fortaleza!$B$2:$B$111,0),MATCH($C432,[64]Fortaleza!$B$2:$AP$2,0))*AS52","v":126431775.82417229},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A412,[64]Guaiúba!$B$2:$B$111,0),MATCH($C432,[64]Guaiúba!$B$2:$AP$2,0))*AT52","v":644890.83704799181},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A412,[64]Horizonte!$B$2:$B$111,0),MATCH($C432,[64]Horizonte!$B$2:$AP$2,0))*AU52","v":2379198.0503135263},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A412,[64]Itaitinga!$B$2:$B$111,0),MATCH($C432,[64]Itaitinga!$B$2:$AP$2,0))*AV52","v":2741017.2541659074},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A412,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C432,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW52","v":13105590.381630888},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A412,[64]Maracanaú!$B$2:$B$111,0),MATCH($C432,[64]Maracanaú!$B$2:$AP$2,0))*AX52","v":11415174.431431141},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A412,[64]Maranguape!$B$2:$B$111,0),MATCH($C432,[64]Maranguape!$B$2:$AP$2,0))*AY52","v":3581839.7656665114},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A412,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C432,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ52","v":814570.38885398302},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A412,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C432,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA52","v":577741.61860720476},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A412,[64]Pacajus!$B$2:$B$111,0),MATCH($C432,[64]Pacajus!$B$2:$AP$2,0))*BB52","v":1768101.9417116772},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A412,[64]Pacatuba!$B$2:$B$111,0),MATCH($C432,[64]Pacatuba!$B$2:$AP$2,0))*BC52","v":2610907.3838908374},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A412,[64]Paracuru!$B$2:$B$111,0),MATCH($C432,[64]Paracuru!$B$2:$AP$2,0))*BD52","v":913756.35175302648},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A412,[64]Paraipaba!$B$2:$B$111,0),MATCH($C432,[64]Paraipaba!$B$2:$AP$2,0))*BE52","v":622623.99517042574},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A412,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C432,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF52","v":1709881.3628208402},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A412,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C432,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG52","v":311624.3396600862},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A412,[64]Trairi!$B$2:$B$111,0),MATCH($C432,[64]Trairi!$B$2:$AP$2,0))*BH52","v":954965.73310134455},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A412,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C432,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI52","v":266867.8799696237}]
[null,433,2042,"Volume Faturado Esgoto (CAGECE)",{"$f":"SUMIFS($K433:$AH433,$K$18:$AH$18,E$4)","v":50797885.246445388},146993506.81952909,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A412,[64]Aquiraz!$B$2:$B$111,0),MATCH($C433,[64]Aquiraz!$B$2:$AP$2,0))*AL53","v":1719718.4918892512},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A412,[64]Barbalha!$B$2:$B$111,0),MATCH($C433,[64]Barbalha!$B$2:$AP$2,0))*AM53","v":1907933.1810571833},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A412,[64]Cascavel!$B$2:$B$111,0),MATCH($C433,[64]Cascavel!$B$2:$AP$2,0))*AN53","v":1877613.7074713532},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A412,[64]Caucaia!$B$2:$B$111,0),MATCH($C433,[64]Caucaia!$B$2:$AP$2,0))*AO53","v":15526763.395039255},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A412,[64]Chorozinho!$B$2:$B$111,0),MATCH($C433,[64]Chorozinho!$B$2:$AP$2,0))*AP53","v":475753.68582839658},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A412,[64]Eusébio!$B$2:$B$111,0),MATCH($C433,[64]Eusébio!$B$2:$AP$2,0))*AQ53","v":4406872.3547987826},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A412,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C433,'[64]Farias Brito'!$B$2:$AP$2,0))*AR53","v":333729.85266497952},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A412,[64]Fortaleza!$B$2:$B$111,0),MATCH($C433,[64]Fortaleza!$B$2:$AP$2,0))*AS53","v":126936963.50052369},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A412,[64]Guaiúba!$B$2:$B$111,0),MATCH($C433,[64]Guaiúba!$B$2:$AP$2,0))*AT53","v":647559.04199755052},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A412,[64]Horizonte!$B$2:$B$111,0),MATCH($C433,[64]Horizonte!$B$2:$AP$2,0))*AU53","v":2389389.6902400209},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A412,[64]Itaitinga!$B$2:$B$111,0),MATCH($C433,[64]Itaitinga!$B$2:$AP$2,0))*AV53","v":2755892.1341329599},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A412,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C433,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW53","v":13160073.855283622},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A412,[64]Maracanaú!$B$2:$B$111,0),MATCH($C433,[64]Maracanaú!$B$2:$AP$2,0))*AX53","v":11461341.278960252},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A412,[64]Maranguape!$B$2:$B$111,0),MATCH($C433,[64]Maranguape!$B$2:$AP$2,0))*AY53","v":3597440.8741217325},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A412,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C433,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ53","v":818007.76232976478},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A412,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C433,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA53","v":580907.05644123501},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A412,[64]Pacajus!$B$2:$B$111,0),MATCH($C433,[64]Pacajus!$B$2:$AP$2,0))*BB53","v":1775735.4651225272},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A412,[64]Pacatuba!$B$2:$B$111,0),MATCH($C433,[64]Pacatuba!$B$2:$AP$2,0))*BC53","v":2621916.8245498994},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A412,[64]Paracuru!$B$2:$B$111,0),MATCH($C433,[64]Paracuru!$B$2:$AP$2,0))*BD53","v":917387.61214624159},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A412,[64]Paraipaba!$B$2:$B$111,0),MATCH($C433,[64]Paraipaba!$B$2:$AP$2,0))*BE53","v":624665.61266186822},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A412,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C433,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF53","v":1715670.3106811936},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A412,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C433,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG53","v":312842.56545930397},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A412,[64]Trairi!$B$2:$B$111,0),MATCH($C433,[64]Trairi!$B$2:$AP$2,0))*BH53","v":959213.82301752409},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A412,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C433,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI53","v":267999.98955587932}]
[null,434,2043,"Volume Faturado Esgoto (CAGECE)",50793123.910808578,146956609.08852372,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A412,[64]Aquiraz!$B$2:$B$111,0),MATCH($C434,[64]Aquiraz!$B$2:$AP$2,0))*AL54","v":1719524.0376309559},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A412,[64]Barbalha!$B$2:$B$111,0),MATCH($C434,[64]Barbalha!$B$2:$AP$2,0))*AM54","v":1907324.729319005},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A412,[64]Cascavel!$B$2:$B$111,0),MATCH($C434,[64]Cascavel!$B$2:$AP$2,0))*AN54","v":1877008.6858070474},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A412,[64]Caucaia!$B$2:$B$111,0),MATCH($C434,[64]Caucaia!$B$2:$AP$2,0))*AO54","v":15520948.996088739},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A412,[64]Chorozinho!$B$2:$B$111,0),MATCH($C434,[64]Chorozinho!$B$2:$AP$2,0))*AP54","v":475530.85258339241},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A412,[64]Eusébio!$B$2:$B$111,0),MATCH($C434,[64]Eusébio!$B$2:$AP$2,0))*AQ54","v":4405161.1728048949},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A412,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C434,'[64]Farias Brito'!$B$2:$AP$2,0))*AR54","v":333985.8755179217},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A412,[64]Fortaleza!$B$2:$B$111,0),MATCH($C434,[64]Fortaleza!$B$2:$AP$2,0))*AS54","v":126907516.79305996},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A412,[64]Guaiúba!$B$2:$B$111,0),MATCH($C434,[64]Guaiúba!$B$2:$AP$2,0))*AT54","v":647381.45399351243},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A412,[64]Horizonte!$B$2:$B$111,0),MATCH($C434,[64]Horizonte!$B$2:$AP$2,0))*AU54","v":2388460.0102395294},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A412,[64]Itaitinga!$B$2:$B$111,0),MATCH($C434,[64]Itaitinga!$B$2:$AP$2,0))*AV54","v":2758847.3934606514},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A412,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C434,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW54","v":13156211.930912392},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A412,[64]Maracanaú!$B$2:$B$111,0),MATCH($C434,[64]Maracanaú!$B$2:$AP$2,0))*AX54","v":11464352.455852982},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A412,[64]Maranguape!$B$2:$B$111,0),MATCH($C434,[64]Maranguape!$B$2:$AP$2,0))*AY54","v":3596272.7341861529},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A412,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C434,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ54","v":817790.24103950034},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A412,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C434,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA54","v":581316.51606155734},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A412,[64]Pacajus!$B$2:$B$111,0),MATCH($C434,[64]Pacajus!$B$2:$AP$2,0))*BB54","v":1774999.1661892191},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A412,[64]Pacatuba!$B$2:$B$111,0),MATCH($C434,[64]Pacatuba!$B$2:$AP$2,0))*BC54","v":2621025.176253953},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A412,[64]Paracuru!$B$2:$B$111,0),MATCH($C434,[64]Paracuru!$B$2:$AP$2,0))*BD54","v":917117.50267749536},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A412,[64]Paraipaba!$B$2:$B$111,0),MATCH($C434,[64]Paraipaba!$B$2:$AP$2,0))*BE54","v":624572.91720255185},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A412,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C434,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF54","v":1714938.8389748079},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A412,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C434,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG54","v":312881.86306573037},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A412,[64]Trairi!$B$2:$B$111,0),MATCH($C434,[64]Trairi!$B$2:$AP$2,0))*BH54","v":958632.1774544284},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A412,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C434,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI54","v":267931.47895591741}]
[null,435,2044,"Volume Faturado Esgoto (CAGECE)",50760485.999916919,146860897.91295132,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A412,[64]Aquiraz!$B$2:$B$111,0),MATCH($C435,[64]Aquiraz!$B$2:$AP$2,0))*AL55","v":1718043.1936639363},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A412,[64]Barbalha!$B$2:$B$111,0),MATCH($C435,[64]Barbalha!$B$2:$AP$2,0))*AM55","v":1905841.0047935289},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A412,[64]Cascavel!$B$2:$B$111,0),MATCH($C435,[64]Cascavel!$B$2:$AP$2,0))*AN55","v":1875672.0533302124},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A412,[64]Caucaia!$B$2:$B$111,0),MATCH($C435,[64]Caucaia!$B$2:$AP$2,0))*AO55","v":15505877.461967003},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A412,[64]Chorozinho!$B$2:$B$111,0),MATCH($C435,[64]Chorozinho!$B$2:$AP$2,0))*AP55","v":474935.32288987789},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A412,[64]Eusébio!$B$2:$B$111,0),MATCH($C435,[64]Eusébio!$B$2:$AP$2,0))*AQ55","v":4401049.9570105243},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A412,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C435,'[64]Farias Brito'!$B$2:$AP$2,0))*AR55","v":333614.03280293418},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A412,[64]Fortaleza!$B$2:$B$111,0),MATCH($C435,[64]Fortaleza!$B$2:$AP$2,0))*AS55","v":126830720.75160976},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A412,[64]Guaiúba!$B$2:$B$111,0),MATCH($C435,[64]Guaiúba!$B$2:$AP$2,0))*AT55","v":646908.98220499163},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A412,[64]Horizonte!$B$2:$B$111,0),MATCH($C435,[64]Horizonte!$B$2:$AP$2,0))*AU55","v":2385902.014971904},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A412,[64]Itaitinga!$B$2:$B$111,0),MATCH($C435,[64]Itaitinga!$B$2:$AP$2,0))*AV55","v":2760288.0543762734},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A412,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C435,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW55","v":13146348.853756567},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A412,[64]Maracanaú!$B$2:$B$111,0),MATCH($C435,[64]Maracanaú!$B$2:$AP$2,0))*AX55","v":11461638.091731472},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A412,[64]Maranguape!$B$2:$B$111,0),MATCH($C435,[64]Maranguape!$B$2:$AP$2,0))*AY55","v":3592355.2458850839},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A412,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C435,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ55","v":816991.32025118393},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A412,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C435,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA55","v":580956.27033790841},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A412,[64]Pacajus!$B$2:$B$111,0),MATCH($C435,[64]Pacajus!$B$2:$AP$2,0))*BB55","v":1773125.6479753943},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A412,[64]Pacatuba!$B$2:$B$111,0),MATCH($C435,[64]Pacatuba!$B$2:$AP$2,0))*BC55","v":2618908.0605955981},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A412,[64]Paracuru!$B$2:$B$111,0),MATCH($C435,[64]Paracuru!$B$2:$AP$2,0))*BD55","v":916395.62561137427},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A412,[64]Paraipaba!$B$2:$B$111,0),MATCH($C435,[64]Paraipaba!$B$2:$AP$2,0))*BE55","v":624263.54610708356},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A412,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C435,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF55","v":1713535.3556854082},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A412,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C435,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG55","v":312671.34017416043},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A412,[64]Trairi!$B$2:$B$111,0),MATCH($C435,[64]Trairi!$B$2:$AP$2,0))*BH55","v":957433.83179653331},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A412,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C435,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI55","v":267907.89333953708}]
[null,436,2045,"Volume Faturado Esgoto (CAGECE)",50708690.994443148,146727238.71686667,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A412,[64]Aquiraz!$B$2:$B$111,0),MATCH($C436,[64]Aquiraz!$B$2:$AP$2,0))*AL56","v":1715713.4820693573},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A412,[64]Barbalha!$B$2:$B$111,0),MATCH($C436,[64]Barbalha!$B$2:$AP$2,0))*AM56","v":1903796.207968503},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A412,[64]Cascavel!$B$2:$B$111,0),MATCH($C436,[64]Cascavel!$B$2:$AP$2,0))*AN56","v":1873687.58227129},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A412,[64]Caucaia!$B$2:$B$111,0),MATCH($C436,[64]Caucaia!$B$2:$AP$2,0))*AO56","v":15484966.027144969},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A412,[64]Chorozinho!$B$2:$B$111,0),MATCH($C436,[64]Chorozinho!$B$2:$AP$2,0))*AP56","v":474163.25277338474},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A412,[64]Eusébio!$B$2:$B$111,0),MATCH($C436,[64]Eusébio!$B$2:$AP$2,0))*AQ56","v":4395387.5614756318},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A412,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C436,'[64]Farias Brito'!$B$2:$AP$2,0))*AR56","v":333402.71235288668},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A412,[64]Fortaleza!$B$2:$B$111,0),MATCH($C436,[64]Fortaleza!$B$2:$AP$2,0))*AS56","v":126723440.28067753},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A412,[64]Guaiúba!$B$2:$B$111,0),MATCH($C436,[64]Guaiúba!$B$2:$AP$2,0))*AT56","v":646279.75063512858},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A412,[64]Horizonte!$B$2:$B$111,0),MATCH($C436,[64]Horizonte!$B$2:$AP$2,0))*AU56","v":2382293.3162717707},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A412,[64]Itaitinga!$B$2:$B$111,0),MATCH($C436,[64]Itaitinga!$B$2:$AP$2,0))*AV56","v":2759013.1926951082},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A412,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C436,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW56","v":13132539.003025617},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A412,[64]Maracanaú!$B$2:$B$111,0),MATCH($C436,[64]Maracanaú!$B$2:$AP$2,0))*AX56","v":11454759.285827545},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A412,[64]Maranguape!$B$2:$B$111,0),MATCH($C436,[64]Maranguape!$B$2:$AP$2,0))*AY56","v":3587165.2401256743},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A412,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C436,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ56","v":816000.38992886874},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A412,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C436,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA56","v":580047.7818053182},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A412,[64]Pacajus!$B$2:$B$111,0),MATCH($C436,[64]Pacajus!$B$2:$AP$2,0))*BB56","v":1770552.7852254824},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A412,[64]Pacatuba!$B$2:$B$111,0),MATCH($C436,[64]Pacatuba!$B$2:$AP$2,0))*BC56","v":2615936.6316684661},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A412,[64]Paracuru!$B$2:$B$111,0),MATCH($C436,[64]Paracuru!$B$2:$AP$2,0))*BD56","v":915303.77466024517},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A412,[64]Paraipaba!$B$2:$B$111,0),MATCH($C436,[64]Paraipaba!$B$2:$AP$2,0))*BE56","v":623788.48187808727},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A412,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C436,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF56","v":1711511.467712525},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A412,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C436,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG56","v":312498.24357442523},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A412,[64]Trairi!$B$2:$B$111,0),MATCH($C436,[64]Trairi!$B$2:$AP$2,0))*BH56","v":955730.44121889654},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A412,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C436,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI56","v":267952.81832311867}]
[null,437,2046,"Volume Faturado Esgoto (CAGECE)",50638823.110482581,146552618.3803212,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A412,[64]Aquiraz!$B$2:$B$111,0),MATCH($C437,[64]Aquiraz!$B$2:$AP$2,0))*AL57","v":1712647.0879962358},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A412,[64]Barbalha!$B$2:$B$111,0),MATCH($C437,[64]Barbalha!$B$2:$AP$2,0))*AM57","v":1901035.7322547182},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A412,[64]Cascavel!$B$2:$B$111,0),MATCH($C437,[64]Cascavel!$B$2:$AP$2,0))*AN57","v":1871016.1789227405},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A412,[64]Caucaia!$B$2:$B$111,0),MATCH($C437,[64]Caucaia!$B$2:$AP$2,0))*AO57","v":15457582.005354211},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A412,[64]Chorozinho!$B$2:$B$111,0),MATCH($C437,[64]Chorozinho!$B$2:$AP$2,0))*AP57","v":473133.82595139393},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A412,[64]Eusébio!$B$2:$B$111,0),MATCH($C437,[64]Eusébio!$B$2:$AP$2,0))*AQ57","v":4387791.6650263853},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A412,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C437,'[64]Farias Brito'!$B$2:$AP$2,0))*AR57","v":333402.71235288668},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A412,[64]Fortaleza!$B$2:$B$111,0),MATCH($C437,[64]Fortaleza!$B$2:$AP$2,0))*AS57","v":126583383.16762735},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A412,[64]Guaiúba!$B$2:$B$111,0),MATCH($C437,[64]Guaiúba!$B$2:$AP$2,0))*AT57","v":645470.73861673323},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A412,[64]Horizonte!$B$2:$B$111,0),MATCH($C437,[64]Horizonte!$B$2:$AP$2,0))*AU57","v":2377632.0804507649},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A412,[64]Itaitinga!$B$2:$B$111,0),MATCH($C437,[64]Itaitinga!$B$2:$AP$2,0))*AV57","v":2756118.4276826922},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A412,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C437,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW57","v":13114617.822687743},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A412,[64]Maracanaú!$B$2:$B$111,0),MATCH($C437,[64]Maracanaú!$B$2:$AP$2,0))*AX57","v":11445283.934612058},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A412,[64]Maranguape!$B$2:$B$111,0),MATCH($C437,[64]Maranguape!$B$2:$AP$2,0))*AY57","v":3580245.2324464615},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A412,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C437,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ57","v":814789.25286826119},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A412,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C437,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA57","v":578756.40915660933},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A412,[64]Pacajus!$B$2:$B$111,0),MATCH($C437,[64]Pacajus!$B$2:$AP$2,0))*BB57","v":1767179.4762867088},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A412,[64]Pacatuba!$B$2:$B$111,0),MATCH($C437,[64]Pacatuba!$B$2:$AP$2,0))*BC57","v":2611794.6398306461},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A412,[64]Paracuru!$B$2:$B$111,0),MATCH($C437,[64]Paracuru!$B$2:$AP$2,0))*BD57","v":913977.95564815996},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A412,[64]Paraipaba!$B$2:$B$111,0),MATCH($C437,[64]Paraipaba!$B$2:$AP$2,0))*BE57","v":623123.39195749245},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A412,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C437,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF57","v":1708751.6204767751},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A412,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C437,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG57","v":312305.49817147676},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A412,[64]Trairi!$B$2:$B$111,0),MATCH($C437,[64]Trairi!$B$2:$AP$2,0))*BH57","v":953494.7410857483},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A412,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C437,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI57","v":267907.89333953708}]
[null,438,2047,"Volume Faturado Esgoto (CAGECE)",50551073.524627812,146336960.42776465,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A412,[64]Aquiraz!$B$2:$B$111,0),MATCH($C438,[64]Aquiraz!$B$2:$AP$2,0))*AL58","v":1708762.9888369485},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A412,[64]Barbalha!$B$2:$B$111,0),MATCH($C438,[64]Barbalha!$B$2:$AP$2,0))*AM58","v":1897661.8174934259},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A412,[64]Cascavel!$B$2:$B$111,0),MATCH($C438,[64]Cascavel!$B$2:$AP$2,0))*AN58","v":1867963.1465243984},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A412,[64]Caucaia!$B$2:$B$111,0),MATCH($C438,[64]Caucaia!$B$2:$AP$2,0))*AO58","v":15423625.818333667},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A412,[64]Chorozinho!$B$2:$B$111,0),MATCH($C438,[64]Chorozinho!$B$2:$AP$2,0))*AP58","v":471847.0424239054},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A412,[64]Eusébio!$B$2:$B$111,0),MATCH($C438,[64]Eusébio!$B$2:$AP$2,0))*AQ58","v":4378538.4820791213},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A412,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C438,'[64]Farias Brito'!$B$2:$AP$2,0))*AR58","v":333257.42954347894},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A412,[64]Fortaleza!$B$2:$B$111,0),MATCH($C438,[64]Fortaleza!$B$2:$AP$2,0))*AS58","v":126410297.28444293},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A412,[64]Guaiúba!$B$2:$B$111,0),MATCH($C438,[64]Guaiúba!$B$2:$AP$2,0))*AT58","v":644302.16570127336},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A412,[64]Horizonte!$B$2:$B$111,0),MATCH($C438,[64]Horizonte!$B$2:$AP$2,0))*AU58","v":2371918.3075088873},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A412,[64]Itaitinga!$B$2:$B$111,0),MATCH($C438,[64]Itaitinga!$B$2:$AP$2,0))*AV58","v":2751984.6494722371},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A412,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C438,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW58","v":13092374.475327205},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A412,[64]Maracanaú!$B$2:$B$111,0),MATCH($C438,[64]Maracanaú!$B$2:$AP$2,0))*AX58","v":11432743.028591562},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A412,[64]Maranguape!$B$2:$B$111,0),MATCH($C438,[64]Maranguape!$B$2:$AP$2,0))*AY58","v":3571686.2755800667},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A412,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C438,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ58","v":813137.70233106927},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A412,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C438,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA58","v":577142.19334572321},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A412,[64]Pacajus!$B$2:$B$111,0),MATCH($C438,[64]Pacajus!$B$2:$AP$2,0))*BB58","v":1763005.7211590738},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A412,[64]Pacatuba!$B$2:$B$111,0),MATCH($C438,[64]Pacatuba!$B$2:$AP$2,0))*BC58","v":2606932.3015862484},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A412,[64]Paracuru!$B$2:$B$111,0),MATCH($C438,[64]Paracuru!$B$2:$AP$2,0))*BD58","v":912340.17922146618},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A412,[64]Paraipaba!$B$2:$B$111,0),MATCH($C438,[64]Paraipaba!$B$2:$AP$2,0))*BE58","v":622363.28919109853},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A412,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C438,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF58","v":1705531.7987017338},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A412,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C438,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG58","v":312075.32647669368},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A412,[64]Trairi!$B$2:$B$111,0),MATCH($C438,[64]Trairi!$B$2:$AP$2,0))*BH58","v":950726.73139708862},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A412,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C438,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI58","v":267815.79712319485}]
[null,{"$f":"ROW(C439)","v":439},2048,"Volume Faturado Esgoto (CAGECE)",50444937.616505779,146080490.27770844,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A412,[64]Aquiraz!$B$2:$B$111,0),MATCH($C439,[64]Aquiraz!$B$2:$AP$2,0))*AL59","v":1704163.3977272662},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A412,[64]Barbalha!$B$2:$B$111,0),MATCH($C439,[64]Barbalha!$B$2:$AP$2,0))*AM59","v":1893367.7441608717},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A412,[64]Cascavel!$B$2:$B$111,0),MATCH($C439,[64]Cascavel!$B$2:$AP$2,0))*AN59","v":1864146.8560264707},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A412,[64]Caucaia!$B$2:$B$111,0),MATCH($C439,[64]Caucaia!$B$2:$AP$2,0))*AO59","v":15383296.622605456},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A412,[64]Chorozinho!$B$2:$B$111,0),MATCH($C439,[64]Chorozinho!$B$2:$AP$2,0))*AP59","v":470302.90219091915},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A412,[64]Eusébio!$B$2:$B$111,0),MATCH($C439,[64]Eusébio!$B$2:$AP$2,0))*AQ59","v":4367489.9054256734},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A412,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C439,'[64]Farias Brito'!$B$2:$AP$2,0))*AR59","v":333236.0943057338},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A412,[64]Fortaleza!$B$2:$B$111,0),MATCH($C439,[64]Fortaleza!$B$2:$AP$2,0))*AS59","v":126204308.69513239},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A412,[64]Guaiúba!$B$2:$B$111,0),MATCH($C439,[64]Guaiúba!$B$2:$AP$2,0))*AT59","v":643043.70256154728},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A412,[64]Horizonte!$B$2:$B$111,0),MATCH($C439,[64]Horizonte!$B$2:$AP$2,0))*AU59","v":2365001.6350002983},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A412,[64]Itaitinga!$B$2:$B$111,0),MATCH($C439,[64]Itaitinga!$B$2:$AP$2,0))*AV59","v":2746564.80692964},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A412,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C439,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW59","v":13065914.379651872},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A412,[64]Maracanaú!$B$2:$B$111,0),MATCH($C439,[64]Maracanaú!$B$2:$AP$2,0))*AX59","v":11417322.358966358},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A412,[64]Maranguape!$B$2:$B$111,0),MATCH($C439,[64]Maranguape!$B$2:$AP$2,0))*AY59","v":3561215.2113286266},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A412,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C439,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ59","v":811265.94505558501},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A412,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C439,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA59","v":575124.42358211568},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A412,[64]Pacajus!$B$2:$B$111,0),MATCH($C439,[64]Pacajus!$B$2:$AP$2,0))*BB59","v":1758088.694570353},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A412,[64]Pacatuba!$B$2:$B$111,0),MATCH($C439,[64]Pacatuba!$B$2:$AP$2,0))*BC59","v":2600989.4437319851},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A412,[64]Paracuru!$B$2:$B$111,0),MATCH($C439,[64]Paracuru!$B$2:$AP$2,0))*BD59","v":910312.45602651208},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A412,[64]Paraipaba!$B$2:$B$111,0),MATCH($C439,[64]Paraipaba!$B$2:$AP$2,0))*BE59","v":621603.18642470462},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A412,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C439,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF59","v":1701668.0125716841},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A412,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C439,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG59","v":311768.43088364962},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A412,[64]Trairi!$B$2:$B$111,0),MATCH($C439,[64]Trairi!$B$2:$AP$2,0))*BH59","v":947532.87406401976},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A412,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C439,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI59","v":267700.11529047234}]
[null,440,2049,"Volume Faturado Esgoto (CAGECE)",50321600.355842777,145782579.36048546,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A412,[64]Aquiraz!$B$2:$B$111,0),MATCH($C440,[64]Aquiraz!$B$2:$AP$2,0))*AL60","v":1698746.1015314183},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A412,[64]Barbalha!$B$2:$B$111,0),MATCH($C440,[64]Barbalha!$B$2:$AP$2,0))*AM60","v":1888869.1911458147},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A412,[64]Cascavel!$B$2:$B$111,0),MATCH($C440,[64]Cascavel!$B$2:$AP$2,0))*AN60","v":1859719.9590488749},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A412,[64]Caucaia!$B$2:$B$111,0),MATCH($C440,[64]Caucaia!$B$2:$AP$2,0))*AO60","v":15336494.839908522},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A412,[64]Chorozinho!$B$2:$B$111,0),MATCH($C440,[64]Chorozinho!$B$2:$AP$2,0))*AP60","v":468565.74442880962},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A412,[64]Eusébio!$B$2:$B$111,0),MATCH($C440,[64]Eusébio!$B$2:$AP$2,0))*AQ60","v":4354645.9350660378},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A412,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C440,'[64]Farias Brito'!$B$2:$AP$2,0))*AR60","v":333090.81149632612},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A412,[64]Fortaleza!$B$2:$B$111,0),MATCH($C440,[64]Fortaleza!$B$2:$AP$2,0))*AS60","v":125965417.39969577},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A412,[64]Guaiúba!$B$2:$B$111,0),MATCH($C440,[64]Guaiúba!$B$2:$AP$2,0))*AT60","v":641515.56874902267},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A412,[64]Horizonte!$B$2:$B$111,0),MATCH($C440,[64]Horizonte!$B$2:$AP$2,0))*AU60","v":2357107.6065937565},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A412,[64]Itaitinga!$B$2:$B$111,0),MATCH($C440,[64]Itaitinga!$B$2:$AP$2,0))*AV60","v":2739858.9000549018},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A412,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C440,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW60","v":13035237.535661748},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A412,[64]Maracanaú!$B$2:$B$111,0),MATCH($C440,[64]Maracanaú!$B$2:$AP$2,0))*AX60","v":11398929.030136297},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A412,[64]Maranguape!$B$2:$B$111,0),MATCH($C440,[64]Maranguape!$B$2:$AP$2,0))*AY60","v":3549287.3033552472},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A412,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C440,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ60","v":809063.87767266249},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A412,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C440,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA60","v":572622.38907524222},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A412,[64]Pacajus!$B$2:$B$111,0),MATCH($C440,[64]Pacajus!$B$2:$AP$2,0))*BB60","v":1752314.0470649949},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A412,[64]Pacatuba!$B$2:$B$111,0),MATCH($C440,[64]Pacatuba!$B$2:$AP$2,0))*BC60","v":2594326.239471144},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A412,[64]Paracuru!$B$2:$B$111,0),MATCH($C440,[64]Paracuru!$B$2:$AP$2,0))*BD60","v":908050.76477060188},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A412,[64]Paraipaba!$B$2:$B$111,0),MATCH($C440,[64]Paraipaba!$B$2:$AP$2,0))*BE60","v":620463.03227511363},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A412,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C440,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF60","v":1697068.2671787674},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A412,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C440,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG60","v":311384.81139234448},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A412,[64]Trairi!$B$2:$B$111,0),MATCH($C440,[64]Trairi!$B$2:$AP$2,0))*BH60","v":943700.24526433705},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A412,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C440,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI60","v":267700.11529047234}]
[null,441,2050,"Volume Faturado Esgoto (CAGECE)",50179874.283459194,145442880.42943388,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A412,[64]Aquiraz!$B$2:$B$111,0),MATCH($C441,[64]Aquiraz!$B$2:$AP$2,0))*AL61","v":1692511.1002494048},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A412,[64]Barbalha!$B$2:$B$111,0),MATCH($C441,[64]Barbalha!$B$2:$AP$2,0))*AM61","v":1883552.7194007479},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A412,[64]Cascavel!$B$2:$B$111,0),MATCH($C441,[64]Cascavel!$B$2:$AP$2,0))*AN61","v":1854529.8039716934},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A412,[64]Caucaia!$B$2:$B$111,0),MATCH($C441,[64]Caucaia!$B$2:$AP$2,0))*AO61","v":15283021.313720748},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A412,[64]Chorozinho!$B$2:$B$111,0),MATCH($C441,[64]Chorozinho!$B$2:$AP$2,0))*AP61","v":466571.22996120236},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A412,[64]Eusébio!$B$2:$B$111,0),MATCH($C441,[64]Eusébio!$B$2:$AP$2,0))*AQ61","v":4340144.6782083865},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A412,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C441,'[64]Farias Brito'!$B$2:$AP$2,0))*AR61","v":332986.16723500454},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A412,[64]Fortaleza!$B$2:$B$111,0),MATCH($C441,[64]Fortaleza!$B$2:$AP$2,0))*AS61","v":125692993.07809232},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A412,[64]Guaiúba!$B$2:$B$111,0),MATCH($C441,[64]Guaiúba!$B$2:$AP$2,0))*AT61","v":639807.65448796598},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A412,[64]Horizonte!$B$2:$B$111,0),MATCH($C441,[64]Horizonte!$B$2:$AP$2,0))*AU61","v":2348085.8598434231},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A412,[64]Itaitinga!$B$2:$B$111,0),MATCH($C441,[64]Itaitinga!$B$2:$AP$2,0))*AV61","v":2731866.9288480221},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A412,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C441,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW61","v":13000238.524648955},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A412,[64]Maracanaú!$B$2:$B$111,0),MATCH($C441,[64]Maracanaú!$B$2:$AP$2,0))*AX61","v":11377655.937701527},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A412,[64]Maranguape!$B$2:$B$111,0),MATCH($C441,[64]Maranguape!$B$2:$AP$2,0))*AY61","v":3535629.3934620651},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A412,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C441,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ61","v":806531.50018230139},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A412,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C441,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA61","v":569878.22219673579},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A412,[64]Pacajus!$B$2:$B$111,0),MATCH($C441,[64]Pacajus!$B$2:$AP$2,0))*BB61","v":1745738.9533707756},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A412,[64]Pacatuba!$B$2:$B$111,0),MATCH($C441,[64]Pacatuba!$B$2:$AP$2,0))*BC61","v":2586582.5156004368},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A412,[64]Paracuru!$B$2:$B$111,0),MATCH($C441,[64]Paracuru!$B$2:$AP$2,0))*BD61","v":905477.11610008311},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A412,[64]Paraipaba!$B$2:$B$111,0),MATCH($C441,[64]Paraipaba!$B$2:$AP$2,0))*BE61","v":619227.86527972331},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A412,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C441,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF61","v":1691824.5574308424},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A412,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C441,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG61","v":311001.19190103933},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A412,[64]Trairi!$B$2:$B$111,0),MATCH($C441,[64]Trairi!$B$2:$AP$2,0))*BH61","v":939335.30690914288},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A412,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C441,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI61","v":267563.09409054852}]
[null,442,2051,"Volume Faturado Esgoto (CAGECE)",50019531.88177494,145061156.21243882,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A412,[64]Aquiraz!$B$2:$B$111,0),MATCH($C442,[64]Aquiraz!$B$2:$AP$2,0))*AL62","v":1685458.3938812253},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A412,[64]Barbalha!$B$2:$B$111,0),MATCH($C442,[64]Barbalha!$B$2:$AP$2,0))*AM62","v":1877418.3289256704},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A412,[64]Cascavel!$B$2:$B$111,0),MATCH($C442,[64]Cascavel!$B$2:$AP$2,0))*AN62","v":1848958.0198447187},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A412,[64]Caucaia!$B$2:$B$111,0),MATCH($C442,[64]Caucaia!$B$2:$AP$2,0))*AO62","v":15222975.622303188},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A412,[64]Chorozinho!$B$2:$B$111,0),MATCH($C442,[64]Chorozinho!$B$2:$AP$2,0))*AP62","v":464255.01961172291},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A412,[64]Eusébio!$B$2:$B$111,0),MATCH($C442,[64]Eusébio!$B$2:$AP$2,0))*AQ62","v":4323571.8132282123},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A412,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C442,'[64]Farias Brito'!$B$2:$AP$2,0))*AR62","v":332964.83199725935},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A412,[64]Fortaleza!$B$2:$B$111,0),MATCH($C442,[64]Fortaleza!$B$2:$AP$2,0))*AS62","v":125386405.41028132},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A412,[64]Guaiúba!$B$2:$B$111,0),MATCH($C442,[64]Guaiúba!$B$2:$AP$2,0))*AT62","v":637830.06955411076},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A412,[64]Horizonte!$B$2:$B$111,0),MATCH($C442,[64]Horizonte!$B$2:$AP$2,0))*AU62","v":2337861.2135263784},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A412,[64]Itaitinga!$B$2:$B$111,0),MATCH($C442,[64]Itaitinga!$B$2:$AP$2,0))*AV62","v":2722680.7550470103},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A412,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C442,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW62","v":12960811.927905632},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A412,[64]Maracanaú!$B$2:$B$111,0),MATCH($C442,[64]Maracanaú!$B$2:$AP$2,0))*AX62","v":11353410.1860619},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A412,[64]Maranguape!$B$2:$B$111,0),MATCH($C442,[64]Maranguape!$B$2:$AP$2,0))*AY62","v":3520241.4816490789},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A412,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C442,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ62","v":803668.81258450204},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A412,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C442,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA62","v":566649.79057496355},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A412,[64]Pacajus!$B$2:$B$111,0),MATCH($C442,[64]Pacajus!$B$2:$AP$2,0))*BB62","v":1738363.4134876947},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A412,[64]Pacatuba!$B$2:$B$111,0),MATCH($C442,[64]Pacatuba!$B$2:$AP$2,0))*BC62","v":2577848.3154206858},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A412,[64]Paracuru!$B$2:$B$111,0),MATCH($C442,[64]Paracuru!$B$2:$AP$2,0))*BD62","v":902591.510014956},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A412,[64]Paraipaba!$B$2:$B$111,0),MATCH($C442,[64]Paraipaba!$B$2:$AP$2,0))*BE62","v":617992.69828433299},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A412,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C442,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF62","v":1686028.8782357681},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A412,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C442,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG62","v":310617.57240973419},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A412,[64]Trairi!$B$2:$B$111,0),MATCH($C442,[64]Trairi!$B$2:$AP$2,0))*BH62","v":934544.52090953966},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A412,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C442,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI62","v":267539.50847416819}]
[null,443,2052,"Volume Faturado Esgoto (CAGECE)",{"$f":"SUMIFS($K443:$AH443,$K$18:$AH$18,E$4)","v":49840472.7599933},144635711.91826642,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A412,[64]Aquiraz!$B$2:$B$111,0),MATCH($C443,[64]Aquiraz!$B$2:$AP$2,0))*AL63","v":1677587.9824268799},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A412,[64]Barbalha!$B$2:$B$111,0),MATCH($C443,[64]Barbalha!$B$2:$AP$2,0))*AM63","v":1870670.4994030849},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A412,[64]Cascavel!$B$2:$B$111,0),MATCH($C443,[64]Cascavel!$B$2:$AP$2,0))*AN63","v":1842775.6292380763},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A412,[64]Caucaia!$B$2:$B$111,0),MATCH($C443,[64]Caucaia!$B$2:$AP$2,0))*AO63","v":15156158.609133732},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A412,[64]Chorozinho!$B$2:$B$111,0),MATCH($C443,[64]Chorozinho!$B$2:$AP$2,0))*AP63","v":461745.79173312034},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A412,[64]Eusébio!$B$2:$B$111,0),MATCH($C443,[64]Eusébio!$B$2:$AP$2,0))*AQ63","v":4305203.5545418523},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A412,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C443,'[64]Farias Brito'!$B$2:$AP$2,0))*AR63","v":332716.93685393431},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A412,[64]Fortaleza!$B$2:$B$111,0),MATCH($C443,[64]Fortaleza!$B$2:$AP$2,0))*AS63","v":125045150.14023018},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A412,[64]Guaiúba!$B$2:$B$111,0),MATCH($C443,[64]Guaiúba!$B$2:$AP$2,0))*AT63","v":635672.70417172322},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A412,[64]Horizonte!$B$2:$B$111,0),MATCH($C443,[64]Horizonte!$B$2:$AP$2,0))*AU63","v":2326508.8488655421},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A412,[64]Itaitinga!$B$2:$B$111,0),MATCH($C443,[64]Itaitinga!$B$2:$AP$2,0))*AV63","v":2712116.6551758475},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A412,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C443,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW63","v":12917063.164139645},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A412,[64]Maracanaú!$B$2:$B$111,0),MATCH($C443,[64]Maracanaú!$B$2:$AP$2,0))*AX63","v":11326005.984017109},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A412,[64]Maranguape!$B$2:$B$111,0),MATCH($C443,[64]Maranguape!$B$2:$AP$2,0))*AY63","v":3503123.5679162899},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A412,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C443,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ63","v":800585.91824841022},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A412,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C443,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA63","v":563017.8050004699},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A412,[64]Pacajus!$B$2:$B$111,0),MATCH($C443,[64]Pacajus!$B$2:$AP$2,0))*BB63","v":1730130.252687976},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A412,[64]Pacatuba!$B$2:$B$111,0),MATCH($C443,[64]Pacatuba!$B$2:$AP$2,0))*BC63","v":2568123.6389318909},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A412,[64]Paracuru!$B$2:$B$111,0),MATCH($C443,[64]Paracuru!$B$2:$AP$2,0))*BD63","v":899237.96780791681},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A412,[64]Paraipaba!$B$2:$B$111,0),MATCH($C443,[64]Paraipaba!$B$2:$AP$2,0))*BE63","v":616472.49275154504},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A412,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C443,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF63","v":1679497.2397778265},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A412,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C443,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG63","v":310080.50512190699},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A412,[64]Trairi!$B$2:$B$111,0),MATCH($C443,[64]Trairi!$B$2:$AP$2,0))*BH63","v":929114.96344332246},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A412,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C443,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI63","v":267423.82664144569}]
[null,444,2053,"Volume Faturado Esgoto (CAGECE)",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A412,[64]Aquiraz!$B$2:$B$111,0),MATCH($C444,[64]Aquiraz!$B$2:$AP$2,0))*AL64","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A412,[64]Barbalha!$B$2:$B$111,0),MATCH($C444,[64]Barbalha!$B$2:$AP$2,0))*AM64","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A412,[64]Cascavel!$B$2:$B$111,0),MATCH($C444,[64]Cascavel!$B$2:$AP$2,0))*AN64","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A412,[64]Caucaia!$B$2:$B$111,0),MATCH($C444,[64]Caucaia!$B$2:$AP$2,0))*AO64","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A412,[64]Chorozinho!$B$2:$B$111,0),MATCH($C444,[64]Chorozinho!$B$2:$AP$2,0))*AP64","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A412,[64]Eusébio!$B$2:$B$111,0),MATCH($C444,[64]Eusébio!$B$2:$AP$2,0))*AQ64","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A412,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C444,'[64]Farias Brito'!$B$2:$AP$2,0))*AR64","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A412,[64]Fortaleza!$B$2:$B$111,0),MATCH($C444,[64]Fortaleza!$B$2:$AP$2,0))*AS64","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A412,[64]Guaiúba!$B$2:$B$111,0),MATCH($C444,[64]Guaiúba!$B$2:$AP$2,0))*AT64","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A412,[64]Horizonte!$B$2:$B$111,0),MATCH($C444,[64]Horizonte!$B$2:$AP$2,0))*AU64","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A412,[64]Itaitinga!$B$2:$B$111,0),MATCH($C444,[64]Itaitinga!$B$2:$AP$2,0))*AV64","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A412,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C444,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW64","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A412,[64]Maracanaú!$B$2:$B$111,0),MATCH($C444,[64]Maracanaú!$B$2:$AP$2,0))*AX64","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A412,[64]Maranguape!$B$2:$B$111,0),MATCH($C444,[64]Maranguape!$B$2:$AP$2,0))*AY64","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A412,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C444,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ64","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A412,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C444,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA64","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A412,[64]Pacajus!$B$2:$B$111,0),MATCH($C444,[64]Pacajus!$B$2:$AP$2,0))*BB64","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A412,[64]Pacatuba!$B$2:$B$111,0),MATCH($C444,[64]Pacatuba!$B$2:$AP$2,0))*BC64","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A412,[64]Paracuru!$B$2:$B$111,0),MATCH($C444,[64]Paracuru!$B$2:$AP$2,0))*BD64","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A412,[64]Paraipaba!$B$2:$B$111,0),MATCH($C444,[64]Paraipaba!$B$2:$AP$2,0))*BE64","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A412,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C444,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF64","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A412,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C444,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG64","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A412,[64]Trairi!$B$2:$B$111,0),MATCH($C444,[64]Trairi!$B$2:$AP$2,0))*BH64","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A412,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C444,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI64","v":0}]
[null,445,2054,"Volume Faturado Esgoto (CAGECE)",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A412,[64]Aquiraz!$B$2:$B$111,0),MATCH($C445,[64]Aquiraz!$B$2:$AP$2,0))*AL65","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A412,[64]Barbalha!$B$2:$B$111,0),MATCH($C445,[64]Barbalha!$B$2:$AP$2,0))*AM65","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A412,[64]Cascavel!$B$2:$B$111,0),MATCH($C445,[64]Cascavel!$B$2:$AP$2,0))*AN65","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A412,[64]Caucaia!$B$2:$B$111,0),MATCH($C445,[64]Caucaia!$B$2:$AP$2,0))*AO65","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A412,[64]Chorozinho!$B$2:$B$111,0),MATCH($C445,[64]Chorozinho!$B$2:$AP$2,0))*AP65","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A412,[64]Eusébio!$B$2:$B$111,0),MATCH($C445,[64]Eusébio!$B$2:$AP$2,0))*AQ65","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A412,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C445,'[64]Farias Brito'!$B$2:$AP$2,0))*AR65","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A412,[64]Fortaleza!$B$2:$B$111,0),MATCH($C445,[64]Fortaleza!$B$2:$AP$2,0))*AS65","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A412,[64]Guaiúba!$B$2:$B$111,0),MATCH($C445,[64]Guaiúba!$B$2:$AP$2,0))*AT65","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A412,[64]Horizonte!$B$2:$B$111,0),MATCH($C445,[64]Horizonte!$B$2:$AP$2,0))*AU65","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A412,[64]Itaitinga!$B$2:$B$111,0),MATCH($C445,[64]Itaitinga!$B$2:$AP$2,0))*AV65","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A412,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C445,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW65","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A412,[64]Maracanaú!$B$2:$B$111,0),MATCH($C445,[64]Maracanaú!$B$2:$AP$2,0))*AX65","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A412,[64]Maranguape!$B$2:$B$111,0),MATCH($C445,[64]Maranguape!$B$2:$AP$2,0))*AY65","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A412,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C445,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ65","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A412,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C445,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA65","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A412,[64]Pacajus!$B$2:$B$111,0),MATCH($C445,[64]Pacajus!$B$2:$AP$2,0))*BB65","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A412,[64]Pacatuba!$B$2:$B$111,0),MATCH($C445,[64]Pacatuba!$B$2:$AP$2,0))*BC65","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A412,[64]Paracuru!$B$2:$B$111,0),MATCH($C445,[64]Paracuru!$B$2:$AP$2,0))*BD65","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A412,[64]Paraipaba!$B$2:$B$111,0),MATCH($C445,[64]Paraipaba!$B$2:$AP$2,0))*BE65","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A412,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C445,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF65","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A412,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C445,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG65","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A412,[64]Trairi!$B$2:$B$111,0),MATCH($C445,[64]Trairi!$B$2:$AP$2,0))*BH65","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A412,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C445,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI65","v":0}]
[null,446,2055,"Volume Faturado Esgoto (CAGECE)",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A412,[64]Aquiraz!$B$2:$B$111,0),MATCH($C446,[64]Aquiraz!$B$2:$AP$2,0))*AL66","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A412,[64]Barbalha!$B$2:$B$111,0),MATCH($C446,[64]Barbalha!$B$2:$AP$2,0))*AM66","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A412,[64]Cascavel!$B$2:$B$111,0),MATCH($C446,[64]Cascavel!$B$2:$AP$2,0))*AN66","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A412,[64]Caucaia!$B$2:$B$111,0),MATCH($C446,[64]Caucaia!$B$2:$AP$2,0))*AO66","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A412,[64]Chorozinho!$B$2:$B$111,0),MATCH($C446,[64]Chorozinho!$B$2:$AP$2,0))*AP66","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A412,[64]Eusébio!$B$2:$B$111,0),MATCH($C446,[64]Eusébio!$B$2:$AP$2,0))*AQ66","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A412,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C446,'[64]Farias Brito'!$B$2:$AP$2,0))*AR66","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A412,[64]Fortaleza!$B$2:$B$111,0),MATCH($C446,[64]Fortaleza!$B$2:$AP$2,0))*AS66","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A412,[64]Guaiúba!$B$2:$B$111,0),MATCH($C446,[64]Guaiúba!$B$2:$AP$2,0))*AT66","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A412,[64]Horizonte!$B$2:$B$111,0),MATCH($C446,[64]Horizonte!$B$2:$AP$2,0))*AU66","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A412,[64]Itaitinga!$B$2:$B$111,0),MATCH($C446,[64]Itaitinga!$B$2:$AP$2,0))*AV66","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A412,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C446,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW66","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A412,[64]Maracanaú!$B$2:$B$111,0),MATCH($C446,[64]Maracanaú!$B$2:$AP$2,0))*AX66","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A412,[64]Maranguape!$B$2:$B$111,0),MATCH($C446,[64]Maranguape!$B$2:$AP$2,0))*AY66","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A412,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C446,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ66","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A412,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C446,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA66","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A412,[64]Pacajus!$B$2:$B$111,0),MATCH($C446,[64]Pacajus!$B$2:$AP$2,0))*BB66","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A412,[64]Pacatuba!$B$2:$B$111,0),MATCH($C446,[64]Pacatuba!$B$2:$AP$2,0))*BC66","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A412,[64]Paracuru!$B$2:$B$111,0),MATCH($C446,[64]Paracuru!$B$2:$AP$2,0))*BD66","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A412,[64]Paraipaba!$B$2:$B$111,0),MATCH($C446,[64]Paraipaba!$B$2:$AP$2,0))*BE66","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A412,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C446,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF66","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A412,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C446,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG66","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A412,[64]Trairi!$B$2:$B$111,0),MATCH($C446,[64]Trairi!$B$2:$AP$2,0))*BH66","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A412,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C446,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI66","v":0}]
[null,447,2056,"Volume Faturado Esgoto (CAGECE)",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A412,[64]Aquiraz!$B$2:$B$111,0),MATCH($C447,[64]Aquiraz!$B$2:$AP$2,0))*AL67","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A412,[64]Barbalha!$B$2:$B$111,0),MATCH($C447,[64]Barbalha!$B$2:$AP$2,0))*AM67","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A412,[64]Cascavel!$B$2:$B$111,0),MATCH($C447,[64]Cascavel!$B$2:$AP$2,0))*AN67","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A412,[64]Caucaia!$B$2:$B$111,0),MATCH($C447,[64]Caucaia!$B$2:$AP$2,0))*AO67","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A412,[64]Chorozinho!$B$2:$B$111,0),MATCH($C447,[64]Chorozinho!$B$2:$AP$2,0))*AP67","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A412,[64]Eusébio!$B$2:$B$111,0),MATCH($C447,[64]Eusébio!$B$2:$AP$2,0))*AQ67","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A412,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C447,'[64]Farias Brito'!$B$2:$AP$2,0))*AR67","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A412,[64]Fortaleza!$B$2:$B$111,0),MATCH($C447,[64]Fortaleza!$B$2:$AP$2,0))*AS67","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A412,[64]Guaiúba!$B$2:$B$111,0),MATCH($C447,[64]Guaiúba!$B$2:$AP$2,0))*AT67","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A412,[64]Horizonte!$B$2:$B$111,0),MATCH($C447,[64]Horizonte!$B$2:$AP$2,0))*AU67","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A412,[64]Itaitinga!$B$2:$B$111,0),MATCH($C447,[64]Itaitinga!$B$2:$AP$2,0))*AV67","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A412,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C447,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW67","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A412,[64]Maracanaú!$B$2:$B$111,0),MATCH($C447,[64]Maracanaú!$B$2:$AP$2,0))*AX67","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A412,[64]Maranguape!$B$2:$B$111,0),MATCH($C447,[64]Maranguape!$B$2:$AP$2,0))*AY67","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A412,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C447,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ67","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A412,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C447,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA67","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A412,[64]Pacajus!$B$2:$B$111,0),MATCH($C447,[64]Pacajus!$B$2:$AP$2,0))*BB67","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A412,[64]Pacatuba!$B$2:$B$111,0),MATCH($C447,[64]Pacatuba!$B$2:$AP$2,0))*BC67","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A412,[64]Paracuru!$B$2:$B$111,0),MATCH($C447,[64]Paracuru!$B$2:$AP$2,0))*BD67","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A412,[64]Paraipaba!$B$2:$B$111,0),MATCH($C447,[64]Paraipaba!$B$2:$AP$2,0))*BE67","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A412,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C447,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF67","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A412,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C447,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG67","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A412,[64]Trairi!$B$2:$B$111,0),MATCH($C447,[64]Trairi!$B$2:$AP$2,0))*BH67","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A412,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C447,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI67","v":0}]
[null,448,2057,"Volume Faturado Esgoto (CAGECE)",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A412,[64]Aquiraz!$B$2:$B$111,0),MATCH($C448,[64]Aquiraz!$B$2:$AP$2,0))*AL68","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A412,[64]Barbalha!$B$2:$B$111,0),MATCH($C448,[64]Barbalha!$B$2:$AP$2,0))*AM68","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A412,[64]Cascavel!$B$2:$B$111,0),MATCH($C448,[64]Cascavel!$B$2:$AP$2,0))*AN68","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A412,[64]Caucaia!$B$2:$B$111,0),MATCH($C448,[64]Caucaia!$B$2:$AP$2,0))*AO68","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A412,[64]Chorozinho!$B$2:$B$111,0),MATCH($C448,[64]Chorozinho!$B$2:$AP$2,0))*AP68","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A412,[64]Eusébio!$B$2:$B$111,0),MATCH($C448,[64]Eusébio!$B$2:$AP$2,0))*AQ68","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A412,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C448,'[64]Farias Brito'!$B$2:$AP$2,0))*AR68","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A412,[64]Fortaleza!$B$2:$B$111,0),MATCH($C448,[64]Fortaleza!$B$2:$AP$2,0))*AS68","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A412,[64]Guaiúba!$B$2:$B$111,0),MATCH($C448,[64]Guaiúba!$B$2:$AP$2,0))*AT68","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A412,[64]Horizonte!$B$2:$B$111,0),MATCH($C448,[64]Horizonte!$B$2:$AP$2,0))*AU68","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A412,[64]Itaitinga!$B$2:$B$111,0),MATCH($C448,[64]Itaitinga!$B$2:$AP$2,0))*AV68","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A412,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C448,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW68","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A412,[64]Maracanaú!$B$2:$B$111,0),MATCH($C448,[64]Maracanaú!$B$2:$AP$2,0))*AX68","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A412,[64]Maranguape!$B$2:$B$111,0),MATCH($C448,[64]Maranguape!$B$2:$AP$2,0))*AY68","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A412,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C448,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ68","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A412,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C448,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA68","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A412,[64]Pacajus!$B$2:$B$111,0),MATCH($C448,[64]Pacajus!$B$2:$AP$2,0))*BB68","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A412,[64]Pacatuba!$B$2:$B$111,0),MATCH($C448,[64]Pacatuba!$B$2:$AP$2,0))*BC68","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A412,[64]Paracuru!$B$2:$B$111,0),MATCH($C448,[64]Paracuru!$B$2:$AP$2,0))*BD68","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A412,[64]Paraipaba!$B$2:$B$111,0),MATCH($C448,[64]Paraipaba!$B$2:$AP$2,0))*BE68","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A412,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C448,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF68","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A412,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C448,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG68","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A412,[64]Trairi!$B$2:$B$111,0),MATCH($C448,[64]Trairi!$B$2:$AP$2,0))*BH68","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A412,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C448,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI68","v":0}]
[null,449,null,{"$f":"IF(C449=\"\",\"\",IF(AND(COUNT(C449)>0,COUNT(C448)=0),C448,D448))","v":""}]
["x",{"$f":"ROW(C450)","v":450},"Receita",""]
[null,{"$f":"ROW(C451)","v":451},null,""]
["x",{"$f":"ROW(C452)","v":452},"Receita de Contraprestação",""]
[null,{"$f":"ROW(C453)","v":453},null,""]
[null,null,"IDSE","",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,"Auxiliar para travar a contraprestação no máximo quando atingir 100%"]
[null,{"$f":"ROW(C455)","v":455},"Fator de tratamento - driver de distribuição - contraprestação fixa",{"$f":"IF(C455=\"\",\"\",IF(AND(COUNT(C455)>0,COUNT(C377)=0),C377,D377))","v":"Volume Tratado (econ. ativas) - esgoto | m3 (c/ infiltração)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,456,2023,{"$f":"IF(C456=\"\",\"\",IF(AND(COUNT(C456)>0,COUNT(C455)=0),C455,D455))","v":"Fator de tratamento - driver de distribuição - contraprestação fixa"},{"$f":"IFERROR(SUMPRODUCT(SUMIF($K$18:$AH$18,E$4,$K148:$AH148),SUMIF($K$18:$AH$18,E$4,$K456:$AH456))/SUMIF($K$18:$AH$18,E$4,$K148:$AH148)/COUNTIF($K$18:$AH$18,E$4),0)","v":8.3794461393303085E-2},{"$f":"IFERROR(SUMPRODUCT(SUMIF($K$18:$AH$18,F$4,$K148:$AH148),SUMIF($K$18:$AH$18,F$4,$K456:$AH456))/SUMIF($K$18:$AH$18,F$4,$K148:$AH148)/COUNTIF($K$18:$AH$18,F$4),0)","v":7.8979713916166885E-2},{"$f":"IFERROR(SUMPRODUCT(SUMIF($K$18:$AH$18,G$4,$K148:$AH148),SUMIF($K$18:$AH$18,G$4,$K456:$AH456))/SUMIF($K$18:$AH$18,G$4,$K148:$AH148)/COUNTIF($K$18:$AH$18,G$4),0)","v":0},0,0,null,{"$f":"IF(CP!$C$20=\"Não\",AL456,IF(OR(ROUND(AL456,1)=1,100%,AL456),IF(K455=1,1,AL456)))*AL34","v":0.10998323710188117},{"$f":"IF(CP!$C$20=\"Não\",AM456,IF(OR(ROUND(AM456,1)=1,100%,AM456),IF(L455=1,1,AM456)))*AM34","v":0.1082899099952629},{"$f":"IF(CP!$C$20=\"Não\",AN456,IF(OR(ROUND(AN456,1)=1,100%,AN456),IF(M455=1,1,AN456)))*AN34","v":8.0925846549507074E-2},{"$f":"IF(CP!$C$20=\"Não\",AO456,IF(OR(ROUND(AO456,1)=1,100%,AO456),IF(N455=1,1,AO456)))*AO34","v":7.7201376449514469E-2},{"$f":"IF(CP!$C$20=\"Não\",AP456,IF(OR(ROUND(AP456,1)=1,100%,AP456),IF(O455=1,1,AP456)))*AP34","v":0},{"$f":"IF(CP!$C$20=\"Não\",AQ456,IF(OR(ROUND(AQ456,1)=1,100%,AQ456),IF(P455=1,1,AQ456)))*AQ34","v":7.9309169412566757E-2},{"$f":"IF(CP!$C$20=\"Não\",AR456,IF(OR(ROUND(AR456,1)=1,100%,AR456),IF(Q455=1,1,AR456)))*AR34","v":8.6804689448740341E-2},{"$f":"IF(CP!$C$20=\"Não\",AS456,IF(OR(ROUND(AS456,1)=1,100%,AS456),IF(R455=1,1,AS456)))*AS34","v":0.12070566699410938},{"$f":"IF(CP!$C$20=\"Não\",AT456,IF(OR(ROUND(AT456,1)=1,100%,AT456),IF(S455=1,1,AT456)))*AT34","v":7.8717888286589682E-2},{"$f":"IF(CP!$C$20=\"Não\",AU456,IF(OR(ROUND(AU456,1)=1,100%,AU456),IF(T455=1,1,AU456)))*AU34","v":7.6778919870520754E-2},{"$f":"IF(CP!$C$20=\"Não\",AV456,IF(OR(ROUND(AV456,1)=1,100%,AV456),IF(U455=1,1,AV456)))*AV34","v":7.8795171369793887E-2},{"$f":"IF(CP!$C$20=\"Não\",AW456,IF(OR(ROUND(AW456,1)=1,100%,AW456),IF(V455=1,1,AW456)))*AW34","v":8.6154076066651722E-2},{"$f":"IF(CP!$C$20=\"Não\",AX456,IF(OR(ROUND(AX456,1)=1,100%,AX456),IF(W455=1,1,AX456)))*AX34","v":8.2801222654312098E-2},{"$f":"IF(CP!$C$20=\"Não\",AY456,IF(OR(ROUND(AY456,1)=1,100%,AY456),IF(X455=1,1,AY456)))*AY34","v":0.11919033967509339},{"$f":"IF(CP!$C$20=\"Não\",AZ456,IF(OR(ROUND(AZ456,1)=1,100%,AZ456),IF(Y455=1,1,AZ456)))*AZ34","v":7.9933262551190654E-2},{"$f":"IF(CP!$C$20=\"Não\",BA456,IF(OR(ROUND(BA456,1)=1,100%,BA456),IF(Z455=1,1,BA456)))*BA34","v":7.4794939524537751E-2},{"$f":"IF(CP!$C$20=\"Não\",BB456,IF(OR(ROUND(BB456,1)=1,100%,BB456),IF(AA455=1,1,BB456)))*BB34","v":7.9105674754361338E-2},{"$f":"IF(CP!$C$20=\"Não\",BC456,IF(OR(ROUND(BC456,1)=1,100%,BC456),IF(AB455=1,1,BC456)))*BC34","v":0.12243859904083709},{"$f":"IF(CP!$C$20=\"Não\",BD456,IF(OR(ROUND(BD456,1)=1,100%,BD456),IF(AC455=1,1,BD456)))*BD34","v":7.850309510410805E-2},{"$f":"IF(CP!$C$20=\"Não\",BE456,IF(OR(ROUND(BE456,1)=1,100%,BE456),IF(AD455=1,1,BE456)))*BE34","v":6.9444444444444448E-2},{"$f":"IF(CP!$C$20=\"Não\",BF456,IF(OR(ROUND(BF456,1)=1,100%,BF456),IF(AE455=1,1,BF456)))*BF34","v":5.0227698901687649E-2},{"$f":"IF(CP!$C$20=\"Não\",BG456,IF(OR(ROUND(BG456,1)=1,100%,BG456),IF(AF455=1,1,BG456)))*BG34","v":8.0211335254562921E-2},{"$f":"IF(CP!$C$20=\"Não\",BH456,IF(OR(ROUND(BH456,1)=1,100%,BH456),IF(AG455=1,1,BH456)))*BH34","v":7.6564380264741272E-2},{"$f":"IF(CP!$C$20=\"Não\",BI456,IF(OR(ROUND(BI456,1)=1,100%,BI456),IF(AH455=1,1,BI456)))*BI34","v":8.0482897384305835E-2},null,null,null,{"$f":"((K72-K$71)/(MAX(K$71:K$89)-K$71))*AL34*K$454","v":0.10998323710188117},{"$f":"((L72-L$71)/(MAX(L$71:L$89)-L$71))*AM34*L$454","v":0.1082899099952629},{"$f":"((M72-M$71)/(MAX(M$71:M$89)-M$71))*AN34*M$454","v":8.0925846549507074E-2},{"$f":"((N72-N$71)/(MAX(N$71:N$89)-N$71))*AO34*N$454","v":7.7201376449514469E-2},{"$f":"((O72-O$71)/(MAX(O$71:O$89)-O$71))*AP34*O$454","v":0},{"$f":"((P72-P$71)/(MAX(P$71:P$89)-P$71))*AQ34*P$454","v":7.9309169412566757E-2},{"$f":"((Q72-Q$71)/(MAX(Q$71:Q$89)-Q$71))*AR34*Q$454","v":8.6804689448740341E-2},{"$f":"((R72-R$71)/(MAX(R$71:R$89)-R$71))*AS34*R$454","v":0.12070566699410938},{"$f":"((S72-S$71)/(MAX(S$71:S$89)-S$71))*AT34*S$454","v":7.8717888286589682E-2},{"$f":"((T72-T$71)/(MAX(T$71:T$89)-T$71))*AU34*T$454","v":7.6778919870520754E-2},{"$f":"((U72-U$71)/(MAX(U$71:U$89)-U$71))*AV34*U$454","v":7.8795171369793887E-2},{"$f":"((V72-V$71)/(MAX(V$71:V$89)-V$71))*AW34*V$454","v":8.6154076066651722E-2},{"$f":"((W72-W$71)/(MAX(W$71:W$89)-W$71))*AX34*W$454","v":8.2801222654312098E-2},{"$f":"((X72-X$71)/(MAX(X$71:X$89)-X$71))*AY34*X$454","v":0.11919033967509339},{"$f":"((Y72-Y$71)/(MAX(Y$71:Y$89)-Y$71))*AZ34*Y$454","v":7.9933262551190654E-2},{"$f":"((Z72-Z$71)/(MAX(Z$71:Z$89)-Z$71))*BA34*Z$454","v":7.4794939524537751E-2},{"$f":"((AA72-AA$71)/(MAX(AA$71:AA$89)-AA$71))*BB34*AA$454","v":7.9105674754361338E-2},{"$f":"((AB72-AB$71)/(MAX(AB$71:AB$89)-AB$71))*BC34*AB$454","v":0.12243859904083709},{"$f":"((AC72-AC$71)/(MAX(AC$71:AC$89)-AC$71))*BD34*AC$454","v":7.850309510410805E-2},{"$f":"((AD72-AD$71)/(MAX(AD$71:AD$89)-AD$71))*BE34*AD$454","v":6.9444444444444448E-2},{"$f":"((AE72-AE$71)/(MAX(AE$71:AE$89)-AE$71))*BF34*AE$454","v":5.0227698901687649E-2},{"$f":"((AF72-AF$71)/(MAX(AF$71:AF$89)-AF$71))*BG34*AF$454","v":8.0211335254562921E-2},{"$f":"((AG72-AG$71)/(MAX(AG$71:AG$89)-AG$71))*BH34*AG$454","v":7.6564380264741272E-2},{"$f":"((AH72-AH$71)/(MAX(AH$71:AH$89)-AH$71))*BI34*AH$454","v":8.0482897384305835E-2}]
[null,457,{"$f":"C456+1","v":2024},"Fator de tratamento - driver de distribuição - contraprestação fixa",0.16794795888229247,0.15165446801782617,0,0,0,null,{"$f":"IF(CP!$C$20=\"Não\",AL457,IF(OR(ROUND(AL457,1)=1,100%,AL457),IF(K456=1,1,AL457)))*AL35","v":0.22061836468616131},{"$f":"IF(CP!$C$20=\"Não\",AM457,IF(OR(ROUND(AM457,1)=1,100%,AM457),IF(L456=1,1,AM457)))*AM35","v":0.21790620558976789},{"$f":"IF(CP!$C$20=\"Não\",AN457,IF(OR(ROUND(AN457,1)=1,100%,AN457),IF(M456=1,1,AN457)))*AN35","v":0.16292327475353621},{"$f":"IF(CP!$C$20=\"Não\",AO457,IF(OR(ROUND(AO457,1)=1,100%,AO457),IF(N456=1,1,AO457)))*AO35","v":0.15531017252757612},{"$f":"IF(CP!$C$20=\"Não\",AP457,IF(OR(ROUND(AP457,1)=1,100%,AP457),IF(O456=1,1,AP457)))*AP35","v":0},{"$f":"IF(CP!$C$20=\"Não\",AQ457,IF(OR(ROUND(AQ457,1)=1,100%,AQ457),IF(P456=1,1,AQ457)))*AQ35","v":0.15979244782789834},{"$f":"IF(CP!$C$20=\"Não\",AR457,IF(OR(ROUND(AR457,1)=1,100%,AR457),IF(Q456=1,1,AR457)))*AR35","v":0.1738588176602644},{"$f":"IF(CP!$C$20=\"Não\",AS457,IF(OR(ROUND(AS457,1)=1,100%,AS457),IF(R456=1,1,AS457)))*AS35","v":0.19522179494486558},{"$f":"IF(CP!$C$20=\"Não\",AT457,IF(OR(ROUND(AT457,1)=1,100%,AT457),IF(S456=1,1,AT457)))*AT35","v":0.15814282347395711},{"$f":"IF(CP!$C$20=\"Não\",AU457,IF(OR(ROUND(AU457,1)=1,100%,AU457),IF(T456=1,1,AU457)))*AU35","v":0.15463683343744675},{"$f":"IF(CP!$C$20=\"Não\",AV457,IF(OR(ROUND(AV457,1)=1,100%,AV457),IF(U456=1,1,AV457)))*AV35","v":0.15277723867562007},{"$f":"IF(CP!$C$20=\"Não\",AW457,IF(OR(ROUND(AW457,1)=1,100%,AW457),IF(V456=1,1,AW457)))*AW35","v":0.17321726568532217},{"$f":"IF(CP!$C$20=\"Não\",AX457,IF(OR(ROUND(AX457,1)=1,100%,AX457),IF(W456=1,1,AX457)))*AX35","v":0.1613455598764543},{"$f":"IF(CP!$C$20=\"Não\",AY457,IF(OR(ROUND(AY457,1)=1,100%,AY457),IF(X456=1,1,AY457)))*AY35","v":0.24024845799669881},{"$f":"IF(CP!$C$20=\"Não\",AZ457,IF(OR(ROUND(AZ457,1)=1,100%,AZ457),IF(Y456=1,1,AZ457)))*AZ35","v":0.16107993326255118},{"$f":"IF(CP!$C$20=\"Não\",BA457,IF(OR(ROUND(BA457,1)=1,100%,BA457),IF(Z456=1,1,BA457)))*BA35","v":0.15195328791880996},{"$f":"IF(CP!$C$20=\"Não\",BB457,IF(OR(ROUND(BB457,1)=1,100%,BB457),IF(AA456=1,1,BB457)))*BB35","v":0.15968183944923467},{"$f":"IF(CP!$C$20=\"Não\",BC457,IF(OR(ROUND(BC457,1)=1,100%,BC457),IF(AB456=1,1,BC457)))*BC35","v":0.24596715593663712},{"$f":"IF(CP!$C$20=\"Não\",BD457,IF(OR(ROUND(BD457,1)=1,100%,BD457),IF(AC456=1,1,BD457)))*BD35","v":0.15813168261114238},{"$f":"IF(CP!$C$20=\"Não\",BE457,IF(OR(ROUND(BE457,1)=1,100%,BE457),IF(AD456=1,1,BE457)))*BE35","v":0.13802083333333334},{"$f":"IF(CP!$C$20=\"Não\",BF457,IF(OR(ROUND(BF457,1)=1,100%,BF457),IF(AE456=1,1,BF457)))*BF35","v":0.1003214572729708},{"$f":"IF(CP!$C$20=\"Não\",BG457,IF(OR(ROUND(BG457,1)=1,100%,BG457),IF(AF456=1,1,BG457)))*BG35","v":0.15994236311239193},{"$f":"IF(CP!$C$20=\"Não\",BH457,IF(OR(ROUND(BH457,1)=1,100%,BH457),IF(AG456=1,1,BH457)))*BH35","v":0.154632972322503},{"$f":"IF(CP!$C$20=\"Não\",BI457,IF(OR(ROUND(BI457,1)=1,100%,BI457),IF(AH456=1,1,BI457)))*BI35","v":0.16096579476861167},null,null,null,{"$f":"((K73-K$71)/(MAX(K$71:K$89)-K$71))*AL35*K$454","v":0.22061836468616131},0.21790620558976789,0.16292327475353621,0.15531017252757612,0,0.15979244782789834,0.1738588176602644,0.19522179494486558,0.15814282347395711,0.15463683343744675,0.15277723867562007,0.17321726568532217,0.1613455598764543,0.24024845799669881,0.16107993326255118,0.15195328791880996,0.15968183944923467,0.24596715593663712,0.15813168261114238,0.13802083333333334,0.1003214572729708,0.15994236311239193,0.154632972322503,0.16096579476861167]
[null,458,{"$f":"C457+1","v":2025},"Fator de tratamento - driver de distribuição - contraprestação fixa",0.26571859897130301,0.28776961895109859,0,0,0,null,{"$f":"IF(CP!$C$20=\"Não\",AL458,IF(OR(ROUND(AL458,1)=1,100%,AL458),IF(K457=1,1,AL458)))*AL36","v":0.33348854535295214},{"$f":"IF(CP!$C$20=\"Não\",AM458,IF(OR(ROUND(AM458,1)=1,100%,AM458),IF(L457=1,1,AM458)))*AM36","v":0.32875414495499761},{"$f":"IF(CP!$C$20=\"Não\",AN458,IF(OR(ROUND(AN458,1)=1,100%,AN458),IF(M457=1,1,AN458)))*AN36","v":0.24590655807972567},{"$f":"IF(CP!$C$20=\"Não\",AO458,IF(OR(ROUND(AO458,1)=1,100%,AO458),IF(N457=1,1,AO458)))*AO36","v":0.23417318751767702},{"$f":"IF(CP!$C$20=\"Não\",AP458,IF(OR(ROUND(AP458,1)=1,100%,AP458),IF(O457=1,1,AP458)))*AP36","v":0.21246956992155802},{"$f":"IF(CP!$C$20=\"Não\",AQ458,IF(OR(ROUND(AQ458,1)=1,100%,AQ458),IF(P457=1,1,AQ458)))*AQ36","v":0.24137408627807447},{"$f":"IF(CP!$C$20=\"Não\",AR458,IF(OR(ROUND(AR458,1)=1,100%,AR458),IF(Q457=1,1,AR458)))*AR36","v":0.26091294587178848},{"$f":"IF(CP!$C$20=\"Não\",AS458,IF(OR(ROUND(AS458,1)=1,100%,AS458),IF(R457=1,1,AS458)))*AS36","v":0.57112156394688052},{"$f":"IF(CP!$C$20=\"Não\",AT458,IF(OR(ROUND(AT458,1)=1,100%,AT458),IF(S457=1,1,AT458)))*AT36","v":0.23827480556210229},{"$f":"IF(CP!$C$20=\"Não\",AU458,IF(OR(ROUND(AU458,1)=1,100%,AU458),IF(T457=1,1,AU458)))*AU36","v":0.23328979499119767},{"$f":"IF(CP!$C$20=\"Não\",AV458,IF(OR(ROUND(AV458,1)=1,100%,AV458),IF(U457=1,1,AV458)))*AV36","v":0.23308620890424253},{"$f":"IF(CP!$C$20=\"Não\",AW458,IF(OR(ROUND(AW458,1)=1,100%,AW458),IF(V457=1,1,AW458)))*AW36","v":0.26111484719420158},{"$f":"IF(CP!$C$20=\"Não\",AX458,IF(OR(ROUND(AX458,1)=1,100%,AX458),IF(W457=1,1,AX458)))*AX36","v":0.24051402691759885},{"$f":"IF(CP!$C$20=\"Não\",AY458,IF(OR(ROUND(AY458,1)=1,100%,AY458),IF(X457=1,1,AY458)))*AY36","v":0.36300060811397794},{"$f":"IF(CP!$C$20=\"Não\",AZ458,IF(OR(ROUND(AZ458,1)=1,100%,AZ458),IF(Y457=1,1,AZ458)))*AZ36","v":0.24328833611406037},{"$f":"IF(CP!$C$20=\"Não\",BA458,IF(OR(ROUND(BA458,1)=1,100%,BA458),IF(Z457=1,1,BA458)))*BA36","v":0.23105797302933406},{"$f":"IF(CP!$C$20=\"Não\",BB458,IF(OR(ROUND(BB458,1)=1,100%,BB458),IF(AA457=1,1,BB458)))*BB36","v":0.24159481318093709},{"$f":"IF(CP!$C$20=\"Não\",BC458,IF(OR(ROUND(BC458,1)=1,100%,BC458),IF(AB457=1,1,BC458)))*BC36","v":0.37065833454439762},{"$f":"IF(CP!$C$20=\"Não\",BD458,IF(OR(ROUND(BD458,1)=1,100%,BD458),IF(AC457=1,1,BD458)))*BD36","v":0.2386043894203714},{"$f":"IF(CP!$C$20=\"Não\",BE458,IF(OR(ROUND(BE458,1)=1,100%,BE458),IF(AD457=1,1,BE458)))*BE36","v":0.20572916666666666},{"$f":"IF(CP!$C$20=\"Não\",BF458,IF(OR(ROUND(BF458,1)=1,100%,BF458),IF(AE457=1,1,BF458)))*BF36","v":0.2902491293865524},{"$f":"IF(CP!$C$20=\"Não\",BG458,IF(OR(ROUND(BG458,1)=1,100%,BG458),IF(AF457=1,1,BG458)))*BG36","v":0.24015369836695485},{"$f":"IF(CP!$C$20=\"Não\",BH458,IF(OR(ROUND(BH458,1)=1,100%,BH458),IF(AG457=1,1,BH458)))*BH36","v":0.23435619735258725},{"$f":"IF(CP!$C$20=\"Não\",BI458,IF(OR(ROUND(BI458,1)=1,100%,BI458),IF(AH457=1,1,BI458)))*BI36","v":0.23843058350100604},null,null,null,{"$f":"((K74-K$71)/(MAX(K$71:K$89)-K$71))*AL36*K$454","v":0.33348854535295214},0.32875414495499761,0.24590655807972567,0.23417318751767702,0.21246956992155802,0.24137408627807447,0.26091294587178848,0.57112156394688052,0.23827480556210229,0.23328979499119767,0.23308620890424253,0.26111484719420158,0.24051402691759885,0.36300060811397794,0.24328833611406037,0.23105797302933406,0.24159481318093709,0.37065833454439762,0.2386043894203714,0.20572916666666666,0.2902491293865524,0.24015369836695485,0.23435619735258725,0.23843058350100604]
[null,459,{"$f":"C458+1","v":2026},"Fator de tratamento - driver de distribuição - contraprestação fixa",0.34931399164694477,0.35804488908093074,0,0,0,null,{"$f":"IF(CP!$C$20=\"Não\",AL459,IF(OR(ROUND(AL459,1)=1,100%,AL459),IF(K458=1,1,AL459)))*AL37","v":0.48230582976345687},{"$f":"IF(CP!$C$20=\"Não\",AM459,IF(OR(ROUND(AM459,1)=1,100%,AM459),IF(L458=1,1,AM459)))*AM37","v":0.3979156797726196},{"$f":"IF(CP!$C$20=\"Não\",AN459,IF(OR(ROUND(AN459,1)=1,100%,AN459),IF(M458=1,1,AN459)))*AN37","v":0.32970424346335192},{"$f":"IF(CP!$C$20=\"Não\",AO459,IF(OR(ROUND(AO459,1)=1,100%,AO459),IF(N458=1,1,AO459)))*AO37","v":0.31370792872631281},{"$f":"IF(CP!$C$20=\"Não\",AP459,IF(OR(ROUND(AP459,1)=1,100%,AP459),IF(O458=1,1,AP459)))*AP37","v":0.29848525831755479},{"$f":"IF(CP!$C$20=\"Não\",AQ459,IF(OR(ROUND(AQ459,1)=1,100%,AQ459),IF(P458=1,1,AQ459)))*AQ37","v":0.32394046131121462},{"$f":"IF(CP!$C$20=\"Não\",AR459,IF(OR(ROUND(AR459,1)=1,100%,AR459),IF(Q458=1,1,AR459)))*AR37","v":0.34796707408331257},{"$f":"IF(CP!$C$20=\"Não\",AS459,IF(OR(ROUND(AS459,1)=1,100%,AS459),IF(R458=1,1,AS459)))*AS37","v":0.60211016156448327},{"$f":"IF(CP!$C$20=\"Não\",AT459,IF(OR(ROUND(AT459,1)=1,100%,AT459),IF(S458=1,1,AT459)))*AT37","v":0.31911383455102521},{"$f":"IF(CP!$C$20=\"Não\",AU459,IF(OR(ROUND(AU459,1)=1,100%,AU459),IF(T458=1,1,AU459)))*AU37","v":0.31268101538985749},{"$f":"IF(CP!$C$20=\"Não\",AV459,IF(OR(ROUND(AV459,1)=1,100%,AV459),IF(U458=1,1,AV459)))*AV37","v":0.31471490121492063},{"$f":"IF(CP!$C$20=\"Não\",AW459,IF(OR(ROUND(AW459,1)=1,100%,AW459),IF(V458=1,1,AW459)))*AW37","v":0.34973473810057537},{"$f":"IF(CP!$C$20=\"Não\",AX459,IF(OR(ROUND(AX459,1)=1,100%,AX459),IF(W458=1,1,AX459)))*AX37","v":0.32022660713428391},{"$f":"IF(CP!$C$20=\"Não\",AY459,IF(OR(ROUND(AY459,1)=1,100%,AY459),IF(X458=1,1,AY459)))*AY37","v":0.42763443662583617},{"$f":"IF(CP!$C$20=\"Não\",AZ459,IF(OR(ROUND(AZ459,1)=1,100%,AZ459),IF(Y458=1,1,AZ459)))*AZ37","v":0.32640679508569698},{"$f":"IF(CP!$C$20=\"Não\",BA459,IF(OR(ROUND(BA459,1)=1,100%,BA459),IF(Z458=1,1,BA459)))*BA37","v":0.31224801890727094},{"$f":"IF(CP!$C$20=\"Não\",BB459,IF(OR(ROUND(BB459,1)=1,100%,BB459),IF(AA458=1,1,BB459)))*BB37","v":0.3247109150457857},{"$f":"IF(CP!$C$20=\"Não\",BC459,IF(OR(ROUND(BC459,1)=1,100%,BC459),IF(AB458=1,1,BC459)))*BC37","v":0.43264060456329023},{"$f":"IF(CP!$C$20=\"Não\",BD459,IF(OR(ROUND(BD459,1)=1,100%,BD459),IF(AC458=1,1,BD459)))*BD37","v":0.31963984243106358},{"$f":"IF(CP!$C$20=\"Não\",BE459,IF(OR(ROUND(BE459,1)=1,100%,BE459),IF(AD458=1,1,BE459)))*BE37","v":0.27256944444444442},{"$f":"IF(CP!$C$20=\"Não\",BF459,IF(OR(ROUND(BF459,1)=1,100%,BF459),IF(AE458=1,1,BF459)))*BF37","v":0.36230913474417359},{"$f":"IF(CP!$C$20=\"Não\",BG459,IF(OR(ROUND(BG459,1)=1,100%,BG459),IF(AF458=1,1,BG459)))*BG37","v":0.32084534101825168},{"$f":"IF(CP!$C$20=\"Não\",BH459,IF(OR(ROUND(BH459,1)=1,100%,BH459),IF(AG458=1,1,BH459)))*BH37","v":0.31513237063778582},{"$f":"IF(CP!$C$20=\"Não\",BI459,IF(OR(ROUND(BI459,1)=1,100%,BI459),IF(AH458=1,1,BI459)))*BI37","v":0.31790744466800802},null,null,null,0.48230582976345687,0.3979156797726196,0.32970424346335192,0.31370792872631281,0.29848525831755479,0.32394046131121462,0.34796707408331257,0.60211016156448327,0.31911383455102521,0.31268101538985749,0.31471490121492063,0.34973473810057537,0.32022660713428391,0.42763443662583617,0.32640679508569698,0.31224801890727094,0.3247109150457857,0.43264060456329023,0.31963984243106358,0.27256944444444442,0.36230913474417359,0.32084534101825168,0.31513237063778582,0.31790744466800802]
[null,460,2027,"Fator de tratamento - driver de distribuição - contraprestação fixa",0.42823824504252106,0.4286423635919433,0,0,0,null,{"$f":"IF(CP!$C$20=\"Não\",AL460,IF(OR(ROUND(AL460,1)=1,100%,AL460),IF(K459=1,1,AL460)))*AL38","v":0.5430247718383312},{"$f":"IF(CP!$C$20=\"Não\",AM460,IF(OR(ROUND(AM460,1)=1,100%,AM460),IF(L459=1,1,AM460)))*AM38","v":0.46745618190431076},{"$f":"IF(CP!$C$20=\"Não\",AN460,IF(OR(ROUND(AN460,1)=1,100%,AN460),IF(M459=1,1,AN460)))*AN38","v":0.41423060437205317},{"$f":"IF(CP!$C$20=\"Não\",AO460,IF(OR(ROUND(AO460,1)=1,100%,AO460),IF(N459=1,1,AO460)))*AO38","v":0.39379654944847742},{"$f":"IF(CP!$C$20=\"Não\",AP460,IF(OR(ROUND(AP460,1)=1,100%,AP460),IF(O459=1,1,AP460)))*AP38","v":0.38585339464430618},{"$f":"IF(CP!$C$20=\"Não\",AQ460,IF(OR(ROUND(AQ460,1)=1,100%,AQ460),IF(P459=1,1,AQ460)))*AQ38","v":0.40737794947543837},{"$f":"IF(CP!$C$20=\"Não\",AR460,IF(OR(ROUND(AR460,1)=1,100%,AR460),IF(Q459=1,1,AR460)))*AR38","v":0.4350212022948366},{"$f":"IF(CP!$C$20=\"Não\",AS460,IF(OR(ROUND(AS460,1)=1,100%,AS460),IF(R459=1,1,AS460)))*AS38","v":0.63246845989050227},{"$f":"IF(CP!$C$20=\"Não\",AT460,IF(OR(ROUND(AT460,1)=1,100%,AT460),IF(S459=1,1,AT460)))*AT38","v":0.40018854584020741},{"$f":"IF(CP!$C$20=\"Não\",AU460,IF(OR(ROUND(AU460,1)=1,100%,AU460),IF(T459=1,1,AU460)))*AU38","v":0.39269691634959397},{"$f":"IF(CP!$C$20=\"Não\",AV460,IF(OR(ROUND(AV460,1)=1,100%,AV460),IF(U459=1,1,AV460)))*AV38","v":0.39754686954159063},{"$f":"IF(CP!$C$20=\"Não\",AW460,IF(OR(ROUND(AW460,1)=1,100%,AW460),IF(V459=1,1,AW460)))*AW38","v":0.43898976313233207},{"$f":"IF(CP!$C$20=\"Não\",AX460,IF(OR(ROUND(AX460,1)=1,100%,AX460),IF(W459=1,1,AX460)))*AX38","v":0.40040328388304769},{"$f":"IF(CP!$C$20=\"Não\",AY460,IF(OR(ROUND(AY460,1)=1,100%,AY460),IF(X459=1,1,AY460)))*AY38","v":0.49261575883937103},{"$f":"IF(CP!$C$20=\"Não\",AZ460,IF(OR(ROUND(AZ460,1)=1,100%,AZ460),IF(Y459=1,1,AZ460)))*AZ38","v":0.41043531017746093},{"$f":"IF(CP!$C$20=\"Não\",BA460,IF(OR(ROUND(BA460,1)=1,100%,BA460),IF(Z459=1,1,BA460)))*BA38","v":0.39524537745029892},{"$f":"IF(CP!$C$20=\"Não\",BB460,IF(OR(ROUND(BB460,1)=1,100%,BB460),IF(AA459=1,1,BB460)))*BB38","v":0.40889646414009756},{"$f":"IF(CP!$C$20=\"Não\",BC460,IF(OR(ROUND(BC460,1)=1,100%,BC460),IF(AB459=1,1,BC460)))*BC38","v":0.49469553843918035},{"$f":"IF(CP!$C$20=\"Não\",BD460,IF(OR(ROUND(BD460,1)=1,100%,BD460),IF(AC459=1,1,BD460)))*BD38","v":0.40151941474395048},{"$f":"IF(CP!$C$20=\"Não\",BE460,IF(OR(ROUND(BE460,1)=1,100%,BE460),IF(AD459=1,1,BE460)))*BE38","v":0.33940972222222221},{"$f":"IF(CP!$C$20=\"Não\",BF460,IF(OR(ROUND(BF460,1)=1,100%,BF460),IF(AE459=1,1,BF460)))*BF38","v":0.43450308063219928},{"$f":"IF(CP!$C$20=\"Não\",BG460,IF(OR(ROUND(BG460,1)=1,100%,BG460),IF(AF459=1,1,BG460)))*BG38","v":0.40153698366954849},{"$f":"IF(CP!$C$20=\"Não\",BH460,IF(OR(ROUND(BH460,1)=1,100%,BH460),IF(AG459=1,1,BH460)))*BH38","v":0.39726233453670279},{"$f":"IF(CP!$C$20=\"Não\",BI460,IF(OR(ROUND(BI460,1)=1,100%,BI460),IF(AH459=1,1,BI460)))*BI38","v":0.3953722334004024},null,null,null,0.5430247718383312,0.46745618190431076,0.41423060437205317,0.39379654944847742,0.38585339464430618,0.40737794947543837,0.4350212022948366,0.63246845989050227,0.40018854584020741,0.39269691634959397,0.39754686954159063,0.43898976313233207,0.40040328388304769,0.49261575883937103,0.41043531017746093,0.39524537745029892,0.40889646414009756,0.49469553843918035,0.40151941474395048,0.33940972222222221,0.43450308063219928,0.40153698366954849,0.39726233453670279,0.3953722334004024]
[null,461,2028,"Fator de tratamento - driver de distribuição - contraprestação fixa",0.50764332421696523,0.49935378583444956,0,0,0,null,{"$f":"IF(CP!$C$20=\"Não\",AL461,IF(OR(ROUND(AL461,1)=1,100%,AL461),IF(K460=1,1,AL461)))*AL39","v":0.6040230955485193},{"$f":"IF(CP!$C$20=\"Não\",AM461,IF(OR(ROUND(AM461,1)=1,100%,AM461),IF(L460=1,1,AM461)))*AM39","v":0.53718616769303651},{"$f":"IF(CP!$C$20=\"Não\",AN461,IF(OR(ROUND(AN461,1)=1,100%,AN461),IF(M460=1,1,AN461)))*AN39","v":0.49957136733819119},{"$f":"IF(CP!$C$20=\"Não\",AO461,IF(OR(ROUND(AO461,1)=1,100%,AO461),IF(N460=1,1,AO461)))*AO39","v":0.47430941830866408},{"$f":"IF(CP!$C$20=\"Não\",AP461,IF(OR(ROUND(AP461,1)=1,100%,AP461),IF(O460=1,1,AP461)))*AP39","v":0.47443873410873683},{"$f":"IF(CP!$C$20=\"Não\",AQ461,IF(OR(ROUND(AQ461,1)=1,100%,AQ461),IF(P460=1,1,AQ461)))*AQ39","v":0.49157292731886526},{"$f":"IF(CP!$C$20=\"Não\",AR461,IF(OR(ROUND(AR461,1)=1,100%,AR461),IF(Q460=1,1,AR461)))*AR39","v":0.52207533050636068},{"$f":"IF(CP!$C$20=\"Não\",AS461,IF(OR(ROUND(AS461,1)=1,100%,AS461),IF(R460=1,1,AS461)))*AS39","v":0.66213611112042403},{"$f":"IF(CP!$C$20=\"Não\",AT461,IF(OR(ROUND(AT461,1)=1,100%,AT461),IF(S460=1,1,AT461)))*AT39","v":0.48197030403016733},{"$f":"IF(CP!$C$20=\"Não\",AU461,IF(OR(ROUND(AU461,1)=1,100%,AU461),IF(T460=1,1,AU461)))*AU39","v":0.47316713044465897},{"$f":"IF(CP!$C$20=\"Não\",AV461,IF(OR(ROUND(AV461,1)=1,100%,AV461),IF(U460=1,1,AV461)))*AV39","v":0.48150448317354344},{"$f":"IF(CP!$C$20=\"Não\",AW461,IF(OR(ROUND(AW461,1)=1,100%,AW461),IF(V460=1,1,AW461)))*AW39","v":0.52879274701736034},{"$f":"IF(CP!$C$20=\"Não\",AX461,IF(OR(ROUND(AX461,1)=1,100%,AX461),IF(W460=1,1,AX461)))*AX39","v":0.48096404052042824},{"$f":"IF(CP!$C$20=\"Não\",AY461,IF(OR(ROUND(AY461,1)=1,100%,AY461),IF(X460=1,1,AY461)))*AY39","v":0.55777082790374422},{"$f":"IF(CP!$C$20=\"Não\",AZ461,IF(OR(ROUND(AZ461,1)=1,100%,AZ461),IF(Y460=1,1,AZ461)))*AZ39","v":0.49522220536933109},{"$f":"IF(CP!$C$20=\"Não\",BA461,IF(OR(ROUND(BA461,1)=1,100%,BA461),IF(Z460=1,1,BA461)))*BA39","v":0.47991102460725704},{"$f":"IF(CP!$C$20=\"Não\",BB461,IF(OR(ROUND(BB461,1)=1,100%,BB461),IF(AA460=1,1,BB461)))*BB39","v":0.49411804023795203},{"$f":"IF(CP!$C$20=\"Não\",BC461,IF(OR(ROUND(BC461,1)=1,100%,BC461),IF(AB460=1,1,BC461)))*BC39","v":0.55682313617206802},{"$f":"IF(CP!$C$20=\"Não\",BD461,IF(OR(ROUND(BD461,1)=1,100%,BD461),IF(AC460=1,1,BD461)))*BD39","v":0.48368036015756893},{"$f":"IF(CP!$C$20=\"Não\",BE461,IF(OR(ROUND(BE461,1)=1,100%,BE461),IF(AD460=1,1,BE461)))*BE39","v":0.40538194444444442},{"$f":"IF(CP!$C$20=\"Não\",BF461,IF(OR(ROUND(BF461,1)=1,100%,BF461),IF(AE460=1,1,BF461)))*BF39","v":0.50696490758103407},{"$f":"IF(CP!$C$20=\"Não\",BG461,IF(OR(ROUND(BG461,1)=1,100%,BG461),IF(AF460=1,1,BG461)))*BG39","v":0.48270893371757922},{"$f":"IF(CP!$C$20=\"Não\",BH461,IF(OR(ROUND(BH461,1)=1,100%,BH461),IF(AG460=1,1,BH461)))*BH39","v":0.48029482551143199},{"$f":"IF(CP!$C$20=\"Não\",BI461,IF(OR(ROUND(BI461,1)=1,100%,BI461),IF(AH460=1,1,BI461)))*BI39","v":0.47082494969818911},null,null,null,0.6040230955485193,0.53718616769303651,0.49957136733819119,0.47430941830866408,0.47443873410873683,0.49157292731886526,0.52207533050636068,0.66213611112042403,0.48197030403016733,0.47316713044465897,0.48150448317354344,0.52879274701736034,0.48096404052042824,0.55777082790374422,0.49522220536933109,0.47991102460725704,0.49411804023795203,0.55682313617206802,0.48368036015756893,0.40538194444444442,0.50696490758103407,0.48270893371757922,0.48029482551143199,0.47082494969818911]
[null,462,2029,"Fator de tratamento - driver de distribuição - contraprestação fixa",0.58756285627844285,0.57000635469967098,0,0,0,null,{"$f":"IF(CP!$C$20=\"Não\",AL462,IF(OR(ROUND(AL462,1)=1,100%,AL462),IF(K461=1,1,AL462)))*AL40","v":0.66520767368224998},{"$f":"IF(CP!$C$20=\"Não\",AM462,IF(OR(ROUND(AM462,1)=1,100%,AM462),IF(L461=1,1,AM462)))*AM40","v":0.60720037896731405},{"$f":"IF(CP!$C$20=\"Não\",AN462,IF(OR(ROUND(AN462,1)=1,100%,AN462),IF(M461=1,1,AN462)))*AN40","v":0.58546935276468071},{"$f":"IF(CP!$C$20=\"Não\",AO462,IF(OR(ROUND(AO462,1)=1,100%,AO462),IF(N461=1,1,AO462)))*AO40","v":0.55514047327236726},{"$f":"IF(CP!$C$20=\"Não\",AP462,IF(OR(ROUND(AP462,1)=1,100%,AP462),IF(O461=1,1,AP462)))*AP40","v":0.5641060319177712},{"$f":"IF(CP!$C$20=\"Não\",AQ462,IF(OR(ROUND(AQ462,1)=1,100%,AQ462),IF(P461=1,1,AQ462)))*AQ40","v":0.57644964587357495},{"$f":"IF(CP!$C$20=\"Não\",AR462,IF(OR(ROUND(AR462,1)=1,100%,AR462),IF(Q461=1,1,AR462)))*AR40","v":0.60937889748066854},{"$f":"IF(CP!$C$20=\"Não\",AS462,IF(OR(ROUND(AS462,1)=1,100%,AS462),IF(R461=1,1,AS462)))*AS40","v":0.69108629400779831},{"$f":"IF(CP!$C$20=\"Não\",AT462,IF(OR(ROUND(AT462,1)=1,100%,AT462),IF(S461=1,1,AT462)))*AT40","v":0.5637520622201273},{"$f":"IF(CP!$C$20=\"Não\",AU462,IF(OR(ROUND(AU462,1)=1,100%,AU462),IF(T461=1,1,AU462)))*AU40","v":0.55397807939122035},{"$f":"IF(CP!$C$20=\"Não\",AV462,IF(OR(ROUND(AV462,1)=1,100%,AV462),IF(U461=1,1,AV462)))*AV40","v":0.5663548499786516},{"$f":"IF(CP!$C$20=\"Não\",AW462,IF(OR(ROUND(AW462,1)=1,100%,AW462),IF(V461=1,1,AW462)))*AW40","v":0.61901915365264393},{"$f":"IF(CP!$C$20=\"Não\",AX462,IF(OR(ROUND(AX462,1)=1,100%,AX462),IF(W461=1,1,AX462)))*AX40","v":0.56184486373165621},{"$f":"IF(CP!$C$20=\"Não\",AY462,IF(OR(ROUND(AY462,1)=1,100%,AY462),IF(X461=1,1,AY462)))*AY40","v":0.62309964381895577},{"$f":"IF(CP!$C$20=\"Não\",AZ462,IF(OR(ROUND(AZ462,1)=1,100%,AZ462),IF(Y461=1,1,AZ462)))*AZ40","v":0.58061580464128626},{"$f":"IF(CP!$C$20=\"Não\",BA462,IF(OR(ROUND(BA462,1)=1,100%,BA462),IF(Z461=1,1,BA462)))*BA40","v":0.5658278882246629},{"$f":"IF(CP!$C$20=\"Não\",BB462,IF(OR(ROUND(BB462,1)=1,100%,BB462),IF(AA461=1,1,BB462)))*BB40","v":0.58017512198382459},{"$f":"IF(CP!$C$20=\"Não\",BC462,IF(OR(ROUND(BC462,1)=1,100%,BC462),IF(AB461=1,1,BC462)))*BC40","v":0.61880540619096058},{"$f":"IF(CP!$C$20=\"Não\",BD462,IF(OR(ROUND(BD462,1)=1,100%,BD462),IF(AC461=1,1,BD462)))*BD40","v":0.56654473832301633},{"$f":"IF(CP!$C$20=\"Não\",BE462,IF(OR(ROUND(BE462,1)=1,100%,BE462),IF(AD461=1,1,BE462)))*BE40","v":0.46961805555555558},{"$f":"IF(CP!$C$20=\"Não\",BF462,IF(OR(ROUND(BF462,1)=1,100%,BF462),IF(AE461=1,1,BF462)))*BF40","v":0.5796946155906777},{"$f":"IF(CP!$C$20=\"Não\",BG462,IF(OR(ROUND(BG462,1)=1,100%,BG462),IF(AF461=1,1,BG462)))*BG40","v":0.56388088376560996},{"$f":"IF(CP!$C$20=\"Não\",BH462,IF(OR(ROUND(BH462,1)=1,100%,BH462),IF(AG461=1,1,BH462)))*BH40","v":0.5640794223826715},{"$f":"IF(CP!$C$20=\"Não\",BI462,IF(OR(ROUND(BI462,1)=1,100%,BI462),IF(AH461=1,1,BI462)))*BI40","v":0.54728370221327971},null,null,null,0.66520767368224998,0.60720037896731405,0.58546935276468071,0.55514047327236726,0.5641060319177712,0.57644964587357495,0.60937889748066854,0.69108629400779831,0.5637520622201273,0.55397807939122035,0.5663548499786516,0.61901915365264393,0.56184486373165621,0.62309964381895577,0.58061580464128626,0.5658278882246629,0.58017512198382459,0.61880540619096058,0.56654473832301633,0.46961805555555558,0.5796946155906777,0.56388088376560996,0.5640794223826715,0.54728370221327971]
[null,463,2030,"Fator de tratamento - driver de distribuição - contraprestação fixa",0.66775621105957039,0.64037875439891689,0,0,0,null,{"$f":"IF(CP!$C$20=\"Não\",AL463,IF(OR(ROUND(AL463,1)=1,100%,AL463),IF(K462=1,1,AL463)))*AL41","v":0.72657850623952314},{"$f":"IF(CP!$C$20=\"Não\",AM463,IF(OR(ROUND(AM463,1)=1,100%,AM463),IF(L462=1,1,AM463)))*AM41","v":0.6772145902415917},{"$f":"IF(CP!$C$20=\"Não\",AN463,IF(OR(ROUND(AN463,1)=1,100%,AN463),IF(M462=1,1,AN463)))*AN41","v":0.6718388341191599},{"$f":"IF(CP!$C$20=\"Não\",AO463,IF(OR(ROUND(AO463,1)=1,100%,AO463),IF(N462=1,1,AO463)))*AO41","v":0.63619543697558212},{"$f":"IF(CP!$C$20=\"Não\",AP463,IF(OR(ROUND(AP463,1)=1,100%,AP463),IF(O462=1,1,AP463)))*AP41","v":0.65472004327833377},{"$f":"IF(CP!$C$20=\"Não\",AQ463,IF(OR(ROUND(AQ463,1)=1,100%,AQ463),IF(P462=1,1,AQ463)))*AQ41","v":0.66185660720372685},{"$f":"IF(CP!$C$20=\"Não\",AR463,IF(OR(ROUND(AR463,1)=1,100%,AR463),IF(Q462=1,1,AR463)))*AR41","v":0.69668246445497628},{"$f":"IF(CP!$C$20=\"Não\",AS463,IF(OR(ROUND(AS463,1)=1,100%,AS463),IF(R462=1,1,AS463)))*AS41","v":0.71930895058520605},{"$f":"IF(CP!$C$20=\"Não\",AT463,IF(OR(ROUND(AT463,1)=1,100%,AT463),IF(S462=1,1,AT463)))*AT41","v":0.64600518501060566},{"$f":"IF(CP!$C$20=\"Não\",AU463,IF(OR(ROUND(AU463,1)=1,100%,AU463),IF(T462=1,1,AU463)))*AU41","v":0.63507297404736218},{"$f":"IF(CP!$C$20=\"Não\",AV463,IF(OR(ROUND(AV463,1)=1,100%,AV463),IF(U462=1,1,AV463)))*AV41","v":0.65209796995691494},{"$f":"IF(CP!$C$20=\"Não\",AW463,IF(OR(ROUND(AW463,1)=1,100%,AW463),IF(V462=1,1,AW463)))*AW41","v":0.70959426137637305},{"$f":"IF(CP!$C$20=\"Não\",AX463,IF(OR(ROUND(AX463,1)=1,100%,AX463),IF(W462=1,1,AX463)))*AX41","v":0.64293373021588496},{"$f":"IF(CP!$C$20=\"Não\",AY463,IF(OR(ROUND(AY463,1)=1,100%,AY463),IF(X462=1,1,AY463)))*AY41","v":0.6883415863087482},{"$f":"IF(CP!$C$20=\"Não\",AZ463,IF(OR(ROUND(AZ463,1)=1,100%,AZ463),IF(Y462=1,1,AZ463)))*AZ41","v":0.66661610799332627},{"$f":"IF(CP!$C$20=\"Não\",BA463,IF(OR(ROUND(BA463,1)=1,100%,BA463),IF(Z462=1,1,BA463)))*BA41","v":0.65299596830251638},{"$f":"IF(CP!$C$20=\"Não\",BB463,IF(OR(ROUND(BB463,1)=1,100%,BB463),IF(AA462=1,1,BB463)))*BB41","v":0.66693402847403249},{"$f":"IF(CP!$C$20=\"Não\",BC463,IF(OR(ROUND(BC463,1)=1,100%,BC463),IF(AB462=1,1,BC463)))*BC41","v":0.68064234849585814},{"$f":"IF(CP!$C$20=\"Não\",BD463,IF(OR(ROUND(BD463,1)=1,100%,BD463),IF(AC462=1,1,BD463)))*BD41","v":0.64954980303882948},{"$f":"IF(CP!$C$20=\"Não\",BE463,IF(OR(ROUND(BE463,1)=1,100%,BE463),IF(AD462=1,1,BE463)))*BE41","v":0.53211805555555558},{"$f":"IF(CP!$C$20=\"Não\",BF463,IF(OR(ROUND(BF463,1)=1,100%,BF463),IF(AE462=1,1,BF463)))*BF41","v":0.65229038306991693},{"$f":"IF(CP!$C$20=\"Não\",BG463,IF(OR(ROUND(BG463,1)=1,100%,BG463),IF(AF462=1,1,BG463)))*BG41","v":0.64457252641690677},{"$f":"IF(CP!$C$20=\"Não\",BH463,IF(OR(ROUND(BH463,1)=1,100%,BH463),IF(AG462=1,1,BH463)))*BH41","v":0.64861612515042122},{"$f":"IF(CP!$C$20=\"Não\",BI463,IF(OR(ROUND(BI463,1)=1,100%,BI463),IF(AH462=1,1,BI463)))*BI41","v":0.62173038229376254},null,null,null,0.72657850623952314,0.6772145902415917,0.6718388341191599,0.63619543697558212,0.65472004327833377,0.66185660720372685,0.69668246445497628,0.71930895058520605,0.64600518501060566,0.63507297404736218,0.65209796995691494,0.70959426137637305,0.64293373021588496,0.6883415863087482,0.66661610799332627,0.65299596830251638,0.66693402847403249,0.68064234849585814,0.64954980303882948,0.53211805555555558,0.65229038306991693,0.64457252641690677,0.64861612515042122,0.62173038229376254]
[null,464,2031,"Fator de tratamento - driver de distribuição - contraprestação fixa",0.74820415530948114,0.71094226261739057,0,0,0,null,{"$f":"IF(CP!$C$20=\"Não\",AL464,IF(OR(ROUND(AL464,1)=1,100%,AL464),IF(K463=1,1,AL464)))*AL42","v":0.78804246600856775},{"$f":"IF(CP!$C$20=\"Não\",AM464,IF(OR(ROUND(AM464,1)=1,100%,AM464),IF(L463=1,1,AM464)))*AM42","v":0.74722880151586923},{"$f":"IF(CP!$C$20=\"Não\",AN464,IF(OR(ROUND(AN464,1)=1,100%,AN464),IF(M463=1,1,AN464)))*AN42","v":0.75867981140162877},{"$f":"IF(CP!$C$20=\"Não\",AO464,IF(OR(ROUND(AO464,1)=1,100%,AO464),IF(N463=1,1,AO464)))*AO42","v":0.71736824738380311},{"$f":"IF(CP!$C$20=\"Não\",AP464,IF(OR(ROUND(AP464,1)=1,100%,AP464),IF(O463=1,1,AP464)))*AP42","v":0.74601027860427371},{"$f":"IF(CP!$C$20=\"Não\",AQ464,IF(OR(ROUND(AQ464,1)=1,100%,AQ464),IF(P463=1,1,AQ464)))*AQ42","v":0.74771806234140059},{"$f":"IF(CP!$C$20=\"Não\",AR464,IF(OR(ROUND(AR464,1)=1,100%,AR464),IF(Q463=1,1,AR464)))*AR42","v":0.78373659266650042},{"$f":"IF(CP!$C$20=\"Não\",AS464,IF(OR(ROUND(AS464,1)=1,100%,AS464),IF(R463=1,1,AS464)))*AS42","v":0.7467739069503907},{"$f":"IF(CP!$C$20=\"Não\",AT464,IF(OR(ROUND(AT464,1)=1,100%,AT464),IF(S463=1,1,AT464)))*AT42","v":0.72802262550082486},{"$f":"IF(CP!$C$20=\"Não\",AU464,IF(OR(ROUND(AU464,1)=1,100%,AU464),IF(T463=1,1,AU464)))*AU42","v":0.71622465784542},{"$f":"IF(CP!$C$20=\"Não\",AV464,IF(OR(ROUND(AV464,1)=1,100%,AV464),IF(U463=1,1,AV464)))*AV42","v":0.73853976633156082},{"$f":"IF(CP!$C$20=\"Não\",AW464,IF(OR(ROUND(AW464,1)=1,100%,AW464),IF(V463=1,1,AW464)))*AW42","v":0.80043089491643626},{"$f":"IF(CP!$C$20=\"Não\",AX464,IF(OR(ROUND(AX464,1)=1,100%,AX464),IF(W463=1,1,AX464)))*AX42","v":0.72418262998703731},{"$f":"IF(CP!$C$20=\"Não\",AY464,IF(OR(ROUND(AY464,1)=1,100%,AY464),IF(X463=1,1,AY464)))*AY42","v":0.75354009208583095},{"$f":"IF(CP!$C$20=\"Não\",AZ464,IF(OR(ROUND(AZ464,1)=1,100%,AZ464),IF(Y463=1,1,AZ464)))*AZ42","v":0.75307143940542998},{"$f":"IF(CP!$C$20=\"Não\",BA464,IF(OR(ROUND(BA464,1)=1,100%,BA464),IF(Z463=1,1,BA464)))*BA42","v":0.74127624078965659},{"$f":"IF(CP!$C$20=\"Não\",BB464,IF(OR(ROUND(BB464,1)=1,100%,BB464),IF(AA463=1,1,BB464)))*BB42","v":0.75432791925673415},{"$f":"IF(CP!$C$20=\"Não\",BC464,IF(OR(ROUND(BC464,1)=1,100%,BC464),IF(AB463=1,1,BC464)))*BC42","v":0.74226129922976314},{"$f":"IF(CP!$C$20=\"Não\",BD464,IF(OR(ROUND(BD464,1)=1,100%,BD464),IF(AC463=1,1,BD464)))*BD42","v":0.73283624085537424},{"$f":"IF(CP!$C$20=\"Não\",BE464,IF(OR(ROUND(BE464,1)=1,100%,BE464),IF(AD463=1,1,BE464)))*BE42","v":0.59461805555555558},{"$f":"IF(CP!$C$20=\"Não\",BF464,IF(OR(ROUND(BF464,1)=1,100%,BF464),IF(AE463=1,1,BF464)))*BF42","v":0.72502009107956067},{"$f":"IF(CP!$C$20=\"Não\",BG464,IF(OR(ROUND(BG464,1)=1,100%,BG464),IF(AF463=1,1,BG464)))*BG42","v":0.72622478386167144},{"$f":"IF(CP!$C$20=\"Não\",BH464,IF(OR(ROUND(BH464,1)=1,100%,BH464),IF(AG463=1,1,BH464)))*BH42","v":0.73375451263537905},{"$f":"IF(CP!$C$20=\"Não\",BI464,IF(OR(ROUND(BI464,1)=1,100%,BI464),IF(AH463=1,1,BI464)))*BI42","v":0.69617706237424548},null,null,null,0.78804246600856775,0.74722880151586923,0.75867981140162877,0.71736824738380311,0.74601027860427371,0.74771806234140059,0.78373659266650042,0.7467739069503907,0.72802262550082486,0.71622465784542,0.73853976633156082,0.80043089491643626,0.72418262998703731,0.75354009208583095,0.75307143940542998,0.74127624078965659,0.75432791925673415,0.74226129922976314,0.73283624085537424,0.59461805555555558,0.72502009107956067,0.72622478386167144,0.73375451263537905,0.69617706237424548]
[null,465,2032,"Fator de tratamento - driver de distribuição - contraprestação fixa",0.82888357198893159,0.78087979528923257,0,0,0,null,{"$f":"IF(CP!$C$20=\"Não\",AL465,IF(OR(ROUND(AL465,1)=1,100%,AL465),IF(K464=1,1,AL465)))*AL43","v":0.84941329856584091},{"$f":"IF(CP!$C$20=\"Não\",AM465,IF(OR(ROUND(AM465,1)=1,100%,AM465),IF(L464=1,1,AM465)))*AM43","v":0.81724301279014688},{"$f":"IF(CP!$C$20=\"Não\",AN465,IF(OR(ROUND(AN465,1)=1,100%,AN465),IF(M464=1,1,AN465)))*AN43","v":0.84582083154736387},{"$f":"IF(CP!$C$20=\"Não\",AO465,IF(OR(ROUND(AO465,1)=1,100%,AO465),IF(N464=1,1,AO465)))*AO43","v":0.79850570378052232},{"$f":"IF(CP!$C$20=\"Não\",AP465,IF(OR(ROUND(AP465,1)=1,100%,AP465),IF(O464=1,1,AP465)))*AP43","v":0.83797673789559102},{"$f":"IF(CP!$C$20=\"Não\",AQ465,IF(OR(ROUND(AQ465,1)=1,100%,AQ465),IF(P464=1,1,AQ465)))*AQ43","v":0.83384463886679538},{"$f":"IF(CP!$C$20=\"Não\",AR465,IF(OR(ROUND(AR465,1)=1,100%,AR465),IF(Q464=1,1,AR465)))*AR43","v":0.87128959840359188},{"$f":"IF(CP!$C$20=\"Não\",AS465,IF(OR(ROUND(AS465,1)=1,100%,AS465),IF(R464=1,1,AS465)))*AS43","v":0.77341746264303268},{"$f":"IF(CP!$C$20=\"Não\",AT465,IF(OR(ROUND(AT465,1)=1,100%,AT465),IF(S464=1,1,AT465)))*AT43","v":0.81051143059156261},{"$f":"IF(CP!$C$20=\"Não\",AU465,IF(OR(ROUND(AU465,1)=1,100%,AU465),IF(T464=1,1,AU465)))*AU43","v":0.7974331307853938},{"$f":"IF(CP!$C$20=\"Não\",AV465,IF(OR(ROUND(AV465,1)=1,100%,AV465),IF(U464=1,1,AV465)))*AV43","v":0.82552497768117072},{"$f":"IF(CP!$C$20=\"Não\",AW465,IF(OR(ROUND(AW465,1)=1,100%,AW465),IF(V464=1,1,AW465)))*AW43","v":0.89140451816981747},{"$f":"IF(CP!$C$20=\"Não\",AX465,IF(OR(ROUND(AX465,1)=1,100%,AX465),IF(W464=1,1,AX465)))*AX43","v":0.80551154640165157},{"$f":"IF(CP!$C$20=\"Não\",AY465,IF(OR(ROUND(AY465,1)=1,100%,AY465),IF(X464=1,1,AY465)))*AY43","v":0.818608287724785},{"$f":"IF(CP!$C$20=\"Não\",AZ465,IF(OR(ROUND(AZ465,1)=1,100%,AZ465),IF(Y464=1,1,AZ465)))*AZ43","v":0.83967844683755499},{"$f":"IF(CP!$C$20=\"Não\",BA465,IF(OR(ROUND(BA465,1)=1,100%,BA465),IF(Z464=1,1,BA465)))*BA43","v":0.83039065758376196},{"$f":"IF(CP!$C$20=\"Não\",BB465,IF(OR(ROUND(BB465,1)=1,100%,BB465),IF(AA464=1,1,BB465)))*BB43","v":0.84215627297640527},{"$f":"IF(CP!$C$20=\"Não\",BC465,IF(OR(ROUND(BC465,1)=1,100%,BC465),IF(AB464=1,1,BC465)))*BC43","v":0.80358959453567791},{"$f":"IF(CP!$C$20=\"Não\",BD465,IF(OR(ROUND(BD465,1)=1,100%,BD465),IF(AC464=1,1,BD465)))*BD43","v":0.81626336522228471},{"$f":"IF(CP!$C$20=\"Não\",BE465,IF(OR(ROUND(BE465,1)=1,100%,BE465),IF(AD464=1,1,BE465)))*BE43","v":0.65451388888888884},{"$f":"IF(CP!$C$20=\"Não\",BF465,IF(OR(ROUND(BF465,1)=1,100%,BF465),IF(AE464=1,1,BF465)))*BF43","v":0.79734797749799091},{"$f":"IF(CP!$C$20=\"Não\",BG465,IF(OR(ROUND(BG465,1)=1,100%,BG465),IF(AF464=1,1,BG465)))*BG43","v":0.80691642651296835},{"$f":"IF(CP!$C$20=\"Não\",BH465,IF(OR(ROUND(BH465,1)=1,100%,BH465),IF(AG464=1,1,BH465)))*BH43","v":0.81919374247894106},{"$f":"IF(CP!$C$20=\"Não\",BI465,IF(OR(ROUND(BI465,1)=1,100%,BI465),IF(AH464=1,1,BI465)))*BI43","v":0.77062374245472842},null,null,null,0.84941329856584091,0.81724301279014688,0.84582083154736387,0.79850570378052232,0.83797673789559102,0.83384463886679538,0.87128959840359188,0.77341746264303268,0.81051143059156261,0.7974331307853938,0.82552497768117072,0.89140451816981747,0.80551154640165157,0.818608287724785,0.83967844683755499,0.83039065758376196,0.84215627297640527,0.80358959453567791,0.81626336522228471,0.65451388888888884,0.79734797749799091,0.80691642651296835,0.81919374247894106,0.77062374245472842]
[null,466,2033,"Fator de tratamento - driver de distribuição - contraprestação fixa",{"$f":"IFERROR(SUMPRODUCT(SUMIF($K$18:$AH$18,E$4,$K158:$AH158),SUMIF($K$18:$AH$18,E$4,$K466:$AH466))/SUMIF($K$18:$AH$18,E$4,$K158:$AH158)/COUNTIF($K$18:$AH$18,E$4),0)","v":0.90317019211219662},0.85054209087264276,0,0,0,null,{"$f":"IF(CP!$C$20=\"Não\",AL466,IF(OR(ROUND(AL466,1)=1,100%,AL466),IF(K465=1,1,AL466)))*AL44","v":0.89448686906314023},{"$f":"IF(CP!$C$20=\"Não\",AM466,IF(OR(ROUND(AM466,1)=1,100%,AM466),IF(L465=1,1,AM466)))*AM44","v":0.88687825675035525},{"$f":"IF(CP!$C$20=\"Não\",AN466,IF(OR(ROUND(AN466,1)=1,100%,AN466),IF(M465=1,1,AN466)))*AN44","v":0.93321903129018435},{"$f":"IF(CP!$C$20=\"Não\",AO466,IF(OR(ROUND(AO466,1)=1,100%,AO466),IF(N465=1,1,AO466)))*AO44","v":0.87947817479023283},{"$f":"IF(CP!$C$20=\"Não\",AP466,IF(OR(ROUND(AP466,1)=1,100%,AP466),IF(O465=1,1,AP466)))*AP44","v":0.93021368677305927},{"$f":"IF(CP!$C$20=\"Não\",AQ466,IF(OR(ROUND(AQ466,1)=1,100%,AQ466),IF(P465=1,1,AQ466)))*AQ44","v":0.92019846229595126},{"$f":"IF(CP!$C$20=\"Não\",AR466,IF(OR(ROUND(AR466,1)=1,100%,AR466),IF(Q465=1,1,AR466)))*AR44","v":0.94662010476428038},{"$f":"IF(CP!$C$20=\"Não\",AS466,IF(OR(ROUND(AS466,1)=1,100%,AS466),IF(R465=1,1,AS466)))*AS44","v":0.79922285438410035},{"$f":"IF(CP!$C$20=\"Não\",AT466,IF(OR(ROUND(AT466,1)=1,100%,AT466),IF(S465=1,1,AT466)))*AT44","v":0.89276455338204097},{"$f":"IF(CP!$C$20=\"Não\",AU466,IF(OR(ROUND(AU466,1)=1,100%,AU466),IF(T465=1,1,AU466)))*AU44","v":0.87841444715770345},{"$f":"IF(CP!$C$20=\"Não\",AV466,IF(OR(ROUND(AV466,1)=1,100%,AV466),IF(U465=1,1,AV466)))*AV44","v":0.91293715793968089},{"$f":"IF(CP!$C$20=\"Não\",AW466,IF(OR(ROUND(AW466,1)=1,100%,AW466),IF(V465=1,1,AW466)))*AW44","v":0.90231388079404218},{"$f":"IF(CP!$C$20=\"Não\",AX466,IF(OR(ROUND(AX466,1)=1,100%,AX466),IF(W465=1,1,AX466)))*AX44","v":0.88682445948757338},{"$f":"IF(CP!$C$20=\"Não\",AY466,IF(OR(ROUND(AY466,1)=1,100%,AY466),IF(X465=1,1,AY466)))*AY44","v":0.88332898966206241},{"$f":"IF(CP!$C$20=\"Não\",AZ466,IF(OR(ROUND(AZ466,1)=1,100%,AZ466),IF(Y465=1,1,AZ466)))*AZ44","v":0.9265888063097224},{"$f":"IF(CP!$C$20=\"Não\",BA466,IF(OR(ROUND(BA466,1)=1,100%,BA466),IF(Z465=1,1,BA466)))*BA44","v":0.92020019463367164},{"$f":"IF(CP!$C$20=\"Não\",BB466,IF(OR(ROUND(BB466,1)=1,100%,BB466),IF(AA465=1,1,BB466)))*BB44","v":0.93028540872936305},{"$f":"IF(CP!$C$20=\"Não\",BC466,IF(OR(ROUND(BC466,1)=1,100%,BC466),IF(AB465=1,1,BC466)))*BC44","v":0.86455457055660512},{"$f":"IF(CP!$C$20=\"Não\",BD466,IF(OR(ROUND(BD466,1)=1,100%,BD466),IF(AC465=1,1,BD466)))*BD44","v":0.89969048958919529},{"$f":"IF(CP!$C$20=\"Não\",BE466,IF(OR(ROUND(BE466,1)=1,100%,BE466),IF(AD465=1,1,BE466)))*BE44","v":0.71354166666666663},{"$f":"IF(CP!$C$20=\"Não\",BF466,IF(OR(ROUND(BF466,1)=1,100%,BF466),IF(AE465=1,1,BF466)))*BF44","v":0.86914010179480305},{"$f":"IF(CP!$C$20=\"Não\",BG466,IF(OR(ROUND(BG466,1)=1,100%,BG466),IF(AF465=1,1,BG466)))*BG44","v":0.88808837656099904},{"$f":"IF(CP!$C$20=\"Não\",BH466,IF(OR(ROUND(BH466,1)=1,100%,BH466),IF(AG465=1,1,BH466)))*BH44","v":0.90463297232250306},{"$f":"IF(CP!$C$20=\"Não\",BI466,IF(OR(ROUND(BI466,1)=1,100%,BI466),IF(AH465=1,1,BI466)))*BI44","v":0.84406438631790748},null,null,null,0.89448686906314023,0.88687825675035525,0.93321903129018435,0.87947817479023283,0.93021368677305927,0.92019846229595126,0.94662010476428038,0.79922285438410035,0.89276455338204097,0.87841444715770345,0.91293715793968089,0.90231388079404218,0.88682445948757338,0.88332898966206241,0.9265888063097224,0.92020019463367164,0.93028540872936305,0.86455457055660512,0.89969048958919529,0.71354166666666663,0.86914010179480305,0.88808837656099904,0.90463297232250306,0.84406438631790748]
[null,467,2034,"Fator de tratamento - driver de distribuição - contraprestação fixa",0.91849075227786581,0.87422637293302974,0,0,0,null,{"$f":"IF(CP!$C$20=\"Não\",AL467,IF(OR(ROUND(AL467,1)=1,100%,AL467),IF(K466=1,1,AL467)))*AL45","v":0.911715403240827},{"$f":"IF(CP!$C$20=\"Não\",AM467,IF(OR(ROUND(AM467,1)=1,100%,AM467),IF(L466=1,1,AM467)))*AM45","v":0.90487920416864043},{"$f":"IF(CP!$C$20=\"Não\",AN467,IF(OR(ROUND(AN467,1)=1,100%,AN467),IF(M466=1,1,AN467)))*AN45","v":0.94372053150450064},{"$f":"IF(CP!$C$20=\"Não\",AO467,IF(OR(ROUND(AO467,1)=1,100%,AO467),IF(N466=1,1,AO467)))*AO45","v":0.89892288111624397},{"$f":"IF(CP!$C$20=\"Não\",AP467,IF(OR(ROUND(AP467,1)=1,100%,AP467),IF(O466=1,1,AP467)))*AP45","v":0.94170949418447392},{"$f":"IF(CP!$C$20=\"Não\",AQ467,IF(OR(ROUND(AQ467,1)=1,100%,AQ467),IF(P466=1,1,AQ467)))*AQ45","v":0.93303791235844413},{"$f":"IF(CP!$C$20=\"Não\",AR467,IF(OR(ROUND(AR467,1)=1,100%,AR467),IF(Q466=1,1,AR467)))*AR45","v":0.95410326764779252},{"$f":"IF(CP!$C$20=\"Não\",AS467,IF(OR(ROUND(AS467,1)=1,100%,AS467),IF(R466=1,1,AS467)))*AS45","v":0.83047295915459429},{"$f":"IF(CP!$C$20=\"Não\",AT467,IF(OR(ROUND(AT467,1)=1,100%,AT467),IF(S466=1,1,AT467)))*AT45","v":0.90973367900070701},{"$f":"IF(CP!$C$20=\"Não\",AU467,IF(OR(ROUND(AU467,1)=1,100%,AU467),IF(T466=1,1,AU467)))*AU45","v":0.8982338576864104},{"$f":"IF(CP!$C$20=\"Não\",AV467,IF(OR(ROUND(AV467,1)=1,100%,AV467),IF(U466=1,1,AV467)))*AV45","v":0.92698831657803826},{"$f":"IF(CP!$C$20=\"Não\",AW467,IF(OR(ROUND(AW467,1)=1,100%,AW467),IF(V466=1,1,AW467)))*AW45","v":0.91773145034745574},{"$f":"IF(CP!$C$20=\"Não\",AX467,IF(OR(ROUND(AX467,1)=1,100%,AX467),IF(W466=1,1,AX467)))*AX45","v":0.90446012770656292},{"$f":"IF(CP!$C$20=\"Não\",AY467,IF(OR(ROUND(AY467,1)=1,100%,AY467),IF(X466=1,1,AY467)))*AY45","v":0.90226739640344022},{"$f":"IF(CP!$C$20=\"Não\",AZ467,IF(OR(ROUND(AZ467,1)=1,100%,AZ467),IF(Y466=1,1,AZ467)))*AZ45","v":0.93826785985135752},{"$f":"IF(CP!$C$20=\"Não\",BA467,IF(OR(ROUND(BA467,1)=1,100%,BA467),IF(Z466=1,1,BA467)))*BA45","v":0.93354650354511326},{"$f":"IF(CP!$C$20=\"Não\",BB467,IF(OR(ROUND(BB467,1)=1,100%,BB467),IF(AA466=1,1,BB467)))*BB45","v":0.94161486531648952},{"$f":"IF(CP!$C$20=\"Não\",BC467,IF(OR(ROUND(BC467,1)=1,100%,BC467),IF(AB466=1,1,BC467)))*BC45","v":0.88613573608487139},{"$f":"IF(CP!$C$20=\"Não\",BD467,IF(OR(ROUND(BD467,1)=1,100%,BD467),IF(AC466=1,1,BD467)))*BD45","v":0.91572875633089479},{"$f":"IF(CP!$C$20=\"Não\",BE467,IF(OR(ROUND(BE467,1)=1,100%,BE467),IF(AD466=1,1,BE467)))*BE45","v":0.75868055555555558},{"$f":"IF(CP!$C$20=\"Não\",BF467,IF(OR(ROUND(BF467,1)=1,100%,BF467),IF(AE466=1,1,BF467)))*BF45","v":0.89030270559871416},{"$f":"IF(CP!$C$20=\"Não\",BG467,IF(OR(ROUND(BG467,1)=1,100%,BG467),IF(AF466=1,1,BG467)))*BG45","v":0.90489913544668588},{"$f":"IF(CP!$C$20=\"Não\",BH467,IF(OR(ROUND(BH467,1)=1,100%,BH467),IF(AG466=1,1,BH467)))*BH45","v":0.92057761732851984},{"$f":"IF(CP!$C$20=\"Não\",BI467,IF(OR(ROUND(BI467,1)=1,100%,BI467),IF(AH466=1,1,BI467)))*BI45","v":0.86619718309859151},null,null,null,0.911715403240827,0.90487920416864043,0.94372053150450064,0.89892288111624397,0.94170949418447392,0.93303791235844413,0.95410326764779252,0.83047295915459429,0.90973367900070701,0.8982338576864104,0.92698831657803826,0.91773145034745574,0.90446012770656292,0.90226739640344022,0.93826785985135752,0.93354650354511326,0.94161486531648952,0.88613573608487139,0.91572875633089479,0.75868055555555558,0.89030270559871416,0.90489913544668588,0.92057761732851984,0.86619718309859151]
[null,468,2035,"Fator de tratamento - driver de distribuição - contraprestação fixa",0.93332684665277377,0.89728032273586744,0,0,0,null,{"$f":"IF(CP!$C$20=\"Não\",AL468,IF(OR(ROUND(AL468,1)=1,100%,AL468),IF(K467=1,1,AL468)))*AL46","v":0.92819891972434343},{"$f":"IF(CP!$C$20=\"Não\",AM468,IF(OR(ROUND(AM468,1)=1,100%,AM468),IF(L467=1,1,AM468)))*AM46","v":0.92221695878730459},{"$f":"IF(CP!$C$20=\"Não\",AN468,IF(OR(ROUND(AN468,1)=1,100%,AN468),IF(M467=1,1,AN468)))*AN46","v":0.95396485212173165},{"$f":"IF(CP!$C$20=\"Não\",AO468,IF(OR(ROUND(AO468,1)=1,100%,AO468),IF(N467=1,1,AO468)))*AO46","v":0.91767229188271893},{"$f":"IF(CP!$C$20=\"Não\",AP468,IF(OR(ROUND(AP468,1)=1,100%,AP468),IF(O467=1,1,AP468)))*AP46","v":0.95266432242358667},{"$f":"IF(CP!$C$20=\"Não\",AQ468,IF(OR(ROUND(AQ468,1)=1,100%,AQ468),IF(P467=1,1,AQ468)))*AQ46","v":0.94538499412945498},{"$f":"IF(CP!$C$20=\"Não\",AR468,IF(OR(ROUND(AR468,1)=1,100%,AR468),IF(Q467=1,1,AR468)))*AR46","v":0.96183586929408826},{"$f":"IF(CP!$C$20=\"Não\",AS468,IF(OR(ROUND(AS468,1)=1,100%,AS468),IF(R467=1,1,AS468)))*AS46","v":0.86089160528512665},{"$f":"IF(CP!$C$20=\"Não\",AT468,IF(OR(ROUND(AT468,1)=1,100%,AT468),IF(S467=1,1,AT468)))*AT46","v":0.92599575771859532},{"$f":"IF(CP!$C$20=\"Não\",AU468,IF(OR(ROUND(AU468,1)=1,100%,AU468),IF(T467=1,1,AU468)))*AU46","v":0.9172582202282924},{"$f":"IF(CP!$C$20=\"Não\",AV468,IF(OR(ROUND(AV468,1)=1,100%,AV468),IF(U467=1,1,AV468)))*AV46","v":0.94045724488607696},{"$f":"IF(CP!$C$20=\"Não\",AW468,IF(OR(ROUND(AW468,1)=1,100%,AW468),IF(V467=1,1,AW468)))*AW46","v":0.93267578270940743},{"$f":"IF(CP!$C$20=\"Não\",AX468,IF(OR(ROUND(AX468,1)=1,100%,AX468),IF(W467=1,1,AX468)))*AX46","v":0.92161569606478144},{"$f":"IF(CP!$C$20=\"Não\",AY468,IF(OR(ROUND(AY468,1)=1,100%,AY468),IF(X467=1,1,AY468)))*AY46","v":0.92051081574146465},{"$f":"IF(CP!$C$20=\"Não\",AZ468,IF(OR(ROUND(AZ468,1)=1,100%,AZ468),IF(Y467=1,1,AZ468)))*AZ46","v":0.94964356135295014},{"$f":"IF(CP!$C$20=\"Não\",BA468,IF(OR(ROUND(BA468,1)=1,100%,BA468),IF(Z467=1,1,BA468)))*BA46","v":0.94633671625191162},{"$f":"IF(CP!$C$20=\"Não\",BB468,IF(OR(ROUND(BB468,1)=1,100%,BB468),IF(AA467=1,1,BB468)))*BB46","v":0.95247643874072585},{"$f":"IF(CP!$C$20=\"Não\",BC468,IF(OR(ROUND(BC468,1)=1,100%,BC468),IF(AB467=1,1,BC468)))*BC46","v":0.90699026304316233},{"$f":"IF(CP!$C$20=\"Não\",BD468,IF(OR(ROUND(BD468,1)=1,100%,BD468),IF(AC467=1,1,BD468)))*BD46","v":0.93120427687113116},{"$f":"IF(CP!$C$20=\"Não\",BE468,IF(OR(ROUND(BE468,1)=1,100%,BE468),IF(AD467=1,1,BE468)))*BE46","v":0.80295138888888884},{"$f":"IF(CP!$C$20=\"Não\",BF468,IF(OR(ROUND(BF468,1)=1,100%,BF468),IF(AE467=1,1,BF468)))*BF46","v":0.91106348781141178},{"$f":"IF(CP!$C$20=\"Não\",BG468,IF(OR(ROUND(BG468,1)=1,100%,BG468),IF(AF467=1,1,BG468)))*BG46","v":0.92170989433237271},{"$f":"IF(CP!$C$20=\"Não\",BH468,IF(OR(ROUND(BH468,1)=1,100%,BH468),IF(AG467=1,1,BH468)))*BH46","v":0.93546931407942235},{"$f":"IF(CP!$C$20=\"Não\",BI468,IF(OR(ROUND(BI468,1)=1,100%,BI468),IF(AH467=1,1,BI468)))*BI46","v":0.88832997987927564},null,null,null,0.92819891972434343,0.92221695878730459,0.95396485212173165,0.91767229188271893,0.95266432242358667,0.94538499412945498,0.96183586929408826,0.86089160528512665,0.92599575771859532,0.9172582202282924,0.94045724488607696,0.93267578270940743,0.92161569606478144,0.92051081574146465,0.94964356135295014,0.94633671625191162,0.95247643874072585,0.90699026304316233,0.93120427687113116,0.80295138888888884,0.91106348781141178,0.92170989433237271,0.93546931407942235,0.88832997987927564]
[null,469,2036,"Fator de tratamento - driver de distribuição - contraprestação fixa",0.94768609637628298,0.9193471607141912,0,0,0,null,{"$f":"IF(CP!$C$20=\"Não\",AL469,IF(OR(ROUND(AL469,1)=1,100%,AL469),IF(K468=1,1,AL469)))*AL47","v":0.94403054572546097},{"$f":"IF(CP!$C$20=\"Não\",AM469,IF(OR(ROUND(AM469,1)=1,100%,AM469),IF(L468=1,1,AM469)))*AM47","v":0.93889152060634773},{"$f":"IF(CP!$C$20=\"Não\",AN469,IF(OR(ROUND(AN469,1)=1,100%,AN469),IF(M468=1,1,AN469)))*AN47","v":0.96382340334333472},{"$f":"IF(CP!$C$20=\"Não\",AO469,IF(OR(ROUND(AO469,1)=1,100%,AO469),IF(N468=1,1,AO469)))*AO47","v":0.93566748373715469},{"$f":"IF(CP!$C$20=\"Não\",AP469,IF(OR(ROUND(AP469,1)=1,100%,AP469),IF(O468=1,1,AP469)))*AP47","v":0.96321341628347312},{"$f":"IF(CP!$C$20=\"Não\",AQ469,IF(OR(ROUND(AQ469,1)=1,100%,AQ469),IF(P468=1,1,AQ469)))*AQ47","v":0.957277582092944},{"$f":"IF(CP!$C$20=\"Não\",AR469,IF(OR(ROUND(AR469,1)=1,100%,AR469),IF(Q468=1,1,AR469)))*AR47","v":0.96956847094038412},{"$f":"IF(CP!$C$20=\"Não\",AS469,IF(OR(ROUND(AS469,1)=1,100%,AS469),IF(R468=1,1,AS469)))*AS47","v":0.89046538215247206},{"$f":"IF(CP!$C$20=\"Não\",AT469,IF(OR(ROUND(AT469,1)=1,100%,AT469),IF(S468=1,1,AT469)))*AT47","v":0.94202215413622437},{"$f":"IF(CP!$C$20=\"Não\",AU469,IF(OR(ROUND(AU469,1)=1,100%,AU469),IF(T468=1,1,AU469)))*AU47","v":0.93543074564143336},{"$f":"IF(CP!$C$20=\"Não\",AV469,IF(OR(ROUND(AV469,1)=1,100%,AV469),IF(U468=1,1,AV469)))*AV47","v":0.95338275821915153},{"$f":"IF(CP!$C$20=\"Não\",AW469,IF(OR(ROUND(AW469,1)=1,100%,AW469),IF(V468=1,1,AW469)))*AW47","v":0.94714687787989738},{"$f":"IF(CP!$C$20=\"Não\",AX469,IF(OR(ROUND(AX469,1)=1,100%,AX469),IF(W468=1,1,AX469)))*AX47","v":0.93830716789092128},{"$f":"IF(CP!$C$20=\"Não\",AY469,IF(OR(ROUND(AY469,1)=1,100%,AY469),IF(X468=1,1,AY469)))*AY47","v":0.93801581096342623},{"$f":"IF(CP!$C$20=\"Não\",AZ469,IF(OR(ROUND(AZ469,1)=1,100%,AZ469),IF(Y468=1,1,AZ469)))*AZ47","v":0.96056423479447894},{"$f":"IF(CP!$C$20=\"Não\",BA469,IF(OR(ROUND(BA469,1)=1,100%,BA469),IF(Z468=1,1,BA469)))*BA47","v":0.95843180870290556},{"$f":"IF(CP!$C$20=\"Não\",BB469,IF(OR(ROUND(BB469,1)=1,100%,BB469),IF(AA468=1,1,BB469)))*BB47","v":0.96290354922799282},{"$f":"IF(CP!$C$20=\"Não\",BC469,IF(OR(ROUND(BC469,1)=1,100%,BC469),IF(AB468=1,1,BC469)))*BC47","v":0.92719081528847547},{"$f":"IF(CP!$C$20=\"Não\",BD469,IF(OR(ROUND(BD469,1)=1,100%,BD469),IF(AC468=1,1,BD469)))*BD47","v":0.94597636465953849},{"$f":"IF(CP!$C$20=\"Não\",BE469,IF(OR(ROUND(BE469,1)=1,100%,BE469),IF(AD468=1,1,BE469)))*BE47","v":0.84461805555555558},{"$f":"IF(CP!$C$20=\"Não\",BF469,IF(OR(ROUND(BF469,1)=1,100%,BF469),IF(AE468=1,1,BF469)))*BF47","v":0.9307527457808733},{"$f":"IF(CP!$C$20=\"Não\",BG469,IF(OR(ROUND(BG469,1)=1,100%,BG469),IF(AF468=1,1,BG469)))*BG47","v":0.93804034582132567},{"$f":"IF(CP!$C$20=\"Não\",BH469,IF(OR(ROUND(BH469,1)=1,100%,BH469),IF(AG468=1,1,BH469)))*BH47","v":0.94990974729241873},{"$f":"IF(CP!$C$20=\"Não\",BI469,IF(OR(ROUND(BI469,1)=1,100%,BI469),IF(AH468=1,1,BI469)))*BI47","v":0.91046277665995978},null,null,null,0.94403054572546097,0.93889152060634773,0.96382340334333472,0.93566748373715469,0.96321341628347312,0.957277582092944,0.96956847094038412,0.89046538215247206,0.94202215413622437,0.93543074564143336,0.95338275821915153,0.94714687787989738,0.93830716789092128,0.93801581096342623,0.96056423479447894,0.95843180870290556,0.96290354922799282,0.92719081528847547,0.94597636465953849,0.84461805555555558,0.9307527457808733,0.93804034582132567,0.94990974729241873,0.91046277665995978]
[null,470,2037,"Fator de tratamento - driver de distribuição - contraprestação fixa",0.9614397743842491,0.940649634401171,0,0,0,null,{"$f":"IF(CP!$C$20=\"Não\",AL470,IF(OR(ROUND(AL470,1)=1,100%,AL470),IF(K469=1,1,AL470)))*AL48","v":0.95902402682063703},{"$f":"IF(CP!$C$20=\"Não\",AM470,IF(OR(ROUND(AM470,1)=1,100%,AM470),IF(L469=1,1,AM470)))*AM48","v":0.95499763145428707},{"$f":"IF(CP!$C$20=\"Não\",AN470,IF(OR(ROUND(AN470,1)=1,100%,AN470),IF(M469=1,1,AN470)))*AN48","v":0.97342477496785251},{"$f":"IF(CP!$C$20=\"Não\",AO470,IF(OR(ROUND(AO470,1)=1,100%,AO470),IF(N469=1,1,AO470)))*AO48","v":0.95290845667955126},{"$f":"IF(CP!$C$20=\"Não\",AP470,IF(OR(ROUND(AP470,1)=1,100%,AP470),IF(O469=1,1,AP470)))*AP48","v":0.9730862861779821},{"$f":"IF(CP!$C$20=\"Não\",AQ470,IF(OR(ROUND(AQ470,1)=1,100%,AQ470),IF(P469=1,1,AQ470)))*AQ48","v":0.968677801764951},{"$f":"IF(CP!$C$20=\"Não\",AR470,IF(OR(ROUND(AR470,1)=1,100%,AR470),IF(Q469=1,1,AR470)))*AR48","v":0.97730107258667998},{"$f":"IF(CP!$C$20=\"Não\",AS470,IF(OR(ROUND(AS470,1)=1,100%,AS470),IF(R469=1,1,AS470)))*AS48","v":0.91917082116598658},{"$f":"IF(CP!$C$20=\"Não\",AT470,IF(OR(ROUND(AT470,1)=1,100%,AT470),IF(S469=1,1,AT470)))*AT48","v":0.95710582135281641},{"$f":"IF(CP!$C$20=\"Não\",AU470,IF(OR(ROUND(AU470,1)=1,100%,AU470),IF(T469=1,1,AU470)))*AU48","v":0.95286501220966546},{"$f":"IF(CP!$C$20=\"Não\",AV470,IF(OR(ROUND(AV470,1)=1,100%,AV470),IF(U469=1,1,AV470)))*AV48","v":0.96584248728797117},{"$f":"IF(CP!$C$20=\"Não\",AW470,IF(OR(ROUND(AW470,1)=1,100%,AW470),IF(V469=1,1,AW470)))*AW48","v":0.96111982863832224},{"$f":"IF(CP!$C$20=\"Não\",AX470,IF(OR(ROUND(AX470,1)=1,100%,AX470),IF(W469=1,1,AX470)))*AX48","v":0.95450253652759776},{"$f":"IF(CP!$C$20=\"Não\",AY470,IF(OR(ROUND(AY470,1)=1,100%,AY470),IF(X469=1,1,AY470)))*AY48","v":0.95469550864390584},{"$f":"IF(CP!$C$20=\"Não\",AZ470,IF(OR(ROUND(AZ470,1)=1,100%,AZ470),IF(Y469=1,1,AZ470)))*AZ48","v":0.97102988017594416},{"$f":"IF(CP!$C$20=\"Não\",BA470,IF(OR(ROUND(BA470,1)=1,100%,BA470),IF(Z469=1,1,BA470)))*BA48","v":0.96983178089809541},{"$f":"IF(CP!$C$20=\"Não\",BB470,IF(OR(ROUND(BB470,1)=1,100%,BB470),IF(AA469=1,1,BB470)))*BB48","v":0.97286277655236952},{"$f":"IF(CP!$C$20=\"Não\",BC470,IF(OR(ROUND(BC470,1)=1,100%,BC470),IF(AB469=1,1,BC470)))*BC48","v":0.94651940124981837},{"$f":"IF(CP!$C$20=\"Não\",BD470,IF(OR(ROUND(BD470,1)=1,100%,BD470),IF(AC469=1,1,BD470)))*BD48","v":0.96032639279684862},{"$f":"IF(CP!$C$20=\"Não\",BE470,IF(OR(ROUND(BE470,1)=1,100%,BE470),IF(AD469=1,1,BE470)))*BE48","v":0.88541666666666663},{"$f":"IF(CP!$C$20=\"Não\",BF470,IF(OR(ROUND(BF470,1)=1,100%,BF470),IF(AE469=1,1,BF470)))*BF48","v":0.94923653897669436},{"$f":"IF(CP!$C$20=\"Não\",BG470,IF(OR(ROUND(BG470,1)=1,100%,BG470),IF(AF469=1,1,BG470)))*BG48","v":0.95389048991354464},{"$f":"IF(CP!$C$20=\"Não\",BH470,IF(OR(ROUND(BH470,1)=1,100%,BH470),IF(AG469=1,1,BH470)))*BH48","v":0.9635980746089049},{"$f":"IF(CP!$C$20=\"Não\",BI470,IF(OR(ROUND(BI470,1)=1,100%,BI470),IF(AH469=1,1,BI470)))*BI48","v":0.93158953722334004},null,null,null,0.95902402682063703,0.95499763145428707,0.97342477496785251,0.95290845667955126,0.9730862861779821,0.968677801764951,0.97730107258667998,0.91917082116598658,0.95710582135281641,0.95286501220966546,0.96584248728797117,0.96111982863832224,0.95450253652759776,0.95469550864390584,0.97102988017594416,0.96983178089809541,0.97286277655236952,0.94651940124981837,0.96032639279684862,0.88541666666666663,0.94923653897669436,0.95389048991354464,0.9635980746089049,0.93158953722334004]
[null,471,2038,"Fator de tratamento - driver de distribuição - contraprestação fixa",0.97483186417451884,0.96136223739454729,0,0,0,null,{"$f":"IF(CP!$C$20=\"Não\",AL471,IF(OR(ROUND(AL471,1)=1,100%,AL471),IF(K470=1,1,AL471)))*AL49","v":0.97345874464518534},{"$f":"IF(CP!$C$20=\"Não\",AM471,IF(OR(ROUND(AM471,1)=1,100%,AM471),IF(L470=1,1,AM471)))*AM49","v":0.97063003315964003},{"$f":"IF(CP!$C$20=\"Não\",AN471,IF(OR(ROUND(AN471,1)=1,100%,AN471),IF(M470=1,1,AN471)))*AN49","v":0.98255465066438064},{"$f":"IF(CP!$C$20=\"Não\",AO471,IF(OR(ROUND(AO471,1)=1,100%,AO471),IF(N470=1,1,AO471)))*AO49","v":0.96938342603940797},{"$f":"IF(CP!$C$20=\"Não\",AP471,IF(OR(ROUND(AP471,1)=1,100%,AP471),IF(O470=1,1,AP471)))*AP49","v":0.98268866648634023},{"$f":"IF(CP!$C$20=\"Não\",AQ471,IF(OR(ROUND(AQ471,1)=1,100%,AQ471),IF(P470=1,1,AQ471)))*AQ49","v":0.97958565314547585},{"$f":"IF(CP!$C$20=\"Não\",AR471,IF(OR(ROUND(AR471,1)=1,100%,AR471),IF(Q470=1,1,AR471)))*AR49","v":0.98453479670740829},{"$f":"IF(CP!$C$20=\"Não\",AS471,IF(OR(ROUND(AS471,1)=1,100%,AS471),IF(R470=1,1,AS471)))*AS49","v":0.94699451170244509},{"$f":"IF(CP!$C$20=\"Não\",AT471,IF(OR(ROUND(AT471,1)=1,100%,AT471),IF(S470=1,1,AT471)))*AT49","v":0.97218948856940846},{"$f":"IF(CP!$C$20=\"Não\",AU471,IF(OR(ROUND(AU471,1)=1,100%,AU471),IF(T470=1,1,AU471)))*AU49","v":0.96939065250724066},{"$f":"IF(CP!$C$20=\"Não\",AV471,IF(OR(ROUND(AV471,1)=1,100%,AV471),IF(U470=1,1,AV471)))*AV49","v":0.97779761673718124},{"$f":"IF(CP!$C$20=\"Não\",AW471,IF(OR(ROUND(AW471,1)=1,100%,AW471),IF(V470=1,1,AW471)))*AW49","v":0.97458218137438046},{"$f":"IF(CP!$C$20=\"Não\",AX471,IF(OR(ROUND(AX471,1)=1,100%,AX471),IF(W470=1,1,AX471)))*AX49","v":0.97016979531742598},{"$f":"IF(CP!$C$20=\"Não\",AY471,IF(OR(ROUND(AY471,1)=1,100%,AY471),IF(X470=1,1,AY471)))*AY49","v":0.97059334549561294},{"$f":"IF(CP!$C$20=\"Não\",AZ471,IF(OR(ROUND(AZ471,1)=1,100%,AZ471),IF(Y470=1,1,AZ471)))*AZ49","v":0.98119217351736687},{"$f":"IF(CP!$C$20=\"Não\",BA471,IF(OR(ROUND(BA471,1)=1,100%,BA471),IF(Z470=1,1,BA471)))*BA49","v":0.98053663283748094},{"$f":"IF(CP!$C$20=\"Não\",BB471,IF(OR(ROUND(BB471,1)=1,100%,BB471),IF(AA470=1,1,BB471)))*BB49","v":0.98238754093977676},{"$f":"IF(CP!$C$20=\"Não\",BC471,IF(OR(ROUND(BC471,1)=1,100%,BC471),IF(AB470=1,1,BC471)))*BC49","v":0.96512134864118593},{"$f":"IF(CP!$C$20=\"Não\",BD471,IF(OR(ROUND(BD471,1)=1,100%,BD471),IF(AC470=1,1,BD471)))*BD49","v":0.9741136747326955},{"$f":"IF(CP!$C$20=\"Não\",BE471,IF(OR(ROUND(BE471,1)=1,100%,BE471),IF(AD470=1,1,BE471)))*BE49","v":0.92621527777777779},{"$f":"IF(CP!$C$20=\"Não\",BF471,IF(OR(ROUND(BF471,1)=1,100%,BF471),IF(AE470=1,1,BF471)))*BF49","v":0.96718457005089742},{"$f":"IF(CP!$C$20=\"Não\",BG471,IF(OR(ROUND(BG471,1)=1,100%,BG471),IF(AF470=1,1,BG471)))*BG49","v":0.96926032660902983},{"$f":"IF(CP!$C$20=\"Não\",BH471,IF(OR(ROUND(BH471,1)=1,100%,BH471),IF(AG470=1,1,BH471)))*BH49","v":0.97638387484957878},{"$f":"IF(CP!$C$20=\"Não\",BI471,IF(OR(ROUND(BI471,1)=1,100%,BI471),IF(AH470=1,1,BI471)))*BI49","v":0.95472837022132795},null,null,null,0.97345874464518534,0.97063003315964003,0.98255465066438064,0.96938342603940797,0.98268866648634023,0.97958565314547585,0.98453479670740829,0.94699451170244509,0.97218948856940846,0.96939065250724066,0.97779761673718124,0.97458218137438046,0.97016979531742598,0.97059334549561294,0.98119217351736687,0.98053663283748094,0.98238754093977676,0.96512134864118593,0.9741136747326955,0.92621527777777779,0.96718457005089742,0.96926032660902983,0.97638387484957878,0.95472837022132795]
[null,472,2039,"Fator de tratamento - driver de distribuição - contraprestação fixa",0.98757347674016716,0.98096255233730445,0,0,0,null,{"$f":"IF(CP!$C$20=\"Não\",AL472,IF(OR(ROUND(AL472,1)=1,100%,AL472),IF(K471=1,1,AL472)))*AL50","v":0.98705531756379217},{"$f":"IF(CP!$C$20=\"Não\",AM472,IF(OR(ROUND(AM472,1)=1,100%,AM472),IF(L471=1,1,AM472)))*AM50","v":0.98559924206537186},{"$f":"IF(CP!$C$20=\"Não\",AN472,IF(OR(ROUND(AN472,1)=1,100%,AN472),IF(M471=1,1,AN472)))*AN50","v":0.99147021003000424},{"$f":"IF(CP!$C$20=\"Não\",AO472,IF(OR(ROUND(AO472,1)=1,100%,AO472),IF(N471=1,1,AO472)))*AO50","v":0.98508060714622414},{"$f":"IF(CP!$C$20=\"Não\",AP472,IF(OR(ROUND(AP472,1)=1,100%,AP472),IF(O471=1,1,AP472)))*AP50","v":0.99161482282932112},{"$f":"IF(CP!$C$20=\"Não\",AQ472,IF(OR(ROUND(AQ472,1)=1,100%,AQ472),IF(P471=1,1,AQ472)))*AQ50","v":0.990039010718479},{"$f":"IF(CP!$C$20=\"Não\",AR472,IF(OR(ROUND(AR472,1)=1,100%,AR472),IF(Q471=1,1,AR472)))*AR50","v":0.99226739835370414},{"$f":"IF(CP!$C$20=\"Não\",AS472,IF(OR(ROUND(AS472,1)=1,100%,AS472),IF(R471=1,1,AS472)))*AS50","v":0.97393645376184745},{"$f":"IF(CP!$C$20=\"Não\",AT472,IF(OR(ROUND(AT472,1)=1,100%,AT472),IF(S471=1,1,AT472)))*AT50","v":0.9863304265849635},{"$f":"IF(CP!$C$20=\"Não\",AU472,IF(OR(ROUND(AU472,1)=1,100%,AU472),IF(T471=1,1,AU472)))*AU50","v":0.98512124481799079},{"$f":"IF(CP!$C$20=\"Não\",AV472,IF(OR(ROUND(AV472,1)=1,100%,AV472),IF(U471=1,1,AV472)))*AV50","v":0.98917051585607263},{"$f":"IF(CP!$C$20=\"Não\",AW472,IF(OR(ROUND(AW472,1)=1,100%,AW472),IF(V471=1,1,AW472)))*AW50","v":0.98754638969837361},{"$f":"IF(CP!$C$20=\"Não\",AX472,IF(OR(ROUND(AX472,1)=1,100%,AX472),IF(W471=1,1,AX472)))*AX50","v":0.98534095091779095},{"$f":"IF(CP!$C$20=\"Não\",AY472,IF(OR(ROUND(AY472,1)=1,100%,AY472),IF(X471=1,1,AY472)))*AY50","v":0.98570932151854751},{"$f":"IF(CP!$C$20=\"Não\",AZ472,IF(OR(ROUND(AZ472,1)=1,100%,AZ472),IF(Y471=1,1,AZ472)))*AZ50","v":0.99074776277870469},{"$f":"IF(CP!$C$20=\"Não\",BA472,IF(OR(ROUND(BA472,1)=1,100%,BA472),IF(Z471=1,1,BA472)))*BA50","v":0.99054636452106215},{"$f":"IF(CP!$C$20=\"Não\",BB472,IF(OR(ROUND(BB472,1)=1,100%,BB472),IF(AA471=1,1,BB472)))*BB50","v":0.99141100193837306},{"$f":"IF(CP!$C$20=\"Não\",BC472,IF(OR(ROUND(BC472,1)=1,100%,BC472),IF(AB471=1,1,BC472)))*BC50","v":0.98292399360558058},{"$f":"IF(CP!$C$20=\"Não\",BD472,IF(OR(ROUND(BD472,1)=1,100%,BD472),IF(AC471=1,1,BD472)))*BD50","v":0.98733821046707937},{"$f":"IF(CP!$C$20=\"Não\",BE472,IF(OR(ROUND(BE472,1)=1,100%,BE472),IF(AD471=1,1,BE472)))*BE50","v":0.96354166666666663},{"$f":"IF(CP!$C$20=\"Não\",BF472,IF(OR(ROUND(BF472,1)=1,100%,BF472),IF(AE471=1,1,BF472)))*BF50","v":0.9837931958210554},{"$f":"IF(CP!$C$20=\"Não\",BG472,IF(OR(ROUND(BG472,1)=1,100%,BG472),IF(AF471=1,1,BG472)))*BG50","v":0.98463016330451492},{"$f":"IF(CP!$C$20=\"Não\",BH472,IF(OR(ROUND(BH472,1)=1,100%,BH472),IF(AG471=1,1,BH472)))*BH50","v":0.98841756919374246},{"$f":"IF(CP!$C$20=\"Não\",BI472,IF(OR(ROUND(BI472,1)=1,100%,BI472),IF(AH471=1,1,BI472)))*BI50","v":0.9758551307847082},null,null,null,0.98705531756379217,0.98559924206537186,0.99147021003000424,0.98508060714622414,0.99161482282932112,0.990039010718479,0.99226739835370414,0.97393645376184745,0.9863304265849635,0.98512124481799079,0.98917051585607263,0.98754638969837361,0.98534095091779095,0.98570932151854751,0.99074776277870469,0.99054636452106215,0.99141100193837306,0.98292399360558058,0.98733821046707937,0.96354166666666663,0.9837931958210554,0.98463016330451492,0.98841756919374246,0.9758551307847082]
[null,473,2040,"Fator de tratamento - driver de distribuição - contraprestação fixa",1,1,0,0,0,null,{"$f":"IF(CP!$C$20=\"Não\",AL473,IF(OR(ROUND(AL473,1)=1,100%,AL473),IF(K472=1,1,AL473)))*AL51","v":1},{"$f":"IF(CP!$C$20=\"Não\",AM473,IF(OR(ROUND(AM473,1)=1,100%,AM473),IF(L472=1,1,AM473)))*AM51","v":1},{"$f":"IF(CP!$C$20=\"Não\",AN473,IF(OR(ROUND(AN473,1)=1,100%,AN473),IF(M472=1,1,AN473)))*AN51","v":1},{"$f":"IF(CP!$C$20=\"Não\",AO473,IF(OR(ROUND(AO473,1)=1,100%,AO473),IF(N472=1,1,AO473)))*AO51","v":1},{"$f":"IF(CP!$C$20=\"Não\",AP473,IF(OR(ROUND(AP473,1)=1,100%,AP473),IF(O472=1,1,AP473)))*AP51","v":1},{"$f":"IF(CP!$C$20=\"Não\",AQ473,IF(OR(ROUND(AQ473,1)=1,100%,AQ473),IF(P472=1,1,AQ473)))*AQ51","v":1},{"$f":"IF(CP!$C$20=\"Não\",AR473,IF(OR(ROUND(AR473,1)=1,100%,AR473),IF(Q472=1,1,AR473)))*AR51","v":1},{"$f":"IF(CP!$C$20=\"Não\",AS473,IF(OR(ROUND(AS473,1)=1,100%,AS473),IF(R472=1,1,AS473)))*AS51","v":1},{"$f":"IF(CP!$C$20=\"Não\",AT473,IF(OR(ROUND(AT473,1)=1,100%,AT473),IF(S472=1,1,AT473)))*AT51","v":1},{"$f":"IF(CP!$C$20=\"Não\",AU473,IF(OR(ROUND(AU473,1)=1,100%,AU473),IF(T472=1,1,AU473)))*AU51","v":1},{"$f":"IF(CP!$C$20=\"Não\",AV473,IF(OR(ROUND(AV473,1)=1,100%,AV473),IF(U472=1,1,AV473)))*AV51","v":1},{"$f":"IF(CP!$C$20=\"Não\",AW473,IF(OR(ROUND(AW473,1)=1,100%,AW473),IF(V472=1,1,AW473)))*AW51","v":1},{"$f":"IF(CP!$C$20=\"Não\",AX473,IF(OR(ROUND(AX473,1)=1,100%,AX473),IF(W472=1,1,AX473)))*AX51","v":1},{"$f":"IF(CP!$C$20=\"Não\",AY473,IF(OR(ROUND(AY473,1)=1,100%,AY473),IF(X472=1,1,AY473)))*AY51","v":1},{"$f":"IF(CP!$C$20=\"Não\",AZ473,IF(OR(ROUND(AZ473,1)=1,100%,AZ473),IF(Y472=1,1,AZ473)))*AZ51","v":1},{"$f":"IF(CP!$C$20=\"Não\",BA473,IF(OR(ROUND(BA473,1)=1,100%,BA473),IF(Z472=1,1,BA473)))*BA51","v":1},{"$f":"IF(CP!$C$20=\"Não\",BB473,IF(OR(ROUND(BB473,1)=1,100%,BB473),IF(AA472=1,1,BB473)))*BB51","v":1},{"$f":"IF(CP!$C$20=\"Não\",BC473,IF(OR(ROUND(BC473,1)=1,100%,BC473),IF(AB472=1,1,BC473)))*BC51","v":1},{"$f":"IF(CP!$C$20=\"Não\",BD473,IF(OR(ROUND(BD473,1)=1,100%,BD473),IF(AC472=1,1,BD473)))*BD51","v":1},{"$f":"IF(CP!$C$20=\"Não\",BE473,IF(OR(ROUND(BE473,1)=1,100%,BE473),IF(AD472=1,1,BE473)))*BE51","v":1},{"$f":"IF(CP!$C$20=\"Não\",BF473,IF(OR(ROUND(BF473,1)=1,100%,BF473),IF(AE472=1,1,BF473)))*BF51","v":1},{"$f":"IF(CP!$C$20=\"Não\",BG473,IF(OR(ROUND(BG473,1)=1,100%,BG473),IF(AF472=1,1,BG473)))*BG51","v":1},{"$f":"IF(CP!$C$20=\"Não\",BH473,IF(OR(ROUND(BH473,1)=1,100%,BH473),IF(AG472=1,1,BH473)))*BH51","v":1},{"$f":"IF(CP!$C$20=\"Não\",BI473,IF(OR(ROUND(BI473,1)=1,100%,BI473),IF(AH472=1,1,BI473)))*BI51","v":1},null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,474,2041,"Fator de tratamento - driver de distribuição - contraprestação fixa",1,1,0,0,0,null,{"$f":"IF(CP!$C$20=\"Não\",AL474,IF(OR(ROUND(AL474,1)=1,100%,AL474),IF(K473=1,1,AL474)))*AL52","v":1},{"$f":"IF(CP!$C$20=\"Não\",AM474,IF(OR(ROUND(AM474,1)=1,100%,AM474),IF(L473=1,1,AM474)))*AM52","v":1},{"$f":"IF(CP!$C$20=\"Não\",AN474,IF(OR(ROUND(AN474,1)=1,100%,AN474),IF(M473=1,1,AN474)))*AN52","v":1},{"$f":"IF(CP!$C$20=\"Não\",AO474,IF(OR(ROUND(AO474,1)=1,100%,AO474),IF(N473=1,1,AO474)))*AO52","v":1},{"$f":"IF(CP!$C$20=\"Não\",AP474,IF(OR(ROUND(AP474,1)=1,100%,AP474),IF(O473=1,1,AP474)))*AP52","v":1},{"$f":"IF(CP!$C$20=\"Não\",AQ474,IF(OR(ROUND(AQ474,1)=1,100%,AQ474),IF(P473=1,1,AQ474)))*AQ52","v":1},{"$f":"IF(CP!$C$20=\"Não\",AR474,IF(OR(ROUND(AR474,1)=1,100%,AR474),IF(Q473=1,1,AR474)))*AR52","v":1},{"$f":"IF(CP!$C$20=\"Não\",AS474,IF(OR(ROUND(AS474,1)=1,100%,AS474),IF(R473=1,1,AS474)))*AS52","v":1},{"$f":"IF(CP!$C$20=\"Não\",AT474,IF(OR(ROUND(AT474,1)=1,100%,AT474),IF(S473=1,1,AT474)))*AT52","v":1},{"$f":"IF(CP!$C$20=\"Não\",AU474,IF(OR(ROUND(AU474,1)=1,100%,AU474),IF(T473=1,1,AU474)))*AU52","v":1},{"$f":"IF(CP!$C$20=\"Não\",AV474,IF(OR(ROUND(AV474,1)=1,100%,AV474),IF(U473=1,1,AV474)))*AV52","v":1},{"$f":"IF(CP!$C$20=\"Não\",AW474,IF(OR(ROUND(AW474,1)=1,100%,AW474),IF(V473=1,1,AW474)))*AW52","v":1},{"$f":"IF(CP!$C$20=\"Não\",AX474,IF(OR(ROUND(AX474,1)=1,100%,AX474),IF(W473=1,1,AX474)))*AX52","v":1},{"$f":"IF(CP!$C$20=\"Não\",AY474,IF(OR(ROUND(AY474,1)=1,100%,AY474),IF(X473=1,1,AY474)))*AY52","v":1},{"$f":"IF(CP!$C$20=\"Não\",AZ474,IF(OR(ROUND(AZ474,1)=1,100%,AZ474),IF(Y473=1,1,AZ474)))*AZ52","v":1},{"$f":"IF(CP!$C$20=\"Não\",BA474,IF(OR(ROUND(BA474,1)=1,100%,BA474),IF(Z473=1,1,BA474)))*BA52","v":1},{"$f":"IF(CP!$C$20=\"Não\",BB474,IF(OR(ROUND(BB474,1)=1,100%,BB474),IF(AA473=1,1,BB474)))*BB52","v":1},{"$f":"IF(CP!$C$20=\"Não\",BC474,IF(OR(ROUND(BC474,1)=1,100%,BC474),IF(AB473=1,1,BC474)))*BC52","v":1},{"$f":"IF(CP!$C$20=\"Não\",BD474,IF(OR(ROUND(BD474,1)=1,100%,BD474),IF(AC473=1,1,BD474)))*BD52","v":1},{"$f":"IF(CP!$C$20=\"Não\",BE474,IF(OR(ROUND(BE474,1)=1,100%,BE474),IF(AD473=1,1,BE474)))*BE52","v":1},{"$f":"IF(CP!$C$20=\"Não\",BF474,IF(OR(ROUND(BF474,1)=1,100%,BF474),IF(AE473=1,1,BF474)))*BF52","v":1},{"$f":"IF(CP!$C$20=\"Não\",BG474,IF(OR(ROUND(BG474,1)=1,100%,BG474),IF(AF473=1,1,BG474)))*BG52","v":1},{"$f":"IF(CP!$C$20=\"Não\",BH474,IF(OR(ROUND(BH474,1)=1,100%,BH474),IF(AG473=1,1,BH474)))*BH52","v":1},{"$f":"IF(CP!$C$20=\"Não\",BI474,IF(OR(ROUND(BI474,1)=1,100%,BI474),IF(AH473=1,1,BI474)))*BI52","v":1},null,null,null,1.0008381449059416,1.0003789673140691,1.0002571795970854,1.0005892335250306,1.0004057343792263,1.0003408703556413,1.0014966325767025,1.0006638258496467,1.0004713646005186,1.0006246805610768,1.0015137988588285,1.0003736083090489,1.0009121897354649,1.0006081139779341,1.0003033520400424,1.0012512164604477,1.0003342022592072,1.0005813108559802,1.0004220596510973,1.0017361111111112,1.000535762121618,1.0004803073967339,1.0004512635379061,0.99899396378269623]
[null,475,2042,"Fator de tratamento - driver de distribuição - contraprestação fixa",1,0.99999999999999989,0,0,0,null,{"$f":"IF(CP!$C$20=\"Não\",AL475,IF(OR(ROUND(AL475,1)=1,100%,AL475),IF(K474=1,1,AL475)))*AL53","v":1},{"$f":"IF(CP!$C$20=\"Não\",AM475,IF(OR(ROUND(AM475,1)=1,100%,AM475),IF(L474=1,1,AM475)))*AM53","v":1},{"$f":"IF(CP!$C$20=\"Não\",AN475,IF(OR(ROUND(AN475,1)=1,100%,AN475),IF(M474=1,1,AN475)))*AN53","v":1},{"$f":"IF(CP!$C$20=\"Não\",AO475,IF(OR(ROUND(AO475,1)=1,100%,AO475),IF(N474=1,1,AO475)))*AO53","v":1},{"$f":"IF(CP!$C$20=\"Não\",AP475,IF(OR(ROUND(AP475,1)=1,100%,AP475),IF(O474=1,1,AP475)))*AP53","v":1},{"$f":"IF(CP!$C$20=\"Não\",AQ475,IF(OR(ROUND(AQ475,1)=1,100%,AQ475),IF(P474=1,1,AQ475)))*AQ53","v":1},{"$f":"IF(CP!$C$20=\"Não\",AR475,IF(OR(ROUND(AR475,1)=1,100%,AR475),IF(Q474=1,1,AR475)))*AR53","v":1},{"$f":"IF(CP!$C$20=\"Não\",AS475,IF(OR(ROUND(AS475,1)=1,100%,AS475),IF(R474=1,1,AS475)))*AS53","v":1},{"$f":"IF(CP!$C$20=\"Não\",AT475,IF(OR(ROUND(AT475,1)=1,100%,AT475),IF(S474=1,1,AT475)))*AT53","v":1},{"$f":"IF(CP!$C$20=\"Não\",AU475,IF(OR(ROUND(AU475,1)=1,100%,AU475),IF(T474=1,1,AU475)))*AU53","v":1},{"$f":"IF(CP!$C$20=\"Não\",AV475,IF(OR(ROUND(AV475,1)=1,100%,AV475),IF(U474=1,1,AV475)))*AV53","v":1},{"$f":"IF(CP!$C$20=\"Não\",AW475,IF(OR(ROUND(AW475,1)=1,100%,AW475),IF(V474=1,1,AW475)))*AW53","v":1},{"$f":"IF(CP!$C$20=\"Não\",AX475,IF(OR(ROUND(AX475,1)=1,100%,AX475),IF(W474=1,1,AX475)))*AX53","v":1},{"$f":"IF(CP!$C$20=\"Não\",AY475,IF(OR(ROUND(AY475,1)=1,100%,AY475),IF(X474=1,1,AY475)))*AY53","v":1},{"$f":"IF(CP!$C$20=\"Não\",AZ475,IF(OR(ROUND(AZ475,1)=1,100%,AZ475),IF(Y474=1,1,AZ475)))*AZ53","v":1},{"$f":"IF(CP!$C$20=\"Não\",BA475,IF(OR(ROUND(BA475,1)=1,100%,BA475),IF(Z474=1,1,BA475)))*BA53","v":1},{"$f":"IF(CP!$C$20=\"Não\",BB475,IF(OR(ROUND(BB475,1)=1,100%,BB475),IF(AA474=1,1,BB475)))*BB53","v":1},{"$f":"IF(CP!$C$20=\"Não\",BC475,IF(OR(ROUND(BC475,1)=1,100%,BC475),IF(AB474=1,1,BC475)))*BC53","v":1},{"$f":"IF(CP!$C$20=\"Não\",BD475,IF(OR(ROUND(BD475,1)=1,100%,BD475),IF(AC474=1,1,BD475)))*BD53","v":1},{"$f":"IF(CP!$C$20=\"Não\",BE475,IF(OR(ROUND(BE475,1)=1,100%,BE475),IF(AD474=1,1,BE475)))*BE53","v":1},{"$f":"IF(CP!$C$20=\"Não\",BF475,IF(OR(ROUND(BF475,1)=1,100%,BF475),IF(AE474=1,1,BF475)))*BF53","v":1},{"$f":"IF(CP!$C$20=\"Não\",BG475,IF(OR(ROUND(BG475,1)=1,100%,BG475),IF(AF474=1,1,BG475)))*BG53","v":1},{"$f":"IF(CP!$C$20=\"Não\",BH475,IF(OR(ROUND(BH475,1)=1,100%,BH475),IF(AG474=1,1,BH475)))*BH53","v":1},{"$f":"IF(CP!$C$20=\"Não\",BI475,IF(OR(ROUND(BI475,1)=1,100%,BI475),IF(AH474=1,1,BI475)))*BI53","v":1},null,null,null,1.0009312721177128,1.0001894836570346,1.0001714530647234,1.0003888941265202,1.0002704895861509,1.000227246903761,1,1.0004257872873996,1.0002356823002592,1.0003975239934124,1.0024841827426929,1.0002490722060324,1.0012802662953895,1.0004343671270959,1.0001516760200213,1.0016682886139303,1.0002339415814452,1.0004359831419851,1.0002813731007316,1.0008680555555556,1.0004018215912136,1,1.0003008423586042,0.99899396378269623]
[null,476,2043,"Fator de tratamento - driver de distribuição - contraprestação fixa",{"$f":"IFERROR(SUMPRODUCT(SUMIF($K$18:$AH$18,E$4,$K168:$AH168),SUMIF($K$18:$AH$18,E$4,$K476:$AH476))/SUMIF($K$18:$AH$18,E$4,$K168:$AH168)/COUNTIF($K$18:$AH$18,E$4),0)","v":1},1.0000000000000002,0,0,0,null,{"$f":"IF(CP!$C$20=\"Não\",AL476,IF(OR(ROUND(AL476,1)=1,100%,AL476),IF(K475=1,1,AL476)))*AL54","v":1},{"$f":"IF(CP!$C$20=\"Não\",AM476,IF(OR(ROUND(AM476,1)=1,100%,AM476),IF(L475=1,1,AM476)))*AM54","v":1},{"$f":"IF(CP!$C$20=\"Não\",AN476,IF(OR(ROUND(AN476,1)=1,100%,AN476),IF(M475=1,1,AN476)))*AN54","v":1},{"$f":"IF(CP!$C$20=\"Não\",AO476,IF(OR(ROUND(AO476,1)=1,100%,AO476),IF(N475=1,1,AO476)))*AO54","v":1},{"$f":"IF(CP!$C$20=\"Não\",AP476,IF(OR(ROUND(AP476,1)=1,100%,AP476),IF(O475=1,1,AP476)))*AP54","v":1},{"$f":"IF(CP!$C$20=\"Não\",AQ476,IF(OR(ROUND(AQ476,1)=1,100%,AQ476),IF(P475=1,1,AQ476)))*AQ54","v":1},{"$f":"IF(CP!$C$20=\"Não\",AR476,IF(OR(ROUND(AR476,1)=1,100%,AR476),IF(Q475=1,1,AR476)))*AR54","v":1},{"$f":"IF(CP!$C$20=\"Não\",AS476,IF(OR(ROUND(AS476,1)=1,100%,AS476),IF(R475=1,1,AS476)))*AS54","v":1},{"$f":"IF(CP!$C$20=\"Não\",AT476,IF(OR(ROUND(AT476,1)=1,100%,AT476),IF(S475=1,1,AT476)))*AT54","v":1},{"$f":"IF(CP!$C$20=\"Não\",AU476,IF(OR(ROUND(AU476,1)=1,100%,AU476),IF(T475=1,1,AU476)))*AU54","v":1},{"$f":"IF(CP!$C$20=\"Não\",AV476,IF(OR(ROUND(AV476,1)=1,100%,AV476),IF(U475=1,1,AV476)))*AV54","v":1},{"$f":"IF(CP!$C$20=\"Não\",AW476,IF(OR(ROUND(AW476,1)=1,100%,AW476),IF(V475=1,1,AW476)))*AW54","v":1},{"$f":"IF(CP!$C$20=\"Não\",AX476,IF(OR(ROUND(AX476,1)=1,100%,AX476),IF(W475=1,1,AX476)))*AX54","v":1},{"$f":"IF(CP!$C$20=\"Não\",AY476,IF(OR(ROUND(AY476,1)=1,100%,AY476),IF(X475=1,1,AY476)))*AY54","v":1},{"$f":"IF(CP!$C$20=\"Não\",AZ476,IF(OR(ROUND(AZ476,1)=1,100%,AZ476),IF(Y475=1,1,AZ476)))*AZ54","v":1},{"$f":"IF(CP!$C$20=\"Não\",BA476,IF(OR(ROUND(BA476,1)=1,100%,BA476),IF(Z475=1,1,BA476)))*BA54","v":1},{"$f":"IF(CP!$C$20=\"Não\",BB476,IF(OR(ROUND(BB476,1)=1,100%,BB476),IF(AA475=1,1,BB476)))*BB54","v":1},{"$f":"IF(CP!$C$20=\"Não\",BC476,IF(OR(ROUND(BC476,1)=1,100%,BC476),IF(AB475=1,1,BC476)))*BC54","v":1},{"$f":"IF(CP!$C$20=\"Não\",BD476,IF(OR(ROUND(BD476,1)=1,100%,BD476),IF(AC475=1,1,BD476)))*BD54","v":1},{"$f":"IF(CP!$C$20=\"Não\",BE476,IF(OR(ROUND(BE476,1)=1,100%,BE476),IF(AD475=1,1,BE476)))*BE54","v":1},{"$f":"IF(CP!$C$20=\"Não\",BF476,IF(OR(ROUND(BF476,1)=1,100%,BF476),IF(AE475=1,1,BF476)))*BF54","v":1},{"$f":"IF(CP!$C$20=\"Não\",BG476,IF(OR(ROUND(BG476,1)=1,100%,BG476),IF(AF475=1,1,BG476)))*BG54","v":1},{"$f":"IF(CP!$C$20=\"Não\",BH476,IF(OR(ROUND(BH476,1)=1,100%,BH476),IF(AG475=1,1,BH476)))*BH54","v":1},{"$f":"IF(CP!$C$20=\"Não\",BI476,IF(OR(ROUND(BI476,1)=1,100%,BI476),IF(AH475=1,1,BI476)))*BI54","v":1},null,null,null,1.0002793816353139,0.9994315490288963,0.99969995713673387,0.99939898180446873,0.99959426562077358,0.99958338067643826,1,0.99930264759229026,0.99952863539948145,0.99937531943892333,1.0028723362962388,0.99960148447034791,1.0011522396658505,0.99956563287290423,0.9996966479599575,1.0015292645627694,0.99963237751487199,0.99941868914401977,0.99957794034890268,0.99913194444444442,0.99906241628716852,1,0.9992478941034898,0.99899396378269623]
[null,477,2044,"Fator de tratamento - driver de distribuição - contraprestação fixa",1,1,0,0,0,null,{"$f":"IF(CP!$C$20=\"Não\",AL477,IF(OR(ROUND(AL477,1)=1,100%,AL477),IF(K476=1,1,AL477)))*AL55","v":1},{"$f":"IF(CP!$C$20=\"Não\",AM477,IF(OR(ROUND(AM477,1)=1,100%,AM477),IF(L476=1,1,AM477)))*AM55","v":1},{"$f":"IF(CP!$C$20=\"Não\",AN477,IF(OR(ROUND(AN477,1)=1,100%,AN477),IF(M476=1,1,AN477)))*AN55","v":1},{"$f":"IF(CP!$C$20=\"Não\",AO477,IF(OR(ROUND(AO477,1)=1,100%,AO477),IF(N476=1,1,AO477)))*AO55","v":1},{"$f":"IF(CP!$C$20=\"Não\",AP477,IF(OR(ROUND(AP477,1)=1,100%,AP477),IF(O476=1,1,AP477)))*AP55","v":1},{"$f":"IF(CP!$C$20=\"Não\",AQ477,IF(OR(ROUND(AQ477,1)=1,100%,AQ477),IF(P476=1,1,AQ477)))*AQ55","v":1},{"$f":"IF(CP!$C$20=\"Não\",AR477,IF(OR(ROUND(AR477,1)=1,100%,AR477),IF(Q476=1,1,AR477)))*AR55","v":1},{"$f":"IF(CP!$C$20=\"Não\",AS477,IF(OR(ROUND(AS477,1)=1,100%,AS477),IF(R476=1,1,AS477)))*AS55","v":1},{"$f":"IF(CP!$C$20=\"Não\",AT477,IF(OR(ROUND(AT477,1)=1,100%,AT477),IF(S476=1,1,AT477)))*AT55","v":1},{"$f":"IF(CP!$C$20=\"Não\",AU477,IF(OR(ROUND(AU477,1)=1,100%,AU477),IF(T476=1,1,AU477)))*AU55","v":1},{"$f":"IF(CP!$C$20=\"Não\",AV477,IF(OR(ROUND(AV477,1)=1,100%,AV477),IF(U476=1,1,AV477)))*AV55","v":1},{"$f":"IF(CP!$C$20=\"Não\",AW477,IF(OR(ROUND(AW477,1)=1,100%,AW477),IF(V476=1,1,AW477)))*AW55","v":1},{"$f":"IF(CP!$C$20=\"Não\",AX477,IF(OR(ROUND(AX477,1)=1,100%,AX477),IF(W476=1,1,AX477)))*AX55","v":1},{"$f":"IF(CP!$C$20=\"Não\",AY477,IF(OR(ROUND(AY477,1)=1,100%,AY477),IF(X476=1,1,AY477)))*AY55","v":1},{"$f":"IF(CP!$C$20=\"Não\",AZ477,IF(OR(ROUND(AZ477,1)=1,100%,AZ477),IF(Y476=1,1,AZ477)))*AZ55","v":1},{"$f":"IF(CP!$C$20=\"Não\",BA477,IF(OR(ROUND(BA477,1)=1,100%,BA477),IF(Z476=1,1,BA477)))*BA55","v":1},{"$f":"IF(CP!$C$20=\"Não\",BB477,IF(OR(ROUND(BB477,1)=1,100%,BB477),IF(AA476=1,1,BB477)))*BB55","v":1},{"$f":"IF(CP!$C$20=\"Não\",BC477,IF(OR(ROUND(BC477,1)=1,100%,BC477),IF(AB476=1,1,BC477)))*BC55","v":1},{"$f":"IF(CP!$C$20=\"Não\",BD477,IF(OR(ROUND(BD477,1)=1,100%,BD477),IF(AC476=1,1,BD477)))*BD55","v":1},{"$f":"IF(CP!$C$20=\"Não\",BE477,IF(OR(ROUND(BE477,1)=1,100%,BE477),IF(AD476=1,1,BE477)))*BE55","v":1},{"$f":"IF(CP!$C$20=\"Não\",BF477,IF(OR(ROUND(BF477,1)=1,100%,BF477),IF(AE476=1,1,BF477)))*BF55","v":1},{"$f":"IF(CP!$C$20=\"Não\",BG477,IF(OR(ROUND(BG477,1)=1,100%,BG477),IF(AF476=1,1,BG477)))*BG55","v":1},{"$f":"IF(CP!$C$20=\"Não\",BH477,IF(OR(ROUND(BH477,1)=1,100%,BH477),IF(AG476=1,1,BH477)))*BH55","v":1},{"$f":"IF(CP!$C$20=\"Não\",BI477,IF(OR(ROUND(BI477,1)=1,100%,BI477),IF(AH476=1,1,BI477)))*BI55","v":1},null,null,null,0.99888247345874459,0.99810516342965416,0.99897128161165882,0.99766663524087862,0.99837706248309444,0.99848502064159372,1,0.99732122801076872,0.99835022389818528,0.99750127775569308,1.0027947055855297,0.99846820593289998,1.0004961031894635,0.99774129093910169,0.9986349158198089,1.0006951202558043,0.99856293028540877,0.99774742043307663,0.99831176139561062,0.99652777777777779,0.99705330833110095,0.99903938520653213,0.99759326113116731,1]
[null,478,2045,"Fator de tratamento - driver de distribuição - contraprestação fixa",1,1,0,0,0,null,{"$f":"IF(CP!$C$20=\"Não\",AL478,IF(OR(ROUND(AL478,1)=1,100%,AL478),IF(K477=1,1,AL478)))*AL56","v":1},{"$f":"IF(CP!$C$20=\"Não\",AM478,IF(OR(ROUND(AM478,1)=1,100%,AM478),IF(L477=1,1,AM478)))*AM56","v":1},{"$f":"IF(CP!$C$20=\"Não\",AN478,IF(OR(ROUND(AN478,1)=1,100%,AN478),IF(M477=1,1,AN478)))*AN56","v":1},{"$f":"IF(CP!$C$20=\"Não\",AO478,IF(OR(ROUND(AO478,1)=1,100%,AO478),IF(N477=1,1,AO478)))*AO56","v":1},{"$f":"IF(CP!$C$20=\"Não\",AP478,IF(OR(ROUND(AP478,1)=1,100%,AP478),IF(O477=1,1,AP478)))*AP56","v":1},{"$f":"IF(CP!$C$20=\"Não\",AQ478,IF(OR(ROUND(AQ478,1)=1,100%,AQ478),IF(P477=1,1,AQ478)))*AQ56","v":1},{"$f":"IF(CP!$C$20=\"Não\",AR478,IF(OR(ROUND(AR478,1)=1,100%,AR478),IF(Q477=1,1,AR478)))*AR56","v":1},{"$f":"IF(CP!$C$20=\"Não\",AS478,IF(OR(ROUND(AS478,1)=1,100%,AS478),IF(R477=1,1,AS478)))*AS56","v":1},{"$f":"IF(CP!$C$20=\"Não\",AT478,IF(OR(ROUND(AT478,1)=1,100%,AT478),IF(S477=1,1,AT478)))*AT56","v":1},{"$f":"IF(CP!$C$20=\"Não\",AU478,IF(OR(ROUND(AU478,1)=1,100%,AU478),IF(T477=1,1,AU478)))*AU56","v":1},{"$f":"IF(CP!$C$20=\"Não\",AV478,IF(OR(ROUND(AV478,1)=1,100%,AV478),IF(U477=1,1,AV478)))*AV56","v":1},{"$f":"IF(CP!$C$20=\"Não\",AW478,IF(OR(ROUND(AW478,1)=1,100%,AW478),IF(V477=1,1,AW478)))*AW56","v":1},{"$f":"IF(CP!$C$20=\"Não\",AX478,IF(OR(ROUND(AX478,1)=1,100%,AX478),IF(W477=1,1,AX478)))*AX56","v":1},{"$f":"IF(CP!$C$20=\"Não\",AY478,IF(OR(ROUND(AY478,1)=1,100%,AY478),IF(X477=1,1,AY478)))*AY56","v":1},{"$f":"IF(CP!$C$20=\"Não\",AZ478,IF(OR(ROUND(AZ478,1)=1,100%,AZ478),IF(Y477=1,1,AZ478)))*AZ56","v":1},{"$f":"IF(CP!$C$20=\"Não\",BA478,IF(OR(ROUND(BA478,1)=1,100%,BA478),IF(Z477=1,1,BA478)))*BA56","v":1},{"$f":"IF(CP!$C$20=\"Não\",BB478,IF(OR(ROUND(BB478,1)=1,100%,BB478),IF(AA477=1,1,BB478)))*BB56","v":1},{"$f":"IF(CP!$C$20=\"Não\",BC478,IF(OR(ROUND(BC478,1)=1,100%,BC478),IF(AB477=1,1,BC478)))*BC56","v":1},{"$f":"IF(CP!$C$20=\"Não\",BD478,IF(OR(ROUND(BD478,1)=1,100%,BD478),IF(AC477=1,1,BD478)))*BD56","v":1},{"$f":"IF(CP!$C$20=\"Não\",BE478,IF(OR(ROUND(BE478,1)=1,100%,BE478),IF(AD477=1,1,BE478)))*BE56","v":1},{"$f":"IF(CP!$C$20=\"Não\",BF478,IF(OR(ROUND(BF478,1)=1,100%,BF478),IF(AE477=1,1,BF478)))*BF56","v":1},{"$f":"IF(CP!$C$20=\"Não\",BG478,IF(OR(ROUND(BG478,1)=1,100%,BG478),IF(AF477=1,1,BG478)))*BG56","v":1},{"$f":"IF(CP!$C$20=\"Não\",BH478,IF(OR(ROUND(BH478,1)=1,100%,BH478),IF(AG477=1,1,BH478)))*BH56","v":1},{"$f":"IF(CP!$C$20=\"Não\",BI478,IF(OR(ROUND(BI478,1)=1,100%,BI478),IF(AH477=1,1,BI478)))*BI56","v":1},null,null,null,0.99692680201154782,0.99621032685930844,0.99785683669095582,0.99519185443574998,0.99675412496618876,0.99693216679922736,0.99975056123721628,0.99446811791960998,0.99670044779637046,0.99477539894372191,1.0020572138337926,0.99683678298338685,0.99934386352361293,0.99526539831465555,0.9972698316396178,0.99916585569303484,0.99705902011897596,0.99534951315215814,0.99634214969048962,0.9921875,0.99410661666220201,0.99807877041306436,0.99518652226233451,1]
[null,479,2046,"Fator de tratamento - driver de distribuição - contraprestação fixa",1,1.0000000000000002,0,0,0,null,{"$f":"IF(CP!$C$20=\"Não\",AL479,IF(OR(ROUND(AL479,1)=1,100%,AL479),IF(K478=1,1,AL479)))*AL57","v":1},{"$f":"IF(CP!$C$20=\"Não\",AM479,IF(OR(ROUND(AM479,1)=1,100%,AM479),IF(L478=1,1,AM479)))*AM57","v":1},{"$f":"IF(CP!$C$20=\"Não\",AN479,IF(OR(ROUND(AN479,1)=1,100%,AN479),IF(M478=1,1,AN479)))*AN57","v":1},{"$f":"IF(CP!$C$20=\"Não\",AO479,IF(OR(ROUND(AO479,1)=1,100%,AO479),IF(N478=1,1,AO479)))*AO57","v":1},{"$f":"IF(CP!$C$20=\"Não\",AP479,IF(OR(ROUND(AP479,1)=1,100%,AP479),IF(O478=1,1,AP479)))*AP57","v":1},{"$f":"IF(CP!$C$20=\"Não\",AQ479,IF(OR(ROUND(AQ479,1)=1,100%,AQ479),IF(P478=1,1,AQ479)))*AQ57","v":1},{"$f":"IF(CP!$C$20=\"Não\",AR479,IF(OR(ROUND(AR479,1)=1,100%,AR479),IF(Q478=1,1,AR479)))*AR57","v":1},{"$f":"IF(CP!$C$20=\"Não\",AS479,IF(OR(ROUND(AS479,1)=1,100%,AS479),IF(R478=1,1,AS479)))*AS57","v":1},{"$f":"IF(CP!$C$20=\"Não\",AT479,IF(OR(ROUND(AT479,1)=1,100%,AT479),IF(S478=1,1,AT479)))*AT57","v":1},{"$f":"IF(CP!$C$20=\"Não\",AU479,IF(OR(ROUND(AU479,1)=1,100%,AU479),IF(T478=1,1,AU479)))*AU57","v":1},{"$f":"IF(CP!$C$20=\"Não\",AV479,IF(OR(ROUND(AV479,1)=1,100%,AV479),IF(U478=1,1,AV479)))*AV57","v":1},{"$f":"IF(CP!$C$20=\"Não\",AW479,IF(OR(ROUND(AW479,1)=1,100%,AW479),IF(V478=1,1,AW479)))*AW57","v":1},{"$f":"IF(CP!$C$20=\"Não\",AX479,IF(OR(ROUND(AX479,1)=1,100%,AX479),IF(W478=1,1,AX479)))*AX57","v":1},{"$f":"IF(CP!$C$20=\"Não\",AY479,IF(OR(ROUND(AY479,1)=1,100%,AY479),IF(X478=1,1,AY479)))*AY57","v":1},{"$f":"IF(CP!$C$20=\"Não\",AZ479,IF(OR(ROUND(AZ479,1)=1,100%,AZ479),IF(Y478=1,1,AZ479)))*AZ57","v":1},{"$f":"IF(CP!$C$20=\"Não\",BA479,IF(OR(ROUND(BA479,1)=1,100%,BA479),IF(Z478=1,1,BA479)))*BA57","v":1},{"$f":"IF(CP!$C$20=\"Não\",BB479,IF(OR(ROUND(BB479,1)=1,100%,BB479),IF(AA478=1,1,BB479)))*BB57","v":1},{"$f":"IF(CP!$C$20=\"Não\",BC479,IF(OR(ROUND(BC479,1)=1,100%,BC479),IF(AB478=1,1,BC479)))*BC57","v":1},{"$f":"IF(CP!$C$20=\"Não\",BD479,IF(OR(ROUND(BD479,1)=1,100%,BD479),IF(AC478=1,1,BD479)))*BD57","v":1},{"$f":"IF(CP!$C$20=\"Não\",BE479,IF(OR(ROUND(BE479,1)=1,100%,BE479),IF(AD478=1,1,BE479)))*BE57","v":1},{"$f":"IF(CP!$C$20=\"Não\",BF479,IF(OR(ROUND(BF479,1)=1,100%,BF479),IF(AE478=1,1,BF479)))*BF57","v":1},{"$f":"IF(CP!$C$20=\"Não\",BG479,IF(OR(ROUND(BG479,1)=1,100%,BG479),IF(AF478=1,1,BG479)))*BG57","v":1},{"$f":"IF(CP!$C$20=\"Não\",BH479,IF(OR(ROUND(BH479,1)=1,100%,BH479),IF(AG478=1,1,BH479)))*BH57","v":1},{"$f":"IF(CP!$C$20=\"Não\",BI479,IF(OR(ROUND(BI479,1)=1,100%,BI479),IF(AH478=1,1,BI479)))*BI57","v":1},null,null,null,0.99413298565840935,0.99365229748934158,0.99635662237462497,0.99195107004808147,0.9945902082769813,0.99484907018141877,0.99975056123721628,0.99074331731881415,0.99457930709403719,0.9912544721449259,1.0008539378178007,0.99471966923211042,0.99771152399699137,0.99196420814872732,0.99560139541938419,0.99694147087446128,0.99508722678965311,0.99200697573027175,0.99395047833427119,0.98611111111111116,0.99008840075006699,0.99711815561959649,0.99202767749699161,0.99899396378269623]
[null,480,2047,"Fator de tratamento - driver de distribuição - contraprestação fixa",1,1,0,0,0,null,{"$f":"IF(CP!$C$20=\"Não\",AL480,IF(OR(ROUND(AL480,1)=1,100%,AL480),IF(K479=1,1,AL480)))*AL58","v":1},{"$f":"IF(CP!$C$20=\"Não\",AM480,IF(OR(ROUND(AM480,1)=1,100%,AM480),IF(L479=1,1,AM480)))*AM58","v":1},{"$f":"IF(CP!$C$20=\"Não\",AN480,IF(OR(ROUND(AN480,1)=1,100%,AN480),IF(M479=1,1,AN480)))*AN58","v":1},{"$f":"IF(CP!$C$20=\"Não\",AO480,IF(OR(ROUND(AO480,1)=1,100%,AO480),IF(N479=1,1,AO480)))*AO58","v":1},{"$f":"IF(CP!$C$20=\"Não\",AP480,IF(OR(ROUND(AP480,1)=1,100%,AP480),IF(O479=1,1,AP480)))*AP58","v":1},{"$f":"IF(CP!$C$20=\"Não\",AQ480,IF(OR(ROUND(AQ480,1)=1,100%,AQ480),IF(P479=1,1,AQ480)))*AQ58","v":1},{"$f":"IF(CP!$C$20=\"Não\",AR480,IF(OR(ROUND(AR480,1)=1,100%,AR480),IF(Q479=1,1,AR480)))*AR58","v":1},{"$f":"IF(CP!$C$20=\"Não\",AS480,IF(OR(ROUND(AS480,1)=1,100%,AS480),IF(R479=1,1,AS480)))*AS58","v":1},{"$f":"IF(CP!$C$20=\"Não\",AT480,IF(OR(ROUND(AT480,1)=1,100%,AT480),IF(S479=1,1,AT480)))*AT58","v":1},{"$f":"IF(CP!$C$20=\"Não\",AU480,IF(OR(ROUND(AU480,1)=1,100%,AU480),IF(T479=1,1,AU480)))*AU58","v":1},{"$f":"IF(CP!$C$20=\"Não\",AV480,IF(OR(ROUND(AV480,1)=1,100%,AV480),IF(U479=1,1,AV480)))*AV58","v":1},{"$f":"IF(CP!$C$20=\"Não\",AW480,IF(OR(ROUND(AW480,1)=1,100%,AW480),IF(V479=1,1,AW480)))*AW58","v":1},{"$f":"IF(CP!$C$20=\"Não\",AX480,IF(OR(ROUND(AX480,1)=1,100%,AX480),IF(W479=1,1,AX480)))*AX58","v":1},{"$f":"IF(CP!$C$20=\"Não\",AY480,IF(OR(ROUND(AY480,1)=1,100%,AY480),IF(X479=1,1,AY480)))*AY58","v":1},{"$f":"IF(CP!$C$20=\"Não\",AZ480,IF(OR(ROUND(AZ480,1)=1,100%,AZ480),IF(Y479=1,1,AZ480)))*AZ58","v":1},{"$f":"IF(CP!$C$20=\"Não\",BA480,IF(OR(ROUND(BA480,1)=1,100%,BA480),IF(Z479=1,1,BA480)))*BA58","v":1},{"$f":"IF(CP!$C$20=\"Não\",BB480,IF(OR(ROUND(BB480,1)=1,100%,BB480),IF(AA479=1,1,BB480)))*BB58","v":1},{"$f":"IF(CP!$C$20=\"Não\",BC480,IF(OR(ROUND(BC480,1)=1,100%,BC480),IF(AB479=1,1,BC480)))*BC58","v":1},{"$f":"IF(CP!$C$20=\"Não\",BD480,IF(OR(ROUND(BD480,1)=1,100%,BD480),IF(AC479=1,1,BD480)))*BD58","v":1},{"$f":"IF(CP!$C$20=\"Não\",BE480,IF(OR(ROUND(BE480,1)=1,100%,BE480),IF(AD479=1,1,BE480)))*BE58","v":1},{"$f":"IF(CP!$C$20=\"Não\",BF480,IF(OR(ROUND(BF480,1)=1,100%,BF480),IF(AE479=1,1,BF480)))*BF58","v":1},{"$f":"IF(CP!$C$20=\"Não\",BG480,IF(OR(ROUND(BG480,1)=1,100%,BG480),IF(AF479=1,1,BG480)))*BG58","v":1},{"$f":"IF(CP!$C$20=\"Não\",BH480,IF(OR(ROUND(BH480,1)=1,100%,BH480),IF(AG479=1,1,BH480)))*BH58","v":1},{"$f":"IF(CP!$C$20=\"Não\",BI480,IF(OR(ROUND(BI480,1)=1,100%,BI480),IF(AH479=1,1,BI480)))*BI58","v":1},null,null,null,0.99059415161110076,0.99052581714827093,0.9946420917273896,0.98793249740737255,0.99188531241547195,0.99231147975608835,0.99950112247443257,0.98614012089676839,0.99151543719066693,0.98693849735930494,0.99910724682684471,0.99209195745846723,0.99555107462352166,0.98788115715402658,0.99332625511906569,0.99416098985124424,0.99264755029744001,0.98808312745240512,0.99099606077658975,0.97916666666666663,0.98540048218590948,0.99567723342939485,0.9881167268351384,0.99798792756539234]
[null,481,2048,"Fator de tratamento - driver de distribuição - contraprestação fixa",1,1,0,0,0,null,{"$f":"IF(CP!$C$20=\"Não\",AL481,IF(OR(ROUND(AL481,1)=1,100%,AL481),IF(K480=1,1,AL481)))*AL59","v":1},{"$f":"IF(CP!$C$20=\"Não\",AM481,IF(OR(ROUND(AM481,1)=1,100%,AM481),IF(L480=1,1,AM481)))*AM59","v":1},{"$f":"IF(CP!$C$20=\"Não\",AN481,IF(OR(ROUND(AN481,1)=1,100%,AN481),IF(M480=1,1,AN481)))*AN59","v":1},{"$f":"IF(CP!$C$20=\"Não\",AO481,IF(OR(ROUND(AO481,1)=1,100%,AO481),IF(N480=1,1,AO481)))*AO59","v":1},{"$f":"IF(CP!$C$20=\"Não\",AP481,IF(OR(ROUND(AP481,1)=1,100%,AP481),IF(O480=1,1,AP481)))*AP59","v":1},{"$f":"IF(CP!$C$20=\"Não\",AQ481,IF(OR(ROUND(AQ481,1)=1,100%,AQ481),IF(P480=1,1,AQ481)))*AQ59","v":1},{"$f":"IF(CP!$C$20=\"Não\",AR481,IF(OR(ROUND(AR481,1)=1,100%,AR481),IF(Q480=1,1,AR481)))*AR59","v":1},{"$f":"IF(CP!$C$20=\"Não\",AS481,IF(OR(ROUND(AS481,1)=1,100%,AS481),IF(R480=1,1,AS481)))*AS59","v":1},{"$f":"IF(CP!$C$20=\"Não\",AT481,IF(OR(ROUND(AT481,1)=1,100%,AT481),IF(S480=1,1,AT481)))*AT59","v":1},{"$f":"IF(CP!$C$20=\"Não\",AU481,IF(OR(ROUND(AU481,1)=1,100%,AU481),IF(T480=1,1,AU481)))*AU59","v":1},{"$f":"IF(CP!$C$20=\"Não\",AV481,IF(OR(ROUND(AV481,1)=1,100%,AV481),IF(U480=1,1,AV481)))*AV59","v":1},{"$f":"IF(CP!$C$20=\"Não\",AW481,IF(OR(ROUND(AW481,1)=1,100%,AW481),IF(V480=1,1,AW481)))*AW59","v":1},{"$f":"IF(CP!$C$20=\"Não\",AX481,IF(OR(ROUND(AX481,1)=1,100%,AX481),IF(W480=1,1,AX481)))*AX59","v":1},{"$f":"IF(CP!$C$20=\"Não\",AY481,IF(OR(ROUND(AY481,1)=1,100%,AY481),IF(X480=1,1,AY481)))*AY59","v":1},{"$f":"IF(CP!$C$20=\"Não\",AZ481,IF(OR(ROUND(AZ481,1)=1,100%,AZ481),IF(Y480=1,1,AZ481)))*AZ59","v":1},{"$f":"IF(CP!$C$20=\"Não\",BA481,IF(OR(ROUND(BA481,1)=1,100%,BA481),IF(Z480=1,1,BA481)))*BA59","v":1},{"$f":"IF(CP!$C$20=\"Não\",BB481,IF(OR(ROUND(BB481,1)=1,100%,BB481),IF(AA480=1,1,BB481)))*BB59","v":1},{"$f":"IF(CP!$C$20=\"Não\",BC481,IF(OR(ROUND(BC481,1)=1,100%,BC481),IF(AB480=1,1,BC481)))*BC59","v":1},{"$f":"IF(CP!$C$20=\"Não\",BD481,IF(OR(ROUND(BD481,1)=1,100%,BD481),IF(AC480=1,1,BD481)))*BD59","v":1},{"$f":"IF(CP!$C$20=\"Não\",BE481,IF(OR(ROUND(BE481,1)=1,100%,BE481),IF(AD480=1,1,BE481)))*BE59","v":1},{"$f":"IF(CP!$C$20=\"Não\",BF481,IF(OR(ROUND(BF481,1)=1,100%,BF481),IF(AE480=1,1,BF481)))*BF59","v":1},{"$f":"IF(CP!$C$20=\"Não\",BG481,IF(OR(ROUND(BG481,1)=1,100%,BG481),IF(AF480=1,1,BG481)))*BG59","v":1},{"$f":"IF(CP!$C$20=\"Não\",BH481,IF(OR(ROUND(BH481,1)=1,100%,BH481),IF(AG480=1,1,BH481)))*BH59","v":1},{"$f":"IF(CP!$C$20=\"Não\",BI481,IF(OR(ROUND(BI481,1)=1,100%,BI481),IF(AH480=1,1,BI481)))*BI59","v":1},null,null,null,0.98640342708139317,0.98654666035054472,0.99249892841834553,0.98315970585462431,0.98863943738166082,0.9892815210392758,0.99950112247443257,0.98066188130927912,0.9882158849870375,0.98171389630302686,0.99681714086092454,0.98896610127275897,0.99289452206058859,0.98288593519242462,0.99074776277870469,0.99068538857222299,0.98977341086825743,0.98328731289056825,0.98733821046707937,0.97222222222222221,0.97977497990892048,0.99375600384245921,0.98360409145607697,0.99698189134808857]
[null,482,2049,"Fator de tratamento - driver de distribuição - contraprestação fixa",1,1,0,0,0,null,{"$f":"IF(CP!$C$20=\"Não\",AL482,IF(OR(ROUND(AL482,1)=1,100%,AL482),IF(K481=1,1,AL482)))*AL60","v":1},{"$f":"IF(CP!$C$20=\"Não\",AM482,IF(OR(ROUND(AM482,1)=1,100%,AM482),IF(L481=1,1,AM482)))*AM60","v":1},{"$f":"IF(CP!$C$20=\"Não\",AN482,IF(OR(ROUND(AN482,1)=1,100%,AN482),IF(M481=1,1,AN482)))*AN60","v":1},{"$f":"IF(CP!$C$20=\"Não\",AO482,IF(OR(ROUND(AO482,1)=1,100%,AO482),IF(N481=1,1,AO482)))*AO60","v":1},{"$f":"IF(CP!$C$20=\"Não\",AP482,IF(OR(ROUND(AP482,1)=1,100%,AP482),IF(O481=1,1,AP482)))*AP60","v":1},{"$f":"IF(CP!$C$20=\"Não\",AQ482,IF(OR(ROUND(AQ482,1)=1,100%,AQ482),IF(P481=1,1,AQ482)))*AQ60","v":1},{"$f":"IF(CP!$C$20=\"Não\",AR482,IF(OR(ROUND(AR482,1)=1,100%,AR482),IF(Q481=1,1,AR482)))*AR60","v":1},{"$f":"IF(CP!$C$20=\"Não\",AS482,IF(OR(ROUND(AS482,1)=1,100%,AS482),IF(R481=1,1,AS482)))*AS60","v":1},{"$f":"IF(CP!$C$20=\"Não\",AT482,IF(OR(ROUND(AT482,1)=1,100%,AT482),IF(S481=1,1,AT482)))*AT60","v":1},{"$f":"IF(CP!$C$20=\"Não\",AU482,IF(OR(ROUND(AU482,1)=1,100%,AU482),IF(T481=1,1,AU482)))*AU60","v":1},{"$f":"IF(CP!$C$20=\"Não\",AV482,IF(OR(ROUND(AV482,1)=1,100%,AV482),IF(U481=1,1,AV482)))*AV60","v":1},{"$f":"IF(CP!$C$20=\"Não\",AW482,IF(OR(ROUND(AW482,1)=1,100%,AW482),IF(V481=1,1,AW482)))*AW60","v":1},{"$f":"IF(CP!$C$20=\"Não\",AX482,IF(OR(ROUND(AX482,1)=1,100%,AX482),IF(W481=1,1,AX482)))*AX60","v":1},{"$f":"IF(CP!$C$20=\"Não\",AY482,IF(OR(ROUND(AY482,1)=1,100%,AY482),IF(X481=1,1,AY482)))*AY60","v":1},{"$f":"IF(CP!$C$20=\"Não\",AZ482,IF(OR(ROUND(AZ482,1)=1,100%,AZ482),IF(Y481=1,1,AZ482)))*AZ60","v":1},{"$f":"IF(CP!$C$20=\"Não\",BA482,IF(OR(ROUND(BA482,1)=1,100%,BA482),IF(Z481=1,1,BA482)))*BA60","v":1},{"$f":"IF(CP!$C$20=\"Não\",BB482,IF(OR(ROUND(BB482,1)=1,100%,BB482),IF(AA481=1,1,BB482)))*BB60","v":1},{"$f":"IF(CP!$C$20=\"Não\",BC482,IF(OR(ROUND(BC482,1)=1,100%,BC482),IF(AB481=1,1,BC482)))*BC60","v":1},{"$f":"IF(CP!$C$20=\"Não\",BD482,IF(OR(ROUND(BD482,1)=1,100%,BD482),IF(AC481=1,1,BD482)))*BD60","v":1},{"$f":"IF(CP!$C$20=\"Não\",BE482,IF(OR(ROUND(BE482,1)=1,100%,BE482),IF(AD481=1,1,BE482)))*BE60","v":1},{"$f":"IF(CP!$C$20=\"Não\",BF482,IF(OR(ROUND(BF482,1)=1,100%,BF482),IF(AE481=1,1,BF482)))*BF60","v":1},{"$f":"IF(CP!$C$20=\"Não\",BG482,IF(OR(ROUND(BG482,1)=1,100%,BG482),IF(AF481=1,1,BG482)))*BG60","v":1},{"$f":"IF(CP!$C$20=\"Não\",BH482,IF(OR(ROUND(BH482,1)=1,100%,BH482),IF(AG481=1,1,BH482)))*BH60","v":1},{"$f":"IF(CP!$C$20=\"Não\",BI482,IF(OR(ROUND(BI482,1)=1,100%,BI482),IF(AH481=1,1,BI482)))*BI60","v":1},null,null,null,0.98146768485751534,0.98237801989578399,0.99001285897985425,0.97762091071933632,0.98498782796862316,0.98575919403098133,0.99925168371164874,0.97430859855634644,0.98420928588263024,0.97575103640184002,0.99398361992004036,0.98534210067498573,0.98972586297949972,0.97719572582746939,0.98771424237827998,0.98637564298623659,0.98639796805026403,0.97791018747275105,0.98325830050647156,0.96180555555555558,0.9730779533886954,0.99135446685878958,0.97818892900120336,0.99899396378269623]
[null,483,2050,"Fator de tratamento - driver de distribuição - contraprestação fixa",1,1,0,0,0,null,{"$f":"IF(CP!$C$20=\"Não\",AL483,IF(OR(ROUND(AL483,1)=1,100%,AL483),IF(K482=1,1,AL483)))*AL61","v":1},{"$f":"IF(CP!$C$20=\"Não\",AM483,IF(OR(ROUND(AM483,1)=1,100%,AM483),IF(L482=1,1,AM483)))*AM61","v":1},{"$f":"IF(CP!$C$20=\"Não\",AN483,IF(OR(ROUND(AN483,1)=1,100%,AN483),IF(M482=1,1,AN483)))*AN61","v":1},{"$f":"IF(CP!$C$20=\"Não\",AO483,IF(OR(ROUND(AO483,1)=1,100%,AO483),IF(N482=1,1,AO483)))*AO61","v":1},{"$f":"IF(CP!$C$20=\"Não\",AP483,IF(OR(ROUND(AP483,1)=1,100%,AP483),IF(O482=1,1,AP483)))*AP61","v":1},{"$f":"IF(CP!$C$20=\"Não\",AQ483,IF(OR(ROUND(AQ483,1)=1,100%,AQ483),IF(P482=1,1,AQ483)))*AQ61","v":1},{"$f":"IF(CP!$C$20=\"Não\",AR483,IF(OR(ROUND(AR483,1)=1,100%,AR483),IF(Q482=1,1,AR483)))*AR61","v":1},{"$f":"IF(CP!$C$20=\"Não\",AS483,IF(OR(ROUND(AS483,1)=1,100%,AS483),IF(R482=1,1,AS483)))*AS61","v":1},{"$f":"IF(CP!$C$20=\"Não\",AT483,IF(OR(ROUND(AT483,1)=1,100%,AT483),IF(S482=1,1,AT483)))*AT61","v":1},{"$f":"IF(CP!$C$20=\"Não\",AU483,IF(OR(ROUND(AU483,1)=1,100%,AU483),IF(T482=1,1,AU483)))*AU61","v":1},{"$f":"IF(CP!$C$20=\"Não\",AV483,IF(OR(ROUND(AV483,1)=1,100%,AV483),IF(U482=1,1,AV483)))*AV61","v":1},{"$f":"IF(CP!$C$20=\"Não\",AW483,IF(OR(ROUND(AW483,1)=1,100%,AW483),IF(V482=1,1,AW483)))*AW61","v":1},{"$f":"IF(CP!$C$20=\"Não\",AX483,IF(OR(ROUND(AX483,1)=1,100%,AX483),IF(W482=1,1,AX483)))*AX61","v":1},{"$f":"IF(CP!$C$20=\"Não\",AY483,IF(OR(ROUND(AY483,1)=1,100%,AY483),IF(X482=1,1,AY483)))*AY61","v":1},{"$f":"IF(CP!$C$20=\"Não\",AZ483,IF(OR(ROUND(AZ483,1)=1,100%,AZ483),IF(Y482=1,1,AZ483)))*AZ61","v":1},{"$f":"IF(CP!$C$20=\"Não\",BA483,IF(OR(ROUND(BA483,1)=1,100%,BA483),IF(Z482=1,1,BA483)))*BA61","v":1},{"$f":"IF(CP!$C$20=\"Não\",BB483,IF(OR(ROUND(BB483,1)=1,100%,BB483),IF(AA482=1,1,BB483)))*BB61","v":1},{"$f":"IF(CP!$C$20=\"Não\",BC483,IF(OR(ROUND(BC483,1)=1,100%,BC483),IF(AB482=1,1,BC483)))*BC61","v":1},{"$f":"IF(CP!$C$20=\"Não\",BD483,IF(OR(ROUND(BD483,1)=1,100%,BD483),IF(AC482=1,1,BD483)))*BD61","v":1},{"$f":"IF(CP!$C$20=\"Não\",BE483,IF(OR(ROUND(BE483,1)=1,100%,BE483),IF(AD482=1,1,BE483)))*BE61","v":1},{"$f":"IF(CP!$C$20=\"Não\",BF483,IF(OR(ROUND(BF483,1)=1,100%,BF483),IF(AE482=1,1,BF483)))*BF61","v":1},{"$f":"IF(CP!$C$20=\"Não\",BG483,IF(OR(ROUND(BG483,1)=1,100%,BG483),IF(AF482=1,1,BG483)))*BG61","v":1},{"$f":"IF(CP!$C$20=\"Não\",BH483,IF(OR(ROUND(BH483,1)=1,100%,BH483),IF(AG482=1,1,BH483)))*BH61","v":1},{"$f":"IF(CP!$C$20=\"Não\",BI483,IF(OR(ROUND(BI483,1)=1,100%,BI483),IF(AH482=1,1,BI483)))*BI61","v":1},null,null,null,0.97578692493946728,0.97745144481288493,0.98709815687955427,0.97129254266050724,0.98079523938328372,0.98178237321516493,0.99900224494886503,0.9670635093589387,0.97973132217770442,0.96893633937191204,0.99060668400419205,0.98120750205484575,0.98606110070894748,0.97068021892103207,0.98422569391779158,0.98164882524676766,0.98255464206938037,0.97166109577096349,0.97861564434440063,0.95052083333333337,0.96544334315563884,0.98895292987512007,0.97202166064981954,0.99798792756539234]
[null,484,2051,"Fator de tratamento - driver de distribuição - contraprestação fixa",1,1,0,0,0,null,{"$f":"IF(CP!$C$20=\"Não\",AL484,IF(OR(ROUND(AL484,1)=1,100%,AL484),IF(K483=1,1,AL484)))*AL62","v":1},{"$f":"IF(CP!$C$20=\"Não\",AM484,IF(OR(ROUND(AM484,1)=1,100%,AM484),IF(L483=1,1,AM484)))*AM62","v":1},{"$f":"IF(CP!$C$20=\"Não\",AN484,IF(OR(ROUND(AN484,1)=1,100%,AN484),IF(M483=1,1,AN484)))*AN62","v":1},{"$f":"IF(CP!$C$20=\"Não\",AO484,IF(OR(ROUND(AO484,1)=1,100%,AO484),IF(N483=1,1,AO484)))*AO62","v":1},{"$f":"IF(CP!$C$20=\"Não\",AP484,IF(OR(ROUND(AP484,1)=1,100%,AP484),IF(O483=1,1,AP484)))*AP62","v":1},{"$f":"IF(CP!$C$20=\"Não\",AQ484,IF(OR(ROUND(AQ484,1)=1,100%,AQ484),IF(P483=1,1,AQ484)))*AQ62","v":1},{"$f":"IF(CP!$C$20=\"Não\",AR484,IF(OR(ROUND(AR484,1)=1,100%,AR484),IF(Q483=1,1,AR484)))*AR62","v":1},{"$f":"IF(CP!$C$20=\"Não\",AS484,IF(OR(ROUND(AS484,1)=1,100%,AS484),IF(R483=1,1,AS484)))*AS62","v":1},{"$f":"IF(CP!$C$20=\"Não\",AT484,IF(OR(ROUND(AT484,1)=1,100%,AT484),IF(S483=1,1,AT484)))*AT62","v":1},{"$f":"IF(CP!$C$20=\"Não\",AU484,IF(OR(ROUND(AU484,1)=1,100%,AU484),IF(T483=1,1,AU484)))*AU62","v":1},{"$f":"IF(CP!$C$20=\"Não\",AV484,IF(OR(ROUND(AV484,1)=1,100%,AV484),IF(U483=1,1,AV484)))*AV62","v":1},{"$f":"IF(CP!$C$20=\"Não\",AW484,IF(OR(ROUND(AW484,1)=1,100%,AW484),IF(V483=1,1,AW484)))*AW62","v":1},{"$f":"IF(CP!$C$20=\"Não\",AX484,IF(OR(ROUND(AX484,1)=1,100%,AX484),IF(W483=1,1,AX484)))*AX62","v":1},{"$f":"IF(CP!$C$20=\"Não\",AY484,IF(OR(ROUND(AY484,1)=1,100%,AY484),IF(X483=1,1,AY484)))*AY62","v":1},{"$f":"IF(CP!$C$20=\"Não\",AZ484,IF(OR(ROUND(AZ484,1)=1,100%,AZ484),IF(Y483=1,1,AZ484)))*AZ62","v":1},{"$f":"IF(CP!$C$20=\"Não\",BA484,IF(OR(ROUND(BA484,1)=1,100%,BA484),IF(Z483=1,1,BA484)))*BA62","v":1},{"$f":"IF(CP!$C$20=\"Não\",BB484,IF(OR(ROUND(BB484,1)=1,100%,BB484),IF(AA483=1,1,BB484)))*BB62","v":1},{"$f":"IF(CP!$C$20=\"Não\",BC484,IF(OR(ROUND(BC484,1)=1,100%,BC484),IF(AB483=1,1,BC484)))*BC62","v":1},{"$f":"IF(CP!$C$20=\"Não\",BD484,IF(OR(ROUND(BD484,1)=1,100%,BD484),IF(AC483=1,1,BD484)))*BD62","v":1},{"$f":"IF(CP!$C$20=\"Não\",BE484,IF(OR(ROUND(BE484,1)=1,100%,BE484),IF(AD483=1,1,BE484)))*BE62","v":1},{"$f":"IF(CP!$C$20=\"Não\",BF484,IF(OR(ROUND(BF484,1)=1,100%,BF484),IF(AE483=1,1,BF484)))*BF62","v":1},{"$f":"IF(CP!$C$20=\"Não\",BG484,IF(OR(ROUND(BG484,1)=1,100%,BG484),IF(AF483=1,1,BG484)))*BG62","v":1},{"$f":"IF(CP!$C$20=\"Não\",BH484,IF(OR(ROUND(BH484,1)=1,100%,BH484),IF(AG483=1,1,BH484)))*BH62","v":1},{"$f":"IF(CP!$C$20=\"Não\",BI484,IF(OR(ROUND(BI484,1)=1,100%,BI484),IF(AH483=1,1,BI484)))*BI62","v":1},null,null,null,0.96936114732724898,0.97176693510184742,0.98396913844834977,0.96418638634863774,0.97592642683256692,0.97723743513994621,0.99900224494886503,0.95890985043802446,0.97454631157200089,0.96121301607132714,0.98672514846873427,0.97654985180203746,0.98188423192023944,0.96333941447311267,0.98028211739723947,0.97608786320033369,0.97824343292560656,0.96461270164220314,0.97341024198086668,0.93923611111111116,0.95700508974015541,0.98655139289145055,0.96525270758122739,0.99899396378269623]
[null,485,2052,"Fator de tratamento - driver de distribuição - contraprestação fixa",1,1,0,0,0,null,{"$f":"IF(CP!$C$20=\"Não\",AL485,IF(OR(ROUND(AL485,1)=1,100%,AL485),IF(K484=1,1,AL485)))*AL63","v":1},{"$f":"IF(CP!$C$20=\"Não\",AM485,IF(OR(ROUND(AM485,1)=1,100%,AM485),IF(L484=1,1,AM485)))*AM63","v":1},{"$f":"IF(CP!$C$20=\"Não\",AN485,IF(OR(ROUND(AN485,1)=1,100%,AN485),IF(M484=1,1,AN485)))*AN63","v":1},{"$f":"IF(CP!$C$20=\"Não\",AO485,IF(OR(ROUND(AO485,1)=1,100%,AO485),IF(N484=1,1,AO485)))*AO63","v":1},{"$f":"IF(CP!$C$20=\"Não\",AP485,IF(OR(ROUND(AP485,1)=1,100%,AP485),IF(O484=1,1,AP485)))*AP63","v":1},{"$f":"IF(CP!$C$20=\"Não\",AQ485,IF(OR(ROUND(AQ485,1)=1,100%,AQ485),IF(P484=1,1,AQ485)))*AQ63","v":1},{"$f":"IF(CP!$C$20=\"Não\",AR485,IF(OR(ROUND(AR485,1)=1,100%,AR485),IF(Q484=1,1,AR485)))*AR63","v":1},{"$f":"IF(CP!$C$20=\"Não\",AS485,IF(OR(ROUND(AS485,1)=1,100%,AS485),IF(R484=1,1,AS485)))*AS63","v":1},{"$f":"IF(CP!$C$20=\"Não\",AT485,IF(OR(ROUND(AT485,1)=1,100%,AT485),IF(S484=1,1,AT485)))*AT63","v":1},{"$f":"IF(CP!$C$20=\"Não\",AU485,IF(OR(ROUND(AU485,1)=1,100%,AU485),IF(T484=1,1,AU485)))*AU63","v":1},{"$f":"IF(CP!$C$20=\"Não\",AV485,IF(OR(ROUND(AV485,1)=1,100%,AV485),IF(U484=1,1,AV485)))*AV63","v":1},{"$f":"IF(CP!$C$20=\"Não\",AW485,IF(OR(ROUND(AW485,1)=1,100%,AW485),IF(V484=1,1,AW485)))*AW63","v":1},{"$f":"IF(CP!$C$20=\"Não\",AX485,IF(OR(ROUND(AX485,1)=1,100%,AX485),IF(W484=1,1,AX485)))*AX63","v":1},{"$f":"IF(CP!$C$20=\"Não\",AY485,IF(OR(ROUND(AY485,1)=1,100%,AY485),IF(X484=1,1,AY485)))*AY63","v":1},{"$f":"IF(CP!$C$20=\"Não\",AZ485,IF(OR(ROUND(AZ485,1)=1,100%,AZ485),IF(Y484=1,1,AZ485)))*AZ63","v":1},{"$f":"IF(CP!$C$20=\"Não\",BA485,IF(OR(ROUND(BA485,1)=1,100%,BA485),IF(Z484=1,1,BA485)))*BA63","v":1},{"$f":"IF(CP!$C$20=\"Não\",BB485,IF(OR(ROUND(BB485,1)=1,100%,BB485),IF(AA484=1,1,BB485)))*BB63","v":1},{"$f":"IF(CP!$C$20=\"Não\",BC485,IF(OR(ROUND(BC485,1)=1,100%,BC485),IF(AB484=1,1,BC485)))*BC63","v":1},{"$f":"IF(CP!$C$20=\"Não\",BD485,IF(OR(ROUND(BD485,1)=1,100%,BD485),IF(AC484=1,1,BD485)))*BD63","v":1},{"$f":"IF(CP!$C$20=\"Não\",BE485,IF(OR(ROUND(BE485,1)=1,100%,BE485),IF(AD484=1,1,BE485)))*BE63","v":1},{"$f":"IF(CP!$C$20=\"Não\",BF485,IF(OR(ROUND(BF485,1)=1,100%,BF485),IF(AE484=1,1,BF485)))*BF63","v":1},{"$f":"IF(CP!$C$20=\"Não\",BG485,IF(OR(ROUND(BG485,1)=1,100%,BG485),IF(AF484=1,1,BG485)))*BG63","v":1},{"$f":"IF(CP!$C$20=\"Não\",BH485,IF(OR(ROUND(BH485,1)=1,100%,BH485),IF(AG484=1,1,BH485)))*BH63","v":1},{"$f":"IF(CP!$C$20=\"Não\",BI485,IF(OR(ROUND(BI485,1)=1,100%,BI485),IF(AH484=1,1,BI485)))*BI63","v":1},null,null,null,0.96219035202086045,0.96551397441970632,0.98049721388769828,0.95627887244272647,0.9706518799026238,0.97220012877324546,0.99850336742329759,0.94983421117037858,0.96888993636577891,0.95263785564200121,0.9822613826029577,0.97138160352686242,0.9771632499559908,0.95517331248371118,0.97603518883664497,0.96983178089809541,0.97343092039302181,0.95676500508647,0.96736072031513787,0.92534722222222221,0.94749531208143589,0.98318924111431316,0.95758122743682306,0.99798792756539234]
[null,486,2053,"Fator de tratamento - driver de distribuição - contraprestação fixa",{"$f":"IFERROR(SUMPRODUCT(SUMIF($K$18:$AH$18,E$4,$K178:$AH178),SUMIF($K$18:$AH$18,E$4,$K486:$AH486))/SUMIF($K$18:$AH$18,E$4,$K178:$AH178)/COUNTIF($K$18:$AH$18,E$4),0)","v":0},0,0,0,0,null,{"$f":"IF(CP!$C$20=\"Não\",AL486,IF(OR(ROUND(AL486,1)=1,100%,AL486),IF(K485=1,1,AL486)))*AL64","v":0},{"$f":"IF(CP!$C$20=\"Não\",AM486,IF(OR(ROUND(AM486,1)=1,100%,AM486),IF(L485=1,1,AM486)))*AM64","v":0},{"$f":"IF(CP!$C$20=\"Não\",AN486,IF(OR(ROUND(AN486,1)=1,100%,AN486),IF(M485=1,1,AN486)))*AN64","v":0},{"$f":"IF(CP!$C$20=\"Não\",AO486,IF(OR(ROUND(AO486,1)=1,100%,AO486),IF(N485=1,1,AO486)))*AO64","v":0},{"$f":"IF(CP!$C$20=\"Não\",AP486,IF(OR(ROUND(AP486,1)=1,100%,AP486),IF(O485=1,1,AP486)))*AP64","v":0},{"$f":"IF(CP!$C$20=\"Não\",AQ486,IF(OR(ROUND(AQ486,1)=1,100%,AQ486),IF(P485=1,1,AQ486)))*AQ64","v":0},{"$f":"IF(CP!$C$20=\"Não\",AR486,IF(OR(ROUND(AR486,1)=1,100%,AR486),IF(Q485=1,1,AR486)))*AR64","v":0},{"$f":"IF(CP!$C$20=\"Não\",AS486,IF(OR(ROUND(AS486,1)=1,100%,AS486),IF(R485=1,1,AS486)))*AS64","v":0},{"$f":"IF(CP!$C$20=\"Não\",AT486,IF(OR(ROUND(AT486,1)=1,100%,AT486),IF(S485=1,1,AT486)))*AT64","v":0},{"$f":"IF(CP!$C$20=\"Não\",AU486,IF(OR(ROUND(AU486,1)=1,100%,AU486),IF(T485=1,1,AU486)))*AU64","v":0},{"$f":"IF(CP!$C$20=\"Não\",AV486,IF(OR(ROUND(AV486,1)=1,100%,AV486),IF(U485=1,1,AV486)))*AV64","v":0},{"$f":"IF(CP!$C$20=\"Não\",AW486,IF(OR(ROUND(AW486,1)=1,100%,AW486),IF(V485=1,1,AW486)))*AW64","v":0},{"$f":"IF(CP!$C$20=\"Não\",AX486,IF(OR(ROUND(AX486,1)=1,100%,AX486),IF(W485=1,1,AX486)))*AX64","v":0},{"$f":"IF(CP!$C$20=\"Não\",AY486,IF(OR(ROUND(AY486,1)=1,100%,AY486),IF(X485=1,1,AY486)))*AY64","v":0},{"$f":"IF(CP!$C$20=\"Não\",AZ486,IF(OR(ROUND(AZ486,1)=1,100%,AZ486),IF(Y485=1,1,AZ486)))*AZ64","v":0},{"$f":"IF(CP!$C$20=\"Não\",BA486,IF(OR(ROUND(BA486,1)=1,100%,BA486),IF(Z485=1,1,BA486)))*BA64","v":0},{"$f":"IF(CP!$C$20=\"Não\",BB486,IF(OR(ROUND(BB486,1)=1,100%,BB486),IF(AA485=1,1,BB486)))*BB64","v":0},{"$f":"IF(CP!$C$20=\"Não\",BC486,IF(OR(ROUND(BC486,1)=1,100%,BC486),IF(AB485=1,1,BC486)))*BC64","v":0},{"$f":"IF(CP!$C$20=\"Não\",BD486,IF(OR(ROUND(BD486,1)=1,100%,BD486),IF(AC485=1,1,BD486)))*BD64","v":0},{"$f":"IF(CP!$C$20=\"Não\",BE486,IF(OR(ROUND(BE486,1)=1,100%,BE486),IF(AD485=1,1,BE486)))*BE64","v":0},{"$f":"IF(CP!$C$20=\"Não\",BF486,IF(OR(ROUND(BF486,1)=1,100%,BF486),IF(AE485=1,1,BF486)))*BF64","v":0},{"$f":"IF(CP!$C$20=\"Não\",BG486,IF(OR(ROUND(BG486,1)=1,100%,BG486),IF(AF485=1,1,BG486)))*BG64","v":0},{"$f":"IF(CP!$C$20=\"Não\",BH486,IF(OR(ROUND(BH486,1)=1,100%,BH486),IF(AG485=1,1,BH486)))*BH64","v":0},{"$f":"IF(CP!$C$20=\"Não\",BI486,IF(OR(ROUND(BI486,1)=1,100%,BI486),IF(AH485=1,1,BI486)))*BI64","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,487,2054,"Fator de tratamento - driver de distribuição - contraprestação fixa",0,0,0,0,0,null,{"$f":"IF(CP!$C$20=\"Não\",AL487,IF(OR(ROUND(AL487,1)=1,100%,AL487),IF(K486=1,1,AL487)))*AL65","v":0},{"$f":"IF(CP!$C$20=\"Não\",AM487,IF(OR(ROUND(AM487,1)=1,100%,AM487),IF(L486=1,1,AM487)))*AM65","v":0},{"$f":"IF(CP!$C$20=\"Não\",AN487,IF(OR(ROUND(AN487,1)=1,100%,AN487),IF(M486=1,1,AN487)))*AN65","v":0},{"$f":"IF(CP!$C$20=\"Não\",AO487,IF(OR(ROUND(AO487,1)=1,100%,AO487),IF(N486=1,1,AO487)))*AO65","v":0},{"$f":"IF(CP!$C$20=\"Não\",AP487,IF(OR(ROUND(AP487,1)=1,100%,AP487),IF(O486=1,1,AP487)))*AP65","v":0},{"$f":"IF(CP!$C$20=\"Não\",AQ487,IF(OR(ROUND(AQ487,1)=1,100%,AQ487),IF(P486=1,1,AQ487)))*AQ65","v":0},{"$f":"IF(CP!$C$20=\"Não\",AR487,IF(OR(ROUND(AR487,1)=1,100%,AR487),IF(Q486=1,1,AR487)))*AR65","v":0},{"$f":"IF(CP!$C$20=\"Não\",AS487,IF(OR(ROUND(AS487,1)=1,100%,AS487),IF(R486=1,1,AS487)))*AS65","v":0},{"$f":"IF(CP!$C$20=\"Não\",AT487,IF(OR(ROUND(AT487,1)=1,100%,AT487),IF(S486=1,1,AT487)))*AT65","v":0},{"$f":"IF(CP!$C$20=\"Não\",AU487,IF(OR(ROUND(AU487,1)=1,100%,AU487),IF(T486=1,1,AU487)))*AU65","v":0},{"$f":"IF(CP!$C$20=\"Não\",AV487,IF(OR(ROUND(AV487,1)=1,100%,AV487),IF(U486=1,1,AV487)))*AV65","v":0},{"$f":"IF(CP!$C$20=\"Não\",AW487,IF(OR(ROUND(AW487,1)=1,100%,AW487),IF(V486=1,1,AW487)))*AW65","v":0},{"$f":"IF(CP!$C$20=\"Não\",AX487,IF(OR(ROUND(AX487,1)=1,100%,AX487),IF(W486=1,1,AX487)))*AX65","v":0},{"$f":"IF(CP!$C$20=\"Não\",AY487,IF(OR(ROUND(AY487,1)=1,100%,AY487),IF(X486=1,1,AY487)))*AY65","v":0},{"$f":"IF(CP!$C$20=\"Não\",AZ487,IF(OR(ROUND(AZ487,1)=1,100%,AZ487),IF(Y486=1,1,AZ487)))*AZ65","v":0},{"$f":"IF(CP!$C$20=\"Não\",BA487,IF(OR(ROUND(BA487,1)=1,100%,BA487),IF(Z486=1,1,BA487)))*BA65","v":0},{"$f":"IF(CP!$C$20=\"Não\",BB487,IF(OR(ROUND(BB487,1)=1,100%,BB487),IF(AA486=1,1,BB487)))*BB65","v":0},{"$f":"IF(CP!$C$20=\"Não\",BC487,IF(OR(ROUND(BC487,1)=1,100%,BC487),IF(AB486=1,1,BC487)))*BC65","v":0},{"$f":"IF(CP!$C$20=\"Não\",BD487,IF(OR(ROUND(BD487,1)=1,100%,BD487),IF(AC486=1,1,BD487)))*BD65","v":0},{"$f":"IF(CP!$C$20=\"Não\",BE487,IF(OR(ROUND(BE487,1)=1,100%,BE487),IF(AD486=1,1,BE487)))*BE65","v":0},{"$f":"IF(CP!$C$20=\"Não\",BF487,IF(OR(ROUND(BF487,1)=1,100%,BF487),IF(AE486=1,1,BF487)))*BF65","v":0},{"$f":"IF(CP!$C$20=\"Não\",BG487,IF(OR(ROUND(BG487,1)=1,100%,BG487),IF(AF486=1,1,BG487)))*BG65","v":0},{"$f":"IF(CP!$C$20=\"Não\",BH487,IF(OR(ROUND(BH487,1)=1,100%,BH487),IF(AG486=1,1,BH487)))*BH65","v":0},{"$f":"IF(CP!$C$20=\"Não\",BI487,IF(OR(ROUND(BI487,1)=1,100%,BI487),IF(AH486=1,1,BI487)))*BI65","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,488,2055,"Fator de tratamento - driver de distribuição - contraprestação fixa",0,0,0,0,0,null,{"$f":"IF(CP!$C$20=\"Não\",AL488,IF(OR(ROUND(AL488,1)=1,100%,AL488),IF(K487=1,1,AL488)))*AL66","v":0},{"$f":"IF(CP!$C$20=\"Não\",AM488,IF(OR(ROUND(AM488,1)=1,100%,AM488),IF(L487=1,1,AM488)))*AM66","v":0},{"$f":"IF(CP!$C$20=\"Não\",AN488,IF(OR(ROUND(AN488,1)=1,100%,AN488),IF(M487=1,1,AN488)))*AN66","v":0},{"$f":"IF(CP!$C$20=\"Não\",AO488,IF(OR(ROUND(AO488,1)=1,100%,AO488),IF(N487=1,1,AO488)))*AO66","v":0},{"$f":"IF(CP!$C$20=\"Não\",AP488,IF(OR(ROUND(AP488,1)=1,100%,AP488),IF(O487=1,1,AP488)))*AP66","v":0},{"$f":"IF(CP!$C$20=\"Não\",AQ488,IF(OR(ROUND(AQ488,1)=1,100%,AQ488),IF(P487=1,1,AQ488)))*AQ66","v":0},{"$f":"IF(CP!$C$20=\"Não\",AR488,IF(OR(ROUND(AR488,1)=1,100%,AR488),IF(Q487=1,1,AR488)))*AR66","v":0},{"$f":"IF(CP!$C$20=\"Não\",AS488,IF(OR(ROUND(AS488,1)=1,100%,AS488),IF(R487=1,1,AS488)))*AS66","v":0},{"$f":"IF(CP!$C$20=\"Não\",AT488,IF(OR(ROUND(AT488,1)=1,100%,AT488),IF(S487=1,1,AT488)))*AT66","v":0},{"$f":"IF(CP!$C$20=\"Não\",AU488,IF(OR(ROUND(AU488,1)=1,100%,AU488),IF(T487=1,1,AU488)))*AU66","v":0},{"$f":"IF(CP!$C$20=\"Não\",AV488,IF(OR(ROUND(AV488,1)=1,100%,AV488),IF(U487=1,1,AV488)))*AV66","v":0},{"$f":"IF(CP!$C$20=\"Não\",AW488,IF(OR(ROUND(AW488,1)=1,100%,AW488),IF(V487=1,1,AW488)))*AW66","v":0},{"$f":"IF(CP!$C$20=\"Não\",AX488,IF(OR(ROUND(AX488,1)=1,100%,AX488),IF(W487=1,1,AX488)))*AX66","v":0},{"$f":"IF(CP!$C$20=\"Não\",AY488,IF(OR(ROUND(AY488,1)=1,100%,AY488),IF(X487=1,1,AY488)))*AY66","v":0},{"$f":"IF(CP!$C$20=\"Não\",AZ488,IF(OR(ROUND(AZ488,1)=1,100%,AZ488),IF(Y487=1,1,AZ488)))*AZ66","v":0},{"$f":"IF(CP!$C$20=\"Não\",BA488,IF(OR(ROUND(BA488,1)=1,100%,BA488),IF(Z487=1,1,BA488)))*BA66","v":0},{"$f":"IF(CP!$C$20=\"Não\",BB488,IF(OR(ROUND(BB488,1)=1,100%,BB488),IF(AA487=1,1,BB488)))*BB66","v":0},{"$f":"IF(CP!$C$20=\"Não\",BC488,IF(OR(ROUND(BC488,1)=1,100%,BC488),IF(AB487=1,1,BC488)))*BC66","v":0},{"$f":"IF(CP!$C$20=\"Não\",BD488,IF(OR(ROUND(BD488,1)=1,100%,BD488),IF(AC487=1,1,BD488)))*BD66","v":0},{"$f":"IF(CP!$C$20=\"Não\",BE488,IF(OR(ROUND(BE488,1)=1,100%,BE488),IF(AD487=1,1,BE488)))*BE66","v":0},{"$f":"IF(CP!$C$20=\"Não\",BF488,IF(OR(ROUND(BF488,1)=1,100%,BF488),IF(AE487=1,1,BF488)))*BF66","v":0},{"$f":"IF(CP!$C$20=\"Não\",BG488,IF(OR(ROUND(BG488,1)=1,100%,BG488),IF(AF487=1,1,BG488)))*BG66","v":0},{"$f":"IF(CP!$C$20=\"Não\",BH488,IF(OR(ROUND(BH488,1)=1,100%,BH488),IF(AG487=1,1,BH488)))*BH66","v":0},{"$f":"IF(CP!$C$20=\"Não\",BI488,IF(OR(ROUND(BI488,1)=1,100%,BI488),IF(AH487=1,1,BI488)))*BI66","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,489,2056,"Fator de tratamento - driver de distribuição - contraprestação fixa",0,0,0,0,0,null,{"$f":"IF(CP!$C$20=\"Não\",AL489,IF(OR(ROUND(AL489,1)=1,100%,AL489),IF(K488=1,1,AL489)))*AL67","v":0},{"$f":"IF(CP!$C$20=\"Não\",AM489,IF(OR(ROUND(AM489,1)=1,100%,AM489),IF(L488=1,1,AM489)))*AM67","v":0},{"$f":"IF(CP!$C$20=\"Não\",AN489,IF(OR(ROUND(AN489,1)=1,100%,AN489),IF(M488=1,1,AN489)))*AN67","v":0},{"$f":"IF(CP!$C$20=\"Não\",AO489,IF(OR(ROUND(AO489,1)=1,100%,AO489),IF(N488=1,1,AO489)))*AO67","v":0},{"$f":"IF(CP!$C$20=\"Não\",AP489,IF(OR(ROUND(AP489,1)=1,100%,AP489),IF(O488=1,1,AP489)))*AP67","v":0},{"$f":"IF(CP!$C$20=\"Não\",AQ489,IF(OR(ROUND(AQ489,1)=1,100%,AQ489),IF(P488=1,1,AQ489)))*AQ67","v":0},{"$f":"IF(CP!$C$20=\"Não\",AR489,IF(OR(ROUND(AR489,1)=1,100%,AR489),IF(Q488=1,1,AR489)))*AR67","v":0},{"$f":"IF(CP!$C$20=\"Não\",AS489,IF(OR(ROUND(AS489,1)=1,100%,AS489),IF(R488=1,1,AS489)))*AS67","v":0},{"$f":"IF(CP!$C$20=\"Não\",AT489,IF(OR(ROUND(AT489,1)=1,100%,AT489),IF(S488=1,1,AT489)))*AT67","v":0},{"$f":"IF(CP!$C$20=\"Não\",AU489,IF(OR(ROUND(AU489,1)=1,100%,AU489),IF(T488=1,1,AU489)))*AU67","v":0},{"$f":"IF(CP!$C$20=\"Não\",AV489,IF(OR(ROUND(AV489,1)=1,100%,AV489),IF(U488=1,1,AV489)))*AV67","v":0},{"$f":"IF(CP!$C$20=\"Não\",AW489,IF(OR(ROUND(AW489,1)=1,100%,AW489),IF(V488=1,1,AW489)))*AW67","v":0},{"$f":"IF(CP!$C$20=\"Não\",AX489,IF(OR(ROUND(AX489,1)=1,100%,AX489),IF(W488=1,1,AX489)))*AX67","v":0},{"$f":"IF(CP!$C$20=\"Não\",AY489,IF(OR(ROUND(AY489,1)=1,100%,AY489),IF(X488=1,1,AY489)))*AY67","v":0},{"$f":"IF(CP!$C$20=\"Não\",AZ489,IF(OR(ROUND(AZ489,1)=1,100%,AZ489),IF(Y488=1,1,AZ489)))*AZ67","v":0},{"$f":"IF(CP!$C$20=\"Não\",BA489,IF(OR(ROUND(BA489,1)=1,100%,BA489),IF(Z488=1,1,BA489)))*BA67","v":0},{"$f":"IF(CP!$C$20=\"Não\",BB489,IF(OR(ROUND(BB489,1)=1,100%,BB489),IF(AA488=1,1,BB489)))*BB67","v":0},{"$f":"IF(CP!$C$20=\"Não\",BC489,IF(OR(ROUND(BC489,1)=1,100%,BC489),IF(AB488=1,1,BC489)))*BC67","v":0},{"$f":"IF(CP!$C$20=\"Não\",BD489,IF(OR(ROUND(BD489,1)=1,100%,BD489),IF(AC488=1,1,BD489)))*BD67","v":0},{"$f":"IF(CP!$C$20=\"Não\",BE489,IF(OR(ROUND(BE489,1)=1,100%,BE489),IF(AD488=1,1,BE489)))*BE67","v":0},{"$f":"IF(CP!$C$20=\"Não\",BF489,IF(OR(ROUND(BF489,1)=1,100%,BF489),IF(AE488=1,1,BF489)))*BF67","v":0},{"$f":"IF(CP!$C$20=\"Não\",BG489,IF(OR(ROUND(BG489,1)=1,100%,BG489),IF(AF488=1,1,BG489)))*BG67","v":0},{"$f":"IF(CP!$C$20=\"Não\",BH489,IF(OR(ROUND(BH489,1)=1,100%,BH489),IF(AG488=1,1,BH489)))*BH67","v":0},{"$f":"IF(CP!$C$20=\"Não\",BI489,IF(OR(ROUND(BI489,1)=1,100%,BI489),IF(AH488=1,1,BI489)))*BI67","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,490,2057,"Fator de tratamento - driver de distribuição - contraprestação fixa",0,0,0,0,0,null,{"$f":"IF(CP!$C$20=\"Não\",AL490,IF(OR(ROUND(AL490,1)=1,100%,AL490),IF(K489=1,1,AL490)))*AL68","v":0},{"$f":"IF(CP!$C$20=\"Não\",AM490,IF(OR(ROUND(AM490,1)=1,100%,AM490),IF(L489=1,1,AM490)))*AM68","v":0},{"$f":"IF(CP!$C$20=\"Não\",AN490,IF(OR(ROUND(AN490,1)=1,100%,AN490),IF(M489=1,1,AN490)))*AN68","v":0},{"$f":"IF(CP!$C$20=\"Não\",AO490,IF(OR(ROUND(AO490,1)=1,100%,AO490),IF(N489=1,1,AO490)))*AO68","v":0},{"$f":"IF(CP!$C$20=\"Não\",AP490,IF(OR(ROUND(AP490,1)=1,100%,AP490),IF(O489=1,1,AP490)))*AP68","v":0},{"$f":"IF(CP!$C$20=\"Não\",AQ490,IF(OR(ROUND(AQ490,1)=1,100%,AQ490),IF(P489=1,1,AQ490)))*AQ68","v":0},{"$f":"IF(CP!$C$20=\"Não\",AR490,IF(OR(ROUND(AR490,1)=1,100%,AR490),IF(Q489=1,1,AR490)))*AR68","v":0},{"$f":"IF(CP!$C$20=\"Não\",AS490,IF(OR(ROUND(AS490,1)=1,100%,AS490),IF(R489=1,1,AS490)))*AS68","v":0},{"$f":"IF(CP!$C$20=\"Não\",AT490,IF(OR(ROUND(AT490,1)=1,100%,AT490),IF(S489=1,1,AT490)))*AT68","v":0},{"$f":"IF(CP!$C$20=\"Não\",AU490,IF(OR(ROUND(AU490,1)=1,100%,AU490),IF(T489=1,1,AU490)))*AU68","v":0},{"$f":"IF(CP!$C$20=\"Não\",AV490,IF(OR(ROUND(AV490,1)=1,100%,AV490),IF(U489=1,1,AV490)))*AV68","v":0},{"$f":"IF(CP!$C$20=\"Não\",AW490,IF(OR(ROUND(AW490,1)=1,100%,AW490),IF(V489=1,1,AW490)))*AW68","v":0},{"$f":"IF(CP!$C$20=\"Não\",AX490,IF(OR(ROUND(AX490,1)=1,100%,AX490),IF(W489=1,1,AX490)))*AX68","v":0},{"$f":"IF(CP!$C$20=\"Não\",AY490,IF(OR(ROUND(AY490,1)=1,100%,AY490),IF(X489=1,1,AY490)))*AY68","v":0},{"$f":"IF(CP!$C$20=\"Não\",AZ490,IF(OR(ROUND(AZ490,1)=1,100%,AZ490),IF(Y489=1,1,AZ490)))*AZ68","v":0},{"$f":"IF(CP!$C$20=\"Não\",BA490,IF(OR(ROUND(BA490,1)=1,100%,BA490),IF(Z489=1,1,BA490)))*BA68","v":0},{"$f":"IF(CP!$C$20=\"Não\",BB490,IF(OR(ROUND(BB490,1)=1,100%,BB490),IF(AA489=1,1,BB490)))*BB68","v":0},{"$f":"IF(CP!$C$20=\"Não\",BC490,IF(OR(ROUND(BC490,1)=1,100%,BC490),IF(AB489=1,1,BC490)))*BC68","v":0},{"$f":"IF(CP!$C$20=\"Não\",BD490,IF(OR(ROUND(BD490,1)=1,100%,BD490),IF(AC489=1,1,BD490)))*BD68","v":0},{"$f":"IF(CP!$C$20=\"Não\",BE490,IF(OR(ROUND(BE490,1)=1,100%,BE490),IF(AD489=1,1,BE490)))*BE68","v":0},{"$f":"IF(CP!$C$20=\"Não\",BF490,IF(OR(ROUND(BF490,1)=1,100%,BF490),IF(AE489=1,1,BF490)))*BF68","v":0},{"$f":"IF(CP!$C$20=\"Não\",BG490,IF(OR(ROUND(BG490,1)=1,100%,BG490),IF(AF489=1,1,BG490)))*BG68","v":0},{"$f":"IF(CP!$C$20=\"Não\",BH490,IF(OR(ROUND(BH490,1)=1,100%,BH490),IF(AG489=1,1,BH490)))*BH68","v":0},{"$f":"IF(CP!$C$20=\"Não\",BI490,IF(OR(ROUND(BI490,1)=1,100%,BI490),IF(AH489=1,1,BI490)))*BI68","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,491,null,""]
[null,{"$f":"ROW(C492)","v":492},"Valor | R$/ano a ser multiplicado pelo atendimento",{"$f":"IF(C492=\"\",\"\",IF(AND(COUNT(C492)>0,COUNT(C453)=0),C453,D453))","v":""},{"$f":"CP!C6*(1-CP!C17)","v":287899605.28749418},{"$f":"CP!D6*(1-CP!D17)","v":0},{"$f":"CP!E6*(1-CP!E17)","v":0},{"$f":"CP!F6*(1-CP!F17)","v":0},{"$f":"CP!G6*(1-CP!G17)","v":0}]
["x",493,"Contraprestação Fixa",{"$f":"IF(C493=\"\",\"\",IF(AND(COUNT(C493)>0,COUNT(C453)=0),C453,D453))","v":""},{"$f":"SUM(E494:E528)","v":6960775597.7741165},{"$f":"SUM(F494:F528)","v":0}]
[null,494,2023,{"$f":"IF(C494=\"\",\"\",IF(AND(COUNT(C494)>0,COUNT(C493)=0),C493,D493))","v":"Contraprestação Fixa"},{"$f":"IF($C494>YEAR(E$13),0,E$492*E456)*0","v":0},{"$f":"IF($C494>YEAR(F$13),0,F$492*F456)*0","v":0},{"$f":"IF($C494>YEAR(G$13),0,G$492*G456)","v":0},{"$f":"IF($C494>YEAR(H$13),0,H$492*H456)","v":0},0]
[null,495,{"$f":"C494+1","v":2024},"Contraprestação Fixa",{"$f":"IF($C495>YEAR(E$13),0,E$492*E457)","v":48352151.071052305},{"$f":"IF($C495>YEAR(F$13),0,F$492*F457)","v":0},0,0,0]
[null,496,{"$f":"C495+1","v":2025},"Contraprestação Fixa",{"$f":"IF($C496>YEAR(E$13),0,E$492*E458)","v":76500279.7613841},0,0,0,0]
[null,497,{"$f":"C496+1","v":2026},"Contraprestação Fixa",100567360.31655444,0,0,0,0]
[null,498,2027,"Contraprestação Fixa",123289621.71675102,0,0,0,0]
[null,499,2028,"Contraprestação Fixa",146150312.66889572,0,0,0,0]
[null,500,2029,"Contraprestação Fixa",169159114.40415636,0,0,0,0]
[null,501,2030,"Contraprestação Fixa",192246749.59232298,0,0,0,0]
[null,502,2031,"Contraprestação Fixa",215407680.98806262,0,0,0,0]
[null,503,2032,"Contraprestação Fixa",238635253.20490167,0,0,0,0]
[null,504,2033,"Contraprestação Fixa",260022341.81653169,0,{"$f":"IF($C504>YEAR(G$13),0,G$492*G466)","v":0},0,0]
[null,505,2034,"Contraprestação Fixa",264433125.04101115,0,0,0,0]
[null,506,2035,"Contraprestação Fixa",268704430.75555515,0,0,0,0]
[null,507,2036,{"$f":"IF(C507=\"\",\"\",IF(AND(COUNT(C507)>0,COUNT(C506)=0),C506,D506))","v":"Contraprestação Fixa"},272838453.08317804,0,0,0,0]
[null,508,2037,"Contraprestação Fixa",276798131.55292279,0,0,0,0]
[null,509,2038,"Contraprestação Fixa",280653708.91751611,0,0,0,0]
[null,510,2039,"Contraprestação Fixa",284322014.14589244,0,0,0,0]
[null,511,2040,"Contraprestação Fixa",287899605.28749418,0,0,0,0]
[null,512,2041,"Contraprestação Fixa",287899605.28749418,0,0,0,0]
[null,513,2042,"Contraprestação Fixa",287899605.28749418,0,0,0,0]
[null,514,2043,"Contraprestação Fixa",287899605.28749418,0,{"$f":"IF($C514>YEAR(G$13),0,G$492*G476)","v":0},0,0]
[null,515,2044,"Contraprestação Fixa",{"$f":"IF($C515>YEAR(E$13),0,E$492*E477)","v":287899605.28749418},0,0,0,0]
[null,516,2045,"Contraprestação Fixa",287899605.28749418,0,0,0,0]
[null,517,2046,"Contraprestação Fixa",287899605.28749418,0,0,0,0]
[null,518,2047,"Contraprestação Fixa",287899605.28749418,0,0,0,0]
[null,519,2048,"Contraprestação Fixa",287899605.28749418,0,0,0,0]
[null,520,2049,"Contraprestação Fixa",287899605.28749418,0,0,0,0]
[null,521,2050,"Contraprestação Fixa",287899605.28749418,0,0,0,0]
[null,522,2051,"Contraprestação Fixa",287899605.28749418,0,0,0,0]
[null,523,2052,"Contraprestação Fixa",287899605.28749418,0,0,0,0]
[null,524,2053,"Contraprestação Fixa",0,0,{"$f":"IF($C524>YEAR(G$13),0,G$492*G486)","v":0},0,0]
[null,525,2054,"Contraprestação Fixa",0,0,0,0,0]
[null,526,2055,"Contraprestação Fixa",0,0,0,0,0]
[null,527,2056,"Contraprestação Fixa",0,0,0,0,0]
[null,528,2057,"Contraprestação Fixa",0,0,0,0,0]
[null,529,null,""]
[null,530,"Valor por volume tratado | R$/m3","",{"$f":"CP!C7*(1-CP!C18)","v":3.72543257991294},{"$f":"CP!D7*(1-CP!D18)","v":0},{"$f":"CP!E7*(1-CP!E18)","v":0},{"$f":"CP!F7*(1-CP!F18)","v":0},{"$f":"CP!G7*(1-CP!G18)","v":0}]
["x",531,"Contraprestação Variável","",{"$f":"SUM(E532:E566)","v":3655081532.320539},{"$f":"SUM(F532:F566)","v":0}]
[null,532,{"$f":"C494","v":2023},"Contraprestação Variável",{"$f":"IF($C532>YEAR(E$13),0,E$530*E338)","v":38876769.419480681},0,0,0,0]
[null,533,{"$f":"C532+1","v":2024},"Contraprestação Variável",46158285.816339411,0,0,0,0]
[null,534,2025,"Contraprestação Variável",55156556.861145496,0,0,0,0]
[null,535,2026,"Contraprestação Variável",64918580.672412083,0,0,0,0]
[null,536,2027,"Contraprestação Variável",74285538.393553749,0,0,0,0]
[null,{"$f":"ROW(C537)","v":537},2028,"Contraprestação Variável",83202102.046229541,0,0,0,0]
[null,538,2029,"Contraprestação Variável",92036395.420279711,0,0,0,0]
[null,539,2030,"Contraprestação Variável",100921558.78417994,0,0,0,0]
[null,540,2031,"Contraprestação Variável",109847115.10828871,0,0,0,0]
[null,541,2032,"Contraprestação Variável",118804127.57187375,0,0,0,0]
[null,542,2033,"Contraprestação Variável",{"$f":"IF($C542>YEAR(E$13),0,E$530*E348)","v":127783410.53114071},0,0,0,0]
[null,543,2034,"Contraprestação Variável",134805311.96928471,0,0,0,0]
[null,544,2035,"Contraprestação Variável",138596209.06951171,0,0,0,0]
[null,545,2036,"Contraprestação Variável",140062402.95884788,0,0,0,0]
[null,546,2037,"Contraprestação Variável",141479183.10777217,0,0,0,0]
[null,547,2038,"Contraprestação Variável",142845285.10261199,0,0,0,0]
[null,548,2039,"Contraprestação Variável",144159895.93811727,0,0,0,0]
[null,549,2040,"Contraprestação Variável",145422789.42916083,0,0,0,0]
[null,550,2041,"Contraprestação Variável",146633592.09151688,0,0,0,0]
[null,551,2042,"Contraprestação Variável",147258707.86640275,0,0,0,0]
[null,552,2043,"Contraprestação Variável",{"$f":"IF($C552>YEAR(E$13),0,E$530*E358)","v":147244823.51646814},0,0,0,0]
[null,553,2044,"Contraprestação Variável",147150325.34611985,0,0,0,0]
[null,554,2045,"Contraprestação Variável",147000478.58236435,0,0,0,0]
[null,555,2046,"Contraprestação Variável",146798482.79627758,0,0,0,0]
[null,556,2047,"Contraprestação Variável",146544709.87706298,0,0,0,0]
[null,557,2048,"Contraprestação Variável",146237860.22470766,0,0,0,0]
[null,558,2049,"Contraprestação Variável",145881282.41087669,0,0,0,0]
[null,559,2050,"Contraprestação Variável",145471531.86890027,0,0,0,0]
[null,560,2051,"Contraprestação Variável",145007942.40947345,0,0,0,0]
[null,561,2052,"Contraprestação Variável",144490277.13013813,0,0,0,0]
[null,562,2053,"Contraprestação Variável",{"$f":"IF($C562>YEAR(E$13),0,E$530*E368)","v":0},0,0,0,0]
[null,563,2054,"Contraprestação Variável",0,0,0,0,0]
[null,564,2055,"Contraprestação Variável",0,0,0,0,0]
[null,565,2056,"Contraprestação Variável",0,0,0,0,0]
[null,566,2057,{"$f":"IF(C566=\"\",\"\",IF(AND(COUNT(C566)>0,COUNT(C565)=0),C565,D565))","v":"Contraprestação Variável"},0,0,0,0,0]
[null,567,null,""]
["x",568,"Receita Tarifária Teórica CAGECE",""]
[null,569,null,""]
["x",570,"Ajuste Tarifário Real","",null,null,null,null,null,null,{"$f":"Comp_CAGECE_BF!E34","v":0}]
[null,571,2020,"Ajuste Tarifário Real",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,572,{"$f":"C571+3","v":2023},"Ajuste Tarifário Real",null,null,null,null,null,null,{"$f":"$K570","v":0},{"$f":"$K570","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$K570","v":0}]
[null,573,{"$f":"C572+1","v":2024},"Ajuste Tarifário Real",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,574,2025,"Ajuste Tarifário Real",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,575,2026,"Ajuste Tarifário Real",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,576,2027,"Ajuste Tarifário Real",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,577,2028,"Ajuste Tarifário Real",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,578,2029,"Ajuste Tarifário Real",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,579,2030,"Ajuste Tarifário Real",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,580,2031,"Ajuste Tarifário Real",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,581,2032,"Ajuste Tarifário Real",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,582,2033,"Ajuste Tarifário Real",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,583,2034,"Ajuste Tarifário Real",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,584,2035,"Ajuste Tarifário Real",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,585,2036,"Ajuste Tarifário Real",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"ROW(C586)","v":586},2037,"Ajuste Tarifário Real",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,587,2038,"Ajuste Tarifário Real",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,588,2039,"Ajuste Tarifário Real",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,589,2040,"Ajuste Tarifário Real",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,590,2041,"Ajuste Tarifário Real",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,591,2042,"Ajuste Tarifário Real",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,592,2043,"Ajuste Tarifário Real",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,593,2044,"Ajuste Tarifário Real",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,594,2045,"Ajuste Tarifário Real",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,595,2046,"Ajuste Tarifário Real",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,596,2047,"Ajuste Tarifário Real",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,597,2048,"Ajuste Tarifário Real",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,598,2049,"Ajuste Tarifário Real",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,599,2050,"Ajuste Tarifário Real",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,600,2051,"Ajuste Tarifário Real",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,601,2052,"Ajuste Tarifário Real",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,602,2053,"Ajuste Tarifário Real",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,603,2054,"Ajuste Tarifário Real",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,604,2055,"Ajuste Tarifário Real",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,605,2056,"Ajuste Tarifário Real",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,606,2057,"Ajuste Tarifário Real",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,607,null,""]
["x",608,"Ajuste Tarifário Real - Fator",""]
[null,609,2020,"Ajuste Tarifário Real - Fator",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,610,{"$f":"C609+3","v":2023},"Ajuste Tarifário Real - Fator",null,null,null,null,null,null,{"$f":"K609*(1+K572)","v":1},{"$f":"L609*(1+L572)","v":1},{"$f":"M609*(1+M572)","v":1},{"$f":"N609*(1+N572)","v":1},{"$f":"O609*(1+O572)","v":1},{"$f":"P609*(1+P572)","v":1},{"$f":"Q609*(1+Q572)","v":1},{"$f":"R609*(1+R572)","v":1},{"$f":"S609*(1+S572)","v":1},{"$f":"T609*(1+T572)","v":1},{"$f":"U609*(1+U572)","v":1},{"$f":"V609*(1+V572)","v":1},{"$f":"W609*(1+W572)","v":1},{"$f":"X609*(1+X572)","v":1},{"$f":"Y609*(1+Y572)","v":1},{"$f":"Z609*(1+Z572)","v":1},{"$f":"AA609*(1+AA572)","v":1},{"$f":"AB609*(1+AB572)","v":1},{"$f":"AC609*(1+AC572)","v":1},{"$f":"AD609*(1+AD572)","v":1},{"$f":"AE609*(1+AE572)","v":1},{"$f":"AF609*(1+AF572)","v":1},{"$f":"AG609*(1+AG572)","v":1},1]
[null,611,{"$f":"C610+1","v":2024},"Ajuste Tarifário Real - Fator",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,612,2025,"Ajuste Tarifário Real - Fator",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,613,2026,"Ajuste Tarifário Real - Fator",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,614,2027,"Ajuste Tarifário Real - Fator",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,615,2028,"Ajuste Tarifário Real - Fator",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,616,2029,"Ajuste Tarifário Real - Fator",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,617,2030,"Ajuste Tarifário Real - Fator",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,618,2031,"Ajuste Tarifário Real - Fator",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,619,2032,"Ajuste Tarifário Real - Fator",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,620,2033,{"$f":"IF(C620=\"\",\"\",IF(AND(COUNT(C620)>0,COUNT(C619)=0),C619,D619))","v":"Ajuste Tarifário Real - Fator"},null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,621,2034,"Ajuste Tarifário Real - Fator",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,622,2035,"Ajuste Tarifário Real - Fator",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,623,2036,"Ajuste Tarifário Real - Fator",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,624,2037,"Ajuste Tarifário Real - Fator",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,625,2038,"Ajuste Tarifário Real - Fator",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,626,2039,"Ajuste Tarifário Real - Fator",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,627,2040,"Ajuste Tarifário Real - Fator",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,628,2041,"Ajuste Tarifário Real - Fator",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,629,2042,"Ajuste Tarifário Real - Fator",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,630,2043,"Ajuste Tarifário Real - Fator",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,631,2044,"Ajuste Tarifário Real - Fator",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,632,2045,"Ajuste Tarifário Real - Fator",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,633,2046,"Ajuste Tarifário Real - Fator",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,634,2047,"Ajuste Tarifário Real - Fator",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,635,2048,"Ajuste Tarifário Real - Fator",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,636,2049,"Ajuste Tarifário Real - Fator",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,637,2050,"Ajuste Tarifário Real - Fator",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,638,2051,"Ajuste Tarifário Real - Fator",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,639,2052,"Ajuste Tarifário Real - Fator",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"ROW(C640)","v":640},2053,"Ajuste Tarifário Real - Fator",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,641,2054,"Ajuste Tarifário Real - Fator",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,642,2055,"Ajuste Tarifário Real - Fator",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,643,2056,"Ajuste Tarifário Real - Fator",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,644,2057,"Ajuste Tarifário Real - Fator",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,""]
["Tarifa Média Futura",{"$f":"ROW(C646)","v":646},"Tarifa Média Esgoto CAGECE",{"$f":"IF(C646=\"\",\"\",IF(AND(COUNT(C646)>0,COUNT(C644)=0),C644,D644))","v":"Ajuste Tarifário Real - Fator"}]
[null,647,2020,"Tarifa Média Esgoto CAGECE",null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$646,[64]Aquiraz!$B$2:$B$111,0),MATCH($C647,[64]Aquiraz!$B$2:$AP$2,0))","v":4.2893504755721921},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$646,[64]Barbalha!$B$2:$B$111,0),MATCH($C647,[64]Barbalha!$B$2:$AP$2,0))","v":4.0441201871501073},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$646,[64]Cascavel!$B$2:$B$111,0),MATCH($C647,[64]Cascavel!$B$2:$AP$2,0))","v":2.8625853677995847},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$646,[64]Caucaia!$B$2:$B$111,0),MATCH($C647,[64]Caucaia!$B$2:$AP$2,0))","v":3.4156610180597498},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$646,[64]Chorozinho!$B$2:$B$111,0),MATCH($C647,[64]Chorozinho!$B$2:$AP$2,0))","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$646,[64]Eusébio!$B$2:$B$111,0),MATCH($C647,[64]Eusébio!$B$2:$AP$2,0))","v":4.4933779737381343},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$646,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C647,'[64]Farias Brito'!$B$2:$AP$2,0))","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$646,[64]Fortaleza!$B$2:$B$111,0),MATCH($C647,[64]Fortaleza!$B$2:$AP$2,0))","v":4.5361627264108701},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$646,[64]Guaiúba!$B$2:$B$111,0),MATCH($C647,[64]Guaiúba!$B$2:$AP$2,0))","v":3.7491300127200908},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$646,[64]Horizonte!$B$2:$B$111,0),MATCH($C647,[64]Horizonte!$B$2:$AP$2,0))","v":2.8537869981733537},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$646,[64]Itaitinga!$B$2:$B$111,0),MATCH($C647,[64]Itaitinga!$B$2:$AP$2,0))","v":2.9436707326312601},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$646,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C647,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))","v":3.1267563605653081},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$646,[64]Maracanaú!$B$2:$B$111,0),MATCH($C647,[64]Maracanaú!$B$2:$AP$2,0))","v":5.9746802077988974},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$646,[64]Maranguape!$B$2:$B$111,0),MATCH($C647,[64]Maranguape!$B$2:$AP$2,0))","v":3.4278140790613962},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$646,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C647,'[64]Missão Velha'!$B$2:$AP$2,0))","v":3.8254538431826961},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$646,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C647,'[64]Nova Olinda'!$B$2:$AP$2,0))","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$646,[64]Pacajus!$B$2:$B$111,0),MATCH($C647,[64]Pacajus!$B$2:$AP$2,0))","v":2.0183517464380749},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$646,[64]Pacatuba!$B$2:$B$111,0),MATCH($C647,[64]Pacatuba!$B$2:$AP$2,0))","v":2.9405962081418977},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$646,[64]Paracuru!$B$2:$B$111,0),MATCH($C647,[64]Paracuru!$B$2:$AP$2,0))","v":3.7168297966837742},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$646,[64]Paraipaba!$B$2:$B$111,0),MATCH($C647,[64]Paraipaba!$B$2:$AP$2,0))","v":3.6612261269699067},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$646,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C647,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))","v":3.6559275746475959},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$646,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C647,'[64]São Luís do Curu'!$B$2:$AP$2,0))","v":3.1549151343705799},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$646,[64]Trairi!$B$2:$B$111,0),MATCH($C647,[64]Trairi!$B$2:$AP$2,0))","v":4.1244909791307283},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$646,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C647,'[64]Santana do Cariri'!$B$2:$AP$2,0))","v":0}]
[null,null,2023,null,null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$646,[64]Aquiraz!$B$2:$B$111,0),MATCH($C648,[64]Aquiraz!$B$2:$AP$2,0))","v":4.2893504755721921},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$646,[64]Barbalha!$B$2:$B$111,0),MATCH($C648,[64]Barbalha!$B$2:$AP$2,0))","v":4.0441201871501073},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$646,[64]Cascavel!$B$2:$B$111,0),MATCH($C648,[64]Cascavel!$B$2:$AP$2,0))","v":2.8625853677995847},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$646,[64]Caucaia!$B$2:$B$111,0),MATCH($C648,[64]Caucaia!$B$2:$AP$2,0))","v":3.4156610180597502},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$646,[64]Chorozinho!$B$2:$B$111,0),MATCH($C648,[64]Chorozinho!$B$2:$AP$2,0))","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$646,[64]Eusébio!$B$2:$B$111,0),MATCH($C648,[64]Eusébio!$B$2:$AP$2,0))","v":4.4933779737381334},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$646,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C648,'[64]Farias Brito'!$B$2:$AP$2,0))","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$646,[64]Fortaleza!$B$2:$B$111,0),MATCH($C648,[64]Fortaleza!$B$2:$AP$2,0))","v":4.5361627264108701},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$646,[64]Guaiúba!$B$2:$B$111,0),MATCH($C648,[64]Guaiúba!$B$2:$AP$2,0))","v":3.7491300127200908},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$646,[64]Horizonte!$B$2:$B$111,0),MATCH($C648,[64]Horizonte!$B$2:$AP$2,0))","v":2.7612057561645078},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$646,[64]Itaitinga!$B$2:$B$111,0),MATCH($C648,[64]Itaitinga!$B$2:$AP$2,0))","v":2.9436707326312601},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$646,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C648,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))","v":3.1267563605653081},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$646,[64]Maracanaú!$B$2:$B$111,0),MATCH($C648,[64]Maracanaú!$B$2:$AP$2,0))","v":5.9561920646935649},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$646,[64]Maranguape!$B$2:$B$111,0),MATCH($C648,[64]Maranguape!$B$2:$AP$2,0))","v":3.4278140790613962},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$646,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C648,'[64]Missão Velha'!$B$2:$AP$2,0))","v":3.8254538431826957},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$646,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C648,'[64]Nova Olinda'!$B$2:$AP$2,0))","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$646,[64]Pacajus!$B$2:$B$111,0),MATCH($C648,[64]Pacajus!$B$2:$AP$2,0))","v":2.0183517464380749},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$646,[64]Pacatuba!$B$2:$B$111,0),MATCH($C648,[64]Pacatuba!$B$2:$AP$2,0))","v":2.9405962081418977},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$646,[64]Paracuru!$B$2:$B$111,0),MATCH($C648,[64]Paracuru!$B$2:$AP$2,0))","v":3.7168297966837738},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$646,[64]Paraipaba!$B$2:$B$111,0),MATCH($C648,[64]Paraipaba!$B$2:$AP$2,0))","v":3.6612261269699067},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$646,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C648,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))","v":3.6502551401222121},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$646,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C648,'[64]São Luís do Curu'!$B$2:$AP$2,0))","v":3.1549151343705795},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$646,[64]Trairi!$B$2:$B$111,0),MATCH($C648,[64]Trairi!$B$2:$AP$2,0))","v":4.1244909791307283},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$646,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C648,'[64]Santana do Cariri'!$B$2:$AP$2,0))","v":3.63}]
[null,null,{"$f":"C648+1","v":2024},null,null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$646,[64]Aquiraz!$B$2:$B$111,0),MATCH($C649,[64]Aquiraz!$B$2:$AP$2,0))","v":4.2893504755721912},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$646,[64]Barbalha!$B$2:$B$111,0),MATCH($C649,[64]Barbalha!$B$2:$AP$2,0))","v":4.0441201871501073},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$646,[64]Cascavel!$B$2:$B$111,0),MATCH($C649,[64]Cascavel!$B$2:$AP$2,0))","v":2.8625853677995852},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$646,[64]Caucaia!$B$2:$B$111,0),MATCH($C649,[64]Caucaia!$B$2:$AP$2,0))","v":3.4156610180597498},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$646,[64]Chorozinho!$B$2:$B$111,0),MATCH($C649,[64]Chorozinho!$B$2:$AP$2,0))","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$646,[64]Eusébio!$B$2:$B$111,0),MATCH($C649,[64]Eusébio!$B$2:$AP$2,0))","v":4.4933779737381343},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$646,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C649,'[64]Farias Brito'!$B$2:$AP$2,0))","v":3.4810917002965924},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$646,[64]Fortaleza!$B$2:$B$111,0),MATCH($C649,[64]Fortaleza!$B$2:$AP$2,0))","v":4.5361627264108701},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$646,[64]Guaiúba!$B$2:$B$111,0),MATCH($C649,[64]Guaiúba!$B$2:$AP$2,0))","v":3.7491300127200904},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$646,[64]Horizonte!$B$2:$B$111,0),MATCH($C649,[64]Horizonte!$B$2:$AP$2,0))","v":2.7405904163415591},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$646,[64]Itaitinga!$B$2:$B$111,0),MATCH($C649,[64]Itaitinga!$B$2:$AP$2,0))","v":2.9436707326312601},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$646,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C649,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))","v":3.1267563605653081},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$646,[64]Maracanaú!$B$2:$B$111,0),MATCH($C649,[64]Maracanaú!$B$2:$AP$2,0))","v":5.795317585030455},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$646,[64]Maranguape!$B$2:$B$111,0),MATCH($C649,[64]Maranguape!$B$2:$AP$2,0))","v":3.4278140790613967},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$646,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C649,'[64]Missão Velha'!$B$2:$AP$2,0))","v":3.8254538431826961},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$646,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C649,'[64]Nova Olinda'!$B$2:$AP$2,0))","v":3.4827375113470445},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$646,[64]Pacajus!$B$2:$B$111,0),MATCH($C649,[64]Pacajus!$B$2:$AP$2,0))","v":2.0183517464380749},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$646,[64]Pacatuba!$B$2:$B$111,0),MATCH($C649,[64]Pacatuba!$B$2:$AP$2,0))","v":2.9405962081418977},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$646,[64]Paracuru!$B$2:$B$111,0),MATCH($C649,[64]Paracuru!$B$2:$AP$2,0))","v":3.7168297966837742},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$646,[64]Paraipaba!$B$2:$B$111,0),MATCH($C649,[64]Paraipaba!$B$2:$AP$2,0))","v":3.6612261269699062},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$646,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C649,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))","v":3.6321245338993622},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$646,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C649,'[64]São Luís do Curu'!$B$2:$AP$2,0))","v":3.1549151343705804},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$646,[64]Trairi!$B$2:$B$111,0),MATCH($C649,[64]Trairi!$B$2:$AP$2,0))","v":4.1244909791307283},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$646,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C649,'[64]Santana do Cariri'!$B$2:$AP$2,0))","v":3.63}]
[null,null,2025,null,null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$646,[64]Aquiraz!$B$2:$B$111,0),MATCH($C650,[64]Aquiraz!$B$2:$AP$2,0))","v":4.2893504755721912},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$646,[64]Barbalha!$B$2:$B$111,0),MATCH($C650,[64]Barbalha!$B$2:$AP$2,0))","v":4.0441201871501073},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$646,[64]Cascavel!$B$2:$B$111,0),MATCH($C650,[64]Cascavel!$B$2:$AP$2,0))","v":2.8625853677995847},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$646,[64]Caucaia!$B$2:$B$111,0),MATCH($C650,[64]Caucaia!$B$2:$AP$2,0))","v":3.4156610180597498},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$646,[64]Chorozinho!$B$2:$B$111,0),MATCH($C650,[64]Chorozinho!$B$2:$AP$2,0))","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$646,[64]Eusébio!$B$2:$B$111,0),MATCH($C650,[64]Eusébio!$B$2:$AP$2,0))","v":4.4933779737381343},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$646,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C650,'[64]Farias Brito'!$B$2:$AP$2,0))","v":3.481091700296592},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$646,[64]Fortaleza!$B$2:$B$111,0),MATCH($C650,[64]Fortaleza!$B$2:$AP$2,0))","v":4.5361627264108701},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$646,[64]Guaiúba!$B$2:$B$111,0),MATCH($C650,[64]Guaiúba!$B$2:$AP$2,0))","v":3.7491300127200913},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$646,[64]Horizonte!$B$2:$B$111,0),MATCH($C650,[64]Horizonte!$B$2:$AP$2,0))","v":2.739172472195667},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$646,[64]Itaitinga!$B$2:$B$111,0),MATCH($C650,[64]Itaitinga!$B$2:$AP$2,0))","v":2.9436707326312601},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$646,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C650,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))","v":3.1267563605653086},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$646,[64]Maracanaú!$B$2:$B$111,0),MATCH($C650,[64]Maracanaú!$B$2:$AP$2,0))","v":5.551600876958573},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$646,[64]Maranguape!$B$2:$B$111,0),MATCH($C650,[64]Maranguape!$B$2:$AP$2,0))","v":3.4278140790613958},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$646,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C650,'[64]Missão Velha'!$B$2:$AP$2,0))","v":3.8254538431826961},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$646,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C650,'[64]Nova Olinda'!$B$2:$AP$2,0))","v":3.4827375113470449},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$646,[64]Pacajus!$B$2:$B$111,0),MATCH($C650,[64]Pacajus!$B$2:$AP$2,0))","v":2.0183517464380749},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$646,[64]Pacatuba!$B$2:$B$111,0),MATCH($C650,[64]Pacatuba!$B$2:$AP$2,0))","v":2.9405962081418977},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$646,[64]Paracuru!$B$2:$B$111,0),MATCH($C650,[64]Paracuru!$B$2:$AP$2,0))","v":3.7168297966837742},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$646,[64]Paraipaba!$B$2:$B$111,0),MATCH($C650,[64]Paraipaba!$B$2:$AP$2,0))","v":3.6612261269699067},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$646,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C650,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))","v":3.6104749807536702},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$646,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C650,'[64]São Luís do Curu'!$B$2:$AP$2,0))","v":3.1549151343705795},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$646,[64]Trairi!$B$2:$B$111,0),MATCH($C650,[64]Trairi!$B$2:$AP$2,0))","v":4.1244909791307283},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$646,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C650,'[64]Santana do Cariri'!$B$2:$AP$2,0))","v":3.6300000000000003}]
[null,null,2026,null,null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$646,[64]Aquiraz!$B$2:$B$111,0),MATCH($C651,[64]Aquiraz!$B$2:$AP$2,0))","v":4.2893504755721921},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$646,[64]Barbalha!$B$2:$B$111,0),MATCH($C651,[64]Barbalha!$B$2:$AP$2,0))","v":4.0441201871501073},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$646,[64]Cascavel!$B$2:$B$111,0),MATCH($C651,[64]Cascavel!$B$2:$AP$2,0))","v":2.8625853677995843},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$646,[64]Caucaia!$B$2:$B$111,0),MATCH($C651,[64]Caucaia!$B$2:$AP$2,0))","v":3.4156610180597493},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$646,[64]Chorozinho!$B$2:$B$111,0),MATCH($C651,[64]Chorozinho!$B$2:$AP$2,0))","v":3.7025961796246647},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$646,[64]Eusébio!$B$2:$B$111,0),MATCH($C651,[64]Eusébio!$B$2:$AP$2,0))","v":4.4933779737381343},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$646,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C651,'[64]Farias Brito'!$B$2:$AP$2,0))","v":3.4810917002965924},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$646,[64]Fortaleza!$B$2:$B$111,0),MATCH($C651,[64]Fortaleza!$B$2:$AP$2,0))","v":4.5361627264108693},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$646,[64]Guaiúba!$B$2:$B$111,0),MATCH($C651,[64]Guaiúba!$B$2:$AP$2,0))","v":3.7491300127200913},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$646,[64]Horizonte!$B$2:$B$111,0),MATCH($C651,[64]Horizonte!$B$2:$AP$2,0))","v":2.7380021923224485},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$646,[64]Itaitinga!$B$2:$B$111,0),MATCH($C651,[64]Itaitinga!$B$2:$AP$2,0))","v":2.9436707326312601},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$646,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C651,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))","v":3.1267563605653086},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$646,[64]Maracanaú!$B$2:$B$111,0),MATCH($C651,[64]Maracanaú!$B$2:$AP$2,0))","v":5.3537101708233319},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$646,[64]Maranguape!$B$2:$B$111,0),MATCH($C651,[64]Maranguape!$B$2:$AP$2,0))","v":3.4278140790613962},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$646,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C651,'[64]Missão Velha'!$B$2:$AP$2,0))","v":3.8254538431826957},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$646,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C651,'[64]Nova Olinda'!$B$2:$AP$2,0))","v":3.4827375113470445},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$646,[64]Pacajus!$B$2:$B$111,0),MATCH($C651,[64]Pacajus!$B$2:$AP$2,0))","v":2.0183517464380745},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$646,[64]Pacatuba!$B$2:$B$111,0),MATCH($C651,[64]Pacatuba!$B$2:$AP$2,0))","v":2.9405962081418977},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$646,[64]Paracuru!$B$2:$B$111,0),MATCH($C651,[64]Paracuru!$B$2:$AP$2,0))","v":3.7168297966837742},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$646,[64]Paraipaba!$B$2:$B$111,0),MATCH($C651,[64]Paraipaba!$B$2:$AP$2,0))","v":3.6612261269699067},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$646,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C651,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))","v":3.5690038842936884},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$646,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C651,'[64]São Luís do Curu'!$B$2:$AP$2,0))","v":3.1549151343705799},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$646,[64]Trairi!$B$2:$B$111,0),MATCH($C651,[64]Trairi!$B$2:$AP$2,0))","v":4.1244909791307283},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$646,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C651,'[64]Santana do Cariri'!$B$2:$AP$2,0))","v":3.6300000000000003}]
[null,null,2027,null,null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$646,[64]Aquiraz!$B$2:$B$111,0),MATCH($C652,[64]Aquiraz!$B$2:$AP$2,0))","v":4.2893504755721921},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$646,[64]Barbalha!$B$2:$B$111,0),MATCH($C652,[64]Barbalha!$B$2:$AP$2,0))","v":4.0441201871501073},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$646,[64]Cascavel!$B$2:$B$111,0),MATCH($C652,[64]Cascavel!$B$2:$AP$2,0))","v":2.8625853677995852},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$646,[64]Caucaia!$B$2:$B$111,0),MATCH($C652,[64]Caucaia!$B$2:$AP$2,0))","v":3.4156610180597493},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$646,[64]Chorozinho!$B$2:$B$111,0),MATCH($C652,[64]Chorozinho!$B$2:$AP$2,0))","v":3.7025961796246651},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$646,[64]Eusébio!$B$2:$B$111,0),MATCH($C652,[64]Eusébio!$B$2:$AP$2,0))","v":4.4933779737381343},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$646,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C652,'[64]Farias Brito'!$B$2:$AP$2,0))","v":3.4810917002965924},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$646,[64]Fortaleza!$B$2:$B$111,0),MATCH($C652,[64]Fortaleza!$B$2:$AP$2,0))","v":4.5361627264108701},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$646,[64]Guaiúba!$B$2:$B$111,0),MATCH($C652,[64]Guaiúba!$B$2:$AP$2,0))","v":3.7491300127200913},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$646,[64]Horizonte!$B$2:$B$111,0),MATCH($C652,[64]Horizonte!$B$2:$AP$2,0))","v":2.7370210012121494},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$646,[64]Itaitinga!$B$2:$B$111,0),MATCH($C652,[64]Itaitinga!$B$2:$AP$2,0))","v":2.9436707326312606},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$646,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C652,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))","v":3.1267563605653086},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$646,[64]Maracanaú!$B$2:$B$111,0),MATCH($C652,[64]Maracanaú!$B$2:$AP$2,0))","v":5.1851220738617858},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$646,[64]Maranguape!$B$2:$B$111,0),MATCH($C652,[64]Maranguape!$B$2:$AP$2,0))","v":3.4278140790613962},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$646,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C652,'[64]Missão Velha'!$B$2:$AP$2,0))","v":3.8254538431826957},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$646,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C652,'[64]Nova Olinda'!$B$2:$AP$2,0))","v":3.4827375113470445},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$646,[64]Pacajus!$B$2:$B$111,0),MATCH($C652,[64]Pacajus!$B$2:$AP$2,0))","v":2.0183517464380749},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$646,[64]Pacatuba!$B$2:$B$111,0),MATCH($C652,[64]Pacatuba!$B$2:$AP$2,0))","v":2.9405962081418977},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$646,[64]Paracuru!$B$2:$B$111,0),MATCH($C652,[64]Paracuru!$B$2:$AP$2,0))","v":3.7168297966837747},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$646,[64]Paraipaba!$B$2:$B$111,0),MATCH($C652,[64]Paraipaba!$B$2:$AP$2,0))","v":3.6612261269699071},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$646,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C652,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))","v":3.5349902389647339},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$646,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C652,'[64]São Luís do Curu'!$B$2:$AP$2,0))","v":3.1549151343705804},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$646,[64]Trairi!$B$2:$B$111,0),MATCH($C652,[64]Trairi!$B$2:$AP$2,0))","v":4.1244909791307283},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$646,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C652,'[64]Santana do Cariri'!$B$2:$AP$2,0))","v":3.63}]
[null,null,2028,null,null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$646,[64]Aquiraz!$B$2:$B$111,0),MATCH($C653,[64]Aquiraz!$B$2:$AP$2,0))","v":4.2893504755721921},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$646,[64]Barbalha!$B$2:$B$111,0),MATCH($C653,[64]Barbalha!$B$2:$AP$2,0))","v":4.0441201871501073},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$646,[64]Cascavel!$B$2:$B$111,0),MATCH($C653,[64]Cascavel!$B$2:$AP$2,0))","v":2.8625853677995847},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$646,[64]Caucaia!$B$2:$B$111,0),MATCH($C653,[64]Caucaia!$B$2:$AP$2,0))","v":3.4156610180597502},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$646,[64]Chorozinho!$B$2:$B$111,0),MATCH($C653,[64]Chorozinho!$B$2:$AP$2,0))","v":3.7025961796246647},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$646,[64]Eusébio!$B$2:$B$111,0),MATCH($C653,[64]Eusébio!$B$2:$AP$2,0))","v":4.4933779737381343},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$646,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C653,'[64]Farias Brito'!$B$2:$AP$2,0))","v":3.481091700296592},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$646,[64]Fortaleza!$B$2:$B$111,0),MATCH($C653,[64]Fortaleza!$B$2:$AP$2,0))","v":4.5361627264108701},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$646,[64]Guaiúba!$B$2:$B$111,0),MATCH($C653,[64]Guaiúba!$B$2:$AP$2,0))","v":3.7491300127200908},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$646,[64]Horizonte!$B$2:$B$111,0),MATCH($C653,[64]Horizonte!$B$2:$AP$2,0))","v":2.7361860023765732},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$646,[64]Itaitinga!$B$2:$B$111,0),MATCH($C653,[64]Itaitinga!$B$2:$AP$2,0))","v":2.9436707326312597},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$646,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C653,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))","v":3.1267563605653081},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$646,[64]Maracanaú!$B$2:$B$111,0),MATCH($C653,[64]Maracanaú!$B$2:$AP$2,0))","v":5.0399203506427943},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$646,[64]Maranguape!$B$2:$B$111,0),MATCH($C653,[64]Maranguape!$B$2:$AP$2,0))","v":3.4278140790613962},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$646,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C653,'[64]Missão Velha'!$B$2:$AP$2,0))","v":3.8254538431826957},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$646,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C653,'[64]Nova Olinda'!$B$2:$AP$2,0))","v":3.4827375113470445},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$646,[64]Pacajus!$B$2:$B$111,0),MATCH($C653,[64]Pacajus!$B$2:$AP$2,0))","v":2.0183517464380745},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$646,[64]Pacatuba!$B$2:$B$111,0),MATCH($C653,[64]Pacatuba!$B$2:$AP$2,0))","v":2.9405962081418977},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$646,[64]Paracuru!$B$2:$B$111,0),MATCH($C653,[64]Paracuru!$B$2:$AP$2,0))","v":3.7168297966837742},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$646,[64]Paraipaba!$B$2:$B$111,0),MATCH($C653,[64]Paraipaba!$B$2:$AP$2,0))","v":3.6612261269699067},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$646,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C653,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))","v":3.5229188643196192},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$646,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C653,'[64]São Luís do Curu'!$B$2:$AP$2,0))","v":3.1549151343705799},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$646,[64]Trairi!$B$2:$B$111,0),MATCH($C653,[64]Trairi!$B$2:$AP$2,0))","v":4.1244909791307283},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$646,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C653,'[64]Santana do Cariri'!$B$2:$AP$2,0))","v":3.63}]
[null,null,2029,null,null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$646,[64]Aquiraz!$B$2:$B$111,0),MATCH($C654,[64]Aquiraz!$B$2:$AP$2,0))","v":4.2893504755721921},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$646,[64]Barbalha!$B$2:$B$111,0),MATCH($C654,[64]Barbalha!$B$2:$AP$2,0))","v":4.0441201871501073},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$646,[64]Cascavel!$B$2:$B$111,0),MATCH($C654,[64]Cascavel!$B$2:$AP$2,0))","v":2.8625853677995847},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$646,[64]Caucaia!$B$2:$B$111,0),MATCH($C654,[64]Caucaia!$B$2:$AP$2,0))","v":3.4156610180597498},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$646,[64]Chorozinho!$B$2:$B$111,0),MATCH($C654,[64]Chorozinho!$B$2:$AP$2,0))","v":3.7025961796246643},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$646,[64]Eusébio!$B$2:$B$111,0),MATCH($C654,[64]Eusébio!$B$2:$AP$2,0))","v":4.4933779737381343},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$646,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C654,'[64]Farias Brito'!$B$2:$AP$2,0))","v":3.4810917002965924},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$646,[64]Fortaleza!$B$2:$B$111,0),MATCH($C654,[64]Fortaleza!$B$2:$AP$2,0))","v":4.5361627264108701},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$646,[64]Guaiúba!$B$2:$B$111,0),MATCH($C654,[64]Guaiúba!$B$2:$AP$2,0))","v":3.7491300127200908},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$646,[64]Horizonte!$B$2:$B$111,0),MATCH($C654,[64]Horizonte!$B$2:$AP$2,0))","v":2.7354679392391321},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$646,[64]Itaitinga!$B$2:$B$111,0),MATCH($C654,[64]Itaitinga!$B$2:$AP$2,0))","v":2.9436707326312601},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$646,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C654,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))","v":3.1267563605653081},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$646,[64]Maracanaú!$B$2:$B$111,0),MATCH($C654,[64]Maracanaú!$B$2:$AP$2,0))","v":4.9136771714897653},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$646,[64]Maranguape!$B$2:$B$111,0),MATCH($C654,[64]Maranguape!$B$2:$AP$2,0))","v":3.4278140790613953},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$646,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C654,'[64]Missão Velha'!$B$2:$AP$2,0))","v":3.8254538431826957},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$646,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C654,'[64]Nova Olinda'!$B$2:$AP$2,0))","v":3.4827375113470445},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$646,[64]Pacajus!$B$2:$B$111,0),MATCH($C654,[64]Pacajus!$B$2:$AP$2,0))","v":2.0183517464380749},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$646,[64]Pacatuba!$B$2:$B$111,0),MATCH($C654,[64]Pacatuba!$B$2:$AP$2,0))","v":2.9405962081418981},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$646,[64]Paracuru!$B$2:$B$111,0),MATCH($C654,[64]Paracuru!$B$2:$AP$2,0))","v":3.7168297966837733},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$646,[64]Paraipaba!$B$2:$B$111,0),MATCH($C654,[64]Paraipaba!$B$2:$AP$2,0))","v":3.6612261269699067},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$646,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C654,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))","v":3.5128150710959947},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$646,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C654,'[64]São Luís do Curu'!$B$2:$AP$2,0))","v":3.1549151343705799},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$646,[64]Trairi!$B$2:$B$111,0),MATCH($C654,[64]Trairi!$B$2:$AP$2,0))","v":4.1244909791307283},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$646,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C654,'[64]Santana do Cariri'!$B$2:$AP$2,0))","v":3.63}]
[null,null,2030,null,null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$646,[64]Aquiraz!$B$2:$B$111,0),MATCH($C655,[64]Aquiraz!$B$2:$AP$2,0))","v":4.2893504755721921},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$646,[64]Barbalha!$B$2:$B$111,0),MATCH($C655,[64]Barbalha!$B$2:$AP$2,0))","v":4.0441201871501073},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$646,[64]Cascavel!$B$2:$B$111,0),MATCH($C655,[64]Cascavel!$B$2:$AP$2,0))","v":2.8625853677995847},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$646,[64]Caucaia!$B$2:$B$111,0),MATCH($C655,[64]Caucaia!$B$2:$AP$2,0))","v":3.4156610180597498},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$646,[64]Chorozinho!$B$2:$B$111,0),MATCH($C655,[64]Chorozinho!$B$2:$AP$2,0))","v":3.7025961796246647},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$646,[64]Eusébio!$B$2:$B$111,0),MATCH($C655,[64]Eusébio!$B$2:$AP$2,0))","v":4.4933779737381343},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$646,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C655,'[64]Farias Brito'!$B$2:$AP$2,0))","v":3.4810917002965924},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$646,[64]Fortaleza!$B$2:$B$111,0),MATCH($C655,[64]Fortaleza!$B$2:$AP$2,0))","v":4.5361627264108693},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$646,[64]Guaiúba!$B$2:$B$111,0),MATCH($C655,[64]Guaiúba!$B$2:$AP$2,0))","v":3.7491300127200913},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$646,[64]Horizonte!$B$2:$B$111,0),MATCH($C655,[64]Horizonte!$B$2:$AP$2,0))","v":2.7348453231197185},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$646,[64]Itaitinga!$B$2:$B$111,0),MATCH($C655,[64]Itaitinga!$B$2:$AP$2,0))","v":2.9436707326312601},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$646,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C655,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))","v":3.1267563605653081},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$646,[64]Maracanaú!$B$2:$B$111,0),MATCH($C655,[64]Maracanaú!$B$2:$AP$2,0))","v":4.8030031218143314},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$646,[64]Maranguape!$B$2:$B$111,0),MATCH($C655,[64]Maranguape!$B$2:$AP$2,0))","v":3.4278140790613958},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$646,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C655,'[64]Missão Velha'!$B$2:$AP$2,0))","v":3.8254538431826961},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$646,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C655,'[64]Nova Olinda'!$B$2:$AP$2,0))","v":3.4827375113470445},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$646,[64]Pacajus!$B$2:$B$111,0),MATCH($C655,[64]Pacajus!$B$2:$AP$2,0))","v":2.0183517464380754},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$646,[64]Pacatuba!$B$2:$B$111,0),MATCH($C655,[64]Pacatuba!$B$2:$AP$2,0))","v":2.9405962081418973},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$646,[64]Paracuru!$B$2:$B$111,0),MATCH($C655,[64]Paracuru!$B$2:$AP$2,0))","v":3.7168297966837742},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$646,[64]Paraipaba!$B$2:$B$111,0),MATCH($C655,[64]Paraipaba!$B$2:$AP$2,0))","v":3.6612261269699071},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$646,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C655,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))","v":3.5042157419857571},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$646,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C655,'[64]São Luís do Curu'!$B$2:$AP$2,0))","v":3.1549151343705799},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$646,[64]Trairi!$B$2:$B$111,0),MATCH($C655,[64]Trairi!$B$2:$AP$2,0))","v":4.1244909791307283},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$646,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C655,'[64]Santana do Cariri'!$B$2:$AP$2,0))","v":3.6300000000000003}]
[null,null,2031,null,null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$646,[64]Aquiraz!$B$2:$B$111,0),MATCH($C656,[64]Aquiraz!$B$2:$AP$2,0))","v":4.2893504755721921},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$646,[64]Barbalha!$B$2:$B$111,0),MATCH($C656,[64]Barbalha!$B$2:$AP$2,0))","v":4.0441201871501073},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$646,[64]Cascavel!$B$2:$B$111,0),MATCH($C656,[64]Cascavel!$B$2:$AP$2,0))","v":2.8625853677995847},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$646,[64]Caucaia!$B$2:$B$111,0),MATCH($C656,[64]Caucaia!$B$2:$AP$2,0))","v":3.4156610180597502},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$646,[64]Chorozinho!$B$2:$B$111,0),MATCH($C656,[64]Chorozinho!$B$2:$AP$2,0))","v":3.7025961796246647},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$646,[64]Eusébio!$B$2:$B$111,0),MATCH($C656,[64]Eusébio!$B$2:$AP$2,0))","v":4.4933779737381343},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$646,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C656,'[64]Farias Brito'!$B$2:$AP$2,0))","v":3.4810917002965924},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$646,[64]Fortaleza!$B$2:$B$111,0),MATCH($C656,[64]Fortaleza!$B$2:$AP$2,0))","v":4.5361627264108701},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$646,[64]Guaiúba!$B$2:$B$111,0),MATCH($C656,[64]Guaiúba!$B$2:$AP$2,0))","v":3.7491300127200904},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$646,[64]Horizonte!$B$2:$B$111,0),MATCH($C656,[64]Horizonte!$B$2:$AP$2,0))","v":2.7343009637402913},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$646,[64]Itaitinga!$B$2:$B$111,0),MATCH($C656,[64]Itaitinga!$B$2:$AP$2,0))","v":2.9436707326312601},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$646,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C656,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))","v":3.1267563605653081},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$646,[64]Maracanaú!$B$2:$B$111,0),MATCH($C656,[64]Maracanaú!$B$2:$AP$2,0))","v":4.7052867293554019},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$646,[64]Maranguape!$B$2:$B$111,0),MATCH($C656,[64]Maranguape!$B$2:$AP$2,0))","v":3.4278140790613958},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$646,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C656,'[64]Missão Velha'!$B$2:$AP$2,0))","v":3.8254538431826957},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$646,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C656,'[64]Nova Olinda'!$B$2:$AP$2,0))","v":3.4827375113470445},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$646,[64]Pacajus!$B$2:$B$111,0),MATCH($C656,[64]Pacajus!$B$2:$AP$2,0))","v":2.0183517464380749},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$646,[64]Pacatuba!$B$2:$B$111,0),MATCH($C656,[64]Pacatuba!$B$2:$AP$2,0))","v":2.9405962081418973},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$646,[64]Paracuru!$B$2:$B$111,0),MATCH($C656,[64]Paracuru!$B$2:$AP$2,0))","v":3.7168297966837742},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$646,[64]Paraipaba!$B$2:$B$111,0),MATCH($C656,[64]Paraipaba!$B$2:$AP$2,0))","v":3.6612261269699067},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$646,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C656,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))","v":3.4968345529917699},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$646,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C656,'[64]São Luís do Curu'!$B$2:$AP$2,0))","v":3.1549151343705799},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$646,[64]Trairi!$B$2:$B$111,0),MATCH($C656,[64]Trairi!$B$2:$AP$2,0))","v":4.1244909791307283},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$646,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C656,'[64]Santana do Cariri'!$B$2:$AP$2,0))","v":3.63}]
[null,null,2032,null,null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$646,[64]Aquiraz!$B$2:$B$111,0),MATCH($C657,[64]Aquiraz!$B$2:$AP$2,0))","v":4.2893504755721921},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$646,[64]Barbalha!$B$2:$B$111,0),MATCH($C657,[64]Barbalha!$B$2:$AP$2,0))","v":4.0441201871501073},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$646,[64]Cascavel!$B$2:$B$111,0),MATCH($C657,[64]Cascavel!$B$2:$AP$2,0))","v":2.8625853677995847},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$646,[64]Caucaia!$B$2:$B$111,0),MATCH($C657,[64]Caucaia!$B$2:$AP$2,0))","v":3.4156610180597498},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$646,[64]Chorozinho!$B$2:$B$111,0),MATCH($C657,[64]Chorozinho!$B$2:$AP$2,0))","v":3.7025961796246647},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$646,[64]Eusébio!$B$2:$B$111,0),MATCH($C657,[64]Eusébio!$B$2:$AP$2,0))","v":4.4933779737381343},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$646,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C657,'[64]Farias Brito'!$B$2:$AP$2,0))","v":3.4810917002965929},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$646,[64]Fortaleza!$B$2:$B$111,0),MATCH($C657,[64]Fortaleza!$B$2:$AP$2,0))","v":4.5361627264108693},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$646,[64]Guaiúba!$B$2:$B$111,0),MATCH($C657,[64]Guaiúba!$B$2:$AP$2,0))","v":3.7491300127200908},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$646,[64]Horizonte!$B$2:$B$111,0),MATCH($C657,[64]Horizonte!$B$2:$AP$2,0))","v":2.7338226707013602},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$646,[64]Itaitinga!$B$2:$B$111,0),MATCH($C657,[64]Itaitinga!$B$2:$AP$2,0))","v":2.9436707326312606},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$646,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C657,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))","v":3.1267563605653081},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$646,[64]Maracanaú!$B$2:$B$111,0),MATCH($C657,[64]Maracanaú!$B$2:$AP$2,0))","v":4.6184609750496195},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$646,[64]Maranguape!$B$2:$B$111,0),MATCH($C657,[64]Maranguape!$B$2:$AP$2,0))","v":3.4278140790613962},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$646,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C657,'[64]Missão Velha'!$B$2:$AP$2,0))","v":3.8254538431826961},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$646,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C657,'[64]Nova Olinda'!$B$2:$AP$2,0))","v":3.4827375113470445},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$646,[64]Pacajus!$B$2:$B$111,0),MATCH($C657,[64]Pacajus!$B$2:$AP$2,0))","v":2.0183517464380749},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$646,[64]Pacatuba!$B$2:$B$111,0),MATCH($C657,[64]Pacatuba!$B$2:$AP$2,0))","v":2.9405962081418977},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$646,[64]Paracuru!$B$2:$B$111,0),MATCH($C657,[64]Paracuru!$B$2:$AP$2,0))","v":3.7168297966837742},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$646,[64]Paraipaba!$B$2:$B$111,0),MATCH($C657,[64]Paraipaba!$B$2:$AP$2,0))","v":3.6612261269699071},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$646,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C657,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))","v":3.490439749752456},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$646,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C657,'[64]São Luís do Curu'!$B$2:$AP$2,0))","v":3.1549151343705799},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$646,[64]Trairi!$B$2:$B$111,0),MATCH($C657,[64]Trairi!$B$2:$AP$2,0))","v":4.1244909791307283},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$646,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C657,'[64]Santana do Cariri'!$B$2:$AP$2,0))","v":3.6299999999999994}]
[null,null,2033,null,null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$646,[64]Aquiraz!$B$2:$B$111,0),MATCH($C658,[64]Aquiraz!$B$2:$AP$2,0))","v":4.289350475572193},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$646,[64]Barbalha!$B$2:$B$111,0),MATCH($C658,[64]Barbalha!$B$2:$AP$2,0))","v":4.0441201871501073},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$646,[64]Cascavel!$B$2:$B$111,0),MATCH($C658,[64]Cascavel!$B$2:$AP$2,0))","v":2.8625853677995843},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$646,[64]Caucaia!$B$2:$B$111,0),MATCH($C658,[64]Caucaia!$B$2:$AP$2,0))","v":3.4156610180597493},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$646,[64]Chorozinho!$B$2:$B$111,0),MATCH($C658,[64]Chorozinho!$B$2:$AP$2,0))","v":3.7025961796246647},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$646,[64]Eusébio!$B$2:$B$111,0),MATCH($C658,[64]Eusébio!$B$2:$AP$2,0))","v":4.4933779737381343},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$646,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C658,'[64]Farias Brito'!$B$2:$AP$2,0))","v":3.4810917002965929},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$646,[64]Fortaleza!$B$2:$B$111,0),MATCH($C658,[64]Fortaleza!$B$2:$AP$2,0))","v":4.5361627264108701},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$646,[64]Guaiúba!$B$2:$B$111,0),MATCH($C658,[64]Guaiúba!$B$2:$AP$2,0))","v":3.7491300127200908},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$646,[64]Horizonte!$B$2:$B$111,0),MATCH($C658,[64]Horizonte!$B$2:$AP$2,0))","v":2.7334005663436791},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$646,[64]Itaitinga!$B$2:$B$111,0),MATCH($C658,[64]Itaitinga!$B$2:$AP$2,0))","v":2.9436707326312601},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$646,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C658,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))","v":3.1267563605653081},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$646,[64]Maracanaú!$B$2:$B$111,0),MATCH($C658,[64]Maracanaú!$B$2:$AP$2,0))","v":4.5408593848455938},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$646,[64]Maranguape!$B$2:$B$111,0),MATCH($C658,[64]Maranguape!$B$2:$AP$2,0))","v":3.4278140790613962},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$646,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C658,'[64]Missão Velha'!$B$2:$AP$2,0))","v":3.8254538431826957},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$646,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C658,'[64]Nova Olinda'!$B$2:$AP$2,0))","v":3.4827375113470445},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$646,[64]Pacajus!$B$2:$B$111,0),MATCH($C658,[64]Pacajus!$B$2:$AP$2,0))","v":2.0183517464380749},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$646,[64]Pacatuba!$B$2:$B$111,0),MATCH($C658,[64]Pacatuba!$B$2:$AP$2,0))","v":2.9405962081418977},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$646,[64]Paracuru!$B$2:$B$111,0),MATCH($C658,[64]Paracuru!$B$2:$AP$2,0))","v":3.7168297966837742},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$646,[64]Paraipaba!$B$2:$B$111,0),MATCH($C658,[64]Paraipaba!$B$2:$AP$2,0))","v":3.6612261269699067},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$646,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C658,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))","v":3.4848635704911932},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$646,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C658,'[64]São Luís do Curu'!$B$2:$AP$2,0))","v":3.1549151343705799},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$646,[64]Trairi!$B$2:$B$111,0),MATCH($C658,[64]Trairi!$B$2:$AP$2,0))","v":4.1244909791307283},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$646,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C658,'[64]Santana do Cariri'!$B$2:$AP$2,0))","v":3.63}]
[null,null,2034,null,null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$646,[64]Aquiraz!$B$2:$B$111,0),MATCH($C659,[64]Aquiraz!$B$2:$AP$2,0))","v":4.2893504755721921},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$646,[64]Barbalha!$B$2:$B$111,0),MATCH($C659,[64]Barbalha!$B$2:$AP$2,0))","v":4.0441201871501073},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$646,[64]Cascavel!$B$2:$B$111,0),MATCH($C659,[64]Cascavel!$B$2:$AP$2,0))","v":2.8625853677995847},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$646,[64]Caucaia!$B$2:$B$111,0),MATCH($C659,[64]Caucaia!$B$2:$AP$2,0))","v":3.4156610180597498},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$646,[64]Chorozinho!$B$2:$B$111,0),MATCH($C659,[64]Chorozinho!$B$2:$AP$2,0))","v":3.7025961796246647},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$646,[64]Eusébio!$B$2:$B$111,0),MATCH($C659,[64]Eusébio!$B$2:$AP$2,0))","v":4.4933779737381343},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$646,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C659,'[64]Farias Brito'!$B$2:$AP$2,0))","v":3.4810917002965924},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$646,[64]Fortaleza!$B$2:$B$111,0),MATCH($C659,[64]Fortaleza!$B$2:$AP$2,0))","v":4.5361627264108701},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$646,[64]Guaiúba!$B$2:$B$111,0),MATCH($C659,[64]Guaiúba!$B$2:$AP$2,0))","v":3.7491300127200908},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$646,[64]Horizonte!$B$2:$B$111,0),MATCH($C659,[64]Horizonte!$B$2:$AP$2,0))","v":2.7322203734625807},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$646,[64]Itaitinga!$B$2:$B$111,0),MATCH($C659,[64]Itaitinga!$B$2:$AP$2,0))","v":2.9436707326312606},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$646,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C659,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))","v":3.1267563605653077},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$646,[64]Maracanaú!$B$2:$B$111,0),MATCH($C659,[64]Maracanaú!$B$2:$AP$2,0))","v":4.4704738921853089},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$646,[64]Maranguape!$B$2:$B$111,0),MATCH($C659,[64]Maranguape!$B$2:$AP$2,0))","v":3.4278140790613962},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$646,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C659,'[64]Missão Velha'!$B$2:$AP$2,0))","v":3.8254538431826957},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$646,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C659,'[64]Nova Olinda'!$B$2:$AP$2,0))","v":3.4827375113470445},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$646,[64]Pacajus!$B$2:$B$111,0),MATCH($C659,[64]Pacajus!$B$2:$AP$2,0))","v":2.0183517464380749},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$646,[64]Pacatuba!$B$2:$B$111,0),MATCH($C659,[64]Pacatuba!$B$2:$AP$2,0))","v":2.9405962081418981},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$646,[64]Paracuru!$B$2:$B$111,0),MATCH($C659,[64]Paracuru!$B$2:$AP$2,0))","v":3.7168297966837742},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$646,[64]Paraipaba!$B$2:$B$111,0),MATCH($C659,[64]Paraipaba!$B$2:$AP$2,0))","v":3.6612261269699067},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$646,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C659,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))","v":3.4750205924865281},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$646,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C659,'[64]São Luís do Curu'!$B$2:$AP$2,0))","v":3.1549151343705804},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$646,[64]Trairi!$B$2:$B$111,0),MATCH($C659,[64]Trairi!$B$2:$AP$2,0))","v":4.1244909791307283},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$646,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C659,'[64]Santana do Cariri'!$B$2:$AP$2,0))","v":3.6300000000000003}]
[null,null,2035,null,null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$646,[64]Aquiraz!$B$2:$B$111,0),MATCH($C660,[64]Aquiraz!$B$2:$AP$2,0))","v":4.2893504755721921},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$646,[64]Barbalha!$B$2:$B$111,0),MATCH($C660,[64]Barbalha!$B$2:$AP$2,0))","v":4.0441201871501073},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$646,[64]Cascavel!$B$2:$B$111,0),MATCH($C660,[64]Cascavel!$B$2:$AP$2,0))","v":2.8625853677995847},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$646,[64]Caucaia!$B$2:$B$111,0),MATCH($C660,[64]Caucaia!$B$2:$AP$2,0))","v":3.4156610180597502},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$646,[64]Chorozinho!$B$2:$B$111,0),MATCH($C660,[64]Chorozinho!$B$2:$AP$2,0))","v":3.7025961796246647},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$646,[64]Eusébio!$B$2:$B$111,0),MATCH($C660,[64]Eusébio!$B$2:$AP$2,0))","v":4.4933779737381343},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$646,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C660,'[64]Farias Brito'!$B$2:$AP$2,0))","v":3.4810917002965924},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$646,[64]Fortaleza!$B$2:$B$111,0),MATCH($C660,[64]Fortaleza!$B$2:$AP$2,0))","v":4.5361627264108701},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$646,[64]Guaiúba!$B$2:$B$111,0),MATCH($C660,[64]Guaiúba!$B$2:$AP$2,0))","v":3.7491300127200913},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$646,[64]Horizonte!$B$2:$B$111,0),MATCH($C660,[64]Horizonte!$B$2:$AP$2,0))","v":2.7315348523675973},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$646,[64]Itaitinga!$B$2:$B$111,0),MATCH($C660,[64]Itaitinga!$B$2:$AP$2,0))","v":2.9436707326312606},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$646,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C660,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))","v":3.1267563605653077},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$646,[64]Maracanaú!$B$2:$B$111,0),MATCH($C660,[64]Maracanaú!$B$2:$AP$2,0))","v":4.4304376966695047},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$646,[64]Maranguape!$B$2:$B$111,0),MATCH($C660,[64]Maranguape!$B$2:$AP$2,0))","v":3.4278140790613958},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$646,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C660,'[64]Missão Velha'!$B$2:$AP$2,0))","v":3.8254538431826952},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$646,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C660,'[64]Nova Olinda'!$B$2:$AP$2,0))","v":3.4827375113470449},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$646,[64]Pacajus!$B$2:$B$111,0),MATCH($C660,[64]Pacajus!$B$2:$AP$2,0))","v":2.0183517464380749},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$646,[64]Pacatuba!$B$2:$B$111,0),MATCH($C660,[64]Pacatuba!$B$2:$AP$2,0))","v":2.9405962081418981},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$646,[64]Paracuru!$B$2:$B$111,0),MATCH($C660,[64]Paracuru!$B$2:$AP$2,0))","v":3.7168297966837747},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$646,[64]Paraipaba!$B$2:$B$111,0),MATCH($C660,[64]Paraipaba!$B$2:$AP$2,0))","v":3.6612261269699067},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$646,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C660,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))","v":3.4689217219256792},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$646,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C660,'[64]São Luís do Curu'!$B$2:$AP$2,0))","v":3.1549151343705804},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$646,[64]Trairi!$B$2:$B$111,0),MATCH($C660,[64]Trairi!$B$2:$AP$2,0))","v":4.1244909791307283},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$646,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C660,'[64]Santana do Cariri'!$B$2:$AP$2,0))","v":3.63}]
[null,null,2036,null,null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$646,[64]Aquiraz!$B$2:$B$111,0),MATCH($C661,[64]Aquiraz!$B$2:$AP$2,0))","v":4.2893504755721921},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$646,[64]Barbalha!$B$2:$B$111,0),MATCH($C661,[64]Barbalha!$B$2:$AP$2,0))","v":4.0441201871501073},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$646,[64]Cascavel!$B$2:$B$111,0),MATCH($C661,[64]Cascavel!$B$2:$AP$2,0))","v":2.8625853677995847},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$646,[64]Caucaia!$B$2:$B$111,0),MATCH($C661,[64]Caucaia!$B$2:$AP$2,0))","v":3.4156610180597498},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$646,[64]Chorozinho!$B$2:$B$111,0),MATCH($C661,[64]Chorozinho!$B$2:$AP$2,0))","v":3.7025961796246647},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$646,[64]Eusébio!$B$2:$B$111,0),MATCH($C661,[64]Eusébio!$B$2:$AP$2,0))","v":4.4933779737381343},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$646,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C661,'[64]Farias Brito'!$B$2:$AP$2,0))","v":3.4810917002965929},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$646,[64]Fortaleza!$B$2:$B$111,0),MATCH($C661,[64]Fortaleza!$B$2:$AP$2,0))","v":4.5361627264108693},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$646,[64]Guaiúba!$B$2:$B$111,0),MATCH($C661,[64]Guaiúba!$B$2:$AP$2,0))","v":3.7491300127200913},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$646,[64]Horizonte!$B$2:$B$111,0),MATCH($C661,[64]Horizonte!$B$2:$AP$2,0))","v":2.7312852618220198},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$646,[64]Itaitinga!$B$2:$B$111,0),MATCH($C661,[64]Itaitinga!$B$2:$AP$2,0))","v":2.9436707326312606},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$646,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C661,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))","v":3.1267563605653081},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$646,[64]Maracanaú!$B$2:$B$111,0),MATCH($C661,[64]Maracanaú!$B$2:$AP$2,0))","v":4.4171342303580623},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$646,[64]Maranguape!$B$2:$B$111,0),MATCH($C661,[64]Maranguape!$B$2:$AP$2,0))","v":3.4278140790613958},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$646,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C661,'[64]Missão Velha'!$B$2:$AP$2,0))","v":3.8254538431826952},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$646,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C661,'[64]Nova Olinda'!$B$2:$AP$2,0))","v":3.4827375113470445},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$646,[64]Pacajus!$B$2:$B$111,0),MATCH($C661,[64]Pacajus!$B$2:$AP$2,0))","v":2.0183517464380749},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$646,[64]Pacatuba!$B$2:$B$111,0),MATCH($C661,[64]Pacatuba!$B$2:$AP$2,0))","v":2.9405962081418977},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$646,[64]Paracuru!$B$2:$B$111,0),MATCH($C661,[64]Paracuru!$B$2:$AP$2,0))","v":3.7168297966837738},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$646,[64]Paraipaba!$B$2:$B$111,0),MATCH($C661,[64]Paraipaba!$B$2:$AP$2,0))","v":3.6612261269699071},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$646,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C661,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))","v":3.4662861688120854},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$646,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C661,'[64]São Luís do Curu'!$B$2:$AP$2,0))","v":3.1549151343705799},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$646,[64]Trairi!$B$2:$B$111,0),MATCH($C661,[64]Trairi!$B$2:$AP$2,0))","v":4.1244909791307283},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$646,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C661,'[64]Santana do Cariri'!$B$2:$AP$2,0))","v":3.6299999999999994}]
[null,null,2037,null,null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$646,[64]Aquiraz!$B$2:$B$111,0),MATCH($C662,[64]Aquiraz!$B$2:$AP$2,0))","v":4.2893504755721921},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$646,[64]Barbalha!$B$2:$B$111,0),MATCH($C662,[64]Barbalha!$B$2:$AP$2,0))","v":4.0441201871501073},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$646,[64]Cascavel!$B$2:$B$111,0),MATCH($C662,[64]Cascavel!$B$2:$AP$2,0))","v":2.8625853677995847},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$646,[64]Caucaia!$B$2:$B$111,0),MATCH($C662,[64]Caucaia!$B$2:$AP$2,0))","v":3.4156610180597502},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$646,[64]Chorozinho!$B$2:$B$111,0),MATCH($C662,[64]Chorozinho!$B$2:$AP$2,0))","v":3.7025961796246643},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$646,[64]Eusébio!$B$2:$B$111,0),MATCH($C662,[64]Eusébio!$B$2:$AP$2,0))","v":4.4933779737381343},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$646,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C662,'[64]Farias Brito'!$B$2:$AP$2,0))","v":3.4810917002965924},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$646,[64]Fortaleza!$B$2:$B$111,0),MATCH($C662,[64]Fortaleza!$B$2:$AP$2,0))","v":4.5361627264108701},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$646,[64]Guaiúba!$B$2:$B$111,0),MATCH($C662,[64]Guaiúba!$B$2:$AP$2,0))","v":3.7491300127200908},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$646,[64]Horizonte!$B$2:$B$111,0),MATCH($C662,[64]Horizonte!$B$2:$AP$2,0))","v":2.7310515497697145},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$646,[64]Itaitinga!$B$2:$B$111,0),MATCH($C662,[64]Itaitinga!$B$2:$AP$2,0))","v":2.9436707326312601},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$646,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C662,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))","v":3.1267563605653077},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$646,[64]Maracanaú!$B$2:$B$111,0),MATCH($C662,[64]Maracanaú!$B$2:$AP$2,0))","v":4.4044548105727586},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$646,[64]Maranguape!$B$2:$B$111,0),MATCH($C662,[64]Maranguape!$B$2:$AP$2,0))","v":3.4278140790613962},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$646,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C662,'[64]Missão Velha'!$B$2:$AP$2,0))","v":3.8254538431826952},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$646,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C662,'[64]Nova Olinda'!$B$2:$AP$2,0))","v":3.4827375113470445},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$646,[64]Pacajus!$B$2:$B$111,0),MATCH($C662,[64]Pacajus!$B$2:$AP$2,0))","v":2.0183517464380749},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$646,[64]Pacatuba!$B$2:$B$111,0),MATCH($C662,[64]Pacatuba!$B$2:$AP$2,0))","v":2.9405962081418977},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$646,[64]Paracuru!$B$2:$B$111,0),MATCH($C662,[64]Paracuru!$B$2:$AP$2,0))","v":3.7168297966837742},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$646,[64]Paraipaba!$B$2:$B$111,0),MATCH($C662,[64]Paraipaba!$B$2:$AP$2,0))","v":3.6612261269699067},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$646,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C662,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))","v":3.4637869865104713},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$646,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C662,'[64]São Luís do Curu'!$B$2:$AP$2,0))","v":3.1549151343705799},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$646,[64]Trairi!$B$2:$B$111,0),MATCH($C662,[64]Trairi!$B$2:$AP$2,0))","v":4.1244909791307283},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$646,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C662,'[64]Santana do Cariri'!$B$2:$AP$2,0))","v":3.63}]
[null,null,2038,null,null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$646,[64]Aquiraz!$B$2:$B$111,0),MATCH($C663,[64]Aquiraz!$B$2:$AP$2,0))","v":4.2893504755721921},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$646,[64]Barbalha!$B$2:$B$111,0),MATCH($C663,[64]Barbalha!$B$2:$AP$2,0))","v":4.0441201871501073},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$646,[64]Cascavel!$B$2:$B$111,0),MATCH($C663,[64]Cascavel!$B$2:$AP$2,0))","v":2.8625853677995847},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$646,[64]Caucaia!$B$2:$B$111,0),MATCH($C663,[64]Caucaia!$B$2:$AP$2,0))","v":3.4156610180597498},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$646,[64]Chorozinho!$B$2:$B$111,0),MATCH($C663,[64]Chorozinho!$B$2:$AP$2,0))","v":3.7025961796246647},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$646,[64]Eusébio!$B$2:$B$111,0),MATCH($C663,[64]Eusébio!$B$2:$AP$2,0))","v":4.4933779737381343},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$646,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C663,'[64]Farias Brito'!$B$2:$AP$2,0))","v":3.481091700296592},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$646,[64]Fortaleza!$B$2:$B$111,0),MATCH($C663,[64]Fortaleza!$B$2:$AP$2,0))","v":4.5361627264108701},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$646,[64]Guaiúba!$B$2:$B$111,0),MATCH($C663,[64]Guaiúba!$B$2:$AP$2,0))","v":3.7491300127200908},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$646,[64]Horizonte!$B$2:$B$111,0),MATCH($C663,[64]Horizonte!$B$2:$AP$2,0))","v":2.7308325501025377},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$646,[64]Itaitinga!$B$2:$B$111,0),MATCH($C663,[64]Itaitinga!$B$2:$AP$2,0))","v":2.9436707326312601},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$646,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C663,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))","v":3.1267563605653081},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$646,[64]Maracanaú!$B$2:$B$111,0),MATCH($C663,[64]Maracanaú!$B$2:$AP$2,0))","v":4.3923757227738189},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$646,[64]Maranguape!$B$2:$B$111,0),MATCH($C663,[64]Maranguape!$B$2:$AP$2,0))","v":3.4278140790613958},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$646,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C663,'[64]Missão Velha'!$B$2:$AP$2,0))","v":3.8254538431826957},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$646,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C663,'[64]Nova Olinda'!$B$2:$AP$2,0))","v":3.4827375113470445},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$646,[64]Pacajus!$B$2:$B$111,0),MATCH($C663,[64]Pacajus!$B$2:$AP$2,0))","v":2.0183517464380749},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$646,[64]Pacatuba!$B$2:$B$111,0),MATCH($C663,[64]Pacatuba!$B$2:$AP$2,0))","v":2.9405962081418977},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$646,[64]Paracuru!$B$2:$B$111,0),MATCH($C663,[64]Paracuru!$B$2:$AP$2,0))","v":3.7168297966837742},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$646,[64]Paraipaba!$B$2:$B$111,0),MATCH($C663,[64]Paraipaba!$B$2:$AP$2,0))","v":3.6612261269699071},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$646,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C663,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))","v":3.4614675276775531},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$646,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C663,'[64]São Luís do Curu'!$B$2:$AP$2,0))","v":3.1549151343705804},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$646,[64]Trairi!$B$2:$B$111,0),MATCH($C663,[64]Trairi!$B$2:$AP$2,0))","v":4.1244909791307283},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$646,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C663,'[64]Santana do Cariri'!$B$2:$AP$2,0))","v":3.6300000000000003}]
[null,null,2039,null,null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$646,[64]Aquiraz!$B$2:$B$111,0),MATCH($C664,[64]Aquiraz!$B$2:$AP$2,0))","v":4.2893504755721921},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$646,[64]Barbalha!$B$2:$B$111,0),MATCH($C664,[64]Barbalha!$B$2:$AP$2,0))","v":4.0441201871501073},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$646,[64]Cascavel!$B$2:$B$111,0),MATCH($C664,[64]Cascavel!$B$2:$AP$2,0))","v":2.8625853677995847},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$646,[64]Caucaia!$B$2:$B$111,0),MATCH($C664,[64]Caucaia!$B$2:$AP$2,0))","v":3.4156610180597498},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$646,[64]Chorozinho!$B$2:$B$111,0),MATCH($C664,[64]Chorozinho!$B$2:$AP$2,0))","v":3.7025961796246647},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$646,[64]Eusébio!$B$2:$B$111,0),MATCH($C664,[64]Eusébio!$B$2:$AP$2,0))","v":4.4933779737381343},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$646,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C664,'[64]Farias Brito'!$B$2:$AP$2,0))","v":3.4810917002965924},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$646,[64]Fortaleza!$B$2:$B$111,0),MATCH($C664,[64]Fortaleza!$B$2:$AP$2,0))","v":4.5361627264108693},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$646,[64]Guaiúba!$B$2:$B$111,0),MATCH($C664,[64]Guaiúba!$B$2:$AP$2,0))","v":3.7491300127200904},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$646,[64]Horizonte!$B$2:$B$111,0),MATCH($C664,[64]Horizonte!$B$2:$AP$2,0))","v":2.7306278107669959},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$646,[64]Itaitinga!$B$2:$B$111,0),MATCH($C664,[64]Itaitinga!$B$2:$AP$2,0))","v":2.9436707326312601},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$646,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C664,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))","v":3.1267563605653086},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$646,[64]Maracanaú!$B$2:$B$111,0),MATCH($C664,[64]Maracanaú!$B$2:$AP$2,0))","v":4.3808925150416025},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$646,[64]Maranguape!$B$2:$B$111,0),MATCH($C664,[64]Maranguape!$B$2:$AP$2,0))","v":3.4278140790613962},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$646,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C664,'[64]Missão Velha'!$B$2:$AP$2,0))","v":3.8254538431826957},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$646,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C664,'[64]Nova Olinda'!$B$2:$AP$2,0))","v":3.4827375113470445},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$646,[64]Pacajus!$B$2:$B$111,0),MATCH($C664,[64]Pacajus!$B$2:$AP$2,0))","v":2.0183517464380749},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$646,[64]Pacatuba!$B$2:$B$111,0),MATCH($C664,[64]Pacatuba!$B$2:$AP$2,0))","v":2.9405962081418981},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$646,[64]Paracuru!$B$2:$B$111,0),MATCH($C664,[64]Paracuru!$B$2:$AP$2,0))","v":3.7168297966837738},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$646,[64]Paraipaba!$B$2:$B$111,0),MATCH($C664,[64]Paraipaba!$B$2:$AP$2,0))","v":3.6612261269699071},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$646,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C664,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))","v":3.4592895183678474},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$646,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C664,'[64]São Luís do Curu'!$B$2:$AP$2,0))","v":3.1549151343705799},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$646,[64]Trairi!$B$2:$B$111,0),MATCH($C664,[64]Trairi!$B$2:$AP$2,0))","v":4.1244909791307283},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$646,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C664,'[64]Santana do Cariri'!$B$2:$AP$2,0))","v":3.63}]
[null,null,2040,null,null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$646,[64]Aquiraz!$B$2:$B$111,0),MATCH($C665,[64]Aquiraz!$B$2:$AP$2,0))","v":4.2893504755721921},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$646,[64]Barbalha!$B$2:$B$111,0),MATCH($C665,[64]Barbalha!$B$2:$AP$2,0))","v":4.0441201871501073},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$646,[64]Cascavel!$B$2:$B$111,0),MATCH($C665,[64]Cascavel!$B$2:$AP$2,0))","v":2.8625853677995847},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$646,[64]Caucaia!$B$2:$B$111,0),MATCH($C665,[64]Caucaia!$B$2:$AP$2,0))","v":3.4156610180597493},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$646,[64]Chorozinho!$B$2:$B$111,0),MATCH($C665,[64]Chorozinho!$B$2:$AP$2,0))","v":3.7025961796246643},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$646,[64]Eusébio!$B$2:$B$111,0),MATCH($C665,[64]Eusébio!$B$2:$AP$2,0))","v":4.4933779737381343},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$646,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C665,'[64]Farias Brito'!$B$2:$AP$2,0))","v":3.4810917002965929},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$646,[64]Fortaleza!$B$2:$B$111,0),MATCH($C665,[64]Fortaleza!$B$2:$AP$2,0))","v":4.5361627264108693},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$646,[64]Guaiúba!$B$2:$B$111,0),MATCH($C665,[64]Guaiúba!$B$2:$AP$2,0))","v":3.7491300127200913},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$646,[64]Horizonte!$B$2:$B$111,0),MATCH($C665,[64]Horizonte!$B$2:$AP$2,0))","v":2.7304370065536094},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$646,[64]Itaitinga!$B$2:$B$111,0),MATCH($C665,[64]Itaitinga!$B$2:$AP$2,0))","v":2.9436707326312606},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$646,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C665,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))","v":3.1267563605653077},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$646,[64]Maracanaú!$B$2:$B$111,0),MATCH($C665,[64]Maracanaú!$B$2:$AP$2,0))","v":4.3699791896085669},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$646,[64]Maranguape!$B$2:$B$111,0),MATCH($C665,[64]Maranguape!$B$2:$AP$2,0))","v":3.4278140790613962},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$646,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C665,'[64]Missão Velha'!$B$2:$AP$2,0))","v":3.8254538431826952},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$646,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C665,'[64]Nova Olinda'!$B$2:$AP$2,0))","v":3.4827375113470449},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$646,[64]Pacajus!$B$2:$B$111,0),MATCH($C665,[64]Pacajus!$B$2:$AP$2,0))","v":2.0183517464380749},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$646,[64]Pacatuba!$B$2:$B$111,0),MATCH($C665,[64]Pacatuba!$B$2:$AP$2,0))","v":2.9405962081418977},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$646,[64]Paracuru!$B$2:$B$111,0),MATCH($C665,[64]Paracuru!$B$2:$AP$2,0))","v":3.7168297966837742},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$646,[64]Paraipaba!$B$2:$B$111,0),MATCH($C665,[64]Paraipaba!$B$2:$AP$2,0))","v":3.6612261269699067},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$646,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C665,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))","v":3.4572530600306717},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$646,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C665,'[64]São Luís do Curu'!$B$2:$AP$2,0))","v":3.1549151343705799},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$646,[64]Trairi!$B$2:$B$111,0),MATCH($C665,[64]Trairi!$B$2:$AP$2,0))","v":4.1244909791307283},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$646,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C665,'[64]Santana do Cariri'!$B$2:$AP$2,0))","v":3.6299999999999994}]
[null,null,2041,null,null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$646,[64]Aquiraz!$B$2:$B$111,0),MATCH($C666,[64]Aquiraz!$B$2:$AP$2,0))","v":4.2893504755721921},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$646,[64]Barbalha!$B$2:$B$111,0),MATCH($C666,[64]Barbalha!$B$2:$AP$2,0))","v":4.0441201871501073},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$646,[64]Cascavel!$B$2:$B$111,0),MATCH($C666,[64]Cascavel!$B$2:$AP$2,0))","v":2.8625853677995847},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$646,[64]Caucaia!$B$2:$B$111,0),MATCH($C666,[64]Caucaia!$B$2:$AP$2,0))","v":3.4156610180597493},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$646,[64]Chorozinho!$B$2:$B$111,0),MATCH($C666,[64]Chorozinho!$B$2:$AP$2,0))","v":3.7025961796246647},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$646,[64]Eusébio!$B$2:$B$111,0),MATCH($C666,[64]Eusébio!$B$2:$AP$2,0))","v":4.4933779737381343},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$646,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C666,'[64]Farias Brito'!$B$2:$AP$2,0))","v":3.4810917002965924},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$646,[64]Fortaleza!$B$2:$B$111,0),MATCH($C666,[64]Fortaleza!$B$2:$AP$2,0))","v":4.5361627264108701},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$646,[64]Guaiúba!$B$2:$B$111,0),MATCH($C666,[64]Guaiúba!$B$2:$AP$2,0))","v":3.7491300127200908},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$646,[64]Horizonte!$B$2:$B$111,0),MATCH($C666,[64]Horizonte!$B$2:$AP$2,0))","v":2.7302591325956991},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$646,[64]Itaitinga!$B$2:$B$111,0),MATCH($C666,[64]Itaitinga!$B$2:$AP$2,0))","v":2.9436707326312606},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$646,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C666,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))","v":3.1267563605653081},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$646,[64]Maracanaú!$B$2:$B$111,0),MATCH($C666,[64]Maracanaú!$B$2:$AP$2,0))","v":4.359605201904035},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$646,[64]Maranguape!$B$2:$B$111,0),MATCH($C666,[64]Maranguape!$B$2:$AP$2,0))","v":3.4278140790613962},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$646,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C666,'[64]Missão Velha'!$B$2:$AP$2,0))","v":3.8254538431826952},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$646,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C666,'[64]Nova Olinda'!$B$2:$AP$2,0))","v":3.4827375113470449},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$646,[64]Pacajus!$B$2:$B$111,0),MATCH($C666,[64]Pacajus!$B$2:$AP$2,0))","v":2.0183517464380749},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$646,[64]Pacatuba!$B$2:$B$111,0),MATCH($C666,[64]Pacatuba!$B$2:$AP$2,0))","v":2.9405962081418977},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$646,[64]Paracuru!$B$2:$B$111,0),MATCH($C666,[64]Paracuru!$B$2:$AP$2,0))","v":3.7168297966837742},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$646,[64]Paraipaba!$B$2:$B$111,0),MATCH($C666,[64]Paraipaba!$B$2:$AP$2,0))","v":3.6612261269699062},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$646,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C666,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))","v":3.4553474815305405},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$646,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C666,'[64]São Luís do Curu'!$B$2:$AP$2,0))","v":3.1549151343705799},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$646,[64]Trairi!$B$2:$B$111,0),MATCH($C666,[64]Trairi!$B$2:$AP$2,0))","v":4.1244909791307283},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$646,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C666,'[64]Santana do Cariri'!$B$2:$AP$2,0))","v":3.63}]
[null,null,2042,null,null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$646,[64]Aquiraz!$B$2:$B$111,0),MATCH($C667,[64]Aquiraz!$B$2:$AP$2,0))","v":4.2893504755721921},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$646,[64]Barbalha!$B$2:$B$111,0),MATCH($C667,[64]Barbalha!$B$2:$AP$2,0))","v":4.0441201871501073},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$646,[64]Cascavel!$B$2:$B$111,0),MATCH($C667,[64]Cascavel!$B$2:$AP$2,0))","v":2.8625853677995847},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$646,[64]Caucaia!$B$2:$B$111,0),MATCH($C667,[64]Caucaia!$B$2:$AP$2,0))","v":3.4156610180597498},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$646,[64]Chorozinho!$B$2:$B$111,0),MATCH($C667,[64]Chorozinho!$B$2:$AP$2,0))","v":3.7025961796246647},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$646,[64]Eusébio!$B$2:$B$111,0),MATCH($C667,[64]Eusébio!$B$2:$AP$2,0))","v":4.4933779737381343},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$646,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C667,'[64]Farias Brito'!$B$2:$AP$2,0))","v":3.4810917002965924},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$646,[64]Fortaleza!$B$2:$B$111,0),MATCH($C667,[64]Fortaleza!$B$2:$AP$2,0))","v":4.5361627264108701},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$646,[64]Guaiúba!$B$2:$B$111,0),MATCH($C667,[64]Guaiúba!$B$2:$AP$2,0))","v":3.7491300127200908},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$646,[64]Horizonte!$B$2:$B$111,0),MATCH($C667,[64]Horizonte!$B$2:$AP$2,0))","v":2.7301708730982615},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$646,[64]Itaitinga!$B$2:$B$111,0),MATCH($C667,[64]Itaitinga!$B$2:$AP$2,0))","v":2.9436707326312601},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$646,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C667,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))","v":3.1267563605653081},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$646,[64]Maracanaú!$B$2:$B$111,0),MATCH($C667,[64]Maracanaú!$B$2:$AP$2,0))","v":4.3541475924944173},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$646,[64]Maranguape!$B$2:$B$111,0),MATCH($C667,[64]Maranguape!$B$2:$AP$2,0))","v":3.4278140790613962},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$646,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C667,'[64]Missão Velha'!$B$2:$AP$2,0))","v":3.8254538431826952},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$646,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C667,'[64]Nova Olinda'!$B$2:$AP$2,0))","v":3.4827375113470445},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$646,[64]Pacajus!$B$2:$B$111,0),MATCH($C667,[64]Pacajus!$B$2:$AP$2,0))","v":2.0183517464380749},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$646,[64]Pacatuba!$B$2:$B$111,0),MATCH($C667,[64]Pacatuba!$B$2:$AP$2,0))","v":2.9405962081418977},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$646,[64]Paracuru!$B$2:$B$111,0),MATCH($C667,[64]Paracuru!$B$2:$AP$2,0))","v":3.7168297966837747},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$646,[64]Paraipaba!$B$2:$B$111,0),MATCH($C667,[64]Paraipaba!$B$2:$AP$2,0))","v":3.6612261269699067},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$646,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C667,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))","v":3.454378947353983},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$646,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C667,'[64]São Luís do Curu'!$B$2:$AP$2,0))","v":3.1549151343705799},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$646,[64]Trairi!$B$2:$B$111,0),MATCH($C667,[64]Trairi!$B$2:$AP$2,0))","v":4.1244909791307283},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$646,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C667,'[64]Santana do Cariri'!$B$2:$AP$2,0))","v":3.63}]
[null,null,2043,null,null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$646,[64]Aquiraz!$B$2:$B$111,0),MATCH($C668,[64]Aquiraz!$B$2:$AP$2,0))","v":4.2893504755721921},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$646,[64]Barbalha!$B$2:$B$111,0),MATCH($C668,[64]Barbalha!$B$2:$AP$2,0))","v":4.0441201871501073},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$646,[64]Cascavel!$B$2:$B$111,0),MATCH($C668,[64]Cascavel!$B$2:$AP$2,0))","v":2.8625853677995847},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$646,[64]Caucaia!$B$2:$B$111,0),MATCH($C668,[64]Caucaia!$B$2:$AP$2,0))","v":3.4156610180597498},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$646,[64]Chorozinho!$B$2:$B$111,0),MATCH($C668,[64]Chorozinho!$B$2:$AP$2,0))","v":3.7025961796246647},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$646,[64]Eusébio!$B$2:$B$111,0),MATCH($C668,[64]Eusébio!$B$2:$AP$2,0))","v":4.4933779737381343},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$646,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C668,'[64]Farias Brito'!$B$2:$AP$2,0))","v":3.4810917002965924},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$646,[64]Fortaleza!$B$2:$B$111,0),MATCH($C668,[64]Fortaleza!$B$2:$AP$2,0))","v":4.5361627264108693},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$646,[64]Guaiúba!$B$2:$B$111,0),MATCH($C668,[64]Guaiúba!$B$2:$AP$2,0))","v":3.7491300127200908},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$646,[64]Horizonte!$B$2:$B$111,0),MATCH($C668,[64]Horizonte!$B$2:$AP$2,0))","v":2.7301788925692709},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$646,[64]Itaitinga!$B$2:$B$111,0),MATCH($C668,[64]Itaitinga!$B$2:$AP$2,0))","v":2.9436707326312606},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$646,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C668,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))","v":3.1267563605653081},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$646,[64]Maracanaú!$B$2:$B$111,0),MATCH($C668,[64]Maracanaú!$B$2:$AP$2,0))","v":4.3537933392370478},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$646,[64]Maranguape!$B$2:$B$111,0),MATCH($C668,[64]Maranguape!$B$2:$AP$2,0))","v":3.4278140790613962},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$646,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C668,'[64]Missão Velha'!$B$2:$AP$2,0))","v":3.8254538431826957},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$646,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C668,'[64]Nova Olinda'!$B$2:$AP$2,0))","v":3.4827375113470445},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$646,[64]Pacajus!$B$2:$B$111,0),MATCH($C668,[64]Pacajus!$B$2:$AP$2,0))","v":2.0183517464380749},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$646,[64]Pacatuba!$B$2:$B$111,0),MATCH($C668,[64]Pacatuba!$B$2:$AP$2,0))","v":2.9405962081418977},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$646,[64]Paracuru!$B$2:$B$111,0),MATCH($C668,[64]Paracuru!$B$2:$AP$2,0))","v":3.7168297966837747},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$646,[64]Paraipaba!$B$2:$B$111,0),MATCH($C668,[64]Paraipaba!$B$2:$AP$2,0))","v":3.6612261269699071},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$646,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C668,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))","v":3.4545009554131312},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$646,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C668,'[64]São Luís do Curu'!$B$2:$AP$2,0))","v":3.1549151343705799},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$646,[64]Trairi!$B$2:$B$111,0),MATCH($C668,[64]Trairi!$B$2:$AP$2,0))","v":4.1244909791307283},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$646,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C668,'[64]Santana do Cariri'!$B$2:$AP$2,0))","v":3.6300000000000003}]
[null,null,2044,null,null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$646,[64]Aquiraz!$B$2:$B$111,0),MATCH($C669,[64]Aquiraz!$B$2:$AP$2,0))","v":4.2893504755721921},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$646,[64]Barbalha!$B$2:$B$111,0),MATCH($C669,[64]Barbalha!$B$2:$AP$2,0))","v":4.0441201871501073},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$646,[64]Cascavel!$B$2:$B$111,0),MATCH($C669,[64]Cascavel!$B$2:$AP$2,0))","v":2.8625853677995847},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$646,[64]Caucaia!$B$2:$B$111,0),MATCH($C669,[64]Caucaia!$B$2:$AP$2,0))","v":3.4156610180597498},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$646,[64]Chorozinho!$B$2:$B$111,0),MATCH($C669,[64]Chorozinho!$B$2:$AP$2,0))","v":3.7025961796246647},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$646,[64]Eusébio!$B$2:$B$111,0),MATCH($C669,[64]Eusébio!$B$2:$AP$2,0))","v":4.4933779737381343},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$646,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C669,'[64]Farias Brito'!$B$2:$AP$2,0))","v":3.4810917002965929},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$646,[64]Fortaleza!$B$2:$B$111,0),MATCH($C669,[64]Fortaleza!$B$2:$AP$2,0))","v":4.5361627264108693},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$646,[64]Guaiúba!$B$2:$B$111,0),MATCH($C669,[64]Guaiúba!$B$2:$AP$2,0))","v":3.7491300127200908},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$646,[64]Horizonte!$B$2:$B$111,0),MATCH($C669,[64]Horizonte!$B$2:$AP$2,0))","v":2.7302009905718592},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$646,[64]Itaitinga!$B$2:$B$111,0),MATCH($C669,[64]Itaitinga!$B$2:$AP$2,0))","v":2.9436707326312606},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$646,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C669,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))","v":3.1267563605653086},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$646,[64]Maracanaú!$B$2:$B$111,0),MATCH($C669,[64]Maracanaú!$B$2:$AP$2,0))","v":4.3541126643497368},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$646,[64]Maranguape!$B$2:$B$111,0),MATCH($C669,[64]Maranguape!$B$2:$AP$2,0))","v":3.4278140790613962},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$646,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C669,'[64]Missão Velha'!$B$2:$AP$2,0))","v":3.8254538431826957},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$646,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C669,'[64]Nova Olinda'!$B$2:$AP$2,0))","v":3.4827375113470445},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$646,[64]Pacajus!$B$2:$B$111,0),MATCH($C669,[64]Pacajus!$B$2:$AP$2,0))","v":2.0183517464380749},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$646,[64]Pacatuba!$B$2:$B$111,0),MATCH($C669,[64]Pacatuba!$B$2:$AP$2,0))","v":2.9405962081418973},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$646,[64]Paracuru!$B$2:$B$111,0),MATCH($C669,[64]Paracuru!$B$2:$AP$2,0))","v":3.7168297966837742},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$646,[64]Paraipaba!$B$2:$B$111,0),MATCH($C669,[64]Paraipaba!$B$2:$AP$2,0))","v":3.6612261269699067},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$646,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C669,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))","v":3.4547353548385926},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$646,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C669,'[64]São Luís do Curu'!$B$2:$AP$2,0))","v":3.1549151343705799},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$646,[64]Trairi!$B$2:$B$111,0),MATCH($C669,[64]Trairi!$B$2:$AP$2,0))","v":4.1244909791307283},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$646,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C669,'[64]Santana do Cariri'!$B$2:$AP$2,0))","v":3.63}]
[null,null,2045,null,null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$646,[64]Aquiraz!$B$2:$B$111,0),MATCH($C670,[64]Aquiraz!$B$2:$AP$2,0))","v":4.2893504755721921},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$646,[64]Barbalha!$B$2:$B$111,0),MATCH($C670,[64]Barbalha!$B$2:$AP$2,0))","v":4.0441201871501073},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$646,[64]Cascavel!$B$2:$B$111,0),MATCH($C670,[64]Cascavel!$B$2:$AP$2,0))","v":2.8625853677995847},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$646,[64]Caucaia!$B$2:$B$111,0),MATCH($C670,[64]Caucaia!$B$2:$AP$2,0))","v":3.4156610180597493},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$646,[64]Chorozinho!$B$2:$B$111,0),MATCH($C670,[64]Chorozinho!$B$2:$AP$2,0))","v":3.7025961796246651},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$646,[64]Eusébio!$B$2:$B$111,0),MATCH($C670,[64]Eusébio!$B$2:$AP$2,0))","v":4.4933779737381343},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$646,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C670,'[64]Farias Brito'!$B$2:$AP$2,0))","v":3.4810917002965924},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$646,[64]Fortaleza!$B$2:$B$111,0),MATCH($C670,[64]Fortaleza!$B$2:$AP$2,0))","v":4.5361627264108701},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$646,[64]Guaiúba!$B$2:$B$111,0),MATCH($C670,[64]Guaiúba!$B$2:$AP$2,0))","v":3.7491300127200904},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$646,[64]Horizonte!$B$2:$B$111,0),MATCH($C670,[64]Horizonte!$B$2:$AP$2,0))","v":2.7302322469363074},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$646,[64]Itaitinga!$B$2:$B$111,0),MATCH($C670,[64]Itaitinga!$B$2:$AP$2,0))","v":2.9436707326312601},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$646,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C670,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))","v":3.1267563605653081},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$646,[64]Maracanaú!$B$2:$B$111,0),MATCH($C670,[64]Maracanaú!$B$2:$AP$2,0))","v":4.354922665870661},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$646,[64]Maranguape!$B$2:$B$111,0),MATCH($C670,[64]Maranguape!$B$2:$AP$2,0))","v":3.4278140790613962},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$646,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C670,'[64]Missão Velha'!$B$2:$AP$2,0))","v":3.8254538431826957},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$646,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C670,'[64]Nova Olinda'!$B$2:$AP$2,0))","v":3.4827375113470445},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$646,[64]Pacajus!$B$2:$B$111,0),MATCH($C670,[64]Pacajus!$B$2:$AP$2,0))","v":2.0183517464380749},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$646,[64]Pacatuba!$B$2:$B$111,0),MATCH($C670,[64]Pacatuba!$B$2:$AP$2,0))","v":2.9405962081418977},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$646,[64]Paracuru!$B$2:$B$111,0),MATCH($C670,[64]Paracuru!$B$2:$AP$2,0))","v":3.7168297966837747},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$646,[64]Paraipaba!$B$2:$B$111,0),MATCH($C670,[64]Paraipaba!$B$2:$AP$2,0))","v":3.6612261269699067},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$646,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C670,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))","v":3.4550740685672081},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$646,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C670,'[64]São Luís do Curu'!$B$2:$AP$2,0))","v":3.1549151343705799},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$646,[64]Trairi!$B$2:$B$111,0),MATCH($C670,[64]Trairi!$B$2:$AP$2,0))","v":4.1244909791307283},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$646,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C670,'[64]Santana do Cariri'!$B$2:$AP$2,0))","v":3.6299999999999994}]
[null,null,2046,null,null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$646,[64]Aquiraz!$B$2:$B$111,0),MATCH($C671,[64]Aquiraz!$B$2:$AP$2,0))","v":4.2893504755721921},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$646,[64]Barbalha!$B$2:$B$111,0),MATCH($C671,[64]Barbalha!$B$2:$AP$2,0))","v":4.0441201871501073},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$646,[64]Cascavel!$B$2:$B$111,0),MATCH($C671,[64]Cascavel!$B$2:$AP$2,0))","v":2.8625853677995847},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$646,[64]Caucaia!$B$2:$B$111,0),MATCH($C671,[64]Caucaia!$B$2:$AP$2,0))","v":3.4156610180597493},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$646,[64]Chorozinho!$B$2:$B$111,0),MATCH($C671,[64]Chorozinho!$B$2:$AP$2,0))","v":3.7025961796246647},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$646,[64]Eusébio!$B$2:$B$111,0),MATCH($C671,[64]Eusébio!$B$2:$AP$2,0))","v":4.4933779737381343},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$646,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C671,'[64]Farias Brito'!$B$2:$AP$2,0))","v":3.4810917002965924},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$646,[64]Fortaleza!$B$2:$B$111,0),MATCH($C671,[64]Fortaleza!$B$2:$AP$2,0))","v":4.5361627264108701},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$646,[64]Guaiúba!$B$2:$B$111,0),MATCH($C671,[64]Guaiúba!$B$2:$AP$2,0))","v":3.7491300127200908},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$646,[64]Horizonte!$B$2:$B$111,0),MATCH($C671,[64]Horizonte!$B$2:$AP$2,0))","v":2.7302727616484201},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$646,[64]Itaitinga!$B$2:$B$111,0),MATCH($C671,[64]Itaitinga!$B$2:$AP$2,0))","v":2.9436707326312606},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$646,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C671,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))","v":3.1267563605653081},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$646,[64]Maracanaú!$B$2:$B$111,0),MATCH($C671,[64]Maracanaú!$B$2:$AP$2,0))","v":4.356040207564905},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$646,[64]Maranguape!$B$2:$B$111,0),MATCH($C671,[64]Maranguape!$B$2:$AP$2,0))","v":3.4278140790613962},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$646,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C671,'[64]Missão Velha'!$B$2:$AP$2,0))","v":3.8254538431826952},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$646,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C671,'[64]Nova Olinda'!$B$2:$AP$2,0))","v":3.4827375113470445},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$646,[64]Pacajus!$B$2:$B$111,0),MATCH($C671,[64]Pacajus!$B$2:$AP$2,0))","v":2.0183517464380749},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$646,[64]Pacatuba!$B$2:$B$111,0),MATCH($C671,[64]Pacatuba!$B$2:$AP$2,0))","v":2.9405962081418973},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$646,[64]Paracuru!$B$2:$B$111,0),MATCH($C671,[64]Paracuru!$B$2:$AP$2,0))","v":3.7168297966837742},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$646,[64]Paraipaba!$B$2:$B$111,0),MATCH($C671,[64]Paraipaba!$B$2:$AP$2,0))","v":3.6612261269699067},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$646,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C671,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))","v":3.4555372860861486},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$646,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C671,'[64]São Luís do Curu'!$B$2:$AP$2,0))","v":3.1549151343705799},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$646,[64]Trairi!$B$2:$B$111,0),MATCH($C671,[64]Trairi!$B$2:$AP$2,0))","v":4.1244909791307283},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$646,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C671,'[64]Santana do Cariri'!$B$2:$AP$2,0))","v":3.63}]
[null,null,2047,null,null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$646,[64]Aquiraz!$B$2:$B$111,0),MATCH($C672,[64]Aquiraz!$B$2:$AP$2,0))","v":4.2893504755721921},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$646,[64]Barbalha!$B$2:$B$111,0),MATCH($C672,[64]Barbalha!$B$2:$AP$2,0))","v":4.0441201871501073},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$646,[64]Cascavel!$B$2:$B$111,0),MATCH($C672,[64]Cascavel!$B$2:$AP$2,0))","v":2.8625853677995847},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$646,[64]Caucaia!$B$2:$B$111,0),MATCH($C672,[64]Caucaia!$B$2:$AP$2,0))","v":3.4156610180597498},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$646,[64]Chorozinho!$B$2:$B$111,0),MATCH($C672,[64]Chorozinho!$B$2:$AP$2,0))","v":3.7025961796246643},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$646,[64]Eusébio!$B$2:$B$111,0),MATCH($C672,[64]Eusébio!$B$2:$AP$2,0))","v":4.4933779737381343},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$646,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C672,'[64]Farias Brito'!$B$2:$AP$2,0))","v":3.481091700296592},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$646,[64]Fortaleza!$B$2:$B$111,0),MATCH($C672,[64]Fortaleza!$B$2:$AP$2,0))","v":4.5361627264108701},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$646,[64]Guaiúba!$B$2:$B$111,0),MATCH($C672,[64]Guaiúba!$B$2:$AP$2,0))","v":3.7491300127200908},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$646,[64]Horizonte!$B$2:$B$111,0),MATCH($C672,[64]Horizonte!$B$2:$AP$2,0))","v":2.7303226443745294},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$646,[64]Itaitinga!$B$2:$B$111,0),MATCH($C672,[64]Itaitinga!$B$2:$AP$2,0))","v":2.9436707326312601},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$646,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C672,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))","v":3.1267563605653081},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$646,[64]Maracanaú!$B$2:$B$111,0),MATCH($C672,[64]Maracanaú!$B$2:$AP$2,0))","v":4.3575225027770772},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$646,[64]Maranguape!$B$2:$B$111,0),MATCH($C672,[64]Maranguape!$B$2:$AP$2,0))","v":3.4278140790613962},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$646,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C672,'[64]Missão Velha'!$B$2:$AP$2,0))","v":3.8254538431826952},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$646,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C672,'[64]Nova Olinda'!$B$2:$AP$2,0))","v":3.4827375113470445},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$646,[64]Pacajus!$B$2:$B$111,0),MATCH($C672,[64]Pacajus!$B$2:$AP$2,0))","v":2.0183517464380749},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$646,[64]Pacatuba!$B$2:$B$111,0),MATCH($C672,[64]Pacatuba!$B$2:$AP$2,0))","v":2.9405962081418977},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$646,[64]Paracuru!$B$2:$B$111,0),MATCH($C672,[64]Paracuru!$B$2:$AP$2,0))","v":3.7168297966837747},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$646,[64]Paraipaba!$B$2:$B$111,0),MATCH($C672,[64]Paraipaba!$B$2:$AP$2,0))","v":3.6612261269699071},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$646,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C672,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))","v":3.4560796630710642},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$646,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C672,'[64]São Luís do Curu'!$B$2:$AP$2,0))","v":3.1549151343705804},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$646,[64]Trairi!$B$2:$B$111,0),MATCH($C672,[64]Trairi!$B$2:$AP$2,0))","v":4.1244909791307283},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$646,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C672,'[64]Santana do Cariri'!$B$2:$AP$2,0))","v":3.6299999999999994}]
[null,null,2048,null,null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$646,[64]Aquiraz!$B$2:$B$111,0),MATCH($C673,[64]Aquiraz!$B$2:$AP$2,0))","v":4.2893504755721921},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$646,[64]Barbalha!$B$2:$B$111,0),MATCH($C673,[64]Barbalha!$B$2:$AP$2,0))","v":4.0441201871501073},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$646,[64]Cascavel!$B$2:$B$111,0),MATCH($C673,[64]Cascavel!$B$2:$AP$2,0))","v":2.8625853677995847},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$646,[64]Caucaia!$B$2:$B$111,0),MATCH($C673,[64]Caucaia!$B$2:$AP$2,0))","v":3.4156610180597493},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$646,[64]Chorozinho!$B$2:$B$111,0),MATCH($C673,[64]Chorozinho!$B$2:$AP$2,0))","v":3.7025961796246647},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$646,[64]Eusébio!$B$2:$B$111,0),MATCH($C673,[64]Eusébio!$B$2:$AP$2,0))","v":4.4933779737381343},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$646,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C673,'[64]Farias Brito'!$B$2:$AP$2,0))","v":3.4810917002965924},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$646,[64]Fortaleza!$B$2:$B$111,0),MATCH($C673,[64]Fortaleza!$B$2:$AP$2,0))","v":4.5361627264108701},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$646,[64]Guaiúba!$B$2:$B$111,0),MATCH($C673,[64]Guaiúba!$B$2:$AP$2,0))","v":3.7491300127200908},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$646,[64]Horizonte!$B$2:$B$111,0),MATCH($C673,[64]Horizonte!$B$2:$AP$2,0))","v":2.7303833546365017},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$646,[64]Itaitinga!$B$2:$B$111,0),MATCH($C673,[64]Itaitinga!$B$2:$AP$2,0))","v":2.9436707326312606},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$646,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C673,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))","v":3.1267563605653081},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$646,[64]Maracanaú!$B$2:$B$111,0),MATCH($C673,[64]Maracanaú!$B$2:$AP$2,0))","v":4.3593501862502348},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$646,[64]Maranguape!$B$2:$B$111,0),MATCH($C673,[64]Maranguape!$B$2:$AP$2,0))","v":3.4278140790613958},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$646,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C673,'[64]Missão Velha'!$B$2:$AP$2,0))","v":3.8254538431826957},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$646,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C673,'[64]Nova Olinda'!$B$2:$AP$2,0))","v":3.4827375113470445},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$646,[64]Pacajus!$B$2:$B$111,0),MATCH($C673,[64]Pacajus!$B$2:$AP$2,0))","v":2.0183517464380749},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$646,[64]Pacatuba!$B$2:$B$111,0),MATCH($C673,[64]Pacatuba!$B$2:$AP$2,0))","v":2.9405962081418977},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$646,[64]Paracuru!$B$2:$B$111,0),MATCH($C673,[64]Paracuru!$B$2:$AP$2,0))","v":3.7168297966837742},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$646,[64]Paraipaba!$B$2:$B$111,0),MATCH($C673,[64]Paraipaba!$B$2:$AP$2,0))","v":3.6612261269699067},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$646,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C673,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))","v":3.4567333133733475},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$646,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C673,'[64]São Luís do Curu'!$B$2:$AP$2,0))","v":3.1549151343705799},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$646,[64]Trairi!$B$2:$B$111,0),MATCH($C673,[64]Trairi!$B$2:$AP$2,0))","v":4.1244909791307283},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$646,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C673,'[64]Santana do Cariri'!$B$2:$AP$2,0))","v":3.629999999999999}]
[null,null,2049,null,null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$646,[64]Aquiraz!$B$2:$B$111,0),MATCH($C674,[64]Aquiraz!$B$2:$AP$2,0))","v":4.2893504755721921},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$646,[64]Barbalha!$B$2:$B$111,0),MATCH($C674,[64]Barbalha!$B$2:$AP$2,0))","v":4.0441201871501073},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$646,[64]Cascavel!$B$2:$B$111,0),MATCH($C674,[64]Cascavel!$B$2:$AP$2,0))","v":2.8625853677995847},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$646,[64]Caucaia!$B$2:$B$111,0),MATCH($C674,[64]Caucaia!$B$2:$AP$2,0))","v":3.4156610180597498},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$646,[64]Chorozinho!$B$2:$B$111,0),MATCH($C674,[64]Chorozinho!$B$2:$AP$2,0))","v":3.7025961796246647},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$646,[64]Eusébio!$B$2:$B$111,0),MATCH($C674,[64]Eusébio!$B$2:$AP$2,0))","v":4.4933779737381343},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$646,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C674,'[64]Farias Brito'!$B$2:$AP$2,0))","v":3.4810917002965929},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$646,[64]Fortaleza!$B$2:$B$111,0),MATCH($C674,[64]Fortaleza!$B$2:$AP$2,0))","v":4.5361627264108701},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$646,[64]Guaiúba!$B$2:$B$111,0),MATCH($C674,[64]Guaiúba!$B$2:$AP$2,0))","v":3.7491300127200908},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$646,[64]Horizonte!$B$2:$B$111,0),MATCH($C674,[64]Horizonte!$B$2:$AP$2,0))","v":2.7304530835302256},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$646,[64]Itaitinga!$B$2:$B$111,0),MATCH($C674,[64]Itaitinga!$B$2:$AP$2,0))","v":2.9436707326312606},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$646,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C674,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))","v":3.1267563605653081},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$646,[64]Maracanaú!$B$2:$B$111,0),MATCH($C674,[64]Maracanaú!$B$2:$AP$2,0))","v":4.3615374528354964},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$646,[64]Maranguape!$B$2:$B$111,0),MATCH($C674,[64]Maranguape!$B$2:$AP$2,0))","v":3.4278140790613962},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$646,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C674,'[64]Missão Velha'!$B$2:$AP$2,0))","v":3.8254538431826952},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$646,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C674,'[64]Nova Olinda'!$B$2:$AP$2,0))","v":3.4827375113470445},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$646,[64]Pacajus!$B$2:$B$111,0),MATCH($C674,[64]Pacajus!$B$2:$AP$2,0))","v":2.0183517464380749},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$646,[64]Pacatuba!$B$2:$B$111,0),MATCH($C674,[64]Pacatuba!$B$2:$AP$2,0))","v":2.9405962081418977},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$646,[64]Paracuru!$B$2:$B$111,0),MATCH($C674,[64]Paracuru!$B$2:$AP$2,0))","v":3.7168297966837742},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$646,[64]Paraipaba!$B$2:$B$111,0),MATCH($C674,[64]Paraipaba!$B$2:$AP$2,0))","v":3.6612261269699067},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$646,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C674,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))","v":3.4575154765176004},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$646,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C674,'[64]São Luís do Curu'!$B$2:$AP$2,0))","v":3.1549151343705799},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$646,[64]Trairi!$B$2:$B$111,0),MATCH($C674,[64]Trairi!$B$2:$AP$2,0))","v":4.1244909791307283},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$646,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C674,'[64]Santana do Cariri'!$B$2:$AP$2,0))","v":3.629999999999999}]
[null,null,2050,null,null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$646,[64]Aquiraz!$B$2:$B$111,0),MATCH($C675,[64]Aquiraz!$B$2:$AP$2,0))","v":4.2893504755721921},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$646,[64]Barbalha!$B$2:$B$111,0),MATCH($C675,[64]Barbalha!$B$2:$AP$2,0))","v":4.0441201871501073},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$646,[64]Cascavel!$B$2:$B$111,0),MATCH($C675,[64]Cascavel!$B$2:$AP$2,0))","v":2.8625853677995847},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$646,[64]Caucaia!$B$2:$B$111,0),MATCH($C675,[64]Caucaia!$B$2:$AP$2,0))","v":3.4156610180597498},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$646,[64]Chorozinho!$B$2:$B$111,0),MATCH($C675,[64]Chorozinho!$B$2:$AP$2,0))","v":3.7025961796246647},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$646,[64]Eusébio!$B$2:$B$111,0),MATCH($C675,[64]Eusébio!$B$2:$AP$2,0))","v":4.4933779737381343},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$646,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C675,'[64]Farias Brito'!$B$2:$AP$2,0))","v":3.4810917002965924},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$646,[64]Fortaleza!$B$2:$B$111,0),MATCH($C675,[64]Fortaleza!$B$2:$AP$2,0))","v":4.5361627264108701},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$646,[64]Guaiúba!$B$2:$B$111,0),MATCH($C675,[64]Guaiúba!$B$2:$AP$2,0))","v":3.7491300127200913},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$646,[64]Horizonte!$B$2:$B$111,0),MATCH($C675,[64]Horizonte!$B$2:$AP$2,0))","v":2.7305333539255701},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$646,[64]Itaitinga!$B$2:$B$111,0),MATCH($C675,[64]Itaitinga!$B$2:$AP$2,0))","v":2.9436707326312601},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$646,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C675,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))","v":3.1267563605653081},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$646,[64]Maracanaú!$B$2:$B$111,0),MATCH($C675,[64]Maracanaú!$B$2:$AP$2,0))","v":4.3640770717999908},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$646,[64]Maranguape!$B$2:$B$111,0),MATCH($C675,[64]Maranguape!$B$2:$AP$2,0))","v":3.4278140790613958},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$646,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C675,'[64]Missão Velha'!$B$2:$AP$2,0))","v":3.8254538431826952},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$646,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C675,'[64]Nova Olinda'!$B$2:$AP$2,0))","v":3.4827375113470445},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$646,[64]Pacajus!$B$2:$B$111,0),MATCH($C675,[64]Pacajus!$B$2:$AP$2,0))","v":2.0183517464380749},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$646,[64]Pacatuba!$B$2:$B$111,0),MATCH($C675,[64]Pacatuba!$B$2:$AP$2,0))","v":2.9405962081418977},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$646,[64]Paracuru!$B$2:$B$111,0),MATCH($C675,[64]Paracuru!$B$2:$AP$2,0))","v":3.7168297966837747},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$646,[64]Paraipaba!$B$2:$B$111,0),MATCH($C675,[64]Paraipaba!$B$2:$AP$2,0))","v":3.6612261269699062},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$646,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C675,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))","v":3.4584125010885498},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$646,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C675,'[64]São Luís do Curu'!$B$2:$AP$2,0))","v":3.1549151343705795},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$646,[64]Trairi!$B$2:$B$111,0),MATCH($C675,[64]Trairi!$B$2:$AP$2,0))","v":4.1244909791307283},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$646,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C675,'[64]Santana do Cariri'!$B$2:$AP$2,0))","v":3.63}]
[null,null,2051,null,null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$646,[64]Aquiraz!$B$2:$B$111,0),MATCH($C676,[64]Aquiraz!$B$2:$AP$2,0))","v":4.2893504755721921},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$646,[64]Barbalha!$B$2:$B$111,0),MATCH($C676,[64]Barbalha!$B$2:$AP$2,0))","v":4.0441201871501073},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$646,[64]Cascavel!$B$2:$B$111,0),MATCH($C676,[64]Cascavel!$B$2:$AP$2,0))","v":2.8625853677995847},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$646,[64]Caucaia!$B$2:$B$111,0),MATCH($C676,[64]Caucaia!$B$2:$AP$2,0))","v":3.4156610180597502},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$646,[64]Chorozinho!$B$2:$B$111,0),MATCH($C676,[64]Chorozinho!$B$2:$AP$2,0))","v":3.7025961796246647},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$646,[64]Eusébio!$B$2:$B$111,0),MATCH($C676,[64]Eusébio!$B$2:$AP$2,0))","v":4.4933779737381343},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$646,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C676,'[64]Farias Brito'!$B$2:$AP$2,0))","v":3.4810917002965924},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$646,[64]Fortaleza!$B$2:$B$111,0),MATCH($C676,[64]Fortaleza!$B$2:$AP$2,0))","v":4.5361627264108701},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$646,[64]Guaiúba!$B$2:$B$111,0),MATCH($C676,[64]Guaiúba!$B$2:$AP$2,0))","v":3.7491300127200908},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$646,[64]Horizonte!$B$2:$B$111,0),MATCH($C676,[64]Horizonte!$B$2:$AP$2,0))","v":2.7306250840166917},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$646,[64]Itaitinga!$B$2:$B$111,0),MATCH($C676,[64]Itaitinga!$B$2:$AP$2,0))","v":2.9436707326312606},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$646,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C676,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))","v":3.1267563605653081},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$646,[64]Maracanaú!$B$2:$B$111,0),MATCH($C676,[64]Maracanaú!$B$2:$AP$2,0))","v":4.3669846040825711},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$646,[64]Maranguape!$B$2:$B$111,0),MATCH($C676,[64]Maranguape!$B$2:$AP$2,0))","v":3.4278140790613958},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$646,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C676,'[64]Missão Velha'!$B$2:$AP$2,0))","v":3.8254538431826957},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$646,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C676,'[64]Nova Olinda'!$B$2:$AP$2,0))","v":3.4827375113470445},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$646,[64]Pacajus!$B$2:$B$111,0),MATCH($C676,[64]Pacajus!$B$2:$AP$2,0))","v":2.0183517464380749},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$646,[64]Pacatuba!$B$2:$B$111,0),MATCH($C676,[64]Pacatuba!$B$2:$AP$2,0))","v":2.9405962081418981},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$646,[64]Paracuru!$B$2:$B$111,0),MATCH($C676,[64]Paracuru!$B$2:$AP$2,0))","v":3.7168297966837742},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$646,[64]Paraipaba!$B$2:$B$111,0),MATCH($C676,[64]Paraipaba!$B$2:$AP$2,0))","v":3.6612261269699067},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$646,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C676,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))","v":3.4594106551661241},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$646,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C676,'[64]São Luís do Curu'!$B$2:$AP$2,0))","v":3.1549151343705795},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$646,[64]Trairi!$B$2:$B$111,0),MATCH($C676,[64]Trairi!$B$2:$AP$2,0))","v":4.1244909791307283},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$646,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C676,'[64]Santana do Cariri'!$B$2:$AP$2,0))","v":3.63}]
[null,null,2052,null,null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$646,[64]Aquiraz!$B$2:$B$111,0),MATCH($C677,[64]Aquiraz!$B$2:$AP$2,0))","v":4.2893504755721921},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$646,[64]Barbalha!$B$2:$B$111,0),MATCH($C677,[64]Barbalha!$B$2:$AP$2,0))","v":4.0441201871501073},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$646,[64]Cascavel!$B$2:$B$111,0),MATCH($C677,[64]Cascavel!$B$2:$AP$2,0))","v":2.8625853677995847},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$646,[64]Caucaia!$B$2:$B$111,0),MATCH($C677,[64]Caucaia!$B$2:$AP$2,0))","v":3.4156610180597502},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$646,[64]Chorozinho!$B$2:$B$111,0),MATCH($C677,[64]Chorozinho!$B$2:$AP$2,0))","v":3.7025961796246647},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$646,[64]Eusébio!$B$2:$B$111,0),MATCH($C677,[64]Eusébio!$B$2:$AP$2,0))","v":4.4933779737381343},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$646,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C677,'[64]Farias Brito'!$B$2:$AP$2,0))","v":3.4810917002965929},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$646,[64]Fortaleza!$B$2:$B$111,0),MATCH($C677,[64]Fortaleza!$B$2:$AP$2,0))","v":4.5361627264108701},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$646,[64]Guaiúba!$B$2:$B$111,0),MATCH($C677,[64]Guaiúba!$B$2:$AP$2,0))","v":3.7491300127200913},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$646,[64]Horizonte!$B$2:$B$111,0),MATCH($C677,[64]Horizonte!$B$2:$AP$2,0))","v":2.7307278861652482},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$646,[64]Itaitinga!$B$2:$B$111,0),MATCH($C677,[64]Itaitinga!$B$2:$AP$2,0))","v":2.9436707326312601},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$646,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C677,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))","v":3.1267563605653077},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$646,[64]Maracanaú!$B$2:$B$111,0),MATCH($C677,[64]Maracanaú!$B$2:$AP$2,0))","v":4.3702877299763188},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$646,[64]Maranguape!$B$2:$B$111,0),MATCH($C677,[64]Maranguape!$B$2:$AP$2,0))","v":3.4278140790613962},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$646,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C677,'[64]Missão Velha'!$B$2:$AP$2,0))","v":3.8254538431826952},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$646,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C677,'[64]Nova Olinda'!$B$2:$AP$2,0))","v":3.4827375113470445},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$646,[64]Pacajus!$B$2:$B$111,0),MATCH($C677,[64]Pacajus!$B$2:$AP$2,0))","v":2.0183517464380749},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$646,[64]Pacatuba!$B$2:$B$111,0),MATCH($C677,[64]Pacatuba!$B$2:$AP$2,0))","v":2.9405962081418981},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$646,[64]Paracuru!$B$2:$B$111,0),MATCH($C677,[64]Paracuru!$B$2:$AP$2,0))","v":3.7168297966837738},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$646,[64]Paraipaba!$B$2:$B$111,0),MATCH($C677,[64]Paraipaba!$B$2:$AP$2,0))","v":3.6612261269699067},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$646,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C677,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))","v":3.4605440892883603},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$646,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C677,'[64]São Luís do Curu'!$B$2:$AP$2,0))","v":3.1549151343705799},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$646,[64]Trairi!$B$2:$B$111,0),MATCH($C677,[64]Trairi!$B$2:$AP$2,0))","v":4.1244909791307283},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$646,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C677,'[64]Santana do Cariri'!$B$2:$AP$2,0))","v":3.6299999999999994}]
[null,null,2053,null,null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$646,[64]Aquiraz!$B$2:$B$111,0),MATCH($C678,[64]Aquiraz!$B$2:$AP$2,0))","v":4.2893504755721921},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$646,[64]Barbalha!$B$2:$B$111,0),MATCH($C678,[64]Barbalha!$B$2:$AP$2,0))","v":4.0441201871501073},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$646,[64]Cascavel!$B$2:$B$111,0),MATCH($C678,[64]Cascavel!$B$2:$AP$2,0))","v":2.8625853677995852},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$646,[64]Caucaia!$B$2:$B$111,0),MATCH($C678,[64]Caucaia!$B$2:$AP$2,0))","v":3.4156610180597498},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$646,[64]Chorozinho!$B$2:$B$111,0),MATCH($C678,[64]Chorozinho!$B$2:$AP$2,0))","v":3.7025961796246647},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$646,[64]Eusébio!$B$2:$B$111,0),MATCH($C678,[64]Eusébio!$B$2:$AP$2,0))","v":4.4933779737381343},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$646,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C678,'[64]Farias Brito'!$B$2:$AP$2,0))","v":3.4810917002965924},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$646,[64]Fortaleza!$B$2:$B$111,0),MATCH($C678,[64]Fortaleza!$B$2:$AP$2,0))","v":4.5361627264108693},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$646,[64]Guaiúba!$B$2:$B$111,0),MATCH($C678,[64]Guaiúba!$B$2:$AP$2,0))","v":3.7491300127200904},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$646,[64]Horizonte!$B$2:$B$111,0),MATCH($C678,[64]Horizonte!$B$2:$AP$2,0))","v":2.7308420770235577},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$646,[64]Itaitinga!$B$2:$B$111,0),MATCH($C678,[64]Itaitinga!$B$2:$AP$2,0))","v":2.9436707326312601},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$646,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C678,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))","v":3.1267563605653086},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$646,[64]Maracanaú!$B$2:$B$111,0),MATCH($C678,[64]Maracanaú!$B$2:$AP$2,0))","v":4.3739702072688909},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$646,[64]Maranguape!$B$2:$B$111,0),MATCH($C678,[64]Maranguape!$B$2:$AP$2,0))","v":3.4278140790613962},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$646,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C678,'[64]Missão Velha'!$B$2:$AP$2,0))","v":3.8254538431826957},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$646,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C678,'[64]Nova Olinda'!$B$2:$AP$2,0))","v":3.482737511347044},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$646,[64]Pacajus!$B$2:$B$111,0),MATCH($C678,[64]Pacajus!$B$2:$AP$2,0))","v":2.0183517464380749},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$646,[64]Pacatuba!$B$2:$B$111,0),MATCH($C678,[64]Pacatuba!$B$2:$AP$2,0))","v":2.9405962081418981},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$646,[64]Paracuru!$B$2:$B$111,0),MATCH($C678,[64]Paracuru!$B$2:$AP$2,0))","v":3.7168297966837742},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$646,[64]Paraipaba!$B$2:$B$111,0),MATCH($C678,[64]Paraipaba!$B$2:$AP$2,0))","v":3.6612261269699067},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$646,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C678,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))","v":3.4617836468513299},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$646,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C678,'[64]São Luís do Curu'!$B$2:$AP$2,0))","v":3.1549151343705799},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$646,[64]Trairi!$B$2:$B$111,0),MATCH($C678,[64]Trairi!$B$2:$AP$2,0))","v":4.1244909791307283},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$646,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C678,'[64]Santana do Cariri'!$B$2:$AP$2,0))","v":3.6299999999999994}]
[null,null,2054,null,null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$646,[64]Aquiraz!$B$2:$B$111,0),MATCH($C679,[64]Aquiraz!$B$2:$AP$2,0))","v":4.2893504755721921},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$646,[64]Barbalha!$B$2:$B$111,0),MATCH($C679,[64]Barbalha!$B$2:$AP$2,0))","v":4.0441201871501073},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$646,[64]Cascavel!$B$2:$B$111,0),MATCH($C679,[64]Cascavel!$B$2:$AP$2,0))","v":2.8625853677995847},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$646,[64]Caucaia!$B$2:$B$111,0),MATCH($C679,[64]Caucaia!$B$2:$AP$2,0))","v":3.4156610180597502},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$646,[64]Chorozinho!$B$2:$B$111,0),MATCH($C679,[64]Chorozinho!$B$2:$AP$2,0))","v":3.7025961796246647},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$646,[64]Eusébio!$B$2:$B$111,0),MATCH($C679,[64]Eusébio!$B$2:$AP$2,0))","v":4.4933779737381343},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$646,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C679,'[64]Farias Brito'!$B$2:$AP$2,0))","v":3.4810917002965924},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$646,[64]Fortaleza!$B$2:$B$111,0),MATCH($C679,[64]Fortaleza!$B$2:$AP$2,0))","v":4.5361627264108701},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$646,[64]Guaiúba!$B$2:$B$111,0),MATCH($C679,[64]Guaiúba!$B$2:$AP$2,0))","v":3.7491300127200908},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$646,[64]Horizonte!$B$2:$B$111,0),MATCH($C679,[64]Horizonte!$B$2:$AP$2,0))","v":2.7309813210236928},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$646,[64]Itaitinga!$B$2:$B$111,0),MATCH($C679,[64]Itaitinga!$B$2:$AP$2,0))","v":2.9436707326312601},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$646,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C679,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))","v":3.1267563605653077},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$646,[64]Maracanaú!$B$2:$B$111,0),MATCH($C679,[64]Maracanaú!$B$2:$AP$2,0))","v":4.3780615062599217},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$646,[64]Maranguape!$B$2:$B$111,0),MATCH($C679,[64]Maranguape!$B$2:$AP$2,0))","v":3.4278140790613962},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$646,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C679,'[64]Missão Velha'!$B$2:$AP$2,0))","v":3.8254538431826957},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$646,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C679,'[64]Nova Olinda'!$B$2:$AP$2,0))","v":3.4827375113470445},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$646,[64]Pacajus!$B$2:$B$111,0),MATCH($C679,[64]Pacajus!$B$2:$AP$2,0))","v":2.0183517464380749},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$646,[64]Pacatuba!$B$2:$B$111,0),MATCH($C679,[64]Pacatuba!$B$2:$AP$2,0))","v":2.9405962081418981},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$646,[64]Paracuru!$B$2:$B$111,0),MATCH($C679,[64]Paracuru!$B$2:$AP$2,0))","v":3.7168297966837738},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$646,[64]Paraipaba!$B$2:$B$111,0),MATCH($C679,[64]Paraipaba!$B$2:$AP$2,0))","v":3.6612261269699067},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$646,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C679,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))","v":3.4633770455927904},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$646,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C679,'[64]São Luís do Curu'!$B$2:$AP$2,0))","v":3.1549151343705799},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$646,[64]Trairi!$B$2:$B$111,0),MATCH($C679,[64]Trairi!$B$2:$AP$2,0))","v":4.1244909791307283},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$646,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C679,'[64]Santana do Cariri'!$B$2:$AP$2,0))","v":3.6300000000000003}]
[null,null,2055,null,null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$646,[64]Aquiraz!$B$2:$B$111,0),MATCH($C680,[64]Aquiraz!$B$2:$AP$2,0))","v":4.2893504755721921},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$646,[64]Barbalha!$B$2:$B$111,0),MATCH($C680,[64]Barbalha!$B$2:$AP$2,0))","v":4.0441201871501073},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$646,[64]Cascavel!$B$2:$B$111,0),MATCH($C680,[64]Cascavel!$B$2:$AP$2,0))","v":2.8625853677995847},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$646,[64]Caucaia!$B$2:$B$111,0),MATCH($C680,[64]Caucaia!$B$2:$AP$2,0))","v":3.4156610180597502},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$646,[64]Chorozinho!$B$2:$B$111,0),MATCH($C680,[64]Chorozinho!$B$2:$AP$2,0))","v":3.7025961796246647},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$646,[64]Eusébio!$B$2:$B$111,0),MATCH($C680,[64]Eusébio!$B$2:$AP$2,0))","v":4.4933779737381343},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$646,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C680,'[64]Farias Brito'!$B$2:$AP$2,0))","v":3.4810917002965924},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$646,[64]Fortaleza!$B$2:$B$111,0),MATCH($C680,[64]Fortaleza!$B$2:$AP$2,0))","v":4.5361627264108701},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$646,[64]Guaiúba!$B$2:$B$111,0),MATCH($C680,[64]Guaiúba!$B$2:$AP$2,0))","v":3.7491300127200908},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$646,[64]Horizonte!$B$2:$B$111,0),MATCH($C680,[64]Horizonte!$B$2:$AP$2,0))","v":2.731123839045845},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$646,[64]Itaitinga!$B$2:$B$111,0),MATCH($C680,[64]Itaitinga!$B$2:$AP$2,0))","v":2.9436707326312601},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$646,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C680,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))","v":3.1267563605653081},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$646,[64]Maracanaú!$B$2:$B$111,0),MATCH($C680,[64]Maracanaú!$B$2:$AP$2,0))","v":4.3830394623131772},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$646,[64]Maranguape!$B$2:$B$111,0),MATCH($C680,[64]Maranguape!$B$2:$AP$2,0))","v":3.4278140790613958},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$646,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C680,'[64]Missão Velha'!$B$2:$AP$2,0))","v":3.8254538431826957},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$646,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C680,'[64]Nova Olinda'!$B$2:$AP$2,0))","v":3.4827375113470445},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$646,[64]Pacajus!$B$2:$B$111,0),MATCH($C680,[64]Pacajus!$B$2:$AP$2,0))","v":2.0183517464380749},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$646,[64]Pacatuba!$B$2:$B$111,0),MATCH($C680,[64]Pacatuba!$B$2:$AP$2,0))","v":2.9405962081418977},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$646,[64]Paracuru!$B$2:$B$111,0),MATCH($C680,[64]Paracuru!$B$2:$AP$2,0))","v":3.7168297966837747},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$646,[64]Paraipaba!$B$2:$B$111,0),MATCH($C680,[64]Paraipaba!$B$2:$AP$2,0))","v":3.6612261269699067},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$646,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C680,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))","v":3.464938798956962},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$646,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C680,'[64]São Luís do Curu'!$B$2:$AP$2,0))","v":3.1549151343705795},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$646,[64]Trairi!$B$2:$B$111,0),MATCH($C680,[64]Trairi!$B$2:$AP$2,0))","v":4.1244909791307283},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$646,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C680,'[64]Santana do Cariri'!$B$2:$AP$2,0))","v":3.63}]
[null,null,2056,null,null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$646,[64]Aquiraz!$B$2:$B$111,0),MATCH($C681,[64]Aquiraz!$B$2:$AP$2,0))","v":4.2893504755721921},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$646,[64]Barbalha!$B$2:$B$111,0),MATCH($C681,[64]Barbalha!$B$2:$AP$2,0))","v":4.0441201871501073},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$646,[64]Cascavel!$B$2:$B$111,0),MATCH($C681,[64]Cascavel!$B$2:$AP$2,0))","v":2.8625853677995847},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$646,[64]Caucaia!$B$2:$B$111,0),MATCH($C681,[64]Caucaia!$B$2:$AP$2,0))","v":3.4156610180597498},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$646,[64]Chorozinho!$B$2:$B$111,0),MATCH($C681,[64]Chorozinho!$B$2:$AP$2,0))","v":3.7025961796246647},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$646,[64]Eusébio!$B$2:$B$111,0),MATCH($C681,[64]Eusébio!$B$2:$AP$2,0))","v":4.4933779737381343},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$646,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C681,'[64]Farias Brito'!$B$2:$AP$2,0))","v":3.481091700296592},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$646,[64]Fortaleza!$B$2:$B$111,0),MATCH($C681,[64]Fortaleza!$B$2:$AP$2,0))","v":4.5361627264108701},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$646,[64]Guaiúba!$B$2:$B$111,0),MATCH($C681,[64]Guaiúba!$B$2:$AP$2,0))","v":3.7491300127200908},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$646,[64]Horizonte!$B$2:$B$111,0),MATCH($C681,[64]Horizonte!$B$2:$AP$2,0))","v":2.7312790905885964},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$646,[64]Itaitinga!$B$2:$B$111,0),MATCH($C681,[64]Itaitinga!$B$2:$AP$2,0))","v":2.9436707326312601},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$646,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C681,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))","v":3.1267563605653081},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$646,[64]Maracanaú!$B$2:$B$111,0),MATCH($C681,[64]Maracanaú!$B$2:$AP$2,0))","v":4.3880811101721413},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$646,[64]Maranguape!$B$2:$B$111,0),MATCH($C681,[64]Maranguape!$B$2:$AP$2,0))","v":3.4278140790613962},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$646,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C681,'[64]Missão Velha'!$B$2:$AP$2,0))","v":3.8254538431826957},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$646,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C681,'[64]Nova Olinda'!$B$2:$AP$2,0))","v":3.482737511347044},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$646,[64]Pacajus!$B$2:$B$111,0),MATCH($C681,[64]Pacajus!$B$2:$AP$2,0))","v":2.0183517464380749},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$646,[64]Pacatuba!$B$2:$B$111,0),MATCH($C681,[64]Pacatuba!$B$2:$AP$2,0))","v":2.9405962081418977},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$646,[64]Paracuru!$B$2:$B$111,0),MATCH($C681,[64]Paracuru!$B$2:$AP$2,0))","v":3.7168297966837738},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$646,[64]Paraipaba!$B$2:$B$111,0),MATCH($C681,[64]Paraipaba!$B$2:$AP$2,0))","v":3.6612261269699067},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$646,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C681,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))","v":3.466618001013845},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$646,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C681,'[64]São Luís do Curu'!$B$2:$AP$2,0))","v":3.1549151343705795},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$646,[64]Trairi!$B$2:$B$111,0),MATCH($C681,[64]Trairi!$B$2:$AP$2,0))","v":4.1244909791307283},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$646,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C681,'[64]Santana do Cariri'!$B$2:$AP$2,0))","v":3.63}]
[null,null,2057,null,null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$646,[64]Aquiraz!$B$2:$B$111,0),MATCH($C682,[64]Aquiraz!$B$2:$AP$2,0))","v":4.2893504755721921},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$646,[64]Barbalha!$B$2:$B$111,0),MATCH($C682,[64]Barbalha!$B$2:$AP$2,0))","v":4.0441201871501073},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$646,[64]Cascavel!$B$2:$B$111,0),MATCH($C682,[64]Cascavel!$B$2:$AP$2,0))","v":2.8625853677995847},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$646,[64]Caucaia!$B$2:$B$111,0),MATCH($C682,[64]Caucaia!$B$2:$AP$2,0))","v":3.4156610180597493},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$646,[64]Chorozinho!$B$2:$B$111,0),MATCH($C682,[64]Chorozinho!$B$2:$AP$2,0))","v":3.7025961796246643},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$646,[64]Eusébio!$B$2:$B$111,0),MATCH($C682,[64]Eusébio!$B$2:$AP$2,0))","v":4.4933779737381343},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$646,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C682,'[64]Farias Brito'!$B$2:$AP$2,0))","v":3.4810917002965929},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$646,[64]Fortaleza!$B$2:$B$111,0),MATCH($C682,[64]Fortaleza!$B$2:$AP$2,0))","v":4.5361627264108701},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$646,[64]Guaiúba!$B$2:$B$111,0),MATCH($C682,[64]Guaiúba!$B$2:$AP$2,0))","v":3.7491300127200908},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$646,[64]Horizonte!$B$2:$B$111,0),MATCH($C682,[64]Horizonte!$B$2:$AP$2,0))","v":2.731447591762965},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$646,[64]Itaitinga!$B$2:$B$111,0),MATCH($C682,[64]Itaitinga!$B$2:$AP$2,0))","v":2.9436707326312601},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$646,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C682,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))","v":3.1267563605653086},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$646,[64]Maracanaú!$B$2:$B$111,0),MATCH($C682,[64]Maracanaú!$B$2:$AP$2,0))","v":4.3935372200441156},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$646,[64]Maranguape!$B$2:$B$111,0),MATCH($C682,[64]Maranguape!$B$2:$AP$2,0))","v":3.4278140790613962},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$646,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C682,'[64]Missão Velha'!$B$2:$AP$2,0))","v":3.8254538431826957},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$646,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C682,'[64]Nova Olinda'!$B$2:$AP$2,0))","v":3.4827375113470445},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$646,[64]Pacajus!$B$2:$B$111,0),MATCH($C682,[64]Pacajus!$B$2:$AP$2,0))","v":2.0183517464380749},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$646,[64]Pacatuba!$B$2:$B$111,0),MATCH($C682,[64]Pacatuba!$B$2:$AP$2,0))","v":2.9405962081418977},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$646,[64]Paracuru!$B$2:$B$111,0),MATCH($C682,[64]Paracuru!$B$2:$AP$2,0))","v":3.7168297966837742},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$646,[64]Paraipaba!$B$2:$B$111,0),MATCH($C682,[64]Paraipaba!$B$2:$AP$2,0))","v":3.6612261269699062},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$646,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C682,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))","v":3.4684692834367077},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$646,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C682,'[64]São Luís do Curu'!$B$2:$AP$2,0))","v":3.1549151343705795},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$646,[64]Trairi!$B$2:$B$111,0),MATCH($C682,[64]Trairi!$B$2:$AP$2,0))","v":4.1244909791307283},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$646,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C682,'[64]Santana do Cariri'!$B$2:$AP$2,0))","v":3.63}]
[null,{"$f":"ROW(C683)","v":683},null,{"$f":"IF(C683=\"\",\"\",IF(AND(COUNT(C683)>0,COUNT(C682)=0),C682,D682))","v":""},{"$f":"SUM(E685:E719)-E684","v":-13347451718.420746},{"$f":"SUM(F685:F719)-F684","v":13852939655.175947},null,null,null,null,{"$f":"SUM(K685:K719)-K684","v":8813098.9757230282},248610.18782144785,196809.29835121334,27918553.861353636,0,64756752.896690845,0,-440180.95611000061,51313.624343656003,2107717.6639549434,62124.255743354559,122887132.60001564,227257521.67491746,1989209.5954902768,32342.219234108925,0,812670.30453316867,4617096.0948795378,6950919.1039260775,1558932.7977782711,5840199.2304719388,3501446.2157774456,1231374.0349242985,-67970521.759886682]
["Tarifa Média Futura",{"$f":"ROW(C684)","v":684},"Receita Total - Esgoto (CAGECE)",{"$f":"IF(C684=\"\",\"\",IF(AND(COUNT(C684)>0,COUNT(C647)=0),C647,D647))","v":"Tarifa Média Esgoto CAGECE"},17973782383.842701,4167403972.9548888,null,null,null,null,180057147.42096189,189269757.84386298,123697662.4194447,1347854172.5374172,39242543.506193608,403309739.00313914,26786464.860166255,16225013999.831303,59083818.115224808,162879767.62710223,187999422.1688163,916057743.08769536,1173315406.2202349,302281192.3235628,72123991.773596168,45533818.958107665,81407534.988789931,204357962.63799047,78026163.117747054,60959517.639315322,148273602.31004176,20590113.571633041,93064814.835253507,93064814.835253507]
[null,{"$f":"ROW(C685)","v":685},2020,"Receita Total - Esgoto (CAGECE)",{"$f":"SUMIFS($K685:$AH685,$K$18:$AH$18,E$4)","v":55205065.131865606},348364523.01355803,0,0,0,null,{"$f":"K647*K413*K609","v":1975212.4064479},{"$f":"L647*L413*L609","v":961819.71742717619},141172.47761314816,19888215.294962119,0,1498094.6284530521,0,323969919.47521621,352194.13822245545,575660.97328924446,94842.347528295039,10473286.14062302,33154080.529487003,1703460.794523166,79566.91902674103,0,125887.88842373555,4069786.1708006673,798149.47055570688,1153482.9104489191,1951786.320376799,118791.71438883423,484177.82760941866,{"$f":"AH647*AH413*AH609","v":0}]
[null,686,2023,"Receita Total - Esgoto (CAGECE)",58848214.918535195,374304775.79897928,0,0,0,null,{"$f":"K648*K414*K610","v":2111508.2299105986},1211415.0040155549,168460.85158081679,21273722.685076255,0,1980820.648481511,0,348097059.625489,418113.71110925492,1547286.53200589,354235.01289605687,11229397.849654878,33245976.859483391,2063156.409512555,104668.99799629088,0,126446.78854019356,4076143.5779465479,872177.15588840749,1230596.6994396166,2131638.7278517489,152780.0428864464,546800.86234783102,210584.44540164512]
[null,687,{"$f":"C686+1","v":2024},"Receita Total - Esgoto (CAGECE)",67020358.122013442,412742856.34580034,0,0,0,null,{"$f":"K649*K415*K611","v":2504893.9332536524},1693531.8159271469,397888.98933838826,23807361.316660736,0,3116384.085841299,49230.346334167814,383295949.8931073,539385.14416460437,2701706.4892987055,891497.76624869427,13120820.583187576,33904251.274984203,2843502.6583872125,235542.47677174321,73770.16576386815,259390.5277506827,4244986.0992970923,1026577.4755806142,1321930.4701015835,2365286.9582085107,206540.32727952569,719209.90486202249,443575.76546440308]
[null,688,2025,"Receita Total - Esgoto (CAGECE)",77161976.114922404,436356773.24981546,0,0,0,null,{"$f":"K650*K416*K612","v":3070218.2514622016},2378813.7685405412,822017.60188842751,26209354.755536459,0,4528962.9737250125,150294.02283166631,403593710.60584217,709481.94838140137,3019960.4348853687,1481516.9895116356,15709595.71463432,35103396.32552442,4008629.5171349142,426549.29750172643,227330.03312252232,465326.76668786589,4566190.7055790192,1234074.0728977232,1413807.2472235512,2633785.5881204279,279771.47179301397,992269.50840214046,493691.76351135247]
[null,689,2026,"Receita Total - Esgoto (CAGECE)",88108019.388781443,481189309.18799692,0,0,0,null,{"$f":"K651*K417*K613","v":3642247.3094879454},3069682.6112536481,1251395.282964594,28635380.970470995,182559.3873951039,5960174.0340267671,251506.23916724211,444932130.02489495,880589.78301113762,3341594.4122076514,2075862.7841286412,18321468.26759116,36325202.126105703,5186568.1862418205,735275.08388592838,385257.14914210438,816316.37157699931,5139001.8321079137,1443606.8523660935,1505336.1608320812,3049924.1473996909,352996.71246777574,1269934.3195652792,543318.52848709852]
[null,690,2027,"Receita Total - Esgoto (CAGECE)",98722529.731837571,523711195.54526973,0,0,0,null,{"$f":"K652*K418*K614","v":4302218.6007778123},3674559.7357713669,1685371.8941301492,31082013.818381056,448153.66356370971,7408473.4149296302,352718.45550281781,483902740.8300969,1052708.6480538128,3665985.8543975684,2697269.4358580331,20953978.161660559,37594147.075467408,6167031.4111846657,989897.81305589306,547256.70739809319,1101744.027929154,5488257.0780380117,1654596.0676787684,1596517.210927173,3497291.1466290536,426464.01053032913,1551572.461026419,592757.75411888328]
[null,691,2028,"Receita Total - Esgoto (CAGECE)",108784340.36139607,535940452.73100489,0,0,0,null,{"$f":"K653*K419*K615","v":4846551.8436097223},4187061.5654996233,2123286.6389411944,33546374.675416999,600824.90682258131,8871999.412772011,453930.67183839349,492688526.97960788,1225509.7531312353,3992830.5933575872,3327474.3287251093,23604480.408441279,38901411.030204013,6934817.0616679452,1247047.7143657422,713198.44458663079,1391100.8696831421,5720601.8302301485,1867027.57868192,1687520.0870275768,3814235.4188262764,500055.28920614149,1836712.7022380885,642213.28751970828]
[null,692,2029,"Receita Total - Esgoto (CAGECE)",118723891.47767234,548076314.68750679,0,0,0,null,{"$f":"K654*K420*K616","v":5179092.300445863},4700813.8904848564,2565128.8593905703,36024896.370814137,755762.16411977552,10348890.32389232,555142.88817396923,501361784.82606298,1398976.6587244959,4321621.0750372903,3965798.1382642188,26270667.67762582,40240024.531759173,7704490.6081518671,1506519.3266658925,882657.29097933799,1684094.1781557335,5953211.3634112542,2080632.7224528121,1778353.2736092308,4131720.582843917,573764.64465648646,2125162.2670672312,691000.2023898887]
[null,693,2030,"Receita Total - Esgoto (CAGECE)",128739819.01799139,560106592.32386935,0,0,0,null,{"$f":"K655*K421*K617","v":5512734.1738707926},5215594.8486653427,3010482.8931990508,38514169.352981105,912727.21346664801,11837587.160671502,656496.57102199958,509915010.62292755,1572961.4091634082,4651844.9694257565,4611172.4124031682,28949750.270201303,41604452.106396906,8475412.6019910555,1767891.4545996955,1055077.9135439773,1980327.0943629323,6185698.1932072258,2295241.8171455078,1868668.9071586963,4449871.3995917346,647597.98072009056,2416032.2433447521,739607.73180062801]
[null,694,2031,"Receita Total - Esgoto (CAGECE)",138817191.151306,572024001.89163876,0,0,0,null,{"$f":"K656*K422*K618","v":5847252.9032207783},5731011.139113484,3458464.1257723849,41011298.406576365,1071481.8328745544,13336243.355250085,757998.79370810697,518345024.34378904,1747274.9499805118,4983193.7780085756,5262766.1328635849,31639075.158288054,42989847.077981867,9246669.5451206788,2030948.3639600882,1230028.3865888091,2279219.8101437222,6417655.4610252669,2510734.6714524655,1958288.8136812861,4768244.6905482719,721313.24000916211,2709097.7255820855,788060.33740548603]
[null,695,2032,"Receita Total - Esgoto (CAGECE)",{"$f":"SUMIFS($K695:$AH695,$K$18:$AH$18,E$4)","v":148943101.90776971},583821993.72252357,0,0,0,null,{"$f":"K657*K423*K619","v":6182434.6211970262},6246427.4295616271,3908848.7389602195,43513396.612004265,1231671.594506732,14842982.068164362,859359.54988175991,526648436.74997067,1921769.3255056206,5315165.3395132096,5919919.7613293007,34336503.840625465,44392161.139801867,10017454.514250144,2295484.5935974866,1407371.5908466135,2580423.3147604028,6648954.0054073427,2726658.8004511842,2047552.3722145003,5086663.997572979,795140.67223403964,3004144.5180758354,836170.47986050171]
[null,696,2033,"Receita Total - Esgoto (CAGECE)",159105099.22005105,595487727.64716399,0,0,0,null,{"$f":"K658*K424*K620","v":6517627.0325382147},6761843.7200097702,4361210.412476168,46016739.17932681,1393052.4660821301,16355654.015512327,960854.69924224482,534817311.72292566,2096419.8764603715,5647342.0213413928,6581413.1519154022,37039246.618200682,45808158.224276677,10787622.872185851,2560873.4870056589,1586689.3125523732,2883481.6425717897,6879329.0453644898,2943021.2742185756,2136306.8621914638,5404849.3724346226,868979.91213637043,3300519.3239306412,884280.62231551728]
[null,697,2034,"Receita Total - Esgoto (CAGECE)",167006046.60540953,602944559.61641598,0,0,0,null,{"$f":"K659*K425*K621","v":6769124.2825551052},7066591.4310624739,4806038.3282948593,48356181.020012125,1555275.8300563919,17768641.687253699,1055715.0691686131,539292041.25743747,2214209.0294475001,5938241.5672934875,7188854.5364895891,38413394.467700429,47208397.618525468,11253948.409312487,2801786.9579505124,1767556.4819777082,3187256.0853004088,7102158.3927618582,3114916.0542311259,2160139.7550999341,5561589.0986101823,909763.63005989569,3549928.8009653059,908856.43025896524]
[null,698,2035,"Receita Total - Esgoto (CAGECE)",171297159.19574428,609672925.73119557,0,0,0,null,{"$f":"K660*K426*K622","v":6917377.0940791545},7260569.4654811742,5060333.0501205036,49826942.117783234,1648368.3349846015,18595964.631502293,1104818.095641572,544146560.78850436,2286288.1001065457,6121705.9932220411,7548513.9710624972,38760346.198535658,48077947.750767931,11558523.889093686,2941223.1671157721,1873727.9305854463,3362203.3467773446,7254304.1322510354,3219079.4974065833,2181079.4417137126,5664034.9819475058,934849.04080932529,3700379.8630308746,924944.04441703507]
[null,699,2036,"Receita Total - Esgoto (CAGECE)",172949953.42175639,615634878.66612589,0,0,0,null,{"$f":"K661*K427*K623","v":6996775.3287564544},7337716.9551252127,5113223.4106502617,50378360.352035657,1668152.3806268782,18802401.836709153,1113659.7526699784,549407565.80101085,2310059.6444497961,6191408.4355692659,7644424.0329996953,39162304.040742993,48379763.39398025,11692168.655977935,2973244.2872784566,1900164.525305286,3400535.4212670135,7331652.4713936914,3251559.4307499649,2198998.6548937373,5709648.1585984379,943321.0493820319,3745425.2194551188,932298.84825412522]
[null,700,2037,"Receita Total - Esgoto (CAGECE)",174546995.26734293,621427095.19609475,0,0,0,null,{"$f":"K662*K428*K624","v":7072880.0070323274},7411970.1533277035,5164483.0960845929,50908881.602203801,1687099.7441626971,19001074.375424977,1122649.9495364623,554525636.99476254,2333148.9487582985,6258159.7480930677,7736409.8419556906,39551736.375566848,48673714.445247784,11820667.383763656,3004217.5555782621,1925339.6227667099,3437308.2058479325,7406482.1621047193,3282738.4699411537,2216230.6255228231,5753678.8721349053,951674.98118020629,3788253.6503492109,939653.65209121536]
[null,701,2038,"Receita Total - Esgoto (CAGECE)",176086649.26504207,627045155.83008838,0,0,0,null,{"$f":"K663*K429*K625","v":7145487.9549729135},7483530.7528720303,5214096.1194127593,51417634.814961396,1705100.0300363456,19191997.383451901,1131640.146402946,559497650.13328373,2355408.0573618673,6322054.3108536191,7824873.7163033467,39928321.623870306,48959635.740120515,11943555.710934559,3033927.2378081246,1949109.2477391388,3472524.5151228243,7478541.3395409547,3312750.9464415135,2232758.3846490965,5795238.3089014459,959786.85559058911,3829336.3862606231,946845.37823790475]
[null,702,2039,"Receita Total - Esgoto (CAGECE)",177568138.47370824,632486307.29107404,0,0,0,null,{"$f":"K664*K430*K626","v":7214791.653147134},7552812.2239641268,5261865.3075023061,51904454.075389184,1722257.8235111304,19374853.008945268,1140347.410244521,564320439.13764608,2376976.7061712341,6383002.672495557,7909960.7544722222,40291561.337991111,49236936.186372921,12060666.162845433,3062578.7951176297,1971473.4002225713,3506181.5344889644,7547681.4680256573,3341752.4019431579,2249107.9697806817,5834887.6131929671,967656.67261318001,3868009.4205088266,954192.02819047472]
[null,703,2040,"Receita Total - Esgoto (CAGECE)",178991348.51281068,637748389.24361551,0,0,0,null,{"$f":"K665*K431*K627","v":7280823.1816498032},7619622.9584597806,5307870.5954069309,52368999.257902592,1738590.5554642696,19549943.967947606,1149040.5274348503,568992832.41917157,2397887.7742242184,6440890.5403341753,7991268.6380894529,40641447.478450827,49505569.176490098,12172158.601657618,3089977.0394146712,1992432.0802170092,3538225.7864946104,7614044.6251626657,3369594.3648308902,2264778.7968372651,5872519.8525421787,975402.50902251201,3904262.0433086525,961554.98591208481]
[null,704,2041,"Receita Total - Esgoto (CAGECE)",180355611.29952097,642832179.3106091,0,0,0,null,{"$f":"K666*K432*K628","v":7343336.5930873128},7683741.0942972694,5352357.1172913043,52811096.151836395,1753848.3833223076,19717285.39626104,1158030.724301334,573515108.92754531,2417779.5921048075,6495827.205122387,8068652.2687254827,40977988.084727906,49765653.831909135,12277880.77769364,3116101.4245842919,2012122.4069896699,3568651.6419343152,7677624.3528790791,3396276.8351047086,2279567.2383963475,5908234.2607389987,983148.34543184412,3938747.5515554585,968730.40428973397]
[null,705,2042,"Receita Total - Esgoto (CAGECE)",{"$f":"SUMIFS($K705:$AH705,$K$18:$AH$18,E$4)","v":181059261.10717463},645407534.47990978,0,0,0,null,{"$f":"K667*K433*K629","v":7376475.331035452},7715911.0932468753,5374829.5253874259,53034160.465072639,1761523.7795905741,19801743.172128353,1161744.2202532648,575806722.4348526,2427783.0393612864,6523442.1367745819,8112439.017535897,41148344.632517278,49904371.536541671,12331358.476905411,3129250.9381576753,2023146.796074084,3584058.7772420798,7709998.6723348796,3409773.6119337287,2287042.0616972959,5926575.4018173823,986991.74444287689,3956268.7600932769,972839.96208784194]
[null,706,2043,"Receita Total - Esgoto (CAGECE)",181041333.61813369,645248163.52193058,0,0,0,null,{"$f":"K668*K434*K630","v":7375641.2485701563},7713450.4412896028,5373097.5992239816,53014300.449233912,1760698.7180689282,19794054.184647962,1162635.4592817281,575673147.37804008,2427117.238845448,6520923.1057017483,8121138.3279261589,41136269.335925519,49913421.360958606,12327354.310387917,3128418.8205018598,2024572.8364531624,3582572.6670041373,7707376.6947368234,3408769.6610119264,2286702.6826597955,5924257.8577135596,987115.72505613614,3953869.7682152377,972591.26860998024]
[null,707,2044,"Receita Total - Esgoto (CAGECE)",180931891.77056268,644834455.7274859,0,0,0,null,{"$f":"K669*K435*K631","v":7369289.389795973},7707450.0809839545,5369271.3746536681,52962821.197651938,1758493.7121008683,19775580.938152254,1161341.0406927695,575324788.0372777,2425345.8806829411,6513992.0446836874,8125379.1592991212,41105429.896693803,49905263.569401354,12313925.888834955,3125362.5859017959,2023318.1951581079,3578791.2482452802,7701151.1124596661,3406086.5668230243,2285570.0051221373,5919811.1750523029,986451.54319939064,3948927.2023593686,972505.65282251954]
[null,708,2045,"Receita Total - Esgoto (CAGECE)",180760655.71191445,644256606.13044524,0,0,0,null,{"$f":"K670*K436*K632","v":7359296.4402598189},7699180.6768652471,5363590.6568375751,52891394.824898615,1755635.0482371387,19750137.654777173,1160605.4148280059,574838146.36376321,2422986.8097194163,6504214.0337460237,8121626.3862801213,41062249.858082339,49884590.845942803,12296135.51402244,3121571.827691969,2020154.1680670273,3573598.3062206502,7692413.3398237797,3402028.3426743303,2283830.6875549471,5913398.8901489479,985905.43811717792,3941901.5832879697,972668.73051292065]
[null,709,2046,"Receita Total - Esgoto (CAGECE)",180530053.32597867,643501813.67735529,0,0,0,null,{"$f":"K671*K437*K633","v":7346143.6013839841},7688016.981304992,5355943.5367005272,52797860.289150223,1751823.4964188321,19716006.420981333,1160605.4148280059,574202824.50797629,2419953.7184805996,6491584.1064761886,8113105.1512352284,41006214.69347205,49856117.006166779,12272415.014272422,3116938.6787688467,2015656.6561022415,3566789.7822328014,7680233.41433133,3397100.4990652022,2281395.6429608813,5904654.9372176239,985297.34272833553,3932680.4582567583,972505.65282251954]
[null,710,2047,"Receita Total - Esgoto (CAGECE)",180240562.8549118,642569470.90076971,0,0,0,null,{"$f":"K672*K438*K634","v":7329483.3388079256},7674372.4645091267,5347203.9708296144,52681877.46482221,1747059.0566459489,19674428.372539129,1160099.6720459808,573417678.77620721,2415572.586691197,6476102.2655980233,8100936.6693019215,40936665.165632226,49818435.015555486,12243076.501423715,3110620.7484191353,2010034.7661462589,3558365.6762817344,7665935.2409271523,3391013.1628421606,2278612.734853378,5894453.7642140742,984571.1705649608,3921263.8272657348,972171.34355719713]
[null,711,2048,"Receita Total - Esgoto (CAGECE)",179890729.58001804,641460620.14587104,0,0,0,null,{"$f":"K673*K439*K635","v":7309754.0804941719},7657006.7158598416,5336279.513490974,52544126.603083655,1741341.7289184895,19624782.941563368,1160025.4021269425,572483281.01531088,2410854.444764148,6457361.0978929261,8084982.43743381,40853930.893178217,49772106.352038965,12207183.63995987,3103460.427356129,2003007.4037012809,3548441.3870791071,7648459.6956553794,3383476.460851728,2275829.8267458742,5882212.5073583564,983602.94101379428,3908090.7915068618,971751.41850441438]
[null,712,2049,"Receita Total - Esgoto (CAGECE)",179484675.73658144,640172940.00877118,0,0,0,null,{"$f":"K674*K440*K636","v":7286517.3984801965},7638814.0267986841,5323607.1429781523,52384267.578350037,1734909.7352250975,19567070.128054038,1159519.6593449179,571399631.2252872,2405125.2724241596,6435971.7326364722,8065242.4556308929,40758011.876110025,49716855.88715326,12166296.989074973,3095036.5202231808,1994293.4742695082,3536786.1172016035,7628865.9024718748,3375070.1394008617,2271655.4645846183,5867639.7984774942,982392.65407483617,3892283.1485962141,971751.41850441438]
[null,713,2050,"Receita Total - Esgoto (CAGECE)",179018368.48860204,638704617.44148922,0,0,0,null,{"$f":"K675*K441*K637","v":7259773.2927659983},7617313.5760900462,5308749.8809976019,52201620.139452264,1727524.8535771288,19501910.499898348,1159155.3830753474,570163870.17186189,2398722.0798088796,6411526.7581834681,8041716.7238931675,40648578.495812275,49652967.408552259,12119480.21325257,3085349.0270202896,1984736.2613443376,3523515.265360882,7606094.7374207759,3365504.3253360824,2267133.2389099244,5851027.1990674287,981182.36713587784,3874279.9997257539,971254.0315486911]
[null,714,2051,"Receita Total - Esgoto (CAGECE)",178490406.20177937,637054211.85719895,0,0,0,null,{"$f":"K676*K442*K638","v":7229521.7633515764},7592505.363733924,5292800.1732831858,51996524.411974862,1718948.8619859391,19427442.353434697,1159081.1131563089,568773138.62076032,2391307.8567806599,6383822.4726048317,8014675.6529302662,40525301.133669652,49580167.486366555,12066733.312492661,3074397.9477474568,1973492.4814323725,3508628.8315569418,7580410.9814910488,3354779.0186573896,2262611.0132352305,5832666.2662866041,979972.08019691973,3854520.4460874447,971168.41576123051]
[null,715,2052,"Receita Total - Esgoto (CAGECE)",{"$f":"SUMIFS($K715:$AH715,$K$18:$AH$18,E$4)","v":177901218.44082084},635215187.20925903,0,0,0,null,{"$f":"K677*K443*K639","v":7195762.8102369318},7565216.3301421879,5275102.5523945894,51768300.14474877,1709658.2044288174,19344906.82443748,1158218.1674303364,567225149.18456316,2383219.6134771476,6353062.5910073463,7983578.4213229297,40388509.408297472,49497904.981588334,12008056.286795249,3062604.4777613278,1960843.2290314122,3492011.4170781244,7551814.6346826917,3342314.4730578293,2257045.1970202229,5811974.2460892731,978277.67848237848,3832126.2852973598,970748.49070844776]
[null,716,2053,"Receita Total - Esgoto (CAGECE)",0,0,0,0,0,null,{"$f":"K678*K444*K640","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,717,2054,"Receita Total - Esgoto (CAGECE)",0,0,0,0,0,null,{"$f":"K679*K445*K641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,718,2055,"Receita Total - Esgoto (CAGECE)",0,0,0,0,0,null,{"$f":"K680*K446*K642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,719,2056,"Receita Total - Esgoto (CAGECE)",0,0,0,0,0,null,{"$f":"K681*K447*K643","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,720,2057,{"$f":"IF(C720=\"\",\"\",IF(AND(COUNT(C720)>0,COUNT(C719)=0),C719,D719))","v":"Receita Total - Esgoto (CAGECE)"},0,0,0,0,0,null,{"$f":"K682*K448*K644","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,721,null,""]
[null,722,"% da Receita Teórica de Esgoto CAGECE","",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["x",723,"Receita Indireta/Acessória",""]
[null,724,null,""]
["x",725,"Receita Acessória",""]
[null,726,2020,"Receita Acessória",{"$f":"SUMIFS($K726:$AH726,$K$18:$AH$18,E$4)","v":0},0,0,0,0,null,{"$f":"K$722*K685","v":0},{"$f":"L$722*L685","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$722*AH685","v":0}]
[null,727,{"$f":"C726+3","v":2023},"Receita Acessória",0,0,0,0,0,null,{"$f":"K$722*K686","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,728,{"$f":"C727+1","v":2024},"Receita Acessória",0,0,0,0,0,null,{"$f":"K$722*K687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,729,2025,"Receita Acessória",0,0,0,0,0,null,{"$f":"K$722*K688","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,730,2026,"Receita Acessória",0,0,0,0,0,null,{"$f":"K$722*K689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,731,2027,"Receita Acessória",0,0,0,0,0,null,{"$f":"K$722*K690","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,732,2028,"Receita Acessória",0,0,0,0,0,null,{"$f":"K$722*K691","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,733,2029,"Receita Acessória",0,0,0,0,0,null,{"$f":"K$722*K692","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,734,2030,"Receita Acessória",0,0,0,0,0,null,{"$f":"K$722*K693","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,735,2031,"Receita Acessória",0,0,0,0,0,null,{"$f":"K$722*K694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,736,2032,"Receita Acessória",{"$f":"SUMIFS($K736:$AH736,$K$18:$AH$18,E$4)","v":0},0,0,0,0,null,{"$f":"K$722*K695","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,737,2033,"Receita Acessória",0,0,0,0,0,null,{"$f":"K$722*K696","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"ROW(C738)","v":738},2034,"Receita Acessória",0,0,0,0,0,null,{"$f":"K$722*K697","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,739,2035,"Receita Acessória",0,0,0,0,0,null,{"$f":"K$722*K698","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,740,2036,"Receita Acessória",0,0,0,0,0,null,{"$f":"K$722*K699","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,741,2037,"Receita Acessória",0,0,0,0,0,null,{"$f":"K$722*K700","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,742,2038,"Receita Acessória",0,0,0,0,0,null,{"$f":"K$722*K701","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,743,2039,"Receita Acessória",0,0,0,0,0,null,{"$f":"K$722*K702","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,744,2040,"Receita Acessória",0,0,0,0,0,null,{"$f":"K$722*K703","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,745,2041,"Receita Acessória",0,0,0,0,0,null,{"$f":"K$722*K704","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,746,2042,"Receita Acessória",{"$f":"SUMIFS($K746:$AH746,$K$18:$AH$18,E$4)","v":0},0,0,0,0,null,{"$f":"K$722*K705","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,747,2043,"Receita Acessória",0,0,0,0,0,null,{"$f":"K$722*K706","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,748,2044,"Receita Acessória",0,0,0,0,0,null,{"$f":"K$722*K707","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,749,2045,"Receita Acessória",0,0,0,0,0,null,{"$f":"K$722*K708","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,750,2046,"Receita Acessória",0,0,0,0,0,null,{"$f":"K$722*K709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,751,2047,"Receita Acessória",0,0,0,0,0,null,{"$f":"K$722*K710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,752,2048,"Receita Acessória",0,0,0,0,0,null,{"$f":"K$722*K711","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,753,2049,"Receita Acessória",0,0,0,0,0,null,{"$f":"K$722*K712","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,754,2050,"Receita Acessória",0,0,0,0,0,null,{"$f":"K$722*K713","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,755,2051,"Receita Acessória",0,0,0,0,0,null,{"$f":"K$722*K714","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,756,2052,"Receita Acessória",{"$f":"SUMIFS($K756:$AH756,$K$18:$AH$18,E$4)","v":0},0,0,0,0,null,{"$f":"K$722*K715","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,757,2053,"Receita Acessória",0,0,0,0,0,null,{"$f":"K$722*K716","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,758,2054,"Receita Acessória",0,0,0,0,0,null,{"$f":"K$722*K717","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,759,2055,"Receita Acessória",0,0,0,0,0,null,{"$f":"K$722*K718","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,760,2056,"Receita Acessória",0,0,0,0,0,null,{"$f":"K$722*K719","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,761,2057,"Receita Acessória",0,0,0,0,0,null,{"$f":"K$722*K720","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,762,null,""]
["x",763,"OPEX",""]
[null,764,null,""]
["x",765,"Custos Operacionais",""]
[null,{"$f":"ROW(C766)","v":766},null,""]
["Total Energia",767,"Energia Elétrica",{"$f":"IF(C767=\"\",\"\",IF(AND(COUNT(C767)>0,COUNT(#REF!)=0),#REF!,#REF!))","v":{"$error":"#REF!"}}]
[null,768,2020,"Energia Elétrica",null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A767,[64]Aquiraz!$B$2:$B$111,0),MATCH($C768,[64]Aquiraz!$B$2:$AP$2,0))*AL33*1000","v":112176.40683673795},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A767,[64]Barbalha!$B$2:$B$111,0),MATCH($C768,[64]Barbalha!$B$2:$AP$2,0))*AM33*1000","v":73298.87159097234},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A767,[64]Cascavel!$B$2:$B$111,0),MATCH($C768,[64]Cascavel!$B$2:$AP$2,0))*AN33*1000","v":11932.681240334232},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A767,[64]Caucaia!$B$2:$B$111,0),MATCH($C768,[64]Caucaia!$B$2:$AP$2,0))*AO33*1000","v":792680.85267810943},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A767,[64]Chorozinho!$B$2:$B$111,0),MATCH($C768,[64]Chorozinho!$B$2:$AP$2,0))*AP33*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A767,[64]Eusébio!$B$2:$B$111,0),MATCH($C768,[64]Eusébio!$B$2:$AP$2,0))*AQ33*1000","v":78932.926910439535},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A767,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C768,'[64]Farias Brito'!$B$2:$AP$2,0))*AR33*1000","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A767,[64]Fortaleza!$B$2:$B$111,0),MATCH($C768,[64]Fortaleza!$B$2:$AP$2,0))*AS33*1000","v":10253563.276136139},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A767,[64]Guaiúba!$B$2:$B$111,0),MATCH($C768,[64]Guaiúba!$B$2:$AP$2,0))*AT33*1000","v":21250.266129503711},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A767,[64]Horizonte!$B$2:$B$111,0),MATCH($C768,[64]Horizonte!$B$2:$AP$2,0))*AU33*1000","v":60453.574847807096},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A767,[64]Itaitinga!$B$2:$B$111,0),MATCH($C768,[64]Itaitinga!$B$2:$AP$2,0))*AV33*1000","v":13227.718865098517},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A767,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C768,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW33*1000","v":689250.57934711012},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A767,[64]Maracanaú!$B$2:$B$111,0),MATCH($C768,[64]Maracanaú!$B$2:$AP$2,0))*AX33*1000","v":1139931.8828756087},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A767,[64]Maranguape!$B$2:$B$111,0),MATCH($C768,[64]Maranguape!$B$2:$AP$2,0))*AY33*1000","v":125008.06191913677},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A767,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C768,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ33*1000","v":5026.0134608180906},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A767,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C768,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA33*1000","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A767,[64]Pacajus!$B$2:$B$111,0),MATCH($C768,[64]Pacajus!$B$2:$AP$2,0))*BB33*1000","v":17294.16341357485},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A767,[64]Pacatuba!$B$2:$B$111,0),MATCH($C768,[64]Pacatuba!$B$2:$AP$2,0))*BC33*1000","v":226880.75896235375},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A767,[64]Paracuru!$B$2:$B$111,0),MATCH($C768,[64]Paracuru!$B$2:$AP$2,0))*BD33*1000","v":48106.675527694577},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A767,[64]Paraipaba!$B$2:$B$111,0),MATCH($C768,[64]Paraipaba!$B$2:$AP$2,0))*BE33*1000","v":65321.169611715763},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A767,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C768,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF33*1000","v":110425.22339160314},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A767,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C768,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG33*1000","v":12167.012681036371},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A767,[64]Trairi!$B$2:$B$111,0),MATCH($C768,[64]Trairi!$B$2:$AP$2,0))*BH33*1000","v":24794.780453821324},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A767,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C768,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI33*1000","v":0}]
[null,769,{"$f":"C768+3","v":2023},"Energia Elétrica",{"$f":"Lances!Y8","v":2803294.7193911434},{"$f":"SUMIFS($K769:$AH769,$K$18:$AH$18,F$4)","v":12117826.343252027},0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$767,[64]Aquiraz!$B$2:$B$111,0),MATCH($C769,[64]Aquiraz!$B$2:$AP$2,0))*AL34*1000","v":118773.84485009049},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$767,[64]Barbalha!$B$2:$B$111,0),MATCH($C769,[64]Barbalha!$B$2:$AP$2,0))*AM34*1000","v":89931.100939292475},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$767,[64]Cascavel!$B$2:$B$111,0),MATCH($C769,[64]Cascavel!$B$2:$AP$2,0))*AN34*1000","v":19114.647476006008},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$767,[64]Caucaia!$B$2:$B$111,0),MATCH($C769,[64]Caucaia!$B$2:$AP$2,0))*AO34*1000","v":842444.42356419528},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$767,[64]Chorozinho!$B$2:$B$111,0),MATCH($C769,[64]Chorozinho!$B$2:$AP$2,0))*AP34*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$767,[64]Eusébio!$B$2:$B$111,0),MATCH($C769,[64]Eusébio!$B$2:$AP$2,0))*AQ34*1000","v":100781.06251292986},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$767,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C769,'[64]Farias Brito'!$B$2:$AP$2,0))*AR34*1000","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$767,[64]Fortaleza!$B$2:$B$111,0),MATCH($C769,[64]Fortaleza!$B$2:$AP$2,0))*AS34*1000","v":10983074.573013071},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$767,[64]Guaiúba!$B$2:$B$111,0),MATCH($C769,[64]Guaiúba!$B$2:$AP$2,0))*AT34*1000","v":25739.942035509939},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$767,[64]Horizonte!$B$2:$B$111,0),MATCH($C769,[64]Horizonte!$B$2:$AP$2,0))*AU34*1000","v":137308.6005442935},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$767,[64]Itaitinga!$B$2:$B$111,0),MATCH($C769,[64]Itaitinga!$B$2:$AP$2,0))*AV34*1000","v":31242.054996373685},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$767,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C769,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW34*1000","v":752713.52984923043},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$767,[64]Maracanaú!$B$2:$B$111,0),MATCH($C769,[64]Maracanaú!$B$2:$AP$2,0))*AX34*1000","v":1146134.9740414771},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$767,[64]Maranguape!$B$2:$B$111,0),MATCH($C769,[64]Maranguape!$B$2:$AP$2,0))*AY34*1000","v":139386.61998283648},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$767,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C769,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ34*1000","v":6397.9164171335851},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$767,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C769,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA34*1000","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$767,[64]Pacajus!$B$2:$B$111,0),MATCH($C769,[64]Pacajus!$B$2:$AP$2,0))*BB34*1000","v":18000.529519774038},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$767,[64]Pacatuba!$B$2:$B$111,0),MATCH($C769,[64]Pacatuba!$B$2:$AP$2,0))*BC34*1000","v":204966.09529099168},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$767,[64]Paracuru!$B$2:$B$111,0),MATCH($C769,[64]Paracuru!$B$2:$AP$2,0))*BD34*1000","v":46195.084751057344},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$767,[64]Paraipaba!$B$2:$B$111,0),MATCH($C769,[64]Paraipaba!$B$2:$AP$2,0))*BE34*1000","v":69064.960136033216},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$767,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C769,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF34*1000","v":134407.77607236075},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$767,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C769,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG34*1000","v":14045.453840946126},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$767,[64]Trairi!$B$2:$B$111,0),MATCH($C769,[64]Trairi!$B$2:$AP$2,0))*BH34*1000","v":28594.071874363366},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$767,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C769,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI34*1000","v":12803.800935204781}]
[null,770,{"$f":"C769+1","v":2024},"Energia Elétrica",{"$f":"Lances!Y9","v":3326029.3886587494},13298852.128838765,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$767,[64]Aquiraz!$B$2:$B$111,0),MATCH($C770,[64]Aquiraz!$B$2:$AP$2,0))*AL35*1000","v":153916.95094276679},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$767,[64]Barbalha!$B$2:$B$111,0),MATCH($C770,[64]Barbalha!$B$2:$AP$2,0))*AM35*1000","v":119678.97787912846},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$767,[64]Cascavel!$B$2:$B$111,0),MATCH($C770,[64]Cascavel!$B$2:$AP$2,0))*AN35*1000","v":23559.056509371741},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$767,[64]Caucaia!$B$2:$B$111,0),MATCH($C770,[64]Caucaia!$B$2:$AP$2,0))*AO35*1000","v":942057.00772295578},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$767,[64]Chorozinho!$B$2:$B$111,0),MATCH($C770,[64]Chorozinho!$B$2:$AP$2,0))*AP35*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$767,[64]Eusébio!$B$2:$B$111,0),MATCH($C770,[64]Eusébio!$B$2:$AP$2,0))*AQ35*1000","v":165183.95374609713},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$767,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C770,'[64]Farias Brito'!$B$2:$AP$2,0))*AR35*1000","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$767,[64]Fortaleza!$B$2:$B$111,0),MATCH($C770,[64]Fortaleza!$B$2:$AP$2,0))*AS35*1000","v":12035038.661295207},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$767,[64]Guaiúba!$B$2:$B$111,0),MATCH($C770,[64]Guaiúba!$B$2:$AP$2,0))*AT35*1000","v":32612.724218909898},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$767,[64]Horizonte!$B$2:$B$111,0),MATCH($C770,[64]Horizonte!$B$2:$AP$2,0))*AU35*1000","v":226963.22166356107},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$767,[64]Itaitinga!$B$2:$B$111,0),MATCH($C770,[64]Itaitinga!$B$2:$AP$2,0))*AV35*1000","v":71970.520779656174},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$767,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C770,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW35*1000","v":883979.88260865607},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$767,[64]Maracanaú!$B$2:$B$111,0),MATCH($C770,[64]Maracanaú!$B$2:$AP$2,0))*AX35*1000","v":1204114.0882771921},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$767,[64]Maranguape!$B$2:$B$111,0),MATCH($C770,[64]Maranguape!$B$2:$AP$2,0))*AY35*1000","v":182829.92442232551},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$767,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C770,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ35*1000","v":16342.616057203903},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$767,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C770,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA35*1000","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$767,[64]Pacajus!$B$2:$B$111,0),MATCH($C770,[64]Pacajus!$B$2:$AP$2,0))*BB35*1000","v":20340.579092616339},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$767,[64]Pacatuba!$B$2:$B$111,0),MATCH($C770,[64]Pacatuba!$B$2:$AP$2,0))*BC35*1000","v":199238.80419133315},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$767,[64]Paracuru!$B$2:$B$111,0),MATCH($C770,[64]Paracuru!$B$2:$AP$2,0))*BD35*1000","v":45765.887375344042},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$767,[64]Paraipaba!$B$2:$B$111,0),MATCH($C770,[64]Paraipaba!$B$2:$AP$2,0))*BE35*1000","v":74248.286287952287},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$767,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C770,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF35*1000","v":148084.3785319259},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$767,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C770,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG35*1000","v":17392.788657621426},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$767,[64]Trairi!$B$2:$B$111,0),MATCH($C770,[64]Trairi!$B$2:$AP$2,0))*BH35*1000","v":36265.118967760987},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$767,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C770,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI35*1000","v":25298.088269930966}]
[null,771,2025,"Energia Elétrica",{"$f":"Lances!Y10","v":4217061.6692342591},14247921.007827578,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$767,[64]Aquiraz!$B$2:$B$111,0),MATCH($C771,[64]Aquiraz!$B$2:$AP$2,0))*AL36*1000","v":188750.51992924046},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$767,[64]Barbalha!$B$2:$B$111,0),MATCH($C771,[64]Barbalha!$B$2:$AP$2,0))*AM36*1000","v":160863.71121740976},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$767,[64]Cascavel!$B$2:$B$111,0),MATCH($C771,[64]Cascavel!$B$2:$AP$2,0))*AN36*1000","v":77840.407870833355},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$767,[64]Caucaia!$B$2:$B$111,0),MATCH($C771,[64]Caucaia!$B$2:$AP$2,0))*AO36*1000","v":1036111.2640136423},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$767,[64]Chorozinho!$B$2:$B$111,0),MATCH($C771,[64]Chorozinho!$B$2:$AP$2,0))*AP36*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$767,[64]Eusébio!$B$2:$B$111,0),MATCH($C771,[64]Eusébio!$B$2:$AP$2,0))*AQ36*1000","v":242124.53898356698},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$767,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C771,'[64]Farias Brito'!$B$2:$AP$2,0))*AR36*1000","v":10621.883758652175},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$767,[64]Fortaleza!$B$2:$B$111,0),MATCH($C771,[64]Fortaleza!$B$2:$AP$2,0))*AS36*1000","v":12805161.05951074},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$767,[64]Guaiúba!$B$2:$B$111,0),MATCH($C771,[64]Guaiúba!$B$2:$AP$2,0))*AT36*1000","v":41394.141596743866},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$767,[64]Horizonte!$B$2:$B$111,0),MATCH($C771,[64]Horizonte!$B$2:$AP$2,0))*AU36*1000","v":255461.05239981154},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$767,[64]Itaitinga!$B$2:$B$111,0),MATCH($C771,[64]Itaitinga!$B$2:$AP$2,0))*AV36*1000","v":116362.8248627468},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$767,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C771,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW36*1000","v":1056893.7347144845},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$767,[64]Maracanaú!$B$2:$B$111,0),MATCH($C771,[64]Maracanaú!$B$2:$AP$2,0))*AX36*1000","v":1300902.9752850283},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$767,[64]Maranguape!$B$2:$B$111,0),MATCH($C771,[64]Maranguape!$B$2:$AP$2,0))*AY36*1000","v":263565.69706686155},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$767,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C771,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ36*1000","v":29573.78092195241},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$767,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C771,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA36*1000","v":14079.700290075887},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$767,[64]Pacajus!$B$2:$B$111,0),MATCH($C771,[64]Pacajus!$B$2:$AP$2,0))*BB36*1000","v":77594.598081721342},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$767,[64]Pacatuba!$B$2:$B$111,0),MATCH($C771,[64]Pacatuba!$B$2:$AP$2,0))*BC36*1000","v":352715.80494855309},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$767,[64]Paracuru!$B$2:$B$111,0),MATCH($C771,[64]Paracuru!$B$2:$AP$2,0))*BD36*1000","v":79356.217331039254},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$767,[64]Paraipaba!$B$2:$B$111,0),MATCH($C771,[64]Paraipaba!$B$2:$AP$2,0))*BE36*1000","v":78601.371111417277},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$767,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C771,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF36*1000","v":179389.12411037539},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$767,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C771,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG36*1000","v":21816.224203156969},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$767,[64]Trairi!$B$2:$B$111,0),MATCH($C771,[64]Trairi!$B$2:$AP$2,0))*BH36*1000","v":47485.747547208397},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$767,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C771,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI36*1000","v":28316.297306577369}]
[null,772,2026,"Energia Elétrica",{"$f":"Lances!Y11","v":4979241.3900700165},15621019.460263453,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$767,[64]Aquiraz!$B$2:$B$111,0),MATCH($C772,[64]Aquiraz!$B$2:$AP$2,0))*AL37*1000","v":217720.51590237772},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$767,[64]Barbalha!$B$2:$B$111,0),MATCH($C772,[64]Barbalha!$B$2:$AP$2,0))*AM37*1000","v":202121.95024402108},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$767,[64]Cascavel!$B$2:$B$111,0),MATCH($C772,[64]Cascavel!$B$2:$AP$2,0))*AN37*1000","v":113861.407542771},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$767,[64]Caucaia!$B$2:$B$111,0),MATCH($C772,[64]Caucaia!$B$2:$AP$2,0))*AO37*1000","v":1131412.8339907064},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$767,[64]Chorozinho!$B$2:$B$111,0),MATCH($C772,[64]Chorozinho!$B$2:$AP$2,0))*AP37*1000","v":13265.125536435649},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$767,[64]Eusébio!$B$2:$B$111,0),MATCH($C772,[64]Eusébio!$B$2:$AP$2,0))*AQ37*1000","v":319908.41464390309},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$767,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C772,'[64]Farias Brito'!$B$2:$AP$2,0))*AR37*1000","v":16924.401438947058},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$767,[64]Fortaleza!$B$2:$B$111,0),MATCH($C772,[64]Fortaleza!$B$2:$AP$2,0))*AS37*1000","v":14021669.139763849},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$767,[64]Guaiúba!$B$2:$B$111,0),MATCH($C772,[64]Guaiúba!$B$2:$AP$2,0))*AT37*1000","v":53397.505506389469},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$767,[64]Horizonte!$B$2:$B$111,0),MATCH($C772,[64]Horizonte!$B$2:$AP$2,0))*AU37*1000","v":284210.03632861789},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$767,[64]Itaitinga!$B$2:$B$111,0),MATCH($C772,[64]Itaitinga!$B$2:$AP$2,0))*AV37*1000","v":161055.60124545914},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$767,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C772,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW37*1000","v":1231187.0182958806},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$767,[64]Maracanaú!$B$2:$B$111,0),MATCH($C772,[64]Maracanaú!$B$2:$AP$2,0))*AX37*1000","v":1395623.2588354708},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$767,[64]Maranguape!$B$2:$B$111,0),MATCH($C772,[64]Maranguape!$B$2:$AP$2,0))*AY37*1000","v":333269.3230206453},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$767,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C772,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ37*1000","v":49238.635888279015},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$767,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C772,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA37*1000","v":23209.728109712112},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$767,[64]Pacajus!$B$2:$B$111,0),MATCH($C772,[64]Pacajus!$B$2:$AP$2,0))*BB37*1000","v":128077.19705537525},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$767,[64]Pacatuba!$B$2:$B$111,0),MATCH($C772,[64]Pacatuba!$B$2:$AP$2,0))*BC37*1000","v":404862.11479676119},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$767,[64]Paracuru!$B$2:$B$111,0),MATCH($C772,[64]Paracuru!$B$2:$AP$2,0))*BD37*1000","v":93140.706861189508},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$767,[64]Paraipaba!$B$2:$B$111,0),MATCH($C772,[64]Paraipaba!$B$2:$AP$2,0))*BE37*1000","v":84650.49731454291},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$767,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C772,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF37*1000","v":205038.16371935455},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$767,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C772,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG37*1000","v":26239.333459811718},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$767,[64]Trairi!$B$2:$B$111,0),MATCH($C772,[64]Trairi!$B$2:$AP$2,0))*BH37*1000","v":58868.785154002224},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$767,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C772,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI37*1000","v":31309.155678969946}]
[null,773,2027,"Energia Elétrica",{"$f":"Lances!Y12","v":5699974.2934744619},16926575.128553182,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$767,[64]Aquiraz!$B$2:$B$111,0),MATCH($C773,[64]Aquiraz!$B$2:$AP$2,0))*AL38*1000","v":253062.21466816959},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$767,[64]Barbalha!$B$2:$B$111,0),MATCH($C773,[64]Barbalha!$B$2:$AP$2,0))*AM38*1000","v":238499.42130589683},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$767,[64]Cascavel!$B$2:$B$111,0),MATCH($C773,[64]Cascavel!$B$2:$AP$2,0))*AN38*1000","v":150108.58193790072},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$767,[64]Caucaia!$B$2:$B$111,0),MATCH($C773,[64]Caucaia!$B$2:$AP$2,0))*AO38*1000","v":1227833.2827735399},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$767,[64]Chorozinho!$B$2:$B$111,0),MATCH($C773,[64]Chorozinho!$B$2:$AP$2,0))*AP38*1000","v":29401.609348601989},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$767,[64]Eusébio!$B$2:$B$111,0),MATCH($C773,[64]Eusébio!$B$2:$AP$2,0))*AQ38*1000","v":398465.70613479638},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$767,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C773,'[64]Farias Brito'!$B$2:$AP$2,0))*AR38*1000","v":23226.919119241935},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$767,[64]Fortaleza!$B$2:$B$111,0),MATCH($C773,[64]Fortaleza!$B$2:$AP$2,0))*AS38*1000","v":15168497.28663482},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$767,[64]Guaiúba!$B$2:$B$111,0),MATCH($C773,[64]Guaiúba!$B$2:$AP$2,0))*AT38*1000","v":63468.961707753726},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$767,[64]Horizonte!$B$2:$B$111,0),MATCH($C773,[64]Horizonte!$B$2:$AP$2,0))*AU38*1000","v":313163.56894599844},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$767,[64]Itaitinga!$B$2:$B$111,0),MATCH($C773,[64]Itaitinga!$B$2:$AP$2,0))*AV38*1000","v":207627.70361193354},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$767,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C773,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW38*1000","v":1406712.811657222},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$767,[64]Maracanaú!$B$2:$B$111,0),MATCH($C773,[64]Maracanaú!$B$2:$AP$2,0))*AX38*1000","v":1490988.7435058958},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$767,[64]Maranguape!$B$2:$B$111,0),MATCH($C773,[64]Maranguape!$B$2:$AP$2,0))*AY38*1000","v":391688.52757714462},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$767,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C773,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ38*1000","v":65946.598549870381},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$767,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C773,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA38*1000","v":32559.7010597427},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$767,[64]Pacajus!$B$2:$B$111,0),MATCH($C773,[64]Pacajus!$B$2:$AP$2,0))*BB38*1000","v":170184.81641230421},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$767,[64]Pacatuba!$B$2:$B$111,0),MATCH($C773,[64]Pacatuba!$B$2:$AP$2,0))*BC38*1000","v":430576.11163525522},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$767,[64]Paracuru!$B$2:$B$111,0),MATCH($C773,[64]Paracuru!$B$2:$AP$2,0))*BD38*1000","v":107002.06375568216},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$767,[64]Paraipaba!$B$2:$B$111,0),MATCH($C773,[64]Paraipaba!$B$2:$AP$2,0))*BE38*1000","v":89826.466489340804},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$767,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C773,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF38*1000","v":232348.26058041235},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$767,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C773,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG38*1000","v":30675.820560579043},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$767,[64]Trairi!$B$2:$B$111,0),MATCH($C773,[64]Trairi!$B$2:$AP$2,0))*BH38*1000","v":70391.947758808878},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$767,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C773,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI38*1000","v":34292.296296731889}]
[null,774,2028,"Energia Elétrica",{"$f":"Lances!Y13","v":6388657.2741585318},17337968.511914875,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$767,[64]Aquiraz!$B$2:$B$111,0),MATCH($C774,[64]Aquiraz!$B$2:$AP$2,0))*AL39*1000","v":283147.04428693093},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$767,[64]Barbalha!$B$2:$B$111,0),MATCH($C774,[64]Barbalha!$B$2:$AP$2,0))*AM39*1000","v":269642.86125739885},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$767,[64]Cascavel!$B$2:$B$111,0),MATCH($C774,[64]Cascavel!$B$2:$AP$2,0))*AN39*1000","v":186552.55421279566},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$767,[64]Caucaia!$B$2:$B$111,0),MATCH($C774,[64]Caucaia!$B$2:$AP$2,0))*AO39*1000","v":1325265.2198883011},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$767,[64]Chorozinho!$B$2:$B$111,0),MATCH($C774,[64]Chorozinho!$B$2:$AP$2,0))*AP39*1000","v":39801.469669492639},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$767,[64]Eusébio!$B$2:$B$111,0),MATCH($C774,[64]Eusébio!$B$2:$AP$2,0))*AQ39*1000","v":477712.15291846247},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$767,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C774,'[64]Farias Brito'!$B$2:$AP$2,0))*AR39*1000","v":29529.436799536812},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$767,[64]Fortaleza!$B$2:$B$111,0),MATCH($C774,[64]Fortaleza!$B$2:$AP$2,0))*AS39*1000","v":15427045.62961597},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$767,[64]Guaiúba!$B$2:$B$111,0),MATCH($C774,[64]Guaiúba!$B$2:$AP$2,0))*AT39*1000","v":73575.103536361712},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$767,[64]Horizonte!$B$2:$B$111,0),MATCH($C774,[64]Horizonte!$B$2:$AP$2,0))*AU39*1000","v":342298.68223344529},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$767,[64]Itaitinga!$B$2:$B$111,0),MATCH($C774,[64]Itaitinga!$B$2:$AP$2,0))*AV39*1000","v":254810.82739257772},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$767,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C774,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW39*1000","v":1583313.149968901},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$767,[64]Maracanaú!$B$2:$B$111,0),MATCH($C774,[64]Maracanaú!$B$2:$AP$2,0))*AX39*1000","v":1586911.1929856974},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$767,[64]Maranguape!$B$2:$B$111,0),MATCH($C774,[64]Maranguape!$B$2:$AP$2,0))*AY39*1000","v":438013.45565789734},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$767,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C774,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ39*1000","v":82792.678653209543},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$767,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C774,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA39*1000","v":42122.583858219026},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$767,[64]Pacajus!$B$2:$B$111,0),MATCH($C774,[64]Pacajus!$B$2:$AP$2,0))*BB39*1000","v":212794.35568444329},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$767,[64]Pacatuba!$B$2:$B$111,0),MATCH($C774,[64]Pacatuba!$B$2:$AP$2,0))*BC39*1000","v":448363.44310652668},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$767,[64]Paracuru!$B$2:$B$111,0),MATCH($C774,[64]Paracuru!$B$2:$AP$2,0))*BD39*1000","v":120939.05358393547},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$767,[64]Paraipaba!$B$2:$B$111,0),MATCH($C774,[64]Paraipaba!$B$2:$AP$2,0))*BE39*1000","v":94993.852524163944},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$767,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C774,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF39*1000","v":252566.97981118047},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$767,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C774,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG39*1000","v":35119.159727843042},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$767,[64]Trairi!$B$2:$B$111,0),MATCH($C774,[64]Trairi!$B$2:$AP$2,0))*BH39*1000","v":82038.61676348123},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$767,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C774,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI39*1000","v":37276.281936635656}]
[null,775,2029,"Energia Elétrica",{"$f":"Lances!Y14","v":7070479.223952435},17747002.249641716,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$767,[64]Aquiraz!$B$2:$B$111,0),MATCH($C775,[64]Aquiraz!$B$2:$AP$2,0))*AL40*1000","v":302874.00624777592},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$767,[64]Barbalha!$B$2:$B$111,0),MATCH($C775,[64]Barbalha!$B$2:$AP$2,0))*AM40*1000","v":300847.72256389359},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$767,[64]Cascavel!$B$2:$B$111,0),MATCH($C775,[64]Cascavel!$B$2:$AP$2,0))*AN40*1000","v":223207.95840905208},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$767,[64]Caucaia!$B$2:$B$111,0),MATCH($C775,[64]Caucaia!$B$2:$AP$2,0))*AO40*1000","v":1423574.7904901577},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$767,[64]Chorozinho!$B$2:$B$111,0),MATCH($C775,[64]Chorozinho!$B$2:$AP$2,0))*AP40*1000","v":50316.446180843668},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$767,[64]Eusébio!$B$2:$B$111,0),MATCH($C775,[64]Eusébio!$B$2:$AP$2,0))*AQ40*1000","v":557563.49445711693},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$767,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C775,'[64]Farias Brito'!$B$2:$AP$2,0))*AR40*1000","v":35831.954479831693},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$767,[64]Fortaleza!$B$2:$B$111,0),MATCH($C775,[64]Fortaleza!$B$2:$AP$2,0))*AS40*1000","v":15682282.486772353},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$767,[64]Guaiúba!$B$2:$B$111,0),MATCH($C775,[64]Guaiúba!$B$2:$AP$2,0))*AT40*1000","v":83715.095193966597},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$767,[64]Horizonte!$B$2:$B$111,0),MATCH($C775,[64]Horizonte!$B$2:$AP$2,0))*AU40*1000","v":371577.60631275049},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$767,[64]Itaitinga!$B$2:$B$111,0),MATCH($C775,[64]Itaitinga!$B$2:$AP$2,0))*AV40*1000","v":302557.79477205471},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$767,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C775,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW40*1000","v":1760850.2341242386},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$767,[64]Maracanaú!$B$2:$B$111,0),MATCH($C775,[64]Maracanaú!$B$2:$AP$2,0))*AX40*1000","v":1683302.3709642724},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$767,[64]Maranguape!$B$2:$B$111,0),MATCH($C775,[64]Maranguape!$B$2:$AP$2,0))*AY40*1000","v":484399.91323881148},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$767,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C775,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ40*1000","v":99300.301064842701},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$767,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C775,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA40*1000","v":51875.419269308695},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$767,[64]Pacajus!$B$2:$B$111,0),MATCH($C775,[64]Pacajus!$B$2:$AP$2,0))*BB40*1000","v":255868.42255719233},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$767,[64]Pacatuba!$B$2:$B$111,0),MATCH($C775,[64]Pacatuba!$B$2:$AP$2,0))*BC40*1000","v":466164.86244775774},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$767,[64]Paracuru!$B$2:$B$111,0),MATCH($C775,[64]Paracuru!$B$2:$AP$2,0))*BD40*1000","v":134937.51104654075},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$767,[64]Paraipaba!$B$2:$B$111,0),MATCH($C775,[64]Paraipaba!$B$2:$AP$2,0))*BE40*1000","v":100027.31092105892},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$767,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C775,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF40*1000","v":272809.13208828907},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$767,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C775,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG40*1000","v":39569.024672722931},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$767,[64]Trairi!$B$2:$B$111,0),MATCH($C775,[64]Trairi!$B$2:$AP$2,0))*BH40*1000","v":93801.993650595585},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$767,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C775,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI40*1000","v":40225.621668725813}]
[null,776,2030,"Energia Elétrica",{"$f":"Lances!Y15","v":7755627.5273029599},18153398.179741129,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$767,[64]Aquiraz!$B$2:$B$111,0),MATCH($C776,[64]Aquiraz!$B$2:$AP$2,0))*AL41*1000","v":322565.68440287188},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$767,[64]Barbalha!$B$2:$B$111,0),MATCH($C776,[64]Barbalha!$B$2:$AP$2,0))*AM41*1000","v":332102.71065351908},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$767,[64]Cascavel!$B$2:$B$111,0),MATCH($C776,[64]Cascavel!$B$2:$AP$2,0))*AN41*1000","v":260056.19688331764},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$767,[64]Caucaia!$B$2:$B$111,0),MATCH($C776,[64]Caucaia!$B$2:$AP$2,0))*AO41*1000","v":1522627.6623966799},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$767,[64]Chorozinho!$B$2:$B$111,0),MATCH($C776,[64]Chorozinho!$B$2:$AP$2,0))*AP41*1000","v":60934.436924170783},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$767,[64]Eusébio!$B$2:$B$111,0),MATCH($C776,[64]Eusébio!$B$2:$AP$2,0))*AQ41*1000","v":637949.17111342831},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$767,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C776,'[64]Farias Brito'!$B$2:$AP$2,0))*AR41*1000","v":42142.116119056627},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$767,[64]Fortaleza!$B$2:$B$111,0),MATCH($C776,[64]Fortaleza!$B$2:$AP$2,0))*AS41*1000","v":15933987.037656067},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$767,[64]Guaiúba!$B$2:$B$111,0),MATCH($C776,[64]Guaiúba!$B$2:$AP$2,0))*AT41*1000","v":93881.414496346813},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$767,[64]Horizonte!$B$2:$B$111,0),MATCH($C776,[64]Horizonte!$B$2:$AP$2,0))*AU41*1000","v":400962.33891982405},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$767,[64]Itaitinga!$B$2:$B$111,0),MATCH($C776,[64]Itaitinga!$B$2:$AP$2,0))*AV41*1000","v":350794.40374954336},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$767,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C776,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW41*1000","v":1939157.4568409447},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$767,[64]Maracanaú!$B$2:$B$111,0),MATCH($C776,[64]Maracanaú!$B$2:$AP$2,0))*AX41*1000","v":1780082.6495515618},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$767,[64]Maranguape!$B$2:$B$111,0),MATCH($C776,[64]Maranguape!$B$2:$AP$2,0))*AY41*1000","v":530822.38407834515},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$767,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C776,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ41*1000","v":115911.79228429429},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$767,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C776,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA41*1000","v":61788.214775230626},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$767,[64]Pacajus!$B$2:$B$111,0),MATCH($C776,[64]Pacajus!$B$2:$AP$2,0))*BB41*1000","v":299356.32168094924},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$767,[64]Pacatuba!$B$2:$B$111,0),MATCH($C776,[64]Pacatuba!$B$2:$AP$2,0))*BC41*1000","v":483954.56867229944},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$767,[64]Paracuru!$B$2:$B$111,0),MATCH($C776,[64]Paracuru!$B$2:$AP$2,0))*BD41*1000","v":148988.38643738438},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$767,[64]Paraipaba!$B$2:$B$111,0),MATCH($C776,[64]Paraipaba!$B$2:$AP$2,0))*BE41*1000","v":105035.83733993201},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$767,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C776,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF41*1000","v":293082.7845260523},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$767,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C776,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG41*1000","v":44025.741684099521},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$767,[64]Trairi!$B$2:$B$111,0),MATCH($C776,[64]Trairi!$B$2:$AP$2,0))*BH41*1000","v":105650.72970091987},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$767,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C776,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI41*1000","v":43165.666157256281}]
[null,777,2031,"Energia Elétrica",{"$f":"Lances!Y16","v":8443395.98283788},18573792.077197712,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$767,[64]Aquiraz!$B$2:$B$111,0),MATCH($C777,[64]Aquiraz!$B$2:$AP$2,0))*AL42*1000","v":342220.60896001343},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$767,[64]Barbalha!$B$2:$B$111,0),MATCH($C777,[64]Barbalha!$B$2:$AP$2,0))*AM42*1000","v":363385.04519316473},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$767,[64]Cascavel!$B$2:$B$111,0),MATCH($C777,[64]Cascavel!$B$2:$AP$2,0))*AN42*1000","v":297042.77630690049},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$767,[64]Caucaia!$B$2:$B$111,0),MATCH($C777,[64]Caucaia!$B$2:$AP$2,0))*AO42*1000","v":1622316.3733975396},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$767,[64]Chorozinho!$B$2:$B$111,0),MATCH($C777,[64]Chorozinho!$B$2:$AP$2,0))*AP42*1000","v":71643.339940989681},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$767,[64]Eusébio!$B$2:$B$111,0),MATCH($C777,[64]Eusébio!$B$2:$AP$2,0))*AQ42*1000","v":718785.60739463498},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$767,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C777,'[64]Farias Brito'!$B$2:$AP$2,0))*AR42*1000","v":48460.303915158111},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$767,[64]Fortaleza!$B$2:$B$111,0),MATCH($C777,[64]Fortaleza!$B$2:$AP$2,0))*AS42*1000","v":16198961.810257237},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$767,[64]Guaiúba!$B$2:$B$111,0),MATCH($C777,[64]Guaiúba!$B$2:$AP$2,0))*AT42*1000","v":104064.44976366377},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$767,[64]Horizonte!$B$2:$B$111,0),MATCH($C777,[64]Horizonte!$B$2:$AP$2,0))*AU42*1000","v":430429.90889331565},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$767,[64]Itaitinga!$B$2:$B$111,0),MATCH($C777,[64]Itaitinga!$B$2:$AP$2,0))*AV42*1000","v":399462.94165773829},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$767,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C777,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW42*1000","v":2118076.3731531519},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$767,[64]Maracanaú!$B$2:$B$111,0),MATCH($C777,[64]Maracanaú!$B$2:$AP$2,0))*AX42*1000","v":1877155.6144374423},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$767,[64]Maranguape!$B$2:$B$111,0),MATCH($C777,[64]Maranguape!$B$2:$AP$2,0))*AY42*1000","v":577227.87259371241},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$767,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C777,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ42*1000","v":132615.36179824441},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$767,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C777,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA42*1000","v":71837.642862155117},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$767,[64]Pacajus!$B$2:$B$111,0),MATCH($C777,[64]Pacajus!$B$2:$AP$2,0))*BB42*1000","v":343183.98750948679},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$767,[64]Pacatuba!$B$2:$B$111,0),MATCH($C777,[64]Pacatuba!$B$2:$AP$2,0))*BC42*1000","v":501706.46552266995},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$767,[64]Paracuru!$B$2:$B$111,0),MATCH($C777,[64]Paracuru!$B$2:$AP$2,0))*BD42*1000","v":163085.33044704248},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$767,[64]Paraipaba!$B$2:$B$111,0),MATCH($C777,[64]Paraipaba!$B$2:$AP$2,0))*BE42*1000","v":110010.84864080859},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$767,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C777,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF42*1000","v":313364.88822643022},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$767,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C777,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG42*1000","v":48475.932917860206},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$767,[64]Trairi!$B$2:$B$111,0),MATCH($C777,[64]Trairi!$B$2:$AP$2,0))*BH42*1000","v":117576.89331079301},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$767,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C777,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI42*1000","v":46097.682935439683}]
[null,778,2032,"Energia Elétrica",{"$f":"Lances!Y17","v":9133194.4487004243},19002329.767630555,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$767,[64]Aquiraz!$B$2:$B$111,0),MATCH($C778,[64]Aquiraz!$B$2:$AP$2,0))*AL43*1000","v":361836.73656860663},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$767,[64]Barbalha!$B$2:$B$111,0),MATCH($C778,[64]Barbalha!$B$2:$AP$2,0))*AM43*1000","v":394661.22033138544},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$767,[64]Cascavel!$B$2:$B$111,0),MATCH($C778,[64]Cascavel!$B$2:$AP$2,0))*AN43*1000","v":334160.12113930681},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$767,[64]Caucaia!$B$2:$B$111,0),MATCH($C778,[64]Caucaia!$B$2:$AP$2,0))*AO43*1000","v":1722524.2221624083},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$767,[64]Chorozinho!$B$2:$B$111,0),MATCH($C778,[64]Chorozinho!$B$2:$AP$2,0))*AP43*1000","v":82425.149878433498},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$767,[64]Eusébio!$B$2:$B$111,0),MATCH($C778,[64]Eusébio!$B$2:$AP$2,0))*AQ43*1000","v":799987.85771792964},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$767,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C778,'[64]Farias Brito'!$B$2:$AP$2,0))*AR43*1000","v":54770.847752329544},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$767,[64]Fortaleza!$B$2:$B$111,0),MATCH($C778,[64]Fortaleza!$B$2:$AP$2,0))*AS43*1000","v":16471480.208690092},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$767,[64]Guaiúba!$B$2:$B$111,0),MATCH($C778,[64]Guaiúba!$B$2:$AP$2,0))*AT43*1000","v":114256.67881169589},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$767,[64]Horizonte!$B$2:$B$111,0),MATCH($C778,[64]Horizonte!$B$2:$AP$2,0))*AU43*1000","v":459943.20595801866},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$767,[64]Itaitinga!$B$2:$B$111,0),MATCH($C778,[64]Itaitinga!$B$2:$AP$2,0))*AV43*1000","v":448517.60479242873},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$767,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C778,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW43*1000","v":2297479.2668156442},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$767,[64]Maracanaú!$B$2:$B$111,0),MATCH($C778,[64]Maracanaú!$B$2:$AP$2,0))*AX43*1000","v":1974432.1684692537},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$767,[64]Maranguape!$B$2:$B$111,0),MATCH($C778,[64]Maranguape!$B$2:$AP$2,0))*AY43*1000","v":623577.07754537498},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$767,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C778,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ43*1000","v":149399.78054638841},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$767,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C778,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA43*1000","v":82016.297970136235},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$767,[64]Pacajus!$B$2:$B$111,0),MATCH($C778,[64]Pacajus!$B$2:$AP$2,0))*BB43*1000","v":387306.83689847362},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$767,[64]Pacatuba!$B$2:$B$111,0),MATCH($C778,[64]Pacatuba!$B$2:$AP$2,0))*BC43*1000","v":519411.64325637126},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$767,[64]Paracuru!$B$2:$B$111,0),MATCH($C778,[64]Paracuru!$B$2:$AP$2,0))*BD43*1000","v":177204.78112548866},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$767,[64]Paraipaba!$B$2:$B$111,0),MATCH($C778,[64]Paraipaba!$B$2:$AP$2,0))*BE43*1000","v":114968.69366173567},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$767,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C778,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF43*1000","v":333646.60777850758},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$767,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C778,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG43*1000","v":52932.323640355993},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$767,[64]Trairi!$B$2:$B$111,0),MATCH($C778,[64]Trairi!$B$2:$AP$2,0))*BH43*1000","v":129572.9305719664},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$767,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C778,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI43*1000","v":49011.954248645408}]
[null,779,2033,"Energia Elétrica",{"$f":"Lances!Y18","v":9824683.2030123137},{"$f":"SUMIFS($K779:$AH779,$K$18:$AH$18,F$4)","v":19427295.607442856},0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$767,[64]Aquiraz!$B$2:$B$111,0),MATCH($C779,[64]Aquiraz!$B$2:$AP$2,0))*AL44*1000","v":381668.35670835973},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$767,[64]Barbalha!$B$2:$B$111,0),MATCH($C779,[64]Barbalha!$B$2:$AP$2,0))*AM44*1000","v":425933.60021611612},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$767,[64]Cascavel!$B$2:$B$111,0),MATCH($C779,[64]Cascavel!$B$2:$AP$2,0))*AN44*1000","v":371382.43601694377},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$767,[64]Caucaia!$B$2:$B$111,0),MATCH($C779,[64]Caucaia!$B$2:$AP$2,0))*AO44*1000","v":1823088.6124775372},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$767,[64]Chorozinho!$B$2:$B$111,0),MATCH($C779,[64]Chorozinho!$B$2:$AP$2,0))*AP44*1000","v":93267.469608298794},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$767,[64]Eusébio!$B$2:$B$111,0),MATCH($C779,[64]Eusébio!$B$2:$AP$2,0))*AQ44*1000","v":881458.64569009817},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$767,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C779,'[64]Farias Brito'!$B$2:$AP$2,0))*AR44*1000","v":61088.653350484528},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$767,[64]Fortaleza!$B$2:$B$111,0),MATCH($C779,[64]Fortaleza!$B$2:$AP$2,0))*AS44*1000","v":16740039.436043905},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$767,[64]Guaiúba!$B$2:$B$111,0),MATCH($C779,[64]Guaiúba!$B$2:$AP$2,0))*AT44*1000","v":124456.84794307304},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$767,[64]Horizonte!$B$2:$B$111,0),MATCH($C779,[64]Horizonte!$B$2:$AP$2,0))*AU44*1000","v":489471.2967492204},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$767,[64]Itaitinga!$B$2:$B$111,0),MATCH($C779,[64]Itaitinga!$B$2:$AP$2,0))*AV44*1000","v":497873.65630082507},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$767,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C779,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW44*1000","v":2477199.5305461325},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$767,[64]Maracanaú!$B$2:$B$111,0),MATCH($C779,[64]Maracanaú!$B$2:$AP$2,0))*AX44*1000","v":2071842.1530195409},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$767,[64]Maranguape!$B$2:$B$111,0),MATCH($C779,[64]Maranguape!$B$2:$AP$2,0))*AY44*1000","v":669863.34528564929},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$767,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C779,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ44*1000","v":166230.79989479695},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$767,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C779,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA44*1000","v":92301.593141338875},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$767,[64]Pacajus!$B$2:$B$111,0),MATCH($C779,[64]Pacajus!$B$2:$AP$2,0))*BB44*1000","v":431666.62412709062},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$767,[64]Pacatuba!$B$2:$B$111,0),MATCH($C779,[64]Pacatuba!$B$2:$AP$2,0))*BC44*1000","v":537051.96885249473},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$767,[64]Paracuru!$B$2:$B$111,0),MATCH($C779,[64]Paracuru!$B$2:$AP$2,0))*BD44*1000","v":191347.02894406495},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$767,[64]Paraipaba!$B$2:$B$111,0),MATCH($C779,[64]Paraipaba!$B$2:$AP$2,0))*BE44*1000","v":119902.01542559208},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$767,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C779,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF44*1000","v":353913.34554685885},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$767,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C779,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG44*1000","v":57389.36694061337},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$767,[64]Trairi!$B$2:$B$111,0),MATCH($C779,[64]Trairi!$B$2:$AP$2,0))*BH44*1000","v":141615.80206428145},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$767,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C779,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI44*1000","v":51926.225561851119}]
[null,780,2034,"Energia Elétrica",{"$f":"Lances!Y19","v":10348347.241771517},19710379.430281315,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$767,[64]Aquiraz!$B$2:$B$111,0),MATCH($C780,[64]Aquiraz!$B$2:$AP$2,0))*AL45*1000","v":397910.37241123803},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$767,[64]Barbalha!$B$2:$B$111,0),MATCH($C780,[64]Barbalha!$B$2:$AP$2,0))*AM45*1000","v":443491.95815252629},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$767,[64]Cascavel!$B$2:$B$111,0),MATCH($C780,[64]Cascavel!$B$2:$AP$2,0))*AN45*1000","v":402901.48408470786},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$767,[64]Caucaia!$B$2:$B$111,0),MATCH($C780,[64]Caucaia!$B$2:$AP$2,0))*AO45*1000","v":1915142.661717779},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$767,[64]Chorozinho!$B$2:$B$111,0),MATCH($C780,[64]Chorozinho!$B$2:$AP$2,0))*AP45*1000","v":104152.58894743782},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$767,[64]Eusébio!$B$2:$B$111,0),MATCH($C780,[64]Eusébio!$B$2:$AP$2,0))*AQ45*1000","v":958417.73244765121},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$767,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C780,'[64]Farias Brito'!$B$2:$AP$2,0))*AR45*1000","v":66287.088740410778},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$767,[64]Fortaleza!$B$2:$B$111,0),MATCH($C780,[64]Fortaleza!$B$2:$AP$2,0))*AS45*1000","v":16899887.255495545},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$767,[64]Guaiúba!$B$2:$B$111,0),MATCH($C780,[64]Guaiúba!$B$2:$AP$2,0))*AT45*1000","v":130587.19309730834},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$767,[64]Horizonte!$B$2:$B$111,0),MATCH($C780,[64]Horizonte!$B$2:$AP$2,0))*AU45*1000","v":511527.2860653532},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$767,[64]Itaitinga!$B$2:$B$111,0),MATCH($C780,[64]Itaitinga!$B$2:$AP$2,0))*AV45*1000","v":543475.89694688318},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$767,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C780,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW45*1000","v":2561371.0270815315},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$767,[64]Maracanaú!$B$2:$B$111,0),MATCH($C780,[64]Maracanaú!$B$2:$AP$2,0))*AX45*1000","v":2168483.1118741217},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$767,[64]Maranguape!$B$2:$B$111,0),MATCH($C780,[64]Maranguape!$B$2:$AP$2,0))*AY45*1000","v":698765.68747949426},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$767,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C780,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ45*1000","v":179605.93836236838},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$767,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C780,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA45*1000","v":102670.57113993065},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$767,[64]Pacajus!$B$2:$B$111,0),MATCH($C780,[64]Pacajus!$B$2:$AP$2,0))*BB45*1000","v":470973.80850597384},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$767,[64]Pacatuba!$B$2:$B$111,0),MATCH($C780,[64]Pacatuba!$B$2:$AP$2,0))*BC45*1000","v":554477.36756509158},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$767,[64]Paracuru!$B$2:$B$111,0),MATCH($C780,[64]Paracuru!$B$2:$AP$2,0))*BD45*1000","v":200567.80022709406},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$767,[64]Paraipaba!$B$2:$B$111,0),MATCH($C780,[64]Paraipaba!$B$2:$AP$2,0))*BE45*1000","v":121181.17424651055},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$767,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C780,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF45*1000","v":362969.29688858695},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$767,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C780,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG45*1000","v":60019.522724126524},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$767,[64]Trairi!$B$2:$B$111,0),MATCH($C780,[64]Trairi!$B$2:$AP$2,0))*BH45*1000","v":150611.71898167094},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$767,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C780,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI45*1000","v":53248.128869488362}]
[null,781,2035,{"$f":"IF(C781=\"\",\"\",IF(AND(COUNT(C781)>0,COUNT(C780)=0),C780,D780))","v":"Energia Elétrica"},{"$f":"Lances!Y20","v":10631728.047401892},19936248.205889702,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$767,[64]Aquiraz!$B$2:$B$111,0),MATCH($C781,[64]Aquiraz!$B$2:$AP$2,0))*AL46*1000","v":405634.96292790456},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$767,[64]Barbalha!$B$2:$B$111,0),MATCH($C781,[64]Barbalha!$B$2:$AP$2,0))*AM46*1000","v":454800.83346077532},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$767,[64]Cascavel!$B$2:$B$111,0),MATCH($C781,[64]Cascavel!$B$2:$AP$2,0))*AN46*1000","v":421149.32975122565},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$767,[64]Caucaia!$B$2:$B$111,0),MATCH($C781,[64]Caucaia!$B$2:$AP$2,0))*AO46*1000","v":1969744.0978563728},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$767,[64]Chorozinho!$B$2:$B$111,0),MATCH($C781,[64]Chorozinho!$B$2:$AP$2,0))*AP46*1000","v":109081.34373660985},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$767,[64]Eusébio!$B$2:$B$111,0),MATCH($C781,[64]Eusébio!$B$2:$AP$2,0))*AQ46*1000","v":997086.18728683481},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$767,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C781,'[64]Farias Brito'!$B$2:$AP$2,0))*AR46*1000","v":69013.085614410942},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$767,[64]Fortaleza!$B$2:$B$111,0),MATCH($C781,[64]Fortaleza!$B$2:$AP$2,0))*AS46*1000","v":17050917.508200757},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$767,[64]Guaiúba!$B$2:$B$111,0),MATCH($C781,[64]Guaiúba!$B$2:$AP$2,0))*AT46*1000","v":134393.60122621441},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$767,[64]Horizonte!$B$2:$B$111,0),MATCH($C781,[64]Horizonte!$B$2:$AP$2,0))*AU46*1000","v":525664.8221059764},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$767,[64]Itaitinga!$B$2:$B$111,0),MATCH($C781,[64]Itaitinga!$B$2:$AP$2,0))*AV46*1000","v":571870.14395805041},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$767,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C781,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW46*1000","v":2584195.9937868556},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$767,[64]Maracanaú!$B$2:$B$111,0),MATCH($C781,[64]Maracanaú!$B$2:$AP$2,0))*AX46*1000","v":2230862.1265314496},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$767,[64]Maranguape!$B$2:$B$111,0),MATCH($C781,[64]Maranguape!$B$2:$AP$2,0))*AY46*1000","v":718246.35716665571},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$767,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C781,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ46*1000","v":187435.04394544833},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$767,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C781,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA46*1000","v":109005.37035797232},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$767,[64]Pacajus!$B$2:$B$111,0),MATCH($C781,[64]Pacajus!$B$2:$AP$2,0))*BB46*1000","v":493824.41950442386},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$767,[64]Pacatuba!$B$2:$B$111,0),MATCH($C781,[64]Pacatuba!$B$2:$AP$2,0))*BC46*1000","v":565334.22788876074},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$767,[64]Paracuru!$B$2:$B$111,0),MATCH($C781,[64]Paracuru!$B$2:$AP$2,0))*BD46*1000","v":206277.01532768901},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$767,[64]Paraipaba!$B$2:$B$111,0),MATCH($C781,[64]Paraipaba!$B$2:$AP$2,0))*BE46*1000","v":122320.95922307741},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$767,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C781,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF46*1000","v":369088.818620026},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$767,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C781,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG46*1000","v":61782.076373607124},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$767,[64]Trairi!$B$2:$B$111,0),MATCH($C781,[64]Trairi!$B$2:$AP$2,0))*BH46*1000","v":156117.73028817505},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$767,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C781,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI46*1000","v":54130.198152321747}]
[null,782,2036,"Energia Elétrica",{"$f":"Lances!Y21","v":10752332.585946474},20129170.900996979,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$767,[64]Aquiraz!$B$2:$B$111,0),MATCH($C782,[64]Aquiraz!$B$2:$AP$2,0))*AL47*1000","v":410057.54512508382},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$767,[64]Barbalha!$B$2:$B$111,0),MATCH($C782,[64]Barbalha!$B$2:$AP$2,0))*AM47*1000","v":459518.46497243445},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$767,[64]Cascavel!$B$2:$B$111,0),MATCH($C782,[64]Cascavel!$B$2:$AP$2,0))*AN47*1000","v":425369.19194401236},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$767,[64]Caucaia!$B$2:$B$111,0),MATCH($C782,[64]Caucaia!$B$2:$AP$2,0))*AO47*1000","v":1991007.2975563121},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$767,[64]Chorozinho!$B$2:$B$111,0),MATCH($C782,[64]Chorozinho!$B$2:$AP$2,0))*AP47*1000","v":110285.94217952895},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$767,[64]Eusébio!$B$2:$B$111,0),MATCH($C782,[64]Eusébio!$B$2:$AP$2,0))*AQ47*1000","v":1007653.4102524252},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$767,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C782,'[64]Farias Brito'!$B$2:$AP$2,0))*AR47*1000","v":69563.611776917605},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$767,[64]Fortaleza!$B$2:$B$111,0),MATCH($C782,[64]Fortaleza!$B$2:$AP$2,0))*AS47*1000","v":17213909.826210503},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$767,[64]Guaiúba!$B$2:$B$111,0),MATCH($C782,[64]Guaiúba!$B$2:$AP$2,0))*AT47*1000","v":135744.01620679122},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$767,[64]Horizonte!$B$2:$B$111,0),MATCH($C782,[64]Horizonte!$B$2:$AP$2,0))*AU47*1000","v":531417.46571882977},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$767,[64]Itaitinga!$B$2:$B$111,0),MATCH($C782,[64]Itaitinga!$B$2:$AP$2,0))*AV47*1000","v":581947.48965538759},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$767,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C782,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW47*1000","v":2610306.0527844983},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$767,[64]Maracanaú!$B$2:$B$111,0),MATCH($C782,[64]Maracanaú!$B$2:$AP$2,0))*AX47*1000","v":2257017.3379489123},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$767,[64]Maranguape!$B$2:$B$111,0),MATCH($C782,[64]Maranguape!$B$2:$AP$2,0))*AY47*1000","v":728094.22674663423},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$767,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C782,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ47*1000","v":189393.59680123092},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$767,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C782,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA47*1000","v":111033.8364674507},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$767,[64]Pacajus!$B$2:$B$111,0),MATCH($C782,[64]Pacajus!$B$2:$AP$2,0))*BB47*1000","v":499223.605829184},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$767,[64]Pacatuba!$B$2:$B$111,0),MATCH($C782,[64]Pacatuba!$B$2:$AP$2,0))*BC47*1000","v":571147.03345892695},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$767,[64]Paracuru!$B$2:$B$111,0),MATCH($C782,[64]Paracuru!$B$2:$AP$2,0))*BD47*1000","v":208269.6989883605},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$767,[64]Paraipaba!$B$2:$B$111,0),MATCH($C782,[64]Paraipaba!$B$2:$AP$2,0))*BE47*1000","v":123315.239541025},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$767,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C782,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF47*1000","v":372135.92224274029},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$767,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C782,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG47*1000","v":62626.453112531999},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$767,[64]Trairi!$B$2:$B$111,0),MATCH($C782,[64]Trairi!$B$2:$AP$2,0))*BH47*1000","v":157906.46334550885},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$767,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C782,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI47*1000","v":54559.758078224353}]
[null,783,2037,"Energia Elétrica",{"$f":"Lances!Y22","v":10869542.241058428},20316855.80675051,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$767,[64]Aquiraz!$B$2:$B$111,0),MATCH($C783,[64]Aquiraz!$B$2:$AP$2,0))*AL48*1000","v":414324.74268465897},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$767,[64]Barbalha!$B$2:$B$111,0),MATCH($C783,[64]Barbalha!$B$2:$AP$2,0))*AM48*1000","v":464074.2077474629},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$767,[64]Cascavel!$B$2:$B$111,0),MATCH($C783,[64]Cascavel!$B$2:$AP$2,0))*AN48*1000","v":429473.750630959},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$767,[64]Caucaia!$B$2:$B$111,0),MATCH($C783,[64]Caucaia!$B$2:$AP$2,0))*AO48*1000","v":2011509.9253112855},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$767,[64]Chorozinho!$B$2:$B$111,0),MATCH($C783,[64]Chorozinho!$B$2:$AP$2,0))*AP48*1000","v":111448.03618289348},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$767,[64]Eusébio!$B$2:$B$111,0),MATCH($C783,[64]Eusébio!$B$2:$AP$2,0))*AQ48*1000","v":1017869.2051214031},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$767,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C783,'[64]Farias Brito'!$B$2:$AP$2,0))*AR48*1000","v":70122.164096300825},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$767,[64]Fortaleza!$B$2:$B$111,0),MATCH($C783,[64]Fortaleza!$B$2:$AP$2,0))*AS48*1000","v":17372695.884089828},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$767,[64]Guaiúba!$B$2:$B$111,0),MATCH($C783,[64]Guaiúba!$B$2:$AP$2,0))*AT48*1000","v":137059.74556012431},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$767,[64]Horizonte!$B$2:$B$111,0),MATCH($C783,[64]Horizonte!$B$2:$AP$2,0))*AU48*1000","v":536952.38628046797},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$767,[64]Itaitinga!$B$2:$B$111,0),MATCH($C783,[64]Itaitinga!$B$2:$AP$2,0))*AV48*1000","v":591752.3033126716},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$767,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C783,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW48*1000","v":2635668.0594887435},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$767,[64]Maracanaú!$B$2:$B$111,0),MATCH($C783,[64]Maracanaú!$B$2:$AP$2,0))*AX48*1000","v":2282651.7399232946},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$767,[64]Maranguape!$B$2:$B$111,0),MATCH($C783,[64]Maranguape!$B$2:$AP$2,0))*AY48*1000","v":737652.67963913514},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$767,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C783,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ48*1000","v":191294.88144945953},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$767,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C783,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA48*1000","v":112994.17142542647},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$767,[64]Pacajus!$B$2:$B$111,0),MATCH($C783,[64]Pacajus!$B$2:$AP$2,0))*BB48*1000","v":504423.60617040092},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$767,[64]Pacatuba!$B$2:$B$111,0),MATCH($C783,[64]Pacatuba!$B$2:$AP$2,0))*BC48*1000","v":576791.24334089865},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$767,[64]Paracuru!$B$2:$B$111,0),MATCH($C783,[64]Paracuru!$B$2:$AP$2,0))*BD48*1000","v":210194.90556675298},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$767,[64]Paraipaba!$B$2:$B$111,0),MATCH($C783,[64]Paraipaba!$B$2:$AP$2,0))*BE48*1000","v":124276.41346192728},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$767,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C783,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF48*1000","v":375097.36079440621},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$767,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C783,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG48*1000","v":63464.304073840991},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$767,[64]Trairi!$B$2:$B$111,0),MATCH($C783,[64]Trairi!$B$2:$AP$2,0))*BH48*1000","v":159617.01345246896},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$767,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C783,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI48*1000","v":54989.318004126981}]
[null,784,2038,"Energia Elétrica",{"$f":"Lances!Y23","v":10983264.308221446},20499154.502399109,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$767,[64]Aquiraz!$B$2:$B$111,0),MATCH($C784,[64]Aquiraz!$B$2:$AP$2,0))*AL49*1000","v":418421.80040306522},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$767,[64]Barbalha!$B$2:$B$111,0),MATCH($C784,[64]Barbalha!$B$2:$AP$2,0))*AM49*1000","v":468475.50308453309},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$767,[64]Cascavel!$B$2:$B$111,0),MATCH($C784,[64]Cascavel!$B$2:$AP$2,0))*AN49*1000","v":433464.75958425622},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$767,[64]Caucaia!$B$2:$B$111,0),MATCH($C784,[64]Caucaia!$B$2:$AP$2,0))*AO49*1000","v":2031227.6152792154},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$767,[64]Chorozinho!$B$2:$B$111,0),MATCH($C784,[64]Chorozinho!$B$2:$AP$2,0))*AP49*1000","v":112562.01752203994},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$767,[64]Eusébio!$B$2:$B$111,0),MATCH($C784,[64]Eusébio!$B$2:$AP$2,0))*AQ49*1000","v":1027734.2569387904},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$767,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C784,'[64]Farias Brito'!$B$2:$AP$2,0))*AR49*1000","v":70680.716415684044},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$767,[64]Fortaleza!$B$2:$B$111,0),MATCH($C784,[64]Fortaleza!$B$2:$AP$2,0))*AS49*1000","v":17527183.7417266},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$767,[64]Guaiúba!$B$2:$B$111,0),MATCH($C784,[64]Guaiúba!$B$2:$AP$2,0))*AT49*1000","v":138333.26710199213},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$767,[64]Horizonte!$B$2:$B$111,0),MATCH($C784,[64]Horizonte!$B$2:$AP$2,0))*AU49*1000","v":542276.4949289246},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$767,[64]Itaitinga!$B$2:$B$111,0),MATCH($C784,[64]Itaitinga!$B$2:$AP$2,0))*AV49*1000","v":601312.52518947073},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$767,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C784,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW49*1000","v":2660262.8084491813},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$767,[64]Maracanaú!$B$2:$B$111,0),MATCH($C784,[64]Maracanaú!$B$2:$AP$2,0))*AX49*1000","v":2307757.154455076},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$767,[64]Maranguape!$B$2:$B$111,0),MATCH($C784,[64]Maranguape!$B$2:$AP$2,0))*AY49*1000","v":746892.69725034793},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$767,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C784,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ49*1000","v":193127.10737681424},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$767,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C784,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA49*1000","v":114878.59939395635},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$767,[64]Pacajus!$B$2:$B$111,0),MATCH($C784,[64]Pacajus!$B$2:$AP$2,0))*BB49*1000","v":509424.78006956098},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$767,[64]Pacatuba!$B$2:$B$111,0),MATCH($C784,[64]Pacatuba!$B$2:$AP$2,0))*BC49*1000","v":582249.3923491434},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$767,[64]Paracuru!$B$2:$B$111,0),MATCH($C784,[64]Paracuru!$B$2:$AP$2,0))*BD49*1000","v":212059.58971373158},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$767,[64]Paraipaba!$B$2:$B$111,0),MATCH($C784,[64]Paraipaba!$B$2:$AP$2,0))*BE49*1000","v":125203.66354388179},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$767,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C784,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF49*1000","v":377925.11573744041},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$767,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C784,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG49*1000","v":64288.777191037414},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$767,[64]Trairi!$B$2:$B$111,0),MATCH($C784,[64]Trairi!$B$2:$AP$2,0))*BH49*1000","v":161265.9992072024},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$767,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C784,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI49*1000","v":55410.427708611627}]
[null,785,2039,"Energia Elétrica",{"$f":"Lances!Y24","v":11093453.99817243},20676001.265381258,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$767,[64]Aquiraz!$B$2:$B$111,0),MATCH($C785,[64]Aquiraz!$B$2:$AP$2,0))*AL50*1000","v":422362.95783275226},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$767,[64]Barbalha!$B$2:$B$111,0),MATCH($C785,[64]Barbalha!$B$2:$AP$2,0))*AM50*1000","v":472749.52387397585},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$767,[64]Cascavel!$B$2:$B$111,0),MATCH($C785,[64]Cascavel!$B$2:$AP$2,0))*AN50*1000","v":437325.90398425504},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$767,[64]Caucaia!$B$2:$B$111,0),MATCH($C785,[64]Caucaia!$B$2:$AP$2,0))*AO50*1000","v":2050147.4804364992},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$767,[64]Chorozinho!$B$2:$B$111,0),MATCH($C785,[64]Chorozinho!$B$2:$AP$2,0))*AP50*1000","v":113633.19925191265},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$767,[64]Eusébio!$B$2:$B$111,0),MATCH($C785,[64]Eusébio!$B$2:$AP$2,0))*AQ50*1000","v":1037234.1797591128},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$767,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C785,'[64]Farias Brito'!$B$2:$AP$2,0))*AR50*1000","v":71223.980817207179},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$767,[64]Fortaleza!$B$2:$B$111,0),MATCH($C785,[64]Fortaleza!$B$2:$AP$2,0))*AS50*1000","v":17677280.227667883},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$767,[64]Guaiúba!$B$2:$B$111,0),MATCH($C785,[64]Guaiúba!$B$2:$AP$2,0))*AT50*1000","v":139571.68511749286},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$767,[64]Horizonte!$B$2:$B$111,0),MATCH($C785,[64]Horizonte!$B$2:$AP$2,0))*AU50*1000","v":547383.23193488922},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$767,[64]Itaitinga!$B$2:$B$111,0),MATCH($C785,[64]Itaitinga!$B$2:$AP$2,0))*AV50*1000","v":610638.23210071144},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$767,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C785,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW50*1000","v":2684060.5312176798},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$767,[64]Maracanaú!$B$2:$B$111,0),MATCH($C785,[64]Maracanaú!$B$2:$AP$2,0))*AX50*1000","v":2332298.2870200155},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$767,[64]Maranguape!$B$2:$B$111,0),MATCH($C785,[64]Maranguape!$B$2:$AP$2,0))*AY50*1000","v":755806.44819548435},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$767,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C785,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ50*1000","v":194901.50364359969},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$767,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C785,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA50*1000","v":116687.12037304036},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$767,[64]Pacajus!$B$2:$B$111,0),MATCH($C785,[64]Pacajus!$B$2:$AP$2,0))*BB50*1000","v":514226.76798517763},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$767,[64]Pacatuba!$B$2:$B$111,0),MATCH($C785,[64]Pacatuba!$B$2:$AP$2,0))*BC50*1000","v":587510.8799416814},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$767,[64]Paracuru!$B$2:$B$111,0),MATCH($C785,[64]Paracuru!$B$2:$AP$2,0))*BD50*1000","v":213871.8160451563},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$767,[64]Paraipaba!$B$2:$B$111,0),MATCH($C785,[64]Paraipaba!$B$2:$AP$2,0))*BE50*1000","v":126122.33048586156},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$767,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C785,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF50*1000","v":380649.53478759556},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$767,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C785,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG50*1000","v":65099.872464121261},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$767,[64]Trairi!$B$2:$B$111,0),MATCH($C785,[64]Trairi!$B$2:$AP$2,0))*BH50*1000","v":162830.00349413833},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$767,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C785,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI50*1000","v":55839.565123443346}]
[null,786,2040,"Energia Elétrica",{"$f":"Lances!Y25","v":11200091.213189792},20847317.854174815,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$767,[64]Aquiraz!$B$2:$B$111,0),MATCH($C786,[64]Aquiraz!$B$2:$AP$2,0))*AL51*1000","v":426144.29553952895},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$767,[64]Barbalha!$B$2:$B$111,0),MATCH($C786,[64]Barbalha!$B$2:$AP$2,0))*AM51*1000","v":476885.55807044735},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$767,[64]Cascavel!$B$2:$B$111,0),MATCH($C786,[64]Cascavel!$B$2:$AP$2,0))*AN51*1000","v":441064.47223732714},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$767,[64]Caucaia!$B$2:$B$111,0),MATCH($C786,[64]Caucaia!$B$2:$AP$2,0))*AO51*1000","v":2068257.1829849994},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$767,[64]Chorozinho!$B$2:$B$111,0),MATCH($C786,[64]Chorozinho!$B$2:$AP$2,0))*AP51*1000","v":114662.46688166902},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$767,[64]Eusébio!$B$2:$B$111,0),MATCH($C786,[64]Eusébio!$B$2:$AP$2,0))*AQ51*1000","v":1046382.6744828221},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$767,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C786,'[64]Farias Brito'!$B$2:$AP$2,0))*AR51*1000","v":71766.480822837271},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$767,[64]Fortaleza!$B$2:$B$111,0),MATCH($C786,[64]Fortaleza!$B$2:$AP$2,0))*AS51*1000","v":17822950.864371639},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$767,[64]Guaiúba!$B$2:$B$111,0),MATCH($C786,[64]Guaiúba!$B$2:$AP$2,0))*AT51*1000","v":140776.67120312009},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$767,[64]Horizonte!$B$2:$B$111,0),MATCH($C786,[64]Horizonte!$B$2:$AP$2,0))*AU51*1000","v":552264.15932748199},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$767,[64]Itaitinga!$B$2:$B$111,0),MATCH($C786,[64]Itaitinga!$B$2:$AP$2,0))*AV51*1000","v":619701.48378682532},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$767,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C786,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW51*1000","v":2707060.7476579784},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$767,[64]Maracanaú!$B$2:$B$111,0),MATCH($C786,[64]Maracanaú!$B$2:$AP$2,0))*AX51*1000","v":2356274.2767760586},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$767,[64]Maranguape!$B$2:$B$111,0),MATCH($C786,[64]Maranguape!$B$2:$AP$2,0))*AY51*1000","v":764402.63066770521},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$767,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C786,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ51*1000","v":196607.40264252655},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$767,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C786,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA51*1000","v":118419.7343626785},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$767,[64]Pacajus!$B$2:$B$111,0),MATCH($C786,[64]Pacajus!$B$2:$AP$2,0))*BB51*1000","v":518822.73862900696},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$767,[64]Pacatuba!$B$2:$B$111,0),MATCH($C786,[64]Pacatuba!$B$2:$AP$2,0))*BC51*1000","v":592585.8725413623},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$767,[64]Paracuru!$B$2:$B$111,0),MATCH($C786,[64]Paracuru!$B$2:$AP$2,0))*BD51*1000","v":215623.8870574981},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$767,[64]Paraipaba!$B$2:$B$111,0),MATCH($C786,[64]Paraipaba!$B$2:$AP$2,0))*BE51*1000","v":127008.29975174715},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$767,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C786,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF51*1000","v":383264.85572036164},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$767,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C786,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG51*1000","v":65904.115670708416},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$767,[64]Trairi!$B$2:$B$111,0),MATCH($C786,[64]Trairi!$B$2:$AP$2,0))*BH51*1000","v":164308.6486178643},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$767,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C786,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI51*1000","v":56269.547560416853}]
[null,787,2041,"Energia Elétrica",{"$f":"Lances!Y26","v":11298501.969966345},21011964.824851409,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$767,[64]Aquiraz!$B$2:$B$111,0),MATCH($C787,[64]Aquiraz!$B$2:$AP$2,0))*AL52*1000","v":429759.40729611169},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$767,[64]Barbalha!$B$2:$B$111,0),MATCH($C787,[64]Barbalha!$B$2:$AP$2,0))*AM52*1000","v":480503.91581232008},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$767,[64]Cascavel!$B$2:$B$111,0),MATCH($C787,[64]Cascavel!$B$2:$AP$2,0))*AN52*1000","v":444164.81532544561},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$767,[64]Caucaia!$B$2:$B$111,0),MATCH($C787,[64]Caucaia!$B$2:$AP$2,0))*AO52*1000","v":2085575.9302335372},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$767,[64]Chorozinho!$B$2:$B$111,0),MATCH($C787,[64]Chorozinho!$B$2:$AP$2,0))*AP52*1000","v":115637.12811338653},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$767,[64]Eusébio!$B$2:$B$111,0),MATCH($C787,[64]Eusébio!$B$2:$AP$2,0))*AQ52*1000","v":1055180.4261549411},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$767,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C787,'[64]Farias Brito'!$B$2:$AP$2,0))*AR52*1000","v":72252.254412842245},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$767,[64]Fortaleza!$B$2:$B$111,0),MATCH($C787,[64]Fortaleza!$B$2:$AP$2,0))*AS52*1000","v":17964203.860776436},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$767,[64]Guaiúba!$B$2:$B$111,0),MATCH($C787,[64]Guaiúba!$B$2:$AP$2,0))*AT52*1000","v":141787.98708179238},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$767,[64]Horizonte!$B$2:$B$111,0),MATCH($C787,[64]Horizonte!$B$2:$AP$2,0))*AU52*1000","v":556313.50512911554},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$767,[64]Itaitinga!$B$2:$B$111,0),MATCH($C787,[64]Itaitinga!$B$2:$AP$2,0))*AV52*1000","v":628492.20343288581},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$767,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C787,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW52*1000","v":2727159.7316464004},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$767,[64]Maracanaú!$B$2:$B$111,0),MATCH($C787,[64]Maracanaú!$B$2:$AP$2,0))*AX52*1000","v":2379694.5929858056},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$767,[64]Maranguape!$B$2:$B$111,0),MATCH($C787,[64]Maranguape!$B$2:$AP$2,0))*AY52*1000","v":772613.67773380631},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$767,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C787,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ52*1000","v":198035.17766026923},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$767,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C787,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA52*1000","v":120083.84692281671},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$767,[64]Pacajus!$B$2:$B$111,0),MATCH($C787,[64]Pacajus!$B$2:$AP$2,0))*BB52*1000","v":522709.38209850702},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$767,[64]Pacatuba!$B$2:$B$111,0),MATCH($C787,[64]Pacatuba!$B$2:$AP$2,0))*BC52*1000","v":597472.56085709098},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$767,[64]Paracuru!$B$2:$B$111,0),MATCH($C787,[64]Paracuru!$B$2:$AP$2,0))*BD52*1000","v":217007.32647327156},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$767,[64]Paraipaba!$B$2:$B$111,0),MATCH($C787,[64]Paraipaba!$B$2:$AP$2,0))*BE52*1000","v":127749.70386206089},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$767,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C787,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF52*1000","v":385194.81678290636},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$767,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C787,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG52*1000","v":66708.358877295585},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$767,[64]Trairi!$B$2:$B$111,0),MATCH($C787,[64]Trairi!$B$2:$AP$2,0))*BH52*1000","v":165524.82784590003},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$767,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C787,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI52*1000","v":56641.357302806282}]
[null,788,2042,"Energia Elétrica",{"$f":"Lances!Y27","v":11354301.779675618},21090779.908350091,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$767,[64]Aquiraz!$B$2:$B$111,0),MATCH($C788,[64]Aquiraz!$B$2:$AP$2,0))*AL53*1000","v":431341.06308736082},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$767,[64]Barbalha!$B$2:$B$111,0),MATCH($C788,[64]Barbalha!$B$2:$AP$2,0))*AM53*1000","v":482318.95805616991},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$767,[64]Cascavel!$B$2:$B$111,0),MATCH($C788,[64]Cascavel!$B$2:$AP$2,0))*AN53*1000","v":445729.50444885454},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$767,[64]Caucaia!$B$2:$B$111,0),MATCH($C788,[64]Caucaia!$B$2:$AP$2,0))*AO53*1000","v":2093666.9270039306},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$767,[64]Chorozinho!$B$2:$B$111,0),MATCH($C788,[64]Chorozinho!$B$2:$AP$2,0))*AP53*1000","v":116027.04731235617},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$767,[64]Eusébio!$B$2:$B$111,0),MATCH($C788,[64]Eusébio!$B$2:$AP$2,0))*AQ53*1000","v":1059002.9773812557},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$767,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C788,'[64]Farias Brito'!$B$2:$AP$2,0))*AR53*1000","v":72452.908334756154},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$767,[64]Fortaleza!$B$2:$B$111,0),MATCH($C788,[64]Fortaleza!$B$2:$AP$2,0))*AS53*1000","v":18031641.522584364},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$767,[64]Guaiúba!$B$2:$B$111,0),MATCH($C788,[64]Guaiúba!$B$2:$AP$2,0))*AT53*1000","v":142296.57031499245},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$767,[64]Horizonte!$B$2:$B$111,0),MATCH($C788,[64]Horizonte!$B$2:$AP$2,0))*AU53*1000","v":558348.83537924616},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$767,[64]Itaitinga!$B$2:$B$111,0),MATCH($C788,[64]Itaitinga!$B$2:$AP$2,0))*AV53*1000","v":634949.68238645711},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$767,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C788,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW53*1000","v":2737333.8190001347},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$767,[64]Maracanaú!$B$2:$B$111,0),MATCH($C788,[64]Maracanaú!$B$2:$AP$2,0))*AX53*1000","v":2395431.0330154882},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$767,[64]Maranguape!$B$2:$B$111,0),MATCH($C788,[64]Maranguape!$B$2:$AP$2,0))*AY53*1000","v":777847.70969732653},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$767,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C788,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ53*1000","v":198753.83751977005},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$767,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C788,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA53*1000","v":121279.92809437159},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$767,[64]Pacajus!$B$2:$B$111,0),MATCH($C788,[64]Pacajus!$B$2:$AP$2,0))*BB53*1000","v":524677.51219582814},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$767,[64]Pacatuba!$B$2:$B$111,0),MATCH($C788,[64]Pacatuba!$B$2:$AP$2,0))*BC53*1000","v":599656.09056870942},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$767,[64]Paracuru!$B$2:$B$111,0),MATCH($C788,[64]Paracuru!$B$2:$AP$2,0))*BD53*1000","v":217707.08617639099},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$767,[64]Paraipaba!$B$2:$B$111,0),MATCH($C788,[64]Paraipaba!$B$2:$AP$2,0))*BE53*1000","v":128138.79051245954},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$767,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C788,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF53*1000","v":386185.91939862404},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$767,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C788,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG53*1000","v":67296.925133677578},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$767,[64]Trairi!$B$2:$B$111,0),MATCH($C788,[64]Trairi!$B$2:$AP$2,0))*BH53*1000","v":166142.73754064125},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$767,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C788,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI53*1000","v":56854.302882538417}]
[null,789,2043,"Energia Elétrica",{"$f":"Lances!Y28","v":11365921.29956384},{"$f":"SUMIFS($K789:$AH789,$K$18:$AH$18,F$4)","v":21085851.033527311},0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$767,[64]Aquiraz!$B$2:$B$111,0),MATCH($C789,[64]Aquiraz!$B$2:$AP$2,0))*AL54*1000","v":431295.87606356194},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$767,[64]Barbalha!$B$2:$B$111,0),MATCH($C789,[64]Barbalha!$B$2:$AP$2,0))*AM54*1000","v":482181.36035848822},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$767,[64]Cascavel!$B$2:$B$111,0),MATCH($C789,[64]Cascavel!$B$2:$AP$2,0))*AN54*1000","v":445610.02912425098},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$767,[64]Caucaia!$B$2:$B$111,0),MATCH($C789,[64]Caucaia!$B$2:$AP$2,0))*AO54*1000","v":2092940.336401572},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$767,[64]Chorozinho!$B$2:$B$111,0),MATCH($C789,[64]Chorozinho!$B$2:$AP$2,0))*AP54*1000","v":115985.13321223982},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$767,[64]Eusébio!$B$2:$B$111,0),MATCH($C789,[64]Eusébio!$B$2:$AP$2,0))*AQ54*1000","v":1058654.9745097561},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$767,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C789,'[64]Farias Brito'!$B$2:$AP$2,0))*AR54*1000","v":72501.065276015506},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$767,[64]Fortaleza!$B$2:$B$111,0),MATCH($C789,[64]Fortaleza!$B$2:$AP$2,0))*AS54*1000","v":18027710.672343444},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$767,[64]Guaiúba!$B$2:$B$111,0),MATCH($C789,[64]Guaiúba!$B$2:$AP$2,0))*AT54*1000","v":142262.72048599558},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$767,[64]Horizonte!$B$2:$B$111,0),MATCH($C789,[64]Horizonte!$B$2:$AP$2,0))*AU54*1000","v":558162.88909032638},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$767,[64]Itaitinga!$B$2:$B$111,0),MATCH($C789,[64]Itaitinga!$B$2:$AP$2,0))*AV54*1000","v":638970.40427602292},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$767,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C789,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW54*1000","v":2736612.6543373079},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$767,[64]Maracanaú!$B$2:$B$111,0),MATCH($C789,[64]Maracanaú!$B$2:$AP$2,0))*AX54*1000","v":2402969.2437374354},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$767,[64]Maranguape!$B$2:$B$111,0),MATCH($C789,[64]Maranguape!$B$2:$AP$2,0))*AY54*1000","v":779841.19305936422},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$767,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C789,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ54*1000","v":198708.359825536},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$767,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C789,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA54*1000","v":121356.94591780934},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$767,[64]Pacajus!$B$2:$B$111,0),MATCH($C789,[64]Pacajus!$B$2:$AP$2,0))*BB54*1000","v":524487.67429093504},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$767,[64]Pacatuba!$B$2:$B$111,0),MATCH($C789,[64]Pacatuba!$B$2:$AP$2,0))*BC54*1000","v":599479.35970391985},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$767,[64]Paracuru!$B$2:$B$111,0),MATCH($C789,[64]Paracuru!$B$2:$AP$2,0))*BD54*1000","v":217654.98508684553},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$767,[64]Paraipaba!$B$2:$B$111,0),MATCH($C789,[64]Paraipaba!$B$2:$AP$2,0))*BE54*1000","v":128122.44167441242},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$767,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C789,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF54*1000","v":386060.68705260695},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$767,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C789,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG54*1000","v":67303.777200174285},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$767,[64]Trairi!$B$2:$B$111,0),MATCH($C789,[64]Trairi!$B$2:$AP$2,0))*BH54*1000","v":166058.13376825611},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$767,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C789,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI54*1000","v":56841.416294876042}]
[null,790,2044,"Energia Elétrica",{"$f":"Lances!Y29","v":11359424.592359949},21073092.582380589,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$767,[64]Aquiraz!$B$2:$B$111,0),MATCH($C790,[64]Aquiraz!$B$2:$AP$2,0))*AL55*1000","v":430987.07696738985},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$767,[64]Barbalha!$B$2:$B$111,0),MATCH($C790,[64]Barbalha!$B$2:$AP$2,0))*AM55*1000","v":481843.43177675165},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$767,[64]Cascavel!$B$2:$B$111,0),MATCH($C790,[64]Cascavel!$B$2:$AP$2,0))*AN55*1000","v":445341.48542494001},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$767,[64]Caucaia!$B$2:$B$111,0),MATCH($C790,[64]Caucaia!$B$2:$AP$2,0))*AO55*1000","v":2091078.4751094962},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$767,[64]Chorozinho!$B$2:$B$111,0),MATCH($C790,[64]Chorozinho!$B$2:$AP$2,0))*AP55*1000","v":115873.11630383031},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$767,[64]Eusébio!$B$2:$B$111,0),MATCH($C790,[64]Eusébio!$B$2:$AP$2,0))*AQ55*1000","v":1057818.8770596278},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$767,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C790,'[64]Farias Brito'!$B$2:$AP$2,0))*AR55*1000","v":72431.123051805509},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$767,[64]Fortaleza!$B$2:$B$111,0),MATCH($C790,[64]Fortaleza!$B$2:$AP$2,0))*AS55*1000","v":18017459.144616343},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$767,[64]Guaiúba!$B$2:$B$111,0),MATCH($C790,[64]Guaiúba!$B$2:$AP$2,0))*AT55*1000","v":142172.66322489895},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$767,[64]Horizonte!$B$2:$B$111,0),MATCH($C790,[64]Horizonte!$B$2:$AP$2,0))*AU55*1000","v":557651.51699124079},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$767,[64]Itaitinga!$B$2:$B$111,0),MATCH($C790,[64]Itaitinga!$B$2:$AP$2,0))*AV55*1000","v":639264.92209409736},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$767,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C790,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW55*1000","v":2734770.8516431628},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$767,[64]Maracanaú!$B$2:$B$111,0),MATCH($C790,[64]Maracanaú!$B$2:$AP$2,0))*AX55*1000","v":2402453.5993466824},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$767,[64]Maranguape!$B$2:$B$111,0),MATCH($C790,[64]Maranguape!$B$2:$AP$2,0))*AY55*1000","v":779082.8104515241},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$767,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C790,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ55*1000","v":198541.32755350356},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$767,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C790,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA55*1000","v":121289.185044304},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$767,[64]Pacajus!$B$2:$B$111,0),MATCH($C790,[64]Pacajus!$B$2:$AP$2,0))*BB55*1000","v":524004.63030376821},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$767,[64]Pacatuba!$B$2:$B$111,0),MATCH($C790,[64]Pacatuba!$B$2:$AP$2,0))*BC55*1000","v":599060.99519379099},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$767,[64]Paracuru!$B$2:$B$111,0),MATCH($C790,[64]Paracuru!$B$2:$AP$2,0))*BD55*1000","v":217515.78590027592},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$767,[64]Paraipaba!$B$2:$B$111,0),MATCH($C790,[64]Paraipaba!$B$2:$AP$2,0))*BE55*1000","v":128067.87742743018},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$767,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C790,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF55*1000","v":385820.40229054051},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$767,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C790,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG55*1000","v":67267.069701084896},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$767,[64]Trairi!$B$2:$B$111,0),MATCH($C790,[64]Trairi!$B$2:$AP$2,0))*BH55*1000","v":165883.82733541809},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$767,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C790,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI55*1000","v":56836.979928631619}]
[null,{"$f":"ROW(C791)","v":791},2045,"Energia Elétrica",{"$f":"Lances!Y30","v":11349123.773036409},21055271.836314123,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$767,[64]Aquiraz!$B$2:$B$111,0),MATCH($C791,[64]Aquiraz!$B$2:$AP$2,0))*AL56*1000","v":430501.1878823064},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$767,[64]Barbalha!$B$2:$B$111,0),MATCH($C791,[64]Barbalha!$B$2:$AP$2,0))*AM56*1000","v":481378.91690855753},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$767,[64]Cascavel!$B$2:$B$111,0),MATCH($C791,[64]Cascavel!$B$2:$AP$2,0))*AN56*1000","v":444945.51012564189},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$767,[64]Caucaia!$B$2:$B$111,0),MATCH($C791,[64]Caucaia!$B$2:$AP$2,0))*AO56*1000","v":2088497.4172565085},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$767,[64]Chorozinho!$B$2:$B$111,0),MATCH($C791,[64]Chorozinho!$B$2:$AP$2,0))*AP56*1000","v":115727.89280201873},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$767,[64]Eusébio!$B$2:$B$111,0),MATCH($C791,[64]Eusébio!$B$2:$AP$2,0))*AQ56*1000","v":1056667.3163765748},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$767,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C791,'[64]Farias Brito'!$B$2:$AP$2,0))*AR56*1000","v":72391.374465369227},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$767,[64]Fortaleza!$B$2:$B$111,0),MATCH($C791,[64]Fortaleza!$B$2:$AP$2,0))*AS56*1000","v":18003138.240809713},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$767,[64]Guaiúba!$B$2:$B$111,0),MATCH($C791,[64]Guaiúba!$B$2:$AP$2,0))*AT56*1000","v":142052.72617647788},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$767,[64]Horizonte!$B$2:$B$111,0),MATCH($C791,[64]Horizonte!$B$2:$AP$2,0))*AU56*1000","v":556930.07480798732},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$767,[64]Itaitinga!$B$2:$B$111,0),MATCH($C791,[64]Itaitinga!$B$2:$AP$2,0))*AV56*1000","v":639004.2990171389},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$767,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C791,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW56*1000","v":2732192.0397896045},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$767,[64]Maracanaú!$B$2:$B$111,0),MATCH($C791,[64]Maracanaú!$B$2:$AP$2,0))*AX56*1000","v":2401146.84110768},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$767,[64]Maranguape!$B$2:$B$111,0),MATCH($C791,[64]Maranguape!$B$2:$AP$2,0))*AY56*1000","v":778072.43370727333},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$767,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C791,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ56*1000","v":198334.15139088189},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$767,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C791,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA56*1000","v":121118.30174855146},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$767,[64]Pacajus!$B$2:$B$111,0),MATCH($C791,[64]Pacajus!$B$2:$AP$2,0))*BB56*1000","v":523341.27626110148},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$767,[64]Pacatuba!$B$2:$B$111,0),MATCH($C791,[64]Pacatuba!$B$2:$AP$2,0))*BC56*1000","v":598474.00031919626},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$767,[64]Paracuru!$B$2:$B$111,0),MATCH($C791,[64]Paracuru!$B$2:$AP$2,0))*BD56*1000","v":217305.24096764979},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$767,[64]Paraipaba!$B$2:$B$111,0),MATCH($C791,[64]Paraipaba!$B$2:$AP$2,0))*BE56*1000","v":127984.08963243879},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$767,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C791,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF56*1000","v":385473.90052333998},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$767,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C791,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG56*1000","v":67236.887979611405},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$767,[64]Trairi!$B$2:$B$111,0),MATCH($C791,[64]Trairi!$B$2:$AP$2,0))*BH56*1000","v":165636.05914486176},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$767,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C791,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI56*1000","v":56845.430150049571}]
[null,792,2046,"Energia Elétrica",{"$f":"Lances!Y31","v":11335231.818395596},21031985.901207171,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$767,[64]Aquiraz!$B$2:$B$111,0),MATCH($C792,[64]Aquiraz!$B$2:$AP$2,0))*AL57*1000","v":429866.33593768132},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$767,[64]Barbalha!$B$2:$B$111,0),MATCH($C792,[64]Barbalha!$B$2:$AP$2,0))*AM57*1000","v":480752.43625490525},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$767,[64]Cascavel!$B$2:$B$111,0),MATCH($C792,[64]Cascavel!$B$2:$AP$2,0))*AN57*1000","v":444412.85722406779},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$767,[64]Caucaia!$B$2:$B$111,0),MATCH($C792,[64]Caucaia!$B$2:$AP$2,0))*AO57*1000","v":2085112.0208599013},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$767,[64]Chorozinho!$B$2:$B$111,0),MATCH($C792,[64]Chorozinho!$B$2:$AP$2,0))*AP57*1000","v":115534.26146626999},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$767,[64]Eusébio!$B$2:$B$111,0),MATCH($C792,[64]Eusébio!$B$2:$AP$2,0))*AQ57*1000","v":1055122.5398505286},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$767,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C792,'[64]Farias Brito'!$B$2:$AP$2,0))*AR57*1000","v":72391.374465369227},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$767,[64]Fortaleza!$B$2:$B$111,0),MATCH($C792,[64]Fortaleza!$B$2:$AP$2,0))*AS57*1000","v":17984441.972737838},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$767,[64]Guaiúba!$B$2:$B$111,0),MATCH($C792,[64]Guaiúba!$B$2:$AP$2,0))*AT57*1000","v":141898.52139993649},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$767,[64]Horizonte!$B$2:$B$111,0),MATCH($C792,[64]Horizonte!$B$2:$AP$2,0))*AU57*1000","v":555998.2115041638},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$767,[64]Itaitinga!$B$2:$B$111,0),MATCH($C792,[64]Itaitinga!$B$2:$AP$2,0))*AV57*1000","v":638412.51515873754},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$767,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C792,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW57*1000","v":2728845.4900559792},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$767,[64]Maracanaú!$B$2:$B$111,0),MATCH($C792,[64]Maracanaú!$B$2:$AP$2,0))*AX57*1000","v":2399346.8203713461},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$767,[64]Maranguape!$B$2:$B$111,0),MATCH($C792,[64]Maranguape!$B$2:$AP$2,0))*AY57*1000","v":776730.03074300906},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$767,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C792,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ57*1000","v":198080.93608101085},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$767,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C792,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA57*1000","v":120875.39938232467},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$767,[64]Pacajus!$B$2:$B$111,0),MATCH($C792,[64]Pacajus!$B$2:$AP$2,0))*BB57*1000","v":522471.54540516058},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$767,[64]Pacatuba!$B$2:$B$111,0),MATCH($C792,[64]Pacatuba!$B$2:$AP$2,0))*BC57*1000","v":597655.56316647574},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$767,[64]Paracuru!$B$2:$B$111,0),MATCH($C792,[64]Paracuru!$B$2:$AP$2,0))*BD57*1000","v":217049.57915681347},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$767,[64]Paraipaba!$B$2:$B$111,0),MATCH($C792,[64]Paraipaba!$B$2:$AP$2,0))*BE57*1000","v":127866.7867194508},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$767,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C792,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF57*1000","v":385001.39811352105},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$767,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C792,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG57*1000","v":67203.28022488956},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$767,[64]Trairi!$B$2:$B$111,0),MATCH($C792,[64]Trairi!$B$2:$AP$2,0))*BH57*1000","v":165310.86339475651},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$767,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C792,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI57*1000","v":56836.979928631619}]
[null,793,2047,"Energia Elétrica",{"$f":"Lances!Y32","v":11317788.31728223},21003234.834182993,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$767,[64]Aquiraz!$B$2:$B$111,0),MATCH($C793,[64]Aquiraz!$B$2:$AP$2,0))*AL58*1000","v":429062.04223577224},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$767,[64]Barbalha!$B$2:$B$111,0),MATCH($C793,[64]Barbalha!$B$2:$AP$2,0))*AM58*1000","v":479985.37497992703},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$767,[64]Cascavel!$B$2:$B$111,0),MATCH($C793,[64]Cascavel!$B$2:$AP$2,0))*AN58*1000","v":443802.65862927074},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$767,[64]Caucaia!$B$2:$B$111,0),MATCH($C793,[64]Caucaia!$B$2:$AP$2,0))*AO58*1000","v":2080910.1306401871},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$767,[64]Chorozinho!$B$2:$B$111,0),MATCH($C793,[64]Chorozinho!$B$2:$AP$2,0))*AP58*1000","v":115292.22229658408},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$767,[64]Eusébio!$B$2:$B$111,0),MATCH($C793,[64]Eusébio!$B$2:$AP$2,0))*AQ58*1000","v":1053240.7211733446},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$767,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C793,'[64]Farias Brito'!$B$2:$AP$2,0))*AR58*1000","v":72364.047312194292},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$767,[64]Fortaleza!$B$2:$B$111,0),MATCH($C793,[64]Fortaleza!$B$2:$AP$2,0))*AS58*1000","v":17961336.683752522},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$767,[64]Guaiúba!$B$2:$B$111,0),MATCH($C793,[64]Guaiúba!$B$2:$AP$2,0))*AT58*1000","v":141675.78116715458},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$767,[64]Horizonte!$B$2:$B$111,0),MATCH($C793,[64]Horizonte!$B$2:$AP$2,0))*AU58*1000","v":554855.92670594994},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$767,[64]Itaitinga!$B$2:$B$111,0),MATCH($C793,[64]Itaitinga!$B$2:$AP$2,0))*AV58*1000","v":637567.43681605137},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$767,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C793,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW58*1000","v":2724691.8312689494},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$767,[64]Maracanaú!$B$2:$B$111,0),MATCH($C793,[64]Maracanaú!$B$2:$AP$2,0))*AX58*1000","v":2396964.4399850219},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$767,[64]Maranguape!$B$2:$B$111,0),MATCH($C793,[64]Maranguape!$B$2:$AP$2,0))*AY58*1000","v":775068.75390634302},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$767,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C793,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ58*1000","v":197735.64247664131},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$767,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C793,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA58*1000","v":120571.77142454121},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$767,[64]Pacajus!$B$2:$B$111,0),MATCH($C793,[64]Pacajus!$B$2:$AP$2,0))*BB58*1000","v":521395.43773594574},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$767,[64]Pacatuba!$B$2:$B$111,0),MATCH($C793,[64]Pacatuba!$B$2:$AP$2,0))*BC58*1000","v":596694.57219381514},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$767,[64]Paracuru!$B$2:$B$111,0),MATCH($C793,[64]Paracuru!$B$2:$AP$2,0))*BD58*1000","v":216733.76146310047},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$767,[64]Paraipaba!$B$2:$B$111,0),MATCH($C793,[64]Paraipaba!$B$2:$AP$2,0))*BE58*1000","v":127732.72624746455},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$767,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C793,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF58*1000","v":384450.14530206576},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$767,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C793,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG58*1000","v":67163.146692551833},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$767,[64]Trairi!$B$2:$B$111,0),MATCH($C793,[64]Trairi!$B$2:$AP$2,0))*BH58*1000","v":164908.24008510241},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$767,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C793,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI58*1000","v":56819.656974724858}]
[null,794,2048,"Energia Elétrica",{"$f":"Lances!Y33","v":11296695.919838095},20969045.770857863,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$767,[64]Aquiraz!$B$2:$B$111,0),MATCH($C794,[64]Aquiraz!$B$2:$AP$2,0))*AL59*1000","v":428111.88832661958},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$767,[64]Barbalha!$B$2:$B$111,0),MATCH($C794,[64]Barbalha!$B$2:$AP$2,0))*AM59*1000","v":479011.53525367595},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$767,[64]Cascavel!$B$2:$B$111,0),MATCH($C794,[64]Cascavel!$B$2:$AP$2,0))*AN59*1000","v":443040.27251774992},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$767,[64]Caucaia!$B$2:$B$111,0),MATCH($C794,[64]Caucaia!$B$2:$AP$2,0))*AO59*1000","v":2075923.2021024418},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$767,[64]Chorozinho!$B$2:$B$111,0),MATCH($C794,[64]Chorozinho!$B$2:$AP$2,0))*AP59*1000","v":115001.77529296093},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$767,[64]Eusébio!$B$2:$B$111,0),MATCH($C794,[64]Eusébio!$B$2:$AP$2,0))*AQ59*1000","v":1050993.7734990951},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$767,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C794,'[64]Farias Brito'!$B$2:$AP$2,0))*AR59*1000","v":72360.034233756014},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$767,[64]Fortaleza!$B$2:$B$111,0),MATCH($C794,[64]Fortaleza!$B$2:$AP$2,0))*AS59*1000","v":17933839.202177864},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$767,[64]Guaiúba!$B$2:$B$111,0),MATCH($C794,[64]Guaiúba!$B$2:$AP$2,0))*AT59*1000","v":141435.90707031247},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$767,[64]Horizonte!$B$2:$B$111,0),MATCH($C794,[64]Horizonte!$B$2:$AP$2,0))*AU59*1000","v":553473.15978667396},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$767,[64]Itaitinga!$B$2:$B$111,0),MATCH($C794,[64]Itaitinga!$B$2:$AP$2,0))*AV59*1000","v":636459.44521119632},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$767,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C794,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW59*1000","v":2719750.7490151846},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$767,[64]Maracanaú!$B$2:$B$111,0),MATCH($C794,[64]Maracanaú!$B$2:$AP$2,0))*AX59*1000","v":2394034.9944729493},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$767,[64]Maranguape!$B$2:$B$111,0),MATCH($C794,[64]Maranguape!$B$2:$AP$2,0))*AY59*1000","v":773039.65834785311},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$767,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C794,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ59*1000","v":197344.3097250225},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$767,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C794,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA59*1000","v":120192.23647731185},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$767,[64]Pacajus!$B$2:$B$111,0),MATCH($C794,[64]Pacajus!$B$2:$AP$2,0))*BB59*1000","v":520127.6944544047},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$767,[64]Pacatuba!$B$2:$B$111,0),MATCH($C794,[64]Pacatuba!$B$2:$AP$2,0))*BC59*1000","v":595520.58849875629},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$767,[64]Paracuru!$B$2:$B$111,0),MATCH($C794,[64]Paracuru!$B$2:$AP$2,0))*BD59*1000","v":216342.74882985244},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$767,[64]Paraipaba!$B$2:$B$111,0),MATCH($C794,[64]Paraipaba!$B$2:$AP$2,0))*BE59*1000","v":127598.66577547832},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$767,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C794,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF59*1000","v":383788.64192831941},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$767,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C794,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG59*1000","v":67109.635316101543},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$767,[64]Trairi!$B$2:$B$111,0),MATCH($C794,[64]Trairi!$B$2:$AP$2,0))*BH59*1000","v":164443.6747278093},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$767,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C794,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI59*1000","v":56797.897654573651}]
[null,795,2049,"Energia Elétrica",{"$f":"Lances!Y34","v":11272186.875181088},20929322.887418814,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$767,[64]Aquiraz!$B$2:$B$111,0),MATCH($C795,[64]Aquiraz!$B$2:$AP$2,0))*AL60*1000","v":426992.28728978895},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$767,[64]Barbalha!$B$2:$B$111,0),MATCH($C795,[64]Barbalha!$B$2:$AP$2,0))*AM60*1000","v":477986.74374066008},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$767,[64]Cascavel!$B$2:$B$111,0),MATCH($C795,[64]Cascavel!$B$2:$AP$2,0))*AN60*1000","v":442156.71733824973},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$767,[64]Caucaia!$B$2:$B$111,0),MATCH($C795,[64]Caucaia!$B$2:$AP$2,0))*AO60*1000","v":2070139.0850058752},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$767,[64]Chorozinho!$B$2:$B$111,0),MATCH($C795,[64]Chorozinho!$B$2:$AP$2,0))*AP60*1000","v":114675.02241388493},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$767,[64]Eusébio!$B$2:$B$111,0),MATCH($C795,[64]Eusébio!$B$2:$AP$2,0))*AQ60*1000","v":1048381.6968277803},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$767,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C795,'[64]Farias Brito'!$B$2:$AP$2,0))*AR60*1000","v":72332.707080581065},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$767,[64]Fortaleza!$B$2:$B$111,0),MATCH($C795,[64]Fortaleza!$B$2:$AP$2,0))*AS60*1000","v":17901949.52801387},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$767,[64]Guaiúba!$B$2:$B$111,0),MATCH($C795,[64]Guaiúba!$B$2:$AP$2,0))*AT60*1000","v":141144.63138128989},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$767,[64]Horizonte!$B$2:$B$111,0),MATCH($C795,[64]Horizonte!$B$2:$AP$2,0))*AU60*1000","v":551895.00038998877},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$767,[64]Itaitinga!$B$2:$B$111,0),MATCH($C795,[64]Itaitinga!$B$2:$AP$2,0))*AV60*1000","v":635088.54034417216},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$767,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C795,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW60*1000","v":2714022.2432946842},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$767,[64]Maracanaú!$B$2:$B$111,0),MATCH($C795,[64]Maracanaú!$B$2:$AP$2,0))*AX60*1000","v":2390540.8365730075},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$767,[64]Maranguape!$B$2:$B$111,0),MATCH($C795,[64]Maranguape!$B$2:$AP$2,0))*AY60*1000","v":770725.80968976102},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$767,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C795,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ60*1000","v":196883.91825252981},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$767,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C795,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA60*1000","v":119721.61314274745},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$767,[64]Pacajus!$B$2:$B$111,0),MATCH($C795,[64]Pacajus!$B$2:$AP$2,0))*BB60*1000","v":518638.83315864165},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$767,[64]Pacatuba!$B$2:$B$111,0),MATCH($C795,[64]Pacatuba!$B$2:$AP$2,0))*BC60*1000","v":594202.37660874636},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$767,[64]Paracuru!$B$2:$B$111,0),MATCH($C795,[64]Paracuru!$B$2:$AP$2,0))*BD60*1000","v":215906.6190250222},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$767,[64]Paraipaba!$B$2:$B$111,0),MATCH($C795,[64]Paraipaba!$B$2:$AP$2,0))*BE60*1000","v":127397.57506749885},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$767,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C795,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF60*1000","v":383001.13791195449},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$767,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C795,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG60*1000","v":67042.746095538678},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$767,[64]Trairi!$B$2:$B$111,0),MATCH($C795,[64]Trairi!$B$2:$AP$2,0))*BH60*1000","v":163886.19629905745},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$767,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C795,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI60*1000","v":56797.897654573659}]
[null,796,2050,"Energia Elétrica",{"$f":"Lances!Y35","v":11244028.087907745},20884023.281621572,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$767,[64]Aquiraz!$B$2:$B$111,0),MATCH($C796,[64]Aquiraz!$B$2:$AP$2,0))*AL61*1000","v":425703.23392092017},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$767,[64]Barbalha!$B$2:$B$111,0),MATCH($C796,[64]Barbalha!$B$2:$AP$2,0))*AM61*1000","v":476778.60589290533},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$767,[64]Cascavel!$B$2:$B$111,0),MATCH($C796,[64]Cascavel!$B$2:$AP$2,0))*AN61*1000","v":441122.42871876637},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$767,[64]Caucaia!$B$2:$B$111,0),MATCH($C796,[64]Caucaia!$B$2:$AP$2,0))*AO61*1000","v":2063519.1717027009},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$767,[64]Chorozinho!$B$2:$B$111,0),MATCH($C796,[64]Chorozinho!$B$2:$AP$2,0))*AP61*1000","v":114299.86170087174},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$767,[64]Eusébio!$B$2:$B$111,0),MATCH($C796,[64]Eusébio!$B$2:$AP$2,0))*AQ61*1000","v":1045432.578005328},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$767,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C796,'[64]Farias Brito'!$B$2:$AP$2,0))*AR61*1000","v":72313.023886336188},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$767,[64]Fortaleza!$B$2:$B$111,0),MATCH($C796,[64]Fortaleza!$B$2:$AP$2,0))*AS61*1000","v":17865583.519640043},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$767,[64]Guaiúba!$B$2:$B$111,0),MATCH($C796,[64]Guaiúba!$B$2:$AP$2,0))*AT61*1000","v":140819.08796414704},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$767,[64]Horizonte!$B$2:$B$111,0),MATCH($C796,[64]Horizonte!$B$2:$AP$2,0))*AU61*1000","v":550091.38767353841},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$767,[64]Itaitinga!$B$2:$B$111,0),MATCH($C796,[64]Itaitinga!$B$2:$AP$2,0))*AV61*1000","v":633454.722214979},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$767,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C796,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW61*1000","v":2707486.6285207793},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$767,[64]Maracanaú!$B$2:$B$111,0),MATCH($C796,[64]Maracanaú!$B$2:$AP$2,0))*AX61*1000","v":2386499.6135473168},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$767,[64]Maranguape!$B$2:$B$111,0),MATCH($C796,[64]Maranguape!$B$2:$AP$2,0))*AY61*1000","v":768078.43157513114},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$767,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C796,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ61*1000","v":196354.46805916319},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$767,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C796,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA61*1000","v":119205.44561451554},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$767,[64]Pacajus!$B$2:$B$111,0),MATCH($C796,[64]Pacajus!$B$2:$AP$2,0))*BB61*1000","v":516943.59504960437},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$767,[64]Pacatuba!$B$2:$B$111,0),MATCH($C796,[64]Pacatuba!$B$2:$AP$2,0))*BC61*1000","v":592672.85108419287},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$767,[64]Paracuru!$B$2:$B$111,0),MATCH($C796,[64]Paracuru!$B$2:$AP$2,0))*BD61*1000","v":215410.33295927578},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$767,[64]Paraipaba!$B$2:$B$111,0),MATCH($C796,[64]Paraipaba!$B$2:$AP$2,0))*BE61*1000","v":127179.72680052122},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$767,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C796,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF61*1000","v":382103.38333329867},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$767,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C796,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG61*1000","v":66975.856874975812},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$767,[64]Trairi!$B$2:$B$111,0),MATCH($C796,[64]Trairi!$B$2:$AP$2,0))*BH61*1000","v":163251.29031075674},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$767,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C796,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI61*1000","v":56772.124479248938}]
[null,797,2051,"Energia Elétrica",{"$f":"Lances!Y36","v":11212168.168002369},20833144.414655067,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$767,[64]Aquiraz!$B$2:$B$111,0),MATCH($C797,[64]Aquiraz!$B$2:$AP$2,0))*AL62*1000","v":424249.00939340406},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$767,[64]Barbalha!$B$2:$B$111,0),MATCH($C797,[64]Barbalha!$B$2:$AP$2,0))*AM62*1000","v":475387.12517507985},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$767,[64]Cascavel!$B$2:$B$111,0),MATCH($C797,[64]Cascavel!$B$2:$AP$2,0))*AN62*1000","v":440009.13756994647},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$767,[64]Caucaia!$B$2:$B$111,0),MATCH($C797,[64]Caucaia!$B$2:$AP$2,0))*AO62*1000","v":2056097.072020777},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$767,[64]Chorozinho!$B$2:$B$111,0),MATCH($C797,[64]Chorozinho!$B$2:$AP$2,0))*AP62*1000","v":113864.19119543706},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$767,[64]Eusébio!$B$2:$B$111,0),MATCH($C797,[64]Eusébio!$B$2:$AP$2,0))*AQ62*1000","v":1042062.1564939538},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$767,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C797,'[64]Farias Brito'!$B$2:$AP$2,0))*AR62*1000","v":72309.01080789791},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$767,[64]Fortaleza!$B$2:$B$111,0),MATCH($C797,[64]Fortaleza!$B$2:$AP$2,0))*AS62*1000","v":17824657.0354359},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$767,[64]Guaiúba!$B$2:$B$111,0),MATCH($C797,[64]Guaiúba!$B$2:$AP$2,0))*AT62*1000","v":140442.14295482379},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$767,[64]Horizonte!$B$2:$B$111,0),MATCH($C797,[64]Horizonte!$B$2:$AP$2,0))*AU62*1000","v":548047.29068218824},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$767,[64]Itaitinga!$B$2:$B$111,0),MATCH($C797,[64]Itaitinga!$B$2:$AP$2,0))*AV62*1000","v":631576.77034234325},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$767,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C797,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW62*1000","v":2700124.2191068032},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$767,[64]Maracanaú!$B$2:$B$111,0),MATCH($C797,[64]Maracanaú!$B$2:$AP$2,0))*AX62*1000","v":2381893.6781337564},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$767,[64]Maranguape!$B$2:$B$111,0),MATCH($C797,[64]Maranguape!$B$2:$AP$2,0))*AY62*1000","v":765094.18775968999},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$767,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C797,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ62*1000","v":195755.95914492267},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$767,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C797,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA62*1000","v":118598.18969894855},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$767,[64]Pacajus!$B$2:$B$111,0),MATCH($C797,[64]Pacajus!$B$2:$AP$2,0))*BB62*1000","v":515041.98012729321},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$767,[64]Pacatuba!$B$2:$B$111,0),MATCH($C797,[64]Pacatuba!$B$2:$AP$2,0))*BC62*1000","v":590945.43130287656},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$767,[64]Paracuru!$B$2:$B$111,0),MATCH($C797,[64]Paracuru!$B$2:$AP$2,0))*BD62*1000","v":214853.89046293957},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$767,[64]Paraipaba!$B$2:$B$111,0),MATCH($C797,[64]Paraipaba!$B$2:$AP$2,0))*BE62*1000","v":126961.87853354351},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$767,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C797,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF62*1000","v":381111.12827267899},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$767,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C797,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG62*1000","v":66908.967654412947},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$767,[64]Trairi!$B$2:$B$111,0),MATCH($C797,[64]Trairi!$B$2:$AP$2,0))*BH62*1000","v":162554.44227481697},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$767,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C797,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI62*1000","v":56767.688113004508}]
[null,798,2052,"Energia Elétrica",{"$f":"Lances!Y37","v":11176593.965209493},20776410.786499858,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$767,[64]Aquiraz!$B$2:$B$111,0),MATCH($C798,[64]Aquiraz!$B$2:$AP$2,0))*AL63*1000","v":422625.32800641155},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$767,[64]Barbalha!$B$2:$B$111,0),MATCH($C798,[64]Barbalha!$B$2:$AP$2,0))*AM63*1000","v":473853.01948356943},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$767,[64]Cascavel!$B$2:$B$111,0),MATCH($C798,[64]Cascavel!$B$2:$AP$2,0))*AN63*1000","v":438774.67667034583},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$767,[64]Caucaia!$B$2:$B$111,0),MATCH($C798,[64]Caucaia!$B$2:$AP$2,0))*AO63*1000","v":2047834.1770042379},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$767,[64]Chorozinho!$B$2:$B$111,0),MATCH($C798,[64]Chorozinho!$B$2:$AP$2,0))*AP63*1000","v":113392.2148145495},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$767,[64]Eusébio!$B$2:$B$111,0),MATCH($C798,[64]Eusébio!$B$2:$AP$2,0))*AQ63*1000","v":1038326.6059855144},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$767,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C798,'[64]Farias Brito'!$B$2:$AP$2,0))*AR63*1000","v":72262.382658424569},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$767,[64]Fortaleza!$B$2:$B$111,0),MATCH($C798,[64]Fortaleza!$B$2:$AP$2,0))*AS63*1000","v":17779102.762105059},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$767,[64]Guaiúba!$B$2:$B$111,0),MATCH($C798,[64]Guaiúba!$B$2:$AP$2,0))*AT63*1000","v":140030.9302173802},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$767,[64]Horizonte!$B$2:$B$111,0),MATCH($C798,[64]Horizonte!$B$2:$AP$2,0))*AU63*1000","v":545777.73856394144},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$767,[64]Itaitinga!$B$2:$B$111,0),MATCH($C798,[64]Itaitinga!$B$2:$AP$2,0))*AV63*1000","v":629417.12568881223},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$767,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C798,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW63*1000","v":2691954.700639423},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$767,[64]Maracanaú!$B$2:$B$111,0),MATCH($C798,[64]Maracanaú!$B$2:$AP$2,0))*AX63*1000","v":2376687.7358080852},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$767,[64]Maranguape!$B$2:$B$111,0),MATCH($C798,[64]Maranguape!$B$2:$AP$2,0))*AY63*1000","v":761774.74043254787},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$767,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C798,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ63*1000","v":195111.41108343285},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$767,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C798,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA63*1000","v":117915.02679393573},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$767,[64]Pacajus!$B$2:$B$111,0),MATCH($C798,[64]Pacajus!$B$2:$AP$2,0))*BB63*1000","v":512919.24719075963},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$767,[64]Pacatuba!$B$2:$B$111,0),MATCH($C798,[64]Pacatuba!$B$2:$AP$2,0))*BC63*1000","v":589025.15237950778},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$767,[64]Paracuru!$B$2:$B$111,0),MATCH($C798,[64]Paracuru!$B$2:$AP$2,0))*BD63*1000","v":214207.21331850367},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$767,[64]Paraipaba!$B$2:$B$111,0),MATCH($C798,[64]Paraipaba!$B$2:$AP$2,0))*BE63*1000","v":126693.75758957096},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$767,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C798,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF63*1000","v":379992.87256944121},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$767,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C798,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG63*1000","v":66815.322745624915},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$767,[64]Trairi!$B$2:$B$111,0),MATCH($C798,[64]Trairi!$B$2:$AP$2,0))*BH63*1000","v":161764.68116741854},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$767,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C798,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI63*1000","v":56745.928792853301}]
[null,799,2053,"Energia Elétrica",{"$f":"Lances!Y38","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$767,[64]Aquiraz!$B$2:$B$111,0),MATCH($C799,[64]Aquiraz!$B$2:$AP$2,0))*AL64*1000","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$767,[64]Barbalha!$B$2:$B$111,0),MATCH($C799,[64]Barbalha!$B$2:$AP$2,0))*AM64*1000","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$767,[64]Cascavel!$B$2:$B$111,0),MATCH($C799,[64]Cascavel!$B$2:$AP$2,0))*AN64*1000","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$767,[64]Caucaia!$B$2:$B$111,0),MATCH($C799,[64]Caucaia!$B$2:$AP$2,0))*AO64*1000","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$767,[64]Chorozinho!$B$2:$B$111,0),MATCH($C799,[64]Chorozinho!$B$2:$AP$2,0))*AP64*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$767,[64]Eusébio!$B$2:$B$111,0),MATCH($C799,[64]Eusébio!$B$2:$AP$2,0))*AQ64*1000","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$767,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C799,'[64]Farias Brito'!$B$2:$AP$2,0))*AR64*1000","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$767,[64]Fortaleza!$B$2:$B$111,0),MATCH($C799,[64]Fortaleza!$B$2:$AP$2,0))*AS64*1000","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$767,[64]Guaiúba!$B$2:$B$111,0),MATCH($C799,[64]Guaiúba!$B$2:$AP$2,0))*AT64*1000","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$767,[64]Horizonte!$B$2:$B$111,0),MATCH($C799,[64]Horizonte!$B$2:$AP$2,0))*AU64*1000","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$767,[64]Itaitinga!$B$2:$B$111,0),MATCH($C799,[64]Itaitinga!$B$2:$AP$2,0))*AV64*1000","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$767,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C799,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW64*1000","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$767,[64]Maracanaú!$B$2:$B$111,0),MATCH($C799,[64]Maracanaú!$B$2:$AP$2,0))*AX64*1000","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$767,[64]Maranguape!$B$2:$B$111,0),MATCH($C799,[64]Maranguape!$B$2:$AP$2,0))*AY64*1000","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$767,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C799,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ64*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$767,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C799,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA64*1000","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$767,[64]Pacajus!$B$2:$B$111,0),MATCH($C799,[64]Pacajus!$B$2:$AP$2,0))*BB64*1000","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$767,[64]Pacatuba!$B$2:$B$111,0),MATCH($C799,[64]Pacatuba!$B$2:$AP$2,0))*BC64*1000","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$767,[64]Paracuru!$B$2:$B$111,0),MATCH($C799,[64]Paracuru!$B$2:$AP$2,0))*BD64*1000","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$767,[64]Paraipaba!$B$2:$B$111,0),MATCH($C799,[64]Paraipaba!$B$2:$AP$2,0))*BE64*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$767,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C799,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF64*1000","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$767,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C799,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG64*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$767,[64]Trairi!$B$2:$B$111,0),MATCH($C799,[64]Trairi!$B$2:$AP$2,0))*BH64*1000","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$767,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C799,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI64*1000","v":0}]
[null,800,2054,"Energia Elétrica",{"$f":"Lances!Y39","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$767,[64]Aquiraz!$B$2:$B$111,0),MATCH($C800,[64]Aquiraz!$B$2:$AP$2,0))*AL65*1000","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$767,[64]Barbalha!$B$2:$B$111,0),MATCH($C800,[64]Barbalha!$B$2:$AP$2,0))*AM65*1000","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$767,[64]Cascavel!$B$2:$B$111,0),MATCH($C800,[64]Cascavel!$B$2:$AP$2,0))*AN65*1000","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$767,[64]Caucaia!$B$2:$B$111,0),MATCH($C800,[64]Caucaia!$B$2:$AP$2,0))*AO65*1000","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$767,[64]Chorozinho!$B$2:$B$111,0),MATCH($C800,[64]Chorozinho!$B$2:$AP$2,0))*AP65*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$767,[64]Eusébio!$B$2:$B$111,0),MATCH($C800,[64]Eusébio!$B$2:$AP$2,0))*AQ65*1000","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$767,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C800,'[64]Farias Brito'!$B$2:$AP$2,0))*AR65*1000","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$767,[64]Fortaleza!$B$2:$B$111,0),MATCH($C800,[64]Fortaleza!$B$2:$AP$2,0))*AS65*1000","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$767,[64]Guaiúba!$B$2:$B$111,0),MATCH($C800,[64]Guaiúba!$B$2:$AP$2,0))*AT65*1000","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$767,[64]Horizonte!$B$2:$B$111,0),MATCH($C800,[64]Horizonte!$B$2:$AP$2,0))*AU65*1000","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$767,[64]Itaitinga!$B$2:$B$111,0),MATCH($C800,[64]Itaitinga!$B$2:$AP$2,0))*AV65*1000","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$767,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C800,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW65*1000","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$767,[64]Maracanaú!$B$2:$B$111,0),MATCH($C800,[64]Maracanaú!$B$2:$AP$2,0))*AX65*1000","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$767,[64]Maranguape!$B$2:$B$111,0),MATCH($C800,[64]Maranguape!$B$2:$AP$2,0))*AY65*1000","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$767,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C800,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ65*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$767,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C800,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA65*1000","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$767,[64]Pacajus!$B$2:$B$111,0),MATCH($C800,[64]Pacajus!$B$2:$AP$2,0))*BB65*1000","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$767,[64]Pacatuba!$B$2:$B$111,0),MATCH($C800,[64]Pacatuba!$B$2:$AP$2,0))*BC65*1000","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$767,[64]Paracuru!$B$2:$B$111,0),MATCH($C800,[64]Paracuru!$B$2:$AP$2,0))*BD65*1000","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$767,[64]Paraipaba!$B$2:$B$111,0),MATCH($C800,[64]Paraipaba!$B$2:$AP$2,0))*BE65*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$767,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C800,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF65*1000","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$767,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C800,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG65*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$767,[64]Trairi!$B$2:$B$111,0),MATCH($C800,[64]Trairi!$B$2:$AP$2,0))*BH65*1000","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$767,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C800,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI65*1000","v":0}]
[null,801,2055,"Energia Elétrica",{"$f":"Lances!Y40","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$767,[64]Aquiraz!$B$2:$B$111,0),MATCH($C801,[64]Aquiraz!$B$2:$AP$2,0))*AL66*1000","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$767,[64]Barbalha!$B$2:$B$111,0),MATCH($C801,[64]Barbalha!$B$2:$AP$2,0))*AM66*1000","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$767,[64]Cascavel!$B$2:$B$111,0),MATCH($C801,[64]Cascavel!$B$2:$AP$2,0))*AN66*1000","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$767,[64]Caucaia!$B$2:$B$111,0),MATCH($C801,[64]Caucaia!$B$2:$AP$2,0))*AO66*1000","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$767,[64]Chorozinho!$B$2:$B$111,0),MATCH($C801,[64]Chorozinho!$B$2:$AP$2,0))*AP66*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$767,[64]Eusébio!$B$2:$B$111,0),MATCH($C801,[64]Eusébio!$B$2:$AP$2,0))*AQ66*1000","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$767,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C801,'[64]Farias Brito'!$B$2:$AP$2,0))*AR66*1000","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$767,[64]Fortaleza!$B$2:$B$111,0),MATCH($C801,[64]Fortaleza!$B$2:$AP$2,0))*AS66*1000","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$767,[64]Guaiúba!$B$2:$B$111,0),MATCH($C801,[64]Guaiúba!$B$2:$AP$2,0))*AT66*1000","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$767,[64]Horizonte!$B$2:$B$111,0),MATCH($C801,[64]Horizonte!$B$2:$AP$2,0))*AU66*1000","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$767,[64]Itaitinga!$B$2:$B$111,0),MATCH($C801,[64]Itaitinga!$B$2:$AP$2,0))*AV66*1000","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$767,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C801,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW66*1000","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$767,[64]Maracanaú!$B$2:$B$111,0),MATCH($C801,[64]Maracanaú!$B$2:$AP$2,0))*AX66*1000","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$767,[64]Maranguape!$B$2:$B$111,0),MATCH($C801,[64]Maranguape!$B$2:$AP$2,0))*AY66*1000","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$767,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C801,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ66*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$767,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C801,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA66*1000","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$767,[64]Pacajus!$B$2:$B$111,0),MATCH($C801,[64]Pacajus!$B$2:$AP$2,0))*BB66*1000","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$767,[64]Pacatuba!$B$2:$B$111,0),MATCH($C801,[64]Pacatuba!$B$2:$AP$2,0))*BC66*1000","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$767,[64]Paracuru!$B$2:$B$111,0),MATCH($C801,[64]Paracuru!$B$2:$AP$2,0))*BD66*1000","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$767,[64]Paraipaba!$B$2:$B$111,0),MATCH($C801,[64]Paraipaba!$B$2:$AP$2,0))*BE66*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$767,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C801,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF66*1000","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$767,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C801,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG66*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$767,[64]Trairi!$B$2:$B$111,0),MATCH($C801,[64]Trairi!$B$2:$AP$2,0))*BH66*1000","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$767,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C801,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI66*1000","v":0}]
[null,802,2056,"Energia Elétrica",{"$f":"Lances!Y41","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$767,[64]Aquiraz!$B$2:$B$111,0),MATCH($C802,[64]Aquiraz!$B$2:$AP$2,0))*AL67*1000","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$767,[64]Barbalha!$B$2:$B$111,0),MATCH($C802,[64]Barbalha!$B$2:$AP$2,0))*AM67*1000","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$767,[64]Cascavel!$B$2:$B$111,0),MATCH($C802,[64]Cascavel!$B$2:$AP$2,0))*AN67*1000","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$767,[64]Caucaia!$B$2:$B$111,0),MATCH($C802,[64]Caucaia!$B$2:$AP$2,0))*AO67*1000","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$767,[64]Chorozinho!$B$2:$B$111,0),MATCH($C802,[64]Chorozinho!$B$2:$AP$2,0))*AP67*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$767,[64]Eusébio!$B$2:$B$111,0),MATCH($C802,[64]Eusébio!$B$2:$AP$2,0))*AQ67*1000","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$767,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C802,'[64]Farias Brito'!$B$2:$AP$2,0))*AR67*1000","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$767,[64]Fortaleza!$B$2:$B$111,0),MATCH($C802,[64]Fortaleza!$B$2:$AP$2,0))*AS67*1000","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$767,[64]Guaiúba!$B$2:$B$111,0),MATCH($C802,[64]Guaiúba!$B$2:$AP$2,0))*AT67*1000","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$767,[64]Horizonte!$B$2:$B$111,0),MATCH($C802,[64]Horizonte!$B$2:$AP$2,0))*AU67*1000","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$767,[64]Itaitinga!$B$2:$B$111,0),MATCH($C802,[64]Itaitinga!$B$2:$AP$2,0))*AV67*1000","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$767,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C802,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW67*1000","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$767,[64]Maracanaú!$B$2:$B$111,0),MATCH($C802,[64]Maracanaú!$B$2:$AP$2,0))*AX67*1000","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$767,[64]Maranguape!$B$2:$B$111,0),MATCH($C802,[64]Maranguape!$B$2:$AP$2,0))*AY67*1000","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$767,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C802,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ67*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$767,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C802,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA67*1000","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$767,[64]Pacajus!$B$2:$B$111,0),MATCH($C802,[64]Pacajus!$B$2:$AP$2,0))*BB67*1000","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$767,[64]Pacatuba!$B$2:$B$111,0),MATCH($C802,[64]Pacatuba!$B$2:$AP$2,0))*BC67*1000","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$767,[64]Paracuru!$B$2:$B$111,0),MATCH($C802,[64]Paracuru!$B$2:$AP$2,0))*BD67*1000","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$767,[64]Paraipaba!$B$2:$B$111,0),MATCH($C802,[64]Paraipaba!$B$2:$AP$2,0))*BE67*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$767,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C802,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF67*1000","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$767,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C802,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG67*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$767,[64]Trairi!$B$2:$B$111,0),MATCH($C802,[64]Trairi!$B$2:$AP$2,0))*BH67*1000","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$767,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C802,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI67*1000","v":0}]
[null,803,2057,"Energia Elétrica",{"$f":"Lances!Y42","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$767,[64]Aquiraz!$B$2:$B$111,0),MATCH($C803,[64]Aquiraz!$B$2:$AP$2,0))*AL68*1000","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$767,[64]Barbalha!$B$2:$B$111,0),MATCH($C803,[64]Barbalha!$B$2:$AP$2,0))*AM68*1000","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$767,[64]Cascavel!$B$2:$B$111,0),MATCH($C803,[64]Cascavel!$B$2:$AP$2,0))*AN68*1000","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$767,[64]Caucaia!$B$2:$B$111,0),MATCH($C803,[64]Caucaia!$B$2:$AP$2,0))*AO68*1000","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$767,[64]Chorozinho!$B$2:$B$111,0),MATCH($C803,[64]Chorozinho!$B$2:$AP$2,0))*AP68*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$767,[64]Eusébio!$B$2:$B$111,0),MATCH($C803,[64]Eusébio!$B$2:$AP$2,0))*AQ68*1000","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$767,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C803,'[64]Farias Brito'!$B$2:$AP$2,0))*AR68*1000","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$767,[64]Fortaleza!$B$2:$B$111,0),MATCH($C803,[64]Fortaleza!$B$2:$AP$2,0))*AS68*1000","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$767,[64]Guaiúba!$B$2:$B$111,0),MATCH($C803,[64]Guaiúba!$B$2:$AP$2,0))*AT68*1000","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$767,[64]Horizonte!$B$2:$B$111,0),MATCH($C803,[64]Horizonte!$B$2:$AP$2,0))*AU68*1000","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$767,[64]Itaitinga!$B$2:$B$111,0),MATCH($C803,[64]Itaitinga!$B$2:$AP$2,0))*AV68*1000","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$767,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C803,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW68*1000","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$767,[64]Maracanaú!$B$2:$B$111,0),MATCH($C803,[64]Maracanaú!$B$2:$AP$2,0))*AX68*1000","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$767,[64]Maranguape!$B$2:$B$111,0),MATCH($C803,[64]Maranguape!$B$2:$AP$2,0))*AY68*1000","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$767,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C803,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ68*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$767,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C803,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA68*1000","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$767,[64]Pacajus!$B$2:$B$111,0),MATCH($C803,[64]Pacajus!$B$2:$AP$2,0))*BB68*1000","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$767,[64]Pacatuba!$B$2:$B$111,0),MATCH($C803,[64]Pacatuba!$B$2:$AP$2,0))*BC68*1000","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$767,[64]Paracuru!$B$2:$B$111,0),MATCH($C803,[64]Paracuru!$B$2:$AP$2,0))*BD68*1000","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$767,[64]Paraipaba!$B$2:$B$111,0),MATCH($C803,[64]Paraipaba!$B$2:$AP$2,0))*BE68*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$767,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C803,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF68*1000","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$767,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C803,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG68*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$767,[64]Trairi!$B$2:$B$111,0),MATCH($C803,[64]Trairi!$B$2:$AP$2,0))*BH68*1000","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$767,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C803,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI68*1000","v":0}]
[null,804,null,""]
["Total Químicos",805,"Produtos Químicos",{"$f":"IF(C805=\"\",\"\",IF(AND(COUNT(C805)>0,COUNT(#REF!)=0),#REF!,#REF!))","v":{"$error":"#REF!"}}]
[null,806,2020,"Produtos Químicos",null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A805,[64]Aquiraz!$B$2:$B$111,0),MATCH($C806,[64]Aquiraz!$B$2:$AP$2,0))*AL33*1000","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A805,[64]Barbalha!$B$2:$B$111,0),MATCH($C806,[64]Barbalha!$B$2:$AP$2,0))*AM33*1000","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A805,[64]Cascavel!$B$2:$B$111,0),MATCH($C806,[64]Cascavel!$B$2:$AP$2,0))*AN33*1000","v":2196.6619571105789},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A805,[64]Caucaia!$B$2:$B$111,0),MATCH($C806,[64]Caucaia!$B$2:$AP$2,0))*AO33*1000","v":505858.57759459777},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A805,[64]Chorozinho!$B$2:$B$111,0),MATCH($C806,[64]Chorozinho!$B$2:$AP$2,0))*AP33*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A805,[64]Eusébio!$B$2:$B$111,0),MATCH($C806,[64]Eusébio!$B$2:$AP$2,0))*AQ33*1000","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A805,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C806,'[64]Farias Brito'!$B$2:$AP$2,0))*AR33*1000","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A805,[64]Fortaleza!$B$2:$B$111,0),MATCH($C806,[64]Fortaleza!$B$2:$AP$2,0))*AS33*1000","v":9148167.6214041412},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A805,[64]Guaiúba!$B$2:$B$111,0),MATCH($C806,[64]Guaiúba!$B$2:$AP$2,0))*AT33*1000","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A805,[64]Horizonte!$B$2:$B$111,0),MATCH($C806,[64]Horizonte!$B$2:$AP$2,0))*AU33*1000","v":11128.770254135708},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A805,[64]Itaitinga!$B$2:$B$111,0),MATCH($C806,[64]Itaitinga!$B$2:$AP$2,0))*AV33*1000","v":2435.0626841601575},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A805,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C806,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW33*1000","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A805,[64]Maracanaú!$B$2:$B$111,0),MATCH($C806,[64]Maracanaú!$B$2:$AP$2,0))*AX33*1000","v":27771.13852221896},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A805,[64]Maranguape!$B$2:$B$111,0),MATCH($C806,[64]Maranguape!$B$2:$AP$2,0))*AY33*1000","v":90.534357080688807},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A805,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C806,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ33*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A805,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C806,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA33*1000","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A805,[64]Pacajus!$B$2:$B$111,0),MATCH($C806,[64]Pacajus!$B$2:$AP$2,0))*BB33*1000","v":3183.6458282522108},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A805,[64]Pacatuba!$B$2:$B$111,0),MATCH($C806,[64]Pacatuba!$B$2:$AP$2,0))*BC33*1000","v":38439.403037708609},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A805,[64]Paracuru!$B$2:$B$111,0),MATCH($C806,[64]Paracuru!$B$2:$AP$2,0))*BD33*1000","v":9227.1545308250679},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A805,[64]Paraipaba!$B$2:$B$111,0),MATCH($C806,[64]Paraipaba!$B$2:$AP$2,0))*BE33*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A805,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C806,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF33*1000","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A805,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C806,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG33*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A805,[64]Trairi!$B$2:$B$111,0),MATCH($C806,[64]Trairi!$B$2:$AP$2,0))*BH33*1000","v":4900.5744251701644},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A805,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C806,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI33*1000","v":0}]
[null,807,{"$f":"C806+3","v":2023},"Produtos Químicos",{"$f":"Lances!Z8","v":68448.480414421851},{"$f":"SUMIFS($K807:$AH807,$K$18:$AH$18,F$4)","v":9996864.9045837913},0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$805,[64]Aquiraz!$B$2:$B$111,0),MATCH($C807,[64]Aquiraz!$B$2:$AP$2,0))*AL34*1000","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$805,[64]Barbalha!$B$2:$B$111,0),MATCH($C807,[64]Barbalha!$B$2:$AP$2,0))*AM34*1000","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$805,[64]Cascavel!$B$2:$B$111,0),MATCH($C807,[64]Cascavel!$B$2:$AP$2,0))*AN34*1000","v":3524.7997229254065},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$805,[64]Caucaia!$B$2:$B$111,0),MATCH($C807,[64]Caucaia!$B$2:$AP$2,0))*AO34*1000","v":195421.95125118381},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$805,[64]Chorozinho!$B$2:$B$111,0),MATCH($C807,[64]Chorozinho!$B$2:$AP$2,0))*AP34*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$805,[64]Eusébio!$B$2:$B$111,0),MATCH($C807,[64]Eusébio!$B$2:$AP$2,0))*AQ34*1000","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$805,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C807,'[64]Farias Brito'!$B$2:$AP$2,0))*AR34*1000","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$805,[64]Fortaleza!$B$2:$B$111,0),MATCH($C807,[64]Fortaleza!$B$2:$AP$2,0))*AS34*1000","v":9799033.2225430403},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$805,[64]Guaiúba!$B$2:$B$111,0),MATCH($C807,[64]Guaiúba!$B$2:$AP$2,0))*AT34*1000","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$805,[64]Horizonte!$B$2:$B$111,0),MATCH($C807,[64]Horizonte!$B$2:$AP$2,0))*AU34*1000","v":25276.848775631428},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$805,[64]Itaitinga!$B$2:$B$111,0),MATCH($C807,[64]Itaitinga!$B$2:$AP$2,0))*AV34*1000","v":5751.2835791269572},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$805,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C807,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW34*1000","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$805,[64]Maracanaú!$B$2:$B$111,0),MATCH($C807,[64]Maracanaú!$B$2:$AP$2,0))*AX34*1000","v":27922.25887126887},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$805,[64]Maranguape!$B$2:$B$111,0),MATCH($C807,[64]Maranguape!$B$2:$AP$2,0))*AY34*1000","v":101.13426580903928},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$805,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C807,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ34*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$805,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C807,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA34*1000","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$805,[64]Pacajus!$B$2:$B$111,0),MATCH($C807,[64]Pacajus!$B$2:$AP$2,0))*BB34*1000","v":3313.679265166229},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$805,[64]Pacatuba!$B$2:$B$111,0),MATCH($C807,[64]Pacatuba!$B$2:$AP$2,0))*BC34*1000","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$805,[64]Paracuru!$B$2:$B$111,0),MATCH($C807,[64]Paracuru!$B$2:$AP$2,0))*BD34*1000","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$805,[64]Paraipaba!$B$2:$B$111,0),MATCH($C807,[64]Paraipaba!$B$2:$AP$2,0))*BE34*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$805,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C807,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF34*1000","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$805,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C807,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG34*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$805,[64]Trairi!$B$2:$B$111,0),MATCH($C807,[64]Trairi!$B$2:$AP$2,0))*BH34*1000","v":2409.7307895662852},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$805,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C807,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI34*1000","v":2558.4759344939175}]
[null,808,{"$f":"C807+1","v":2024},"Produtos Químicos",{"$f":"Lances!Z9","v":114896.86395353194},10964275.626402477,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$805,[64]Aquiraz!$B$2:$B$111,0),MATCH($C808,[64]Aquiraz!$B$2:$AP$2,0))*AL35*1000","v":15244.294092552393},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$805,[64]Barbalha!$B$2:$B$111,0),MATCH($C808,[64]Barbalha!$B$2:$AP$2,0))*AM35*1000","v":675.03104380047182},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$805,[64]Cascavel!$B$2:$B$111,0),MATCH($C808,[64]Cascavel!$B$2:$AP$2,0))*AN35*1000","v":4354.5071996911893},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$805,[64]Caucaia!$B$2:$B$111,0),MATCH($C808,[64]Caucaia!$B$2:$AP$2,0))*AO35*1000","v":223630.158332402},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$805,[64]Chorozinho!$B$2:$B$111,0),MATCH($C808,[64]Chorozinho!$B$2:$AP$2,0))*AP35*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$805,[64]Eusébio!$B$2:$B$111,0),MATCH($C808,[64]Eusébio!$B$2:$AP$2,0))*AQ35*1000","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$805,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C808,'[64]Farias Brito'!$B$2:$AP$2,0))*AR35*1000","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$805,[64]Fortaleza!$B$2:$B$111,0),MATCH($C808,[64]Fortaleza!$B$2:$AP$2,0))*AS35*1000","v":10737589.269073728},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$805,[64]Guaiúba!$B$2:$B$111,0),MATCH($C808,[64]Guaiúba!$B$2:$AP$2,0))*AT35*1000","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$805,[64]Horizonte!$B$2:$B$111,0),MATCH($C808,[64]Horizonte!$B$2:$AP$2,0))*AU35*1000","v":41882.871808078751},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$805,[64]Itaitinga!$B$2:$B$111,0),MATCH($C808,[64]Itaitinga!$B$2:$AP$2,0))*AV35*1000","v":13248.900380890331},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$805,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C808,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW35*1000","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$805,[64]Maracanaú!$B$2:$B$111,0),MATCH($C808,[64]Maracanaú!$B$2:$AP$2,0))*AX35*1000","v":29334.752053557815},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$805,[64]Maranguape!$B$2:$B$111,0),MATCH($C808,[64]Maranguape!$B$2:$AP$2,0))*AY35*1000","v":1356.9489842911391},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$805,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C808,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ35*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$805,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C808,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA35*1000","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$805,[64]Pacajus!$B$2:$B$111,0),MATCH($C808,[64]Pacajus!$B$2:$AP$2,0))*BB35*1000","v":3744.4540232349},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$805,[64]Pacatuba!$B$2:$B$111,0),MATCH($C808,[64]Pacatuba!$B$2:$AP$2,0))*BC35*1000","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$805,[64]Paracuru!$B$2:$B$111,0),MATCH($C808,[64]Paracuru!$B$2:$AP$2,0))*BD35*1000","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$805,[64]Paraipaba!$B$2:$B$111,0),MATCH($C808,[64]Paraipaba!$B$2:$AP$2,0))*BE35*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$805,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C808,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF35*1000","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$805,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C808,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG35*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$805,[64]Trairi!$B$2:$B$111,0),MATCH($C808,[64]Trairi!$B$2:$AP$2,0))*BH35*1000","v":3056.1989963468131},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$805,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C808,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI35*1000","v":5055.1043674349385}]
[null,809,2025,"Produtos Químicos",{"$f":"Lances!Z10","v":354222.69006385602},11700858.189134885,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$805,[64]Aquiraz!$B$2:$B$111,0),MATCH($C809,[64]Aquiraz!$B$2:$AP$2,0))*AL36*1000","v":26292.782431762971},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$805,[64]Barbalha!$B$2:$B$111,0),MATCH($C809,[64]Barbalha!$B$2:$AP$2,0))*AM36*1000","v":907.97733864048109},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$805,[64]Cascavel!$B$2:$B$111,0),MATCH($C809,[64]Cascavel!$B$2:$AP$2,0))*AN36*1000","v":14418.011670679465},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$805,[64]Caucaia!$B$2:$B$111,0),MATCH($C809,[64]Caucaia!$B$2:$AP$2,0))*AO36*1000","v":245779.61014490656},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$805,[64]Chorozinho!$B$2:$B$111,0),MATCH($C809,[64]Chorozinho!$B$2:$AP$2,0))*AP36*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$805,[64]Eusébio!$B$2:$B$111,0),MATCH($C809,[64]Eusébio!$B$2:$AP$2,0))*AQ36*1000","v":44572.192364474948},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$805,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C809,'[64]Farias Brito'!$B$2:$AP$2,0))*AR36*1000","v":2122.4817624883467},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$805,[64]Fortaleza!$B$2:$B$111,0),MATCH($C809,[64]Fortaleza!$B$2:$AP$2,0))*AS36*1000","v":11424687.851112058},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$805,[64]Guaiúba!$B$2:$B$111,0),MATCH($C809,[64]Guaiúba!$B$2:$AP$2,0))*AT36*1000","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$805,[64]Horizonte!$B$2:$B$111,0),MATCH($C809,[64]Horizonte!$B$2:$AP$2,0))*AU36*1000","v":47127.885041031521},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$805,[64]Itaitinga!$B$2:$B$111,0),MATCH($C809,[64]Itaitinga!$B$2:$AP$2,0))*AV36*1000","v":21420.985397139237},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$805,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C809,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW36*1000","v":90629.641833784917},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$805,[64]Maracanaú!$B$2:$B$111,0),MATCH($C809,[64]Maracanaú!$B$2:$AP$2,0))*AX36*1000","v":31692.732937227276},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$805,[64]Maranguape!$B$2:$B$111,0),MATCH($C809,[64]Maranguape!$B$2:$AP$2,0))*AY36*1000","v":5621.8650217584209},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$805,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C809,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ36*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$805,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C809,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA36*1000","v":2813.4281795962684},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$805,[64]Pacajus!$B$2:$B$111,0),MATCH($C809,[64]Pacajus!$B$2:$AP$2,0))*BB36*1000","v":14284.224831822336},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$805,[64]Pacatuba!$B$2:$B$111,0),MATCH($C809,[64]Pacatuba!$B$2:$AP$2,0))*BC36*1000","v":46660.2735400155},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$805,[64]Paracuru!$B$2:$B$111,0),MATCH($C809,[64]Paracuru!$B$2:$AP$2,0))*BD36*1000","v":15377.145917111182},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$805,[64]Paraipaba!$B$2:$B$111,0),MATCH($C809,[64]Paraipaba!$B$2:$AP$2,0))*BE36*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$805,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C809,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF36*1000","v":11011.778075273891},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$805,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C809,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG36*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$805,[64]Trairi!$B$2:$B$111,0),MATCH($C809,[64]Trairi!$B$2:$AP$2,0))*BH36*1000","v":4001.8038855344898},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$805,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C809,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI36*1000","v":5658.2077134343099}]
[null,810,2026,"Produtos Químicos",{"$f":"Lances!Z11","v":441973.5999109351},13840353.519538872,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$805,[64]Aquiraz!$B$2:$B$111,0),MATCH($C810,[64]Aquiraz!$B$2:$AP$2,0))*AL37*1000","v":30374.165726523363},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$805,[64]Barbalha!$B$2:$B$111,0),MATCH($C810,[64]Barbalha!$B$2:$AP$2,0))*AM37*1000","v":1141.2991496548498},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$805,[64]Cascavel!$B$2:$B$111,0),MATCH($C810,[64]Cascavel!$B$2:$AP$2,0))*AN37*1000","v":21128.959197802553},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$805,[64]Caucaia!$B$2:$B$111,0),MATCH($C810,[64]Caucaia!$B$2:$AP$2,0))*AO37*1000","v":609924.61882361374},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$805,[64]Chorozinho!$B$2:$B$111,0),MATCH($C810,[64]Chorozinho!$B$2:$AP$2,0))*AP37*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$805,[64]Eusébio!$B$2:$B$111,0),MATCH($C810,[64]Eusébio!$B$2:$AP$2,0))*AQ37*1000","v":58891.260903918643},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$805,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C810,'[64]Farias Brito'!$B$2:$AP$2,0))*AR37*1000","v":3381.8609025857777},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$805,[64]Fortaleza!$B$2:$B$111,0),MATCH($C810,[64]Fortaleza!$B$2:$AP$2,0))*AS37*1000","v":13196982.038867408},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$805,[64]Guaiúba!$B$2:$B$111,0),MATCH($C810,[64]Guaiúba!$B$2:$AP$2,0))*AT37*1000","v":2997.1839211158626},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$805,[64]Horizonte!$B$2:$B$111,0),MATCH($C810,[64]Horizonte!$B$2:$AP$2,0))*AU37*1000","v":52418.71315053352},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$805,[64]Itaitinga!$B$2:$B$111,0),MATCH($C810,[64]Itaitinga!$B$2:$AP$2,0))*AV37*1000","v":29648.383721139424},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$805,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C810,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW37*1000","v":105575.45648494613},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$805,[64]Maracanaú!$B$2:$B$111,0),MATCH($C810,[64]Maracanaú!$B$2:$AP$2,0))*AX37*1000","v":35238.559257233384},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$805,[64]Maranguape!$B$2:$B$111,0),MATCH($C810,[64]Maranguape!$B$2:$AP$2,0))*AY37*1000","v":7116.6465846786296},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$805,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C810,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ37*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$805,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C810,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA37*1000","v":4637.804907726465},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$805,[64]Pacajus!$B$2:$B$111,0),MATCH($C810,[64]Pacajus!$B$2:$AP$2,0))*BB37*1000","v":23577.459305115699},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$805,[64]Pacatuba!$B$2:$B$111,0),MATCH($C810,[64]Pacatuba!$B$2:$AP$2,0))*BC37*1000","v":59589.601248711559},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$805,[64]Paracuru!$B$2:$B$111,0),MATCH($C810,[64]Paracuru!$B$2:$AP$2,0))*BD37*1000","v":18044.653023890412},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$805,[64]Paraipaba!$B$2:$B$111,0),MATCH($C810,[64]Paraipaba!$B$2:$AP$2,0))*BE37*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$805,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C810,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF37*1000","v":12586.241039060958},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$805,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C810,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG37*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$805,[64]Trairi!$B$2:$B$111,0),MATCH($C810,[64]Trairi!$B$2:$AP$2,0))*BH37*1000","v":2815.9677848988536},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$805,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C810,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI37*1000","v":6256.245449249247}]
[null,811,2027,"Produtos Químicos",{"$f":"Lances!Z12","v":516898.98366990453},15814905.054240298,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$805,[64]Aquiraz!$B$2:$B$111,0),MATCH($C811,[64]Aquiraz!$B$2:$AP$2,0))*AL38*1000","v":35365.062101981202},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$805,[64]Barbalha!$B$2:$B$111,0),MATCH($C811,[64]Barbalha!$B$2:$AP$2,0))*AM38*1000","v":1347.1718193769759},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$805,[64]Cascavel!$B$2:$B$111,0),MATCH($C811,[64]Cascavel!$B$2:$AP$2,0))*AN38*1000","v":27899.819661551184},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$805,[64]Caucaia!$B$2:$B$111,0),MATCH($C811,[64]Caucaia!$B$2:$AP$2,0))*AO38*1000","v":933637.57827714621},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$805,[64]Chorozinho!$B$2:$B$111,0),MATCH($C811,[64]Chorozinho!$B$2:$AP$2,0))*AP38*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$805,[64]Eusébio!$B$2:$B$111,0),MATCH($C811,[64]Eusébio!$B$2:$AP$2,0))*AQ38*1000","v":73352.705921690547},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$805,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C811,'[64]Farias Brito'!$B$2:$AP$2,0))*AR38*1000","v":4641.2400426832082},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$805,[64]Fortaleza!$B$2:$B$111,0),MATCH($C811,[64]Fortaleza!$B$2:$AP$2,0))*AS38*1000","v":14842910.854977252},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$805,[64]Guaiúba!$B$2:$B$111,0),MATCH($C811,[64]Guaiúba!$B$2:$AP$2,0))*AT38*1000","v":3562.491350792322},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$805,[64]Horizonte!$B$2:$B$111,0),MATCH($C811,[64]Horizonte!$B$2:$AP$2,0))*AU38*1000","v":57746.921880960828},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$805,[64]Itaitinga!$B$2:$B$111,0),MATCH($C811,[64]Itaitinga!$B$2:$AP$2,0))*AV38*1000","v":38221.74317578521},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$805,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C811,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW38*1000","v":120626.96002066038},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$805,[64]Maracanaú!$B$2:$B$111,0),MATCH($C811,[64]Maracanaú!$B$2:$AP$2,0))*AX38*1000","v":37646.474331289712},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$805,[64]Maranguape!$B$2:$B$111,0),MATCH($C811,[64]Maranguape!$B$2:$AP$2,0))*AY38*1000","v":8372.5566600372531},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$805,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C811,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ38*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$805,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C811,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA38*1000","v":6506.1314227887488},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$805,[64]Pacajus!$B$2:$B$111,0),MATCH($C811,[64]Pacajus!$B$2:$AP$2,0))*BB38*1000","v":31328.961560384862},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$805,[64]Pacatuba!$B$2:$B$111,0),MATCH($C811,[64]Pacatuba!$B$2:$AP$2,0))*BC38*1000","v":63428.402352095378},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$805,[64]Paracuru!$B$2:$B$111,0),MATCH($C811,[64]Paracuru!$B$2:$AP$2,0))*BD38*1000","v":20726.778954453417},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$805,[64]Paraipaba!$B$2:$B$111,0),MATCH($C811,[64]Paraipaba!$B$2:$AP$2,0))*BE38*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$805,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C811,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF38*1000","v":14262.667786443744},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$805,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C811,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG38*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$805,[64]Trairi!$B$2:$B$111,0),MATCH($C811,[64]Trairi!$B$2:$AP$2,0))*BH38*1000","v":3367.1742450015995},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$805,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C811,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI38*1000","v":6852.3413678268189}]
[null,812,2028,"Produtos Químicos",{"$f":"Lances!Z13","v":635610.01000460284},16151347.465465246,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$805,[64]Aquiraz!$B$2:$B$111,0),MATCH($C812,[64]Aquiraz!$B$2:$AP$2,0))*AL39*1000","v":52507.408316109089},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$805,[64]Barbalha!$B$2:$B$111,0),MATCH($C812,[64]Barbalha!$B$2:$AP$2,0))*AM39*1000","v":1523.5576667422426},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$805,[64]Cascavel!$B$2:$B$111,0),MATCH($C812,[64]Cascavel!$B$2:$AP$2,0))*AN39*1000","v":34721.984482387066},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$805,[64]Caucaia!$B$2:$B$111,0),MATCH($C812,[64]Caucaia!$B$2:$AP$2,0))*AO39*1000","v":1006489.1217888419},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$805,[64]Chorozinho!$B$2:$B$111,0),MATCH($C812,[64]Chorozinho!$B$2:$AP$2,0))*AP39*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$805,[64]Eusébio!$B$2:$B$111,0),MATCH($C812,[64]Eusébio!$B$2:$AP$2,0))*AQ39*1000","v":87941.016074270417},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$805,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C812,'[64]Farias Brito'!$B$2:$AP$2,0))*AR39*1000","v":5900.6191827806388},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$805,[64]Fortaleza!$B$2:$B$111,0),MATCH($C812,[64]Fortaleza!$B$2:$AP$2,0))*AS39*1000","v":15095909.549182294},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$805,[64]Guaiúba!$B$2:$B$111,0),MATCH($C812,[64]Guaiúba!$B$2:$AP$2,0))*AT39*1000","v":3411.1124352329871},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$805,[64]Horizonte!$B$2:$B$111,0),MATCH($C812,[64]Horizonte!$B$2:$AP$2,0))*AU39*1000","v":63108.395315568967},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$805,[64]Itaitinga!$B$2:$B$111,0),MATCH($C812,[64]Itaitinga!$B$2:$AP$2,0))*AV39*1000","v":46907.58426540083},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$805,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C812,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW39*1000","v":169009.05411624559},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$805,[64]Maracanaú!$B$2:$B$111,0),MATCH($C812,[64]Maracanaú!$B$2:$AP$2,0))*AX39*1000","v":40068.4523964256},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$805,[64]Maranguape!$B$2:$B$111,0),MATCH($C812,[64]Maranguape!$B$2:$AP$2,0))*AY39*1000","v":9371.2063514671318},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$805,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C812,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ39*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$805,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C812,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA39*1000","v":8417.0019235176187},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$805,[64]Pacajus!$B$2:$B$111,0),MATCH($C812,[64]Pacajus!$B$2:$AP$2,0))*BB39*1000","v":39172.861187296825},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$805,[64]Pacatuba!$B$2:$B$111,0),MATCH($C812,[64]Pacatuba!$B$2:$AP$2,0))*BC39*1000","v":66101.150151080612},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$805,[64]Paracuru!$B$2:$B$111,0),MATCH($C812,[64]Paracuru!$B$2:$AP$2,0))*BD39*1000","v":23423.38177847219},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$805,[64]Paraipaba!$B$2:$B$111,0),MATCH($C812,[64]Paraipaba!$B$2:$AP$2,0))*BE39*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$805,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C812,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF39*1000","v":21601.124125015835},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$805,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C812,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG39*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$805,[64]Trairi!$B$2:$B$111,0),MATCH($C812,[64]Trairi!$B$2:$AP$2,0))*BH39*1000","v":3924.2885906219576},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$805,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C812,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI39*1000","v":7448.606140077206}]
[null,813,2029,"Produtos Químicos",{"$f":"Lances!Z14","v":720573.40699871746},16491734.102714736,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$805,[64]Aquiraz!$B$2:$B$111,0),MATCH($C813,[64]Aquiraz!$B$2:$AP$2,0))*AL40*1000","v":56274.32016496476},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$805,[64]Barbalha!$B$2:$B$111,0),MATCH($C813,[64]Barbalha!$B$2:$AP$2,0))*AM40*1000","v":1700.3426806983671},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$805,[64]Cascavel!$B$2:$B$111,0),MATCH($C813,[64]Cascavel!$B$2:$AP$2,0))*AN40*1000","v":41595.314812253106},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$805,[64]Caucaia!$B$2:$B$111,0),MATCH($C813,[64]Caucaia!$B$2:$AP$2,0))*AO40*1000","v":1092115.1539417151},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$805,[64]Chorozinho!$B$2:$B$111,0),MATCH($C813,[64]Chorozinho!$B$2:$AP$2,0))*AP40*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$805,[64]Eusébio!$B$2:$B$111,0),MATCH($C813,[64]Eusébio!$B$2:$AP$2,0))*AQ40*1000","v":102640.68001813799},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$805,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C813,'[64]Farias Brito'!$B$2:$AP$2,0))*AR40*1000","v":7159.9983228780693},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$805,[64]Fortaleza!$B$2:$B$111,0),MATCH($C813,[64]Fortaleza!$B$2:$AP$2,0))*AS40*1000","v":15345667.837435067},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$805,[64]Guaiúba!$B$2:$B$111,0),MATCH($C813,[64]Guaiúba!$B$2:$AP$2,0))*AT40*1000","v":3881.2259651354034},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$805,[64]Horizonte!$B$2:$B$111,0),MATCH($C813,[64]Horizonte!$B$2:$AP$2,0))*AU40*1000","v":68496.251101768794},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$805,[64]Itaitinga!$B$2:$B$111,0),MATCH($C813,[64]Itaitinga!$B$2:$AP$2,0))*AV40*1000","v":55697.222126116794},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$805,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C813,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW40*1000","v":187960.05863751753},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$805,[64]Maracanaú!$B$2:$B$111,0),MATCH($C813,[64]Maracanaú!$B$2:$AP$2,0))*AX40*1000","v":42502.265544471571},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$805,[64]Maranguape!$B$2:$B$111,0),MATCH($C813,[64]Maranguape!$B$2:$AP$2,0))*AY40*1000","v":18383.137092016776},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$805,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C813,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ40*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$805,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C813,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA40*1000","v":10365.829058415113},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$805,[64]Pacajus!$B$2:$B$111,0),MATCH($C813,[64]Pacajus!$B$2:$AP$2,0))*BB40*1000","v":47102.274714038671},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$805,[64]Pacatuba!$B$2:$B$111,0),MATCH($C813,[64]Pacatuba!$B$2:$AP$2,0))*BC40*1000","v":68776.538848562253},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$805,[64]Paracuru!$B$2:$B$111,0),MATCH($C813,[64]Paracuru!$B$2:$AP$2,0))*BD40*1000","v":26131.764819714783},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$805,[64]Paraipaba!$B$2:$B$111,0),MATCH($C813,[64]Paraipaba!$B$2:$AP$2,0))*BE40*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$805,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C813,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF40*1000","v":23332.360901185813},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$805,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C813,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG40*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$805,[64]Trairi!$B$2:$B$111,0),MATCH($C813,[64]Trairi!$B$2:$AP$2,0))*BH40*1000","v":4486.9856170525381},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$805,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C813,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI40*1000","v":8037.947911742197}]
[null,814,2030,"Produtos Químicos",{"$f":"Lances!Z15","v":798765.29281215626},16806097.656003121,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$805,[64]Aquiraz!$B$2:$B$111,0),MATCH($C814,[64]Aquiraz!$B$2:$AP$2,0))*AL41*1000","v":60051.106620155195},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$805,[64]Barbalha!$B$2:$B$111,0),MATCH($C814,[64]Barbalha!$B$2:$AP$2,0))*AM41*1000","v":1877.4560413663248},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$805,[64]Cascavel!$B$2:$B$111,0),MATCH($C814,[64]Cascavel!$B$2:$AP$2,0))*AN41*1000","v":48514.395576923605},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$805,[64]Caucaia!$B$2:$B$111,0),MATCH($C814,[64]Caucaia!$B$2:$AP$2,0))*AO41*1000","v":1155157.7344289517},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$805,[64]Chorozinho!$B$2:$B$111,0),MATCH($C814,[64]Chorozinho!$B$2:$AP$2,0))*AP41*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$805,[64]Eusébio!$B$2:$B$111,0),MATCH($C814,[64]Eusébio!$B$2:$AP$2,0))*AQ41*1000","v":117438.70857945111},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$805,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C814,'[64]Farias Brito'!$B$2:$AP$2,0))*AR41*1000","v":8420.9048910467245},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$805,[64]Fortaleza!$B$2:$B$111,0),MATCH($C814,[64]Fortaleza!$B$2:$AP$2,0))*AS41*1000","v":15591969.639120519},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$805,[64]Guaiúba!$B$2:$B$111,0),MATCH($C814,[64]Guaiúba!$B$2:$AP$2,0))*AT41*1000","v":4352.5601057086442},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$805,[64]Horizonte!$B$2:$B$111,0),MATCH($C814,[64]Horizonte!$B$2:$AP$2,0))*AU41*1000","v":73903.539412926169},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$805,[64]Itaitinga!$B$2:$B$111,0),MATCH($C814,[64]Itaitinga!$B$2:$AP$2,0))*AV41*1000","v":64576.997069128665},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$805,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C814,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW41*1000","v":206993.27076869772},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$805,[64]Maracanaú!$B$2:$B$111,0),MATCH($C814,[64]Maracanaú!$B$2:$AP$2,0))*AX41*1000","v":44945.903224152724},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$805,[64]Maranguape!$B$2:$B$111,0),MATCH($C814,[64]Maranguape!$B$2:$AP$2,0))*AY41*1000","v":20159.825098516412},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$805,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C814,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ41*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$805,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C814,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA41*1000","v":12346.619674717762},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$805,[64]Pacajus!$B$2:$B$111,0),MATCH($C814,[64]Pacajus!$B$2:$AP$2,0))*BB41*1000","v":55107.869741325558},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$805,[64]Pacatuba!$B$2:$B$111,0),MATCH($C814,[64]Pacatuba!$B$2:$AP$2,0))*BC41*1000","v":71450.703715033349},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$805,[64]Paracuru!$B$2:$B$111,0),MATCH($C814,[64]Paracuru!$B$2:$AP$2,0))*BD41*1000","v":28850.224914245209},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$805,[64]Paraipaba!$B$2:$B$111,0),MATCH($C814,[64]Paraipaba!$B$2:$AP$2,0))*BE41*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$805,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C814,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF41*1000","v":25066.291770149583},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$805,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C814,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG41*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$805,[64]Trairi!$B$2:$B$111,0),MATCH($C814,[64]Trairi!$B$2:$AP$2,0))*BH41*1000","v":5053.7657692536995},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$805,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C814,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI41*1000","v":8625.4322930062317}]
[null,815,2031,"Produtos Químicos",{"$f":"Lances!Z16","v":908871.21470668807},17144286.189894479,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$805,[64]Aquiraz!$B$2:$B$111,0),MATCH($C815,[64]Aquiraz!$B$2:$AP$2,0))*AL42*1000","v":63835.754412427661},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$805,[64]Barbalha!$B$2:$B$111,0),MATCH($C815,[64]Barbalha!$B$2:$AP$2,0))*AM42*1000","v":2054.7722044151215},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$805,[64]Cascavel!$B$2:$B$111,0),MATCH($C815,[64]Cascavel!$B$2:$AP$2,0))*AN42*1000","v":55467.702387661782},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$805,[64]Caucaia!$B$2:$B$111,0),MATCH($C815,[64]Caucaia!$B$2:$AP$2,0))*AO42*1000","v":1229026.6172482143},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$805,[64]Chorozinho!$B$2:$B$111,0),MATCH($C815,[64]Chorozinho!$B$2:$AP$2,0))*AP42*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$805,[64]Eusébio!$B$2:$B$111,0),MATCH($C815,[64]Eusébio!$B$2:$AP$2,0))*AQ42*1000","v":132319.71652317341},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$805,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C815,'[64]Farias Brito'!$B$2:$AP$2,0))*AR42*1000","v":9683.4152586901655},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$805,[64]Fortaleza!$B$2:$B$111,0),MATCH($C815,[64]Fortaleza!$B$2:$AP$2,0))*AS42*1000","v":15851256.821905756},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$805,[64]Guaiúba!$B$2:$B$111,0),MATCH($C815,[64]Guaiúba!$B$2:$AP$2,0))*AT42*1000","v":4824.6692371839981},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$805,[64]Horizonte!$B$2:$B$111,0),MATCH($C815,[64]Horizonte!$B$2:$AP$2,0))*AU42*1000","v":79326.076858251647},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$805,[64]Itaitinga!$B$2:$B$111,0),MATCH($C815,[64]Itaitinga!$B$2:$AP$2,0))*AV42*1000","v":73536.284892033043},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$805,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C815,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW42*1000","v":257627.03721490895},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$805,[64]Maracanaú!$B$2:$B$111,0),MATCH($C815,[64]Maracanaú!$B$2:$AP$2,0))*AX42*1000","v":47396.931038249721},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$805,[64]Maranguape!$B$2:$B$111,0),MATCH($C815,[64]Maranguape!$B$2:$AP$2,0))*AY42*1000","v":21937.231199425532},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$805,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C815,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ42*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$805,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C815,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA42*1000","v":14354.712431387314},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$805,[64]Pacajus!$B$2:$B$111,0),MATCH($C815,[64]Pacajus!$B$2:$AP$2,0))*BB42*1000","v":63176.011699989584},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$805,[64]Pacatuba!$B$2:$B$111,0),MATCH($C815,[64]Pacatuba!$B$2:$AP$2,0))*BC42*1000","v":74119.586784511659},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$805,[64]Paracuru!$B$2:$B$111,0),MATCH($C815,[64]Paracuru!$B$2:$AP$2,0))*BD42*1000","v":31577.555654275493},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$805,[64]Paraipaba!$B$2:$B$111,0),MATCH($C815,[64]Paraipaba!$B$2:$AP$2,0))*BE42*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$805,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C815,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF42*1000","v":26800.945444497047},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$805,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C815,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG42*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$805,[64]Trairi!$B$2:$B$111,0),MATCH($C815,[64]Trairi!$B$2:$AP$2,0))*BH42*1000","v":5624.2496417334869},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$805,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C815,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI42*1000","v":9211.3125643785279}]
[null,816,2032,"Produtos Químicos",{"$f":"Lances!Z17","v":990421.7870474048},17490000.168559991,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$805,[64]Aquiraz!$B$2:$B$111,0),MATCH($C816,[64]Aquiraz!$B$2:$AP$2,0))*AL43*1000","v":67626.346142493887},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$805,[64]Barbalha!$B$2:$B$111,0),MATCH($C816,[64]Barbalha!$B$2:$AP$2,0))*AM43*1000","v":2232.0883674639185},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$805,[64]Cascavel!$B$2:$B$111,0),MATCH($C816,[64]Cascavel!$B$2:$AP$2,0))*AN43*1000","v":62452.319435269157},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$805,[64]Caucaia!$B$2:$B$111,0),MATCH($C816,[64]Caucaia!$B$2:$AP$2,0))*AO43*1000","v":1303031.6018695615},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$805,[64]Chorozinho!$B$2:$B$111,0),MATCH($C816,[64]Chorozinho!$B$2:$AP$2,0))*AP43*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$805,[64]Eusébio!$B$2:$B$111,0),MATCH($C816,[64]Eusébio!$B$2:$AP$2,0))*AQ43*1000","v":147268.06639730075},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$805,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C816,'[64]Farias Brito'!$B$2:$AP$2,0))*AR43*1000","v":10944.398198262381},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$805,[64]Fortaleza!$B$2:$B$111,0),MATCH($C816,[64]Fortaleza!$B$2:$AP$2,0))*AS43*1000","v":16117925.709261138},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$805,[64]Guaiúba!$B$2:$B$111,0),MATCH($C816,[64]Guaiúba!$B$2:$AP$2,0))*AT43*1000","v":5297.2046136555118},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$805,[64]Horizonte!$B$2:$B$111,0),MATCH($C816,[64]Horizonte!$B$2:$AP$2,0))*AU43*1000","v":84757.048559201066},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$805,[64]Itaitinga!$B$2:$B$111,0),MATCH($C816,[64]Itaitinga!$B$2:$AP$2,0))*AV43*1000","v":82566.65368816047},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$805,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C816,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW43*1000","v":279448.26922895742},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$805,[64]Maracanaú!$B$2:$B$111,0),MATCH($C816,[64]Maracanaú!$B$2:$AP$2,0))*AX43*1000","v":49853.09934290361},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$805,[64]Maranguape!$B$2:$B$111,0),MATCH($C816,[64]Maranguape!$B$2:$AP$2,0))*AY43*1000","v":23713.625440030384},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$805,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C816,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ43*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$805,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C816,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA43*1000","v":16388.627537617976},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$805,[64]Pacajus!$B$2:$B$111,0),MATCH($C816,[64]Pacajus!$B$2:$AP$2,0))*BB43*1000","v":71298.493373638339},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$805,[64]Pacatuba!$B$2:$B$111,0),MATCH($C816,[64]Pacatuba!$B$2:$AP$2,0))*BC43*1000","v":76781.89981382819},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$805,[64]Paracuru!$B$2:$B$111,0),MATCH($C816,[64]Paracuru!$B$2:$AP$2,0))*BD43*1000","v":34309.215269309723},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$805,[64]Paraipaba!$B$2:$B$111,0),MATCH($C816,[64]Paraipaba!$B$2:$AP$2,0))*BE43*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$805,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C816,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF43*1000","v":28535.566264054345},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$805,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C816,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG43*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$805,[64]Trairi!$B$2:$B$111,0),MATCH($C816,[64]Trairi!$B$2:$AP$2,0))*BH43*1000","v":6198.075895928132},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$805,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C816,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI43*1000","v":9793.6469086217185}]
[null,817,2033,"Produtos Químicos",{"$f":"Lances!Z18","v":1072204.0787073057},{"$f":"SUMIFS($K817:$AH817,$K$18:$AH$18,F$4)","v":17831673.342862256},0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$805,[64]Aquiraz!$B$2:$B$111,0),MATCH($C817,[64]Aquiraz!$B$2:$AP$2,0))*AL44*1000","v":71417.033742524523},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$805,[64]Barbalha!$B$2:$B$111,0),MATCH($C817,[64]Barbalha!$B$2:$AP$2,0))*AM44*1000","v":2409.4045305127156},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$805,[64]Cascavel!$B$2:$B$111,0),MATCH($C817,[64]Cascavel!$B$2:$AP$2,0))*AN44*1000","v":69462.692797462936},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$805,[64]Caucaia!$B$2:$B$111,0),MATCH($C817,[64]Caucaia!$B$2:$AP$2,0))*AO44*1000","v":1377070.6687451866},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$805,[64]Chorozinho!$B$2:$B$111,0),MATCH($C817,[64]Chorozinho!$B$2:$AP$2,0))*AP44*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$805,[64]Eusébio!$B$2:$B$111,0),MATCH($C817,[64]Eusébio!$B$2:$AP$2,0))*AQ44*1000","v":162265.85079711865},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$805,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C817,'[64]Farias Brito'!$B$2:$AP$2,0))*AR44*1000","v":12206.832194502262},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$805,[64]Fortaleza!$B$2:$B$111,0),MATCH($C817,[64]Fortaleza!$B$2:$AP$2,0))*AS44*1000","v":16380720.407744985},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$805,[64]Guaiúba!$B$2:$B$111,0),MATCH($C817,[64]Guaiúba!$B$2:$AP$2,0))*AT44*1000","v":5770.1081108055305},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$805,[64]Horizonte!$B$2:$B$111,0),MATCH($C817,[64]Horizonte!$B$2:$AP$2,0))*AU44*1000","v":90190.786695995121},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$805,[64]Itaitinga!$B$2:$B$111,0),MATCH($C817,[64]Itaitinga!$B$2:$AP$2,0))*AV44*1000","v":91652.504430172557},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$805,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C817,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW44*1000","v":301308.10377469688},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$805,[64]Maracanaú!$B$2:$B$111,0),MATCH($C817,[64]Maracanaú!$B$2:$AP$2,0))*AX44*1000","v":52312.636679423566},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$805,[64]Maranguape!$B$2:$B$111,0),MATCH($C817,[64]Maranguape!$B$2:$AP$2,0))*AY44*1000","v":25488.697734108689},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$805,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C817,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ44*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$805,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C817,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA44*1000","v":18443.851631452078},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$805,[64]Pacajus!$B$2:$B$111,0),MATCH($C817,[64]Pacajus!$B$2:$AP$2,0))*BB44*1000","v":79464.59243117868},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$805,[64]Pacatuba!$B$2:$B$111,0),MATCH($C817,[64]Pacatuba!$B$2:$AP$2,0))*BC44*1000","v":79435.001904486548},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$805,[64]Paracuru!$B$2:$B$111,0),MATCH($C817,[64]Paracuru!$B$2:$AP$2,0))*BD44*1000","v":37045.274724511866},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$805,[64]Paraipaba!$B$2:$B$111,0),MATCH($C817,[64]Paraipaba!$B$2:$AP$2,0))*BE44*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$805,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C817,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF44*1000","v":29248.788944867512},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$805,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C817,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG44*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$805,[64]Trairi!$B$2:$B$111,0),MATCH($C817,[64]Trairi!$B$2:$AP$2,0))*BH44*1000","v":7588.2027027051154},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$805,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C817,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI44*1000","v":10375.981252864907}]
[null,818,2034,"Produtos Químicos",{"$f":"Lances!Z19","v":1135114.3001965771},18060655.406459931,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$805,[64]Aquiraz!$B$2:$B$111,0),MATCH($C818,[64]Aquiraz!$B$2:$AP$2,0))*AL45*1000","v":74457.363323061494},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$805,[64]Barbalha!$B$2:$B$111,0),MATCH($C818,[64]Barbalha!$B$2:$AP$2,0))*AM45*1000","v":2508.7601569572421},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$805,[64]Cascavel!$B$2:$B$111,0),MATCH($C818,[64]Cascavel!$B$2:$AP$2,0))*AN45*1000","v":75357.677809367175},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$805,[64]Caucaia!$B$2:$B$111,0),MATCH($C818,[64]Caucaia!$B$2:$AP$2,0))*AO45*1000","v":1446620.6024629737},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$805,[64]Chorozinho!$B$2:$B$111,0),MATCH($C818,[64]Chorozinho!$B$2:$AP$2,0))*AP45*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$805,[64]Eusébio!$B$2:$B$111,0),MATCH($C818,[64]Eusébio!$B$2:$AP$2,0))*AQ45*1000","v":176433.08569843025},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$805,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C818,'[64]Farias Brito'!$B$2:$AP$2,0))*AR45*1000","v":13245.591849502714},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$805,[64]Fortaleza!$B$2:$B$111,0),MATCH($C818,[64]Fortaleza!$B$2:$AP$2,0))*AS45*1000","v":16537137.150263948},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$805,[64]Guaiúba!$B$2:$B$111,0),MATCH($C818,[64]Guaiúba!$B$2:$AP$2,0))*AT45*1000","v":6054.3251296446224},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$805,[64]Horizonte!$B$2:$B$111,0),MATCH($C818,[64]Horizonte!$B$2:$AP$2,0))*AU45*1000","v":94253.825022799123},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$805,[64]Itaitinga!$B$2:$B$111,0),MATCH($C818,[64]Itaitinga!$B$2:$AP$2,0))*AV45*1000","v":100047.32409966971},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$805,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C818,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW45*1000","v":311546.09780797048},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$805,[64]Maracanaú!$B$2:$B$111,0),MATCH($C818,[64]Maracanaú!$B$2:$AP$2,0))*AX45*1000","v":54752.756628495335},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$805,[64]Maranguape!$B$2:$B$111,0),MATCH($C818,[64]Maranguape!$B$2:$AP$2,0))*AY45*1000","v":26588.156642068607},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$805,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C818,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ45*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$805,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C818,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA45*1000","v":20515.797361391655},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$805,[64]Pacajus!$B$2:$B$111,0),MATCH($C818,[64]Pacajus!$B$2:$AP$2,0))*BB45*1000","v":86700.568556508049},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$805,[64]Pacatuba!$B$2:$B$111,0),MATCH($C818,[64]Pacatuba!$B$2:$AP$2,0))*BC45*1000","v":82012.844029490981},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$805,[64]Paracuru!$B$2:$B$111,0),MATCH($C818,[64]Paracuru!$B$2:$AP$2,0))*BD45*1000","v":38830.214279176442},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$805,[64]Paraipaba!$B$2:$B$111,0),MATCH($C818,[64]Paraipaba!$B$2:$AP$2,0))*BE45*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$805,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C818,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF45*1000","v":29997.208332895712},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$805,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C818,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG45*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$805,[64]Trairi!$B$2:$B$111,0),MATCH($C818,[64]Trairi!$B$2:$AP$2,0))*BH45*1000","v":8070.2311209381287},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$805,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C818,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI45*1000","v":10640.12608121964}]
[null,819,2035,"Produtos Químicos",{"$f":"Lances!Z20","v":1168054.8407590513},18251602.54662675,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$805,[64]Aquiraz!$B$2:$B$111,0),MATCH($C819,[64]Aquiraz!$B$2:$AP$2,0))*AL46*1000","v":75903.412475335223},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$805,[64]Barbalha!$B$2:$B$111,0),MATCH($C819,[64]Barbalha!$B$2:$AP$2,0))*AM46*1000","v":2572.7573492568181},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$805,[64]Cascavel!$B$2:$B$111,0),MATCH($C819,[64]Cascavel!$B$2:$AP$2,0))*AN46*1000","v":78770.476105037204},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$805,[64]Caucaia!$B$2:$B$111,0),MATCH($C819,[64]Caucaia!$B$2:$AP$2,0))*AO46*1000","v":1487873.4375817154},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$805,[64]Chorozinho!$B$2:$B$111,0),MATCH($C819,[64]Chorozinho!$B$2:$AP$2,0))*AP46*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$805,[64]Eusébio!$B$2:$B$111,0),MATCH($C819,[64]Eusébio!$B$2:$AP$2,0))*AQ46*1000","v":183551.47945878381},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$805,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C819,'[64]Farias Brito'!$B$2:$AP$2,0))*AR46*1000","v":13790.304894865561},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$805,[64]Fortaleza!$B$2:$B$111,0),MATCH($C819,[64]Fortaleza!$B$2:$AP$2,0))*AS46*1000","v":16684925.591989378},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$805,[64]Guaiúba!$B$2:$B$111,0),MATCH($C819,[64]Guaiúba!$B$2:$AP$2,0))*AT46*1000","v":6230.7990383176366},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$805,[64]Horizonte!$B$2:$B$111,0),MATCH($C819,[64]Horizonte!$B$2:$AP$2,0))*AU46*1000","v":96857.804600706164},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$805,[64]Itaitinga!$B$2:$B$111,0),MATCH($C819,[64]Itaitinga!$B$2:$AP$2,0))*AV46*1000","v":105274.36075253892},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$805,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C819,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW46*1000","v":314322.3567858598},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$805,[64]Maracanaú!$B$2:$B$111,0),MATCH($C819,[64]Maracanaú!$B$2:$AP$2,0))*AX46*1000","v":56327.785269279273},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$805,[64]Maranguape!$B$2:$B$111,0),MATCH($C819,[64]Maranguape!$B$2:$AP$2,0))*AY46*1000","v":27329.171797155181},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$805,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C819,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ46*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$805,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C819,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA46*1000","v":21781.627049874805},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$805,[64]Pacajus!$B$2:$B$111,0),MATCH($C819,[64]Pacajus!$B$2:$AP$2,0))*BB46*1000","v":90907.089024628905},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$805,[64]Pacatuba!$B$2:$B$111,0),MATCH($C819,[64]Pacatuba!$B$2:$AP$2,0))*BC46*1000","v":83619.033584537436},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$805,[64]Paracuru!$B$2:$B$111,0),MATCH($C819,[64]Paracuru!$B$2:$AP$2,0))*BD46*1000","v":39935.307562731759},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$805,[64]Paraipaba!$B$2:$B$111,0),MATCH($C819,[64]Paraipaba!$B$2:$AP$2,0))*BE46*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$805,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C819,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF46*1000","v":30502.949644486609},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$805,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C819,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG46*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$805,[64]Trairi!$B$2:$B$111,0),MATCH($C819,[64]Trairi!$B$2:$AP$2,0))*BH46*1000","v":8365.2598484397004},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$805,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C819,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI46*1000","v":10816.38257287443}]
[null,820,2036,"Produtos Químicos",{"$f":"Lances!Z21","v":1181287.3831617187},18427902.178417712,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$805,[64]Aquiraz!$B$2:$B$111,0),MATCH($C820,[64]Aquiraz!$B$2:$AP$2,0))*AL47*1000","v":76732.15492673991},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$805,[64]Barbalha!$B$2:$B$111,0),MATCH($C820,[64]Barbalha!$B$2:$AP$2,0))*AM47*1000","v":2599.4614370799522},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$805,[64]Cascavel!$B$2:$B$111,0),MATCH($C820,[64]Cascavel!$B$2:$AP$2,0))*AN47*1000","v":79559.462666261999},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$805,[64]Caucaia!$B$2:$B$111,0),MATCH($C820,[64]Caucaia!$B$2:$AP$2,0))*AO47*1000","v":1503946.0760245887},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$805,[64]Chorozinho!$B$2:$B$111,0),MATCH($C820,[64]Chorozinho!$B$2:$AP$2,0))*AP47*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$805,[64]Eusébio!$B$2:$B$111,0),MATCH($C820,[64]Eusébio!$B$2:$AP$2,0))*AQ47*1000","v":185496.77710088925},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$805,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C820,'[64]Farias Brito'!$B$2:$AP$2,0))*AR47*1000","v":13900.311911157874},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$805,[64]Fortaleza!$B$2:$B$111,0),MATCH($C820,[64]Fortaleza!$B$2:$AP$2,0))*AS47*1000","v":16844419.337516591},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$805,[64]Guaiúba!$B$2:$B$111,0),MATCH($C820,[64]Guaiúba!$B$2:$AP$2,0))*AT47*1000","v":6293.4074086978972},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$805,[64]Horizonte!$B$2:$B$111,0),MATCH($C820,[64]Horizonte!$B$2:$AP$2,0))*AU47*1000","v":97916.830970442068},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$805,[64]Itaitinga!$B$2:$B$111,0),MATCH($C820,[64]Itaitinga!$B$2:$AP$2,0))*AV47*1000","v":107129.47792831395},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$805,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C820,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW47*1000","v":317498.18992687884},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$805,[64]Maracanaú!$B$2:$B$111,0),MATCH($C820,[64]Maracanaú!$B$2:$AP$2,0))*AX47*1000","v":56988.186965499772},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$805,[64]Maranguape!$B$2:$B$111,0),MATCH($C820,[64]Maranguape!$B$2:$AP$2,0))*AY47*1000","v":27703.730318821672},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$805,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C820,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ47*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$805,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C820,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA47*1000","v":22186.958384788592},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$805,[64]Pacajus!$B$2:$B$111,0),MATCH($C820,[64]Pacajus!$B$2:$AP$2,0))*BB47*1000","v":91901.013772979932},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$805,[64]Pacatuba!$B$2:$B$111,0),MATCH($C820,[64]Pacatuba!$B$2:$AP$2,0))*BC47*1000","v":84479.201520429924},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$805,[64]Paracuru!$B$2:$B$111,0),MATCH($C820,[64]Paracuru!$B$2:$AP$2,0))*BD47*1000","v":40320.885048502445},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$805,[64]Paraipaba!$B$2:$B$111,0),MATCH($C820,[64]Paraipaba!$B$2:$AP$2,0))*BE47*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$805,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C820,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF47*1000","v":30754.774256006131},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$805,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C820,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG47*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$805,[64]Trairi!$B$2:$B$111,0),MATCH($C820,[64]Trairi!$B$2:$AP$2,0))*BH47*1000","v":8461.10557202581},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$805,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C820,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI47*1000","v":10902.217922737063}]
[null,821,2037,"Produtos Químicos",{"$f":"Lances!Z22","v":1194122.7099128419},18599489.154741138,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$805,[64]Aquiraz!$B$2:$B$111,0),MATCH($C821,[64]Aquiraz!$B$2:$AP$2,0))*AL48*1000","v":77531.369429104758},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$805,[64]Barbalha!$B$2:$B$111,0),MATCH($C821,[64]Barbalha!$B$2:$AP$2,0))*AM48*1000","v":2625.2416473903768},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$805,[64]Cascavel!$B$2:$B$111,0),MATCH($C821,[64]Cascavel!$B$2:$AP$2,0))*AN48*1000","v":80327.205474755101},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$805,[64]Caucaia!$B$2:$B$111,0),MATCH($C821,[64]Caucaia!$B$2:$AP$2,0))*AO48*1000","v":1519446.3598106138},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$805,[64]Chorozinho!$B$2:$B$111,0),MATCH($C821,[64]Chorozinho!$B$2:$AP$2,0))*AP48*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$805,[64]Eusébio!$B$2:$B$111,0),MATCH($C821,[64]Eusébio!$B$2:$AP$2,0))*AQ48*1000","v":187377.38109075165},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$805,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C821,'[64]Farias Brito'!$B$2:$AP$2,0))*AR48*1000","v":14011.922726924971},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$805,[64]Fortaleza!$B$2:$B$111,0),MATCH($C821,[64]Fortaleza!$B$2:$AP$2,0))*AS48*1000","v":16999797.108800016},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$805,[64]Guaiúba!$B$2:$B$111,0),MATCH($C821,[64]Guaiúba!$B$2:$AP$2,0))*AT48*1000","v":6354.4076729562739},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$805,[64]Horizonte!$B$2:$B$111,0),MATCH($C821,[64]Horizonte!$B$2:$AP$2,0))*AU48*1000","v":98935.77775745299},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$805,[64]Itaitinga!$B$2:$B$111,0),MATCH($C821,[64]Itaitinga!$B$2:$AP$2,0))*AV48*1000","v":108934.42525940605},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$805,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C821,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW48*1000","v":320583.03555749805},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$805,[64]Maracanaú!$B$2:$B$111,0),MATCH($C821,[64]Maracanaú!$B$2:$AP$2,0))*AX48*1000","v":57635.438569597965},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$805,[64]Maranguape!$B$2:$B$111,0),MATCH($C821,[64]Maranguape!$B$2:$AP$2,0))*AY48*1000","v":28067.256299106146},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$805,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C821,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ48*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$805,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C821,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA48*1000","v":22578.675644289076},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$805,[64]Pacajus!$B$2:$B$111,0),MATCH($C821,[64]Pacajus!$B$2:$AP$2,0))*BB48*1000","v":92858.270796481316},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$805,[64]Pacatuba!$B$2:$B$111,0),MATCH($C821,[64]Pacatuba!$B$2:$AP$2,0))*BC48*1000","v":85314.248714527363},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$805,[64]Paracuru!$B$2:$B$111,0),MATCH($C821,[64]Paracuru!$B$2:$AP$2,0))*BD48*1000","v":40693.404944097332},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$805,[64]Paraipaba!$B$2:$B$111,0),MATCH($C821,[64]Paraipaba!$B$2:$AP$2,0))*BE48*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$805,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C821,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF48*1000","v":30999.519169586685},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$805,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C821,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG48*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$805,[64]Trairi!$B$2:$B$111,0),MATCH($C821,[64]Trairi!$B$2:$AP$2,0))*BH48*1000","v":8552.7620168260564},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$805,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C821,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI48*1000","v":10988.053272599696}]
[null,822,2038,"Produtos Químicos",{"$f":"Lances!Z23","v":1206554.2283847248},18766247.921741206,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$805,[64]Aquiraz!$B$2:$B$111,0),MATCH($C822,[64]Aquiraz!$B$2:$AP$2,0))*AL49*1000","v":78299.234453105848},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$805,[64]Barbalha!$B$2:$B$111,0),MATCH($C822,[64]Barbalha!$B$2:$AP$2,0))*AM49*1000","v":2650.1623618962944},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$805,[64]Cascavel!$B$2:$B$111,0),MATCH($C822,[64]Cascavel!$B$2:$AP$2,0))*AN49*1000","v":81073.496258430983},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$805,[64]Caucaia!$B$2:$B$111,0),MATCH($C822,[64]Caucaia!$B$2:$AP$2,0))*AO49*1000","v":1534350.4313617968},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$805,[64]Chorozinho!$B$2:$B$111,0),MATCH($C822,[64]Chorozinho!$B$2:$AP$2,0))*AP49*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$805,[64]Eusébio!$B$2:$B$111,0),MATCH($C822,[64]Eusébio!$B$2:$AP$2,0))*AQ49*1000","v":189193.41753685489},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$805,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C822,'[64]Farias Brito'!$B$2:$AP$2,0))*AR49*1000","v":14123.533542692068},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$805,[64]Fortaleza!$B$2:$B$111,0),MATCH($C822,[64]Fortaleza!$B$2:$AP$2,0))*AS49*1000","v":17150968.939189538},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$805,[64]Guaiúba!$B$2:$B$111,0),MATCH($C822,[64]Guaiúba!$B$2:$AP$2,0))*AT49*1000","v":6413.451085186819},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$805,[64]Horizonte!$B$2:$B$111,0),MATCH($C822,[64]Horizonte!$B$2:$AP$2,0))*AU49*1000","v":99915.926968593791},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$805,[64]Itaitinga!$B$2:$B$111,0),MATCH($C822,[64]Itaitinga!$B$2:$AP$2,0))*AV49*1000","v":110694.34620888351},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$805,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C822,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW49*1000","v":323574.55766974809},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$805,[64]Maracanaú!$B$2:$B$111,0),MATCH($C822,[64]Maracanaú!$B$2:$AP$2,0))*AX49*1000","v":58269.333592523981},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$805,[64]Maranguape!$B$2:$B$111,0),MATCH($C822,[64]Maranguape!$B$2:$AP$2,0))*AY49*1000","v":28418.754198031813},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$805,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C822,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ49*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$805,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C822,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA49*1000","v":22955.225048030163},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$805,[64]Pacajus!$B$2:$B$111,0),MATCH($C822,[64]Pacajus!$B$2:$AP$2,0))*BB49*1000","v":93778.926282362008},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$805,[64]Pacatuba!$B$2:$B$111,0),MATCH($C822,[64]Pacatuba!$B$2:$AP$2,0))*BC49*1000","v":86121.663092650298},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$805,[64]Paracuru!$B$2:$B$111,0),MATCH($C822,[64]Paracuru!$B$2:$AP$2,0))*BD49*1000","v":41054.215587632389},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$805,[64]Paraipaba!$B$2:$B$111,0),MATCH($C822,[64]Paraipaba!$B$2:$AP$2,0))*BE49*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$805,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C822,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF49*1000","v":31233.215944679509},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$805,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C822,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG49*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$805,[64]Trairi!$B$2:$B$111,0),MATCH($C822,[64]Trairi!$B$2:$AP$2,0))*BH49*1000","v":8641.1196575582035},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$805,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C822,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI49*1000","v":11072.200085734185}]
[null,823,2039,"Produtos Químicos",{"$f":"Lances!Z24","v":1218573.3682105814},18928085.578084897,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$805,[64]Aquiraz!$B$2:$B$111,0),MATCH($C823,[64]Aquiraz!$B$2:$AP$2,0))*AL50*1000","v":79037.47565810266},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$805,[64]Barbalha!$B$2:$B$111,0),MATCH($C823,[64]Barbalha!$B$2:$AP$2,0))*AM50*1000","v":2674.3555630995211},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$805,[64]Cascavel!$B$2:$B$111,0),MATCH($C823,[64]Cascavel!$B$2:$AP$2,0))*AN50*1000","v":81795.766328233774},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$805,[64]Caucaia!$B$2:$B$111,0),MATCH($C823,[64]Caucaia!$B$2:$AP$2,0))*AO50*1000","v":1548653.7463775668},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$805,[64]Chorozinho!$B$2:$B$111,0),MATCH($C823,[64]Chorozinho!$B$2:$AP$2,0))*AP50*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$805,[64]Eusébio!$B$2:$B$111,0),MATCH($C823,[64]Eusébio!$B$2:$AP$2,0))*AQ50*1000","v":190942.23816103709},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$805,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C823,'[64]Farias Brito'!$B$2:$AP$2,0))*AR50*1000","v":14232.08950231672},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$805,[64]Fortaleza!$B$2:$B$111,0),MATCH($C823,[64]Fortaleza!$B$2:$AP$2,0))*AS50*1000","v":17297843.657124508},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$805,[64]Guaiúba!$B$2:$B$111,0),MATCH($C823,[64]Guaiúba!$B$2:$AP$2,0))*AT50*1000","v":6470.8670165229314},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$805,[64]Horizonte!$B$2:$B$111,0),MATCH($C823,[64]Horizonte!$B$2:$AP$2,0))*AU50*1000","v":100856.06407105458},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$805,[64]Itaitinga!$B$2:$B$111,0),MATCH($C823,[64]Itaitinga!$B$2:$AP$2,0))*AV50*1000","v":112411.09579621363},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$805,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C823,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW50*1000","v":326469.13545127684},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$805,[64]Maracanaú!$B$2:$B$111,0),MATCH($C823,[64]Maracanaú!$B$2:$AP$2,0))*AX50*1000","v":58888.980871010033},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$805,[64]Maranguape!$B$2:$B$111,0),MATCH($C823,[64]Maranguape!$B$2:$AP$2,0))*AY50*1000","v":28757.864968393933},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$805,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C823,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ50*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$805,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C823,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA50*1000","v":23316.606596011861},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$805,[64]Pacajus!$B$2:$B$111,0),MATCH($C823,[64]Pacajus!$B$2:$AP$2,0))*BB50*1000","v":94662.91404339303},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$805,[64]Pacatuba!$B$2:$B$111,0),MATCH($C823,[64]Pacatuba!$B$2:$AP$2,0))*BC50*1000","v":86899.963175154349},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$805,[64]Paracuru!$B$2:$B$111,0),MATCH($C823,[64]Paracuru!$B$2:$AP$2,0))*BD50*1000","v":41404.878212715623},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$805,[64]Paraipaba!$B$2:$B$111,0),MATCH($C823,[64]Paraipaba!$B$2:$AP$2,0))*BE50*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$805,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C823,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF50*1000","v":31458.372635711417},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$805,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C823,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG50*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$805,[64]Trairi!$B$2:$B$111,0),MATCH($C823,[64]Trairi!$B$2:$AP$2,0))*BH50*1000","v":8724.9237343926688},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$805,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C823,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI50*1000","v":11157.95100876041}]
[null,824,2040,"Produtos Químicos",{"$f":"Lances!Z25","v":1230179.1904590155},19084957.083742876,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$805,[64]Aquiraz!$B$2:$B$111,0),MATCH($C824,[64]Aquiraz!$B$2:$AP$2,0))*AL51*1000","v":79746.380653988454},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$805,[64]Barbalha!$B$2:$B$111,0),MATCH($C824,[64]Barbalha!$B$2:$AP$2,0))*AM51*1000","v":2697.7600883772648},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$805,[64]Cascavel!$B$2:$B$111,0),MATCH($C824,[64]Cascavel!$B$2:$AP$2,0))*AN51*1000","v":82495.05704459158},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$805,[64]Caucaia!$B$2:$B$111,0),MATCH($C824,[64]Caucaia!$B$2:$AP$2,0))*AO51*1000","v":1562346.989041754},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$805,[64]Chorozinho!$B$2:$B$111,0),MATCH($C824,[64]Chorozinho!$B$2:$AP$2,0))*AP51*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$805,[64]Eusébio!$B$2:$B$111,0),MATCH($C824,[64]Eusébio!$B$2:$AP$2,0))*AQ51*1000","v":192626.36513297621},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$805,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C824,'[64]Farias Brito'!$B$2:$AP$2,0))*AR51*1000","v":14340.492719134247},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$805,[64]Fortaleza!$B$2:$B$111,0),MATCH($C824,[64]Fortaleza!$B$2:$AP$2,0))*AS51*1000","v":17440387.525111135},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$805,[64]Guaiúba!$B$2:$B$111,0),MATCH($C824,[64]Guaiúba!$B$2:$AP$2,0))*AT51*1000","v":6526.7329660548185},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$805,[64]Horizonte!$B$2:$B$111,0),MATCH($C824,[64]Horizonte!$B$2:$AP$2,0))*AU51*1000","v":101754.63716180061},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$805,[64]Itaitinga!$B$2:$B$111,0),MATCH($C824,[64]Itaitinga!$B$2:$AP$2,0))*AV51*1000","v":114079.53055832809},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$805,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C824,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW51*1000","v":329266.71050188493},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$805,[64]Maracanaú!$B$2:$B$111,0),MATCH($C824,[64]Maracanaú!$B$2:$AP$2,0))*AX51*1000","v":59494.358669366688},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$805,[64]Maranguape!$B$2:$B$111,0),MATCH($C824,[64]Maranguape!$B$2:$AP$2,0))*AY51*1000","v":29084.93133706976},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$805,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C824,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ51*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$805,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C824,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA51*1000","v":23662.820288234168},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$805,[64]Pacajus!$B$2:$B$111,0),MATCH($C824,[64]Pacajus!$B$2:$AP$2,0))*BB51*1000","v":95508.976522223966},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$805,[64]Pacatuba!$B$2:$B$111,0),MATCH($C824,[64]Pacatuba!$B$2:$AP$2,0))*BC51*1000","v":87650.56602952542},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$805,[64]Paracuru!$B$2:$B$111,0),MATCH($C824,[64]Paracuru!$B$2:$AP$2,0))*BD51*1000","v":41743.902550903033},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$805,[64]Paraipaba!$B$2:$B$111,0),MATCH($C824,[64]Paraipaba!$B$2:$AP$2,0))*BE51*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$805,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C824,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF51*1000","v":31674.513029816568},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$805,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C824,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG51*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$805,[64]Trairi!$B$2:$B$111,0),MATCH($C824,[64]Trairi!$B$2:$AP$2,0))*BH51*1000","v":8804.154009267686},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$805,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C824,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI51*1000","v":11243.87078545945}]
[null,825,2041,"Produtos Químicos",{"$f":"Lances!Z26","v":1240777.977419263},19236749.021965135,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$805,[64]Aquiraz!$B$2:$B$111,0),MATCH($C825,[64]Aquiraz!$B$2:$AP$2,0))*AL52*1000","v":80423.744431581654},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$805,[64]Barbalha!$B$2:$B$111,0),MATCH($C825,[64]Barbalha!$B$2:$AP$2,0))*AM52*1000","v":2718.227033414918},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$805,[64]Cascavel!$B$2:$B$111,0),MATCH($C825,[64]Cascavel!$B$2:$AP$2,0))*AN52*1000","v":83074.608834800296},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$805,[64]Caucaia!$B$2:$B$111,0),MATCH($C825,[64]Caucaia!$B$2:$AP$2,0))*AO52*1000","v":1575425.3878387599},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$805,[64]Chorozinho!$B$2:$B$111,0),MATCH($C825,[64]Chorozinho!$B$2:$AP$2,0))*AP52*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$805,[64]Eusébio!$B$2:$B$111,0),MATCH($C825,[64]Eusébio!$B$2:$AP$2,0))*AQ52*1000","v":194245.92456115625},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$805,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C825,'[64]Farias Brito'!$B$2:$AP$2,0))*AR52*1000","v":14437.560773060573},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$805,[64]Fortaleza!$B$2:$B$111,0),MATCH($C825,[64]Fortaleza!$B$2:$AP$2,0))*AS52*1000","v":17578608.57588603},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$805,[64]Guaiúba!$B$2:$B$111,0),MATCH($C825,[64]Guaiúba!$B$2:$AP$2,0))*AT52*1000","v":6573.6199156325756},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$805,[64]Horizonte!$B$2:$B$111,0),MATCH($C825,[64]Horizonte!$B$2:$AP$2,0))*AU52*1000","v":102500.69767727202},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$805,[64]Itaitinga!$B$2:$B$111,0),MATCH($C825,[64]Itaitinga!$B$2:$AP$2,0))*AV52*1000","v":115697.79547575957},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$805,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C825,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW52*1000","v":331711.40124184091},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$805,[64]Maracanaú!$B$2:$B$111,0),MATCH($C825,[64]Maracanaú!$B$2:$AP$2,0))*AX52*1000","v":60085.706080177937},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$805,[64]Maranguape!$B$2:$B$111,0),MATCH($C825,[64]Maranguape!$B$2:$AP$2,0))*AY52*1000","v":29397.311366565576},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$805,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C825,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ52*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$805,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C825,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA52*1000","v":23995.34591550288},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$805,[64]Pacajus!$B$2:$B$111,0),MATCH($C825,[64]Pacajus!$B$2:$AP$2,0))*BB52*1000","v":96224.460467395038},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$805,[64]Pacatuba!$B$2:$B$111,0),MATCH($C825,[64]Pacatuba!$B$2:$AP$2,0))*BC52*1000","v":88373.407243605092},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$805,[64]Paracuru!$B$2:$B$111,0),MATCH($C825,[64]Paracuru!$B$2:$AP$2,0))*BD52*1000","v":42011.72507983481},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$805,[64]Paraipaba!$B$2:$B$111,0),MATCH($C825,[64]Paraipaba!$B$2:$AP$2,0))*BE52*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$805,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C825,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF52*1000","v":31834.012592352021},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$805,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C825,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG52*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$805,[64]Trairi!$B$2:$B$111,0),MATCH($C825,[64]Trairi!$B$2:$AP$2,0))*BH52*1000","v":8869.3205681589443},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$805,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C825,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI52*1000","v":11318.166401497823}]
[null,826,2042,"Produtos Químicos",{"$f":"Lances!Z27","v":1246510.0855079233},19309099.233685944,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$805,[64]Aquiraz!$B$2:$B$111,0),MATCH($C826,[64]Aquiraz!$B$2:$AP$2,0))*AL53*1000","v":80720.845451304151},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$805,[64]Barbalha!$B$2:$B$111,0),MATCH($C826,[64]Barbalha!$B$2:$AP$2,0))*AM53*1000","v":2728.4959158732572},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$805,[64]Cascavel!$B$2:$B$111,0),MATCH($C826,[64]Cascavel!$B$2:$AP$2,0))*AN53*1000","v":83367.36996313167},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$805,[64]Caucaia!$B$2:$B$111,0),MATCH($C826,[64]Caucaia!$B$2:$AP$2,0))*AO53*1000","v":1581534.9727406958},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$805,[64]Chorozinho!$B$2:$B$111,0),MATCH($C826,[64]Chorozinho!$B$2:$AP$2,0))*AP53*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$805,[64]Eusébio!$B$2:$B$111,0),MATCH($C826,[64]Eusébio!$B$2:$AP$2,0))*AQ53*1000","v":194949.60990134359},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$805,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C826,'[64]Farias Brito'!$B$2:$AP$2,0))*AR53*1000","v":14477.655759930218},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$805,[64]Fortaleza!$B$2:$B$111,0),MATCH($C826,[64]Fortaleza!$B$2:$AP$2,0))*AS53*1000","v":17644598.712124851},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$805,[64]Guaiúba!$B$2:$B$111,0),MATCH($C826,[64]Guaiúba!$B$2:$AP$2,0))*AT53*1000","v":6597.199013829324},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$805,[64]Horizonte!$B$2:$B$111,0),MATCH($C826,[64]Horizonte!$B$2:$AP$2,0))*AU53*1000","v":102875.71841933497},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$805,[64]Itaitinga!$B$2:$B$111,0),MATCH($C826,[64]Itaitinga!$B$2:$AP$2,0))*AV53*1000","v":116886.53906745171},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$805,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C826,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW53*1000","v":332948.90146351903},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$805,[64]Maracanaú!$B$2:$B$111,0),MATCH($C826,[64]Maracanaú!$B$2:$AP$2,0))*AX53*1000","v":60483.040726883788},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$805,[64]Maranguape!$B$2:$B$111,0),MATCH($C826,[64]Maranguape!$B$2:$AP$2,0))*AY53*1000","v":29596.568781740785},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$805,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C826,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ53*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$805,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C826,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA53*1000","v":24234.348763845388},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$805,[64]Pacajus!$B$2:$B$111,0),MATCH($C826,[64]Pacajus!$B$2:$AP$2,0))*BB53*1000","v":96586.769358779507},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$805,[64]Pacatuba!$B$2:$B$111,0),MATCH($C826,[64]Pacatuba!$B$2:$AP$2,0))*BC53*1000","v":88696.305393908915},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$805,[64]Paracuru!$B$2:$B$111,0),MATCH($C826,[64]Paracuru!$B$2:$AP$2,0))*BD53*1000","v":42147.197577908664},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$805,[64]Paraipaba!$B$2:$B$111,0),MATCH($C826,[64]Paraipaba!$B$2:$AP$2,0))*BE53*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$805,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C826,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF53*1000","v":31915.921205278268},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$805,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C826,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG53*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$805,[64]Trairi!$B$2:$B$111,0),MATCH($C826,[64]Trairi!$B$2:$AP$2,0))*BH53*1000","v":8902.4300372105299},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$805,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C826,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI53*1000","v":11360.717527047076}]
[null,827,2043,"Produtos Químicos",{"$f":"Lances!Z28","v":1247259.5634749637},{"$f":"SUMIFS($K827:$AH827,$K$18:$AH$18,F$4)","v":19304683.844905395},0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$805,[64]Aquiraz!$B$2:$B$111,0),MATCH($C827,[64]Aquiraz!$B$2:$AP$2,0))*AL54*1000","v":80713.367594079769},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$805,[64]Barbalha!$B$2:$B$111,0),MATCH($C827,[64]Barbalha!$B$2:$AP$2,0))*AM54*1000","v":2727.7104590331833},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$805,[64]Cascavel!$B$2:$B$111,0),MATCH($C827,[64]Cascavel!$B$2:$AP$2,0))*AN54*1000","v":83344.807153857852},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$805,[64]Caucaia!$B$2:$B$111,0),MATCH($C827,[64]Caucaia!$B$2:$AP$2,0))*AO54*1000","v":1580991.0199624132},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$805,[64]Chorozinho!$B$2:$B$111,0),MATCH($C827,[64]Chorozinho!$B$2:$AP$2,0))*AP54*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$805,[64]Eusébio!$B$2:$B$111,0),MATCH($C827,[64]Eusébio!$B$2:$AP$2,0))*AQ54*1000","v":194885.54679152009},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$805,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C827,'[64]Farias Brito'!$B$2:$AP$2,0))*AR54*1000","v":14487.278556778934},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$805,[64]Fortaleza!$B$2:$B$111,0),MATCH($C827,[64]Fortaleza!$B$2:$AP$2,0))*AS54*1000","v":17640752.236194655},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$805,[64]Guaiúba!$B$2:$B$111,0),MATCH($C827,[64]Guaiúba!$B$2:$AP$2,0))*AT54*1000","v":6595.6296572525471},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$805,[64]Horizonte!$B$2:$B$111,0),MATCH($C827,[64]Horizonte!$B$2:$AP$2,0))*AU54*1000","v":102841.50907852426},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$805,[64]Itaitinga!$B$2:$B$111,0),MATCH($C827,[64]Itaitinga!$B$2:$AP$2,0))*AV54*1000","v":117626.70522433158},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$805,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C827,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW54*1000","v":332861.18436427607},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$805,[64]Maracanaú!$B$2:$B$111,0),MATCH($C827,[64]Maracanaú!$B$2:$AP$2,0))*AX54*1000","v":60673.375535032879},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$805,[64]Maranguape!$B$2:$B$111,0),MATCH($C827,[64]Maranguape!$B$2:$AP$2,0))*AY54*1000","v":29672.591404052586},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$805,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C827,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ54*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$805,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C827,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA54*1000","v":24249.738588225649},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$805,[64]Pacajus!$B$2:$B$111,0),MATCH($C827,[64]Pacajus!$B$2:$AP$2,0))*BB54*1000","v":96551.8225018831},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$805,[64]Pacatuba!$B$2:$B$111,0),MATCH($C827,[64]Pacatuba!$B$2:$AP$2,0))*BC54*1000","v":88670.154057578708},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$805,[64]Paracuru!$B$2:$B$111,0),MATCH($C827,[64]Paracuru!$B$2:$AP$2,0))*BD54*1000","v":42137.120524620819},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$805,[64]Paraipaba!$B$2:$B$111,0),MATCH($C827,[64]Paraipaba!$B$2:$AP$2,0))*BE54*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$805,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C827,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF54*1000","v":31905.571512327126},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$805,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C827,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG54*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$805,[64]Trairi!$B$2:$B$111,0),MATCH($C827,[64]Trairi!$B$2:$AP$2,0))*BH54*1000","v":8897.8967113746166},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$805,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C827,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI54*1000","v":11358.142508536654}]
[null,828,2044,"Produtos Químicos",{"$f":"Lances!Z29","v":1246507.604809531},19293186.250515435,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$805,[64]Aquiraz!$B$2:$B$111,0),MATCH($C828,[64]Aquiraz!$B$2:$AP$2,0))*AL55*1000","v":80656.42083521717},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$805,[64]Barbalha!$B$2:$B$111,0),MATCH($C828,[64]Barbalha!$B$2:$AP$2,0))*AM55*1000","v":2725.7951032141518},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$805,[64]Cascavel!$B$2:$B$111,0),MATCH($C828,[64]Cascavel!$B$2:$AP$2,0))*AN55*1000","v":83294.960701369841},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$805,[64]Caucaia!$B$2:$B$111,0),MATCH($C828,[64]Caucaia!$B$2:$AP$2,0))*AO55*1000","v":1579581.0371029181},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$805,[64]Chorozinho!$B$2:$B$111,0),MATCH($C828,[64]Chorozinho!$B$2:$AP$2,0))*AP55*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$805,[64]Eusébio!$B$2:$B$111,0),MATCH($C828,[64]Eusébio!$B$2:$AP$2,0))*AQ55*1000","v":194731.63138691461},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$805,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C828,'[64]Farias Brito'!$B$2:$AP$2,0))*AR55*1000","v":14473.302589927231},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$805,[64]Fortaleza!$B$2:$B$111,0),MATCH($C828,[64]Fortaleza!$B$2:$AP$2,0))*AS55*1000","v":17630720.75388594},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$805,[64]Guaiúba!$B$2:$B$111,0),MATCH($C828,[64]Guaiúba!$B$2:$AP$2,0))*AT55*1000","v":6591.4543937674207},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$805,[64]Horizonte!$B$2:$B$111,0),MATCH($C828,[64]Horizonte!$B$2:$AP$2,0))*AU55*1000","v":102747.38278576106},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$805,[64]Itaitinga!$B$2:$B$111,0),MATCH($C828,[64]Itaitinga!$B$2:$AP$2,0))*AV55*1000","v":117680.92238421587},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$805,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C828,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW55*1000","v":332637.16120003077},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$805,[64]Maracanaú!$B$2:$B$111,0),MATCH($C828,[64]Maracanaú!$B$2:$AP$2,0))*AX55*1000","v":60660.355857047303},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$805,[64]Maranguape!$B$2:$B$111,0),MATCH($C828,[64]Maranguape!$B$2:$AP$2,0))*AY55*1000","v":29643.802346363402},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$805,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C828,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ55*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$805,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C828,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA55*1000","v":24236.198502352632},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$805,[64]Pacajus!$B$2:$B$111,0),MATCH($C828,[64]Pacajus!$B$2:$AP$2,0))*BB55*1000","v":96462.899959761242},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$805,[64]Pacatuba!$B$2:$B$111,0),MATCH($C828,[64]Pacatuba!$B$2:$AP$2,0))*BC55*1000","v":88608.060736834072},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$805,[64]Paracuru!$B$2:$B$111,0),MATCH($C828,[64]Paracuru!$B$2:$AP$2,0))*BD55*1000","v":42110.189244883244},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$805,[64]Paraipaba!$B$2:$B$111,0),MATCH($C828,[64]Paraipaba!$B$2:$AP$2,0))*BE55*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$805,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C828,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF55*1000","v":31885.713435821162},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$805,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C828,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG55*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$805,[64]Trairi!$B$2:$B$111,0),MATCH($C828,[64]Trairi!$B$2:$AP$2,0))*BH55*1000","v":8888.5568458689286},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$805,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C828,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI55*1000","v":11357.256026754378}]
[null,829,2045,"Produtos Químicos",{"$f":"Lances!Z30","v":1245308.5850707537},19277133.772010837,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$805,[64]Aquiraz!$B$2:$B$111,0),MATCH($C829,[64]Aquiraz!$B$2:$AP$2,0))*AL56*1000","v":80566.830353471247},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$805,[64]Barbalha!$B$2:$B$111,0),MATCH($C829,[64]Barbalha!$B$2:$AP$2,0))*AM56*1000","v":2723.1554531778388},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$805,[64]Cascavel!$B$2:$B$111,0),MATCH($C829,[64]Cascavel!$B$2:$AP$2,0))*AN56*1000","v":83220.954686951707},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$805,[64]Caucaia!$B$2:$B$111,0),MATCH($C829,[64]Caucaia!$B$2:$AP$2,0))*AO56*1000","v":1577624.7157073417},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$805,[64]Chorozinho!$B$2:$B$111,0),MATCH($C829,[64]Chorozinho!$B$2:$AP$2,0))*AP56*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$805,[64]Eusébio!$B$2:$B$111,0),MATCH($C829,[64]Eusébio!$B$2:$AP$2,0))*AQ56*1000","v":194519.64302547107},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$805,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C829,'[64]Farias Brito'!$B$2:$AP$2,0))*AR56*1000","v":14465.35996395686},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$805,[64]Fortaleza!$B$2:$B$111,0),MATCH($C829,[64]Fortaleza!$B$2:$AP$2,0))*AS56*1000","v":17616707.243216574},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$805,[64]Guaiúba!$B$2:$B$111,0),MATCH($C829,[64]Guaiúba!$B$2:$AP$2,0))*AT56*1000","v":6585.8938340447703},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$805,[64]Horizonte!$B$2:$B$111,0),MATCH($C829,[64]Horizonte!$B$2:$AP$2,0))*AU56*1000","v":102614.59386521771},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$805,[64]Itaitinga!$B$2:$B$111,0),MATCH($C829,[64]Itaitinga!$B$2:$AP$2,0))*AV56*1000","v":117632.94483526697},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$805,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C829,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW56*1000","v":332323.49372996786},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$805,[64]Maracanaú!$B$2:$B$111,0),MATCH($C829,[64]Maracanaú!$B$2:$AP$2,0))*AX56*1000","v":60627.361080449504},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$805,[64]Maranguape!$B$2:$B$111,0),MATCH($C829,[64]Maranguape!$B$2:$AP$2,0))*AY56*1000","v":29605.661741023476},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$805,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C829,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ56*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$805,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C829,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA56*1000","v":24202.052329508926},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$805,[64]Pacajus!$B$2:$B$111,0),MATCH($C829,[64]Pacajus!$B$2:$AP$2,0))*BB56*1000","v":96340.784522310685},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$805,[64]Pacatuba!$B$2:$B$111,0),MATCH($C829,[64]Pacatuba!$B$2:$AP$2,0))*BC56*1000","v":88520.911086452848},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$805,[64]Paracuru!$B$2:$B$111,0),MATCH($C829,[64]Paracuru!$B$2:$AP$2,0))*BD56*1000","v":42069.455240747891},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$805,[64]Paraipaba!$B$2:$B$111,0),MATCH($C829,[64]Paraipaba!$B$2:$AP$2,0))*BE56*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$805,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C829,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF56*1000","v":31857.077168821368},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$805,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C829,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG56*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$805,[64]Trairi!$B$2:$B$111,0),MATCH($C829,[64]Trairi!$B$2:$AP$2,0))*BH56*1000","v":8875.2806773494667},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$805,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C829,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI56*1000","v":11358.944563482522}]
[null,830,2046,"Produtos Químicos",{"$f":"Lances!Z31","v":1243680.3280585988},19256171.02613125,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$805,[64]Aquiraz!$B$2:$B$111,0),MATCH($C830,[64]Aquiraz!$B$2:$AP$2,0))*AL57*1000","v":80448.910297240625},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$805,[64]Barbalha!$B$2:$B$111,0),MATCH($C830,[64]Barbalha!$B$2:$AP$2,0))*AM57*1000","v":2719.5919256288171},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$805,[64]Cascavel!$B$2:$B$111,0),MATCH($C830,[64]Cascavel!$B$2:$AP$2,0))*AN57*1000","v":83121.331206004237},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$805,[64]Caucaia!$B$2:$B$111,0),MATCH($C830,[64]Caucaia!$B$2:$AP$2,0))*AO57*1000","v":1575062.8662607525},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$805,[64]Chorozinho!$B$2:$B$111,0),MATCH($C830,[64]Chorozinho!$B$2:$AP$2,0))*AP57*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$805,[64]Eusébio!$B$2:$B$111,0),MATCH($C830,[64]Eusébio!$B$2:$AP$2,0))*AQ57*1000","v":194235.26839426637},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$805,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C830,'[64]Farias Brito'!$B$2:$AP$2,0))*AR57*1000","v":14465.35996395686},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$805,[64]Fortaleza!$B$2:$B$111,0),MATCH($C830,[64]Fortaleza!$B$2:$AP$2,0))*AS57*1000","v":17598412.283929069},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$805,[64]Guaiúba!$B$2:$B$111,0),MATCH($C830,[64]Guaiúba!$B$2:$AP$2,0))*AT57*1000","v":6578.7445429727895},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$805,[64]Horizonte!$B$2:$B$111,0),MATCH($C830,[64]Horizonte!$B$2:$AP$2,0))*AU57*1000","v":102443.07484284924},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$805,[64]Itaitinga!$B$2:$B$111,0),MATCH($C830,[64]Itaitinga!$B$2:$AP$2,0))*AV57*1000","v":117524.00460109828},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$805,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C830,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW57*1000","v":331916.44434133661},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$805,[64]Maracanaú!$B$2:$B$111,0),MATCH($C830,[64]Maracanaú!$B$2:$AP$2,0))*AX57*1000","v":60581.911753792054},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$805,[64]Maranguape!$B$2:$B$111,0),MATCH($C830,[64]Maranguape!$B$2:$AP$2,0))*AY57*1000","v":29554.807600570231},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$805,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C830,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ57*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$805,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C830,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA57*1000","v":24153.515191078874},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$805,[64]Pacajus!$B$2:$B$111,0),MATCH($C830,[64]Pacajus!$B$2:$AP$2,0))*BB57*1000","v":96180.677615431036},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$805,[64]Pacatuba!$B$2:$B$111,0),MATCH($C830,[64]Pacatuba!$B$2:$AP$2,0))*BC57*1000","v":88399.429755618417},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$805,[64]Paracuru!$B$2:$B$111,0),MATCH($C830,[64]Paracuru!$B$2:$AP$2,0))*BD57*1000","v":42019.992521440676},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$805,[64]Paraipaba!$B$2:$B$111,0),MATCH($C830,[64]Paraipaba!$B$2:$AP$2,0))*BE57*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$805,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C830,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF57*1000","v":31818.027713821648},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$805,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C830,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG57*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$805,[64]Trairi!$B$2:$B$111,0),MATCH($C830,[64]Trairi!$B$2:$AP$2,0))*BH57*1000","v":8857.8557061676729},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$805,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C830,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI57*1000","v":11357.256026754378}]
[null,831,2047,"Produtos Químicos",{"$f":"Lances!Z32","v":1241651.6147033314},19230256.758214153,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$805,[64]Aquiraz!$B$2:$B$111,0),MATCH($C831,[64]Aquiraz!$B$2:$AP$2,0))*AL58*1000","v":80299.544892681864},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$805,[64]Barbalha!$B$2:$B$111,0),MATCH($C831,[64]Barbalha!$B$2:$AP$2,0))*AM58*1000","v":2715.2365030689011},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$805,[64]Cascavel!$B$2:$B$111,0),MATCH($C831,[64]Cascavel!$B$2:$AP$2,0))*AN58*1000","v":83007.475799207125},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$805,[64]Caucaia!$B$2:$B$111,0),MATCH($C831,[64]Caucaia!$B$2:$AP$2,0))*AO58*1000","v":1571886.1729469823},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$805,[64]Chorozinho!$B$2:$B$111,0),MATCH($C831,[64]Chorozinho!$B$2:$AP$2,0))*AP58*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$805,[64]Eusébio!$B$2:$B$111,0),MATCH($C831,[64]Eusébio!$B$2:$AP$2,0))*AQ58*1000","v":193888.84838898058},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$805,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C831,'[64]Farias Brito'!$B$2:$AP$2,0))*AR58*1000","v":14459.899408602232},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$805,[64]Fortaleza!$B$2:$B$111,0),MATCH($C831,[64]Fortaleza!$B$2:$AP$2,0))*AS58*1000","v":17575802.941803288},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$805,[64]Guaiúba!$B$2:$B$111,0),MATCH($C831,[64]Guaiúba!$B$2:$AP$2,0))*AT58*1000","v":6568.4177892021507},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$805,[64]Horizonte!$B$2:$B$111,0),MATCH($C831,[64]Horizonte!$B$2:$AP$2,0))*AU58*1000","v":102232.82571865563},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$805,[64]Itaitinga!$B$2:$B$111,0),MATCH($C831,[64]Itaitinga!$B$2:$AP$2,0))*AV58*1000","v":117368.43592304779},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$805,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C831,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW58*1000","v":331411.22421780013},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$805,[64]Maracanaú!$B$2:$B$111,0),MATCH($C831,[64]Maracanaú!$B$2:$AP$2,0))*AX58*1000","v":60521.758233216024},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$805,[64]Maranguape!$B$2:$B$111,0),MATCH($C831,[64]Maranguape!$B$2:$AP$2,0))*AY58*1000","v":29491.909058430712},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$805,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C831,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ58*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$805,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C831,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA58*1000","v":24092.843768041312},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$805,[64]Pacajus!$B$2:$B$111,0),MATCH($C831,[64]Pacajus!$B$2:$AP$2,0))*BB58*1000","v":95982.579239122366},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$805,[64]Pacatuba!$B$2:$B$111,0),MATCH($C831,[64]Pacatuba!$B$2:$AP$2,0))*BC58*1000","v":88256.821236812772},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$805,[64]Paracuru!$B$2:$B$111,0),MATCH($C831,[64]Paracuru!$B$2:$AP$2,0))*BD58*1000","v":41958.891515237636},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$805,[64]Paraipaba!$B$2:$B$111,0),MATCH($C831,[64]Paraipaba!$B$2:$AP$2,0))*BE58*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$805,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C831,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF58*1000","v":31772.470016321971},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$805,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C831,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG58*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$805,[64]Trairi!$B$2:$B$111,0),MATCH($C831,[64]Trairi!$B$2:$AP$2,0))*BH58*1000","v":8836.2819323235472},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$805,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C831,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI58*1000","v":11353.794526461681}]
[null,832,2048,"Produtos Químicos",{"$f":"Lances!Z33","v":1239203.0572523908},19199421.383893758,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$805,[64]Aquiraz!$B$2:$B$111,0),MATCH($C832,[64]Aquiraz!$B$2:$AP$2,0))*AL59*1000","v":80122.664808335947},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$805,[64]Barbalha!$B$2:$B$111,0),MATCH($C832,[64]Barbalha!$B$2:$AP$2,0))*AM59*1000","v":2709.6932379926443},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$805,[64]Cascavel!$B$2:$B$111,0),MATCH($C832,[64]Cascavel!$B$2:$AP$2,0))*AN59*1000","v":82865.156540710726},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$805,[64]Caucaia!$B$2:$B$111,0),MATCH($C832,[64]Caucaia!$B$2:$AP$2,0))*AO59*1000","v":1568113.2673983697},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$805,[64]Chorozinho!$B$2:$B$111,0),MATCH($C832,[64]Chorozinho!$B$2:$AP$2,0))*AP59*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$805,[64]Eusébio!$B$2:$B$111,0),MATCH($C832,[64]Eusébio!$B$2:$AP$2,0))*AQ59*1000","v":193475.21256177369},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$805,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C832,'[64]Farias Brito'!$B$2:$AP$2,0))*AR59*1000","v":14459.097508864839},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$805,[64]Fortaleza!$B$2:$B$111,0),MATCH($C832,[64]Fortaleza!$B$2:$AP$2,0))*AS59*1000","v":17548895.683949299},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$805,[64]Guaiúba!$B$2:$B$111,0),MATCH($C832,[64]Guaiúba!$B$2:$AP$2,0))*AT59*1000","v":6557.296669756849},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$805,[64]Horizonte!$B$2:$B$111,0),MATCH($C832,[64]Horizonte!$B$2:$AP$2,0))*AU59*1000","v":101978.31362094755},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$805,[64]Itaitinga!$B$2:$B$111,0),MATCH($C832,[64]Itaitinga!$B$2:$AP$2,0))*AV59*1000","v":117164.46810071495},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$805,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C832,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW59*1000","v":330810.22776752687},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$805,[64]Maracanaú!$B$2:$B$111,0),MATCH($C832,[64]Maracanaú!$B$2:$AP$2,0))*AX59*1000","v":60447.791681989191},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$805,[64]Maranguape!$B$2:$B$111,0),MATCH($C832,[64]Maranguape!$B$2:$AP$2,0))*AY59*1000","v":29414.958714323835},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$805,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C832,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ59*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$805,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C832,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA59*1000","v":24017.004489244355},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$805,[64]Pacajus!$B$2:$B$111,0),MATCH($C832,[64]Pacajus!$B$2:$AP$2,0))*BB59*1000","v":95749.203069772397},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$805,[64]Pacatuba!$B$2:$B$111,0),MATCH($C832,[64]Pacatuba!$B$2:$AP$2,0))*BC59*1000","v":88082.521936050325},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$805,[64]Paracuru!$B$2:$B$111,0),MATCH($C832,[64]Paracuru!$B$2:$AP$2,0))*BD59*1000","v":41883.242650414832},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$805,[64]Paraipaba!$B$2:$B$111,0),MATCH($C832,[64]Paraipaba!$B$2:$AP$2,0))*BE59*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$805,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C832,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF59*1000","v":31717.800779322362},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$805,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C832,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG59*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$805,[64]Trairi!$B$2:$B$111,0),MATCH($C832,[64]Trairi!$B$2:$AP$2,0))*BH59*1000","v":8811.3891163495573},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$805,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C832,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI59*1000","v":11349.446544386708}]
[null,833,2049,"Produtos Químicos",{"$f":"Lances!Z34","v":1236344.9721694561},19163658.445327774,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$805,[64]Aquiraz!$B$2:$B$111,0),MATCH($C833,[64]Aquiraz!$B$2:$AP$2,0))*AL60*1000","v":79914.339375661861},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$805,[64]Barbalha!$B$2:$B$111,0),MATCH($C833,[64]Barbalha!$B$2:$AP$2,0))*AM60*1000","v":2703.8860079127567},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$805,[64]Cascavel!$B$2:$B$111,0),MATCH($C833,[64]Cascavel!$B$2:$AP$2,0))*AN60*1000","v":82700.066200854897},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$805,[64]Caucaia!$B$2:$B$111,0),MATCH($C833,[64]Caucaia!$B$2:$AP$2,0))*AO60*1000","v":1563734.8337987452},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$805,[64]Chorozinho!$B$2:$B$111,0),MATCH($C833,[64]Chorozinho!$B$2:$AP$2,0))*AP60*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$805,[64]Eusébio!$B$2:$B$111,0),MATCH($C833,[64]Eusébio!$B$2:$AP$2,0))*AQ60*1000","v":192994.3609126457},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$805,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C833,'[64]Farias Brito'!$B$2:$AP$2,0))*AR60*1000","v":14453.636953510211},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$805,[64]Fortaleza!$B$2:$B$111,0),MATCH($C833,[64]Fortaleza!$B$2:$AP$2,0))*AS60*1000","v":17517690.510367107},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$805,[64]Guaiúba!$B$2:$B$111,0),MATCH($C833,[64]Guaiúba!$B$2:$AP$2,0))*AT60*1000","v":6543.7924532875522},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$805,[64]Horizonte!$B$2:$B$111,0),MATCH($C833,[64]Horizonte!$B$2:$AP$2,0))*AU60*1000","v":101687.83785725902},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$805,[64]Itaitinga!$B$2:$B$111,0),MATCH($C833,[64]Itaitinga!$B$2:$AP$2,0))*AV60*1000","v":116912.10113409971},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$805,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C833,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW60*1000","v":330113.45499051688},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$805,[64]Maracanaú!$B$2:$B$111,0),MATCH($C833,[64]Maracanaú!$B$2:$AP$2,0))*AX60*1000","v":60359.566518477681},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$805,[64]Maranguape!$B$2:$B$111,0),MATCH($C833,[64]Maranguape!$B$2:$AP$2,0))*AY60*1000","v":29327.302235384708},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$805,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C833,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ60*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$805,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C833,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA60*1000","v":23922.963783536132},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$805,[64]Pacajus!$B$2:$B$111,0),MATCH($C833,[64]Pacajus!$B$2:$AP$2,0))*BB60*1000","v":95475.121754605585},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$805,[64]Pacatuba!$B$2:$B$111,0),MATCH($C833,[64]Pacatuba!$B$2:$AP$2,0))*BC60*1000","v":87887.095447316708},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$805,[64]Paracuru!$B$2:$B$111,0),MATCH($C833,[64]Paracuru!$B$2:$AP$2,0))*BD60*1000","v":41798.865070420172},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$805,[64]Paraipaba!$B$2:$B$111,0),MATCH($C833,[64]Paraipaba!$B$2:$AP$2,0))*BE60*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$805,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C833,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF60*1000","v":31652.718354322817},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$805,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C833,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG60*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$805,[64]Trairi!$B$2:$B$111,0),MATCH($C833,[64]Trairi!$B$2:$AP$2,0))*BH60*1000","v":8781.5177371807677},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$805,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C833,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI60*1000","v":11349.446544386708}]
[null,834,2050,"Produtos Químicos",{"$f":"Lances!Z35","v":1233065.2893646362},19122866.197170824,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$805,[64]Aquiraz!$B$2:$B$111,0),MATCH($C834,[64]Aquiraz!$B$2:$AP$2,0))*AL61*1000","v":79674.56859465962},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$805,[64]Barbalha!$B$2:$B$111,0),MATCH($C834,[64]Barbalha!$B$2:$AP$2,0))*AM61*1000","v":2697.0229178183431},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$805,[64]Cascavel!$B$2:$B$111,0),MATCH($C834,[64]Cascavel!$B$2:$AP$2,0))*AN61*1000","v":82506.512009299811},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$805,[64]Caucaia!$B$2:$B$111,0),MATCH($C834,[64]Caucaia!$B$2:$AP$2,0))*AO61*1000","v":1558732.2405157697},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$805,[64]Chorozinho!$B$2:$B$111,0),MATCH($C834,[64]Chorozinho!$B$2:$AP$2,0))*AP61*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$805,[64]Eusébio!$B$2:$B$111,0),MATCH($C834,[64]Eusébio!$B$2:$AP$2,0))*AQ61*1000","v":192451.46388943668},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$805,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C834,'[64]Farias Brito'!$B$2:$AP$2,0))*AR61*1000","v":14449.703826226811},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$805,[64]Fortaleza!$B$2:$B$111,0),MATCH($C834,[64]Fortaleza!$B$2:$AP$2,0))*AS61*1000","v":17482105.085506354},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$805,[64]Guaiúba!$B$2:$B$111,0),MATCH($C834,[64]Guaiúba!$B$2:$AP$2,0))*AT61*1000","v":6528.699505468926},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$805,[64]Horizonte!$B$2:$B$111,0),MATCH($C834,[64]Horizonte!$B$2:$AP$2,0))*AU61*1000","v":101355.86555590067},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$805,[64]Itaitinga!$B$2:$B$111,0),MATCH($C834,[64]Itaitinga!$B$2:$AP$2,0))*AV61*1000","v":116611.3350232021},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$805,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C834,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW61*1000","v":329318.51147860161},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$805,[64]Maracanaú!$B$2:$B$111,0),MATCH($C834,[64]Maracanaú!$B$2:$AP$2,0))*AX61*1000","v":60257.528324315361},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$805,[64]Maranguape!$B$2:$B$111,0),MATCH($C834,[64]Maranguape!$B$2:$AP$2,0))*AY61*1000","v":29226.932221332267},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$805,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C834,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ61*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$805,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C834,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA61*1000","v":23819.822364372274},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$805,[64]Pacajus!$B$2:$B$111,0),MATCH($C834,[64]Pacajus!$B$2:$AP$2,0))*BB61*1000","v":95163.048970009695},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$805,[64]Pacatuba!$B$2:$B$111,0),MATCH($C834,[64]Pacatuba!$B$2:$AP$2,0))*BC61*1000","v":87659.978176626202},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$805,[64]Paracuru!$B$2:$B$111,0),MATCH($C834,[64]Paracuru!$B$2:$AP$2,0))*BD61*1000","v":41702.84920352968},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$805,[64]Paraipaba!$B$2:$B$111,0),MATCH($C834,[64]Paraipaba!$B$2:$AP$2,0))*BE61*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$805,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C834,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF61*1000","v":31578.524389823338},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$805,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C834,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG61*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$805,[64]Trairi!$B$2:$B$111,0),MATCH($C834,[64]Trairi!$B$2:$AP$2,0))*BH61*1000","v":8747.4975553496461},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$805,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C834,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI61*1000","v":11344.296507365867}]
[null,835,2051,"Produtos Químicos",{"$f":"Lances!Z36","v":1229364.3432874486},19076973.751097769,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$805,[64]Aquiraz!$B$2:$B$111,0),MATCH($C835,[64]Aquiraz!$B$2:$AP$2,0))*AL62*1000","v":79403.352465329212},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$805,[64]Barbalha!$B$2:$B$111,0),MATCH($C835,[64]Barbalha!$B$2:$AP$2,0))*AM62*1000","v":2689.1039677094054},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$805,[64]Cascavel!$B$2:$B$111,0),MATCH($C835,[64]Cascavel!$B$2:$AP$2,0))*AN62*1000","v":82298.725891895068},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$805,[64]Caucaia!$B$2:$B$111,0),MATCH($C835,[64]Caucaia!$B$2:$AP$2,0))*AO62*1000","v":1553114.8033656129},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$805,[64]Chorozinho!$B$2:$B$111,0),MATCH($C835,[64]Chorozinho!$B$2:$AP$2,0))*AP62*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$805,[64]Eusébio!$B$2:$B$111,0),MATCH($C835,[64]Eusébio!$B$2:$AP$2,0))*AQ62*1000","v":191831.01014862632},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$805,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C835,'[64]Farias Brito'!$B$2:$AP$2,0))*AR62*1000","v":14448.901926489416},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$805,[64]Fortaleza!$B$2:$B$111,0),MATCH($C835,[64]Fortaleza!$B$2:$AP$2,0))*AS62*1000","v":17442057.073816694},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$805,[64]Guaiúba!$B$2:$B$111,0),MATCH($C835,[64]Guaiúba!$B$2:$AP$2,0))*AT62*1000","v":6511.223460626311},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$805,[64]Horizonte!$B$2:$B$111,0),MATCH($C835,[64]Horizonte!$B$2:$AP$2,0))*AU62*1000","v":100979.63028102787},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$805,[64]Itaitinga!$B$2:$B$111,0),MATCH($C835,[64]Itaitinga!$B$2:$AP$2,0))*AV62*1000","v":116265.62684975658},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$805,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C835,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW62*1000","v":328423.00282361289},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$805,[64]Maracanaú!$B$2:$B$111,0),MATCH($C835,[64]Maracanaú!$B$2:$AP$2,0))*AX62*1000","v":60141.231517868357},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$805,[64]Maranguape!$B$2:$B$111,0),MATCH($C835,[64]Maranguape!$B$2:$AP$2,0))*AY62*1000","v":29113.848672166521},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$805,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C835,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ62*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$805,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C835,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA62*1000","v":23698.479518297139},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$805,[64]Pacajus!$B$2:$B$111,0),MATCH($C835,[64]Pacajus!$B$2:$AP$2,0))*BB62*1000","v":94812.98471598477},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$805,[64]Pacatuba!$B$2:$B$111,0),MATCH($C835,[64]Pacatuba!$B$2:$AP$2,0))*BC62*1000","v":87403.811022475347},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$805,[64]Paracuru!$B$2:$B$111,0),MATCH($C835,[64]Paracuru!$B$2:$AP$2,0))*BD62*1000","v":41595.195049743379},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$805,[64]Paraipaba!$B$2:$B$111,0),MATCH($C835,[64]Paraipaba!$B$2:$AP$2,0))*BE62*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$805,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C835,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF62*1000","v":31496.520534323925},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$805,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C835,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG62*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$805,[64]Trairi!$B$2:$B$111,0),MATCH($C835,[64]Trairi!$B$2:$AP$2,0))*BH62*1000","v":8710.1583313886622},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$805,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C835,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI62*1000","v":11343.410025583591}]
[null,836,2052,"Produtos Químicos",{"$f":"Lances!Z37","v":1225223.2977262083},19025886.52507446,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$805,[64]Aquiraz!$B$2:$B$111,0),MATCH($C836,[64]Aquiraz!$B$2:$AP$2,0))*AL63*1000","v":79100.690987670649},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$805,[64]Barbalha!$B$2:$B$111,0),MATCH($C836,[64]Barbalha!$B$2:$AP$2,0))*AM63*1000","v":2680.3931225895731},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$805,[64]Cascavel!$B$2:$B$111,0),MATCH($C836,[64]Cascavel!$B$2:$AP$2,0))*AN63*1000","v":82068.168693130923},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$805,[64]Caucaia!$B$2:$B$111,0),MATCH($C836,[64]Caucaia!$B$2:$AP$2,0))*AO63*1000","v":1546863.890715936},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$805,[64]Chorozinho!$B$2:$B$111,0),MATCH($C836,[64]Chorozinho!$B$2:$AP$2,0))*AP63*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$805,[64]Eusébio!$B$2:$B$111,0),MATCH($C836,[64]Eusébio!$B$2:$AP$2,0))*AQ63*1000","v":191143.34058589488},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$805,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C836,'[64]Farias Brito'!$B$2:$AP$2,0))*AR63*1000","v":14439.584615254944},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$805,[64]Fortaleza!$B$2:$B$111,0),MATCH($C836,[64]Fortaleza!$B$2:$AP$2,0))*AS63*1000","v":17397480.606857855},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$805,[64]Guaiúba!$B$2:$B$111,0),MATCH($C836,[64]Guaiúba!$B$2:$AP$2,0))*AT63*1000","v":6492.1586844343637},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$805,[64]Horizonte!$B$2:$B$111,0),MATCH($C836,[64]Horizonte!$B$2:$AP$2,0))*AU63*1000","v":100561.89846848528},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$805,[64]Itaitinga!$B$2:$B$111,0),MATCH($C836,[64]Itaitinga!$B$2:$AP$2,0))*AV63*1000","v":115868.06245029425},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$805,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C836,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW63*1000","v":327429.32343371894},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$805,[64]Maracanaú!$B$2:$B$111,0),MATCH($C836,[64]Maracanaú!$B$2:$AP$2,0))*AX63*1000","v":60009.784935868862},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$805,[64]Maranguape!$B$2:$B$111,0),MATCH($C836,[64]Maranguape!$B$2:$AP$2,0))*AY63*1000","v":28988.051587887465},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$805,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C836,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ63*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$805,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C836,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA63*1000","v":23561.96881646262},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$805,[64]Pacajus!$B$2:$B$111,0),MATCH($C836,[64]Pacajus!$B$2:$AP$2,0))*BB63*1000","v":94422.21531614296},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$805,[64]Pacatuba!$B$2:$B$111,0),MATCH($C836,[64]Pacatuba!$B$2:$AP$2,0))*BC63*1000","v":87118.593984864085},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$805,[64]Paracuru!$B$2:$B$111,0),MATCH($C836,[64]Paracuru!$B$2:$AP$2,0))*BD63*1000","v":41470.083465613367},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$805,[64]Paraipaba!$B$2:$B$111,0),MATCH($C836,[64]Paraipaba!$B$2:$AP$2,0))*BE63*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$805,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C836,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF63*1000","v":31404.103490824582},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$805,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C836,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG63*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$805,[64]Trairi!$B$2:$B$111,0),MATCH($C836,[64]Trairi!$B$2:$AP$2,0))*BH63*1000","v":8667.8405442328767},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$805,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C836,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI63*1000","v":11339.062043508617}]
[null,837,2053,"Produtos Químicos",{"$f":"Lances!Z38","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$805,[64]Aquiraz!$B$2:$B$111,0),MATCH($C837,[64]Aquiraz!$B$2:$AP$2,0))*AL64*1000","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$805,[64]Barbalha!$B$2:$B$111,0),MATCH($C837,[64]Barbalha!$B$2:$AP$2,0))*AM64*1000","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$805,[64]Cascavel!$B$2:$B$111,0),MATCH($C837,[64]Cascavel!$B$2:$AP$2,0))*AN64*1000","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$805,[64]Caucaia!$B$2:$B$111,0),MATCH($C837,[64]Caucaia!$B$2:$AP$2,0))*AO64*1000","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$805,[64]Chorozinho!$B$2:$B$111,0),MATCH($C837,[64]Chorozinho!$B$2:$AP$2,0))*AP64*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$805,[64]Eusébio!$B$2:$B$111,0),MATCH($C837,[64]Eusébio!$B$2:$AP$2,0))*AQ64*1000","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$805,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C837,'[64]Farias Brito'!$B$2:$AP$2,0))*AR64*1000","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$805,[64]Fortaleza!$B$2:$B$111,0),MATCH($C837,[64]Fortaleza!$B$2:$AP$2,0))*AS64*1000","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$805,[64]Guaiúba!$B$2:$B$111,0),MATCH($C837,[64]Guaiúba!$B$2:$AP$2,0))*AT64*1000","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$805,[64]Horizonte!$B$2:$B$111,0),MATCH($C837,[64]Horizonte!$B$2:$AP$2,0))*AU64*1000","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$805,[64]Itaitinga!$B$2:$B$111,0),MATCH($C837,[64]Itaitinga!$B$2:$AP$2,0))*AV64*1000","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$805,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C837,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW64*1000","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$805,[64]Maracanaú!$B$2:$B$111,0),MATCH($C837,[64]Maracanaú!$B$2:$AP$2,0))*AX64*1000","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$805,[64]Maranguape!$B$2:$B$111,0),MATCH($C837,[64]Maranguape!$B$2:$AP$2,0))*AY64*1000","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$805,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C837,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ64*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$805,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C837,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA64*1000","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$805,[64]Pacajus!$B$2:$B$111,0),MATCH($C837,[64]Pacajus!$B$2:$AP$2,0))*BB64*1000","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$805,[64]Pacatuba!$B$2:$B$111,0),MATCH($C837,[64]Pacatuba!$B$2:$AP$2,0))*BC64*1000","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$805,[64]Paracuru!$B$2:$B$111,0),MATCH($C837,[64]Paracuru!$B$2:$AP$2,0))*BD64*1000","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$805,[64]Paraipaba!$B$2:$B$111,0),MATCH($C837,[64]Paraipaba!$B$2:$AP$2,0))*BE64*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$805,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C837,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF64*1000","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$805,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C837,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG64*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$805,[64]Trairi!$B$2:$B$111,0),MATCH($C837,[64]Trairi!$B$2:$AP$2,0))*BH64*1000","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$805,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C837,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI64*1000","v":0}]
[null,838,2054,"Produtos Químicos",{"$f":"Lances!Z39","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$805,[64]Aquiraz!$B$2:$B$111,0),MATCH($C838,[64]Aquiraz!$B$2:$AP$2,0))*AL65*1000","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$805,[64]Barbalha!$B$2:$B$111,0),MATCH($C838,[64]Barbalha!$B$2:$AP$2,0))*AM65*1000","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$805,[64]Cascavel!$B$2:$B$111,0),MATCH($C838,[64]Cascavel!$B$2:$AP$2,0))*AN65*1000","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$805,[64]Caucaia!$B$2:$B$111,0),MATCH($C838,[64]Caucaia!$B$2:$AP$2,0))*AO65*1000","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$805,[64]Chorozinho!$B$2:$B$111,0),MATCH($C838,[64]Chorozinho!$B$2:$AP$2,0))*AP65*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$805,[64]Eusébio!$B$2:$B$111,0),MATCH($C838,[64]Eusébio!$B$2:$AP$2,0))*AQ65*1000","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$805,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C838,'[64]Farias Brito'!$B$2:$AP$2,0))*AR65*1000","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$805,[64]Fortaleza!$B$2:$B$111,0),MATCH($C838,[64]Fortaleza!$B$2:$AP$2,0))*AS65*1000","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$805,[64]Guaiúba!$B$2:$B$111,0),MATCH($C838,[64]Guaiúba!$B$2:$AP$2,0))*AT65*1000","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$805,[64]Horizonte!$B$2:$B$111,0),MATCH($C838,[64]Horizonte!$B$2:$AP$2,0))*AU65*1000","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$805,[64]Itaitinga!$B$2:$B$111,0),MATCH($C838,[64]Itaitinga!$B$2:$AP$2,0))*AV65*1000","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$805,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C838,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW65*1000","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$805,[64]Maracanaú!$B$2:$B$111,0),MATCH($C838,[64]Maracanaú!$B$2:$AP$2,0))*AX65*1000","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$805,[64]Maranguape!$B$2:$B$111,0),MATCH($C838,[64]Maranguape!$B$2:$AP$2,0))*AY65*1000","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$805,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C838,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ65*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$805,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C838,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA65*1000","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$805,[64]Pacajus!$B$2:$B$111,0),MATCH($C838,[64]Pacajus!$B$2:$AP$2,0))*BB65*1000","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$805,[64]Pacatuba!$B$2:$B$111,0),MATCH($C838,[64]Pacatuba!$B$2:$AP$2,0))*BC65*1000","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$805,[64]Paracuru!$B$2:$B$111,0),MATCH($C838,[64]Paracuru!$B$2:$AP$2,0))*BD65*1000","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$805,[64]Paraipaba!$B$2:$B$111,0),MATCH($C838,[64]Paraipaba!$B$2:$AP$2,0))*BE65*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$805,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C838,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF65*1000","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$805,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C838,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG65*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$805,[64]Trairi!$B$2:$B$111,0),MATCH($C838,[64]Trairi!$B$2:$AP$2,0))*BH65*1000","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$805,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C838,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI65*1000","v":0}]
[null,839,2055,"Produtos Químicos",{"$f":"Lances!Z40","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$805,[64]Aquiraz!$B$2:$B$111,0),MATCH($C839,[64]Aquiraz!$B$2:$AP$2,0))*AL66*1000","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$805,[64]Barbalha!$B$2:$B$111,0),MATCH($C839,[64]Barbalha!$B$2:$AP$2,0))*AM66*1000","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$805,[64]Cascavel!$B$2:$B$111,0),MATCH($C839,[64]Cascavel!$B$2:$AP$2,0))*AN66*1000","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$805,[64]Caucaia!$B$2:$B$111,0),MATCH($C839,[64]Caucaia!$B$2:$AP$2,0))*AO66*1000","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$805,[64]Chorozinho!$B$2:$B$111,0),MATCH($C839,[64]Chorozinho!$B$2:$AP$2,0))*AP66*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$805,[64]Eusébio!$B$2:$B$111,0),MATCH($C839,[64]Eusébio!$B$2:$AP$2,0))*AQ66*1000","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$805,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C839,'[64]Farias Brito'!$B$2:$AP$2,0))*AR66*1000","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$805,[64]Fortaleza!$B$2:$B$111,0),MATCH($C839,[64]Fortaleza!$B$2:$AP$2,0))*AS66*1000","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$805,[64]Guaiúba!$B$2:$B$111,0),MATCH($C839,[64]Guaiúba!$B$2:$AP$2,0))*AT66*1000","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$805,[64]Horizonte!$B$2:$B$111,0),MATCH($C839,[64]Horizonte!$B$2:$AP$2,0))*AU66*1000","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$805,[64]Itaitinga!$B$2:$B$111,0),MATCH($C839,[64]Itaitinga!$B$2:$AP$2,0))*AV66*1000","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$805,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C839,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW66*1000","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$805,[64]Maracanaú!$B$2:$B$111,0),MATCH($C839,[64]Maracanaú!$B$2:$AP$2,0))*AX66*1000","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$805,[64]Maranguape!$B$2:$B$111,0),MATCH($C839,[64]Maranguape!$B$2:$AP$2,0))*AY66*1000","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$805,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C839,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ66*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$805,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C839,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA66*1000","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$805,[64]Pacajus!$B$2:$B$111,0),MATCH($C839,[64]Pacajus!$B$2:$AP$2,0))*BB66*1000","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$805,[64]Pacatuba!$B$2:$B$111,0),MATCH($C839,[64]Pacatuba!$B$2:$AP$2,0))*BC66*1000","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$805,[64]Paracuru!$B$2:$B$111,0),MATCH($C839,[64]Paracuru!$B$2:$AP$2,0))*BD66*1000","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$805,[64]Paraipaba!$B$2:$B$111,0),MATCH($C839,[64]Paraipaba!$B$2:$AP$2,0))*BE66*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$805,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C839,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF66*1000","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$805,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C839,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG66*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$805,[64]Trairi!$B$2:$B$111,0),MATCH($C839,[64]Trairi!$B$2:$AP$2,0))*BH66*1000","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$805,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C839,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI66*1000","v":0}]
[null,840,2056,"Produtos Químicos",{"$f":"Lances!Z41","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$805,[64]Aquiraz!$B$2:$B$111,0),MATCH($C840,[64]Aquiraz!$B$2:$AP$2,0))*AL67*1000","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$805,[64]Barbalha!$B$2:$B$111,0),MATCH($C840,[64]Barbalha!$B$2:$AP$2,0))*AM67*1000","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$805,[64]Cascavel!$B$2:$B$111,0),MATCH($C840,[64]Cascavel!$B$2:$AP$2,0))*AN67*1000","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$805,[64]Caucaia!$B$2:$B$111,0),MATCH($C840,[64]Caucaia!$B$2:$AP$2,0))*AO67*1000","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$805,[64]Chorozinho!$B$2:$B$111,0),MATCH($C840,[64]Chorozinho!$B$2:$AP$2,0))*AP67*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$805,[64]Eusébio!$B$2:$B$111,0),MATCH($C840,[64]Eusébio!$B$2:$AP$2,0))*AQ67*1000","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$805,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C840,'[64]Farias Brito'!$B$2:$AP$2,0))*AR67*1000","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$805,[64]Fortaleza!$B$2:$B$111,0),MATCH($C840,[64]Fortaleza!$B$2:$AP$2,0))*AS67*1000","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$805,[64]Guaiúba!$B$2:$B$111,0),MATCH($C840,[64]Guaiúba!$B$2:$AP$2,0))*AT67*1000","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$805,[64]Horizonte!$B$2:$B$111,0),MATCH($C840,[64]Horizonte!$B$2:$AP$2,0))*AU67*1000","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$805,[64]Itaitinga!$B$2:$B$111,0),MATCH($C840,[64]Itaitinga!$B$2:$AP$2,0))*AV67*1000","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$805,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C840,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW67*1000","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$805,[64]Maracanaú!$B$2:$B$111,0),MATCH($C840,[64]Maracanaú!$B$2:$AP$2,0))*AX67*1000","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$805,[64]Maranguape!$B$2:$B$111,0),MATCH($C840,[64]Maranguape!$B$2:$AP$2,0))*AY67*1000","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$805,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C840,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ67*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$805,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C840,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA67*1000","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$805,[64]Pacajus!$B$2:$B$111,0),MATCH($C840,[64]Pacajus!$B$2:$AP$2,0))*BB67*1000","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$805,[64]Pacatuba!$B$2:$B$111,0),MATCH($C840,[64]Pacatuba!$B$2:$AP$2,0))*BC67*1000","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$805,[64]Paracuru!$B$2:$B$111,0),MATCH($C840,[64]Paracuru!$B$2:$AP$2,0))*BD67*1000","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$805,[64]Paraipaba!$B$2:$B$111,0),MATCH($C840,[64]Paraipaba!$B$2:$AP$2,0))*BE67*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$805,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C840,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF67*1000","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$805,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C840,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG67*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$805,[64]Trairi!$B$2:$B$111,0),MATCH($C840,[64]Trairi!$B$2:$AP$2,0))*BH67*1000","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$805,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C840,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI67*1000","v":0}]
[null,841,2057,"Produtos Químicos",{"$f":"Lances!Z42","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$805,[64]Aquiraz!$B$2:$B$111,0),MATCH($C841,[64]Aquiraz!$B$2:$AP$2,0))*AL68*1000","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$805,[64]Barbalha!$B$2:$B$111,0),MATCH($C841,[64]Barbalha!$B$2:$AP$2,0))*AM68*1000","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$805,[64]Cascavel!$B$2:$B$111,0),MATCH($C841,[64]Cascavel!$B$2:$AP$2,0))*AN68*1000","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$805,[64]Caucaia!$B$2:$B$111,0),MATCH($C841,[64]Caucaia!$B$2:$AP$2,0))*AO68*1000","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$805,[64]Chorozinho!$B$2:$B$111,0),MATCH($C841,[64]Chorozinho!$B$2:$AP$2,0))*AP68*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$805,[64]Eusébio!$B$2:$B$111,0),MATCH($C841,[64]Eusébio!$B$2:$AP$2,0))*AQ68*1000","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$805,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C841,'[64]Farias Brito'!$B$2:$AP$2,0))*AR68*1000","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$805,[64]Fortaleza!$B$2:$B$111,0),MATCH($C841,[64]Fortaleza!$B$2:$AP$2,0))*AS68*1000","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$805,[64]Guaiúba!$B$2:$B$111,0),MATCH($C841,[64]Guaiúba!$B$2:$AP$2,0))*AT68*1000","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$805,[64]Horizonte!$B$2:$B$111,0),MATCH($C841,[64]Horizonte!$B$2:$AP$2,0))*AU68*1000","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$805,[64]Itaitinga!$B$2:$B$111,0),MATCH($C841,[64]Itaitinga!$B$2:$AP$2,0))*AV68*1000","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$805,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C841,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW68*1000","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$805,[64]Maracanaú!$B$2:$B$111,0),MATCH($C841,[64]Maracanaú!$B$2:$AP$2,0))*AX68*1000","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$805,[64]Maranguape!$B$2:$B$111,0),MATCH($C841,[64]Maranguape!$B$2:$AP$2,0))*AY68*1000","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$805,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C841,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ68*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$805,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C841,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA68*1000","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$805,[64]Pacajus!$B$2:$B$111,0),MATCH($C841,[64]Pacajus!$B$2:$AP$2,0))*BB68*1000","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$805,[64]Pacatuba!$B$2:$B$111,0),MATCH($C841,[64]Pacatuba!$B$2:$AP$2,0))*BC68*1000","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$805,[64]Paracuru!$B$2:$B$111,0),MATCH($C841,[64]Paracuru!$B$2:$AP$2,0))*BD68*1000","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$805,[64]Paraipaba!$B$2:$B$111,0),MATCH($C841,[64]Paraipaba!$B$2:$AP$2,0))*BE68*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$805,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C841,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF68*1000","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$805,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C841,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG68*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$805,[64]Trairi!$B$2:$B$111,0),MATCH($C841,[64]Trairi!$B$2:$AP$2,0))*BH68*1000","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$805,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C841,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI68*1000","v":0}]
[null,842,null,""]
[null,843,null,""]
[null,{"$f":"ROW(C844)","v":844},"Pessoal",{"$f":"IF(C844=\"\",\"\",IF(AND(COUNT(C844)>0,COUNT(C843)=0),C843,D843))","v":""}]
[null,845,null,"",{"$f":"SUM(E847:E881)-E846","v":-2349972023.1030836},{"$f":"SUM(F847:F881)-F846","v":2480167241.5311837},{"$f":"E846-E845","v":6284440529.6118355},{"$f":"F846-F845","v":-1024214028.9164162}]
["Total de Pessoal",846,"Pessoal",{"$f":"IF(C846=\"\",\"\",IF(AND(COUNT(C846)>0,COUNT(#REF!)=0),#REF!,#REF!))","v":{"$error":"#REF!"}},3934468506.5087514,1455953212.6147676]
[null,847,2020,"Pessoal",null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A846,[64]Aquiraz!$B$2:$B$111,0),MATCH($C847,[64]Aquiraz!$B$2:$AP$2,0))*AL33*1000","v":476186.23112339579},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A846,[64]Barbalha!$B$2:$B$111,0),MATCH($C847,[64]Barbalha!$B$2:$AP$2,0))*AM33*1000","v":284816.67752866237},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A846,[64]Cascavel!$B$2:$B$111,0),MATCH($C847,[64]Cascavel!$B$2:$AP$2,0))*AN33*1000","v":76188.42},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A846,[64]Caucaia!$B$2:$B$111,0),MATCH($C847,[64]Caucaia!$B$2:$AP$2,0))*AO33*1000","v":6892606.0931413239},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A846,[64]Chorozinho!$B$2:$B$111,0),MATCH($C847,[64]Chorozinho!$B$2:$AP$2,0))*AP33*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A846,[64]Eusébio!$B$2:$B$111,0),MATCH($C847,[64]Eusébio!$B$2:$AP$2,0))*AQ33*1000","v":298345.67729811493},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A846,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C847,'[64]Farias Brito'!$B$2:$AP$2,0))*AR33*1000","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A846,[64]Fortaleza!$B$2:$B$111,0),MATCH($C847,[64]Fortaleza!$B$2:$AP$2,0))*AS33*1000","v":65672253.934973195},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A846,[64]Guaiúba!$B$2:$B$111,0),MATCH($C847,[64]Guaiúba!$B$2:$AP$2,0))*AT33*1000","v":128423.79741935486},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A846,[64]Horizonte!$B$2:$B$111,0),MATCH($C847,[64]Horizonte!$B$2:$AP$2,0))*AU33*1000","v":290484.81141129031},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A846,[64]Itaitinga!$B$2:$B$111,0),MATCH($C847,[64]Itaitinga!$B$2:$AP$2,0))*AV33*1000","v":42389.254429906534},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A846,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C847,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW33*1000","v":3770738.6397360703},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A846,[64]Maracanaú!$B$2:$B$111,0),MATCH($C847,[64]Maracanaú!$B$2:$AP$2,0))*AX33*1000","v":5722694.3949670503},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A846,[64]Maranguape!$B$2:$B$111,0),MATCH($C847,[64]Maranguape!$B$2:$AP$2,0))*AY33*1000","v":648482.97197487438},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A846,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C847,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ33*1000","v":23018.077593893129},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A846,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C847,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA33*1000","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A846,[64]Pacajus!$B$2:$B$111,0),MATCH($C847,[64]Pacajus!$B$2:$AP$2,0))*BB33*1000","v":106641.84270613561},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A846,[64]Pacatuba!$B$2:$B$111,0),MATCH($C847,[64]Pacatuba!$B$2:$AP$2,0))*BC33*1000","v":1828291.5977647968},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A846,[64]Paracuru!$B$2:$B$111,0),MATCH($C847,[64]Paracuru!$B$2:$AP$2,0))*BD33*1000","v":244455.83852660298},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A846,[64]Paraipaba!$B$2:$B$111,0),MATCH($C847,[64]Paraipaba!$B$2:$AP$2,0))*BE33*1000","v":391557.5589733767},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A846,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C847,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF33*1000","v":644200.23785796424},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A846,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C847,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG33*1000","v":56268.407657841133},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A846,[64]Trairi!$B$2:$B$111,0),MATCH($C847,[64]Trairi!$B$2:$AP$2,0))*BH33*1000","v":124973.09999999999},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A846,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C847,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI33*1000","v":0}]
[null,848,{"$f":"C847+3","v":2023},"Pessoal",{"$f":"Lances!AA8","v":15210268.174721405},{"$f":"SUMIFS($K848:$AH848,$K$18:$AH$18,F$4)","v":79899637.299427524},0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$846,[64]Aquiraz!$B$2:$B$111,0),MATCH($C848,[64]Aquiraz!$B$2:$AP$2,0))*AL34*1000","v":514569.02691217797},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$846,[64]Barbalha!$B$2:$B$111,0),MATCH($C848,[64]Barbalha!$B$2:$AP$2,0))*AM34*1000","v":359348.96702605672},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$846,[64]Cascavel!$B$2:$B$111,0),MATCH($C848,[64]Cascavel!$B$2:$AP$2,0))*AN34*1000","v":91608.978109090895},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$846,[64]Caucaia!$B$2:$B$111,0),MATCH($C848,[64]Caucaia!$B$2:$AP$2,0))*AO34*1000","v":7395552.660273931},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$846,[64]Chorozinho!$B$2:$B$111,0),MATCH($C848,[64]Chorozinho!$B$2:$AP$2,0))*AP34*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$846,[64]Eusébio!$B$2:$B$111,0),MATCH($C848,[64]Eusébio!$B$2:$AP$2,0))*AQ34*1000","v":394388.23418010457},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$846,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C848,'[64]Farias Brito'!$B$2:$AP$2,0))*AR34*1000","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$846,[64]Fortaleza!$B$2:$B$111,0),MATCH($C848,[64]Fortaleza!$B$2:$AP$2,0))*AS34*1000","v":70881542.467902899},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$846,[64]Guaiúba!$B$2:$B$111,0),MATCH($C848,[64]Guaiúba!$B$2:$AP$2,0))*AT34*1000","v":152574.16372668621},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$846,[64]Horizonte!$B$2:$B$111,0),MATCH($C848,[64]Horizonte!$B$2:$AP$2,0))*AU34*1000","v":879479.41366480943},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$846,[64]Itaitinga!$B$2:$B$111,0),MATCH($C848,[64]Itaitinga!$B$2:$AP$2,0))*AV34*1000","v":160825.90220900593},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$846,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C848,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW34*1000","v":4053960.3465055181},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$846,[64]Maracanaú!$B$2:$B$111,0),MATCH($C848,[64]Maracanaú!$B$2:$AP$2,0))*AX34*1000","v":5766093.7354973191},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$846,[64]Maranguape!$B$2:$B$111,0),MATCH($C848,[64]Maranguape!$B$2:$AP$2,0))*AY34*1000","v":790773.8973771584},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$846,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C848,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ34*1000","v":30376.393339902843},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$846,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C848,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA34*1000","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$846,[64]Pacajus!$B$2:$B$111,0),MATCH($C848,[64]Pacajus!$B$2:$AP$2,0))*BB34*1000","v":107239.82116921419},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$846,[64]Pacatuba!$B$2:$B$111,0),MATCH($C848,[64]Pacatuba!$B$2:$AP$2,0))*BC34*1000","v":1831256.0573134518},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$846,[64]Paracuru!$B$2:$B$111,0),MATCH($C848,[64]Paracuru!$B$2:$AP$2,0))*BD34*1000","v":275986.89176963904},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$846,[64]Paraipaba!$B$2:$B$111,0),MATCH($C848,[64]Paraipaba!$B$2:$AP$2,0))*BE34*1000","v":418927.60113943339},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$846,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C848,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF34*1000","v":711441.10003451305},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$846,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C848,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG34*1000","v":73605.001216219214},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$846,[64]Trairi!$B$2:$B$111,0),MATCH($C848,[64]Trairi!$B$2:$AP$2,0))*BH34*1000","v":142581.57709090906},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$846,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C848,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI34*1000","v":77773.237690909096}]
[null,849,{"$f":"C848+1","v":2024},"Pessoal",{"$f":"Lances!AA9","v":18581858.721289262},88683480.539124802,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$846,[64]Aquiraz!$B$2:$B$111,0),MATCH($C849,[64]Aquiraz!$B$2:$AP$2,0))*AL35*1000","v":625351.90150096023},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$846,[64]Barbalha!$B$2:$B$111,0),MATCH($C849,[64]Barbalha!$B$2:$AP$2,0))*AM35*1000","v":503315.10632345104},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$846,[64]Cascavel!$B$2:$B$111,0),MATCH($C849,[64]Cascavel!$B$2:$AP$2,0))*AN35*1000","v":221257.96101818181},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$846,[64]Caucaia!$B$2:$B$111,0),MATCH($C849,[64]Caucaia!$B$2:$AP$2,0))*AO35*1000","v":8315276.9874065379},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$846,[64]Chorozinho!$B$2:$B$111,0),MATCH($C849,[64]Chorozinho!$B$2:$AP$2,0))*AP35*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$846,[64]Eusébio!$B$2:$B$111,0),MATCH($C849,[64]Eusébio!$B$2:$AP$2,0))*AQ35*1000","v":620318.49586209399},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$846,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C849,'[64]Farias Brito'!$B$2:$AP$2,0))*AR35*1000","v":20959.344000000001},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$846,[64]Fortaleza!$B$2:$B$111,0),MATCH($C849,[64]Fortaleza!$B$2:$AP$2,0))*AS35*1000","v":78481331.514632612},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$846,[64]Guaiúba!$B$2:$B$111,0),MATCH($C849,[64]Guaiúba!$B$2:$AP$2,0))*AT35*1000","v":197003.2976340176},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$846,[64]Horizonte!$B$2:$B$111,0),MATCH($C849,[64]Horizonte!$B$2:$AP$2,0))*AU35*1000","v":1578173.2951183282},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$846,[64]Itaitinga!$B$2:$B$111,0),MATCH($C849,[64]Itaitinga!$B$2:$AP$2,0))*AV35*1000","v":406135.84338810534},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$846,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C849,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW35*1000","v":4762442.927074966},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$846,[64]Maracanaú!$B$2:$B$111,0),MATCH($C849,[64]Maracanaú!$B$2:$AP$2,0))*AX35*1000","v":6123000.8958275868},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$846,[64]Maranguape!$B$2:$B$111,0),MATCH($C849,[64]Maranguape!$B$2:$AP$2,0))*AY35*1000","v":1099468.7639794424},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$846,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C849,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ35*1000","v":68740.083485912561},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$846,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C849,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA35*1000","v":32402.664000000001},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$846,[64]Pacajus!$B$2:$B$111,0),MATCH($C849,[64]Pacajus!$B$2:$AP$2,0))*BB35*1000","v":249478.99863229279},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$846,[64]Pacatuba!$B$2:$B$111,0),MATCH($C849,[64]Pacatuba!$B$2:$AP$2,0))*BC35*1000","v":1909987.3408621063},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$846,[64]Paracuru!$B$2:$B$111,0),MATCH($C849,[64]Paracuru!$B$2:$AP$2,0))*BD35*1000","v":341751.54021267511},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$846,[64]Paraipaba!$B$2:$B$111,0),MATCH($C849,[64]Paraipaba!$B$2:$AP$2,0))*BE35*1000","v":451344.74970549002},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$846,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C849,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF35*1000","v":801689.05821106175},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$846,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C849,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG35*1000","v":101026.77337459728},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$846,[64]Trairi!$B$2:$B$111,0),MATCH($C849,[64]Trairi!$B$2:$AP$2,0))*BH35*1000","v":191059.91558181818},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$846,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C849,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI35*1000","v":163821.80258181816}]
[null,850,2025,"Pessoal",{"$f":"Lances!AA10","v":22603904.139357124},94278076.517622039,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$846,[64]Aquiraz!$B$2:$B$111,0),MATCH($C850,[64]Aquiraz!$B$2:$AP$2,0))*AL36*1000","v":784555.07668974227},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$846,[64]Barbalha!$B$2:$B$111,0),MATCH($C850,[64]Barbalha!$B$2:$AP$2,0))*AM36*1000","v":707948.91002084524},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$846,[64]Cascavel!$B$2:$B$111,0),MATCH($C850,[64]Cascavel!$B$2:$AP$2,0))*AN36*1000","v":460931.45432727266},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$846,[64]Caucaia!$B$2:$B$111,0),MATCH($C850,[64]Caucaia!$B$2:$AP$2,0))*AO36*1000","v":9187213.4079391453},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$846,[64]Chorozinho!$B$2:$B$111,0),MATCH($C850,[64]Chorozinho!$B$2:$AP$2,0))*AP36*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$846,[64]Eusébio!$B$2:$B$111,0),MATCH($C850,[64]Eusébio!$B$2:$AP$2,0))*AQ36*1000","v":901363.40034408343},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$846,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C850,'[64]Farias Brito'!$B$2:$AP$2,0))*AR36*1000","v":63986.227200000001},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$846,[64]Fortaleza!$B$2:$B$111,0),MATCH($C850,[64]Fortaleza!$B$2:$AP$2,0))*AS36*1000","v":82863819.097762316},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$846,[64]Guaiúba!$B$2:$B$111,0),MATCH($C850,[64]Guaiúba!$B$2:$AP$2,0))*AT36*1000","v":259320.14754134888},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$846,[64]Horizonte!$B$2:$B$111,0),MATCH($C850,[64]Horizonte!$B$2:$AP$2,0))*AU36*1000","v":1769819.6901718478},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$846,[64]Itaitinga!$B$2:$B$111,0),MATCH($C850,[64]Itaitinga!$B$2:$AP$2,0))*AV36*1000","v":675533.97316720476},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$846,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C850,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW36*1000","v":5732137.3550444134},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$846,[64]Maracanaú!$B$2:$B$111,0),MATCH($C850,[64]Maracanaú!$B$2:$AP$2,0))*AX36*1000","v":6751436.9599578558},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$846,[64]Maranguape!$B$2:$B$111,0),MATCH($C850,[64]Maranguape!$B$2:$AP$2,0))*AY36*1000","v":1560377.8549817265},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$846,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C850,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ36*1000","v":124731.00353192227},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$846,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C850,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA36*1000","v":99852.001199999984},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$846,[64]Pacajus!$B$2:$B$111,0),MATCH($C850,[64]Pacajus!$B$2:$AP$2,0))*BB36*1000","v":469814.31799537136},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$846,[64]Pacatuba!$B$2:$B$111,0),MATCH($C850,[64]Pacatuba!$B$2:$AP$2,0))*BC36*1000","v":2059765.078910761},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$846,[64]Paracuru!$B$2:$B$111,0),MATCH($C850,[64]Paracuru!$B$2:$AP$2,0))*BD36*1000","v":430131.80265571125},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$846,[64]Paraipaba!$B$2:$B$111,0),MATCH($C850,[64]Paraipaba!$B$2:$AP$2,0))*BE36*1000","v":483954.62787154666},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$846,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C850,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF36*1000","v":906738.04738761042},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$846,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C850,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG36*1000","v":138380.14273297536},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$846,[64]Trairi!$B$2:$B$111,0),MATCH($C850,[64]Trairi!$B$2:$AP$2,0))*BH36*1000","v":267839.39127272728},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$846,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C850,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI36*1000","v":182330.68827272725}]
[null,851,2026,"Pessoal",{"$f":"Lances!AA11","v":27043263.346624985},104489133.6391193,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$846,[64]Aquiraz!$B$2:$B$111,0),MATCH($C851,[64]Aquiraz!$B$2:$AP$2,0))*AL37*1000","v":945646.39967852447},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$846,[64]Barbalha!$B$2:$B$111,0),MATCH($C851,[64]Barbalha!$B$2:$AP$2,0))*AM37*1000","v":914251.02931823966},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$846,[64]Cascavel!$B$2:$B$111,0),MATCH($C851,[64]Cascavel!$B$2:$AP$2,0))*AN37*1000","v":703571.17663636361},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$846,[64]Caucaia!$B$2:$B$111,0),MATCH($C851,[64]Caucaia!$B$2:$AP$2,0))*AO37*1000","v":10067873.854271755},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$846,[64]Chorozinho!$B$2:$B$111,0),MATCH($C851,[64]Chorozinho!$B$2:$AP$2,0))*AP37*1000","v":94618.188000000009},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$846,[64]Eusébio!$B$2:$B$111,0),MATCH($C851,[64]Eusébio!$B$2:$AP$2,0))*AQ37*1000","v":1186115.3382260732},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$846,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C851,'[64]Farias Brito'!$B$2:$AP$2,0))*AR37*1000","v":107076.34980000001},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$846,[64]Fortaleza!$B$2:$B$111,0),MATCH($C851,[64]Fortaleza!$B$2:$AP$2,0))*AS37*1000","v":91789193.299092039},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$846,[64]Guaiúba!$B$2:$B$111,0),MATCH($C851,[64]Guaiúba!$B$2:$AP$2,0))*AT37*1000","v":322007.39964868029},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$846,[64]Horizonte!$B$2:$B$111,0),MATCH($C851,[64]Horizonte!$B$2:$AP$2,0))*AU37*1000","v":1963510.8258253667},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$846,[64]Itaitinga!$B$2:$B$111,0),MATCH($C851,[64]Itaitinga!$B$2:$AP$2,0))*AV37*1000","v":946907.58134630404},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$846,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C851,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW37*1000","v":6710483.5352138616},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$846,[64]Maracanaú!$B$2:$B$111,0),MATCH($C851,[64]Maracanaú!$B$2:$AP$2,0))*AX37*1000","v":7365400.2356881239},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$846,[64]Maranguape!$B$2:$B$111,0),MATCH($C851,[64]Maranguape!$B$2:$AP$2,0))*AY37*1000","v":2026355.1321840107},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$846,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C851,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ37*1000","v":215229.55617793201},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$846,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C851,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA37*1000","v":169219.60020000002},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$846,[64]Pacajus!$B$2:$B$111,0),MATCH($C851,[64]Pacajus!$B$2:$AP$2,0))*BB37*1000","v":845345.14775844989},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$846,[64]Pacatuba!$B$2:$B$111,0),MATCH($C851,[64]Pacatuba!$B$2:$AP$2,0))*BC37*1000","v":2326866.9609594154},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$846,[64]Paracuru!$B$2:$B$111,0),MATCH($C851,[64]Paracuru!$B$2:$AP$2,0))*BD37*1000","v":519379.34829874721},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$846,[64]Paraipaba!$B$2:$B$111,0),MATCH($C851,[64]Paraipaba!$B$2:$AP$2,0))*BE37*1000","v":516441.03863760334},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$846,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C851,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF37*1000","v":1074601.829164159},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$846,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C851,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG37*1000","v":175730.50069135343},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$846,[64]Trairi!$B$2:$B$111,0),MATCH($C851,[64]Trairi!$B$2:$AP$2,0))*BH37*1000","v":345913.76896363636},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$846,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C851,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI37*1000","v":200658.88996363629}]
[null,852,2027,"Pessoal",{"$f":"Lances!AA12","v":31290734.640192844},114211196.6172165,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$846,[64]Aquiraz!$B$2:$B$111,0),MATCH($C852,[64]Aquiraz!$B$2:$AP$2,0))*AL38*1000","v":1131503.4762673066},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$846,[64]Barbalha!$B$2:$B$111,0),MATCH($C852,[64]Barbalha!$B$2:$AP$2,0))*AM38*1000","v":1094874.9408156339},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$846,[64]Cascavel!$B$2:$B$111,0),MATCH($C852,[64]Cascavel!$B$2:$AP$2,0))*AN38*1000","v":948809.73714545439},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$846,[64]Caucaia!$B$2:$B$111,0),MATCH($C852,[64]Caucaia!$B$2:$AP$2,0))*AO38*1000","v":10956014.618204361},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$846,[64]Chorozinho!$B$2:$B$111,0),MATCH($C852,[64]Chorozinho!$B$2:$AP$2,0))*AP38*1000","v":232272.29339999997},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$846,[64]Eusébio!$B$2:$B$111,0),MATCH($C852,[64]Eusébio!$B$2:$AP$2,0))*AQ38*1000","v":1474267.1467080626},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$846,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C852,'[64]Farias Brito'!$B$2:$AP$2,0))*AR38*1000","v":150166.4724},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$846,[64]Fortaleza!$B$2:$B$111,0),MATCH($C852,[64]Fortaleza!$B$2:$AP$2,0))*AS38*1000","v":100203334.16802172},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$846,[64]Guaiúba!$B$2:$B$111,0),MATCH($C852,[64]Guaiúba!$B$2:$AP$2,0))*AT38*1000","v":385065.05395601166},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$846,[64]Horizonte!$B$2:$B$111,0),MATCH($C852,[64]Horizonte!$B$2:$AP$2,0))*AU38*1000","v":2158870.2770788856},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$846,[64]Itaitinga!$B$2:$B$111,0),MATCH($C852,[64]Itaitinga!$B$2:$AP$2,0))*AV38*1000","v":1230636.9637254034},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$846,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C852,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW38*1000","v":7696559.9791833097},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$846,[64]Maracanaú!$B$2:$B$111,0),MATCH($C852,[64]Maracanaú!$B$2:$AP$2,0))*AX38*1000","v":7983877.6000183932},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$846,[64]Maranguape!$B$2:$B$111,0),MATCH($C852,[64]Maranguape!$B$2:$AP$2,0))*AY38*1000","v":2414213.6819862952},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$846,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C852,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ38*1000","v":289868.57072394167},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$846,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C852,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA38*1000","v":240375.97080000001},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$846,[64]Pacajus!$B$2:$B$111,0),MATCH($C852,[64]Pacajus!$B$2:$AP$2,0))*BB38*1000","v":1150729.9316215287},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$846,[64]Pacatuba!$B$2:$B$111,0),MATCH($C852,[64]Pacatuba!$B$2:$AP$2,0))*BC38*1000","v":2489724.7149080709},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$846,[64]Paracuru!$B$2:$B$111,0),MATCH($C852,[64]Paracuru!$B$2:$AP$2,0))*BD38*1000","v":609247.24234178325},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$846,[64]Paraipaba!$B$2:$B$111,0),MATCH($C852,[64]Paraipaba!$B$2:$AP$2,0))*BE38*1000","v":548803.98200365994},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$846,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C852,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF38*1000","v":1255486.9045407076},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$846,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C852,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG38*1000","v":213204.32604973149},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$846,[64]Trairi!$B$2:$B$111,0),MATCH($C852,[64]Trairi!$B$2:$AP$2,0))*BH38*1000","v":425105.37605454546},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$846,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C852,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI38*1000","v":218917.8294545454}]
[null,853,2028,"Pessoal",{"$f":"Lances!AA13","v":35309207.032160699},117368500.94871375,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$846,[64]Aquiraz!$B$2:$B$111,0),MATCH($C853,[64]Aquiraz!$B$2:$AP$2,0))*AL39*1000","v":1284795.2732560886},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$846,[64]Barbalha!$B$2:$B$111,0),MATCH($C853,[64]Barbalha!$B$2:$AP$2,0))*AM39*1000","v":1247914.4283130281},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$846,[64]Cascavel!$B$2:$B$111,0),MATCH($C853,[64]Cascavel!$B$2:$AP$2,0))*AN39*1000","v":1196273.7222545452},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$846,[64]Caucaia!$B$2:$B$111,0),MATCH($C853,[64]Caucaia!$B$2:$AP$2,0))*AO39*1000","v":11850590.743936967},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$846,[64]Chorozinho!$B$2:$B$111,0),MATCH($C853,[64]Chorozinho!$B$2:$AP$2,0))*AP39*1000","v":311399.83979999996},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$846,[64]Eusébio!$B$2:$B$111,0),MATCH($C853,[64]Eusébio!$B$2:$AP$2,0))*AQ39*1000","v":1765448.4235900522},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$846,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C853,'[64]Farias Brito'!$B$2:$AP$2,0))*AR39*1000","v":193256.595},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$846,[64]Fortaleza!$B$2:$B$111,0),MATCH($C853,[64]Fortaleza!$B$2:$AP$2,0))*AS39*1000","v":102100272.41915144},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$846,[64]Guaiúba!$B$2:$B$111,0),MATCH($C853,[64]Guaiúba!$B$2:$AP$2,0))*AT39*1000","v":448372.65446334303},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$846,[64]Horizonte!$B$2:$B$111,0),MATCH($C853,[64]Horizonte!$B$2:$AP$2,0))*AU39*1000","v":2355714.3485324048},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$846,[64]Itaitinga!$B$2:$B$111,0),MATCH($C853,[64]Itaitinga!$B$2:$AP$2,0))*AV39*1000","v":1518383.5537045028},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$846,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C853,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW39*1000","v":8689375.9363527596},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$846,[64]Maracanaú!$B$2:$B$111,0),MATCH($C853,[64]Maracanaú!$B$2:$AP$2,0))*AX39*1000","v":8606251.7159486599},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$846,[64]Maranguape!$B$2:$B$111,0),MATCH($C853,[64]Maranguape!$B$2:$AP$2,0))*AY39*1000","v":2717939.738588579},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$846,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C853,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ39*1000","v":365248.38966995134},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$846,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C853,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA39*1000","v":313263.89639999997},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$846,[64]Pacajus!$B$2:$B$111,0),MATCH($C853,[64]Pacajus!$B$2:$AP$2,0))*BB39*1000","v":1460318.6298846072},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$846,[64]Pacatuba!$B$2:$B$111,0),MATCH($C853,[64]Pacatuba!$B$2:$AP$2,0))*BC39*1000","v":2598067.0946567249},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$846,[64]Paracuru!$B$2:$B$111,0),MATCH($C853,[64]Paracuru!$B$2:$AP$2,0))*BD39*1000","v":699729.46198481938},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$846,[64]Paraipaba!$B$2:$B$111,0),MATCH($C853,[64]Paraipaba!$B$2:$AP$2,0))*BE39*1000","v":581103.68596971652},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$846,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C853,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF39*1000","v":1380781.5359172563},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$846,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C853,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG39*1000","v":250741.39080810954},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$846,[64]Trairi!$B$2:$B$111,0),MATCH($C853,[64]Trairi!$B$2:$AP$2,0))*BH39*1000","v":505281.71094545443},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$846,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C853,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI39*1000","v":237182.79174545451}]
[null,854,2029,"Pessoal",{"$f":"Lances!AA14","v":39295484.546728559},120508263.87521099,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$846,[64]Aquiraz!$B$2:$B$111,0),MATCH($C854,[64]Aquiraz!$B$2:$AP$2,0))*AL40*1000","v":1378443.2818448709},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$846,[64]Barbalha!$B$2:$B$111,0),MATCH($C854,[64]Barbalha!$B$2:$AP$2,0))*AM40*1000","v":1401327.3294104226},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$846,[64]Cascavel!$B$2:$B$111,0),MATCH($C854,[64]Cascavel!$B$2:$AP$2,0))*AN40*1000","v":1445957.1091636361},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$846,[64]Caucaia!$B$2:$B$111,0),MATCH($C854,[64]Caucaia!$B$2:$AP$2,0))*AO40*1000","v":12750307.329469575},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$846,[64]Chorozinho!$B$2:$B$111,0),MATCH($C854,[64]Chorozinho!$B$2:$AP$2,0))*AP40*1000","v":391701.8322},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$846,[64]Eusébio!$B$2:$B$111,0),MATCH($C854,[64]Eusébio!$B$2:$AP$2,0))*AQ40*1000","v":2059288.7666720417},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$846,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C854,'[64]Farias Brito'!$B$2:$AP$2,0))*AR40*1000","v":236346.7176},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$846,[64]Fortaleza!$B$2:$B$111,0),MATCH($C854,[64]Fortaleza!$B$2:$AP$2,0))*AS40*1000","v":103972914.69508113},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$846,[64]Guaiúba!$B$2:$B$111,0),MATCH($C854,[64]Guaiúba!$B$2:$AP$2,0))*AT40*1000","v":511924.17837067443},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$846,[64]Horizonte!$B$2:$B$111,0),MATCH($C854,[64]Horizonte!$B$2:$AP$2,0))*AU40*1000","v":2553735.8773859236},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$846,[64]Itaitinga!$B$2:$B$111,0),MATCH($C854,[64]Itaitinga!$B$2:$AP$2,0))*AV40*1000","v":1809837.1770836019},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$846,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C854,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW40*1000","v":9688067.1349222064},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$846,[64]Maracanaú!$B$2:$B$111,0),MATCH($C854,[64]Maracanaú!$B$2:$AP$2,0))*AX40*1000","v":9231905.2464789301},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$846,[64]Maranguape!$B$2:$B$111,0),MATCH($C854,[64]Maranguape!$B$2:$AP$2,0))*AY40*1000","v":3022412.622390863},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$846,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C854,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ40*1000","v":441308.78501596116},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$846,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C854,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA40*1000","v":387696.67019999999},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$846,[64]Pacajus!$B$2:$B$111,0),MATCH($C854,[64]Pacajus!$B$2:$AP$2,0))*BB40*1000","v":1773798.0569476853},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$846,[64]Pacatuba!$B$2:$B$111,0),MATCH($C854,[64]Pacatuba!$B$2:$AP$2,0))*BC40*1000","v":2706532.9418053799},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$846,[64]Paracuru!$B$2:$B$111,0),MATCH($C854,[64]Paracuru!$B$2:$AP$2,0))*BD40*1000","v":790711.57402785553},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$846,[64]Paraipaba!$B$2:$B$111,0),MATCH($C854,[64]Paraipaba!$B$2:$AP$2,0))*BE40*1000","v":613343.16193577321},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$846,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C854,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF40*1000","v":1506259.8626938048},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$846,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C854,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG40*1000","v":288338.68356648757},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$846,[64]Trairi!$B$2:$B$111,0),MATCH($C854,[64]Trairi!$B$2:$AP$2,0))*BH40*1000","v":586388.5684363636},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$846,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C854,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI40*1000","v":255200.8192363636}]
[null,855,2030,"Pessoal",{"$f":"Lances!AA15","v":43305347.346096411},123627248.14170824,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$846,[64]Aquiraz!$B$2:$B$111,0),MATCH($C855,[64]Aquiraz!$B$2:$AP$2,0))*AL41*1000","v":1472401.4646336529},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$846,[64]Barbalha!$B$2:$B$111,0),MATCH($C855,[64]Barbalha!$B$2:$AP$2,0))*AM41*1000","v":1555047.3933078167},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$846,[64]Cascavel!$B$2:$B$111,0),MATCH($C855,[64]Cascavel!$B$2:$AP$2,0))*AN41*1000","v":1697625.008672727},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$846,[64]Caucaia!$B$2:$B$111,0),MATCH($C855,[64]Caucaia!$B$2:$AP$2,0))*AO41*1000","v":13653926.689402182},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$846,[64]Chorozinho!$B$2:$B$111,0),MATCH($C855,[64]Chorozinho!$B$2:$AP$2,0))*AP41*1000","v":473054.80320000002},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$846,[64]Eusébio!$B$2:$B$111,0),MATCH($C855,[64]Eusébio!$B$2:$AP$2,0))*AQ41*1000","v":2355478.0017540311},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$846,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C855,'[64]Farias Brito'!$B$2:$AP$2,0))*AR41*1000","v":279497.06819999998},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$846,[64]Fortaleza!$B$2:$B$111,0),MATCH($C855,[64]Fortaleza!$B$2:$AP$2,0))*AS41*1000","v":105819640.86261085},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$846,[64]Guaiúba!$B$2:$B$111,0),MATCH($C855,[64]Guaiúba!$B$2:$AP$2,0))*AT41*1000","v":575665.42047800578},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$846,[64]Horizonte!$B$2:$B$111,0),MATCH($C855,[64]Horizonte!$B$2:$AP$2,0))*AU41*1000","v":2752624.6894394429},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$846,[64]Itaitinga!$B$2:$B$111,0),MATCH($C855,[64]Itaitinga!$B$2:$AP$2,0))*AV41*1000","v":2104509.9870627015},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$846,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C855,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW41*1000","v":10691588.619091654},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$846,[64]Maracanaú!$B$2:$B$111,0),MATCH($C855,[64]Maracanaú!$B$2:$AP$2,0))*AX41*1000","v":9860281.0826091971},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$846,[64]Maranguape!$B$2:$B$111,0),MATCH($C855,[64]Maranguape!$B$2:$AP$2,0))*AY41*1000","v":3327379.3757931464},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$846,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C855,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ41*1000","v":517926.28936197079},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$846,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C855,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA41*1000","v":463430.3688},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$846,[64]Pacajus!$B$2:$B$111,0),MATCH($C855,[64]Pacajus!$B$2:$AP$2,0))*BB41*1000","v":2090743.6054107638},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$846,[64]Pacatuba!$B$2:$B$111,0),MATCH($C855,[64]Pacatuba!$B$2:$AP$2,0))*BC41*1000","v":2814941.5723540345},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$846,[64]Paracuru!$B$2:$B$111,0),MATCH($C855,[64]Paracuru!$B$2:$AP$2,0))*BD41*1000","v":882121.3048708915},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$846,[64]Paraipaba!$B$2:$B$111,0),MATCH($C855,[64]Paraipaba!$B$2:$AP$2,0))*BE41*1000","v":645398.94250182982},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$846,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C855,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF41*1000","v":1631985.1242703535},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$846,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C855,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG41*1000","v":325999.21572486567},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$846,[64]Trairi!$B$2:$B$111,0),MATCH($C855,[64]Trairi!$B$2:$AP$2,0))*BH41*1000","v":668176.00232727255},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$846,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C855,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI41*1000","v":273152.59592727269}]
[null,856,2031,"Pessoal",{"$f":"Lances!AA16","v":47333907.928064272},126723234.34640548,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$846,[64]Aquiraz!$B$2:$B$111,0),MATCH($C856,[64]Aquiraz!$B$2:$AP$2,0))*AL42*1000","v":1566606.5822224352},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$846,[64]Barbalha!$B$2:$B$111,0),MATCH($C856,[64]Barbalha!$B$2:$AP$2,0))*AM42*1000","v":1708957.1754052108},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$846,[64]Cascavel!$B$2:$B$111,0),MATCH($C856,[64]Cascavel!$B$2:$AP$2,0))*AN42*1000","v":1950777.5283818177},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$846,[64]Caucaia!$B$2:$B$111,0),MATCH($C856,[64]Caucaia!$B$2:$AP$2,0))*AO42*1000","v":14560397.845134789},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$846,[64]Chorozinho!$B$2:$B$111,0),MATCH($C856,[64]Chorozinho!$B$2:$AP$2,0))*AP42*1000","v":555335.28540000005},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$846,[64]Eusébio!$B$2:$B$111,0),MATCH($C856,[64]Eusébio!$B$2:$AP$2,0))*AQ42*1000","v":2653648.7380360202},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$846,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C856,'[64]Farias Brito'!$B$2:$AP$2,0))*AR42*1000","v":322710.65819999995},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$846,[64]Fortaleza!$B$2:$B$111,0),MATCH($C856,[64]Fortaleza!$B$2:$AP$2,0))*AS42*1000","v":107639764.32254055},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$846,[64]Guaiúba!$B$2:$B$111,0),MATCH($C856,[64]Guaiúba!$B$2:$AP$2,0))*AT42*1000","v":639527.11858533719},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$846,[64]Horizonte!$B$2:$B$111,0),MATCH($C856,[64]Horizonte!$B$2:$AP$2,0))*AU42*1000","v":2952194.0778929614},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$846,[64]Itaitinga!$B$2:$B$111,0),MATCH($C856,[64]Itaitinga!$B$2:$AP$2,0))*AV42*1000","v":2402022.5472418009},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$846,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C856,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW42*1000","v":11698946.626861103},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$846,[64]Maracanaú!$B$2:$B$111,0),MATCH($C856,[64]Maracanaú!$B$2:$AP$2,0))*AX42*1000","v":10490704.670739464},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$846,[64]Maranguape!$B$2:$B$111,0),MATCH($C856,[64]Maranguape!$B$2:$AP$2,0))*AY42*1000","v":3632478.6307954309},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$846,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C856,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ42*1000","v":595037.66330798063},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$846,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C856,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA42*1000","v":540275.27399999998},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$846,[64]Pacajus!$B$2:$B$111,0),MATCH($C856,[64]Pacajus!$B$2:$AP$2,0))*BB42*1000","v":2410534.9268738427},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$846,[64]Pacatuba!$B$2:$B$111,0),MATCH($C856,[64]Pacatuba!$B$2:$AP$2,0))*BC42*1000","v":2923103.2681026896},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$846,[64]Paracuru!$B$2:$B$111,0),MATCH($C856,[64]Paracuru!$B$2:$AP$2,0))*BD42*1000","v":973907.46071392752},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$846,[64]Paraipaba!$B$2:$B$111,0),MATCH($C856,[64]Paraipaba!$B$2:$AP$2,0))*BE42*1000","v":677207.7882678865},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$846,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C856,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF42*1000","v":1757776.6366469022},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$846,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C856,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG42*1000","v":363599.51988324372},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$846,[64]Trairi!$B$2:$B$111,0),MATCH($C856,[64]Trairi!$B$2:$AP$2,0))*BH42*1000","v":750580.77321818168},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$846,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C856,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI42*1000","v":291047.15601818182}]
[null,857,2032,"Pessoal",{"$f":"Lances!AA17","v":51377082.834232122},129794358.43270274,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$846,[64]Aquiraz!$B$2:$B$111,0),MATCH($C857,[64]Aquiraz!$B$2:$AP$2,0))*AL43*1000","v":1660998.4066112174},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$846,[64]Barbalha!$B$2:$B$111,0),MATCH($C857,[64]Barbalha!$B$2:$AP$2,0))*AM43*1000","v":1862866.9575026052},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$846,[64]Cascavel!$B$2:$B$111,0),MATCH($C857,[64]Cascavel!$B$2:$AP$2,0))*AN43*1000","v":2205288.1894909088},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$846,[64]Caucaia!$B$2:$B$111,0),MATCH($C857,[64]Caucaia!$B$2:$AP$2,0))*AO43*1000","v":15468672.829467395},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$846,[64]Chorozinho!$B$2:$B$111,0),MATCH($C857,[64]Chorozinho!$B$2:$AP$2,0))*AP43*1000","v":638359.5834},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$846,[64]Eusébio!$B$2:$B$111,0),MATCH($C857,[64]Eusébio!$B$2:$AP$2,0))*AQ43*1000","v":2953427.5619180095},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$846,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C857,'[64]Farias Brito'!$B$2:$AP$2,0))*AR43*1000","v":365864.02019999991},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$846,[64]Fortaleza!$B$2:$B$111,0),MATCH($C857,[64]Fortaleza!$B$2:$AP$2,0))*AS43*1000","v":109432553.30467027},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$846,[64]Guaiúba!$B$2:$B$111,0),MATCH($C857,[64]Guaiúba!$B$2:$AP$2,0))*AT43*1000","v":703455.0674926684},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$846,[64]Horizonte!$B$2:$B$111,0),MATCH($C857,[64]Horizonte!$B$2:$AP$2,0))*AU43*1000","v":3152139.8913464802},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$846,[64]Itaitinga!$B$2:$B$111,0),MATCH($C857,[64]Itaitinga!$B$2:$AP$2,0))*AV43*1000","v":2702073.7176209004},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$846,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C857,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW43*1000","v":12709340.125830548},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$846,[64]Maracanaú!$B$2:$B$111,0),MATCH($C857,[64]Maracanaú!$B$2:$AP$2,0))*AX43*1000","v":11122552.651069732},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$846,[64]Maranguape!$B$2:$B$111,0),MATCH($C857,[64]Maranguape!$B$2:$AP$2,0))*AY43*1000","v":3937391.1789977145},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$846,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C857,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ43*1000","v":672582.67885399028},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$846,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C857,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA43*1000","v":618171.15779999993},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$846,[64]Pacajus!$B$2:$B$111,0),MATCH($C857,[64]Pacajus!$B$2:$AP$2,0))*BB43*1000","v":2732798.6077369205},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$846,[64]Pacatuba!$B$2:$B$111,0),MATCH($C857,[64]Pacatuba!$B$2:$AP$2,0))*BC43*1000","v":3030957.8010513443},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$846,[64]Paracuru!$B$2:$B$111,0),MATCH($C857,[64]Paracuru!$B$2:$AP$2,0))*BD43*1000","v":1065877.3119569637},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$846,[64]Paraipaba!$B$2:$B$111,0),MATCH($C857,[64]Paraipaba!$B$2:$AP$2,0))*BE43*1000","v":708890.15523394314},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$846,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C857,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF43*1000","v":1883565.1376234507},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$846,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C857,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG43*1000","v":401257.0406416218},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$846,[64]Trairi!$B$2:$B$111,0),MATCH($C857,[64]Trairi!$B$2:$AP$2,0))*BH43*1000","v":833542.65310909087},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$846,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C857,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI43*1000","v":308815.23730909091}]
[null,858,2033,"Pessoal",{"$f":"Lances!AA18","v":55430746.446599998},{"$f":"SUMIFS($K858:$AH858,$K$18:$AH$18,F$4)","v":132837154.27920002},0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$846,[64]Aquiraz!$B$2:$B$111,0),MATCH($C858,[64]Aquiraz!$B$2:$AP$2,0))*AL44*1000","v":1755393.2423999999},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$846,[64]Barbalha!$B$2:$B$111,0),MATCH($C858,[64]Barbalha!$B$2:$AP$2,0))*AM44*1000","v":2016776.7395999997},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$846,[64]Cascavel!$B$2:$B$111,0),MATCH($C858,[64]Cascavel!$B$2:$AP$2,0))*AN44*1000","v":2460916.0799999996},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$846,[64]Caucaia!$B$2:$B$111,0),MATCH($C858,[64]Caucaia!$B$2:$AP$2,0))*AO44*1000","v":16377399.523799999},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$846,[64]Chorozinho!$B$2:$B$111,0),MATCH($C858,[64]Chorozinho!$B$2:$AP$2,0))*AP44*1000","v":722001.2183999999},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$846,[64]Eusébio!$B$2:$B$111,0),MATCH($C858,[64]Eusébio!$B$2:$AP$2,0))*AQ44*1000","v":3254386.8545999993},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$846,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C858,'[64]Farias Brito'!$B$2:$AP$2,0))*AR44*1000","v":409074.59879999992},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$846,[64]Fortaleza!$B$2:$B$111,0),MATCH($C858,[64]Fortaleza!$B$2:$AP$2,0))*AS44*1000","v":111196294.3224},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$846,[64]Guaiúba!$B$2:$B$111,0),MATCH($C858,[64]Guaiúba!$B$2:$AP$2,0))*AT44*1000","v":767440.23299999989},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$846,[64]Horizonte!$B$2:$B$111,0),MATCH($C858,[64]Horizonte!$B$2:$AP$2,0))*AU44*1000","v":3352209.172199999},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$846,[64]Itaitinga!$B$2:$B$111,0),MATCH($C858,[64]Itaitinga!$B$2:$AP$2,0))*AV44*1000","v":3004106.3891999996},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$846,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C858,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW44*1000","v":13721724.160199998},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$846,[64]Maracanaú!$B$2:$B$111,0),MATCH($C858,[64]Maracanaú!$B$2:$AP$2,0))*AX44*1000","v":11755334.1654},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$846,[64]Maranguape!$B$2:$B$111,0),MATCH($C858,[64]Maranguape!$B$2:$AP$2,0))*AY44*1000","v":4242059.8037999989},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$846,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C858,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ44*1000","v":750377.64060000004},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$846,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C858,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA44*1000","v":696934.32480000006},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$846,[64]Pacajus!$B$2:$B$111,0),MATCH($C858,[64]Pacajus!$B$2:$AP$2,0))*BB44*1000","v":3057046.8011999992},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$846,[64]Pacatuba!$B$2:$B$111,0),MATCH($C858,[64]Pacatuba!$B$2:$AP$2,0))*BC44*1000","v":3138381.7037999998},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$846,[64]Paracuru!$B$2:$B$111,0),MATCH($C858,[64]Paracuru!$B$2:$AP$2,0))*BD44*1000","v":1158033.8699999999},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$846,[64]Paraipaba!$B$2:$B$111,0),MATCH($C858,[64]Paraipaba!$B$2:$AP$2,0))*BE44*1000","v":740391.83819999988},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$846,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C858,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF44*1000","v":2009236.1939999997},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$846,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C858,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG44*1000","v":438920.58419999992},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$846,[64]Trairi!$B$2:$B$111,0),MATCH($C858,[64]Trairi!$B$2:$AP$2,0))*BH44*1000","v":916877.94659999979},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$846,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C858,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI44*1000","v":326583.31859999994}]
[null,859,2034,"Pessoal",{"$f":"Lances!AA19","v":58661014.998599999},134891561.47319999,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$846,[64]Aquiraz!$B$2:$B$111,0),MATCH($C859,[64]Aquiraz!$B$2:$AP$2,0))*AL45*1000","v":1826218.3589999999},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$846,[64]Barbalha!$B$2:$B$111,0),MATCH($C859,[64]Barbalha!$B$2:$AP$2,0))*AM45*1000","v":2107778.2361999997},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$846,[64]Cascavel!$B$2:$B$111,0),MATCH($C859,[64]Cascavel!$B$2:$AP$2,0))*AN45*1000","v":2712286.672199999},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$846,[64]Caucaia!$B$2:$B$111,0),MATCH($C859,[64]Caucaia!$B$2:$AP$2,0))*AO45*1000","v":17226629.380799998},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$846,[64]Chorozinho!$B$2:$B$111,0),MATCH($C859,[64]Chorozinho!$B$2:$AP$2,0))*AP45*1000","v":806079.50640000007},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$846,[64]Eusébio!$B$2:$B$111,0),MATCH($C859,[64]Eusébio!$B$2:$AP$2,0))*AQ45*1000","v":3535513.090199999},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$846,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C859,'[64]Farias Brito'!$B$2:$AP$2,0))*AR45*1000","v":449460.48419999989},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$846,[64]Fortaleza!$B$2:$B$111,0),MATCH($C859,[64]Fortaleza!$B$2:$AP$2,0))*AS45*1000","v":112162432.75019999},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$846,[64]Guaiúba!$B$2:$B$111,0),MATCH($C859,[64]Guaiúba!$B$2:$AP$2,0))*AT45*1000","v":810593.59499999997},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$846,[64]Horizonte!$B$2:$B$111,0),MATCH($C859,[64]Horizonte!$B$2:$AP$2,0))*AU45*1000","v":3528526.6421999997},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$846,[64]Itaitinga!$B$2:$B$111,0),MATCH($C859,[64]Itaitinga!$B$2:$AP$2,0))*AV45*1000","v":3281459.3405999998},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$846,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C859,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW45*1000","v":14236447.705199998},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$846,[64]Maracanaú!$B$2:$B$111,0),MATCH($C859,[64]Maracanaú!$B$2:$AP$2,0))*AX45*1000","v":12382735.264199998},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$846,[64]Maranguape!$B$2:$B$111,0),MATCH($C859,[64]Maranguape!$B$2:$AP$2,0))*AY45*1000","v":4426532.1449999996},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$846,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C859,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ45*1000","v":820997.98199999996},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$846,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C859,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA45*1000","v":776378.06819999998},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$846,[64]Pacajus!$B$2:$B$111,0),MATCH($C859,[64]Pacajus!$B$2:$AP$2,0))*BB45*1000","v":3382061.180399999},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$846,[64]Pacatuba!$B$2:$B$111,0),MATCH($C859,[64]Pacatuba!$B$2:$AP$2,0))*BC45*1000","v":3242287.0493999994},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$846,[64]Paracuru!$B$2:$B$111,0),MATCH($C859,[64]Paracuru!$B$2:$AP$2,0))*BD45*1000","v":1231250.0381999998},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$846,[64]Paraipaba!$B$2:$B$111,0),MATCH($C859,[64]Paraipaba!$B$2:$AP$2,0))*BE45*1000","v":748850.86079999991},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$846,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C859,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF45*1000","v":2075667.6779999998},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$846,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C859,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG45*1000","v":459723.33539999987},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$846,[64]Trairi!$B$2:$B$111,0),MATCH($C859,[64]Trairi!$B$2:$AP$2,0))*BH45*1000","v":987007.42979999993},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$846,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C859,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI45*1000","v":335659.67819999997}]
[null,860,2035,"Pessoal",{"$f":"Lances!AA20","v":60429682.492199987},136623905.45999998,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$846,[64]Aquiraz!$B$2:$B$111,0),MATCH($C860,[64]Aquiraz!$B$2:$AP$2,0))*AL46*1000","v":1867968.4085999997},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$846,[64]Barbalha!$B$2:$B$111,0),MATCH($C860,[64]Barbalha!$B$2:$AP$2,0))*AM46*1000","v":2165702.5151999993},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$846,[64]Cascavel!$B$2:$B$111,0),MATCH($C860,[64]Cascavel!$B$2:$AP$2,0))*AN46*1000","v":2855987.6687999987},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$846,[64]Caucaia!$B$2:$B$111,0),MATCH($C860,[64]Caucaia!$B$2:$AP$2,0))*AO46*1000","v":17760523.498199996},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$846,[64]Chorozinho!$B$2:$B$111,0),MATCH($C860,[64]Chorozinho!$B$2:$AP$2,0))*AP46*1000","v":854328.15720000002},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$846,[64]Eusébio!$B$2:$B$111,0),MATCH($C860,[64]Eusébio!$B$2:$AP$2,0))*AQ46*1000","v":3700116.2141999989},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$846,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C860,'[64]Farias Brito'!$B$2:$AP$2,0))*AR46*1000","v":470365.62299999991},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$846,[64]Fortaleza!$B$2:$B$111,0),MATCH($C860,[64]Fortaleza!$B$2:$AP$2,0))*AS46*1000","v":113210571.59999999},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$846,[64]Guaiúba!$B$2:$B$111,0),MATCH($C860,[64]Guaiúba!$B$2:$AP$2,0))*AT46*1000","v":837000.5615999999},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$846,[64]Horizonte!$B$2:$B$111,0),MATCH($C860,[64]Horizonte!$B$2:$AP$2,0))*AU46*1000","v":3639725.5985999992},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$846,[64]Itaitinga!$B$2:$B$111,0),MATCH($C860,[64]Itaitinga!$B$2:$AP$2,0))*AV46*1000","v":3445677.0053999997},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$846,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C860,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW46*1000","v":14366407.683599997},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$846,[64]Maracanaú!$B$2:$B$111,0),MATCH($C860,[64]Maracanaú!$B$2:$AP$2,0))*AX46*1000","v":12770425.911599999},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$846,[64]Maranguape!$B$2:$B$111,0),MATCH($C860,[64]Maranguape!$B$2:$AP$2,0))*AY46*1000","v":4547018.2589999996},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$846,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C860,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ46*1000","v":861871.71420000005},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$846,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C860,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA46*1000","v":823012.60859999992},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$846,[64]Pacajus!$B$2:$B$111,0),MATCH($C860,[64]Pacajus!$B$2:$AP$2,0))*BB46*1000","v":3569240.7701999987},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$846,[64]Pacatuba!$B$2:$B$111,0),MATCH($C860,[64]Pacatuba!$B$2:$AP$2,0))*BC46*1000","v":3313232.6219999995},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$846,[64]Paracuru!$B$2:$B$111,0),MATCH($C860,[64]Paracuru!$B$2:$AP$2,0))*BD46*1000","v":1275616.9943999997},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$846,[64]Paraipaba!$B$2:$B$111,0),MATCH($C860,[64]Paraipaba!$B$2:$AP$2,0))*BE46*1000","v":756282.99599999981},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$846,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C860,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF46*1000","v":2119080.0203999993},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$846,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C860,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG46*1000","v":472518.77399999986},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$846,[64]Trairi!$B$2:$B$111,0),MATCH($C860,[64]Trairi!$B$2:$AP$2,0))*BH46*1000","v":1029311.5769999997},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$846,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C860,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI46*1000","v":341601.17039999994}]
[null,861,2036,"Pessoal",{"$f":"Lances!AA21","v":61093286.641799986},138016485.2304,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$846,[64]Aquiraz!$B$2:$B$111,0),MATCH($C861,[64]Aquiraz!$B$2:$AP$2,0))*AL47*1000","v":1890328.0535999998},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$846,[64]Barbalha!$B$2:$B$111,0),MATCH($C861,[64]Barbalha!$B$2:$AP$2,0))*AM47*1000","v":2188739.7251999993},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$846,[64]Cascavel!$B$2:$B$111,0),MATCH($C861,[64]Cascavel!$B$2:$AP$2,0))*AN47*1000","v":2885875.8137999987},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$846,[64]Caucaia!$B$2:$B$111,0),MATCH($C861,[64]Caucaia!$B$2:$AP$2,0))*AO47*1000","v":17960691.256200001},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$846,[64]Chorozinho!$B$2:$B$111,0),MATCH($C861,[64]Chorozinho!$B$2:$AP$2,0))*AP47*1000","v":864581.97420000006},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$846,[64]Eusébio!$B$2:$B$111,0),MATCH($C861,[64]Eusébio!$B$2:$AP$2,0))*AQ47*1000","v":3741188.6987999994},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$846,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C861,'[64]Farias Brito'!$B$2:$AP$2,0))*AR47*1000","v":474129.87299999991},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$846,[64]Fortaleza!$B$2:$B$111,0),MATCH($C861,[64]Fortaleza!$B$2:$AP$2,0))*AS47*1000","v":114346474.69139999},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$846,[64]Guaiúba!$B$2:$B$111,0),MATCH($C861,[64]Guaiúba!$B$2:$AP$2,0))*AT47*1000","v":845709.53039999981},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$846,[64]Horizonte!$B$2:$B$111,0),MATCH($C861,[64]Horizonte!$B$2:$AP$2,0))*AU47*1000","v":3681972.5291999993},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$846,[64]Itaitinga!$B$2:$B$111,0),MATCH($C861,[64]Itaitinga!$B$2:$AP$2,0))*AV47*1000","v":3489468.7841999996},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$846,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C861,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW47*1000","v":14516971.660799997},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$846,[64]Maracanaú!$B$2:$B$111,0),MATCH($C861,[64]Maracanaú!$B$2:$AP$2,0))*AX47*1000","v":12904680.146399997},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$846,[64]Maranguape!$B$2:$B$111,0),MATCH($C861,[64]Maranguape!$B$2:$AP$2,0))*AY47*1000","v":4599886.3973999992},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$846,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C861,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ47*1000","v":871258.24800000002},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$846,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C861,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA47*1000","v":834624.56700000004},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$846,[64]Pacajus!$B$2:$B$111,0),MATCH($C861,[64]Pacajus!$B$2:$AP$2,0))*BB47*1000","v":3610253.0267999982},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$846,[64]Pacatuba!$B$2:$B$111,0),MATCH($C861,[64]Pacatuba!$B$2:$AP$2,0))*BC47*1000","v":3349300.1597999996},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$846,[64]Paracuru!$B$2:$B$111,0),MATCH($C861,[64]Paracuru!$B$2:$AP$2,0))*BD47*1000","v":1289451.3659999999},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$846,[64]Paraipaba!$B$2:$B$111,0),MATCH($C861,[64]Paraipaba!$B$2:$AP$2,0))*BE47*1000","v":762643.07279999985},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$846,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C861,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF47*1000","v":2138407.1855999995},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$846,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C861,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG47*1000","v":476840.13299999986},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$846,[64]Trairi!$B$2:$B$111,0),MATCH($C861,[64]Trairi!$B$2:$AP$2,0))*BH47*1000","v":1041977.5253999999},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$846,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C861,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI47*1000","v":344317.45319999993}]
[null,862,2037,"Pessoal",{"$f":"Lances!AA22","v":61734356.485199995},139368465.30600002,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$846,[64]Aquiraz!$B$2:$B$111,0),MATCH($C862,[64]Aquiraz!$B$2:$AP$2,0))*AL48*1000","v":1911760.1873999999},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$846,[64]Barbalha!$B$2:$B$111,0),MATCH($C862,[64]Barbalha!$B$2:$AP$2,0))*AM48*1000","v":2210912.6634},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$846,[64]Cascavel!$B$2:$B$111,0),MATCH($C862,[64]Cascavel!$B$2:$AP$2,0))*AN48*1000","v":2914842.4703999986},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$846,[64]Caucaia!$B$2:$B$111,0),MATCH($C862,[64]Caucaia!$B$2:$AP$2,0))*AO48*1000","v":18153273.297599997},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$846,[64]Chorozinho!$B$2:$B$111,0),MATCH($C862,[64]Chorozinho!$B$2:$AP$2,0))*AP48*1000","v":874402.1496},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$846,[64]Eusébio!$B$2:$B$111,0),MATCH($C862,[64]Eusébio!$B$2:$AP$2,0))*AQ48*1000","v":3780716.3351999987},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$846,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C862,'[64]Farias Brito'!$B$2:$AP$2,0))*AR48*1000","v":477957.36239999993},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$846,[64]Fortaleza!$B$2:$B$111,0),MATCH($C862,[64]Fortaleza!$B$2:$AP$2,0))*AS48*1000","v":115451516.95560001},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$846,[64]Guaiúba!$B$2:$B$111,0),MATCH($C862,[64]Guaiúba!$B$2:$AP$2,0))*AT48*1000","v":854168.55299999996},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$846,[64]Horizonte!$B$2:$B$111,0),MATCH($C862,[64]Horizonte!$B$2:$AP$2,0))*AU48*1000","v":3722430.6881999988},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$846,[64]Itaitinga!$B$2:$B$111,0),MATCH($C862,[64]Itaitinga!$B$2:$AP$2,0))*AV48*1000","v":3531468.78},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$846,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C862,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW48*1000","v":14662843.876799999},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$846,[64]Maracanaú!$B$2:$B$111,0),MATCH($C862,[64]Maracanaú!$B$2:$AP$2,0))*AX48*1000","v":13035290.587199999},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$846,[64]Maranguape!$B$2:$B$111,0),MATCH($C862,[64]Maranguape!$B$2:$AP$2,0))*AY48*1000","v":4650718.8293999992},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$846,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C862,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ48*1000","v":880337.61900000006},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$846,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C862,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA48*1000","v":845682.42780000006},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$846,[64]Pacajus!$B$2:$B$111,0),MATCH($C862,[64]Pacajus!$B$2:$AP$2,0))*BB48*1000","v":3649596.9677999988},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$846,[64]Pacatuba!$B$2:$B$111,0),MATCH($C862,[64]Pacatuba!$B$2:$AP$2,0))*BC48*1000","v":3384193.2515999996},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$846,[64]Paracuru!$B$2:$B$111,0),MATCH($C862,[64]Paracuru!$B$2:$AP$2,0))*BD48*1000","v":1302731.6399999999},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$846,[64]Paraipaba!$B$2:$B$111,0),MATCH($C862,[64]Paraipaba!$B$2:$AP$2,0))*BE48*1000","v":768759.2261999998},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$846,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C862,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF48*1000","v":2157062.8085999996},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$846,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C862,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG48*1000","v":481101.26399999991},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$846,[64]Trairi!$B$2:$B$111,0),MATCH($C862,[64]Trairi!$B$2:$AP$2,0))*BH48*1000","v":1054020.1139999998},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$846,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C862,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI48*1000","v":347033.73599999992}]
[null,863,2038,"Pessoal",{"$f":"Lances!AA23","v":62352292.75379999},140678598.96719995,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$846,[64]Aquiraz!$B$2:$B$111,0),MATCH($C863,[64]Aquiraz!$B$2:$AP$2,0))*AL49*1000","v":1932207.5933999997},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$846,[64]Barbalha!$B$2:$B$111,0),MATCH($C863,[64]Barbalha!$B$2:$AP$2,0))*AM49*1000","v":2232281.5577999996},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$846,[64]Cascavel!$B$2:$B$111,0),MATCH($C863,[64]Cascavel!$B$2:$AP$2,0))*AN49*1000","v":2942878.6043999987},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$846,[64]Caucaia!$B$2:$B$111,0),MATCH($C863,[64]Caucaia!$B$2:$AP$2,0))*AO49*1000","v":18337953.4254},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$846,[64]Chorozinho!$B$2:$B$111,0),MATCH($C863,[64]Chorozinho!$B$2:$AP$2,0))*AP49*1000","v":883731.46679999994},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$846,[64]Eusébio!$B$2:$B$111,0),MATCH($C863,[64]Eusébio!$B$2:$AP$2,0))*AQ49*1000","v":3818702.1347999987},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$846,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C863,'[64]Farias Brito'!$B$2:$AP$2,0))*AR49*1000","v":481784.85179999995},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$846,[64]Fortaleza!$B$2:$B$111,0),MATCH($C863,[64]Fortaleza!$B$2:$AP$2,0))*AS49*1000","v":116525023.83899999},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$846,[64]Guaiúba!$B$2:$B$111,0),MATCH($C863,[64]Guaiúba!$B$2:$AP$2,0))*AT49*1000","v":862323.42419999989},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$846,[64]Horizonte!$B$2:$B$111,0),MATCH($C863,[64]Horizonte!$B$2:$AP$2,0))*AU49*1000","v":3761157.2921999996},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$846,[64]Itaitinga!$B$2:$B$111,0),MATCH($C863,[64]Itaitinga!$B$2:$AP$2,0))*AV49*1000","v":3571860.6881999997},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$846,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C863,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW49*1000","v":14803903.875599997},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$846,[64]Maracanaú!$B$2:$B$111,0),MATCH($C863,[64]Maracanaú!$B$2:$AP$2,0))*AX49*1000","v":13162200.017399998},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$846,[64]Maranguape!$B$2:$B$111,0),MATCH($C863,[64]Maranguape!$B$2:$AP$2,0))*AY49*1000","v":4699331.8595999992},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$846,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C863,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ49*1000","v":889046.5878000001},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$846,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C863,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA49*1000","v":856122.95160000015},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$846,[64]Pacajus!$B$2:$B$111,0),MATCH($C863,[64]Pacajus!$B$2:$AP$2,0))*BB49*1000","v":3687275.6045999983},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$846,[64]Pacatuba!$B$2:$B$111,0),MATCH($C863,[64]Pacatuba!$B$2:$AP$2,0))*BC49*1000","v":3417794.4528000001},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$846,[64]Paracuru!$B$2:$B$111,0),MATCH($C863,[64]Paracuru!$B$2:$AP$2,0))*BD49*1000","v":1315515.0329999996},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$846,[64]Paraipaba!$B$2:$B$111,0),MATCH($C863,[64]Paraipaba!$B$2:$AP$2,0))*BE49*1000","v":774625.43339999986},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$846,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C863,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF49*1000","v":2174670.4643999995},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$846,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C863,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG49*1000","v":485238.92759999988},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$846,[64]Trairi!$B$2:$B$111,0),MATCH($C863,[64]Trairi!$B$2:$AP$2,0))*BH49*1000","v":1065571.8444000001},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$846,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C863,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI49*1000","v":349689.7907999999}]
[null,864,2039,"Pessoal",{"$f":"Lances!AA24","v":62946700.954199985},141946446.54960001,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$846,[64]Aquiraz!$B$2:$B$111,0),MATCH($C864,[64]Aquiraz!$B$2:$AP$2,0))*AL50*1000","v":1951724.4767999998},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$846,[64]Barbalha!$B$2:$B$111,0),MATCH($C864,[64]Barbalha!$B$2:$AP$2,0))*AM50*1000","v":2252969.8757999996},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$846,[64]Cascavel!$B$2:$B$111,0),MATCH($C864,[64]Cascavel!$B$2:$AP$2,0))*AN50*1000","v":2969872.7939999984},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$846,[64]Caucaia!$B$2:$B$111,0),MATCH($C864,[64]Caucaia!$B$2:$AP$2,0))*AO50*1000","v":18514671.411600001},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$846,[64]Chorozinho!$B$2:$B$111,0),MATCH($C864,[64]Chorozinho!$B$2:$AP$2,0))*AP50*1000","v":892624.13099999994},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$846,[64]Eusébio!$B$2:$B$111,0),MATCH($C864,[64]Eusébio!$B$2:$AP$2,0))*AQ50*1000","v":3855082.8581999992},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$846,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C864,'[64]Farias Brito'!$B$2:$AP$2,0))*AR50*1000","v":485491.8851999999},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$846,[64]Fortaleza!$B$2:$B$111,0),MATCH($C864,[64]Fortaleza!$B$2:$AP$2,0))*AS50*1000","v":117566311.7538},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$846,[64]Guaiúba!$B$2:$B$111,0),MATCH($C864,[64]Guaiúba!$B$2:$AP$2,0))*AT50*1000","v":870225.3378000001},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$846,[64]Horizonte!$B$2:$B$111,0),MATCH($C864,[64]Horizonte!$B$2:$AP$2,0))*AU50*1000","v":3798098.135999999},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$846,[64]Itaitinga!$B$2:$B$111,0),MATCH($C864,[64]Itaitinga!$B$2:$AP$2,0))*AV50*1000","v":3610710.7595999995},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$846,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C864,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW50*1000","v":14939964.950399997},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$846,[64]Maracanaú!$B$2:$B$111,0),MATCH($C864,[64]Maracanaú!$B$2:$AP$2,0))*AX50*1000","v":13285161.502199998},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$846,[64]Maranguape!$B$2:$B$111,0),MATCH($C864,[64]Maranguape!$B$2:$AP$2,0))*AY50*1000","v":4745659.2371999994},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$846,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C864,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ50*1000","v":897445.3824},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$846,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C864,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA50*1000","v":865946.13840000005},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$846,[64]Pacajus!$B$2:$B$111,0),MATCH($C864,[64]Pacajus!$B$2:$AP$2,0))*BB50*1000","v":3723285.9257999985},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$846,[64]Pacatuba!$B$2:$B$111,0),MATCH($C864,[64]Pacatuba!$B$2:$AP$2,0))*BC50*1000","v":3450034.5011999998},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$846,[64]Paracuru!$B$2:$B$111,0),MATCH($C864,[64]Paracuru!$B$2:$AP$2,0))*BD50*1000","v":1327867.7957999997},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$846,[64]Paraipaba!$B$2:$B$111,0),MATCH($C864,[64]Paraipaba!$B$2:$AP$2,0))*BE50*1000","v":780428.40119999985},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$846,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C864,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF50*1000","v":2191468.0535999998},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$846,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C864,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG50*1000","v":489253.12379999988},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$846,[64]Trairi!$B$2:$B$111,0),MATCH($C864,[64]Trairi!$B$2:$AP$2,0))*BH50*1000","v":1076446.0098000001},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$846,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C864,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI50*1000","v":352403.06219999993}]
[null,865,2040,"Pessoal",{"$f":"Lances!AA25","v":63517475.687399991},143171402.76179999,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$846,[64]Aquiraz!$B$2:$B$111,0),MATCH($C865,[64]Aquiraz!$B$2:$AP$2,0))*AL51*1000","v":1970319.8717999998},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$846,[64]Barbalha!$B$2:$B$111,0),MATCH($C865,[64]Barbalha!$B$2:$AP$2,0))*AM51*1000","v":2272920.4007999995},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$846,[64]Cascavel!$B$2:$B$111,0),MATCH($C865,[64]Cascavel!$B$2:$AP$2,0))*AN51*1000","v":2995870.2101999982},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$846,[64]Caucaia!$B$2:$B$111,0),MATCH($C865,[64]Caucaia!$B$2:$AP$2,0))*AO51*1000","v":18683303.788799997},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$846,[64]Chorozinho!$B$2:$B$111,0),MATCH($C865,[64]Chorozinho!$B$2:$AP$2,0))*AP51*1000","v":901089.1764},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$846,[64]Eusébio!$B$2:$B$111,0),MATCH($C865,[64]Eusébio!$B$2:$AP$2,0))*AQ51*1000","v":3889918.7333999993},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$846,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C865,'[64]Farias Brito'!$B$2:$AP$2,0))*AR51*1000","v":489192.89579999994},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$846,[64]Fortaleza!$B$2:$B$111,0),MATCH($C865,[64]Fortaleza!$B$2:$AP$2,0))*AS51*1000","v":118575127.74240001},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$846,[64]Guaiúba!$B$2:$B$111,0),MATCH($C865,[64]Guaiúba!$B$2:$AP$2,0))*AT51*1000","v":877886.33939999994},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$846,[64]Horizonte!$B$2:$B$111,0),MATCH($C865,[64]Horizonte!$B$2:$AP$2,0))*AU51*1000","v":3833183.9573999993},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$846,[64]Itaitinga!$B$2:$B$111,0),MATCH($C865,[64]Itaitinga!$B$2:$AP$2,0))*AV51*1000","v":3647835.2987999995},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$846,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C865,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW51*1000","v":15071024.089799996},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$846,[64]Maracanaú!$B$2:$B$111,0),MATCH($C865,[64]Maracanaú!$B$2:$AP$2,0))*AX51*1000","v":13404169.0188},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$846,[64]Maranguape!$B$2:$B$111,0),MATCH($C865,[64]Maranguape!$B$2:$AP$2,0))*AY51*1000","v":4789764.2015999993},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$846,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C865,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ51*1000","v":905476.78620000009},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$846,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C865,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA51*1000","v":875151.98820000002},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$846,[64]Pacajus!$B$2:$B$111,0),MATCH($C865,[64]Pacajus!$B$2:$AP$2,0))*BB51*1000","v":3757570.7147999988},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$846,[64]Pacatuba!$B$2:$B$111,0),MATCH($C865,[64]Pacatuba!$B$2:$AP$2,0))*BC51*1000","v":3480979.6475999998},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$846,[64]Paracuru!$B$2:$B$111,0),MATCH($C865,[64]Paracuru!$B$2:$AP$2,0))*BD51*1000","v":1339726.6889999995},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$846,[64]Paraipaba!$B$2:$B$111,0),MATCH($C865,[64]Paraipaba!$B$2:$AP$2,0))*BE51*1000","v":785990.45699999994},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$846,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C865,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF51*1000","v":2207410.4051999995},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$846,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C865,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG51*1000","v":493204.08059999987},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$846,[64]Trairi!$B$2:$B$111,0),MATCH($C865,[64]Trairi!$B$2:$AP$2,0))*BH51*1000","v":1086639.5988},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$846,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C865,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI51*1000","v":355122.35639999993}]
[null,866,2041,"Pessoal",{"$f":"Lances!AA26","v":64064472.406199992},144353681.41319999,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$846,[64]Aquiraz!$B$2:$B$111,0),MATCH($C866,[64]Aquiraz!$B$2:$AP$2,0))*AL52*1000","v":1987924.5162},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$846,[64]Barbalha!$B$2:$B$111,0),MATCH($C866,[64]Barbalha!$B$2:$AP$2,0))*AM52*1000","v":2292066.8819999998},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$846,[64]Cascavel!$B$2:$B$111,0),MATCH($C866,[64]Cascavel!$B$2:$AP$2,0))*AN52*1000","v":3021009.3773999983},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$846,[64]Caucaia!$B$2:$B$111,0),MATCH($C866,[64]Caucaia!$B$2:$AP$2,0))*AO52*1000","v":18843787.317599997},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$846,[64]Chorozinho!$B$2:$B$111,0),MATCH($C866,[64]Chorozinho!$B$2:$AP$2,0))*AP52*1000","v":908997.11280000012},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$846,[64]Eusébio!$B$2:$B$111,0),MATCH($C866,[64]Eusébio!$B$2:$AP$2,0))*AQ52*1000","v":3923212.7717999988},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$846,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C866,'[64]Farias Brito'!$B$2:$AP$2,0))*AR52*1000","v":493020.3851999999},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$846,[64]Fortaleza!$B$2:$B$111,0),MATCH($C866,[64]Fortaleza!$B$2:$AP$2,0))*AS52*1000","v":119551532.0328},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$846,[64]Guaiúba!$B$2:$B$111,0),MATCH($C866,[64]Guaiúba!$B$2:$AP$2,0))*AT52*1000","v":885173.92740000004},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$846,[64]Horizonte!$B$2:$B$111,0),MATCH($C866,[64]Horizonte!$B$2:$AP$2,0))*AU52*1000","v":3866481.0071999999},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$846,[64]Itaitinga!$B$2:$B$111,0),MATCH($C866,[64]Itaitinga!$B$2:$AP$2,0))*AV52*1000","v":3683168.0549999992},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$846,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C866,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW52*1000","v":15197084.305199996},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$846,[64]Maracanaú!$B$2:$B$111,0),MATCH($C866,[64]Maracanaú!$B$2:$AP$2,0))*AX52*1000","v":13519288.817999998},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$846,[64]Maranguape!$B$2:$B$111,0),MATCH($C866,[64]Maranguape!$B$2:$AP$2,0))*AY52*1000","v":4831586.5247999998},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$846,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C866,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ52*1000","v":913134.77639999997},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$846,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C866,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA52*1000","v":883800.72900000005},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$846,[64]Pacajus!$B$2:$B$111,0),MATCH($C866,[64]Pacajus!$B$2:$AP$2,0))*BB52*1000","v":3790123.9487999994},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$846,[64]Pacatuba!$B$2:$B$111,0),MATCH($C866,[64]Pacatuba!$B$2:$AP$2,0))*BC52*1000","v":3510626.8806000003},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$846,[64]Paracuru!$B$2:$B$111,0),MATCH($C866,[64]Paracuru!$B$2:$AP$2,0))*BD52*1000","v":1351091.7125999995},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$846,[64]Paraipaba!$B$2:$B$111,0),MATCH($C866,[64]Paraipaba!$B$2:$AP$2,0))*BE52*1000","v":791239.32719999983},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$846,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C866,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF52*1000","v":2222539.6787999994},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$846,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C866,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG52*1000","v":497155.03739999991},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$846,[64]Trairi!$B$2:$B$111,0),MATCH($C866,[64]Trairi!$B$2:$AP$2,0))*BH52*1000","v":1096336.3067999999},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$846,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C866,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI52*1000","v":357772.38839999988}]
[null,867,2042,"Pessoal",{"$f":"Lances!AA27","v":64346989.908599988},144952495.29179993,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$846,[64]Aquiraz!$B$2:$B$111,0),MATCH($C867,[64]Aquiraz!$B$2:$AP$2,0))*AL53*1000","v":1997256.8447999998},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$846,[64]Barbalha!$B$2:$B$111,0),MATCH($C867,[64]Barbalha!$B$2:$AP$2,0))*AM53*1000","v":2301673.2479999997},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$846,[64]Cascavel!$B$2:$B$111,0),MATCH($C867,[64]Cascavel!$B$2:$AP$2,0))*AN53*1000","v":3033708.4511999981},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$846,[64]Caucaia!$B$2:$B$111,0),MATCH($C867,[64]Caucaia!$B$2:$AP$2,0))*AO53*1000","v":18924760.852199998},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$846,[64]Chorozinho!$B$2:$B$111,0),MATCH($C867,[64]Chorozinho!$B$2:$AP$2,0))*AP53*1000","v":912975.17220000015},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$846,[64]Eusébio!$B$2:$B$111,0),MATCH($C867,[64]Eusébio!$B$2:$AP$2,0))*AQ53*1000","v":3940016.3837999995},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$846,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C867,'[64]Farias Brito'!$B$2:$AP$2,0))*AR53*1000","v":494601.37019999995},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$846,[64]Fortaleza!$B$2:$B$111,0),MATCH($C867,[64]Fortaleza!$B$2:$AP$2,0))*AS53*1000","v":120046314.087},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$846,[64]Guaiúba!$B$2:$B$111,0),MATCH($C867,[64]Guaiúba!$B$2:$AP$2,0))*AT53*1000","v":888838.8012000001},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$846,[64]Horizonte!$B$2:$B$111,0),MATCH($C867,[64]Horizonte!$B$2:$AP$2,0))*AU53*1000","v":3883218.3683999996},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$846,[64]Itaitinga!$B$2:$B$111,0),MATCH($C867,[64]Itaitinga!$B$2:$AP$2,0))*AV53*1000","v":3703160.7395999995},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$846,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C867,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW53*1000","v":15260895.871199995},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$846,[64]Maracanaú!$B$2:$B$111,0),MATCH($C867,[64]Maracanaú!$B$2:$AP$2,0))*AX53*1000","v":13580649.104399998},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$846,[64]Maranguape!$B$2:$B$111,0),MATCH($C867,[64]Maranguape!$B$2:$AP$2,0))*AY53*1000","v":4852741.6097999997},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$846,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C867,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ53*1000","v":916989.36840000004},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$846,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C867,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA53*1000","v":888643.06020000007},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$846,[64]Pacajus!$B$2:$B$111,0),MATCH($C867,[64]Pacajus!$B$2:$AP$2,0))*BB53*1000","v":3806608.3523999993},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$846,[64]Pacatuba!$B$2:$B$111,0),MATCH($C867,[64]Pacatuba!$B$2:$AP$2,0))*BC53*1000","v":3525723.0288},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$846,[64]Paracuru!$B$2:$B$111,0),MATCH($C867,[64]Paracuru!$B$2:$AP$2,0))*BD53*1000","v":1356840.4751999995},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$846,[64]Paraipaba!$B$2:$B$111,0),MATCH($C867,[64]Paraipaba!$B$2:$AP$2,0))*BE53*1000","v":793892.37059999979},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$846,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C867,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF53*1000","v":2230309.0907999994},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$846,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C867,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG53*1000","v":499115.45879999991},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$846,[64]Trairi!$B$2:$B$111,0),MATCH($C867,[64]Trairi!$B$2:$AP$2,0))*BH53*1000","v":1101262.9572000001},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$846,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C867,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI53*1000","v":359290.1339999999}]
[null,868,2043,"Pessoal",{"$f":"Lances!AA28","v":64341037.876499996},{"$f":"SUMIFS($K868:$AH868,$K$18:$AH$18,F$4)","v":144914304.71700001},0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$846,[64]Aquiraz!$B$2:$B$111,0),MATCH($C868,[64]Aquiraz!$B$2:$AP$2,0))*AL54*1000","v":1997021.9556},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$846,[64]Barbalha!$B$2:$B$111,0),MATCH($C868,[64]Barbalha!$B$2:$AP$2,0))*AM54*1000","v":2300938.4663999998},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$846,[64]Cascavel!$B$2:$B$111,0),MATCH($C868,[64]Cascavel!$B$2:$AP$2,0))*AN54*1000","v":3032729.7461999981},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$846,[64]Caucaia!$B$2:$B$111,0),MATCH($C868,[64]Caucaia!$B$2:$AP$2,0))*AO54*1000","v":18917551.560599998},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$846,[64]Chorozinho!$B$2:$B$111,0),MATCH($C868,[64]Chorozinho!$B$2:$AP$2,0))*AP54*1000","v":912547.55340000009},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$846,[64]Eusébio!$B$2:$B$111,0),MATCH($C868,[64]Eusébio!$B$2:$AP$2,0))*AQ54*1000","v":3938486.5925999992},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$846,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C868,'[64]Farias Brito'!$B$2:$AP$2,0))*AR54*1000","v":494980.80659999995},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$846,[64]Fortaleza!$B$2:$B$111,0),MATCH($C868,[64]Fortaleza!$B$2:$AP$2,0))*AS54*1000","v":120017473.9092},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$846,[64]Guaiúba!$B$2:$B$111,0),MATCH($C868,[64]Guaiúba!$B$2:$AP$2,0))*AT54*1000","v":888594.87780000013},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$846,[64]Horizonte!$B$2:$B$111,0),MATCH($C868,[64]Horizonte!$B$2:$AP$2,0))*AU54*1000","v":3881691.5885999999},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$846,[64]Itaitinga!$B$2:$B$111,0),MATCH($C868,[64]Itaitinga!$B$2:$AP$2,0))*AV54*1000","v":3707132.7761999997},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$846,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C868,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW54*1000","v":15256372.748399997},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$846,[64]Maracanaú!$B$2:$B$111,0),MATCH($C868,[64]Maracanaú!$B$2:$AP$2,0))*AX54*1000","v":13584651.254999999},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$846,[64]Maranguape!$B$2:$B$111,0),MATCH($C868,[64]Maranguape!$B$2:$AP$2,0))*AY54*1000","v":4851157.6133999992},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$846,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C868,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ54*1000","v":916745.44500000007},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$846,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C868,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA54*1000","v":889269.4314},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$846,[64]Pacajus!$B$2:$B$111,0),MATCH($C868,[64]Pacajus!$B$2:$AP$2,0))*BB54*1000","v":3805018.3331999998},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$846,[64]Pacatuba!$B$2:$B$111,0),MATCH($C868,[64]Pacatuba!$B$2:$AP$2,0))*BC54*1000","v":3524500.4004000002},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$846,[64]Paracuru!$B$2:$B$111,0),MATCH($C868,[64]Paracuru!$B$2:$AP$2,0))*BD54*1000","v":1356412.8563999995},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$846,[64]Paraipaba!$B$2:$B$111,0),MATCH($C868,[64]Paraipaba!$B$2:$AP$2,0))*BE54*1000","v":793771.91459999979},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$846,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C868,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF54*1000","v":2229327.3743999992},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$846,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C868,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG54*1000","v":499178.69819999993},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$846,[64]Trairi!$B$2:$B$111,0),MATCH($C868,[64]Trairi!$B$2:$AP$2,0))*BH54*1000","v":1100588.4035999998},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$846,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C868,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI54*1000","v":359198.28629999986}]
[null,869,2044,"Pessoal",{"$f":"Lances!AA29","v":64298113.380899996},144815246.21969998,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$846,[64]Aquiraz!$B$2:$B$111,0),MATCH($C869,[64]Aquiraz!$B$2:$AP$2,0))*AL55*1000","v":1995233.1840000001},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$846,[64]Barbalha!$B$2:$B$111,0),MATCH($C869,[64]Barbalha!$B$2:$AP$2,0))*AM55*1000","v":2299146.6834},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$846,[64]Cascavel!$B$2:$B$111,0),MATCH($C869,[64]Cascavel!$B$2:$AP$2,0))*AN55*1000","v":3030567.5609999979},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$846,[64]Caucaia!$B$2:$B$111,0),MATCH($C869,[64]Caucaia!$B$2:$AP$2,0))*AO55*1000","v":18898864.317899995},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$846,[64]Chorozinho!$B$2:$B$111,0),MATCH($C869,[64]Chorozinho!$B$2:$AP$2,0))*AP55*1000","v":911404.72710000002},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$846,[64]Eusébio!$B$2:$B$111,0),MATCH($C869,[64]Eusébio!$B$2:$AP$2,0))*AQ55*1000","v":3934811.1788999992},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$846,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C869,'[64]Farias Brito'!$B$2:$AP$2,0))*AR55*1000","v":494429.72039999993},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$846,[64]Fortaleza!$B$2:$B$111,0),MATCH($C869,[64]Fortaleza!$B$2:$AP$2,0))*AS55*1000","v":119942259.6771},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$846,[64]Guaiúba!$B$2:$B$111,0),MATCH($C869,[64]Guaiúba!$B$2:$AP$2,0))*AT55*1000","v":887945.92110000015},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$846,[64]Horizonte!$B$2:$B$111,0),MATCH($C869,[64]Horizonte!$B$2:$AP$2,0))*AU55*1000","v":3877490.6855999995},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$846,[64]Itaitinga!$B$2:$B$111,0),MATCH($C869,[64]Itaitinga!$B$2:$AP$2,0))*AV55*1000","v":3709069.1063999999},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$846,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C869,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW55*1000","v":15244821.017999995},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$846,[64]Maracanaú!$B$2:$B$111,0),MATCH($C869,[64]Maracanaú!$B$2:$AP$2,0))*AX55*1000","v":13581043.597799998},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$846,[64]Maranguape!$B$2:$B$111,0),MATCH($C869,[64]Maranguape!$B$2:$AP$2,0))*AY55*1000","v":4845845.5038000001},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$846,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C869,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ55*1000","v":915849.55350000015},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$846,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C869,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA55*1000","v":888718.3452000001},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$846,[64]Pacajus!$B$2:$B$111,0),MATCH($C869,[64]Pacajus!$B$2:$AP$2,0))*BB55*1000","v":3800972.5172999999},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$846,[64]Pacatuba!$B$2:$B$111,0),MATCH($C869,[64]Pacatuba!$B$2:$AP$2,0))*BC55*1000","v":3521597.4108000002},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$846,[64]Paracuru!$B$2:$B$111,0),MATCH($C869,[64]Paracuru!$B$2:$AP$2,0))*BD55*1000","v":1355270.0300999994},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$846,[64]Paraipaba!$B$2:$B$111,0),MATCH($C869,[64]Paraipaba!$B$2:$AP$2,0))*BE55*1000","v":793369.89269999973},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$846,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C869,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF55*1000","v":2227443.7436999995},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$846,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C869,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG55*1000","v":498839.91569999995},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$846,[64]Trairi!$B$2:$B$111,0),MATCH($C869,[64]Trairi!$B$2:$AP$2,0))*BH55*1000","v":1099198.6424999998},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$846,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C869,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI55*1000","v":359166.66659999988}]
[null,870,2045,"Pessoal",{"$f":"Lances!AA30","v":64229832.89729999},144676931.11199999,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$846,[64]Aquiraz!$B$2:$B$111,0),MATCH($C870,[64]Aquiraz!$B$2:$AP$2,0))*AL56*1000","v":1992419.0307},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$846,[64]Barbalha!$B$2:$B$111,0),MATCH($C870,[64]Barbalha!$B$2:$AP$2,0))*AM56*1000","v":2296677.3354000002},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$846,[64]Cascavel!$B$2:$B$111,0),MATCH($C870,[64]Cascavel!$B$2:$AP$2,0))*AN56*1000","v":3027357.4085999983},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$846,[64]Caucaia!$B$2:$B$111,0),MATCH($C870,[64]Caucaia!$B$2:$AP$2,0))*AO56*1000","v":18872936.163899999},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$846,[64]Chorozinho!$B$2:$B$111,0),MATCH($C870,[64]Chorozinho!$B$2:$AP$2,0))*AP56*1000","v":909923.11830000009},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$846,[64]Eusébio!$B$2:$B$111,0),MATCH($C870,[64]Eusébio!$B$2:$AP$2,0))*AQ56*1000","v":3929749.0154999993},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$846,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C870,'[64]Farias Brito'!$B$2:$AP$2,0))*AR56*1000","v":494116.53479999996},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$846,[64]Fortaleza!$B$2:$B$111,0),MATCH($C870,[64]Fortaleza!$B$2:$AP$2,0))*AS56*1000","v":119837188.91969998},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$846,[64]Guaiúba!$B$2:$B$111,0),MATCH($C870,[64]Guaiúba!$B$2:$AP$2,0))*AT56*1000","v":887081.64930000016},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$846,[64]Horizonte!$B$2:$B$111,0),MATCH($C870,[64]Horizonte!$B$2:$AP$2,0))*AU56*1000","v":3871564.2503999993},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$846,[64]Itaitinga!$B$2:$B$111,0),MATCH($C870,[64]Itaitinga!$B$2:$AP$2,0))*AV56*1000","v":3707355.6197999995},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$846,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C870,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW56*1000","v":15228646.788599996},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$846,[64]Maracanaú!$B$2:$B$111,0),MATCH($C870,[64]Maracanaú!$B$2:$AP$2,0))*AX56*1000","v":13571900.987399999},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$846,[64]Maranguape!$B$2:$B$111,0),MATCH($C870,[64]Maranguape!$B$2:$AP$2,0))*AY56*1000","v":4838807.8619999997},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$846,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C870,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ56*1000","v":914738.34690000012},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$846,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C870,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA56*1000","v":887328.58409999998},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$846,[64]Pacajus!$B$2:$B$111,0),MATCH($C870,[64]Pacajus!$B$2:$AP$2,0))*BB56*1000","v":3795416.4842999997},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$846,[64]Pacatuba!$B$2:$B$111,0),MATCH($C870,[64]Pacatuba!$B$2:$AP$2,0))*BC56*1000","v":3517522.9865999999},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$846,[64]Paracuru!$B$2:$B$111,0),MATCH($C870,[64]Paracuru!$B$2:$AP$2,0))*BD56*1000","v":1353541.4864999994},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$846,[64]Paraipaba!$B$2:$B$111,0),MATCH($C870,[64]Paraipaba!$B$2:$AP$2,0))*BE56*1000","v":792752.55569999991},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$846,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C870,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF56*1000","v":2224727.4608999994},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$846,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C870,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG56*1000","v":498561.36119999993},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$846,[64]Trairi!$B$2:$B$111,0),MATCH($C870,[64]Trairi!$B$2:$AP$2,0))*BH56*1000","v":1097223.1640999999},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$846,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C870,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI56*1000","v":359226.89459999988}]
[null,871,2046,"Pessoal",{"$f":"Lances!AA31","v":64137726.216899984},144496235.06639996,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$846,[64]Aquiraz!$B$2:$B$111,0),MATCH($C871,[64]Aquiraz!$B$2:$AP$2,0))*AL57*1000","v":1988715.0086999999},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$846,[64]Barbalha!$B$2:$B$111,0),MATCH($C871,[64]Barbalha!$B$2:$AP$2,0))*AM57*1000","v":2293343.7156000002},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$846,[64]Cascavel!$B$2:$B$111,0),MATCH($C871,[64]Cascavel!$B$2:$AP$2,0))*AN57*1000","v":3023036.0495999982},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$846,[64]Caucaia!$B$2:$B$111,0),MATCH($C871,[64]Caucaia!$B$2:$AP$2,0))*AO57*1000","v":18838982.628899999},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$846,[64]Chorozinho!$B$2:$B$111,0),MATCH($C871,[64]Chorozinho!$B$2:$AP$2,0))*AP57*1000","v":907947.63990000007},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$846,[64]Eusébio!$B$2:$B$111,0),MATCH($C871,[64]Eusébio!$B$2:$AP$2,0))*AQ57*1000","v":3922958.3084999998},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$846,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C871,'[64]Farias Brito'!$B$2:$AP$2,0))*AR57*1000","v":494116.53479999996},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$846,[64]Fortaleza!$B$2:$B$111,0),MATCH($C871,[64]Fortaleza!$B$2:$AP$2,0))*AS57*1000","v":119700016.63829999},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$846,[64]Guaiúba!$B$2:$B$111,0),MATCH($C871,[64]Guaiúba!$B$2:$AP$2,0))*AT57*1000","v":885970.44270000001},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$846,[64]Horizonte!$B$2:$B$111,0),MATCH($C871,[64]Horizonte!$B$2:$AP$2,0))*AU57*1000","v":3863909.2715999996},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$846,[64]Itaitinga!$B$2:$B$111,0),MATCH($C871,[64]Itaitinga!$B$2:$AP$2,0))*AV57*1000","v":3703464.8909999998},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$846,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C871,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW57*1000","v":15207657.330599997},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$846,[64]Maracanaú!$B$2:$B$111,0),MATCH($C871,[64]Maracanaú!$B$2:$AP$2,0))*AX57*1000","v":13559307.312599998},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$846,[64]Maranguape!$B$2:$B$111,0),MATCH($C871,[64]Maranguape!$B$2:$AP$2,0))*AY57*1000","v":4829424.3395999996},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$846,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C871,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ57*1000","v":913380.20550000004},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$846,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C871,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA57*1000","v":885353.10569999996},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$846,[64]Pacajus!$B$2:$B$111,0),MATCH($C871,[64]Pacajus!$B$2:$AP$2,0))*BB57*1000","v":3788131.9076999994},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$846,[64]Pacatuba!$B$2:$B$111,0),MATCH($C871,[64]Pacatuba!$B$2:$AP$2,0))*BC57*1000","v":3511843.4862000002},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$846,[64]Paracuru!$B$2:$B$111,0),MATCH($C871,[64]Paracuru!$B$2:$AP$2,0))*BD57*1000","v":1351442.5406999998},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$846,[64]Paraipaba!$B$2:$B$111,0),MATCH($C871,[64]Paraipaba!$B$2:$AP$2,0))*BE57*1000","v":791888.28389999981},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$846,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C871,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF57*1000","v":2221023.4388999995},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$846,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C871,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG57*1000","v":498251.18699999992},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$846,[64]Trairi!$B$2:$B$111,0),MATCH($C871,[64]Trairi!$B$2:$AP$2,0))*BH57*1000","v":1094630.3487},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$846,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C871,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI57*1000","v":359166.66659999988}]
[null,872,2047,"Pessoal",{"$f":"Lances!AA32","v":64022068.88279999},144273129.47459999,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$846,[64]Aquiraz!$B$2:$B$111,0),MATCH($C872,[64]Aquiraz!$B$2:$AP$2,0))*AL58*1000","v":1984023.2474999998},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$846,[64]Barbalha!$B$2:$B$111,0),MATCH($C872,[64]Barbalha!$B$2:$AP$2,0))*AM58*1000","v":2289269.2914000005},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$846,[64]Cascavel!$B$2:$B$111,0),MATCH($C872,[64]Cascavel!$B$2:$AP$2,0))*AN58*1000","v":3018097.3535999982},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$846,[64]Caucaia!$B$2:$B$111,0),MATCH($C872,[64]Caucaia!$B$2:$AP$2,0))*AO58*1000","v":18796880.245499998},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$846,[64]Chorozinho!$B$2:$B$111,0),MATCH($C872,[64]Chorozinho!$B$2:$AP$2,0))*AP58*1000","v":905478.29190000007},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$846,[64]Eusébio!$B$2:$B$111,0),MATCH($C872,[64]Eusébio!$B$2:$AP$2,0))*AQ58*1000","v":3914685.9926999998},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$846,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C872,'[64]Farias Brito'!$B$2:$AP$2,0))*AR58*1000","v":493901.2196999999},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$846,[64]Fortaleza!$B$2:$B$111,0),MATCH($C872,[64]Fortaleza!$B$2:$AP$2,0))*AS58*1000","v":119530495.89809999},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$846,[64]Guaiúba!$B$2:$B$111,0),MATCH($C872,[64]Guaiúba!$B$2:$AP$2,0))*AT58*1000","v":884365.36650000012},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$846,[64]Horizonte!$B$2:$B$111,0),MATCH($C872,[64]Horizonte!$B$2:$AP$2,0))*AU58*1000","v":3854525.7491999995},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$846,[64]Itaitinga!$B$2:$B$111,0),MATCH($C872,[64]Itaitinga!$B$2:$AP$2,0))*AV58*1000","v":3697908.8579999995},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$846,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C872,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW58*1000","v":15181605.709199997},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$846,[64]Maracanaú!$B$2:$B$111,0),MATCH($C872,[64]Maracanaú!$B$2:$AP$2,0))*AX58*1000","v":13542639.213599999},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$846,[64]Maranguape!$B$2:$B$111,0),MATCH($C872,[64]Maranguape!$B$2:$AP$2,0))*AY58*1000","v":4817818.4039999992},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$846,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C872,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ58*1000","v":911528.19449999998},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$846,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C872,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA58*1000","v":882883.75770000007},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$846,[64]Pacajus!$B$2:$B$111,0),MATCH($C872,[64]Pacajus!$B$2:$AP$2,0))*BB58*1000","v":3779118.7874999992},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$846,[64]Pacatuba!$B$2:$B$111,0),MATCH($C872,[64]Pacatuba!$B$2:$AP$2,0))*BC58*1000","v":3505176.2466000002},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$846,[64]Paracuru!$B$2:$B$111,0),MATCH($C872,[64]Paracuru!$B$2:$AP$2,0))*BD58*1000","v":1348849.7252999996},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$846,[64]Paraipaba!$B$2:$B$111,0),MATCH($C872,[64]Paraipaba!$B$2:$AP$2,0))*BE58*1000","v":790900.54469999985},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$846,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C872,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF58*1000","v":2216702.0798999993},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$846,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C872,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG58*1000","v":497880.78479999991},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$846,[64]Trairi!$B$2:$B$111,0),MATCH($C872,[64]Trairi!$B$2:$AP$2,0))*BH58*1000","v":1091420.1963},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$846,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C872,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI58*1000","v":359043.19919999992}]
[null,873,2048,"Pessoal",{"$f":"Lances!AA33","v":63882117.079199985},144007798.03199995,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$846,[64]Aquiraz!$B$2:$B$111,0),MATCH($C873,[64]Aquiraz!$B$2:$AP$2,0))*AL59*1000","v":1978467.2145},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$846,[64]Barbalha!$B$2:$B$111,0),MATCH($C873,[64]Barbalha!$B$2:$AP$2,0))*AM59*1000","v":2284083.6606000001},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$846,[64]Cascavel!$B$2:$B$111,0),MATCH($C873,[64]Cascavel!$B$2:$AP$2,0))*AN59*1000","v":3011923.9835999981},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$846,[64]Caucaia!$B$2:$B$111,0),MATCH($C873,[64]Caucaia!$B$2:$AP$2,0))*AO59*1000","v":18746875.948499996},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$846,[64]Chorozinho!$B$2:$B$111,0),MATCH($C873,[64]Chorozinho!$B$2:$AP$2,0))*AP59*1000","v":902515.07430000009},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$846,[64]Eusébio!$B$2:$B$111,0),MATCH($C873,[64]Eusébio!$B$2:$AP$2,0))*AQ59*1000","v":3904808.6007000003},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$846,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C873,'[64]Farias Brito'!$B$2:$AP$2,0))*AR59*1000","v":493869.59999999992},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$846,[64]Fortaleza!$B$2:$B$111,0),MATCH($C873,[64]Fortaleza!$B$2:$AP$2,0))*AS59*1000","v":119328750.16649999},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$846,[64]Guaiúba!$B$2:$B$111,0),MATCH($C873,[64]Guaiúba!$B$2:$AP$2,0))*AT59*1000","v":882636.82290000014},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$846,[64]Horizonte!$B$2:$B$111,0),MATCH($C873,[64]Horizonte!$B$2:$AP$2,0))*AU59*1000","v":3843166.7483999995},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$846,[64]Itaitinga!$B$2:$B$111,0),MATCH($C873,[64]Itaitinga!$B$2:$AP$2,0))*AV59*1000","v":3690624.2813999993},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$846,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C873,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW59*1000","v":15150615.391799996},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$846,[64]Maracanaú!$B$2:$B$111,0),MATCH($C873,[64]Maracanaú!$B$2:$AP$2,0))*AX59*1000","v":13522143.625199998},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$846,[64]Maranguape!$B$2:$B$111,0),MATCH($C873,[64]Maranguape!$B$2:$AP$2,0))*AY59*1000","v":4803619.652999999},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$846,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C873,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ59*1000","v":909429.24870000011},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$846,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C873,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA59*1000","v":879797.07270000002},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$846,[64]Pacajus!$B$2:$B$111,0),MATCH($C873,[64]Pacajus!$B$2:$AP$2,0))*BB59*1000","v":3768500.5910999994},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$846,[64]Pacatuba!$B$2:$B$111,0),MATCH($C873,[64]Pacatuba!$B$2:$AP$2,0))*BC59*1000","v":3497027.3982000002},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$846,[64]Paracuru!$B$2:$B$111,0),MATCH($C873,[64]Paracuru!$B$2:$AP$2,0))*BD59*1000","v":1345639.5728999996},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$846,[64]Paraipaba!$B$2:$B$111,0),MATCH($C873,[64]Paraipaba!$B$2:$AP$2,0))*BE59*1000","v":789912.8054999999},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$846,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C873,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF59*1000","v":2211516.4490999994},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$846,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C873,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG59*1000","v":497386.91519999993},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$846,[64]Trairi!$B$2:$B$111,0),MATCH($C873,[64]Trairi!$B$2:$AP$2,0))*BH59*1000","v":1087716.1742999998},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$846,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C873,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI59*1000","v":358888.11209999997}]
[null,874,2049,"Pessoal",{"$f":"Lances!AA34","v":63719418.665699989},143699499.93420002,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$846,[64]Aquiraz!$B$2:$B$111,0),MATCH($C874,[64]Aquiraz!$B$2:$AP$2,0))*AL60*1000","v":1971923.4423},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$846,[64]Barbalha!$B$2:$B$111,0),MATCH($C874,[64]Barbalha!$B$2:$AP$2,0))*AM60*1000","v":2278651.0950000002},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$846,[64]Cascavel!$B$2:$B$111,0),MATCH($C874,[64]Cascavel!$B$2:$AP$2,0))*AN60*1000","v":3004762.8743999978},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$846,[64]Caucaia!$B$2:$B$111,0),MATCH($C874,[64]Caucaia!$B$2:$AP$2,0))*AO60*1000","v":18688846.270499997},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$846,[64]Chorozinho!$B$2:$B$111,0),MATCH($C874,[64]Chorozinho!$B$2:$AP$2,0))*AP60*1000","v":899181.45449999999},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$846,[64]Eusébio!$B$2:$B$111,0),MATCH($C874,[64]Eusébio!$B$2:$AP$2,0))*AQ60*1000","v":3893326.1325000003},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$846,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C874,'[64]Farias Brito'!$B$2:$AP$2,0))*AR60*1000","v":493654.28489999991},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$846,[64]Fortaleza!$B$2:$B$111,0),MATCH($C874,[64]Fortaleza!$B$2:$AP$2,0))*AS60*1000","v":119094779.44349998},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$846,[64]Guaiúba!$B$2:$B$111,0),MATCH($C874,[64]Guaiúba!$B$2:$AP$2,0))*AT60*1000","v":880537.87710000004},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$846,[64]Horizonte!$B$2:$B$111,0),MATCH($C874,[64]Horizonte!$B$2:$AP$2,0))*AU60*1000","v":3830202.6713999999},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$846,[64]Itaitinga!$B$2:$B$111,0),MATCH($C874,[64]Itaitinga!$B$2:$AP$2,0))*AV60*1000","v":3681611.161199999},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$846,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C874,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW60*1000","v":15114686.378399996},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$846,[64]Maracanaú!$B$2:$B$111,0),MATCH($C874,[64]Maracanaú!$B$2:$AP$2,0))*AX60*1000","v":13497697.08},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$846,[64]Maranguape!$B$2:$B$111,0),MATCH($C874,[64]Maranguape!$B$2:$AP$2,0))*AY60*1000","v":4787445.4235999994},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$846,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C874,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ60*1000","v":906959.90070000011},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$846,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C874,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA60*1000","v":875969.58330000006},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$846,[64]Pacajus!$B$2:$B$111,0),MATCH($C874,[64]Pacajus!$B$2:$AP$2,0))*BB60*1000","v":3756030.3836999992},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$846,[64]Pacatuba!$B$2:$B$111,0),MATCH($C874,[64]Pacatuba!$B$2:$AP$2,0))*BC60*1000","v":3487890.8106},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$846,[64]Paracuru!$B$2:$B$111,0),MATCH($C874,[64]Paracuru!$B$2:$AP$2,0))*BD60*1000","v":1342059.0182999996},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$846,[64]Paraipaba!$B$2:$B$111,0),MATCH($C874,[64]Paraipaba!$B$2:$AP$2,0))*BE60*1000","v":788431.19669999985},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$846,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C874,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF60*1000","v":2205343.0790999993},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$846,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C874,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG60*1000","v":496769.57819999993},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$846,[64]Trairi!$B$2:$B$111,0),MATCH($C874,[64]Trairi!$B$2:$AP$2,0))*BH60*1000","v":1083271.3478999999},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$846,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C874,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI60*1000","v":358888.11209999997}]
[null,875,2050,"Pessoal",{"$f":"Lances!AA35","v":63532397.174399979},143347988.24639997,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$846,[64]Aquiraz!$B$2:$B$111,0),MATCH($C875,[64]Aquiraz!$B$2:$AP$2,0))*AL61*1000","v":1964391.9309},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$846,[64]Barbalha!$B$2:$B$111,0),MATCH($C875,[64]Barbalha!$B$2:$AP$2,0))*AM61*1000","v":2272230.7902000002},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$846,[64]Cascavel!$B$2:$B$111,0),MATCH($C875,[64]Cascavel!$B$2:$AP$2,0))*AN61*1000","v":2996367.0911999983},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$846,[64]Caucaia!$B$2:$B$111,0),MATCH($C875,[64]Caucaia!$B$2:$AP$2,0))*AO61*1000","v":18622544.276699997},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$846,[64]Chorozinho!$B$2:$B$111,0),MATCH($C875,[64]Chorozinho!$B$2:$AP$2,0))*AP61*1000","v":895353.96510000003},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$846,[64]Eusébio!$B$2:$B$111,0),MATCH($C875,[64]Eusébio!$B$2:$AP$2,0))*AQ61*1000","v":3880362.0555000007},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$846,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C875,'[64]Farias Brito'!$B$2:$AP$2,0))*AR61*1000","v":493499.19779999997},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$846,[64]Fortaleza!$B$2:$B$111,0),MATCH($C875,[64]Fortaleza!$B$2:$AP$2,0))*AS61*1000","v":118827966.39209998},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$846,[64]Guaiúba!$B$2:$B$111,0),MATCH($C875,[64]Guaiúba!$B$2:$AP$2,0))*AT61*1000","v":878191.99650000012},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$846,[64]Horizonte!$B$2:$B$111,0),MATCH($C875,[64]Horizonte!$B$2:$AP$2,0))*AU61*1000","v":3815386.5833999999},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$846,[64]Itaitinga!$B$2:$B$111,0),MATCH($C875,[64]Itaitinga!$B$2:$AP$2,0))*AV61*1000","v":3670869.4973999993},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$846,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C875,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW61*1000","v":15073695.201599997},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$846,[64]Maracanaú!$B$2:$B$111,0),MATCH($C875,[64]Maracanaú!$B$2:$AP$2,0))*AX61*1000","v":13469423.045399999},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$846,[64]Maranguape!$B$2:$B$111,0),MATCH($C875,[64]Maranguape!$B$2:$AP$2,0))*AY61*1000","v":4768925.3136},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$846,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C875,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ61*1000","v":904120.15050000022},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$846,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C875,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA61*1000","v":871771.69169999997},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$846,[64]Pacajus!$B$2:$B$111,0),MATCH($C875,[64]Pacajus!$B$2:$AP$2,0))*BB61*1000","v":3741831.6326999995},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$846,[64]Pacatuba!$B$2:$B$111,0),MATCH($C875,[64]Pacatuba!$B$2:$AP$2,0))*BC61*1000","v":3477272.6141999997},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$846,[64]Paracuru!$B$2:$B$111,0),MATCH($C875,[64]Paracuru!$B$2:$AP$2,0))*BD61*1000","v":1337984.5940999996},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$846,[64]Paraipaba!$B$2:$B$111,0),MATCH($C875,[64]Paraipaba!$B$2:$AP$2,0))*BE61*1000","v":786826.12049999996},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$846,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C875,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF61*1000","v":2198305.4372999994},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$846,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C875,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG61*1000","v":496152.24119999993},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$846,[64]Trairi!$B$2:$B$111,0),MATCH($C875,[64]Trairi!$B$2:$AP$2,0))*BH61*1000","v":1078209.1845},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$846,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C875,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI61*1000","v":358704.41669999989}]
[null,876,2051,"Pessoal",{"$f":"Lances!AA36","v":63320957.746199995},142953139.50119996,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$846,[64]Aquiraz!$B$2:$B$111,0),MATCH($C876,[64]Aquiraz!$B$2:$AP$2,0))*AL62*1000","v":1955872.6803000001},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$846,[64]Barbalha!$B$2:$B$111,0),MATCH($C876,[64]Barbalha!$B$2:$AP$2,0))*AM62*1000","v":2264822.7461999999},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$846,[64]Cascavel!$B$2:$B$111,0),MATCH($C876,[64]Cascavel!$B$2:$AP$2,0))*AN62*1000","v":2987353.970999998},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$846,[64]Caucaia!$B$2:$B$111,0),MATCH($C876,[64]Caucaia!$B$2:$AP$2,0))*AO62*1000","v":18548093.434499994},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$846,[64]Chorozinho!$B$2:$B$111,0),MATCH($C876,[64]Chorozinho!$B$2:$AP$2,0))*AP62*1000","v":890909.13869999989},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$846,[64]Eusébio!$B$2:$B$111,0),MATCH($C876,[64]Eusébio!$B$2:$AP$2,0))*AQ62*1000","v":3865545.9675000003},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$846,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C876,'[64]Farias Brito'!$B$2:$AP$2,0))*AR62*1000","v":493467.57809999998},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$846,[64]Fortaleza!$B$2:$B$111,0),MATCH($C876,[64]Fortaleza!$B$2:$AP$2,0))*AS62*1000","v":118527693.67529999},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$846,[64]Guaiúba!$B$2:$B$111,0),MATCH($C876,[64]Guaiúba!$B$2:$AP$2,0))*AT62*1000","v":875475.7137000002},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$846,[64]Horizonte!$B$2:$B$111,0),MATCH($C876,[64]Horizonte!$B$2:$AP$2,0))*AU62*1000","v":3798595.0169999995},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$846,[64]Itaitinga!$B$2:$B$111,0),MATCH($C876,[64]Itaitinga!$B$2:$AP$2,0))*AV62*1000","v":3658522.7573999991},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$846,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C876,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW62*1000","v":15027518.393999998},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$846,[64]Maracanaú!$B$2:$B$111,0),MATCH($C876,[64]Maracanaú!$B$2:$AP$2,0))*AX62*1000","v":13437198.054},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$846,[64]Maranguape!$B$2:$B$111,0),MATCH($C876,[64]Maranguape!$B$2:$AP$2,0))*AY62*1000","v":4748059.3229999999},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$846,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C876,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ62*1000","v":900909.9981000002},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$846,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C876,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA62*1000","v":866832.99569999997},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$846,[64]Pacajus!$B$2:$B$111,0),MATCH($C876,[64]Pacajus!$B$2:$AP$2,0))*BB62*1000","v":3725904.3380999994},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$846,[64]Pacatuba!$B$2:$B$111,0),MATCH($C876,[64]Pacatuba!$B$2:$AP$2,0))*BC62*1000","v":3465296.2763999994},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$846,[64]Paracuru!$B$2:$B$111,0),MATCH($C876,[64]Paracuru!$B$2:$AP$2,0))*BD62*1000","v":1333416.3002999995},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$846,[64]Paraipaba!$B$2:$B$111,0),MATCH($C876,[64]Paraipaba!$B$2:$AP$2,0))*BE62*1000","v":785221.04429999983},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$846,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C876,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF62*1000","v":2190526.9910999993},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$846,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C876,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG62*1000","v":495534.90419999999},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$846,[64]Trairi!$B$2:$B$111,0),MATCH($C876,[64]Trairi!$B$2:$AP$2,0))*BH62*1000","v":1072653.1514999999},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$846,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C876,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI62*1000","v":358672.7969999999}]
[null,877,2052,"Pessoal",{"$f":"Lances!AA37","v":63084736.001699992},142512854.75279999,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$846,[64]Aquiraz!$B$2:$B$111,0),MATCH($C877,[64]Aquiraz!$B$2:$AP$2,0))*AL63*1000","v":1946365.6905},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$846,[64]Barbalha!$B$2:$B$111,0),MATCH($C877,[64]Barbalha!$B$2:$AP$2,0))*AM63*1000","v":2256673.8977999999},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$846,[64]Cascavel!$B$2:$B$111,0),MATCH($C877,[64]Cascavel!$B$2:$AP$2,0))*AN63*1000","v":2977353.1115999985},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$846,[64]Caucaia!$B$2:$B$111,0),MATCH($C877,[64]Caucaia!$B$2:$AP$2,0))*AO63*1000","v":18465246.809099995},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$846,[64]Chorozinho!$B$2:$B$111,0),MATCH($C877,[64]Chorozinho!$B$2:$AP$2,0))*AP63*1000","v":886093.91009999998},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$846,[64]Eusébio!$B$2:$B$111,0),MATCH($C877,[64]Eusébio!$B$2:$AP$2,0))*AQ63*1000","v":3849124.8033000003},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$846,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C877,'[64]Farias Brito'!$B$2:$AP$2,0))*AR63*1000","v":493100.18729999993},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$846,[64]Fortaleza!$B$2:$B$111,0),MATCH($C877,[64]Fortaleza!$B$2:$AP$2,0))*AS63*1000","v":118193467.42349999},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$846,[64]Guaiúba!$B$2:$B$111,0),MATCH($C877,[64]Guaiúba!$B$2:$AP$2,0))*AT63*1000","v":872512.49610000022},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$846,[64]Horizonte!$B$2:$B$111,0),MATCH($C877,[64]Horizonte!$B$2:$AP$2,0))*AU63*1000","v":3779951.4395999997},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$846,[64]Itaitinga!$B$2:$B$111,0),MATCH($C877,[64]Itaitinga!$B$2:$AP$2,0))*AV63*1000","v":3644324.0063999994},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$846,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C877,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW63*1000","v":14976279.422999997},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$846,[64]Maracanaú!$B$2:$B$111,0),MATCH($C877,[64]Maracanaú!$B$2:$AP$2,0))*AX63*1000","v":13400775.170999998},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$846,[64]Maranguape!$B$2:$B$111,0),MATCH($C877,[64]Maranguape!$B$2:$AP$2,0))*AY63*1000","v":4724847.4517999999},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$846,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C877,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ63*1000","v":897452.91090000025},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$846,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C877,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA63*1000","v":861276.96270000003},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$846,[64]Pacajus!$B$2:$B$111,0),MATCH($C877,[64]Pacajus!$B$2:$AP$2,0))*BB63*1000","v":3708125.0324999993},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$846,[64]Pacatuba!$B$2:$B$111,0),MATCH($C877,[64]Pacatuba!$B$2:$AP$2,0))*BC63*1000","v":3451961.7971999999},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$846,[64]Paracuru!$B$2:$B$111,0),MATCH($C877,[64]Paracuru!$B$2:$AP$2,0))*BD63*1000","v":1328107.2020999999},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$846,[64]Paraipaba!$B$2:$B$111,0),MATCH($C877,[64]Paraipaba!$B$2:$AP$2,0))*BE63*1000","v":783245.56589999981},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$846,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C877,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF63*1000","v":2181760.8056999994},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$846,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C877,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG63*1000","v":494670.63239999994},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$846,[64]Trairi!$B$2:$B$111,0),MATCH($C877,[64]Trairi!$B$2:$AP$2,0))*BH63*1000","v":1066356.3141000001},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$846,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C877,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI63*1000","v":358517.70989999996}]
[null,878,2053,"Pessoal",{"$f":"Lances!AA38","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$846,[64]Aquiraz!$B$2:$B$111,0),MATCH($C878,[64]Aquiraz!$B$2:$AP$2,0))*AL64*1000","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$846,[64]Barbalha!$B$2:$B$111,0),MATCH($C878,[64]Barbalha!$B$2:$AP$2,0))*AM64*1000","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$846,[64]Cascavel!$B$2:$B$111,0),MATCH($C878,[64]Cascavel!$B$2:$AP$2,0))*AN64*1000","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$846,[64]Caucaia!$B$2:$B$111,0),MATCH($C878,[64]Caucaia!$B$2:$AP$2,0))*AO64*1000","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$846,[64]Chorozinho!$B$2:$B$111,0),MATCH($C878,[64]Chorozinho!$B$2:$AP$2,0))*AP64*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$846,[64]Eusébio!$B$2:$B$111,0),MATCH($C878,[64]Eusébio!$B$2:$AP$2,0))*AQ64*1000","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$846,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C878,'[64]Farias Brito'!$B$2:$AP$2,0))*AR64*1000","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$846,[64]Fortaleza!$B$2:$B$111,0),MATCH($C878,[64]Fortaleza!$B$2:$AP$2,0))*AS64*1000","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$846,[64]Guaiúba!$B$2:$B$111,0),MATCH($C878,[64]Guaiúba!$B$2:$AP$2,0))*AT64*1000","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$846,[64]Horizonte!$B$2:$B$111,0),MATCH($C878,[64]Horizonte!$B$2:$AP$2,0))*AU64*1000","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$846,[64]Itaitinga!$B$2:$B$111,0),MATCH($C878,[64]Itaitinga!$B$2:$AP$2,0))*AV64*1000","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$846,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C878,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW64*1000","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$846,[64]Maracanaú!$B$2:$B$111,0),MATCH($C878,[64]Maracanaú!$B$2:$AP$2,0))*AX64*1000","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$846,[64]Maranguape!$B$2:$B$111,0),MATCH($C878,[64]Maranguape!$B$2:$AP$2,0))*AY64*1000","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$846,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C878,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ64*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$846,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C878,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA64*1000","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$846,[64]Pacajus!$B$2:$B$111,0),MATCH($C878,[64]Pacajus!$B$2:$AP$2,0))*BB64*1000","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$846,[64]Pacatuba!$B$2:$B$111,0),MATCH($C878,[64]Pacatuba!$B$2:$AP$2,0))*BC64*1000","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$846,[64]Paracuru!$B$2:$B$111,0),MATCH($C878,[64]Paracuru!$B$2:$AP$2,0))*BD64*1000","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$846,[64]Paraipaba!$B$2:$B$111,0),MATCH($C878,[64]Paraipaba!$B$2:$AP$2,0))*BE64*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$846,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C878,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF64*1000","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$846,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C878,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG64*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$846,[64]Trairi!$B$2:$B$111,0),MATCH($C878,[64]Trairi!$B$2:$AP$2,0))*BH64*1000","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$846,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C878,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI64*1000","v":0}]
[null,879,2054,"Pessoal",{"$f":"Lances!AA39","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$846,[64]Aquiraz!$B$2:$B$111,0),MATCH($C879,[64]Aquiraz!$B$2:$AP$2,0))*AL65*1000","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$846,[64]Barbalha!$B$2:$B$111,0),MATCH($C879,[64]Barbalha!$B$2:$AP$2,0))*AM65*1000","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$846,[64]Cascavel!$B$2:$B$111,0),MATCH($C879,[64]Cascavel!$B$2:$AP$2,0))*AN65*1000","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$846,[64]Caucaia!$B$2:$B$111,0),MATCH($C879,[64]Caucaia!$B$2:$AP$2,0))*AO65*1000","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$846,[64]Chorozinho!$B$2:$B$111,0),MATCH($C879,[64]Chorozinho!$B$2:$AP$2,0))*AP65*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$846,[64]Eusébio!$B$2:$B$111,0),MATCH($C879,[64]Eusébio!$B$2:$AP$2,0))*AQ65*1000","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$846,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C879,'[64]Farias Brito'!$B$2:$AP$2,0))*AR65*1000","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$846,[64]Fortaleza!$B$2:$B$111,0),MATCH($C879,[64]Fortaleza!$B$2:$AP$2,0))*AS65*1000","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$846,[64]Guaiúba!$B$2:$B$111,0),MATCH($C879,[64]Guaiúba!$B$2:$AP$2,0))*AT65*1000","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$846,[64]Horizonte!$B$2:$B$111,0),MATCH($C879,[64]Horizonte!$B$2:$AP$2,0))*AU65*1000","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$846,[64]Itaitinga!$B$2:$B$111,0),MATCH($C879,[64]Itaitinga!$B$2:$AP$2,0))*AV65*1000","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$846,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C879,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW65*1000","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$846,[64]Maracanaú!$B$2:$B$111,0),MATCH($C879,[64]Maracanaú!$B$2:$AP$2,0))*AX65*1000","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$846,[64]Maranguape!$B$2:$B$111,0),MATCH($C879,[64]Maranguape!$B$2:$AP$2,0))*AY65*1000","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$846,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C879,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ65*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$846,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C879,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA65*1000","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$846,[64]Pacajus!$B$2:$B$111,0),MATCH($C879,[64]Pacajus!$B$2:$AP$2,0))*BB65*1000","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$846,[64]Pacatuba!$B$2:$B$111,0),MATCH($C879,[64]Pacatuba!$B$2:$AP$2,0))*BC65*1000","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$846,[64]Paracuru!$B$2:$B$111,0),MATCH($C879,[64]Paracuru!$B$2:$AP$2,0))*BD65*1000","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$846,[64]Paraipaba!$B$2:$B$111,0),MATCH($C879,[64]Paraipaba!$B$2:$AP$2,0))*BE65*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$846,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C879,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF65*1000","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$846,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C879,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG65*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$846,[64]Trairi!$B$2:$B$111,0),MATCH($C879,[64]Trairi!$B$2:$AP$2,0))*BH65*1000","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$846,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C879,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI65*1000","v":0}]
[null,880,2055,"Pessoal",{"$f":"Lances!AA40","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$846,[64]Aquiraz!$B$2:$B$111,0),MATCH($C880,[64]Aquiraz!$B$2:$AP$2,0))*AL66*1000","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$846,[64]Barbalha!$B$2:$B$111,0),MATCH($C880,[64]Barbalha!$B$2:$AP$2,0))*AM66*1000","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$846,[64]Cascavel!$B$2:$B$111,0),MATCH($C880,[64]Cascavel!$B$2:$AP$2,0))*AN66*1000","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$846,[64]Caucaia!$B$2:$B$111,0),MATCH($C880,[64]Caucaia!$B$2:$AP$2,0))*AO66*1000","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$846,[64]Chorozinho!$B$2:$B$111,0),MATCH($C880,[64]Chorozinho!$B$2:$AP$2,0))*AP66*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$846,[64]Eusébio!$B$2:$B$111,0),MATCH($C880,[64]Eusébio!$B$2:$AP$2,0))*AQ66*1000","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$846,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C880,'[64]Farias Brito'!$B$2:$AP$2,0))*AR66*1000","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$846,[64]Fortaleza!$B$2:$B$111,0),MATCH($C880,[64]Fortaleza!$B$2:$AP$2,0))*AS66*1000","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$846,[64]Guaiúba!$B$2:$B$111,0),MATCH($C880,[64]Guaiúba!$B$2:$AP$2,0))*AT66*1000","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$846,[64]Horizonte!$B$2:$B$111,0),MATCH($C880,[64]Horizonte!$B$2:$AP$2,0))*AU66*1000","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$846,[64]Itaitinga!$B$2:$B$111,0),MATCH($C880,[64]Itaitinga!$B$2:$AP$2,0))*AV66*1000","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$846,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C880,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW66*1000","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$846,[64]Maracanaú!$B$2:$B$111,0),MATCH($C880,[64]Maracanaú!$B$2:$AP$2,0))*AX66*1000","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$846,[64]Maranguape!$B$2:$B$111,0),MATCH($C880,[64]Maranguape!$B$2:$AP$2,0))*AY66*1000","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$846,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C880,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ66*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$846,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C880,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA66*1000","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$846,[64]Pacajus!$B$2:$B$111,0),MATCH($C880,[64]Pacajus!$B$2:$AP$2,0))*BB66*1000","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$846,[64]Pacatuba!$B$2:$B$111,0),MATCH($C880,[64]Pacatuba!$B$2:$AP$2,0))*BC66*1000","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$846,[64]Paracuru!$B$2:$B$111,0),MATCH($C880,[64]Paracuru!$B$2:$AP$2,0))*BD66*1000","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$846,[64]Paraipaba!$B$2:$B$111,0),MATCH($C880,[64]Paraipaba!$B$2:$AP$2,0))*BE66*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$846,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C880,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF66*1000","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$846,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C880,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG66*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$846,[64]Trairi!$B$2:$B$111,0),MATCH($C880,[64]Trairi!$B$2:$AP$2,0))*BH66*1000","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$846,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C880,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI66*1000","v":0}]
[null,881,2056,"Pessoal",{"$f":"Lances!AA41","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$846,[64]Aquiraz!$B$2:$B$111,0),MATCH($C881,[64]Aquiraz!$B$2:$AP$2,0))*AL67*1000","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$846,[64]Barbalha!$B$2:$B$111,0),MATCH($C881,[64]Barbalha!$B$2:$AP$2,0))*AM67*1000","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$846,[64]Cascavel!$B$2:$B$111,0),MATCH($C881,[64]Cascavel!$B$2:$AP$2,0))*AN67*1000","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$846,[64]Caucaia!$B$2:$B$111,0),MATCH($C881,[64]Caucaia!$B$2:$AP$2,0))*AO67*1000","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$846,[64]Chorozinho!$B$2:$B$111,0),MATCH($C881,[64]Chorozinho!$B$2:$AP$2,0))*AP67*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$846,[64]Eusébio!$B$2:$B$111,0),MATCH($C881,[64]Eusébio!$B$2:$AP$2,0))*AQ67*1000","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$846,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C881,'[64]Farias Brito'!$B$2:$AP$2,0))*AR67*1000","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$846,[64]Fortaleza!$B$2:$B$111,0),MATCH($C881,[64]Fortaleza!$B$2:$AP$2,0))*AS67*1000","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$846,[64]Guaiúba!$B$2:$B$111,0),MATCH($C881,[64]Guaiúba!$B$2:$AP$2,0))*AT67*1000","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$846,[64]Horizonte!$B$2:$B$111,0),MATCH($C881,[64]Horizonte!$B$2:$AP$2,0))*AU67*1000","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$846,[64]Itaitinga!$B$2:$B$111,0),MATCH($C881,[64]Itaitinga!$B$2:$AP$2,0))*AV67*1000","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$846,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C881,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW67*1000","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$846,[64]Maracanaú!$B$2:$B$111,0),MATCH($C881,[64]Maracanaú!$B$2:$AP$2,0))*AX67*1000","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$846,[64]Maranguape!$B$2:$B$111,0),MATCH($C881,[64]Maranguape!$B$2:$AP$2,0))*AY67*1000","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$846,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C881,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ67*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$846,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C881,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA67*1000","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$846,[64]Pacajus!$B$2:$B$111,0),MATCH($C881,[64]Pacajus!$B$2:$AP$2,0))*BB67*1000","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$846,[64]Pacatuba!$B$2:$B$111,0),MATCH($C881,[64]Pacatuba!$B$2:$AP$2,0))*BC67*1000","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$846,[64]Paracuru!$B$2:$B$111,0),MATCH($C881,[64]Paracuru!$B$2:$AP$2,0))*BD67*1000","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$846,[64]Paraipaba!$B$2:$B$111,0),MATCH($C881,[64]Paraipaba!$B$2:$AP$2,0))*BE67*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$846,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C881,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF67*1000","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$846,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C881,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG67*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$846,[64]Trairi!$B$2:$B$111,0),MATCH($C881,[64]Trairi!$B$2:$AP$2,0))*BH67*1000","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$846,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C881,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI67*1000","v":0}]
[null,882,2057,"\\",{"$f":"Lances!AA42","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$846,[64]Aquiraz!$B$2:$B$111,0),MATCH($C882,[64]Aquiraz!$B$2:$AP$2,0))*AL68*1000","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$846,[64]Barbalha!$B$2:$B$111,0),MATCH($C882,[64]Barbalha!$B$2:$AP$2,0))*AM68*1000","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$846,[64]Cascavel!$B$2:$B$111,0),MATCH($C882,[64]Cascavel!$B$2:$AP$2,0))*AN68*1000","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$846,[64]Caucaia!$B$2:$B$111,0),MATCH($C882,[64]Caucaia!$B$2:$AP$2,0))*AO68*1000","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$846,[64]Chorozinho!$B$2:$B$111,0),MATCH($C882,[64]Chorozinho!$B$2:$AP$2,0))*AP68*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$846,[64]Eusébio!$B$2:$B$111,0),MATCH($C882,[64]Eusébio!$B$2:$AP$2,0))*AQ68*1000","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$846,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C882,'[64]Farias Brito'!$B$2:$AP$2,0))*AR68*1000","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$846,[64]Fortaleza!$B$2:$B$111,0),MATCH($C882,[64]Fortaleza!$B$2:$AP$2,0))*AS68*1000","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$846,[64]Guaiúba!$B$2:$B$111,0),MATCH($C882,[64]Guaiúba!$B$2:$AP$2,0))*AT68*1000","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$846,[64]Horizonte!$B$2:$B$111,0),MATCH($C882,[64]Horizonte!$B$2:$AP$2,0))*AU68*1000","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$846,[64]Itaitinga!$B$2:$B$111,0),MATCH($C882,[64]Itaitinga!$B$2:$AP$2,0))*AV68*1000","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$846,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C882,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW68*1000","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$846,[64]Maracanaú!$B$2:$B$111,0),MATCH($C882,[64]Maracanaú!$B$2:$AP$2,0))*AX68*1000","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$846,[64]Maranguape!$B$2:$B$111,0),MATCH($C882,[64]Maranguape!$B$2:$AP$2,0))*AY68*1000","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$846,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C882,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ68*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$846,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C882,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA68*1000","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$846,[64]Pacajus!$B$2:$B$111,0),MATCH($C882,[64]Pacajus!$B$2:$AP$2,0))*BB68*1000","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$846,[64]Pacatuba!$B$2:$B$111,0),MATCH($C882,[64]Pacatuba!$B$2:$AP$2,0))*BC68*1000","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$846,[64]Paracuru!$B$2:$B$111,0),MATCH($C882,[64]Paracuru!$B$2:$AP$2,0))*BD68*1000","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$846,[64]Paraipaba!$B$2:$B$111,0),MATCH($C882,[64]Paraipaba!$B$2:$AP$2,0))*BE68*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$846,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C882,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF68*1000","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$846,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C882,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG68*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$846,[64]Trairi!$B$2:$B$111,0),MATCH($C882,[64]Trairi!$B$2:$AP$2,0))*BH68*1000","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$846,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C882,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI68*1000","v":0}]
[]
["Total de Outros Gastos",884,"Outros Custos",{"$f":"IF(C884=\"\",\"\",IF(AND(COUNT(C884)>0,COUNT(#REF!)=0),#REF!,#REF!))","v":{"$error":"#REF!"}},3754738522.2551417,1457763547.6279056]
[null,{"$f":"ROW(C885)","v":885},2020,"Outros Custos",null,null,null,null,null,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A884,[64]Aquiraz!$B$2:$B$111,0),MATCH($C885,[64]Aquiraz!$B$2:$AP$2,0))*AL33*1000","v":431562.54963869683},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A884,[64]Barbalha!$B$2:$B$111,0),MATCH($C885,[64]Barbalha!$B$2:$AP$2,0))*AM33*1000","v":258126.34532484072},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A884,[64]Cascavel!$B$2:$B$111,0),MATCH($C885,[64]Cascavel!$B$2:$AP$2,0))*AN33*1000","v":69048.759999999995},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A884,[64]Caucaia!$B$2:$B$111,0),MATCH($C885,[64]Caucaia!$B$2:$AP$2,0))*AO33*1000","v":6246696.0713957958},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A884,[64]Chorozinho!$B$2:$B$111,0),MATCH($C885,[64]Chorozinho!$B$2:$AP$2,0))*AP33*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A884,[64]Eusébio!$B$2:$B$111,0),MATCH($C885,[64]Eusébio!$B$2:$AP$2,0))*AQ33*1000","v":270387.53486153128},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A884,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C885,'[64]Farias Brito'!$B$2:$AP$2,0))*AR33*1000","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A884,[64]Fortaleza!$B$2:$B$111,0),MATCH($C885,[64]Fortaleza!$B$2:$AP$2,0))*AS33*1000","v":59518069.814481243},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A884,[64]Guaiúba!$B$2:$B$111,0),MATCH($C885,[64]Guaiúba!$B$2:$AP$2,0))*AT33*1000","v":116389.13060931898},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A884,[64]Horizonte!$B$2:$B$111,0),MATCH($C885,[64]Horizonte!$B$2:$AP$2,0))*AU33*1000","v":263263.31517025089},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A884,[64]Itaitinga!$B$2:$B$111,0),MATCH($C885,[64]Itaitinga!$B$2:$AP$2,0))*AV33*1000","v":38416.933383177558},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A884,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C885,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW33*1000","v":3417380.5856304979},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A884,[64]Maracanaú!$B$2:$B$111,0),MATCH($C885,[64]Maracanaú!$B$2:$AP$2,0))*AX33*1000","v":5186417.4612286882},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A884,[64]Maranguape!$B$2:$B$111,0),MATCH($C885,[64]Maranguape!$B$2:$AP$2,0))*AY33*1000","v":587713.26529648236},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A884,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C885,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ33*1000","v":20861.040502508175},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A884,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C885,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA33*1000","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A884,[64]Pacajus!$B$2:$B$111,0),MATCH($C885,[64]Pacajus!$B$2:$AP$2,0))*BB33*1000","v":96648.375212055937},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A884,[64]Pacatuba!$B$2:$B$111,0),MATCH($C885,[64]Pacatuba!$B$2:$AP$2,0))*BC33*1000","v":1656961.3563856289},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A884,[64]Paracuru!$B$2:$B$111,0),MATCH($C885,[64]Paracuru!$B$2:$AP$2,0))*BD33*1000","v":221547.74341064115},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A884,[64]Paraipaba!$B$2:$B$111,0),MATCH($C885,[64]Paraipaba!$B$2:$AP$2,0))*BE33*1000","v":354864.47829917632},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A884,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C885,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF33*1000","v":583831.86861989636},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A884,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C885,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG33*1000","v":50995.46329938899},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A884,[64]Trairi!$B$2:$B$111,0),MATCH($C885,[64]Trairi!$B$2:$AP$2,0))*BH33*1000","v":113261.79999999999},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A884,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C885,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI33*1000","v":0}]
[null,886,{"$f":"C885+3","v":2023},"Outros Custos",{"$f":"Lances!AB8","v":17700713.320197918},{"$f":"SUMIFS($K886:$AH886,$K$18:$AH$18,F$4)","v":76436851.017150447},0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$884,[64]Aquiraz!$B$2:$B$111,0),MATCH($C886,[64]Aquiraz!$B$2:$AP$2,0))*AL34*1000","v":644542.64096206939},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$884,[64]Barbalha!$B$2:$B$111,0),MATCH($C886,[64]Barbalha!$B$2:$AP$2,0))*AM34*1000","v":538615.72448154143},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$884,[64]Cascavel!$B$2:$B$111,0),MATCH($C886,[64]Cascavel!$B$2:$AP$2,0))*AN34*1000","v":263222.70108747232},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$884,[64]Caucaia!$B$2:$B$111,0),MATCH($C886,[64]Caucaia!$B$2:$AP$2,0))*AO34*1000","v":7164298.9494791115},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$884,[64]Chorozinho!$B$2:$B$111,0),MATCH($C886,[64]Chorozinho!$B$2:$AP$2,0))*AP34*1000","v":180198.45221474508},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$884,[64]Eusébio!$B$2:$B$111,0),MATCH($C886,[64]Eusébio!$B$2:$AP$2,0))*AQ34*1000","v":578705.63440493157},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$884,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C886,'[64]Farias Brito'!$B$2:$AP$2,0))*AR34*1000","v":183538.92411874508},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$884,[64]Fortaleza!$B$2:$B$111,0),MATCH($C886,[64]Fortaleza!$B$2:$AP$2,0))*AS34*1000","v":66871002.734271519},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$884,[64]Guaiúba!$B$2:$B$111,0),MATCH($C886,[64]Guaiúba!$B$2:$AP$2,0))*AT34*1000","v":328496.2203352169},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$884,[64]Horizonte!$B$2:$B$111,0),MATCH($C886,[64]Horizonte!$B$2:$AP$2,0))*AU34*1000","v":977261.35178770043},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$884,[64]Itaitinga!$B$2:$B$111,0),MATCH($C886,[64]Itaitinga!$B$2:$AP$2,0))*AV34*1000","v":367030.56087915535},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$884,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C886,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW34*1000","v":4242058.3658531904},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$884,[64]Maracanaú!$B$2:$B$111,0),MATCH($C886,[64]Maracanaú!$B$2:$AP$2,0))*AX34*1000","v":5628101.4048074959},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$884,[64]Maranguape!$B$2:$B$111,0),MATCH($C886,[64]Maranguape!$B$2:$AP$2,0))*AY34*1000","v":949971.47140019597},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$884,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C886,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ34*1000","v":211068.72843011614},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$884,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C886,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA34*1000","v":183538.92411874508},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$884,[64]Pacajus!$B$2:$B$111,0),MATCH($C886,[64]Pacajus!$B$2:$AP$2,0))*BB34*1000","v":277388.76898934145},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$884,[64]Pacatuba!$B$2:$B$111,0),MATCH($C886,[64]Pacatuba!$B$2:$AP$2,0))*BC34*1000","v":1892949.4586812383},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$884,[64]Paracuru!$B$2:$B$111,0),MATCH($C886,[64]Paracuru!$B$2:$AP$2,0))*BD34*1000","v":433662.92791023705},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$884,[64]Paraipaba!$B$2:$B$111,0),MATCH($C886,[64]Paraipaba!$B$2:$AP$2,0))*BE34*1000","v":563208.58242708724},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$884,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C886,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF34*1000","v":834991.41943574185},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$884,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C886,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG34*1000","v":256927.3027807351},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$884,[64]Trairi!$B$2:$B$111,0),MATCH($C886,[64]Trairi!$B$2:$AP$2,0))*BH34*1000","v":312759.10084601777},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$884,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C886,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI34*1000","v":254023.98764601781}]
[null,887,{"$f":"C886+1","v":2024},"Outros Custos",{"$f":"Lances!AB9","v":20118211.565117512},84201241.996121198,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$884,[64]Aquiraz!$B$2:$B$111,0),MATCH($C887,[64]Aquiraz!$B$2:$AP$2,0))*AL35*1000","v":701862.41360917536},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$884,[64]Barbalha!$B$2:$B$111,0),MATCH($C887,[64]Barbalha!$B$2:$AP$2,0))*AM35*1000","v":582927.56329871283},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$884,[64]Cascavel!$B$2:$B$111,0),MATCH($C887,[64]Cascavel!$B$2:$AP$2,0))*AN35*1000","v":337640.62835627806},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$884,[64]Caucaia!$B$2:$B$111,0),MATCH($C887,[64]Caucaia!$B$2:$AP$2,0))*AO35*1000","v":7998511.7525158571},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$884,[64]Chorozinho!$B$2:$B$111,0),MATCH($C887,[64]Chorozinho!$B$2:$AP$2,0))*AP35*1000","v":137116.87621082351},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$884,[64]Eusébio!$B$2:$B$111,0),MATCH($C887,[64]Eusébio!$B$2:$AP$2,0))*AQ35*1000","v":697300.69126422179},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$884,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C887,'[64]Farias Brito'!$B$2:$AP$2,0))*AR35*1000","v":159452.5801148235},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$884,[64]Fortaleza!$B$2:$B$111,0),MATCH($C887,[64]Fortaleza!$B$2:$AP$2,0))*AS35*1000","v":73758611.244045958},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$884,[64]Guaiúba!$B$2:$B$111,0),MATCH($C887,[64]Guaiúba!$B$2:$AP$2,0))*AT35*1000","v":325680.29893044819},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$884,[64]Horizonte!$B$2:$B$111,0),MATCH($C887,[64]Horizonte!$B$2:$AP$2,0))*AU35*1000","v":1586445.9712245725},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$884,[64]Itaitinga!$B$2:$B$111,0),MATCH($C887,[64]Itaitinga!$B$2:$AP$2,0))*AV35*1000","v":503189.21649102325},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$884,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C887,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW35*1000","v":4884148.6424322352},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$884,[64]Maracanaú!$B$2:$B$111,0),MATCH($C887,[64]Maracanaú!$B$2:$AP$2,0))*AX35*1000","v":5951562.5929503422},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$884,[64]Maranguape!$B$2:$B$111,0),MATCH($C887,[64]Maranguape!$B$2:$AP$2,0))*AY35*1000","v":1257287.7958280735},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$884,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C887,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ35*1000","v":202755.75943505747},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$884,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C887,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA35*1000","v":169823.54011482353},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$884,[64]Pacajus!$B$2:$B$111,0),MATCH($C887,[64]Pacajus!$B$2:$AP$2,0))*BB35*1000","v":363217.05654796015},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$884,[64]Pacatuba!$B$2:$B$111,0),MATCH($C887,[64]Pacatuba!$B$2:$AP$2,0))*BC35*1000","v":1967597.9803912481},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$884,[64]Paracuru!$B$2:$B$111,0),MATCH($C887,[64]Paracuru!$B$2:$AP$2,0))*BD35*1000","v":451343.15788716625},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$884,[64]Paraipaba!$B$2:$B$111,0),MATCH($C887,[64]Paraipaba!$B$2:$AP$2,0))*BE35*1000","v":549506.32563233143},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$884,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C887,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF35*1000","v":878893.34159364784},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$884,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C887,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG35*1000","v":238697.78913141452},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$884,[64]Trairi!$B$2:$B$111,0),MATCH($C887,[64]Trairi!$B$2:$AP$2,0))*BH35*1000","v":325678.38531482348},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$884,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C887,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI35*1000","v":290201.95791769429}]
[null,888,2025,"Outros Custos",{"$f":"Lances!AB10","v":23558996.747717619},89296438.670602456,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$884,[64]Aquiraz!$B$2:$B$111,0),MATCH($C888,[64]Aquiraz!$B$2:$AP$2,0))*AL36*1000","v":846146.56906020292},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$884,[64]Barbalha!$B$2:$B$111,0),MATCH($C888,[64]Barbalha!$B$2:$AP$2,0))*AM36*1000","v":768385.01732372714},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$884,[64]Cascavel!$B$2:$B$111,0),MATCH($C888,[64]Cascavel!$B$2:$AP$2,0))*AN36*1000","v":554854.18282900529},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$884,[64]Caucaia!$B$2:$B$111,0),MATCH($C888,[64]Caucaia!$B$2:$AP$2,0))*AO36*1000","v":8790767.6080253292},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$884,[64]Chorozinho!$B$2:$B$111,0),MATCH($C888,[64]Chorozinho!$B$2:$AP$2,0))*AP36*1000","v":137116.87621082351},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$884,[64]Eusébio!$B$2:$B$111,0),MATCH($C888,[64]Eusébio!$B$2:$AP$2,0))*AQ36*1000","v":952008.71853135515},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$884,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C888,'[64]Farias Brito'!$B$2:$AP$2,0))*AR36*1000","v":198447.38971482348},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$884,[64]Fortaleza!$B$2:$B$111,0),MATCH($C888,[64]Fortaleza!$B$2:$AP$2,0))*AS36*1000","v":77730413.433020383},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$884,[64]Guaiúba!$B$2:$B$111,0),MATCH($C888,[64]Guaiúba!$B$2:$AP$2,0))*AT36*1000","v":382157.40152960084},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$884,[64]Horizonte!$B$2:$B$111,0),MATCH($C888,[64]Horizonte!$B$2:$AP$2,0))*AU36*1000","v":1779701.7295411546},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$884,[64]Itaitinga!$B$2:$B$111,0),MATCH($C888,[64]Itaitinga!$B$2:$AP$2,0))*AV36*1000","v":747341.8949107345},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$884,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C888,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW36*1000","v":5762972.456211281},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$884,[64]Maracanaú!$B$2:$B$111,0),MATCH($C888,[64]Maracanaú!$B$2:$AP$2,0))*AX36*1000","v":6434944.4054853469},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$884,[64]Maranguape!$B$2:$B$111,0),MATCH($C888,[64]Maranguape!$B$2:$AP$2,0))*AY36*1000","v":1618490.4925917329},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$884,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C888,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ36*1000","v":253499.73864392034},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$884,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C888,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA36*1000","v":230952.16171482348},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$884,[64]Pacajus!$B$2:$B$111,0),MATCH($C888,[64]Pacajus!$B$2:$AP$2,0))*BB36*1000","v":562904.62831050053},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$884,[64]Pacatuba!$B$2:$B$111,0),MATCH($C888,[64]Pacatuba!$B$2:$AP$2,0))*BC36*1000","v":2020597.0067449568},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$884,[64]Paracuru!$B$2:$B$111,0),MATCH($C888,[64]Paracuru!$B$2:$AP$2,0))*BD36*1000","v":535001.25586801709},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$884,[64]Paraipaba!$B$2:$B$111,0),MATCH($C888,[64]Paraipaba!$B$2:$AP$2,0))*BE36*1000","v":579060.31364149717},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$884,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C888,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF36*1000","v":979938.13048274803},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$884,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C888,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG36*1000","v":272550.75308601552},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$884,[64]Trairi!$B$2:$B$111,0),MATCH($C888,[64]Trairi!$B$2:$AP$2,0))*BH36*1000","v":408707.17647845979},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$884,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C888,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI36*1000","v":308476.07836362725}]
[null,889,2026,"Outros Custos",{"$f":"Lances!AB11","v":28443783.537233859},99638175.833241105,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$884,[64]Aquiraz!$B$2:$B$111,0),MATCH($C889,[64]Aquiraz!$B$2:$AP$2,0))*AL37*1000","v":1032341.1559739757},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$884,[64]Barbalha!$B$2:$B$111,0),MATCH($C889,[64]Barbalha!$B$2:$AP$2,0))*AM37*1000","v":995553.67121148668},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$884,[64]Cascavel!$B$2:$B$111,0),MATCH($C889,[64]Cascavel!$B$2:$AP$2,0))*AN37*1000","v":814955.22236447758},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$884,[64]Caucaia!$B$2:$B$111,0),MATCH($C889,[64]Caucaia!$B$2:$AP$2,0))*AO37*1000","v":9583679.2607476395},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$884,[64]Chorozinho!$B$2:$B$111,0),MATCH($C889,[64]Chorozinho!$B$2:$AP$2,0))*AP37*1000","v":263067.56327356858},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$884,[64]Eusébio!$B$2:$B$111,0),MATCH($C889,[64]Eusébio!$B$2:$AP$2,0))*AQ37*1000","v":1250275.6140612338},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$884,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C889,'[64]Farias Brito'!$B$2:$AP$2,0))*AR37*1000","v":277698.73557756864},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$884,[64]Fortaleza!$B$2:$B$111,0),MATCH($C889,[64]Fortaleza!$B$2:$AP$2,0))*AS37*1000","v":86683669.057443827},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$884,[64]Guaiúba!$B$2:$B$111,0),MATCH($C889,[64]Guaiúba!$B$2:$AP$2,0))*AT37*1000","v":479169.41879149876},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$884,[64]Horizonte!$B$2:$B$111,0),MATCH($C889,[64]Horizonte!$B$2:$AP$2,0))*AU37*1000","v":2016104.288016408},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$884,[64]Itaitinga!$B$2:$B$111,0),MATCH($C889,[64]Itaitinga!$B$2:$AP$2,0))*AV37*1000","v":1033484.1515931905},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$884,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C889,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW37*1000","v":6770234.9307785621},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$884,[64]Maracanaú!$B$2:$B$111,0),MATCH($C889,[64]Maracanaú!$B$2:$AP$2,0))*AX37*1000","v":7071771.280953682},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$884,[64]Maranguape!$B$2:$B$111,0),MATCH($C889,[64]Maranguape!$B$2:$AP$2,0))*AY37*1000","v":2112433.0049687959},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$884,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C889,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ37*1000","v":375716.84371552838},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$884,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C889,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA37*1000","v":334018.5067775686},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$884,[64]Pacajus!$B$2:$B$111,0),MATCH($C889,[64]Pacajus!$B$2:$AP$2,0))*BB37*1000","v":943443.47433578596},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$884,[64]Pacatuba!$B$2:$B$111,0),MATCH($C889,[64]Pacatuba!$B$2:$AP$2,0))*BC37*1000","v":2306604.9140591291},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$884,[64]Paracuru!$B$2:$B$111,0),MATCH($C889,[64]Paracuru!$B$2:$AP$2,0))*BD37*1000","v":662044.58651161287},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$884,[64]Paraipaba!$B$2:$B$111,0),MATCH($C889,[64]Paraipaba!$B$2:$AP$2,0))*BE37*1000","v":648701.62751340808},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$884,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C889,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF37*1000","v":1178879.9797800479},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$884,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C889,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG37*1000","v":346600.21090336156},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$884,[64]Trairi!$B$2:$B$111,0),MATCH($C889,[64]Trairi!$B$2:$AP$2,0))*BH37*1000","v":534601.11034120491},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$884,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C889,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI37*1000","v":366910.76078139636}]
[null,890,2027,"Outros Custos",{"$f":"Lances!AB12","v":33795362.561862737},111494288.3702146,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$884,[64]Aquiraz!$B$2:$B$111,0),MATCH($C890,[64]Aquiraz!$B$2:$AP$2,0))*AL38*1000","v":1200781.4606250029},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$884,[64]Barbalha!$B$2:$B$111,0),MATCH($C890,[64]Barbalha!$B$2:$AP$2,0))*AM38*1000","v":1159251.213636501},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$884,[64]Cascavel!$B$2:$B$111,0),MATCH($C890,[64]Cascavel!$B$2:$AP$2,0))*AN38*1000","v":1037212.3384372046},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$884,[64]Caucaia!$B$2:$B$111,0),MATCH($C890,[64]Caucaia!$B$2:$AP$2,0))*AO38*1000","v":11047753.058046255},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$884,[64]Chorozinho!$B$2:$B$111,0),MATCH($C890,[64]Chorozinho!$B$2:$AP$2,0))*AP38*1000","v":387822.02447356854},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$884,[64]Eusébio!$B$2:$B$111,0),MATCH($C890,[64]Eusébio!$B$2:$AP$2,0))*AQ38*1000","v":1511424.5533283672},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$884,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C890,'[64]Farias Brito'!$B$2:$AP$2,0))*AR38*1000","v":316750.85837756866},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$884,[64]Fortaleza!$B$2:$B$111,0),MATCH($C890,[64]Fortaleza!$B$2:$AP$2,0))*AS38*1000","v":96111154.150553778},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$884,[64]Guaiúba!$B$2:$B$111,0),MATCH($C890,[64]Guaiúba!$B$2:$AP$2,0))*AT38*1000","v":536317.90459065151},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$884,[64]Horizonte!$B$2:$B$111,0),MATCH($C890,[64]Horizonte!$B$2:$AP$2,0))*AU38*1000","v":2664907.535172937},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$884,[64]Itaitinga!$B$2:$B$111,0),MATCH($C890,[64]Itaitinga!$B$2:$AP$2,0))*AV38*1000","v":1290625.0928129014},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$884,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C890,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW38*1000","v":7663905.5925576072},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$884,[64]Maracanaú!$B$2:$B$111,0),MATCH($C890,[64]Maracanaú!$B$2:$AP$2,0))*AX38*1000","v":8184653.8785853144},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$884,[64]Maranguape!$B$2:$B$111,0),MATCH($C890,[64]Maranguape!$B$2:$AP$2,0))*AY38*1000","v":2485693.9010248585},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$884,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C890,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ38*1000","v":443361.39392439125},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$884,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C890,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA38*1000","v":398506.77357756859},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$884,[64]Pacajus!$B$2:$B$111,0),MATCH($C890,[64]Pacajus!$B$2:$AP$2,0))*BB38*1000","v":1220210.4770983262},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$884,[64]Pacatuba!$B$2:$B$111,0),MATCH($C890,[64]Pacatuba!$B$2:$AP$2,0))*BC38*1000","v":2908590.3064911044},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$884,[64]Paracuru!$B$2:$B$111,0),MATCH($C890,[64]Paracuru!$B$2:$AP$2,0))*BD38*1000","v":751744.24262579693},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$884,[64]Paraipaba!$B$2:$B$111,0),MATCH($C890,[64]Paraipaba!$B$2:$AP$2,0))*BE38*1000","v":678031.82112257381},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$884,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C890,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF38*1000","v":1350100.0304509664},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$884,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C890,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG38*1000","v":831021.87579184503},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$884,[64]Trairi!$B$2:$B$111,0),MATCH($C890,[64]Trairi!$B$2:$AP$2,0))*BH38*1000","v":724483.19162337948},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$884,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C890,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI38*1000","v":385347.25714886043}]
[null,891,2028,"Outros Custos",{"$f":"Lances!AB13","v":36724146.408589661},113407116.02673768,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$884,[64]Aquiraz!$B$2:$B$111,0),MATCH($C891,[64]Aquiraz!$B$2:$AP$2,0))*AL39*1000","v":1339708.1964760302},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$884,[64]Barbalha!$B$2:$B$111,0),MATCH($C891,[64]Barbalha!$B$2:$AP$2,0))*AM39*1000","v":1297949.2840615155},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$884,[64]Cascavel!$B$2:$B$111,0),MATCH($C891,[64]Cascavel!$B$2:$AP$2,0))*AN39*1000","v":1261486.3333099319},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$884,[64]Caucaia!$B$2:$B$111,0),MATCH($C891,[64]Caucaia!$B$2:$AP$2,0))*AO39*1000","v":11526464.27194185},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$884,[64]Chorozinho!$B$2:$B$111,0),MATCH($C891,[64]Chorozinho!$B$2:$AP$2,0))*AP39*1000","v":459534.48367356852},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$884,[64]Eusébio!$B$2:$B$111,0),MATCH($C891,[64]Eusébio!$B$2:$AP$2,0))*AQ39*1000","v":1775319.0677955009},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$884,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C891,'[64]Farias Brito'!$B$2:$AP$2,0))*AR39*1000","v":355802.98117756861},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$884,[64]Fortaleza!$B$2:$B$111,0),MATCH($C891,[64]Fortaleza!$B$2:$AP$2,0))*AS39*1000","v":97097942.451461554},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$884,[64]Guaiúba!$B$2:$B$111,0),MATCH($C891,[64]Guaiúba!$B$2:$AP$2,0))*AT39*1000","v":593692.91398980445},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$884,[64]Horizonte!$B$2:$B$111,0),MATCH($C891,[64]Horizonte!$B$2:$AP$2,0))*AU39*1000","v":2730683.4625393874},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$884,[64]Itaitinga!$B$2:$B$111,0),MATCH($C891,[64]Itaitinga!$B$2:$AP$2,0))*AV39*1000","v":1551406.7868326127},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$884,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C891,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW39*1000","v":8305194.7479131231},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$884,[64]Maracanaú!$B$2:$B$111,0),MATCH($C891,[64]Maracanaú!$B$2:$AP$2,0))*AX39*1000","v":8512254.8517782781},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$884,[64]Maranguape!$B$2:$B$111,0),MATCH($C891,[64]Maranguape!$B$2:$AP$2,0))*AY39*1000","v":2783836.9643813861},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$884,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C891,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ39*1000","v":511677.3273332541},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$884,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C891,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA39*1000","v":464564.33037756861},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$884,[64]Pacajus!$B$2:$B$111,0),MATCH($C891,[64]Pacajus!$B$2:$AP$2,0))*BB39*1000","v":1500787.4430608668},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$884,[64]Pacatuba!$B$2:$B$111,0),MATCH($C891,[64]Pacatuba!$B$2:$AP$2,0))*BC39*1000","v":2876355.4382408829},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$884,[64]Paracuru!$B$2:$B$111,0),MATCH($C891,[64]Paracuru!$B$2:$AP$2,0))*BD39*1000","v":844480.65553998097},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$884,[64]Paraipaba!$B$2:$B$111,0),MATCH($C891,[64]Paraipaba!$B$2:$AP$2,0))*BE39*1000","v":707304.70153173956},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$884,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C891,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF39*1000","v":1471561.59457643},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$884,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C891,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG39*1000","v":730494.7737514656},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$884,[64]Trairi!$B$2:$B$111,0),MATCH($C891,[64]Trairi!$B$2:$AP$2,0))*BH39*1000","v":1028867.5779346522},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$884,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C891,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI39*1000","v":403891.79564838193}]
[null,892,2029,"Outros Custos",{"$f":"Lances!AB14","v":40390552.574720666},114815367.99619196,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$884,[64]Aquiraz!$B$2:$B$111,0),MATCH($C892,[64]Aquiraz!$B$2:$AP$2,0))*AL40*1000","v":1424580.3971270579},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$884,[64]Barbalha!$B$2:$B$111,0),MATCH($C892,[64]Barbalha!$B$2:$AP$2,0))*AM40*1000","v":1436985.7752865301},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$884,[64]Cascavel!$B$2:$B$111,0),MATCH($C892,[64]Cascavel!$B$2:$AP$2,0))*AN40*1000","v":1487771.7485826593},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$884,[64]Caucaia!$B$2:$B$111,0),MATCH($C892,[64]Caucaia!$B$2:$AP$2,0))*AO40*1000","v":12349613.361087687},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$884,[64]Chorozinho!$B$2:$B$111,0),MATCH($C892,[64]Chorozinho!$B$2:$AP$2,0))*AP40*1000","v":532311.33087356854},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$884,[64]Eusébio!$B$2:$B$111,0),MATCH($C892,[64]Eusébio!$B$2:$AP$2,0))*AQ40*1000","v":2041623.4658626341},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$884,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C892,'[64]Farias Brito'!$B$2:$AP$2,0))*AR40*1000","v":394855.10397756862},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$884,[64]Fortaleza!$B$2:$B$111,0),MATCH($C892,[64]Fortaleza!$B$2:$AP$2,0))*AS40*1000","v":97309173.212839335},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$884,[64]Guaiúba!$B$2:$B$111,0),MATCH($C892,[64]Guaiúba!$B$2:$AP$2,0))*AT40*1000","v":651288.98858895735},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$884,[64]Horizonte!$B$2:$B$111,0),MATCH($C892,[64]Horizonte!$B$2:$AP$2,0))*AU40*1000","v":2933204.5395401213},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$884,[64]Itaitinga!$B$2:$B$111,0),MATCH($C892,[64]Itaitinga!$B$2:$AP$2,0))*AV40*1000","v":1815548.1260523235},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$884,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C892,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW40*1000","v":9210298.0284921695},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$884,[64]Maracanaú!$B$2:$B$111,0),MATCH($C892,[64]Maracanaú!$B$2:$AP$2,0))*AX40*1000","v":9079278.0355211254},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$884,[64]Maranguape!$B$2:$B$111,0),MATCH($C892,[64]Maranguape!$B$2:$AP$2,0))*AY40*1000","v":3083887.9842076818},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$884,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C892,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ40*1000","v":580610.05994211696},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$884,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C892,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA40*1000","v":532021.96677756868},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$884,[64]Pacajus!$B$2:$B$111,0),MATCH($C892,[64]Pacajus!$B$2:$AP$2,0))*BB40*1000","v":1784890.5354234069},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$884,[64]Pacatuba!$B$2:$B$111,0),MATCH($C892,[64]Pacatuba!$B$2:$AP$2,0))*BC40*1000","v":2979042.6281431089},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$884,[64]Paracuru!$B$2:$B$111,0),MATCH($C892,[64]Paracuru!$B$2:$AP$2,0))*BD40*1000","v":940070.11565416516},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$884,[64]Paraipaba!$B$2:$B$111,0),MATCH($C892,[64]Paraipaba!$B$2:$AP$2,0))*BE40*1000","v":736522.99794090539},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$884,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C892,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF40*1000","v":1593943.0944473485},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$884,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C892,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG40*1000","v":764568.80290606653},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$884,[64]Trairi!$B$2:$B$111,0),MATCH($C892,[64]Trairi!$B$2:$AP$2,0))*BH40*1000","v":1121476.4113164705},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$884,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C892,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI40*1000","v":422353.86032206623}]
[null,893,2030,"Outros Custos",{"$f":"Lances!AB15","v":44080253.566524558},117688469.02558234,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$884,[64]Aquiraz!$B$2:$B$111,0),MATCH($C893,[64]Aquiraz!$B$2:$AP$2,0))*AL41*1000","v":1509733.7053780854},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$884,[64]Barbalha!$B$2:$B$111,0),MATCH($C893,[64]Barbalha!$B$2:$AP$2,0))*AM41*1000","v":1576300.6449115442},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$884,[64]Cascavel!$B$2:$B$111,0),MATCH($C893,[64]Cascavel!$B$2:$AP$2,0))*AN41*1000","v":1715855.7066553864},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$884,[64]Caucaia!$B$2:$B$111,0),MATCH($C893,[64]Caucaia!$B$2:$AP$2,0))*AO41*1000","v":13177826.766160797},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$884,[64]Chorozinho!$B$2:$B$111,0),MATCH($C893,[64]Chorozinho!$B$2:$AP$2,0))*AP41*1000","v":606040.66887356865},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$884,[64]Eusébio!$B$2:$B$111,0),MATCH($C893,[64]Eusébio!$B$2:$AP$2,0))*AQ41*1000","v":2310056.6399297672},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$884,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C893,'[64]Farias Brito'!$B$2:$AP$2,0))*AR41*1000","v":433961.81077756861},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$884,[64]Fortaleza!$B$2:$B$111,0),MATCH($C893,[64]Fortaleza!$B$2:$AP$2,0))*AS41*1000","v":98982841.625013784},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$884,[64]Guaiúba!$B$2:$B$111,0),MATCH($C893,[64]Guaiúba!$B$2:$AP$2,0))*AT41*1000","v":709057.00278811005},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$884,[64]Horizonte!$B$2:$B$111,0),MATCH($C893,[64]Horizonte!$B$2:$AP$2,0))*AU41*1000","v":3136731.6123208632},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$884,[64]Itaitinga!$B$2:$B$111,0),MATCH($C893,[64]Itaitinga!$B$2:$AP$2,0))*AV41*1000","v":2082606.9800720348},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$884,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C893,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW41*1000","v":10119778.945871213},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$884,[64]Maracanaú!$B$2:$B$111,0),MATCH($C893,[64]Maracanaú!$B$2:$AP$2,0))*AX41*1000","v":9648768.4160639737},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$884,[64]Maranguape!$B$2:$B$111,0),MATCH($C893,[64]Maranguape!$B$2:$AP$2,0))*AY41*1000","v":3385622.313994912},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$884,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C893,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ41*1000","v":650047.69455097988},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$884,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C893,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA41*1000","v":600658.61757756851},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$884,[64]Pacajus!$B$2:$B$111,0),MATCH($C893,[64]Pacajus!$B$2:$AP$2,0))*BB41*1000","v":2072134.9369859472},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$884,[64]Pacatuba!$B$2:$B$111,0),MATCH($C893,[64]Pacatuba!$B$2:$AP$2,0))*BC41*1000","v":3081946.9249763233},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$884,[64]Paracuru!$B$2:$B$111,0),MATCH($C893,[64]Paracuru!$B$2:$AP$2,0))*BD41*1000","v":1030113.7888350161},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$884,[64]Paraipaba!$B$2:$B$111,0),MATCH($C893,[64]Paraipaba!$B$2:$AP$2,0))*BE41*1000","v":765574.81315007096},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$884,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C893,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF41*1000","v":1717250.9341728124},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$884,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C893,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG41*1000","v":798700.14526066754},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$884,[64]Trairi!$B$2:$B$111,0),MATCH($C893,[64]Trairi!$B$2:$AP$2,0))*BH41*1000","v":1216160.9529891978},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$884,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C893,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI41*1000","v":440950.94479670742}]
[null,894,2031,"Outros Custos",{"$f":"Lances!AB16","v":47789419.395329557},120544347.51820904,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$884,[64]Aquiraz!$B$2:$B$111,0),MATCH($C894,[64]Aquiraz!$B$2:$AP$2,0))*AL42*1000","v":1595110.8080291131},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$884,[64]Barbalha!$B$2:$B$111,0),MATCH($C894,[64]Barbalha!$B$2:$AP$2,0))*AM42*1000","v":1715787.4541365586},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$884,[64]Cascavel!$B$2:$B$111,0),MATCH($C894,[64]Cascavel!$B$2:$AP$2,0))*AN42*1000","v":1945285.1603281135},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$884,[64]Caucaia!$B$2:$B$111,0),MATCH($C894,[64]Caucaia!$B$2:$AP$2,0))*AO42*1000","v":14010137.450906634},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$884,[64]Chorozinho!$B$2:$B$111,0),MATCH($C894,[64]Chorozinho!$B$2:$AP$2,0))*AP42*1000","v":680610.60047356854},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$884,[64]Eusébio!$B$2:$B$111,0),MATCH($C894,[64]Eusébio!$B$2:$AP$2,0))*AQ42*1000","v":2580285.6275969008},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$884,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C894,'[64]Farias Brito'!$B$2:$AP$2,0))*AR42*1000","v":473125.83077756857},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$884,[64]Fortaleza!$B$2:$B$111,0),MATCH($C894,[64]Fortaleza!$B$2:$AP$2,0))*AS42*1000","v":100632400.2843882},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$884,[64]Guaiúba!$B$2:$B$111,0),MATCH($C894,[64]Guaiúba!$B$2:$AP$2,0))*AT42*1000","v":766934.18498726282},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$884,[64]Horizonte!$B$2:$B$111,0),MATCH($C894,[64]Horizonte!$B$2:$AP$2,0))*AU42*1000","v":3342109.8860272765},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$884,[64]Itaitinga!$B$2:$B$111,0),MATCH($C894,[64]Itaitinga!$B$2:$AP$2,0))*AV42*1000","v":2352239.4696917459},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$884,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C894,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW42*1000","v":11032736.864050262},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$884,[64]Maracanaú!$B$2:$B$111,0),MATCH($C894,[64]Maracanaú!$B$2:$AP$2,0))*AX42*1000","v":10220114.652606815},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$884,[64]Maranguape!$B$2:$B$111,0),MATCH($C894,[64]Maranguape!$B$2:$AP$2,0))*AY42*1000","v":3688510.2396165663},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$884,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C894,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ42*1000","v":719932.91795984283},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$884,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C894,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA42*1000","v":670302.34317756852},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$884,[64]Pacajus!$B$2:$B$111,0),MATCH($C894,[64]Pacajus!$B$2:$AP$2,0))*BB42*1000","v":2361958.4325484876},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$884,[64]Pacatuba!$B$2:$B$111,0),MATCH($C894,[64]Pacatuba!$B$2:$AP$2,0))*BC42*1000","v":3184752.4330610787},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$884,[64]Paracuru!$B$2:$B$111,0),MATCH($C894,[64]Paracuru!$B$2:$AP$2,0))*BD42*1000","v":1120498.6120158667},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$884,[64]Paraipaba!$B$2:$B$111,0),MATCH($C894,[64]Paraipaba!$B$2:$AP$2,0))*BE42*1000","v":794402.83395923674},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$884,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C894,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF42*1000","v":1841330.0890255491},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$884,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C894,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG42*1000","v":832776.90361526841},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$884,[64]Trairi!$B$2:$B$111,0),MATCH($C894,[64]Trairi!$B$2:$AP$2,0))*BH42*1000","v":1312801.3442982885},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$884,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C894,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI42*1000","v":459622.49026082212}]
[null,895,2032,"Outros Custos",{"$f":"Lances!AB17","v":52135533.805477478},129204579.03433707,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$884,[64]Aquiraz!$B$2:$B$111,0),MATCH($C895,[64]Aquiraz!$B$2:$AP$2,0))*AL43*1000","v":1700165.6925087122},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$884,[64]Barbalha!$B$2:$B$111,0),MATCH($C895,[64]Barbalha!$B$2:$AP$2,0))*AM43*1000","v":1855274.263361573},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$884,[64]Cascavel!$B$2:$B$111,0),MATCH($C895,[64]Cascavel!$B$2:$AP$2,0))*AN43*1000","v":2198705.4832008407},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$884,[64]Caucaia!$B$2:$B$111,0),MATCH($C895,[64]Caucaia!$B$2:$AP$2,0))*AO43*1000","v":15060211.757621301},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$884,[64]Chorozinho!$B$2:$B$111,0),MATCH($C895,[64]Chorozinho!$B$2:$AP$2,0))*AP43*1000","v":759106.07304499717},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$884,[64]Eusébio!$B$2:$B$111,0),MATCH($C895,[64]Eusébio!$B$2:$AP$2,0))*AQ43*1000","v":2962520.5794926053},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$884,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C895,'[64]Farias Brito'!$B$2:$AP$2,0))*AR43*1000","v":512235.26677756855},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$884,[64]Fortaleza!$B$2:$B$111,0),MATCH($C895,[64]Fortaleza!$B$2:$AP$2,0))*AS43*1000","v":107862648.85250551},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$884,[64]Guaiúba!$B$2:$B$111,0),MATCH($C895,[64]Guaiúba!$B$2:$AP$2,0))*AT43*1000","v":837877.12387212983},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$884,[64]Horizonte!$B$2:$B$111,0),MATCH($C895,[64]Horizonte!$B$2:$AP$2,0))*AU43*1000","v":3584172.5213113045},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$884,[64]Itaitinga!$B$2:$B$111,0),MATCH($C895,[64]Itaitinga!$B$2:$AP$2,0))*AV43*1000","v":2659938.3891971712},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$884,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C895,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW43*1000","v":11948445.815829303},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$884,[64]Maracanaú!$B$2:$B$111,0),MATCH($C895,[64]Maracanaú!$B$2:$AP$2,0))*AX43*1000","v":11036608.943606805},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$884,[64]Maranguape!$B$2:$B$111,0),MATCH($C895,[64]Maranguape!$B$2:$AP$2,0))*AY43*1000","v":4053961.5179893672},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$884,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C895,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ43*1000","v":790211.14616870554},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$884,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C895,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA43*1000","v":740898.55957756855},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$884,[64]Pacajus!$B$2:$B$111,0),MATCH($C895,[64]Pacajus!$B$2:$AP$2,0))*BB43*1000","v":2676782.6013110271},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$884,[64]Pacatuba!$B$2:$B$111,0),MATCH($C895,[64]Pacatuba!$B$2:$AP$2,0))*BC43*1000","v":3340262.8590942454},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$884,[64]Paracuru!$B$2:$B$111,0),MATCH($C895,[64]Paracuru!$B$2:$AP$2,0))*BD43*1000","v":1211049.9163967178},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$884,[64]Paraipaba!$B$2:$B$111,0),MATCH($C895,[64]Paraipaba!$B$2:$AP$2,0))*BE43*1000","v":823116.22836840258},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$884,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C895,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF43*1000","v":1966052.3328601038},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$884,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C895,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG43*1000","v":870156.94534129812},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$884,[64]Trairi!$B$2:$B$111,0),MATCH($C895,[64]Trairi!$B$2:$AP$2,0))*BH43*1000","v":1411343.0012437429},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$884,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C895,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI43*1000","v":478366.96913354943}]
[null,896,2033,"Outros Custos",{"$f":"Lances!AB18","v":55251554.759397484},{"$f":"SUMIFS($K896:$AH896,$K$18:$AH$18,F$4)","v":126196282.73229885},0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$884,[64]Aquiraz!$B$2:$B$111,0),MATCH($C896,[64]Aquiraz!$B$2:$AP$2,0))*AL44*1000","v":1766206.1633311682},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$884,[64]Barbalha!$B$2:$B$111,0),MATCH($C896,[64]Barbalha!$B$2:$AP$2,0))*AM44*1000","v":1994761.0725865879},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$884,[64]Cascavel!$B$2:$B$111,0),MATCH($C896,[64]Cascavel!$B$2:$AP$2,0))*AN44*1000","v":2407618.3392735673},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$884,[64]Caucaia!$B$2:$B$111,0),MATCH($C896,[64]Caucaia!$B$2:$AP$2,0))*AO44*1000","v":15682990.509271031},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$884,[64]Chorozinho!$B$2:$B$111,0),MATCH($C896,[64]Chorozinho!$B$2:$AP$2,0))*AP44*1000","v":831658.17447356845},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$884,[64]Eusébio!$B$2:$B$111,0),MATCH($C896,[64]Eusébio!$B$2:$AP$2,0))*AQ44*1000","v":3124728.2349311672},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$884,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C896,'[64]Farias Brito'!$B$2:$AP$2,0))*AR44*1000","v":551396.55757756846},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$884,[64]Fortaleza!$B$2:$B$111,0),MATCH($C896,[64]Fortaleza!$B$2:$AP$2,0))*AS44*1000","v":103855645.8431371},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$884,[64]Guaiúba!$B$2:$B$111,0),MATCH($C896,[64]Guaiúba!$B$2:$AP$2,0))*AT44*1000","v":882860.48898556852},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$884,[64]Horizonte!$B$2:$B$111,0),MATCH($C896,[64]Horizonte!$B$2:$AP$2,0))*AU44*1000","v":3756061.4745948748},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$884,[64]Itaitinga!$B$2:$B$111,0),MATCH($C896,[64]Itaitinga!$B$2:$AP$2,0))*AV44*1000","v":2897901.6937311683},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$884,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C896,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW44*1000","v":12865958.768808348},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$884,[64]Maracanaú!$B$2:$B$111,0),MATCH($C896,[64]Maracanaú!$B$2:$AP$2,0))*AX44*1000","v":11366235.000892509},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$884,[64]Maranguape!$B$2:$B$111,0),MATCH($C896,[64]Maranguape!$B$2:$AP$2,0))*AY44*1000","v":4297044.4839442456},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$884,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C896,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ44*1000","v":860715.89797756856},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$884,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C896,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA44*1000","v":812280.78557756846},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$884,[64]Pacajus!$B$2:$B$111,0),MATCH($C896,[64]Pacajus!$B$2:$AP$2,0))*BB44*1000","v":2947885.3128735675},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$884,[64]Pacatuba!$B$2:$B$111,0),MATCH($C896,[64]Pacatuba!$B$2:$AP$2,0))*BC44*1000","v":3390943.30202355},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$884,[64]Paracuru!$B$2:$B$111,0),MATCH($C896,[64]Paracuru!$B$2:$AP$2,0))*BD44*1000","v":1301930.4311775682},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$884,[64]Paraipaba!$B$2:$B$111,0),MATCH($C896,[64]Paraipaba!$B$2:$AP$2,0))*BE44*1000","v":851665.87077756843},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$884,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C896,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF44*1000","v":2091313.9560764777},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$884,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C896,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG44*1000","v":901039.58832447056},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$884,[64]Trairi!$B$2:$B$111,0),MATCH($C896,[64]Trairi!$B$2:$AP$2,0))*BH44*1000","v":1511696.5335346521},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$884,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C896,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI44*1000","v":497299.00781488902}]
[null,897,2034,"Outros Custos",{"$f":"Lances!AB19","v":58244439.83073727},128118820.44611703,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$884,[64]Aquiraz!$B$2:$B$111,0),MATCH($C897,[64]Aquiraz!$B$2:$AP$2,0))*AL45*1000","v":1830394.2181311683},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$884,[64]Barbalha!$B$2:$B$111,0),MATCH($C897,[64]Barbalha!$B$2:$AP$2,0))*AM45*1000","v":2077234.7673865876},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$884,[64]Cascavel!$B$2:$B$111,0),MATCH($C897,[64]Cascavel!$B$2:$AP$2,0))*AN45*1000","v":2635432.8508735676},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$884,[64]Caucaia!$B$2:$B$111,0),MATCH($C897,[64]Caucaia!$B$2:$AP$2,0))*AO45*1000","v":16467925.827998301},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$884,[64]Chorozinho!$B$2:$B$111,0),MATCH($C897,[64]Chorozinho!$B$2:$AP$2,0))*AP45*1000","v":907857.43847356853},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$884,[64]Eusébio!$B$2:$B$111,0),MATCH($C897,[64]Eusébio!$B$2:$AP$2,0))*AQ45*1000","v":3379509.9717311673},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$884,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C897,'[64]Farias Brito'!$B$2:$AP$2,0))*AR45*1000","v":587997.85877756844},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$884,[64]Fortaleza!$B$2:$B$111,0),MATCH($C897,[64]Fortaleza!$B$2:$AP$2,0))*AS45*1000","v":104731246.89153709},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$884,[64]Guaiúba!$B$2:$B$111,0),MATCH($C897,[64]Guaiúba!$B$2:$AP$2,0))*AT45*1000","v":921969.92498556862},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$884,[64]Horizonte!$B$2:$B$111,0),MATCH($C897,[64]Horizonte!$B$2:$AP$2,0))*AU45*1000","v":3942909.9932297445},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$884,[64]Itaitinga!$B$2:$B$111,0),MATCH($C897,[64]Itaitinga!$B$2:$AP$2,0))*AV45*1000","v":3149263.7429311676},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$884,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C897,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW45*1000","v":13332447.278808348},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$884,[64]Maracanaú!$B$2:$B$111,0),MATCH($C897,[64]Maracanaú!$B$2:$AP$2,0))*AX45*1000","v":11934841.987292508},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$884,[64]Maranguape!$B$2:$B$111,0),MATCH($C897,[64]Maranguape!$B$2:$AP$2,0))*AY45*1000","v":4493936.8249855665},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$884,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C897,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ45*1000","v":924718.36717756861},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$884,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C897,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA45*1000","v":884279.81077756849},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$884,[64]Pacajus!$B$2:$B$111,0),MATCH($C897,[64]Pacajus!$B$2:$AP$2,0))*BB45*1000","v":3242442.4104735665},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$884,[64]Pacatuba!$B$2:$B$111,0),MATCH($C897,[64]Pacatuba!$B$2:$AP$2,0))*BC45*1000","v":3490740.9939244697},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$884,[64]Paracuru!$B$2:$B$111,0),MATCH($C897,[64]Paracuru!$B$2:$AP$2,0))*BD45*1000","v":1375325.4707775682},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$884,[64]Paraipaba!$B$2:$B$111,0),MATCH($C897,[64]Paraipaba!$B$2:$AP$2,0))*BE45*1000","v":859332.1935775684},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$884,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C897,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF45*1000","v":2163693.1989855678},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$884,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C897,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG45*1000","v":919892.90192447032},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$884,[64]Trairi!$B$2:$B$111,0),MATCH($C897,[64]Trairi!$B$2:$AP$2,0))*BH45*1000","v":1601403.9613164703},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$884,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C897,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI45*1000","v":508461.39077756857}]
[null,898,2035,"Outros Custos",{"$f":"Lances!AB20","v":59857608.194682658},129693305.49651703,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$884,[64]Aquiraz!$B$2:$B$111,0),MATCH($C898,[64]Aquiraz!$B$2:$AP$2,0))*AL46*1000","v":1868231.8469311681},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$884,[64]Barbalha!$B$2:$B$111,0),MATCH($C898,[64]Barbalha!$B$2:$AP$2,0))*AM46*1000","v":2129730.9293865873},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$884,[64]Cascavel!$B$2:$B$111,0),MATCH($C898,[64]Cascavel!$B$2:$AP$2,0))*AN46*1000","v":2765667.5456735673},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$884,[64]Caucaia!$B$2:$B$111,0),MATCH($C898,[64]Caucaia!$B$2:$AP$2,0))*AO46*1000","v":16952748.425198302},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$884,[64]Chorozinho!$B$2:$B$111,0),MATCH($C898,[64]Chorozinho!$B$2:$AP$2,0))*AP46*1000","v":951584.68087356852},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$884,[64]Eusébio!$B$2:$B$111,0),MATCH($C898,[64]Eusébio!$B$2:$AP$2,0))*AQ46*1000","v":3528688.043731167},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$884,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C898,'[64]Farias Brito'!$B$2:$AP$2,0))*AR46*1000","v":606943.96517756849},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$884,[64]Fortaleza!$B$2:$B$111,0),MATCH($C898,[64]Fortaleza!$B$2:$AP$2,0))*AS46*1000","v":105681164.05593708},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$884,[64]Guaiúba!$B$2:$B$111,0),MATCH($C898,[64]Guaiúba!$B$2:$AP$2,0))*AT46*1000","v":945902.27978556848},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$884,[64]Horizonte!$B$2:$B$111,0),MATCH($C898,[64]Horizonte!$B$2:$AP$2,0))*AU46*1000","v":4050092.1355751366},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$884,[64]Itaitinga!$B$2:$B$111,0),MATCH($C898,[64]Itaitinga!$B$2:$AP$2,0))*AV46*1000","v":3298092.4773311676},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$884,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C898,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW46*1000","v":13450228.634008348},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$884,[64]Maracanaú!$B$2:$B$111,0),MATCH($C898,[64]Maracanaú!$B$2:$AP$2,0))*AX46*1000","v":12286201.92449251},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$884,[64]Maranguape!$B$2:$B$111,0),MATCH($C898,[64]Maranguape!$B$2:$AP$2,0))*AY46*1000","v":4606412.1169855669},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$884,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C898,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ46*1000","v":961761.79877756862},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$884,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C898,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA46*1000","v":926544.20197756833},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$884,[64]Pacajus!$B$2:$B$111,0),MATCH($C898,[64]Pacajus!$B$2:$AP$2,0))*BB46*1000","v":3412081.2948735668},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$884,[64]Pacatuba!$B$2:$B$111,0),MATCH($C898,[64]Pacatuba!$B$2:$AP$2,0))*BC46*1000","v":3555598.2167244703},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$884,[64]Paracuru!$B$2:$B$111,0),MATCH($C898,[64]Paracuru!$B$2:$AP$2,0))*BD46*1000","v":1416094.7743775682},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$884,[64]Paraipaba!$B$2:$B$111,0),MATCH($C898,[64]Paraipaba!$B$2:$AP$2,0))*BE46*1000","v":866067.85917756835},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$884,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C898,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF46*1000","v":2204157.3461855678},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$884,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C898,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG46*1000","v":931489.27272447047},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$884,[64]Trairi!$B$2:$B$111,0),MATCH($C898,[64]Trairi!$B$2:$AP$2,0))*BH46*1000","v":1641583.7629164702},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$884,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C898,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI46*1000","v":513846.10237756849}]
[null,899,2036,"Outros Custos",{"$f":"Lances!AB21","v":60469214.1283319},130959945.82771705,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$884,[64]Aquiraz!$B$2:$B$111,0),MATCH($C899,[64]Aquiraz!$B$2:$AP$2,0))*AL47*1000","v":1888496.1569311684},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$884,[64]Barbalha!$B$2:$B$111,0),MATCH($C899,[64]Barbalha!$B$2:$AP$2,0))*AM47*1000","v":2150609.3093865877},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$884,[64]Cascavel!$B$2:$B$111,0),MATCH($C899,[64]Cascavel!$B$2:$AP$2,0))*AN47*1000","v":2792754.8556735669},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$884,[64]Caucaia!$B$2:$B$111,0),MATCH($C899,[64]Caucaia!$B$2:$AP$2,0))*AO47*1000","v":17135118.349198308},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$884,[64]Chorozinho!$B$2:$B$111,0),MATCH($C899,[64]Chorozinho!$B$2:$AP$2,0))*AP47*1000","v":960877.6068735685},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$884,[64]Eusébio!$B$2:$B$111,0),MATCH($C899,[64]Eusébio!$B$2:$AP$2,0))*AQ47*1000","v":3565911.6025311677},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$884,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C899,'[64]Farias Brito'!$B$2:$AP$2,0))*AR47*1000","v":610355.46517756861},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$884,[64]Fortaleza!$B$2:$B$111,0),MATCH($C899,[64]Fortaleza!$B$2:$AP$2,0))*AS47*1000","v":106710621.02513708},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$884,[64]Guaiúba!$B$2:$B$111,0),MATCH($C899,[64]Guaiúba!$B$2:$AP$2,0))*AT47*1000","v":953795.12618556852},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$884,[64]Horizonte!$B$2:$B$111,0),MATCH($C899,[64]Horizonte!$B$2:$AP$2,0))*AU47*1000","v":4095128.587224368},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$884,[64]Itaitinga!$B$2:$B$111,0),MATCH($C899,[64]Itaitinga!$B$2:$AP$2,0))*AV47*1000","v":3337780.5037311679},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$884,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C899,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW47*1000","v":13586683.175608348},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$884,[64]Maracanaú!$B$2:$B$111,0),MATCH($C899,[64]Maracanaú!$B$2:$AP$2,0))*AX47*1000","v":12407875.118892509},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$884,[64]Maranguape!$B$2:$B$111,0),MATCH($C899,[64]Maranguape!$B$2:$AP$2,0))*AY47*1000","v":4657205.9521855675},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$884,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C899,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ47*1000","v":970268.71517756849},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$884,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C899,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA47*1000","v":937067.99717756861},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$884,[64]Pacajus!$B$2:$B$111,0),MATCH($C899,[64]Pacajus!$B$2:$AP$2,0))*BB47*1000","v":3449250.2696735668},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$884,[64]Pacatuba!$B$2:$B$111,0),MATCH($C899,[64]Pacatuba!$B$2:$AP$2,0))*BC47*1000","v":3588845.8451244696},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$884,[64]Paracuru!$B$2:$B$111,0),MATCH($C899,[64]Paracuru!$B$2:$AP$2,0))*BD47*1000","v":1429512.7191775683},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$884,[64]Paraipaba!$B$2:$B$111,0),MATCH($C899,[64]Paraipaba!$B$2:$AP$2,0))*BE47*1000","v":871831.92957756843},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$884,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C899,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF47*1000","v":2222633.3517855681},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$884,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C899,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG47*1000","v":935405.67472447036},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$884,[64]Trairi!$B$2:$B$111,0),MATCH($C899,[64]Trairi!$B$2:$AP$2,0))*BH47*1000","v":1654822.7781164702},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$884,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C899,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI47*1000","v":516307.84077756858}]
[null,900,2037,"Outros Custos",{"$f":"Lances!AB22","v":61060388.853742845},132189471.08451703,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$884,[64]Aquiraz!$B$2:$B$111,0),MATCH($C900,[64]Aquiraz!$B$2:$AP$2,0))*AL48*1000","v":1907919.8733311682},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$884,[64]Barbalha!$B$2:$B$111,0),MATCH($C900,[64]Barbalha!$B$2:$AP$2,0))*AM48*1000","v":2170704.4089865875},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$884,[64]Cascavel!$B$2:$B$111,0),MATCH($C900,[64]Cascavel!$B$2:$AP$2,0))*AN48*1000","v":2819007.0304735661},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$884,[64]Caucaia!$B$2:$B$111,0),MATCH($C900,[64]Caucaia!$B$2:$AP$2,0))*AO48*1000","v":17310613.418398302},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$884,[64]Chorozinho!$B$2:$B$111,0),MATCH($C900,[64]Chorozinho!$B$2:$AP$2,0))*AP48*1000","v":969777.5280735686},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$884,[64]Eusébio!$B$2:$B$111,0),MATCH($C900,[64]Eusébio!$B$2:$AP$2,0))*AQ48*1000","v":3601735.0817311672},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$884,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C900,'[64]Farias Brito'!$B$2:$AP$2,0))*AR48*1000","v":613824.27837756847},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$884,[64]Fortaleza!$B$2:$B$111,0),MATCH($C900,[64]Fortaleza!$B$2:$AP$2,0))*AS48*1000","v":107712109.15273708},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$884,[64]Guaiúba!$B$2:$B$111,0),MATCH($C900,[64]Guaiúba!$B$2:$AP$2,0))*AT48*1000","v":961461.44898556848},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$884,[64]Horizonte!$B$2:$B$111,0),MATCH($C900,[64]Horizonte!$B$2:$AP$2,0))*AU48*1000","v":4138375.2894353131},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$884,[64]Itaitinga!$B$2:$B$111,0),MATCH($C900,[64]Itaitinga!$B$2:$AP$2,0))*AV48*1000","v":3375844.6561311679},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$884,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C900,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW48*1000","v":13718885.623608349},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$884,[64]Maracanaú!$B$2:$B$111,0),MATCH($C900,[64]Maracanaú!$B$2:$AP$2,0))*AX48*1000","v":12526245.981292505},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$884,[64]Maranguape!$B$2:$B$111,0),MATCH($C900,[64]Maranguape!$B$2:$AP$2,0))*AY48*1000","v":4706314.8481855681},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$884,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C900,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ48*1000","v":978497.25317756867},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$884,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C900,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA48*1000","v":947089.61957756861},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$884,[64]Pacajus!$B$2:$B$111,0),MATCH($C900,[64]Pacajus!$B$2:$AP$2,0))*BB48*1000","v":3484907.2676735669},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$884,[64]Pacatuba!$B$2:$B$111,0),MATCH($C900,[64]Pacatuba!$B$2:$AP$2,0))*BC48*1000","v":3620949.0855244696},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$884,[64]Paracuru!$B$2:$B$111,0),MATCH($C900,[64]Paracuru!$B$2:$AP$2,0))*BD48*1000","v":1442108.4911775687},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$884,[64]Paraipaba!$B$2:$B$111,0),MATCH($C900,[64]Paraipaba!$B$2:$AP$2,0))*BE48*1000","v":877374.93477756844},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$884,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C900,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF48*1000","v":2240580.7457855679},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$884,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C900,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG48*1000","v":939267.49272447044},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$884,[64]Trairi!$B$2:$B$111,0),MATCH($C900,[64]Trairi!$B$2:$AP$2,0))*BH48*1000","v":1667416.8489164701},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$884,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C900,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI48*1000","v":518849.57917756855}]
[null,901,2038,"Outros Custos",{"$f":"Lances!AB23","v":61630941.998754703},133381471.37811702,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$884,[64]Aquiraz!$B$2:$B$111,0),MATCH($C901,[64]Aquiraz!$B$2:$AP$2,0))*AL49*1000","v":1926451.1413311681},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$884,[64]Barbalha!$B$2:$B$111,0),MATCH($C901,[64]Barbalha!$B$2:$AP$2,0))*AM49*1000","v":2190070.8121865876},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$884,[64]Cascavel!$B$2:$B$111,0),MATCH($C901,[64]Cascavel!$B$2:$AP$2,0))*AN49*1000","v":2844415.882473567},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$884,[64]Caucaia!$B$2:$B$111,0),MATCH($C901,[64]Caucaia!$B$2:$AP$2,0))*AO49*1000","v":17478947.066798303},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$884,[64]Chorozinho!$B$2:$B$111,0),MATCH($C901,[64]Chorozinho!$B$2:$AP$2,0))*AP49*1000","v":978232.58967356861},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$884,[64]Eusébio!$B$2:$B$111,0),MATCH($C901,[64]Eusébio!$B$2:$AP$2,0))*AQ49*1000","v":3636161.2105311668},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$884,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C901,'[64]Farias Brito'!$B$2:$AP$2,0))*AR49*1000","v":617293.09157756856},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$884,[64]Fortaleza!$B$2:$B$111,0),MATCH($C901,[64]Fortaleza!$B$2:$AP$2,0))*AS49*1000","v":108685017.09793708},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$884,[64]Guaiúba!$B$2:$B$111,0),MATCH($C901,[64]Guaiúba!$B$2:$AP$2,0))*AT49*1000","v":968852.12258556834},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$884,[64]Horizonte!$B$2:$B$111,0),MATCH($C901,[64]Horizonte!$B$2:$AP$2,0))*AU49*1000","v":4180556.8356471714},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$884,[64]Itaitinga!$B$2:$B$111,0),MATCH($C901,[64]Itaitinga!$B$2:$AP$2,0))*AV49*1000","v":3412451.4157311679},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$884,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C901,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW49*1000","v":13846726.810008349},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$884,[64]Maracanaú!$B$2:$B$111,0),MATCH($C901,[64]Maracanaú!$B$2:$AP$2,0))*AX49*1000","v":12641262.656892508},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$884,[64]Maranguape!$B$2:$B$111,0),MATCH($C901,[64]Maranguape!$B$2:$AP$2,0))*AY49*1000","v":4753252.3237855677},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$884,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C901,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ49*1000","v":986390.09957756859},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$884,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C901,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA49*1000","v":956551.75597756868},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$884,[64]Pacajus!$B$2:$B$111,0),MATCH($C901,[64]Pacajus!$B$2:$AP$2,0))*BB49*1000","v":3519055.0180735667},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$884,[64]Pacatuba!$B$2:$B$111,0),MATCH($C901,[64]Pacatuba!$B$2:$AP$2,0))*BC49*1000","v":3651961.4991244697},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$884,[64]Paracuru!$B$2:$B$111,0),MATCH($C901,[64]Paracuru!$B$2:$AP$2,0))*BD49*1000","v":1454573.9451775684},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$884,[64]Paraipaba!$B$2:$B$111,0),MATCH($C901,[64]Paraipaba!$B$2:$AP$2,0))*BE49*1000","v":882691.41637756827},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$884,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C901,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF49*1000","v":2257498.3781855684},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$884,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C901,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG49*1000","v":943017.41352447052},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$884,[64]Trairi!$B$2:$B$111,0),MATCH($C901,[64]Trairi!$B$2:$AP$2,0))*BH49*1000","v":1679726.0601164703},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$884,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C901,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI49*1000","v":521256.73357756855}]
[null,902,2039,"Outros Custos",{"$f":"Lances!AB24","v":62179843.183493614},134534428.24531704,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$884,[64]Aquiraz!$B$2:$B$111,0),MATCH($C902,[64]Aquiraz!$B$2:$AP$2,0))*AL50*1000","v":1944139.0865311685},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$884,[64]Barbalha!$B$2:$B$111,0),MATCH($C902,[64]Barbalha!$B$2:$AP$2,0))*AM50*1000","v":2208820.4161865879},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$884,[64]Cascavel!$B$2:$B$111,0),MATCH($C902,[64]Cascavel!$B$2:$AP$2,0))*AN50*1000","v":2868880.4312735666},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$884,[64]Caucaia!$B$2:$B$111,0),MATCH($C902,[64]Caucaia!$B$2:$AP$2,0))*AO50*1000","v":17639904.710398301},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$884,[64]Chorozinho!$B$2:$B$111,0),MATCH($C902,[64]Chorozinho!$B$2:$AP$2,0))*AP50*1000","v":986291.91727356857},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$884,[64]Eusébio!$B$2:$B$111,0),MATCH($C902,[64]Eusébio!$B$2:$AP$2,0))*AQ50*1000","v":3669132.6757311672},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$884,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C902,'[64]Farias Brito'!$B$2:$AP$2,0))*AR50*1000","v":620652.73677756847},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$884,[64]Fortaleza!$B$2:$B$111,0),MATCH($C902,[64]Fortaleza!$B$2:$AP$2,0))*AS50*1000","v":109628725.3323371},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$884,[64]Guaiúba!$B$2:$B$111,0),MATCH($C902,[64]Guaiúba!$B$2:$AP$2,0))*AT50*1000","v":976013.54338556854},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$884,[64]Horizonte!$B$2:$B$111,0),MATCH($C902,[64]Horizonte!$B$2:$AP$2,0))*AU50*1000","v":4221191.2455860944},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$884,[64]Itaitinga!$B$2:$B$111,0),MATCH($C902,[64]Itaitinga!$B$2:$AP$2,0))*AV50*1000","v":3447660.824931168},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$884,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C902,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW50*1000","v":13970037.524408348},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$884,[64]Maracanaú!$B$2:$B$111,0),MATCH($C902,[64]Maracanaú!$B$2:$AP$2,0))*AX50*1000","v":12752701.351292508},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$884,[64]Maranguape!$B$2:$B$111,0),MATCH($C902,[64]Maranguape!$B$2:$AP$2,0))*AY50*1000","v":4797638.3365855673},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$884,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C902,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ50*1000","v":994001.83837756852},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$884,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C902,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA50*1000","v":965454.40637756861},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$884,[64]Pacajus!$B$2:$B$111,0),MATCH($C902,[64]Pacajus!$B$2:$AP$2,0))*BB50*1000","v":3551690.7916735667},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$884,[64]Pacatuba!$B$2:$B$111,0),MATCH($C902,[64]Pacatuba!$B$2:$AP$2,0))*BC50*1000","v":3681660.3143244702},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$884,[64]Paracuru!$B$2:$B$111,0),MATCH($C902,[64]Paracuru!$B$2:$AP$2,0))*BD50*1000","v":1466329.1235775682},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$884,[64]Paraipaba!$B$2:$B$111,0),MATCH($C902,[64]Paraipaba!$B$2:$AP$2,0))*BE50*1000","v":887950.58477756835},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$884,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C902,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF50*1000","v":2273601.8557855682},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$884,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C902,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG50*1000","v":946655.43712447037},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$884,[64]Trairi!$B$2:$B$111,0),MATCH($C902,[64]Trairi!$B$2:$AP$2,0))*BH50*1000","v":1691261.2013164703},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$884,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C902,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI50*1000","v":523875.74277756846}]
[null,903,2040,{"$f":"IF(C903=\"\",\"\",IF(AND(COUNT(C903)>0,COUNT(C902)=0),C902,D902))","v":"Outros Custos"},{"$f":"Lances!AB25","v":62707651.99630145},135648673.11691704,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$884,[64]Aquiraz!$B$2:$B$111,0),MATCH($C903,[64]Aquiraz!$B$2:$AP$2,0))*AL51*1000","v":1960991.8965311684},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$884,[64]Barbalha!$B$2:$B$111,0),MATCH($C903,[64]Barbalha!$B$2:$AP$2,0))*AM51*1000","v":2226901.3661865876},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$884,[64]Cascavel!$B$2:$B$111,0),MATCH($C903,[64]Cascavel!$B$2:$AP$2,0))*AN51*1000","v":2892441.6148735667},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$884,[64]Caucaia!$B$2:$B$111,0),MATCH($C903,[64]Caucaia!$B$2:$AP$2,0))*AO51*1000","v":17793534.451998305},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$884,[64]Chorozinho!$B$2:$B$111,0),MATCH($C903,[64]Chorozinho!$B$2:$AP$2,0))*AP51*1000","v":993963.69847356854},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$884,[64]Eusébio!$B$2:$B$111,0),MATCH($C903,[64]Eusébio!$B$2:$AP$2,0))*AQ51*1000","v":3700704.0613311674},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$884,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C903,'[64]Farias Brito'!$B$2:$AP$2,0))*AR51*1000","v":624006.92357756849},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$884,[64]Fortaleza!$B$2:$B$111,0),MATCH($C903,[64]Fortaleza!$B$2:$AP$2,0))*AS51*1000","v":110543004.60313709},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$884,[64]Guaiúba!$B$2:$B$111,0),MATCH($C903,[64]Guaiúba!$B$2:$AP$2,0))*AT51*1000","v":982956.62818556849},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$884,[64]Horizonte!$B$2:$B$111,0),MATCH($C903,[64]Horizonte!$B$2:$AP$2,0))*AU51*1000","v":4259990.8579939315},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$884,[64]Itaitinga!$B$2:$B$111,0),MATCH($C903,[64]Itaitinga!$B$2:$AP$2,0))*AV51*1000","v":3481306.402531168},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$884,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C903,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW51*1000","v":14088815.037608348},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$884,[64]Maracanaú!$B$2:$B$111,0),MATCH($C903,[64]Maracanaú!$B$2:$AP$2,0))*AX51*1000","v":12860556.606092505},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$884,[64]Maranguape!$B$2:$B$111,0),MATCH($C903,[64]Maranguape!$B$2:$AP$2,0))*AY51*1000","v":4840570.1997855669},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$884,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C903,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ51*1000","v":1001280.6147775685},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$884,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C903,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA51*1000","v":973797.5707775685},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$884,[64]Pacajus!$B$2:$B$111,0),MATCH($C903,[64]Pacajus!$B$2:$AP$2,0))*BB51*1000","v":3582762.733673567},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$884,[64]Pacatuba!$B$2:$B$111,0),MATCH($C903,[64]Pacatuba!$B$2:$AP$2,0))*BC51*1000","v":3710185.57352447},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$884,[64]Paracuru!$B$2:$B$111,0),MATCH($C903,[64]Paracuru!$B$2:$AP$2,0))*BD51*1000","v":1477716.713177568},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$884,[64]Paraipaba!$B$2:$B$111,0),MATCH($C903,[64]Paraipaba!$B$2:$AP$2,0))*BE51*1000","v":892991.41717756831},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$884,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C903,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF51*1000","v":2288930.2405855684},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$884,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C903,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG51*1000","v":950236.14752447046},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$884,[64]Trairi!$B$2:$B$111,0),MATCH($C903,[64]Trairi!$B$2:$AP$2,0))*BH51*1000","v":1702259.5433164702},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$884,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C903,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI51*1000","v":526420.2103775685}]
[null,904,2041,"Outros Custos",{"$f":"Lances!AB26","v":63213875.462406419},136724159.76611704,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$884,[64]Aquiraz!$B$2:$B$111,0),MATCH($C904,[64]Aquiraz!$B$2:$AP$2,0))*AL52*1000","v":1976946.7997311682},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$884,[64]Barbalha!$B$2:$B$111,0),MATCH($C904,[64]Barbalha!$B$2:$AP$2,0))*AM52*1000","v":2244253.6197865875},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$884,[64]Cascavel!$B$2:$B$111,0),MATCH($C904,[64]Cascavel!$B$2:$AP$2,0))*AN52*1000","v":2915224.9764735666},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$884,[64]Caucaia!$B$2:$B$111,0),MATCH($C904,[64]Caucaia!$B$2:$AP$2,0))*AO52*1000","v":17939778.978398301},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$884,[64]Chorozinho!$B$2:$B$111,0),MATCH($C904,[64]Chorozinho!$B$2:$AP$2,0))*AP52*1000","v":1001130.5776735686},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$884,[64]Eusébio!$B$2:$B$111,0),MATCH($C904,[64]Eusébio!$B$2:$AP$2,0))*AQ52*1000","v":3730878.0965311672},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$884,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C904,'[64]Farias Brito'!$B$2:$AP$2,0))*AR52*1000","v":627475.73677756847},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$884,[64]Fortaleza!$B$2:$B$111,0),MATCH($C904,[64]Fortaleza!$B$2:$AP$2,0))*AS52*1000","v":111427909.49433707},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$884,[64]Guaiúba!$B$2:$B$111,0),MATCH($C904,[64]Guaiúba!$B$2:$AP$2,0))*AT52*1000","v":989561.2921855686},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$884,[64]Horizonte!$B$2:$B$111,0),MATCH($C904,[64]Horizonte!$B$2:$AP$2,0))*AU52*1000","v":4297613.7420988912},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$884,[64]Itaitinga!$B$2:$B$111,0),MATCH($C904,[64]Itaitinga!$B$2:$AP$2,0))*AV52*1000","v":3513328.1061311676},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$884,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C904,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW52*1000","v":14203062.078808347},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$884,[64]Maracanaú!$B$2:$B$111,0),MATCH($C904,[64]Maracanaú!$B$2:$AP$2,0))*AX52*1000","v":12964888.463692507},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$884,[64]Maranguape!$B$2:$B$111,0),MATCH($C904,[64]Maranguape!$B$2:$AP$2,0))*AY52*1000","v":4880873.3293855684},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$884,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C904,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ52*1000","v":1008220.9703775686},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$884,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C904,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA52*1000","v":981635.83317756851},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$884,[64]Pacajus!$B$2:$B$111,0),MATCH($C904,[64]Pacajus!$B$2:$AP$2,0))*BB52*1000","v":3612265.3856735672},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$884,[64]Pacatuba!$B$2:$B$111,0),MATCH($C904,[64]Pacatuba!$B$2:$AP$2,0))*BC52*1000","v":3737454.5475244704},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$884,[64]Paracuru!$B$2:$B$111,0),MATCH($C904,[64]Paracuru!$B$2:$AP$2,0))*BD52*1000","v":1488656.7139775679},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$884,[64]Paraipaba!$B$2:$B$111,0),MATCH($C904,[64]Paraipaba!$B$2:$AP$2,0))*BE52*1000","v":897748.41277756845},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$884,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C904,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF52*1000","v":2303521.7413855679},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$884,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C904,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG52*1000","v":953816.85792447045},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$884,[64]Trairi!$B$2:$B$111,0),MATCH($C904,[64]Trairi!$B$2:$AP$2,0))*BH52*1000","v":1712727.5673164702},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$884,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C904,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI52*1000","v":529061.90637756849}]
[null,905,2042,"Outros Custos",{"$f":"Lances!AB27","v":64096504.059006065},143090167.02834558,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$884,[64]Aquiraz!$B$2:$B$111,0),MATCH($C905,[64]Aquiraz!$B$2:$AP$2,0))*AL53*1000","v":2004913.1619597399},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$884,[64]Barbalha!$B$2:$B$111,0),MATCH($C905,[64]Barbalha!$B$2:$AP$2,0))*AM53*1000","v":2252959.7677865876},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$884,[64]Cascavel!$B$2:$B$111,0),MATCH($C905,[64]Cascavel!$B$2:$AP$2,0))*AN53*1000","v":2949494.0128735672},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$884,[64]Caucaia!$B$2:$B$111,0),MATCH($C905,[64]Caucaia!$B$2:$AP$2,0))*AO53*1000","v":18227758.722912591},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$884,[64]Chorozinho!$B$2:$B$111,0),MATCH($C905,[64]Chorozinho!$B$2:$AP$2,0))*AP53*1000","v":1007987.2794449971},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$884,[64]Eusébio!$B$2:$B$111,0),MATCH($C905,[64]Eusébio!$B$2:$AP$2,0))*AQ53*1000","v":3856655.6039597392},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$884,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C905,'[64]Farias Brito'!$B$2:$AP$2,0))*AR53*1000","v":628908.56677756854},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$884,[64]Fortaleza!$B$2:$B$111,0),MATCH($C905,[64]Fortaleza!$B$2:$AP$2,0))*AS53*1000","v":117481788.09907995},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$884,[64]Guaiúba!$B$2:$B$111,0),MATCH($C905,[64]Guaiúba!$B$2:$AP$2,0))*AT53*1000","v":1005888.4428712829},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$884,[64]Horizonte!$B$2:$B$111,0),MATCH($C905,[64]Horizonte!$B$2:$AP$2,0))*AU53*1000","v":4353871.4622413944},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$884,[64]Itaitinga!$B$2:$B$111,0),MATCH($C905,[64]Itaitinga!$B$2:$AP$2,0))*AV53*1000","v":3567212.979216882},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$884,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C905,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW53*1000","v":14260893.826808348},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$884,[64]Maracanaú!$B$2:$B$111,0),MATCH($C905,[64]Maracanaú!$B$2:$AP$2,0))*AX53*1000","v":13264355.785749648},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$884,[64]Maranguape!$B$2:$B$111,0),MATCH($C905,[64]Maranguape!$B$2:$AP$2,0))*AY53*1000","v":4962063.102242711},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$884,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C905,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ53*1000","v":1011714.3463775687},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$884,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C905,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA53*1000","v":986024.38677756861},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$884,[64]Pacajus!$B$2:$B$111,0),MATCH($C905,[64]Pacajus!$B$2:$AP$2,0))*BB53*1000","v":3649965.0264735674},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$884,[64]Pacatuba!$B$2:$B$111,0),MATCH($C905,[64]Pacatuba!$B$2:$AP$2,0))*BC53*1000","v":3803238.8842673274},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$884,[64]Paracuru!$B$2:$B$111,0),MATCH($C905,[64]Paracuru!$B$2:$AP$2,0))*BD53*1000","v":1493866.756777568},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$884,[64]Paraipaba!$B$2:$B$111,0),MATCH($C905,[64]Paraipaba!$B$2:$AP$2,0))*BE53*1000","v":900152.83797756827},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$884,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C905,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF53*1000","v":2310563.0773855676},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$884,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C905,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG53*1000","v":958844.99569589912},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$884,[64]Trairi!$B$2:$B$111,0),MATCH($C905,[64]Trairi!$B$2:$AP$2,0))*BH53*1000","v":1717192.5385164702},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$884,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C905,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI53*1000","v":530357.42317756847}]
[null,906,2043,"Outros Custos",{"$f":"Lances!AB28","v":63475250.050319999},{"$f":"SUMIFS($K906:$AH906,$K$18:$AH$18,F$4)","v":137232246.74251705},0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$884,[64]Aquiraz!$B$2:$B$111,0),MATCH($C906,[64]Aquiraz!$B$2:$AP$2,0))*AL54*1000","v":1985191.7129311683},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$884,[64]Barbalha!$B$2:$B$111,0),MATCH($C906,[64]Barbalha!$B$2:$AP$2,0))*AM54*1000","v":2252293.8429865874},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$884,[64]Cascavel!$B$2:$B$111,0),MATCH($C906,[64]Cascavel!$B$2:$AP$2,0))*AN54*1000","v":2925847.0228735665},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$884,[64]Caucaia!$B$2:$B$111,0),MATCH($C906,[64]Caucaia!$B$2:$AP$2,0))*AO54*1000","v":18006630.732398298},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$884,[64]Chorozinho!$B$2:$B$111,0),MATCH($C906,[64]Chorozinho!$B$2:$AP$2,0))*AP54*1000","v":1004348.3044735687},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$884,[64]Eusébio!$B$2:$B$111,0),MATCH($C906,[64]Eusébio!$B$2:$AP$2,0))*AQ54*1000","v":3744720.5989311677},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$884,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C906,'[64]Farias Brito'!$B$2:$AP$2,0))*AR54*1000","v":629252.44597756851},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$884,[64]Fortaleza!$B$2:$B$111,0),MATCH($C906,[64]Fortaleza!$B$2:$AP$2,0))*AS54*1000","v":111850187.69353709},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$884,[64]Guaiúba!$B$2:$B$111,0),MATCH($C906,[64]Guaiúba!$B$2:$AP$2,0))*AT54*1000","v":992661.66338556854},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$884,[64]Horizonte!$B$2:$B$111,0),MATCH($C906,[64]Horizonte!$B$2:$AP$2,0))*AU54*1000","v":4322045.1558124702},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$884,[64]Itaitinga!$B$2:$B$111,0),MATCH($C906,[64]Itaitinga!$B$2:$AP$2,0))*AV54*1000","v":3535047.0797311678},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$884,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C906,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW54*1000","v":14256794.568408348},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$884,[64]Maracanaú!$B$2:$B$111,0),MATCH($C906,[64]Maracanaú!$B$2:$AP$2,0))*AX54*1000","v":13024125.749692511},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$884,[64]Maranguape!$B$2:$B$111,0),MATCH($C906,[64]Maranguape!$B$2:$AP$2,0))*AY54*1000","v":4898690.4001855683},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$884,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C906,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ54*1000","v":1011493.2811775685},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$884,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C906,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA54*1000","v":986592.06037756859},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$884,[64]Pacajus!$B$2:$B$111,0),MATCH($C906,[64]Pacajus!$B$2:$AP$2,0))*BB54*1000","v":3625764.0088735679},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$884,[64]Pacatuba!$B$2:$B$111,0),MATCH($C906,[64]Pacatuba!$B$2:$AP$2,0))*BC54*1000","v":3750107.9719244698},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$884,[64]Paracuru!$B$2:$B$111,0),MATCH($C906,[64]Paracuru!$B$2:$AP$2,0))*BD54*1000","v":1493479.2103775681},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$884,[64]Paraipaba!$B$2:$B$111,0),MATCH($C906,[64]Paraipaba!$B$2:$AP$2,0))*BE54*1000","v":900043.66997756821},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$884,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C906,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF54*1000","v":2309673.3581855679},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$884,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C906,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG54*1000","v":955650.88032447058},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$884,[64]Trairi!$B$2:$B$111,0),MATCH($C906,[64]Trairi!$B$2:$AP$2,0))*BH54*1000","v":1716581.1977164703},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$884,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C906,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI54*1000","v":530274.18257756846}]
[null,907,2044,"Outros Custos",{"$f":"Lances!AB29","v":63436428.033519998},137142311.07311702,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$884,[64]Aquiraz!$B$2:$B$111,0),MATCH($C907,[64]Aquiraz!$B$2:$AP$2,0))*AL55*1000","v":1983570.5681311686},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$884,[64]Barbalha!$B$2:$B$111,0),MATCH($C907,[64]Barbalha!$B$2:$AP$2,0))*AM55*1000","v":2250669.9689865881},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$884,[64]Cascavel!$B$2:$B$111,0),MATCH($C907,[64]Cascavel!$B$2:$AP$2,0))*AN55*1000","v":2923887.4572735666},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$884,[64]Caucaia!$B$2:$B$111,0),MATCH($C907,[64]Caucaia!$B$2:$AP$2,0))*AO55*1000","v":17989614.681798302},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$884,[64]Chorozinho!$B$2:$B$111,0),MATCH($C907,[64]Chorozinho!$B$2:$AP$2,0))*AP55*1000","v":1003312.5730735685},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$884,[64]Eusébio!$B$2:$B$111,0),MATCH($C907,[64]Eusébio!$B$2:$AP$2,0))*AQ55*1000","v":3741389.6103311675},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$884,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C907,'[64]Farias Brito'!$B$2:$AP$2,0))*AR55*1000","v":628753.00237756863},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$884,[64]Fortaleza!$B$2:$B$111,0),MATCH($C907,[64]Fortaleza!$B$2:$AP$2,0))*AS55*1000","v":111782021.82973707},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$884,[64]Guaiúba!$B$2:$B$111,0),MATCH($C907,[64]Guaiúba!$B$2:$AP$2,0))*AT55*1000","v":992073.52078556875},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$884,[64]Horizonte!$B$2:$B$111,0),MATCH($C907,[64]Horizonte!$B$2:$AP$2,0))*AU55*1000","v":4318237.9218124701},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$884,[64]Itaitinga!$B$2:$B$111,0),MATCH($C907,[64]Itaitinga!$B$2:$AP$2,0))*AV55*1000","v":3536801.9553311681},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$884,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C907,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW55*1000","v":14246325.357208347},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$884,[64]Maracanaú!$B$2:$B$111,0),MATCH($C907,[64]Maracanaú!$B$2:$AP$2,0))*AX55*1000","v":13020856.168092508},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$884,[64]Maranguape!$B$2:$B$111,0),MATCH($C907,[64]Maranguape!$B$2:$AP$2,0))*AY55*1000","v":4893876.0913855685},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$884,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C907,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ55*1000","v":1010681.3441775687},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$884,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C907,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA55*1000","v":986092.61677756859},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$884,[64]Pacajus!$B$2:$B$111,0),MATCH($C907,[64]Pacajus!$B$2:$AP$2,0))*BB55*1000","v":3622097.3286735681},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$884,[64]Pacatuba!$B$2:$B$111,0),MATCH($C907,[64]Pacatuba!$B$2:$AP$2,0))*BC55*1000","v":3747477.0231244704},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$884,[64]Paracuru!$B$2:$B$111,0),MATCH($C907,[64]Paracuru!$B$2:$AP$2,0))*BD55*1000","v":1492443.478977568},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$884,[64]Paraipaba!$B$2:$B$111,0),MATCH($C907,[64]Paraipaba!$B$2:$AP$2,0))*BE55*1000","v":899679.3217775682},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$884,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C907,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF55*1000","v":2307886.2435855679},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$884,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C907,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG55*1000","v":955343.84532447055},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$884,[64]Trairi!$B$2:$B$111,0),MATCH($C907,[64]Trairi!$B$2:$AP$2,0))*BH55*1000","v":1715321.6719164702},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$884,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C907,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI55*1000","v":530325.52597756858}]
[null,908,2045,"Outros Custos",{"$f":"Lances!AB30","v":63374786.152719989},137016797.55251703,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$884,[64]Aquiraz!$B$2:$B$111,0),MATCH($C908,[64]Aquiraz!$B$2:$AP$2,0))*AL56*1000","v":1981020.1307311684},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$884,[64]Barbalha!$B$2:$B$111,0),MATCH($C908,[64]Barbalha!$B$2:$AP$2,0))*AM56*1000","v":2248432.0249865879},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$884,[64]Cascavel!$B$2:$B$111,0),MATCH($C908,[64]Cascavel!$B$2:$AP$2,0))*AN56*1000","v":2920978.1300735665},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$884,[64]Caucaia!$B$2:$B$111,0),MATCH($C908,[64]Caucaia!$B$2:$AP$2,0))*AO56*1000","v":17966036.269798305},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$884,[64]Chorozinho!$B$2:$B$111,0),MATCH($C908,[64]Chorozinho!$B$2:$AP$2,0))*AP56*1000","v":1001969.8066735686},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$884,[64]Eusébio!$B$2:$B$111,0),MATCH($C908,[64]Eusébio!$B$2:$AP$2,0))*AQ56*1000","v":3736801.8251311677},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$884,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C908,'[64]Farias Brito'!$B$2:$AP$2,0))*AR56*1000","v":628469.16557756858},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$884,[64]Fortaleza!$B$2:$B$111,0),MATCH($C908,[64]Fortaleza!$B$2:$AP$2,0))*AS56*1000","v":111686797.31253707},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$884,[64]Guaiúba!$B$2:$B$111,0),MATCH($C908,[64]Guaiúba!$B$2:$AP$2,0))*AT56*1000","v":991290.2403855687},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$884,[64]Horizonte!$B$2:$B$111,0),MATCH($C908,[64]Horizonte!$B$2:$AP$2,0))*AU56*1000","v":4313426.8562124697},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$884,[64]Itaitinga!$B$2:$B$111,0),MATCH($C908,[64]Itaitinga!$B$2:$AP$2,0))*AV56*1000","v":3535249.0405311678},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$884,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C908,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW56*1000","v":14231666.824008347},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$884,[64]Maracanaú!$B$2:$B$111,0),MATCH($C908,[64]Maracanaú!$B$2:$AP$2,0))*AX56*1000","v":13012570.316892507},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$884,[64]Maranguape!$B$2:$B$111,0),MATCH($C908,[64]Maranguape!$B$2:$AP$2,0))*AY56*1000","v":4887097.9509855667},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$884,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C908,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ56*1000","v":1009674.2693775686},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$884,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C908,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA56*1000","v":984833.09097756853},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$884,[64]Pacajus!$B$2:$B$111,0),MATCH($C908,[64]Pacajus!$B$2:$AP$2,0))*BB56*1000","v":3617061.9546735678},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$884,[64]Pacatuba!$B$2:$B$111,0),MATCH($C908,[64]Pacatuba!$B$2:$AP$2,0))*BC56*1000","v":3743784.4155244702},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$884,[64]Paracuru!$B$2:$B$111,0),MATCH($C908,[64]Paracuru!$B$2:$AP$2,0))*BD56*1000","v":1490876.9181775679},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$884,[64]Paraipaba!$B$2:$B$111,0),MATCH($C908,[64]Paraipaba!$B$2:$AP$2,0))*BE56*1000","v":899119.8357775684},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$884,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C908,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF56*1000","v":2305344.5051855678},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$884,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C908,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG56*1000","v":955091.39432447043},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$884,[64]Trairi!$B$2:$B$111,0),MATCH($C908,[64]Trairi!$B$2:$AP$2,0))*BH56*1000","v":1713531.3167164705},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$884,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C908,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI56*1000","v":530460.1099775685}]
[null,909,2046,"Outros Custos",{"$f":"Lances!AB31","v":63291230.841519997},136852714.63571703,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$884,[64]Aquiraz!$B$2:$B$111,0),MATCH($C909,[64]Aquiraz!$B$2:$AP$2,0))*AL57*1000","v":1977663.2147311685},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$884,[64]Barbalha!$B$2:$B$111,0),MATCH($C909,[64]Barbalha!$B$2:$AP$2,0))*AM57*1000","v":2245410.8005865882},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$884,[64]Cascavel!$B$2:$B$111,0),MATCH($C909,[64]Cascavel!$B$2:$AP$2,0))*AN57*1000","v":2917061.7280735658},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$884,[64]Caucaia!$B$2:$B$111,0),MATCH($C909,[64]Caucaia!$B$2:$AP$2,0))*AO57*1000","v":17935184.539798304},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$884,[64]Chorozinho!$B$2:$B$111,0),MATCH($C909,[64]Chorozinho!$B$2:$AP$2,0))*AP57*1000","v":1000179.4514735687},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$884,[64]Eusébio!$B$2:$B$111,0),MATCH($C909,[64]Eusébio!$B$2:$AP$2,0))*AQ57*1000","v":3730647.4791311678},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$884,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C909,'[64]Farias Brito'!$B$2:$AP$2,0))*AR57*1000","v":628469.16557756858},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$884,[64]Fortaleza!$B$2:$B$111,0),MATCH($C909,[64]Fortaleza!$B$2:$AP$2,0))*AS57*1000","v":111562479.52333708},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$884,[64]Guaiúba!$B$2:$B$111,0),MATCH($C909,[64]Guaiúba!$B$2:$AP$2,0))*AT57*1000","v":990283.16558556852},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$884,[64]Horizonte!$B$2:$B$111,0),MATCH($C909,[64]Horizonte!$B$2:$AP$2,0))*AU57*1000","v":4306729.2298124693},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$884,[64]Itaitinga!$B$2:$B$111,0),MATCH($C909,[64]Itaitinga!$B$2:$AP$2,0))*AV57*1000","v":3531722.9141311678},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$884,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C909,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW57*1000","v":14212644.300008349},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$884,[64]Maracanaú!$B$2:$B$111,0),MATCH($C909,[64]Maracanaú!$B$2:$AP$2,0))*AX57*1000","v":13001156.802492507},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$884,[64]Maranguape!$B$2:$B$111,0),MATCH($C909,[64]Maranguape!$B$2:$AP$2,0))*AY57*1000","v":4878273.7637855671},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$884,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C909,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ57*1000","v":1008443.4001775685},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$884,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C909,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA57*1000","v":983042.73577756854},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$884,[64]Pacajus!$B$2:$B$111,0),MATCH($C909,[64]Pacajus!$B$2:$AP$2,0))*BB57*1000","v":3610460.0198735674},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$884,[64]Pacatuba!$B$2:$B$111,0),MATCH($C909,[64]Pacatuba!$B$2:$AP$2,0))*BC57*1000","v":3738557.1443244708},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$884,[64]Paracuru!$B$2:$B$111,0),MATCH($C909,[64]Paracuru!$B$2:$AP$2,0))*BD57*1000","v":1488974.6657775682},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$884,[64]Paraipaba!$B$2:$B$111,0),MATCH($C909,[64]Paraipaba!$B$2:$AP$2,0))*BE57*1000","v":898336.55537756823},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$884,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C909,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF57*1000","v":2301827.589185568},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$884,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C909,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG57*1000","v":954810.28672447044},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$884,[64]Trairi!$B$2:$B$111,0),MATCH($C909,[64]Trairi!$B$2:$AP$2,0))*BH57*1000","v":1711101.4755164704},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$884,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C909,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI57*1000","v":530485.52597756847}]
[null,910,2047,"Outros Custos",{"$f":"Lances!AB32","v":63186411.821720004},136650116.39531705,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$884,[64]Aquiraz!$B$2:$B$111,0),MATCH($C910,[64]Aquiraz!$B$2:$AP$2,0))*AL58*1000","v":1973411.1211311682},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$884,[64]Barbalha!$B$2:$B$111,0),MATCH($C910,[64]Barbalha!$B$2:$AP$2,0))*AM58*1000","v":2241718.1929865885},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$884,[64]Cascavel!$B$2:$B$111,0),MATCH($C910,[64]Cascavel!$B$2:$AP$2,0))*AN58*1000","v":2912585.8400735664},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$884,[64]Caucaia!$B$2:$B$111,0),MATCH($C910,[64]Caucaia!$B$2:$AP$2,0))*AO58*1000","v":17896867.594598304},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$884,[64]Chorozinho!$B$2:$B$111,0),MATCH($C910,[64]Chorozinho!$B$2:$AP$2,0))*AP58*1000","v":997941.50747356866},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$884,[64]Eusébio!$B$2:$B$111,0),MATCH($C910,[64]Eusébio!$B$2:$AP$2,0))*AQ58*1000","v":3723150.3667311682},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$884,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C910,'[64]Farias Brito'!$B$2:$AP$2,0))*AR58*1000","v":628274.02777756844},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$884,[64]Fortaleza!$B$2:$B$111,0),MATCH($C910,[64]Fortaleza!$B$2:$AP$2,0))*AS58*1000","v":111408844.66773708},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$884,[64]Guaiúba!$B$2:$B$111,0),MATCH($C910,[64]Guaiúba!$B$2:$AP$2,0))*AT58*1000","v":988828.50198556867},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$884,[64]Horizonte!$B$2:$B$111,0),MATCH($C910,[64]Horizonte!$B$2:$AP$2,0))*AU58*1000","v":4298545.0426124698},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$884,[64]Itaitinga!$B$2:$B$111,0),MATCH($C910,[64]Itaitinga!$B$2:$AP$2,0))*AV58*1000","v":3526687.5401311675},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$884,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C910,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW58*1000","v":14189033.990808349},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$884,[64]Maracanaú!$B$2:$B$111,0),MATCH($C910,[64]Maracanaú!$B$2:$AP$2,0))*AX58*1000","v":12986050.680492505},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$884,[64]Maranguape!$B$2:$B$111,0),MATCH($C910,[64]Maranguape!$B$2:$AP$2,0))*AY58*1000","v":4867435.4269855674},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$884,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C910,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ58*1000","v":1006764.9421775686},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$884,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C910,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA58*1000","v":980804.79177756852},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$884,[64]Pacajus!$B$2:$B$111,0),MATCH($C910,[64]Pacajus!$B$2:$AP$2,0))*BB58*1000","v":3602291.5242735669},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$884,[64]Pacatuba!$B$2:$B$111,0),MATCH($C910,[64]Pacatuba!$B$2:$AP$2,0))*BC58*1000","v":3732434.6955244699},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$884,[64]Paracuru!$B$2:$B$111,0),MATCH($C910,[64]Paracuru!$B$2:$AP$2,0))*BD58*1000","v":1486624.8245775681},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$884,[64]Paraipaba!$B$2:$B$111,0),MATCH($C910,[64]Paraipaba!$B$2:$AP$2,0))*BE58*1000","v":897441.37777756841},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$884,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C910,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF58*1000","v":2297751.1871855683},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$884,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C910,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG58*1000","v":954474.59512447042},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$884,[64]Trairi!$B$2:$B$111,0),MATCH($C910,[64]Trairi!$B$2:$AP$2,0))*BH58*1000","v":1708112.1483164704},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$884,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C910,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI58*1000","v":530453.62877756846}]
[null,911,2048,"Outros Custos",{"$f":"Lances!AB33","v":63059574.980919994},136409169.31251702,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$884,[64]Aquiraz!$B$2:$B$111,0),MATCH($C911,[64]Aquiraz!$B$2:$AP$2,0))*AL59*1000","v":1968375.7471311686},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$884,[64]Barbalha!$B$2:$B$111,0),MATCH($C911,[64]Barbalha!$B$2:$AP$2,0))*AM59*1000","v":2237018.5105865882},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$884,[64]Cascavel!$B$2:$B$111,0),MATCH($C911,[64]Cascavel!$B$2:$AP$2,0))*AN59*1000","v":2906990.9800735665},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$884,[64]Caucaia!$B$2:$B$111,0),MATCH($C911,[64]Caucaia!$B$2:$AP$2,0))*AO59*1000","v":17851309.228598304},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$884,[64]Chorozinho!$B$2:$B$111,0),MATCH($C911,[64]Chorozinho!$B$2:$AP$2,0))*AP59*1000","v":995255.97467356862},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$884,[64]Eusébio!$B$2:$B$111,0),MATCH($C911,[64]Eusébio!$B$2:$AP$2,0))*AQ59*1000","v":3714198.5907311682},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$884,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C911,'[64]Farias Brito'!$B$2:$AP$2,0))*AR59*1000","v":628245.37117756845},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$884,[64]Fortaleza!$B$2:$B$111,0),MATCH($C911,[64]Fortaleza!$B$2:$AP$2,0))*AS59*1000","v":111226004.64293706},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$884,[64]Guaiúba!$B$2:$B$111,0),MATCH($C911,[64]Guaiúba!$B$2:$AP$2,0))*AT59*1000","v":987261.94118556858},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$884,[64]Horizonte!$B$2:$B$111,0),MATCH($C911,[64]Horizonte!$B$2:$AP$2,0))*AU59*1000","v":4288650.5002124701},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$884,[64]Itaitinga!$B$2:$B$111,0),MATCH($C911,[64]Itaitinga!$B$2:$AP$2,0))*AV59*1000","v":3520085.6053311676},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$884,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C911,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW59*1000","v":14160947.793608347},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$884,[64]Maracanaú!$B$2:$B$111,0),MATCH($C911,[64]Maracanaú!$B$2:$AP$2,0))*AX59*1000","v":12967475.745292507},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$884,[64]Maranguape!$B$2:$B$111,0),MATCH($C911,[64]Maranguape!$B$2:$AP$2,0))*AY59*1000","v":4854167.2489855671},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$884,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C911,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ59*1000","v":1004862.6897775686},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$884,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C911,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA59*1000","v":978007.36177756859},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$884,[64]Pacajus!$B$2:$B$111,0),MATCH($C911,[64]Pacajus!$B$2:$AP$2,0))*BB59*1000","v":3592668.3650735673},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$884,[64]Pacatuba!$B$2:$B$111,0),MATCH($C911,[64]Pacatuba!$B$2:$AP$2,0))*BC59*1000","v":3724969.48032447},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$884,[64]Paracuru!$B$2:$B$111,0),MATCH($C911,[64]Paracuru!$B$2:$AP$2,0))*BD59*1000","v":1483715.4973775679},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$884,[64]Paraipaba!$B$2:$B$111,0),MATCH($C911,[64]Paraipaba!$B$2:$AP$2,0))*BE59*1000","v":896546.20017756836},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$884,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C911,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF59*1000","v":2292811.504785568},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$884,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C911,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG59*1000","v":954027.00632447039},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$884,[64]Trairi!$B$2:$B$111,0),MATCH($C911,[64]Trairi!$B$2:$AP$2,0))*BH59*1000","v":1704755.2323164702},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$884,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C911,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI59*1000","v":530393.07497756847}]
[null,912,2049,"Outros Custos",{"$f":"Lances!AB34","v":62911883.127920009},136129202.00411701,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$884,[64]Aquiraz!$B$2:$B$111,0),MATCH($C912,[64]Aquiraz!$B$2:$AP$2,0))*AL60*1000","v":1962445.1955311685},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$884,[64]Barbalha!$B$2:$B$111,0),MATCH($C912,[64]Barbalha!$B$2:$AP$2,0))*AM60*1000","v":2232095.0337865879},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$884,[64]Cascavel!$B$2:$B$111,0),MATCH($C912,[64]Cascavel!$B$2:$AP$2,0))*AN60*1000","v":2900500.9424735662},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$884,[64]Caucaia!$B$2:$B$111,0),MATCH($C912,[64]Caucaia!$B$2:$AP$2,0))*AO60*1000","v":17798477.5445983},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$884,[64]Chorozinho!$B$2:$B$111,0),MATCH($C912,[64]Chorozinho!$B$2:$AP$2,0))*AP60*1000","v":992234.75027356856},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$884,[64]Eusébio!$B$2:$B$111,0),MATCH($C912,[64]Eusébio!$B$2:$AP$2,0))*AQ60*1000","v":3703792.1511311685},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$884,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C912,'[64]Farias Brito'!$B$2:$AP$2,0))*AR60*1000","v":628050.23337756842},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$884,[64]Fortaleza!$B$2:$B$111,0),MATCH($C912,[64]Fortaleza!$B$2:$AP$2,0))*AS60*1000","v":111013959.44893706},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$884,[64]Guaiúba!$B$2:$B$111,0),MATCH($C912,[64]Guaiúba!$B$2:$AP$2,0))*AT60*1000","v":985359.68878556869},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$884,[64]Horizonte!$B$2:$B$111,0),MATCH($C912,[64]Horizonte!$B$2:$AP$2,0))*AU60*1000","v":4277461.2942124708},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$884,[64]Itaitinga!$B$2:$B$111,0),MATCH($C912,[64]Itaitinga!$B$2:$AP$2,0))*AV60*1000","v":3511917.1097311676},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$884,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C912,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW60*1000","v":14128385.708408348},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$884,[64]Maracanaú!$B$2:$B$111,0),MATCH($C912,[64]Maracanaú!$B$2:$AP$2,0))*AX60*1000","v":12945320.099692509},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$884,[64]Maranguape!$B$2:$B$111,0),MATCH($C912,[64]Maranguape!$B$2:$AP$2,0))*AY60*1000","v":4838708.7157855676},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$884,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C912,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ60*1000","v":1002624.7457775685},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$884,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C912,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA60*1000","v":974538.54857756861},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$884,[64]Pacajus!$B$2:$B$111,0),MATCH($C912,[64]Pacajus!$B$2:$AP$2,0))*BB60*1000","v":3581366.7478735675},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$884,[64]Pacatuba!$B$2:$B$111,0),MATCH($C912,[64]Pacatuba!$B$2:$AP$2,0))*BC60*1000","v":3716609.0875244709},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$884,[64]Paracuru!$B$2:$B$111,0),MATCH($C912,[64]Paracuru!$B$2:$AP$2,0))*BD60*1000","v":1480470.4785775682},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$884,[64]Paraipaba!$B$2:$B$111,0),MATCH($C912,[64]Paraipaba!$B$2:$AP$2,0))*BE60*1000","v":895203.4337775684},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$884,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C912,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF60*1000","v":2287056.6447855681},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$884,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C912,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG60*1000","v":953467.52032447059},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$884,[64]Trairi!$B$2:$B$111,0),MATCH($C912,[64]Trairi!$B$2:$AP$2,0))*BH60*1000","v":1700566.9331164702},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$884,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C912,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI60*1000","v":530473.07497756858}]
[null,913,2050,"Outros Custos",{"$f":"Lances!AB35","v":62742707.526520006},135809590.67571703,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$884,[64]Aquiraz!$B$2:$B$111,0),MATCH($C913,[64]Aquiraz!$B$2:$AP$2,0))*AL61*1000","v":1955619.4663311685},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$884,[64]Barbalha!$B$2:$B$111,0),MATCH($C913,[64]Barbalha!$B$2:$AP$2,0))*AM61*1000","v":2226276.379386588},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$884,[64]Cascavel!$B$2:$B$111,0),MATCH($C913,[64]Cascavel!$B$2:$AP$2,0))*AN61*1000","v":2892891.9328735666},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$884,[64]Caucaia!$B$2:$B$111,0),MATCH($C913,[64]Caucaia!$B$2:$AP$2,0))*AO61*1000","v":17738068.748198301},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$884,[64]Chorozinho!$B$2:$B$111,0),MATCH($C913,[64]Chorozinho!$B$2:$AP$2,0))*AP61*1000","v":988765.93707356846},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$884,[64]Eusébio!$B$2:$B$111,0),MATCH($C913,[64]Eusébio!$B$2:$AP$2,0))*AQ61*1000","v":3692042.9451311687},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$884,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C913,'[64]Farias Brito'!$B$2:$AP$2,0))*AR61*1000","v":627909.67957756855},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$884,[64]Fortaleza!$B$2:$B$111,0),MATCH($C913,[64]Fortaleza!$B$2:$AP$2,0))*AS61*1000","v":110772149.59973708},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$884,[64]Guaiúba!$B$2:$B$111,0),MATCH($C913,[64]Guaiúba!$B$2:$AP$2,0))*AT61*1000","v":983233.64198556857},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$884,[64]Horizonte!$B$2:$B$111,0),MATCH($C913,[64]Horizonte!$B$2:$AP$2,0))*AU61*1000","v":4264833.63021247},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$884,[64]Itaitinga!$B$2:$B$111,0),MATCH($C913,[64]Itaitinga!$B$2:$AP$2,0))*AV61*1000","v":3502182.0533311674},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$884,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C913,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW61*1000","v":14091235.838008348},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$884,[64]Maracanaú!$B$2:$B$111,0),MATCH($C913,[64]Maracanaú!$B$2:$AP$2,0))*AX61*1000","v":12919695.640892511},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$884,[64]Maranguape!$B$2:$B$111,0),MATCH($C913,[64]Maranguape!$B$2:$AP$2,0))*AY61*1000","v":4821284.1357855676},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$884,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C913,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ61*1000","v":1000051.1101775687},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$884,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C913,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA61*1000","v":970734.04377756862},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$884,[64]Pacajus!$B$2:$B$111,0),MATCH($C913,[64]Pacajus!$B$2:$AP$2,0))*BB61*1000","v":3568498.5698735677},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$884,[64]Pacatuba!$B$2:$B$111,0),MATCH($C913,[64]Pacatuba!$B$2:$AP$2,0))*BC61*1000","v":3706905.9283244698},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$884,[64]Paracuru!$B$2:$B$111,0),MATCH($C913,[64]Paracuru!$B$2:$AP$2,0))*BD61*1000","v":1476537.870977568},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$884,[64]Paraipaba!$B$2:$B$111,0),MATCH($C913,[64]Paraipaba!$B$2:$AP$2,0))*BE61*1000","v":893748.77017756843},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$884,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C913,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF61*1000","v":2280358.5043855677},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$884,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C913,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG61*1000","v":952908.03432447044},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$884,[64]Trairi!$B$2:$B$111,0),MATCH($C913,[64]Trairi!$B$2:$AP$2,0))*BH61*1000","v":1695819.1479164702},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$884,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C913,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI61*1000","v":530546.59377756855}]
[null,914,2051,"Outros Custos",{"$f":"Lances!AB36","v":62550842.206919998},135450943.43011701,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$884,[64]Aquiraz!$B$2:$B$111,0),MATCH($C914,[64]Aquiraz!$B$2:$AP$2,0))*AL62*1000","v":1947898.5595311683},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$884,[64]Barbalha!$B$2:$B$111,0),MATCH($C914,[64]Barbalha!$B$2:$AP$2,0))*AM62*1000","v":2219562.5473865881},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$884,[64]Cascavel!$B$2:$B$111,0),MATCH($C914,[64]Cascavel!$B$2:$AP$2,0))*AN62*1000","v":2884723.4372735666},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$884,[64]Caucaia!$B$2:$B$111,0),MATCH($C914,[64]Caucaia!$B$2:$AP$2,0))*AO62*1000","v":17670274.736598298},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$884,[64]Chorozinho!$B$2:$B$111,0),MATCH($C914,[64]Chorozinho!$B$2:$AP$2,0))*AP62*1000","v":984737.63787356846},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$884,[64]Eusébio!$B$2:$B$111,0),MATCH($C914,[64]Eusébio!$B$2:$AP$2,0))*AQ62*1000","v":3678615.2811311684},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$884,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C914,'[64]Farias Brito'!$B$2:$AP$2,0))*AR62*1000","v":627881.02297756856},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$884,[64]Fortaleza!$B$2:$B$111,0),MATCH($C914,[64]Fortaleza!$B$2:$AP$2,0))*AS62*1000","v":110500015.60933708},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$884,[64]Guaiúba!$B$2:$B$111,0),MATCH($C914,[64]Guaiúba!$B$2:$AP$2,0))*AT62*1000","v":980771.90358556865},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$884,[64]Horizonte!$B$2:$B$111,0),MATCH($C914,[64]Horizonte!$B$2:$AP$2,0))*AU62*1000","v":4250335.61101247},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$884,[64]Itaitinga!$B$2:$B$111,0),MATCH($C914,[64]Itaitinga!$B$2:$AP$2,0))*AV62*1000","v":3490992.3333311677},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$884,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C914,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW62*1000","v":14049386.28520835},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$884,[64]Maracanaú!$B$2:$B$111,0),MATCH($C914,[64]Maracanaú!$B$2:$AP$2,0))*AX62*1000","v":12890490.471692508},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$884,[64]Maranguape!$B$2:$B$111,0),MATCH($C914,[64]Maranguape!$B$2:$AP$2,0))*AY62*1000","v":4801413.5089855669},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$884,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C914,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ62*1000","v":997141.78297756868},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$884,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C914,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA62*1000","v":966258.15577756846},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$884,[64]Pacajus!$B$2:$B$111,0),MATCH($C914,[64]Pacajus!$B$2:$AP$2,0))*BB62*1000","v":3554063.8310735677},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$884,[64]Pacatuba!$B$2:$B$111,0),MATCH($C914,[64]Pacatuba!$B$2:$AP$2,0))*BC62*1000","v":3695891.8999244696},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$884,[64]Paracuru!$B$2:$B$111,0),MATCH($C914,[64]Paracuru!$B$2:$AP$2,0))*BD62*1000","v":1472397.674577568},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$884,[64]Paraipaba!$B$2:$B$111,0),MATCH($C914,[64]Paraipaba!$B$2:$AP$2,0))*BE62*1000","v":892294.10657756834},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$884,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C914,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF62*1000","v":2272908.9807855682},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$884,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C914,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG62*1000","v":952348.54832447064},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$884,[64]Trairi!$B$2:$B$111,0),MATCH($C914,[64]Trairi!$B$2:$AP$2,0))*BH62*1000","v":1690703.7739164704},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$884,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C914,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI62*1000","v":530677.93717756844}]
[null,915,2052,"Outros Custos",{"$f":"Lances!AB37","v":62957699.793062858},140874346.58634558,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$884,[64]Aquiraz!$B$2:$B$111,0),MATCH($C915,[64]Aquiraz!$B$2:$AP$2,0))*AL63*1000","v":1958791.0465597401},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$884,[64]Barbalha!$B$2:$B$111,0),MATCH($C915,[64]Barbalha!$B$2:$AP$2,0))*AM63*1000","v":2212177.3321865881},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$884,[64]Cascavel!$B$2:$B$111,0),MATCH($C915,[64]Cascavel!$B$2:$AP$2,0))*AN63*1000","v":2898419.7640735665},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$884,[64]Caucaia!$B$2:$B$111,0),MATCH($C915,[64]Caucaia!$B$2:$AP$2,0))*AO63*1000","v":17809386.001112588},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$884,[64]Chorozinho!$B$2:$B$111,0),MATCH($C915,[64]Chorozinho!$B$2:$AP$2,0))*AP63*1000","v":983625.07564499718},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$884,[64]Eusébio!$B$2:$B$111,0),MATCH($C915,[64]Eusébio!$B$2:$AP$2,0))*AQ63*1000","v":3774281.5249597398},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$884,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C915,'[64]Farias Brito'!$B$2:$AP$2,0))*AR63*1000","v":627548.0605775686},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$884,[64]Fortaleza!$B$2:$B$111,0),MATCH($C915,[64]Fortaleza!$B$2:$AP$2,0))*AS63*1000","v":115802572.74607992},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$884,[64]Guaiúba!$B$2:$B$111,0),MATCH($C915,[64]Guaiúba!$B$2:$AP$2,0))*AT63*1000","v":991092.08507128293},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$884,[64]Horizonte!$B$2:$B$111,0),MATCH($C915,[64]Horizonte!$B$2:$AP$2,0))*AU63*1000","v":4269764.848098184},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$884,[64]Itaitinga!$B$2:$B$111,0),MATCH($C915,[64]Itaitinga!$B$2:$AP$2,0))*AV63*1000","v":3513889.8696168815},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$884,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C915,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW63*1000","v":14002948.947208351},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$884,[64]Maracanaú!$B$2:$B$111,0),MATCH($C915,[64]Maracanaú!$B$2:$AP$2,0))*AX63*1000","v":13101337.940549649},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$884,[64]Maranguape!$B$2:$B$111,0),MATCH($C915,[64]Maranguape!$B$2:$AP$2,0))*AY63*1000","v":4841353.9782427093},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$884,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C915,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ63*1000","v":994008.66137756873},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$884,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C915,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA63*1000","v":961222.78177756863},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$884,[64]Pacajus!$B$2:$B$111,0),MATCH($C915,[64]Pacajus!$B$2:$AP$2,0))*BB63*1000","v":3560710.6342735677},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$884,[64]Pacatuba!$B$2:$B$111,0),MATCH($C915,[64]Pacatuba!$B$2:$AP$2,0))*BC63*1000","v":3735669.8594673276},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$884,[64]Paracuru!$B$2:$B$111,0),MATCH($C915,[64]Paracuru!$B$2:$AP$2,0))*BD63*1000","v":1467586.0949775681},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$884,[64]Paraipaba!$B$2:$B$111,0),MATCH($C915,[64]Paraipaba!$B$2:$AP$2,0))*BE63*1000","v":890503.75137756823},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$884,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C915,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF63*1000","v":2264644.2795855678},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$884,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C915,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG63*1000","v":954816.69649589912},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$884,[64]Trairi!$B$2:$B$111,0),MATCH($C915,[64]Trairi!$B$2:$AP$2,0))*BH63*1000","v":1684837.0167164702},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$884,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C915,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI63*1000","v":530857.38337756856}]
[null,916,2053,"Outros Custos",{"$f":"Lances!AB38","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$884,[64]Aquiraz!$B$2:$B$111,0),MATCH($C916,[64]Aquiraz!$B$2:$AP$2,0))*AL64*1000","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$884,[64]Barbalha!$B$2:$B$111,0),MATCH($C916,[64]Barbalha!$B$2:$AP$2,0))*AM64*1000","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$884,[64]Cascavel!$B$2:$B$111,0),MATCH($C916,[64]Cascavel!$B$2:$AP$2,0))*AN64*1000","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$884,[64]Caucaia!$B$2:$B$111,0),MATCH($C916,[64]Caucaia!$B$2:$AP$2,0))*AO64*1000","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$884,[64]Chorozinho!$B$2:$B$111,0),MATCH($C916,[64]Chorozinho!$B$2:$AP$2,0))*AP64*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$884,[64]Eusébio!$B$2:$B$111,0),MATCH($C916,[64]Eusébio!$B$2:$AP$2,0))*AQ64*1000","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$884,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C916,'[64]Farias Brito'!$B$2:$AP$2,0))*AR64*1000","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$884,[64]Fortaleza!$B$2:$B$111,0),MATCH($C916,[64]Fortaleza!$B$2:$AP$2,0))*AS64*1000","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$884,[64]Guaiúba!$B$2:$B$111,0),MATCH($C916,[64]Guaiúba!$B$2:$AP$2,0))*AT64*1000","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$884,[64]Horizonte!$B$2:$B$111,0),MATCH($C916,[64]Horizonte!$B$2:$AP$2,0))*AU64*1000","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$884,[64]Itaitinga!$B$2:$B$111,0),MATCH($C916,[64]Itaitinga!$B$2:$AP$2,0))*AV64*1000","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$884,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C916,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW64*1000","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$884,[64]Maracanaú!$B$2:$B$111,0),MATCH($C916,[64]Maracanaú!$B$2:$AP$2,0))*AX64*1000","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$884,[64]Maranguape!$B$2:$B$111,0),MATCH($C916,[64]Maranguape!$B$2:$AP$2,0))*AY64*1000","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$884,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C916,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ64*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$884,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C916,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA64*1000","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$884,[64]Pacajus!$B$2:$B$111,0),MATCH($C916,[64]Pacajus!$B$2:$AP$2,0))*BB64*1000","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$884,[64]Pacatuba!$B$2:$B$111,0),MATCH($C916,[64]Pacatuba!$B$2:$AP$2,0))*BC64*1000","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$884,[64]Paracuru!$B$2:$B$111,0),MATCH($C916,[64]Paracuru!$B$2:$AP$2,0))*BD64*1000","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$884,[64]Paraipaba!$B$2:$B$111,0),MATCH($C916,[64]Paraipaba!$B$2:$AP$2,0))*BE64*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$884,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C916,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF64*1000","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$884,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C916,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG64*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$884,[64]Trairi!$B$2:$B$111,0),MATCH($C916,[64]Trairi!$B$2:$AP$2,0))*BH64*1000","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$884,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C916,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI64*1000","v":0}]
[null,917,2054,"Outros Custos",{"$f":"Lances!AB39","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$884,[64]Aquiraz!$B$2:$B$111,0),MATCH($C917,[64]Aquiraz!$B$2:$AP$2,0))*AL65*1000","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$884,[64]Barbalha!$B$2:$B$111,0),MATCH($C917,[64]Barbalha!$B$2:$AP$2,0))*AM65*1000","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$884,[64]Cascavel!$B$2:$B$111,0),MATCH($C917,[64]Cascavel!$B$2:$AP$2,0))*AN65*1000","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$884,[64]Caucaia!$B$2:$B$111,0),MATCH($C917,[64]Caucaia!$B$2:$AP$2,0))*AO65*1000","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$884,[64]Chorozinho!$B$2:$B$111,0),MATCH($C917,[64]Chorozinho!$B$2:$AP$2,0))*AP65*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$884,[64]Eusébio!$B$2:$B$111,0),MATCH($C917,[64]Eusébio!$B$2:$AP$2,0))*AQ65*1000","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$884,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C917,'[64]Farias Brito'!$B$2:$AP$2,0))*AR65*1000","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$884,[64]Fortaleza!$B$2:$B$111,0),MATCH($C917,[64]Fortaleza!$B$2:$AP$2,0))*AS65*1000","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$884,[64]Guaiúba!$B$2:$B$111,0),MATCH($C917,[64]Guaiúba!$B$2:$AP$2,0))*AT65*1000","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$884,[64]Horizonte!$B$2:$B$111,0),MATCH($C917,[64]Horizonte!$B$2:$AP$2,0))*AU65*1000","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$884,[64]Itaitinga!$B$2:$B$111,0),MATCH($C917,[64]Itaitinga!$B$2:$AP$2,0))*AV65*1000","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$884,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C917,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW65*1000","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$884,[64]Maracanaú!$B$2:$B$111,0),MATCH($C917,[64]Maracanaú!$B$2:$AP$2,0))*AX65*1000","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$884,[64]Maranguape!$B$2:$B$111,0),MATCH($C917,[64]Maranguape!$B$2:$AP$2,0))*AY65*1000","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$884,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C917,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ65*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$884,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C917,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA65*1000","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$884,[64]Pacajus!$B$2:$B$111,0),MATCH($C917,[64]Pacajus!$B$2:$AP$2,0))*BB65*1000","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$884,[64]Pacatuba!$B$2:$B$111,0),MATCH($C917,[64]Pacatuba!$B$2:$AP$2,0))*BC65*1000","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$884,[64]Paracuru!$B$2:$B$111,0),MATCH($C917,[64]Paracuru!$B$2:$AP$2,0))*BD65*1000","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$884,[64]Paraipaba!$B$2:$B$111,0),MATCH($C917,[64]Paraipaba!$B$2:$AP$2,0))*BE65*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$884,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C917,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF65*1000","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$884,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C917,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG65*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$884,[64]Trairi!$B$2:$B$111,0),MATCH($C917,[64]Trairi!$B$2:$AP$2,0))*BH65*1000","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$884,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C917,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI65*1000","v":0}]
[null,918,2055,"Outros Custos",{"$f":"Lances!AB40","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$884,[64]Aquiraz!$B$2:$B$111,0),MATCH($C918,[64]Aquiraz!$B$2:$AP$2,0))*AL66*1000","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$884,[64]Barbalha!$B$2:$B$111,0),MATCH($C918,[64]Barbalha!$B$2:$AP$2,0))*AM66*1000","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$884,[64]Cascavel!$B$2:$B$111,0),MATCH($C918,[64]Cascavel!$B$2:$AP$2,0))*AN66*1000","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$884,[64]Caucaia!$B$2:$B$111,0),MATCH($C918,[64]Caucaia!$B$2:$AP$2,0))*AO66*1000","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$884,[64]Chorozinho!$B$2:$B$111,0),MATCH($C918,[64]Chorozinho!$B$2:$AP$2,0))*AP66*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$884,[64]Eusébio!$B$2:$B$111,0),MATCH($C918,[64]Eusébio!$B$2:$AP$2,0))*AQ66*1000","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$884,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C918,'[64]Farias Brito'!$B$2:$AP$2,0))*AR66*1000","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$884,[64]Fortaleza!$B$2:$B$111,0),MATCH($C918,[64]Fortaleza!$B$2:$AP$2,0))*AS66*1000","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$884,[64]Guaiúba!$B$2:$B$111,0),MATCH($C918,[64]Guaiúba!$B$2:$AP$2,0))*AT66*1000","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$884,[64]Horizonte!$B$2:$B$111,0),MATCH($C918,[64]Horizonte!$B$2:$AP$2,0))*AU66*1000","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$884,[64]Itaitinga!$B$2:$B$111,0),MATCH($C918,[64]Itaitinga!$B$2:$AP$2,0))*AV66*1000","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$884,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C918,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW66*1000","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$884,[64]Maracanaú!$B$2:$B$111,0),MATCH($C918,[64]Maracanaú!$B$2:$AP$2,0))*AX66*1000","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$884,[64]Maranguape!$B$2:$B$111,0),MATCH($C918,[64]Maranguape!$B$2:$AP$2,0))*AY66*1000","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$884,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C918,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ66*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$884,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C918,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA66*1000","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$884,[64]Pacajus!$B$2:$B$111,0),MATCH($C918,[64]Pacajus!$B$2:$AP$2,0))*BB66*1000","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$884,[64]Pacatuba!$B$2:$B$111,0),MATCH($C918,[64]Pacatuba!$B$2:$AP$2,0))*BC66*1000","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$884,[64]Paracuru!$B$2:$B$111,0),MATCH($C918,[64]Paracuru!$B$2:$AP$2,0))*BD66*1000","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$884,[64]Paraipaba!$B$2:$B$111,0),MATCH($C918,[64]Paraipaba!$B$2:$AP$2,0))*BE66*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$884,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C918,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF66*1000","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$884,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C918,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG66*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$884,[64]Trairi!$B$2:$B$111,0),MATCH($C918,[64]Trairi!$B$2:$AP$2,0))*BH66*1000","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$884,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C918,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI66*1000","v":0}]
[null,919,2056,"Outros Custos",{"$f":"Lances!AB41","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$884,[64]Aquiraz!$B$2:$B$111,0),MATCH($C919,[64]Aquiraz!$B$2:$AP$2,0))*AL67*1000","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$884,[64]Barbalha!$B$2:$B$111,0),MATCH($C919,[64]Barbalha!$B$2:$AP$2,0))*AM67*1000","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$884,[64]Cascavel!$B$2:$B$111,0),MATCH($C919,[64]Cascavel!$B$2:$AP$2,0))*AN67*1000","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$884,[64]Caucaia!$B$2:$B$111,0),MATCH($C919,[64]Caucaia!$B$2:$AP$2,0))*AO67*1000","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$884,[64]Chorozinho!$B$2:$B$111,0),MATCH($C919,[64]Chorozinho!$B$2:$AP$2,0))*AP67*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$884,[64]Eusébio!$B$2:$B$111,0),MATCH($C919,[64]Eusébio!$B$2:$AP$2,0))*AQ67*1000","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$884,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C919,'[64]Farias Brito'!$B$2:$AP$2,0))*AR67*1000","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$884,[64]Fortaleza!$B$2:$B$111,0),MATCH($C919,[64]Fortaleza!$B$2:$AP$2,0))*AS67*1000","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$884,[64]Guaiúba!$B$2:$B$111,0),MATCH($C919,[64]Guaiúba!$B$2:$AP$2,0))*AT67*1000","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$884,[64]Horizonte!$B$2:$B$111,0),MATCH($C919,[64]Horizonte!$B$2:$AP$2,0))*AU67*1000","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$884,[64]Itaitinga!$B$2:$B$111,0),MATCH($C919,[64]Itaitinga!$B$2:$AP$2,0))*AV67*1000","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$884,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C919,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW67*1000","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$884,[64]Maracanaú!$B$2:$B$111,0),MATCH($C919,[64]Maracanaú!$B$2:$AP$2,0))*AX67*1000","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$884,[64]Maranguape!$B$2:$B$111,0),MATCH($C919,[64]Maranguape!$B$2:$AP$2,0))*AY67*1000","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$884,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C919,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ67*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$884,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C919,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA67*1000","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$884,[64]Pacajus!$B$2:$B$111,0),MATCH($C919,[64]Pacajus!$B$2:$AP$2,0))*BB67*1000","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$884,[64]Pacatuba!$B$2:$B$111,0),MATCH($C919,[64]Pacatuba!$B$2:$AP$2,0))*BC67*1000","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$884,[64]Paracuru!$B$2:$B$111,0),MATCH($C919,[64]Paracuru!$B$2:$AP$2,0))*BD67*1000","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$884,[64]Paraipaba!$B$2:$B$111,0),MATCH($C919,[64]Paraipaba!$B$2:$AP$2,0))*BE67*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$884,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C919,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF67*1000","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$884,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C919,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG67*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$884,[64]Trairi!$B$2:$B$111,0),MATCH($C919,[64]Trairi!$B$2:$AP$2,0))*BH67*1000","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$884,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C919,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI67*1000","v":0}]
[null,920,2057,"Outros Custos",{"$f":"Lances!AB42","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$884,[64]Aquiraz!$B$2:$B$111,0),MATCH($C920,[64]Aquiraz!$B$2:$AP$2,0))*AL68*1000","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$884,[64]Barbalha!$B$2:$B$111,0),MATCH($C920,[64]Barbalha!$B$2:$AP$2,0))*AM68*1000","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$884,[64]Cascavel!$B$2:$B$111,0),MATCH($C920,[64]Cascavel!$B$2:$AP$2,0))*AN68*1000","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$884,[64]Caucaia!$B$2:$B$111,0),MATCH($C920,[64]Caucaia!$B$2:$AP$2,0))*AO68*1000","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$884,[64]Chorozinho!$B$2:$B$111,0),MATCH($C920,[64]Chorozinho!$B$2:$AP$2,0))*AP68*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$884,[64]Eusébio!$B$2:$B$111,0),MATCH($C920,[64]Eusébio!$B$2:$AP$2,0))*AQ68*1000","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$884,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C920,'[64]Farias Brito'!$B$2:$AP$2,0))*AR68*1000","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$884,[64]Fortaleza!$B$2:$B$111,0),MATCH($C920,[64]Fortaleza!$B$2:$AP$2,0))*AS68*1000","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$884,[64]Guaiúba!$B$2:$B$111,0),MATCH($C920,[64]Guaiúba!$B$2:$AP$2,0))*AT68*1000","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$884,[64]Horizonte!$B$2:$B$111,0),MATCH($C920,[64]Horizonte!$B$2:$AP$2,0))*AU68*1000","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$884,[64]Itaitinga!$B$2:$B$111,0),MATCH($C920,[64]Itaitinga!$B$2:$AP$2,0))*AV68*1000","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$884,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C920,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW68*1000","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$884,[64]Maracanaú!$B$2:$B$111,0),MATCH($C920,[64]Maracanaú!$B$2:$AP$2,0))*AX68*1000","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$884,[64]Maranguape!$B$2:$B$111,0),MATCH($C920,[64]Maranguape!$B$2:$AP$2,0))*AY68*1000","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$884,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C920,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ68*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$884,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C920,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA68*1000","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$884,[64]Pacajus!$B$2:$B$111,0),MATCH($C920,[64]Pacajus!$B$2:$AP$2,0))*BB68*1000","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$884,[64]Pacatuba!$B$2:$B$111,0),MATCH($C920,[64]Pacatuba!$B$2:$AP$2,0))*BC68*1000","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$884,[64]Paracuru!$B$2:$B$111,0),MATCH($C920,[64]Paracuru!$B$2:$AP$2,0))*BD68*1000","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$884,[64]Paraipaba!$B$2:$B$111,0),MATCH($C920,[64]Paraipaba!$B$2:$AP$2,0))*BE68*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$884,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C920,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF68*1000","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$884,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C920,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG68*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$884,[64]Trairi!$B$2:$B$111,0),MATCH($C920,[64]Trairi!$B$2:$AP$2,0))*BH68*1000","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$884,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C920,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI68*1000","v":0}]
[null,921,null,{"$f":"IF(C921=\"\",\"\",IF(AND(COUNT(C921)>0,COUNT(C920)=0),C920,D920))","v":""}]
[null,null,"Valor segurado CapEx Risco de Engenharia","",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Custo estimado Risco de Engenharia (%)","",null,null,null,null,null,null,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3]
[null,null,"Valor segurado CapEx Garantia de Execução","",null,null,null,null,null,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,"Custo estimado Garantia de Execução (%)","",null,null,null,null,null,null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,null,"Valor segurado CapEx Responsabilidade Civil","",null,null,null,null,null,null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,"Custo estimado Responsabilidade Civil (%)","",null,null,null,null,null,null,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3]
["X",{"$f":"ROW(C928)","v":928},"Seguros e Garantias",""]
[null,{"$f":"ROW(C929)","v":929},2020,"Seguros e Garantias"]
[null,930,{"$f":"C929+3","v":2023},"Seguros e Garantias",{"$f":"Lances!AC8","v":730216.56561894447},{"$f":"SUMIFS($K930:$AH930,$K$18:$AH$18,F$4)","v":1058168.5196415323},0,0,0,null,{"$f":"((K$922*K$923)+(K$924*K$925)+(K$926*K$927))*K1898","v":83182.892654049516},{"$f":"((L$922*L$923)+(L$924*L$925)+(L$926*L$927))*L1898","v":38846.038233111452},36457.619283497006,182234.86547831947,843.52587783029992,78500.609424751645,8094.9587383852941,814603.84116973577,8601.2064518196512,40235.551070161309,14299.22796478491,173401.16355387474,79111.932532552208,47229.041017904492,4748.3257948387563,8460.638948031481,39339.610493268716,66591.150317771884,21936.493225988444,5742.5504384315573,16877.924153436477,3572.6793309031464,13200.165844717636,{"$f":"((AH$922*AH$923)+(AH$924*AH$925)+(AH$926*AH$927))*AH1898","v":2273.0732623111567}]
[null,931,{"$f":"C930+1","v":2024},{"$f":"IF(C931=\"\",\"\",IF(AND(COUNT(C931)>0,COUNT(C930)=0),C930,D930))","v":"Seguros e Garantias"},{"$f":"Lances!AC9","v":1657810.7134851795},1656769.3273921537,0,0,0,null,{"$f":"((K$922*K$923)+(K$924*K$925)+(K$926*K$927))*K1899","v":95336.101772771333},51016.618194278984,121702.35197848591,156283.76956381282,1084.423354895134,222591.17738475275,17682.354882785559,1319164.872725988,24831.342104325809,40051.799828892137,27353.112935968034,388163.86495189229,132363.79884580759,72190.332766274994,40690.564087220686,25473.850931868958,210080.36570923121,183565.43975048367,63501.776640541138,36757.058381953131,44665.475849653289,6804.1112796978623,29592.262950507411,3633.214005244628]
[null,932,{"$f":"C931+1","v":2025},"Seguros e Garantias",{"$f":"Lances!AC10","v":851496.49480132025},1585258.2786671447,0,0,0,null,{"$f":"((K$922*K$923)+(K$924*K$925)+(K$926*K$927))*K1900","v":22923.168687498404},21559.332983810993,40941.831121893891,367601.54313399945,14432.198868487854,98825.790069700117,4487.8999746783384,1079495.4967631344,19026.472801204043,91378.963002036005,37682.53485359461,203214.76112334456,86388.842870757595,53698.813607815573,12927.88685195068,5665.2266391009553,50259.784381841688,80315.734863999503,25451.76577138028,27909.138467547113,30682.009004547959,14880.248294839959,39238.077231695643,7767.2520996054809]
[null,933,2026,"Seguros e Garantias",{"$f":"Lances!AC11","v":820319.2286359896},1583089.5223677836,0,0,0,null,{"$f":"((K$922*K$923)+(K$924*K$925)+(K$926*K$927))*K1901","v":34533.24309474961},27649.080366221406,37699.373729121246,425415.30060653423,29214.484991762078,100904.63017662926,5105.6085512847949,1047951.5812824646,10872.036481406225,38177.750384773586,24523.740051946679,161379.95191169859,201055.18445392075,46390.024120254297,17018.839452618126,6734.49310085049,48590.011594262447,26923.060797693197,41952.077829298833,6148.1515989358368,42068.437427853278,4214.4208768293465,15339.552745867517,3547.7153767967716]
[null,934,2027,"Seguros e Garantias",{"$f":"Lances!AC12","v":990128.95273245557},1275691.1865176151,0,0,0,null,{"$f":"((K$922*K$923)+(K$924*K$925)+(K$926*K$927))*K1902","v":35225.179015142603},26133.565816592516,95328.594757973391,253443.0717148383,20049.541037771804,164937.90810685523,5843.5287763467823,904024.93140907434,23747.152320127989,57119.585009845279,28631.619049263409,206822.48739153601,196351.49717541251,40379.4039503819,14486.302751418116,9283.9188191958601,42749.000986763662,19033.220670317733,25494.564229206586,6191.7668775419106,58751.439168377474,6399.4235323633684,21385.989586212967,4006.4470975107956]
[null,935,2028,"Seguros e Garantias",{"$f":"Lances!AC13","v":870650.1433539245},971744.12756272859,0,0,0,null,{"$f":"((K$922*K$923)+(K$924*K$925)+(K$926*K$927))*K1903","v":38675.01975515583},16139.44878410011,49424.724382610257,235204.97561845207,41524.136217144085,106767.93059488961,12384.191734723949,652561.85899538256,10181.439906843096,47306.977284791996,49141.380237054393,153294.00209301268,112115.17989089098,74648.705597957378,31930.730360953417,9695.8045270486618,92332.223812550656,19728.366686646899,19361.594682869923,6358.6223484353641,36353.90291019209,4555.4754475241443,17347.697559872562,5359.881487550615]
[null,936,2029,"Seguros e Garantias",{"$f":"Lances!AC14","v":696963.23847800167},880342.48903198796,0,0,0,null,{"$f":"((K$922*K$923)+(K$924*K$925)+(K$926*K$927))*K1904","v":25263.787430952361},19507.419094752138,37611.516282339267,240744.85257614608,17880.639299628681,101760.61078351708,6158.0721328823356,551360.17921886744,10536.595922771456,36780.17949957688,31462.697378802521,144883.03205113983,117325.48561828965,42305.629265640964,13488.101802794283,25644.501423942624,40949.944212640694,21035.268574217553,21501.406187731875,5947.2574875918135,34421.792790034837,5957.6859909225122,20409.314780693483,4369.7577041133427]
[null,937,2030,"Seguros e Garantias",{"$f":"Lances!AC15","v":759546.38974094158},850690.88298415928,0,0,0,null,{"$f":"((K$922*K$923)+(K$924*K$925)+(K$926*K$927))*K1905","v":24081.999949960169},16630.644904195884,39255.254667962872,142455.61201988638,18168.845938314567,103059.19992922738,6813.5192002207214,631174.08957675286,10907.895101748922,38053.001147556963,33039.572646692097,194279.71984135525,115997.25634122634,41716.183815982782,17941.158053950025,8064.8188221761438,50237.415494700181,28599.69452936999,18692.126998701377,5982.8836600392897,29563.686877754015,4568.6281126952135,18253.85573833016,12700.209356301188]
[null,938,2031,"Seguros e Garantias",{"$f":"Lances!AC16","v":661095.6744207677},739014.74711636594,0,0,0,null,{"$f":"((K$922*K$923)+(K$924*K$925)+(K$926*K$927))*K1906","v":22616.021841260987},19200.608195779758,37331.418335671515,122400.72745749546,18467.467495003042,102834.67985314202,9417.3382959447972,514564.75570302812,11239.750371693277,39396.656783924052,35079.001128351782,133259.14318021943,84556.96850804759,38619.601561300253,19504.751271514859,12014.575863704198,47509.962336127799,26056.155582602492,21958.806481606909,6022.4126851148285,50284.507367956394,4735.1556202230495,19048.381800941293,3991.5738164799131]
[null,939,2032,"Seguros e Garantias",{"$f":"Lances!AC17","v":650851.74965953396},713612.54576104658,0,0,0,null,{"$f":"((K$922*K$923)+(K$924*K$925)+(K$926*K$927))*K1907","v":22910.853175994598},16698.882289271769,42636.273009424105,130672.52598982869,20470.247164323227,64183.250719447169,10588.472816240279,475969.28967956727,11603.479711236541,73251.570090569367,37207.15677294942,135205.93656962819,85303.411774449414,40071.122411398625,14366.523818252921,10346.04753437908,41801.97681879325,20128.434497196286,19052.364914083922,6038.9604242187224,52243.394052300551,4882.7686999603402,24753.242001087034,4078.110485979756]
[null,940,2033,"Seguros e Garantias",{"$f":"Lances!AC18","v":558807.95972350403},{"$f":"SUMIFS($K940:$AH940,$K$18:$AH$18,F$4)","v":582974.13297691219},0,0,0,null,{"$f":"((K$922*K$923)+(K$924*K$925)+(K$926*K$927))*K1908","v":21953.694224350071},16223.313894173149,38522.398367289534,119269.17510759816,15537.260053055857,61662.219955221808,6656.8182656576937,386362.87692540156,11114.671248241275,38795.467837223136,38825.19959527591,102501.34353118576,82982.706890125773,37041.794348705254,14525.703281048658,7838.1674565900139,41062.508759087563,19664.388444037493,18314.101115992918,5359.8084162171781,28509.823382386221,5092.4972183420214,20065.85081097412,3900.3035722350937]
[null,941,2034,"Seguros e Garantias",{"$f":"Lances!AC19","v":183031.93398880938},260539.38162072984,0,0,0,null,{"$f":"((K$922*K$923)+(K$924*K$925)+(K$926*K$927))*K1909","v":6869.8302138782183},4702.9252669333555,6061.7629200517467,38553.346231337564,2398.652494877098,14156.925280692794,1006.9398047555745,204665.04667679296,2068.3305706741057,8742.5963012321099,16718.33606865014,33098.186551279738,50157.022171949153,15851.552426353772,2292.8495205414852,3505.2950791264625,7028.7205565914737,7681.1124654934501,2961.1773003524504,1951.9831373529664,6551.9302045311751,2609.279257808807,3246.618812553867,690.89629572871127]
[null,942,2035,"Seguros e Garantias",{"$f":"Lances!AC20","v":186677.62045323747},265538.17578600266,0,0,0,null,{"$f":"((K$922*K$923)+(K$924*K$925)+(K$926*K$927))*K1910","v":7077.3438093958111},4775.3770196812893,6556.652282832627,38653.092584909013,2535.2338967598157,14003.694577842094,1162.7306800232238,203636.84772769775,2048.3142154802235,9037.3049833880559,16811.219177046311,34157.957877589091,50428.159577763246,15824.479641694747,2363.8221411017512,3630.0027820077316,7517.1011253076695,8056.3329048865871,3356.8451566443218,7531.0071629183058,6510.9283389460879,2628.606390799619,3220.8484240875673,691.89376043713673]
[null,943,2036,"Seguros e Garantias",{"$f":"Lances!AC21","v":185959.95986068257},258550.82341893917,0,0,0,null,{"$f":"((K$922*K$923)+(K$924*K$925)+(K$926*K$927))*K1911","v":7238.6581102183327},4759.4714040819736,5948.3311545632532,38590.879303911221,2504.3620306219373,14144.460034566529,1162.8417541560495,202375.30149468468,2070.1432010041453,8949.0104596995516,16807.327535187564,33919.024586226406,50351.602259351472,16078.8033534188,2340.4104401826662,3614.0709489197457,7417.4622135823884,7926.7482902404099,3251.5655109454292,1810.7702119950861,6722.2485068366004,2623.2504463284131,3176.8079442377384,727.23208466133167]
[null,944,2037,"Seguros e Garantias",{"$f":"Lances!AC22","v":186177.71450919399},257534.10583783369,0,0,0,null,{"$f":"((K$922*K$923)+(K$924*K$925)+(K$926*K$927))*K1912","v":7195.1374091516245},4790.6123317530373,5904.2313290349248,38873.304478464299,2558.0538660989841,14730.092710138557,1163.5358175065794,200681.02265156672,2040.5633073581901,9328.9608592357108,16784.527357588973,33741.178568009222,50117.375721567245,15956.767521528358,2336.6661803515399,3570.9187677946466,7366.7831711442759,7886.2938329256667,3397.7041245245859,1805.4105966416143,6740.647346993831,2618.9731386093572,3417.0435010332963,706.01575800642013]
[null,945,2038,"Seguros e Garantias",{"$f":"Lances!AC23","v":186862.15442323778},255815.66115159614,0,0,0,null,{"$f":"((K$922*K$923)+(K$924*K$925)+(K$926*K$927))*K1913","v":7616.9650925223395},4693.9483001896842,6860.1551396675559,38487.066247172261,2550.429005194203,14689.642723523197,1154.0204982877008,199328.90544959999,2051.8142836224638,9185.7884512875553,16824.864156235686,33612.829215630103,49719.465977588654,15905.868489903291,2329.2801091055735,3510.9387428753148,7305.5139690917995,8101.4238694638789,3240.0933161949324,1889.2702581752067,6964.8935967471871,2615.8022436961537,3289.6300400104019,749.2063990487801]
[null,946,2039,"Seguros e Garantias",{"$f":"Lances!AC24","v":185109.9076243249},253753.77460422297,0,0,0,null,{"$f":"((K$922*K$923)+(K$924*K$925)+(K$926*K$927))*K1914","v":7397.2514042712455},4621.8171657769508,6540.4841963528243,38451.679722177243,2512.2276840635618,14715.04482735397,1164.3503656610833,197712.422198293,2022.5394900067622,8662.1179417336825,16643.50741959357,33448.959090340926,49824.618601710885,15893.312368450397,2306.9267200584482,3518.4850244567037,7218.0605645376118,7902.579012106391,3101.4910567608435,1861.0555705277245,6917.5966605885042,2618.1551401711049,3091.3742557045193,717.62574784987089]
[null,947,2040,"Seguros e Garantias",{"$f":"Lances!AC25","v":184114.1826779714},252184.25030898984,0,0,0,null,{"$f":"((K$922*K$923)+(K$924*K$925)+(K$926*K$927))*K1915","v":7344.6938662904986},4599.6032715373631,6337.9261291029479,38220.447874313511,2474.6606251403437,14668.908638732824,1160.0601438593776,196392.00693968523,2002.3414154352188,8821.7610026630846,16675.611555792286,33197.89617738597,49666.302243166916,15673.574134843599,2290.27008134158,3491.9079011302465,7132.8495793874145,7807.6749168593433,3155.160267804662,1853.988773720713,6889.9708592394827,2621.4663104988249,3051.2092837273894,768.14099530238559]
[null,948,2041,"Seguros e Garantias",{"$f":"Lances!AC26","v":133297.56694620667},135388.85689353378,0,0,0,null,{"$f":"((K$922*K$923)+(K$924*K$925)+(K$926*K$927))*K1916","v":4287.1110321706647},2669.1808893366706,3142.8179512357747,22970.755581220925,1317.9462707034775,9334.7463123508969,781.99412412036668,101829.65796103461,1068.173636442219,5161.2422399062507,15297.227399822161,20381.571072385923,44131.170221791312,12771.32254319504,1235.5546659463178,3159.85474321026,3901.9182792962761,4256.113020660202,1517.4919748487746,1216.6488065755132,3986.2094410835025,2429.4719972597322,1438.6211315107266,399.62254363283432]
[null,949,2042,"Seguros e Garantias",{"$f":"Lances!AC27","v":131576.16306879354},133677.17081701267,0,0,0,null,{"$f":"((K$922*K$923)+(K$924*K$925)+(K$926*K$927))*K1917","v":4257.3287673490995},2695.7808486966719,3114.1516693111384,22553.859967929449,1291.4546455923512,9269.0044802982266,751.34237371071163,100321.39164372257,1051.6921901702194,5446.3325625704711,15032.337778757297,20194.261708263108,43292.787368955112,12470.329504550673,1225.5286043143178,3071.317738133439,3831.3708864105934,4181.625872253273,1584.9057493767746,1199.884231202685,3972.5562250915609,2398.9856658852932,1645.5873338043123,399.51606945683449]
[null,950,2043,"Seguros e Garantias",{"$f":"Lances!AC28","v":77752.69435016418},{"$f":"SUMIFS($K950:$AH950,$K$18:$AH$18,F$4)","v":131062.7341978742},0,0,0,null,{"$f":"((K$922*K$923)+(K$924*K$925)+(K$926*K$927))*K1918","v":3713.3080359432188},2622.5312449206708,4089.1536889640656,21284.888961211793,1293.4822975127004,6283.0242363731077,751.60624449471152,100451.93320772058,1053.0902423942191,3888.5442324876444,3794.7416732015422,20214.653827623119,13955.208645425741,5210.122624330611,1227.1071997063179,924.83426177482556,3838.5232202392244,4471.8717454271928,1521.9332182407743,1100.8074038656277,3967.4925333865917,1093.3675164605067,1642.3113569883128,420.89092934525672]
[null,951,2044,"Seguros e Garantias",{"$f":"Lances!AC29","v":76667.022962000527},130860.98562657049,0,0,0,null,{"$f":"((K$922*K$923)+(K$924*K$925)+(K$926*K$927))*K1919","v":3511.4629551733683},2584.6553588392753,3627.553792312814,21415.815163195788,1293.5887723852306,6308.9578118475365,751.35163233471167,100442.38253197464,1052.9096992262193,3620.7427519061712,3608.8967126255407,20214.116827431102,14193.004070523028,5116.5814196310248,1226.834070298318,960.74406987106761,3838.1806489102155,4336.2783099316503,1383.7945481607742,1099.816731097628,3970.416703733642,1093.487879359888,1455.2720690481237,421.16405875325677]
[null,952,2045,"Seguros e Garantias",{"$f":"Lances!AC30","v":77156.935818489714},131567.34219373998,0,0,0,null,{"$f":"((K$922*K$923)+(K$924*K$925)+(K$926*K$927))*K1920","v":3549.8585944887182},2622.5312449206717,3659.8758601390296,21542.550179505248,1300.6161139721962,6345.381476937293,751.63402036671187,100909.94686310655,1057.2936576902196,3695.911599377484,3694.6084243055434,20287.148853543124,14193.508668831964,5165.5266815868281,1232.0929687303183,960.87832079730038,3863.7623943710673,4355.1336210539903,1479.4083582087744,1101.9739904896278,3983.6242172696202,1094.5665161120378,1455.2720690481237,421.17331737725698]
[null,953,2046,"Seguros e Garantias",{"$f":"Lances!AC31","v":75919.232494273834},130870.35357730353,0,0,0,null,{"$f":"((K$922*K$923)+(K$924*K$925)+(K$926*K$927))*K1921","v":3286.7461570487376},2640.5346392886704,3111.8971796188789,21509.742245361249,1291.1352209747611,6329.8222575210903,751.15720123071162,100248.12109215865,1051.3912848902191,3745.2106513909634,3628.5018489455383,20174.724759748395,14252.176323595897,5035.3087643214949,1225.1212248583181,969.48889744536166,3825.0917774498116,4179.7417299437257,1494.9721051527742,1097.7057648256282,3971.5199849678856,1093.0203157892138,1455.2720690481237,421.18257600125656]
[null,954,2047,"Seguros e Garantias",{"$f":"Lances!AC32","v":76215.462748677426},131060.13648308553,0,0,0,null,{"$f":"((K$922*K$923)+(K$924*K$925)+(K$926*K$927))*K1922","v":3286.074904613155},2692.7856838326711,3109.8232342756892,21478.177937830711,1289.616796705641,6322.3024301208206,751.34237371071163,100135.67851772068,1050.6320777222193,4104.4840781127523,3652.9214697455423,20160.318340804388,14170.455862801797,5025.8695971534935,1224.1768452103179,957.56834106430972,3820.0689410717764,4176.0428854588863,1582.5910933767746,1097.0437732096279,3969.3025300138961,1092.6407097219339,1704.7019212119046,420.97888627325676]
[null,955,2048,"Seguros e Garantias",{"$f":"Lances!AC33","v":77760.298122269218},130981.55550588467,0,0,0,null,{"$f":"((K$922*K$923)+(K$924*K$925)+(K$926*K$927))*K1923","v":3709.2278106775539},{"$f":"((L$922*L$923)+(L$924*L$925)+(L$926*L$927))*L1923","v":2622.5312449206708},4089.1536889640656,21254.205535644163,1293.4822975127004,6279.1939947731062,751.60624449471152,100386.95172849868,1053.0902423942191,4034.953729043249,3721.8148909295414,20187.032848481686,13935.470448470842,5206.2924030414933,1227.1071997063179,922.04276837763132,3834.535635708975,4471.8717454271928,1521.9332182407743,1100.8074038656277,3981.9787461865917,1093.3675164605067,1642.3113569883128,420.89092934525672]
[null,956,2049,"Seguros e Garantias",{"$f":"Lances!AC34","v":76763.109927122539},130747.07852355868,0,0,0,null,{"$f":"((K$922*K$923)+(K$924*K$925)+(K$926*K$927))*K1924","v":3511.4629551733683},2584.6553588392753,3627.553792312814,21385.131737628162,1293.5887723852306,6305.1275702475359,751.35163233471167,100359.67883114678,1052.9096992262193,3681.3009811092315,3601.9620032495409,20186.495848289669,14188.97323193742,5155.6768320784176,1226.834070298318,960.74406987106761,3834.1930643799665,4336.2783099316503,1383.7945481607742,1095.4665128813001,3974.2469453336421,1093.487879359888,1455.2720690481237,464.00173545810134]
[null,957,2050,"Seguros e Garantias",{"$f":"Lances!AC35","v":77237.766220230158},131452.85528463326,0,0,0,null,{"$f":"((K$922*K$923)+(K$924*K$925)+(K$926*K$927))*K1925","v":3549.8585944887182},2622.5312449206717,3659.8758601390296,21501.638945415078,1300.6161139721962,6341.5512353372924,751.63402036671187,100815.42834787472,1057.2936576902196,3820.8582791023623,3690.739329128714,20245.717384830976,14185.44699166075,5161.1276539764149,1232.0929687303183,960.87832079730038,3859.7748098408183,4355.1336210539903,1479.4083582087744,1097.6237722733001,3987.4544588696194,1094.5665161120378,1476.7348858797161,442.63613419367925]
[null,958,2051,"Seguros e Garantias",{"$f":"Lances!AC36","v":76042.891314204084},130713.27955083665,0,0,0,null,{"$f":"((K$922*K$923)+(K$924*K$925)+(K$926*K$927))*K1926","v":3286.7461570487376},2640.5346392886704,3111.8971796188789,21458.603202748538,1291.1352209747611,6325.9920159210897,751.15720123071162,100135.88035532083,1051.3912848902191,3805.7688805940238,3624.6327537687098,20133.293291036247,14244.114646424681,5095.2981873418521,1225.1212248583181,969.48889744536166,3821.1041929195621,4179.7417299437257,1494.9721051527742,1093.3555466093003,3982.1759561678855,1093.0203157892138,1455.2720690481237,485.47381089852337]
[null,959,2052,"Seguros e Garantias",{"$f":"Lances!AC37","v":76335.388562837179},130883.58719963644,0,0,0,null,{"$f":"((K$922*K$923)+(K$924*K$925)+(K$926*K$927))*K1927","v":3286.074904613155},2692.7856838326711,3105.9930129865706,21423.208673928879,1289.616796705641,6318.4721885208219,751.34237371071163,100011.62296647887,1050.6320777222193,4272.3563915287223,3649.0523745687128,20118.88687209224,14162.394185630583,5021.4705695604162,1224.1768452103179,957.56834106430972,3816.0813565415274,4176.0428854588863,1582.5910933767746,1092.6935549933003,3979.9585012138964,1092.6407097219339,1700.8716999227859,442.44170308967904]
[null,960,2053,"Seguros e Garantias",{"$f":"Lances!AC38","v":0},0,0,0,0,null,{"$f":"((K$922*K$923)+(K$924*K$925)+(K$926*K$927))*K1928","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,961,2054,"Seguros e Garantias",{"$f":"Lances!AC39","v":0},0,0,0,0,null,{"$f":"((K$922*K$923)+(K$924*K$925)+(K$926*K$927))*K1929","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,962,2055,"Seguros e Garantias",{"$f":"Lances!AC40","v":0},0,0,0,0,null,{"$f":"((K$922*K$923)+(K$924*K$925)+(K$926*K$927))*K1930","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,963,2056,"Seguros e Garantias",{"$f":"Lances!AC41","v":0},0,0,0,0,null,{"$f":"((K$922*K$923)+(K$924*K$925)+(K$926*K$927))*K1931","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,965,"Despesas Operacionais",{"$f":"IF(C965=\"\",\"\",IF(AND(COUNT(C965)>0,COUNT(C921)=0),C921,D921))","v":""}]
[null,966,null,""]
[null,967,"Taxa de Regulação - % sobre receita tarifária","",0,0,0,0,0]
[null,968,null,""]
["x",969,"CAPEX",""]
[null,970,null,""]
[null,971,"Despesas Pré Operacionais","",null,null,null,null,null,null,"Rateio em função do Capex total"]
[null,972,"Rateio do custo BNDES e B3 ","",0.5,0.5]
["x",973,"Reembolso BNDES + Custos B3",""]
[null,974,2023,"Reembolso BNDES + Custos B3",{"$f":"IFERROR((((1800000)*IPCA!$J$406)*E972)+IF(E972<>0,587518.84,0),0)+IPCA!$K$406*PC!E972*(4744947)","v":4077929.609061589},{"$f":"IFERROR((((1800000)*IPCA!$J$406)*F972)+IF(F972<>0,587518.84,0),0)+IPCA!$K$406*PC!F972*(4744947)","v":4077929.609061589},{"$f":"IFERROR((((1800000)*IPCA!$J$406)*G972)+IF(G972<>0,587518.84,0),0)","v":0},{"$f":"IFERROR((((1800000)*IPCA!$J$406)*H972)+IF(H972<>0,587518.84,0),0)","v":0},{"$f":"IFERROR((((1800000)*IPCA!$J$406)*I972)+IF(I972<>0,587518.84,0),0)","v":0},null,{"$f":"K1086/IF(K$18=\"Cons1\",$E$1086,$F$1086)*$F$974","v":107640.81828179987},{"$f":"L1086/IF(L$18=\"Cons1\",$E$1086,$F$1086)*$F$974","v":152726.08522812548},{"$f":"M1086/IF(M$18=\"Cons1\",$E$1086,$F$1086)*$F$974","v":181612.29189071097},{"$f":"N1086/IF(N$18=\"Cons1\",$E$1086,$F$1086)*$F$974","v":507086.37169334904},55316.547197881002,233227.16898893801,33946.507549804992,3425233.6142912218,58942.868151848044,221751.17525579187,226406.15447704485,1024141.3402690536,890973.9482058197,302465.49152808409,60229.341909283743,54501.841343102511,218755.74926463497,231084.36155736947,28731.502113658578,22355.737162427191,55443.097512143468,13338.716892425418,25740.569396365518,{"$f":"AH1086/IF(AH$18=\"Cons1\",$E$1086,$F$1086)*$F$974","v":24207.917962296222}]
[null,975,{"$f":"C974+1","v":2024},"Reembolso BNDES + Custos B3"]
[null,976,{"$f":"C975+1","v":2025},"Reembolso BNDES + Custos B3"]
[null,977,{"$f":"C976+1","v":2026},"Reembolso BNDES + Custos B3"]
[null,978,2027,"Reembolso BNDES + Custos B3"]
[null,979,2028,"Reembolso BNDES + Custos B3"]
[null,980,2029,"Reembolso BNDES + Custos B3"]
[null,981,2030,"Reembolso BNDES + Custos B3"]
[null,982,2031,"Reembolso BNDES + Custos B3"]
[null,983,2032,"Reembolso BNDES + Custos B3"]
[null,984,2033,"Reembolso BNDES + Custos B3"]
[null,985,2034,"Reembolso BNDES + Custos B3"]
[null,986,2035,"Reembolso BNDES + Custos B3"]
[null,987,2036,"Reembolso BNDES + Custos B3"]
[null,988,2037,"Reembolso BNDES + Custos B3"]
[null,989,2038,"Reembolso BNDES + Custos B3"]
[null,{"$f":"ROW(C990)","v":990},2039,"Reembolso BNDES + Custos B3"]
[null,991,2040,"Reembolso BNDES + Custos B3"]
[null,992,2041,"Reembolso BNDES + Custos B3"]
[null,993,2042,"Reembolso BNDES + Custos B3"]
[null,994,2043,"Reembolso BNDES + Custos B3"]
[null,995,2044,"Reembolso BNDES + Custos B3"]
[null,996,2045,"Reembolso BNDES + Custos B3"]
[null,997,2046,"Reembolso BNDES + Custos B3"]
[null,998,2047,"Reembolso BNDES + Custos B3"]
[null,999,2048,"Reembolso BNDES + Custos B3"]
[null,1000,2049,"Reembolso BNDES + Custos B3"]
[null,1001,2050,"Reembolso BNDES + Custos B3"]
[null,1002,2051,"Reembolso BNDES + Custos B3"]
[null,1003,2052,"Reembolso BNDES + Custos B3"]
[null,1004,2053,"Reembolso BNDES + Custos B3"]
[null,1005,2054,"Reembolso BNDES + Custos B3"]
[null,1006,2055,"Reembolso BNDES + Custos B3"]
[null,1007,2056,"Reembolso BNDES + Custos B3"]
[null,1008,2057,"Reembolso BNDES + Custos B3"]
[null,1009,null,{"$f":"IF(C1009=\"\",\"\",IF(AND(COUNT(C1009)>0,COUNT(C1008)=0),C1008,D1008))","v":""}]
["Licenciamento Ambiental",1010,"Licenciamento Ambiental  - PPP",""]
[null,1011,2023,"Licenciamento Ambiental  - PPP",{"$f":"SUMIFS($K1011:$AH1011,$K$18:$AH$18,E$4)","v":4871443.9902558737},3079450.7396377046,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1011,[64]Aquiraz!$B$2:$AP$2,0))*AL34","v":164477.29491214891},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1010,[64]Barbalha!$B$2:$B$111,0),MATCH($C1011,[64]Barbalha!$B$2:$AP$2,0))*AM34","v":183533.58527024396},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1010,[64]Cascavel!$B$2:$B$111,0),MATCH($C1011,[64]Cascavel!$B$2:$AP$2,0))*AN34","v":451304.54756339639},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1010,[64]Caucaia!$B$2:$B$111,0),MATCH($C1011,[64]Caucaia!$B$2:$AP$2,0))*AO34","v":1264158.9314842655},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1011,[64]Chorozinho!$B$2:$AP$2,0))*AP34","v":139944.07267024397},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1010,[64]Eusébio!$B$2:$B$111,0),MATCH($C1011,[64]Eusébio!$B$2:$AP$2,0))*AQ34","v":585292.19947025995},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1011,'[64]Farias Brito'!$B$2:$AP$2,0))*AR34","v":128072.9475782738},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1011,[64]Fortaleza!$B$2:$AP$2,0))*AS34","v":691212.23938000016},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1011,[64]Guaiúba!$B$2:$AP$2,0))*AT34","v":197302.99419144742},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1010,[64]Horizonte!$B$2:$B$111,0),MATCH($C1011,[64]Horizonte!$B$2:$AP$2,0))*AU34","v":306702.87747999997},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1011,[64]Itaitinga!$B$2:$AP$2,0))*AV34","v":174743.76623102225},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1011,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW34","v":266837.22445842263},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1011,[64]Maracanaú!$B$2:$AP$2,0))*AX34","v":892980.80798900663},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1010,[64]Maranguape!$B$2:$B$111,0),MATCH($C1011,[64]Maranguape!$B$2:$AP$2,0))*AY34","v":620521.80082645104},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1011,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ34","v":54611.680851534147},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1011,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA34","v":141546.72060250331},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1010,[64]Pacajus!$B$2:$B$111,0),MATCH($C1011,[64]Pacajus!$B$2:$AP$2,0))*BB34","v":321446.59716713009},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1011,[64]Pacatuba!$B$2:$AP$2,0))*BC34","v":187948.78300082785},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1010,[64]Paracuru!$B$2:$B$111,0),MATCH($C1011,[64]Paracuru!$B$2:$AP$2,0))*BD34","v":165686.75860365218},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1011,[64]Paraipaba!$B$2:$AP$2,0))*BE34","v":180571.6142540393},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1011,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF34","v":571050.17402480671},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1011,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG34","v":46118.632511768716},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1010,[64]Trairi!$B$2:$B$111,0),MATCH($C1011,[64]Trairi!$B$2:$AP$2,0))*BH34","v":160652.38937917229},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1011,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI34","v":54176.089992961919}]
[null,1012,{"$f":"C1011+1","v":2024},"Licenciamento Ambiental  - PPP",4871443.9902558737,3079450.7396377046,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1012,[64]Aquiraz!$B$2:$AP$2,0))*AL35","v":164477.29491214891},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1010,[64]Barbalha!$B$2:$B$111,0),MATCH($C1012,[64]Barbalha!$B$2:$AP$2,0))*AM35","v":183533.58527024396},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1010,[64]Cascavel!$B$2:$B$111,0),MATCH($C1012,[64]Cascavel!$B$2:$AP$2,0))*AN35","v":451304.54756339639},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1010,[64]Caucaia!$B$2:$B$111,0),MATCH($C1012,[64]Caucaia!$B$2:$AP$2,0))*AO35","v":1264158.9314842655},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1012,[64]Chorozinho!$B$2:$AP$2,0))*AP35","v":139944.07267024397},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1010,[64]Eusébio!$B$2:$B$111,0),MATCH($C1012,[64]Eusébio!$B$2:$AP$2,0))*AQ35","v":585292.19947025995},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1012,'[64]Farias Brito'!$B$2:$AP$2,0))*AR35","v":128072.9475782738},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1012,[64]Fortaleza!$B$2:$AP$2,0))*AS35","v":691212.23938000016},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1012,[64]Guaiúba!$B$2:$AP$2,0))*AT35","v":197302.99419144742},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1010,[64]Horizonte!$B$2:$B$111,0),MATCH($C1012,[64]Horizonte!$B$2:$AP$2,0))*AU35","v":306702.87747999997},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1012,[64]Itaitinga!$B$2:$AP$2,0))*AV35","v":174743.76623102225},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1012,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW35","v":266837.22445842263},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1012,[64]Maracanaú!$B$2:$AP$2,0))*AX35","v":892980.80798900663},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1010,[64]Maranguape!$B$2:$B$111,0),MATCH($C1012,[64]Maranguape!$B$2:$AP$2,0))*AY35","v":620521.80082645104},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1012,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ35","v":54611.680851534147},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1012,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA35","v":141546.72060250331},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1010,[64]Pacajus!$B$2:$B$111,0),MATCH($C1012,[64]Pacajus!$B$2:$AP$2,0))*BB35","v":321446.59716713009},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1012,[64]Pacatuba!$B$2:$AP$2,0))*BC35","v":187948.78300082785},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1010,[64]Paracuru!$B$2:$B$111,0),MATCH($C1012,[64]Paracuru!$B$2:$AP$2,0))*BD35","v":165686.75860365218},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1012,[64]Paraipaba!$B$2:$AP$2,0))*BE35","v":180571.6142540393},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1012,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF35","v":571050.17402480671},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1012,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG35","v":46118.632511768716},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1010,[64]Trairi!$B$2:$B$111,0),MATCH($C1012,[64]Trairi!$B$2:$AP$2,0))*BH35","v":160652.38937917229},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1012,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI35","v":54176.089992961919}]
[null,1013,{"$f":"C1012+1","v":2025},"Licenciamento Ambiental  - PPP",4871443.9902558737,3079450.7396377046,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1013,[64]Aquiraz!$B$2:$AP$2,0))*AL36","v":164477.29491214891},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1010,[64]Barbalha!$B$2:$B$111,0),MATCH($C1013,[64]Barbalha!$B$2:$AP$2,0))*AM36","v":183533.58527024396},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1010,[64]Cascavel!$B$2:$B$111,0),MATCH($C1013,[64]Cascavel!$B$2:$AP$2,0))*AN36","v":451304.54756339639},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1010,[64]Caucaia!$B$2:$B$111,0),MATCH($C1013,[64]Caucaia!$B$2:$AP$2,0))*AO36","v":1264158.9314842655},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1013,[64]Chorozinho!$B$2:$AP$2,0))*AP36","v":139944.07267024397},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1010,[64]Eusébio!$B$2:$B$111,0),MATCH($C1013,[64]Eusébio!$B$2:$AP$2,0))*AQ36","v":585292.19947025995},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1013,'[64]Farias Brito'!$B$2:$AP$2,0))*AR36","v":128072.9475782738},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1013,[64]Fortaleza!$B$2:$AP$2,0))*AS36","v":691212.23938000016},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1013,[64]Guaiúba!$B$2:$AP$2,0))*AT36","v":197302.99419144742},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1010,[64]Horizonte!$B$2:$B$111,0),MATCH($C1013,[64]Horizonte!$B$2:$AP$2,0))*AU36","v":306702.87747999997},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1013,[64]Itaitinga!$B$2:$AP$2,0))*AV36","v":174743.76623102225},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1013,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW36","v":266837.22445842263},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1013,[64]Maracanaú!$B$2:$AP$2,0))*AX36","v":892980.80798900663},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1010,[64]Maranguape!$B$2:$B$111,0),MATCH($C1013,[64]Maranguape!$B$2:$AP$2,0))*AY36","v":620521.80082645104},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1013,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ36","v":54611.680851534147},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1013,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA36","v":141546.72060250331},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1010,[64]Pacajus!$B$2:$B$111,0),MATCH($C1013,[64]Pacajus!$B$2:$AP$2,0))*BB36","v":321446.59716713009},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1013,[64]Pacatuba!$B$2:$AP$2,0))*BC36","v":187948.78300082785},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1010,[64]Paracuru!$B$2:$B$111,0),MATCH($C1013,[64]Paracuru!$B$2:$AP$2,0))*BD36","v":165686.75860365218},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1013,[64]Paraipaba!$B$2:$AP$2,0))*BE36","v":180571.6142540393},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1013,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF36","v":571050.17402480671},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1013,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG36","v":46118.632511768716},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1010,[64]Trairi!$B$2:$B$111,0),MATCH($C1013,[64]Trairi!$B$2:$AP$2,0))*BH36","v":160652.38937917229},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1013,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI36","v":54176.089992961919}]
[null,1014,{"$f":"C1013+1","v":2026},"Licenciamento Ambiental  - PPP",4871443.9902558737,3079450.7396377046,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1014,[64]Aquiraz!$B$2:$AP$2,0))*AL37","v":164477.29491214891},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1010,[64]Barbalha!$B$2:$B$111,0),MATCH($C1014,[64]Barbalha!$B$2:$AP$2,0))*AM37","v":183533.58527024396},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1010,[64]Cascavel!$B$2:$B$111,0),MATCH($C1014,[64]Cascavel!$B$2:$AP$2,0))*AN37","v":451304.54756339639},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1010,[64]Caucaia!$B$2:$B$111,0),MATCH($C1014,[64]Caucaia!$B$2:$AP$2,0))*AO37","v":1264158.9314842655},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1014,[64]Chorozinho!$B$2:$AP$2,0))*AP37","v":139944.07267024397},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1010,[64]Eusébio!$B$2:$B$111,0),MATCH($C1014,[64]Eusébio!$B$2:$AP$2,0))*AQ37","v":585292.19947025995},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1014,'[64]Farias Brito'!$B$2:$AP$2,0))*AR37","v":128072.9475782738},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1014,[64]Fortaleza!$B$2:$AP$2,0))*AS37","v":691212.23938000016},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1014,[64]Guaiúba!$B$2:$AP$2,0))*AT37","v":197302.99419144742},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1010,[64]Horizonte!$B$2:$B$111,0),MATCH($C1014,[64]Horizonte!$B$2:$AP$2,0))*AU37","v":306702.87747999997},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1014,[64]Itaitinga!$B$2:$AP$2,0))*AV37","v":174743.76623102225},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1014,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW37","v":266837.22445842263},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1014,[64]Maracanaú!$B$2:$AP$2,0))*AX37","v":892980.80798900663},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1010,[64]Maranguape!$B$2:$B$111,0),MATCH($C1014,[64]Maranguape!$B$2:$AP$2,0))*AY37","v":620521.80082645104},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1014,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ37","v":54611.680851534147},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1014,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA37","v":141546.72060250331},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1010,[64]Pacajus!$B$2:$B$111,0),MATCH($C1014,[64]Pacajus!$B$2:$AP$2,0))*BB37","v":321446.59716713009},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1014,[64]Pacatuba!$B$2:$AP$2,0))*BC37","v":187948.78300082785},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1010,[64]Paracuru!$B$2:$B$111,0),MATCH($C1014,[64]Paracuru!$B$2:$AP$2,0))*BD37","v":165686.75860365218},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1014,[64]Paraipaba!$B$2:$AP$2,0))*BE37","v":180571.6142540393},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1014,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF37","v":571050.17402480671},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1014,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG37","v":46118.632511768716},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1010,[64]Trairi!$B$2:$B$111,0),MATCH($C1014,[64]Trairi!$B$2:$AP$2,0))*BH37","v":160652.38937917229},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1014,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI37","v":54176.089992961919}]
[null,1015,2027,"Licenciamento Ambiental  - PPP",4871443.9902558737,3079450.7396377046,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1015,[64]Aquiraz!$B$2:$AP$2,0))*AL38","v":164477.29491214891},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1010,[64]Barbalha!$B$2:$B$111,0),MATCH($C1015,[64]Barbalha!$B$2:$AP$2,0))*AM38","v":183533.58527024396},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1010,[64]Cascavel!$B$2:$B$111,0),MATCH($C1015,[64]Cascavel!$B$2:$AP$2,0))*AN38","v":451304.54756339639},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1010,[64]Caucaia!$B$2:$B$111,0),MATCH($C1015,[64]Caucaia!$B$2:$AP$2,0))*AO38","v":1264158.9314842655},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1015,[64]Chorozinho!$B$2:$AP$2,0))*AP38","v":139944.07267024397},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1010,[64]Eusébio!$B$2:$B$111,0),MATCH($C1015,[64]Eusébio!$B$2:$AP$2,0))*AQ38","v":585292.19947025995},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1015,'[64]Farias Brito'!$B$2:$AP$2,0))*AR38","v":128072.9475782738},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1015,[64]Fortaleza!$B$2:$AP$2,0))*AS38","v":691212.23938000016},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1015,[64]Guaiúba!$B$2:$AP$2,0))*AT38","v":197302.99419144742},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1010,[64]Horizonte!$B$2:$B$111,0),MATCH($C1015,[64]Horizonte!$B$2:$AP$2,0))*AU38","v":306702.87747999997},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1015,[64]Itaitinga!$B$2:$AP$2,0))*AV38","v":174743.76623102225},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1015,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW38","v":266837.22445842263},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1015,[64]Maracanaú!$B$2:$AP$2,0))*AX38","v":892980.80798900663},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1010,[64]Maranguape!$B$2:$B$111,0),MATCH($C1015,[64]Maranguape!$B$2:$AP$2,0))*AY38","v":620521.80082645104},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1015,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ38","v":54611.680851534147},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1015,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA38","v":141546.72060250331},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1010,[64]Pacajus!$B$2:$B$111,0),MATCH($C1015,[64]Pacajus!$B$2:$AP$2,0))*BB38","v":321446.59716713009},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1015,[64]Pacatuba!$B$2:$AP$2,0))*BC38","v":187948.78300082785},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1010,[64]Paracuru!$B$2:$B$111,0),MATCH($C1015,[64]Paracuru!$B$2:$AP$2,0))*BD38","v":165686.75860365218},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1015,[64]Paraipaba!$B$2:$AP$2,0))*BE38","v":180571.6142540393},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1015,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF38","v":571050.17402480671},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1015,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG38","v":46118.632511768716},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1010,[64]Trairi!$B$2:$B$111,0),MATCH($C1015,[64]Trairi!$B$2:$AP$2,0))*BH38","v":160652.38937917229},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1015,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI38","v":54176.089992961919}]
[null,1016,2028,"Licenciamento Ambiental  - PPP",4871443.9902558737,3079450.7396377046,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1016,[64]Aquiraz!$B$2:$AP$2,0))*AL39","v":164477.29491214891},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1010,[64]Barbalha!$B$2:$B$111,0),MATCH($C1016,[64]Barbalha!$B$2:$AP$2,0))*AM39","v":183533.58527024396},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1010,[64]Cascavel!$B$2:$B$111,0),MATCH($C1016,[64]Cascavel!$B$2:$AP$2,0))*AN39","v":451304.54756339639},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1010,[64]Caucaia!$B$2:$B$111,0),MATCH($C1016,[64]Caucaia!$B$2:$AP$2,0))*AO39","v":1264158.9314842655},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1016,[64]Chorozinho!$B$2:$AP$2,0))*AP39","v":139944.07267024397},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1010,[64]Eusébio!$B$2:$B$111,0),MATCH($C1016,[64]Eusébio!$B$2:$AP$2,0))*AQ39","v":585292.19947025995},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1016,'[64]Farias Brito'!$B$2:$AP$2,0))*AR39","v":128072.9475782738},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1016,[64]Fortaleza!$B$2:$AP$2,0))*AS39","v":691212.23938000016},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1016,[64]Guaiúba!$B$2:$AP$2,0))*AT39","v":197302.99419144742},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1010,[64]Horizonte!$B$2:$B$111,0),MATCH($C1016,[64]Horizonte!$B$2:$AP$2,0))*AU39","v":306702.87747999997},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1016,[64]Itaitinga!$B$2:$AP$2,0))*AV39","v":174743.76623102225},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1016,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW39","v":266837.22445842263},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1016,[64]Maracanaú!$B$2:$AP$2,0))*AX39","v":892980.80798900663},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1010,[64]Maranguape!$B$2:$B$111,0),MATCH($C1016,[64]Maranguape!$B$2:$AP$2,0))*AY39","v":620521.80082645104},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1016,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ39","v":54611.680851534147},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1016,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA39","v":141546.72060250331},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1010,[64]Pacajus!$B$2:$B$111,0),MATCH($C1016,[64]Pacajus!$B$2:$AP$2,0))*BB39","v":321446.59716713009},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1016,[64]Pacatuba!$B$2:$AP$2,0))*BC39","v":187948.78300082785},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1010,[64]Paracuru!$B$2:$B$111,0),MATCH($C1016,[64]Paracuru!$B$2:$AP$2,0))*BD39","v":165686.75860365218},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1016,[64]Paraipaba!$B$2:$AP$2,0))*BE39","v":180571.6142540393},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1016,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF39","v":571050.17402480671},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1016,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG39","v":46118.632511768716},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1010,[64]Trairi!$B$2:$B$111,0),MATCH($C1016,[64]Trairi!$B$2:$AP$2,0))*BH39","v":160652.38937917229},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1016,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI39","v":54176.089992961919}]
[null,1017,2029,"Licenciamento Ambiental  - PPP",4871443.9902558737,3079450.7396377046,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1017,[64]Aquiraz!$B$2:$AP$2,0))*AL40","v":164477.29491214891},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1010,[64]Barbalha!$B$2:$B$111,0),MATCH($C1017,[64]Barbalha!$B$2:$AP$2,0))*AM40","v":183533.58527024396},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1010,[64]Cascavel!$B$2:$B$111,0),MATCH($C1017,[64]Cascavel!$B$2:$AP$2,0))*AN40","v":451304.54756339639},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1010,[64]Caucaia!$B$2:$B$111,0),MATCH($C1017,[64]Caucaia!$B$2:$AP$2,0))*AO40","v":1264158.9314842655},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1017,[64]Chorozinho!$B$2:$AP$2,0))*AP40","v":139944.07267024397},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1010,[64]Eusébio!$B$2:$B$111,0),MATCH($C1017,[64]Eusébio!$B$2:$AP$2,0))*AQ40","v":585292.19947025995},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1017,'[64]Farias Brito'!$B$2:$AP$2,0))*AR40","v":128072.9475782738},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1017,[64]Fortaleza!$B$2:$AP$2,0))*AS40","v":691212.23938000016},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1017,[64]Guaiúba!$B$2:$AP$2,0))*AT40","v":197302.99419144742},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1010,[64]Horizonte!$B$2:$B$111,0),MATCH($C1017,[64]Horizonte!$B$2:$AP$2,0))*AU40","v":306702.87747999997},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1017,[64]Itaitinga!$B$2:$AP$2,0))*AV40","v":174743.76623102225},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1017,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW40","v":266837.22445842263},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1017,[64]Maracanaú!$B$2:$AP$2,0))*AX40","v":892980.80798900663},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1010,[64]Maranguape!$B$2:$B$111,0),MATCH($C1017,[64]Maranguape!$B$2:$AP$2,0))*AY40","v":620521.80082645104},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1017,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ40","v":54611.680851534147},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1017,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA40","v":141546.72060250331},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1010,[64]Pacajus!$B$2:$B$111,0),MATCH($C1017,[64]Pacajus!$B$2:$AP$2,0))*BB40","v":321446.59716713009},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1017,[64]Pacatuba!$B$2:$AP$2,0))*BC40","v":187948.78300082785},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1010,[64]Paracuru!$B$2:$B$111,0),MATCH($C1017,[64]Paracuru!$B$2:$AP$2,0))*BD40","v":165686.75860365218},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1017,[64]Paraipaba!$B$2:$AP$2,0))*BE40","v":180571.6142540393},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1017,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF40","v":571050.17402480671},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1017,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG40","v":46118.632511768716},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1010,[64]Trairi!$B$2:$B$111,0),MATCH($C1017,[64]Trairi!$B$2:$AP$2,0))*BH40","v":160652.38937917229},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1017,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI40","v":54176.089992961919}]
[null,1018,2030,{"$f":"IF(C1018=\"\",\"\",IF(AND(COUNT(C1018)>0,COUNT(C1017)=0),C1017,D1017))","v":"Licenciamento Ambiental  - PPP"},4871443.9902558737,3079450.7396377046,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1018,[64]Aquiraz!$B$2:$AP$2,0))*AL41","v":164477.29491214891},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1010,[64]Barbalha!$B$2:$B$111,0),MATCH($C1018,[64]Barbalha!$B$2:$AP$2,0))*AM41","v":183533.58527024396},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1010,[64]Cascavel!$B$2:$B$111,0),MATCH($C1018,[64]Cascavel!$B$2:$AP$2,0))*AN41","v":451304.54756339639},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1010,[64]Caucaia!$B$2:$B$111,0),MATCH($C1018,[64]Caucaia!$B$2:$AP$2,0))*AO41","v":1264158.9314842655},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1018,[64]Chorozinho!$B$2:$AP$2,0))*AP41","v":139944.07267024397},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1010,[64]Eusébio!$B$2:$B$111,0),MATCH($C1018,[64]Eusébio!$B$2:$AP$2,0))*AQ41","v":585292.19947025995},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1018,'[64]Farias Brito'!$B$2:$AP$2,0))*AR41","v":128072.9475782738},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1018,[64]Fortaleza!$B$2:$AP$2,0))*AS41","v":691212.23938000016},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1018,[64]Guaiúba!$B$2:$AP$2,0))*AT41","v":197302.99419144742},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1010,[64]Horizonte!$B$2:$B$111,0),MATCH($C1018,[64]Horizonte!$B$2:$AP$2,0))*AU41","v":306702.87747999997},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1018,[64]Itaitinga!$B$2:$AP$2,0))*AV41","v":174743.76623102225},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1018,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW41","v":266837.22445842263},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1018,[64]Maracanaú!$B$2:$AP$2,0))*AX41","v":892980.80798900663},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1010,[64]Maranguape!$B$2:$B$111,0),MATCH($C1018,[64]Maranguape!$B$2:$AP$2,0))*AY41","v":620521.80082645104},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1018,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ41","v":54611.680851534147},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1018,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA41","v":141546.72060250331},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1010,[64]Pacajus!$B$2:$B$111,0),MATCH($C1018,[64]Pacajus!$B$2:$AP$2,0))*BB41","v":321446.59716713009},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1018,[64]Pacatuba!$B$2:$AP$2,0))*BC41","v":187948.78300082785},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1010,[64]Paracuru!$B$2:$B$111,0),MATCH($C1018,[64]Paracuru!$B$2:$AP$2,0))*BD41","v":165686.75860365218},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1018,[64]Paraipaba!$B$2:$AP$2,0))*BE41","v":180571.6142540393},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1018,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF41","v":571050.17402480671},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1018,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG41","v":46118.632511768716},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1010,[64]Trairi!$B$2:$B$111,0),MATCH($C1018,[64]Trairi!$B$2:$AP$2,0))*BH41","v":160652.38937917229},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1018,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI41","v":54176.089992961919}]
[null,1019,2031,"Licenciamento Ambiental  - PPP",4871443.9902558737,3079450.7396377046,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1019,[64]Aquiraz!$B$2:$AP$2,0))*AL42","v":164477.29491214891},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1010,[64]Barbalha!$B$2:$B$111,0),MATCH($C1019,[64]Barbalha!$B$2:$AP$2,0))*AM42","v":183533.58527024396},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1010,[64]Cascavel!$B$2:$B$111,0),MATCH($C1019,[64]Cascavel!$B$2:$AP$2,0))*AN42","v":451304.54756339639},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1010,[64]Caucaia!$B$2:$B$111,0),MATCH($C1019,[64]Caucaia!$B$2:$AP$2,0))*AO42","v":1264158.9314842655},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1019,[64]Chorozinho!$B$2:$AP$2,0))*AP42","v":139944.07267024397},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1010,[64]Eusébio!$B$2:$B$111,0),MATCH($C1019,[64]Eusébio!$B$2:$AP$2,0))*AQ42","v":585292.19947025995},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1019,'[64]Farias Brito'!$B$2:$AP$2,0))*AR42","v":128072.9475782738},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1019,[64]Fortaleza!$B$2:$AP$2,0))*AS42","v":691212.23938000016},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1019,[64]Guaiúba!$B$2:$AP$2,0))*AT42","v":197302.99419144742},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1010,[64]Horizonte!$B$2:$B$111,0),MATCH($C1019,[64]Horizonte!$B$2:$AP$2,0))*AU42","v":306702.87747999997},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1019,[64]Itaitinga!$B$2:$AP$2,0))*AV42","v":174743.76623102225},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1019,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW42","v":266837.22445842263},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1019,[64]Maracanaú!$B$2:$AP$2,0))*AX42","v":892980.80798900663},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1010,[64]Maranguape!$B$2:$B$111,0),MATCH($C1019,[64]Maranguape!$B$2:$AP$2,0))*AY42","v":620521.80082645104},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1019,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ42","v":54611.680851534147},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1019,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA42","v":141546.72060250331},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1010,[64]Pacajus!$B$2:$B$111,0),MATCH($C1019,[64]Pacajus!$B$2:$AP$2,0))*BB42","v":321446.59716713009},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1019,[64]Pacatuba!$B$2:$AP$2,0))*BC42","v":187948.78300082785},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1010,[64]Paracuru!$B$2:$B$111,0),MATCH($C1019,[64]Paracuru!$B$2:$AP$2,0))*BD42","v":165686.75860365218},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1019,[64]Paraipaba!$B$2:$AP$2,0))*BE42","v":180571.6142540393},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1019,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF42","v":571050.17402480671},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1019,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG42","v":46118.632511768716},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1010,[64]Trairi!$B$2:$B$111,0),MATCH($C1019,[64]Trairi!$B$2:$AP$2,0))*BH42","v":160652.38937917229},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1019,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI42","v":54176.089992961919}]
[null,1020,2032,"Licenciamento Ambiental  - PPP",4871443.9902558737,3079450.7396377046,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1020,[64]Aquiraz!$B$2:$AP$2,0))*AL43","v":164477.29491214891},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1010,[64]Barbalha!$B$2:$B$111,0),MATCH($C1020,[64]Barbalha!$B$2:$AP$2,0))*AM43","v":183533.58527024396},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1010,[64]Cascavel!$B$2:$B$111,0),MATCH($C1020,[64]Cascavel!$B$2:$AP$2,0))*AN43","v":451304.54756339639},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1010,[64]Caucaia!$B$2:$B$111,0),MATCH($C1020,[64]Caucaia!$B$2:$AP$2,0))*AO43","v":1264158.9314842655},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1020,[64]Chorozinho!$B$2:$AP$2,0))*AP43","v":139944.07267024397},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1010,[64]Eusébio!$B$2:$B$111,0),MATCH($C1020,[64]Eusébio!$B$2:$AP$2,0))*AQ43","v":585292.19947025995},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1020,'[64]Farias Brito'!$B$2:$AP$2,0))*AR43","v":128072.9475782738},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1020,[64]Fortaleza!$B$2:$AP$2,0))*AS43","v":691212.23938000016},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1020,[64]Guaiúba!$B$2:$AP$2,0))*AT43","v":197302.99419144742},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1010,[64]Horizonte!$B$2:$B$111,0),MATCH($C1020,[64]Horizonte!$B$2:$AP$2,0))*AU43","v":306702.87747999997},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1020,[64]Itaitinga!$B$2:$AP$2,0))*AV43","v":174743.76623102225},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1020,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW43","v":266837.22445842263},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1020,[64]Maracanaú!$B$2:$AP$2,0))*AX43","v":892980.80798900663},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1010,[64]Maranguape!$B$2:$B$111,0),MATCH($C1020,[64]Maranguape!$B$2:$AP$2,0))*AY43","v":620521.80082645104},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1020,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ43","v":54611.680851534147},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1020,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA43","v":141546.72060250331},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1010,[64]Pacajus!$B$2:$B$111,0),MATCH($C1020,[64]Pacajus!$B$2:$AP$2,0))*BB43","v":321446.59716713009},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1020,[64]Pacatuba!$B$2:$AP$2,0))*BC43","v":187948.78300082785},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1010,[64]Paracuru!$B$2:$B$111,0),MATCH($C1020,[64]Paracuru!$B$2:$AP$2,0))*BD43","v":165686.75860365218},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1020,[64]Paraipaba!$B$2:$AP$2,0))*BE43","v":180571.6142540393},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1020,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF43","v":571050.17402480671},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1020,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG43","v":46118.632511768716},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1010,[64]Trairi!$B$2:$B$111,0),MATCH($C1020,[64]Trairi!$B$2:$AP$2,0))*BH43","v":160652.38937917229},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1020,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI43","v":54176.089992961919}]
[null,1021,2033,"Licenciamento Ambiental  - PPP",{"$f":"SUMIFS($K1021:$AH1021,$K$18:$AH$18,E$4)","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1021,[64]Aquiraz!$B$2:$AP$2,0))*AL44","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1010,[64]Barbalha!$B$2:$B$111,0),MATCH($C1021,[64]Barbalha!$B$2:$AP$2,0))*AM44","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1010,[64]Cascavel!$B$2:$B$111,0),MATCH($C1021,[64]Cascavel!$B$2:$AP$2,0))*AN44","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1010,[64]Caucaia!$B$2:$B$111,0),MATCH($C1021,[64]Caucaia!$B$2:$AP$2,0))*AO44","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1021,[64]Chorozinho!$B$2:$AP$2,0))*AP44","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1010,[64]Eusébio!$B$2:$B$111,0),MATCH($C1021,[64]Eusébio!$B$2:$AP$2,0))*AQ44","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1021,'[64]Farias Brito'!$B$2:$AP$2,0))*AR44","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1021,[64]Fortaleza!$B$2:$AP$2,0))*AS44","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1021,[64]Guaiúba!$B$2:$AP$2,0))*AT44","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1010,[64]Horizonte!$B$2:$B$111,0),MATCH($C1021,[64]Horizonte!$B$2:$AP$2,0))*AU44","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1021,[64]Itaitinga!$B$2:$AP$2,0))*AV44","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1021,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW44","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1021,[64]Maracanaú!$B$2:$AP$2,0))*AX44","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1010,[64]Maranguape!$B$2:$B$111,0),MATCH($C1021,[64]Maranguape!$B$2:$AP$2,0))*AY44","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1021,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ44","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1021,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA44","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1010,[64]Pacajus!$B$2:$B$111,0),MATCH($C1021,[64]Pacajus!$B$2:$AP$2,0))*BB44","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1021,[64]Pacatuba!$B$2:$AP$2,0))*BC44","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1010,[64]Paracuru!$B$2:$B$111,0),MATCH($C1021,[64]Paracuru!$B$2:$AP$2,0))*BD44","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1021,[64]Paraipaba!$B$2:$AP$2,0))*BE44","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1021,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF44","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1021,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG44","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1010,[64]Trairi!$B$2:$B$111,0),MATCH($C1021,[64]Trairi!$B$2:$AP$2,0))*BH44","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1021,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI44","v":0}]
[null,1022,2034,"Licenciamento Ambiental  - PPP",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1022,[64]Aquiraz!$B$2:$AP$2,0))*AL45","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1010,[64]Barbalha!$B$2:$B$111,0),MATCH($C1022,[64]Barbalha!$B$2:$AP$2,0))*AM45","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1010,[64]Cascavel!$B$2:$B$111,0),MATCH($C1022,[64]Cascavel!$B$2:$AP$2,0))*AN45","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1010,[64]Caucaia!$B$2:$B$111,0),MATCH($C1022,[64]Caucaia!$B$2:$AP$2,0))*AO45","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1022,[64]Chorozinho!$B$2:$AP$2,0))*AP45","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1010,[64]Eusébio!$B$2:$B$111,0),MATCH($C1022,[64]Eusébio!$B$2:$AP$2,0))*AQ45","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1022,'[64]Farias Brito'!$B$2:$AP$2,0))*AR45","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1022,[64]Fortaleza!$B$2:$AP$2,0))*AS45","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1022,[64]Guaiúba!$B$2:$AP$2,0))*AT45","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1010,[64]Horizonte!$B$2:$B$111,0),MATCH($C1022,[64]Horizonte!$B$2:$AP$2,0))*AU45","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1022,[64]Itaitinga!$B$2:$AP$2,0))*AV45","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1022,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW45","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1022,[64]Maracanaú!$B$2:$AP$2,0))*AX45","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1010,[64]Maranguape!$B$2:$B$111,0),MATCH($C1022,[64]Maranguape!$B$2:$AP$2,0))*AY45","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1022,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ45","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1022,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA45","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1010,[64]Pacajus!$B$2:$B$111,0),MATCH($C1022,[64]Pacajus!$B$2:$AP$2,0))*BB45","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1022,[64]Pacatuba!$B$2:$AP$2,0))*BC45","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1010,[64]Paracuru!$B$2:$B$111,0),MATCH($C1022,[64]Paracuru!$B$2:$AP$2,0))*BD45","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1022,[64]Paraipaba!$B$2:$AP$2,0))*BE45","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1022,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF45","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1022,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG45","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1010,[64]Trairi!$B$2:$B$111,0),MATCH($C1022,[64]Trairi!$B$2:$AP$2,0))*BH45","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1022,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI45","v":0}]
[null,1023,2035,"Licenciamento Ambiental  - PPP",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1023,[64]Aquiraz!$B$2:$AP$2,0))*AL46","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1010,[64]Barbalha!$B$2:$B$111,0),MATCH($C1023,[64]Barbalha!$B$2:$AP$2,0))*AM46","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1010,[64]Cascavel!$B$2:$B$111,0),MATCH($C1023,[64]Cascavel!$B$2:$AP$2,0))*AN46","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1010,[64]Caucaia!$B$2:$B$111,0),MATCH($C1023,[64]Caucaia!$B$2:$AP$2,0))*AO46","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1023,[64]Chorozinho!$B$2:$AP$2,0))*AP46","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1010,[64]Eusébio!$B$2:$B$111,0),MATCH($C1023,[64]Eusébio!$B$2:$AP$2,0))*AQ46","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1023,'[64]Farias Brito'!$B$2:$AP$2,0))*AR46","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1023,[64]Fortaleza!$B$2:$AP$2,0))*AS46","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1023,[64]Guaiúba!$B$2:$AP$2,0))*AT46","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1010,[64]Horizonte!$B$2:$B$111,0),MATCH($C1023,[64]Horizonte!$B$2:$AP$2,0))*AU46","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1023,[64]Itaitinga!$B$2:$AP$2,0))*AV46","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1023,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW46","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1023,[64]Maracanaú!$B$2:$AP$2,0))*AX46","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1010,[64]Maranguape!$B$2:$B$111,0),MATCH($C1023,[64]Maranguape!$B$2:$AP$2,0))*AY46","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1023,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ46","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1023,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA46","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1010,[64]Pacajus!$B$2:$B$111,0),MATCH($C1023,[64]Pacajus!$B$2:$AP$2,0))*BB46","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1023,[64]Pacatuba!$B$2:$AP$2,0))*BC46","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1010,[64]Paracuru!$B$2:$B$111,0),MATCH($C1023,[64]Paracuru!$B$2:$AP$2,0))*BD46","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1023,[64]Paraipaba!$B$2:$AP$2,0))*BE46","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1023,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF46","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1023,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG46","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1010,[64]Trairi!$B$2:$B$111,0),MATCH($C1023,[64]Trairi!$B$2:$AP$2,0))*BH46","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1023,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI46","v":0}]
[null,1024,2036,"Licenciamento Ambiental  - PPP",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1024,[64]Aquiraz!$B$2:$AP$2,0))*AL47","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1010,[64]Barbalha!$B$2:$B$111,0),MATCH($C1024,[64]Barbalha!$B$2:$AP$2,0))*AM47","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1010,[64]Cascavel!$B$2:$B$111,0),MATCH($C1024,[64]Cascavel!$B$2:$AP$2,0))*AN47","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1010,[64]Caucaia!$B$2:$B$111,0),MATCH($C1024,[64]Caucaia!$B$2:$AP$2,0))*AO47","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1024,[64]Chorozinho!$B$2:$AP$2,0))*AP47","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1010,[64]Eusébio!$B$2:$B$111,0),MATCH($C1024,[64]Eusébio!$B$2:$AP$2,0))*AQ47","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1024,'[64]Farias Brito'!$B$2:$AP$2,0))*AR47","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1024,[64]Fortaleza!$B$2:$AP$2,0))*AS47","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1024,[64]Guaiúba!$B$2:$AP$2,0))*AT47","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1010,[64]Horizonte!$B$2:$B$111,0),MATCH($C1024,[64]Horizonte!$B$2:$AP$2,0))*AU47","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1024,[64]Itaitinga!$B$2:$AP$2,0))*AV47","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1024,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW47","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1024,[64]Maracanaú!$B$2:$AP$2,0))*AX47","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1010,[64]Maranguape!$B$2:$B$111,0),MATCH($C1024,[64]Maranguape!$B$2:$AP$2,0))*AY47","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1024,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ47","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1024,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA47","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1010,[64]Pacajus!$B$2:$B$111,0),MATCH($C1024,[64]Pacajus!$B$2:$AP$2,0))*BB47","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1024,[64]Pacatuba!$B$2:$AP$2,0))*BC47","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1010,[64]Paracuru!$B$2:$B$111,0),MATCH($C1024,[64]Paracuru!$B$2:$AP$2,0))*BD47","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1024,[64]Paraipaba!$B$2:$AP$2,0))*BE47","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1024,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF47","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1024,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG47","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1010,[64]Trairi!$B$2:$B$111,0),MATCH($C1024,[64]Trairi!$B$2:$AP$2,0))*BH47","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1024,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI47","v":0}]
[null,1025,2037,"Licenciamento Ambiental  - PPP",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1025,[64]Aquiraz!$B$2:$AP$2,0))*AL48","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1010,[64]Barbalha!$B$2:$B$111,0),MATCH($C1025,[64]Barbalha!$B$2:$AP$2,0))*AM48","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1010,[64]Cascavel!$B$2:$B$111,0),MATCH($C1025,[64]Cascavel!$B$2:$AP$2,0))*AN48","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1010,[64]Caucaia!$B$2:$B$111,0),MATCH($C1025,[64]Caucaia!$B$2:$AP$2,0))*AO48","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1025,[64]Chorozinho!$B$2:$AP$2,0))*AP48","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1010,[64]Eusébio!$B$2:$B$111,0),MATCH($C1025,[64]Eusébio!$B$2:$AP$2,0))*AQ48","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1025,'[64]Farias Brito'!$B$2:$AP$2,0))*AR48","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1025,[64]Fortaleza!$B$2:$AP$2,0))*AS48","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1025,[64]Guaiúba!$B$2:$AP$2,0))*AT48","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1010,[64]Horizonte!$B$2:$B$111,0),MATCH($C1025,[64]Horizonte!$B$2:$AP$2,0))*AU48","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1025,[64]Itaitinga!$B$2:$AP$2,0))*AV48","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1025,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW48","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1025,[64]Maracanaú!$B$2:$AP$2,0))*AX48","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1010,[64]Maranguape!$B$2:$B$111,0),MATCH($C1025,[64]Maranguape!$B$2:$AP$2,0))*AY48","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1025,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ48","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1025,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA48","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1010,[64]Pacajus!$B$2:$B$111,0),MATCH($C1025,[64]Pacajus!$B$2:$AP$2,0))*BB48","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1025,[64]Pacatuba!$B$2:$AP$2,0))*BC48","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1010,[64]Paracuru!$B$2:$B$111,0),MATCH($C1025,[64]Paracuru!$B$2:$AP$2,0))*BD48","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1025,[64]Paraipaba!$B$2:$AP$2,0))*BE48","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1025,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF48","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1025,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG48","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1010,[64]Trairi!$B$2:$B$111,0),MATCH($C1025,[64]Trairi!$B$2:$AP$2,0))*BH48","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1025,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI48","v":0}]
[null,1026,2038,"Licenciamento Ambiental  - PPP",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1026,[64]Aquiraz!$B$2:$AP$2,0))*AL49","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1010,[64]Barbalha!$B$2:$B$111,0),MATCH($C1026,[64]Barbalha!$B$2:$AP$2,0))*AM49","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1010,[64]Cascavel!$B$2:$B$111,0),MATCH($C1026,[64]Cascavel!$B$2:$AP$2,0))*AN49","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1010,[64]Caucaia!$B$2:$B$111,0),MATCH($C1026,[64]Caucaia!$B$2:$AP$2,0))*AO49","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1026,[64]Chorozinho!$B$2:$AP$2,0))*AP49","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1010,[64]Eusébio!$B$2:$B$111,0),MATCH($C1026,[64]Eusébio!$B$2:$AP$2,0))*AQ49","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1026,'[64]Farias Brito'!$B$2:$AP$2,0))*AR49","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1026,[64]Fortaleza!$B$2:$AP$2,0))*AS49","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1026,[64]Guaiúba!$B$2:$AP$2,0))*AT49","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1010,[64]Horizonte!$B$2:$B$111,0),MATCH($C1026,[64]Horizonte!$B$2:$AP$2,0))*AU49","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1026,[64]Itaitinga!$B$2:$AP$2,0))*AV49","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1026,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW49","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1026,[64]Maracanaú!$B$2:$AP$2,0))*AX49","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1010,[64]Maranguape!$B$2:$B$111,0),MATCH($C1026,[64]Maranguape!$B$2:$AP$2,0))*AY49","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1026,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ49","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1026,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA49","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1010,[64]Pacajus!$B$2:$B$111,0),MATCH($C1026,[64]Pacajus!$B$2:$AP$2,0))*BB49","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1026,[64]Pacatuba!$B$2:$AP$2,0))*BC49","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1010,[64]Paracuru!$B$2:$B$111,0),MATCH($C1026,[64]Paracuru!$B$2:$AP$2,0))*BD49","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1026,[64]Paraipaba!$B$2:$AP$2,0))*BE49","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1026,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF49","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1026,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG49","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1010,[64]Trairi!$B$2:$B$111,0),MATCH($C1026,[64]Trairi!$B$2:$AP$2,0))*BH49","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1026,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI49","v":0}]
[null,1027,2039,"Licenciamento Ambiental  - PPP",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1027,[64]Aquiraz!$B$2:$AP$2,0))*AL50","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1010,[64]Barbalha!$B$2:$B$111,0),MATCH($C1027,[64]Barbalha!$B$2:$AP$2,0))*AM50","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1010,[64]Cascavel!$B$2:$B$111,0),MATCH($C1027,[64]Cascavel!$B$2:$AP$2,0))*AN50","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1010,[64]Caucaia!$B$2:$B$111,0),MATCH($C1027,[64]Caucaia!$B$2:$AP$2,0))*AO50","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1027,[64]Chorozinho!$B$2:$AP$2,0))*AP50","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1010,[64]Eusébio!$B$2:$B$111,0),MATCH($C1027,[64]Eusébio!$B$2:$AP$2,0))*AQ50","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1027,'[64]Farias Brito'!$B$2:$AP$2,0))*AR50","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1027,[64]Fortaleza!$B$2:$AP$2,0))*AS50","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1027,[64]Guaiúba!$B$2:$AP$2,0))*AT50","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1010,[64]Horizonte!$B$2:$B$111,0),MATCH($C1027,[64]Horizonte!$B$2:$AP$2,0))*AU50","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1027,[64]Itaitinga!$B$2:$AP$2,0))*AV50","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1027,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW50","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1027,[64]Maracanaú!$B$2:$AP$2,0))*AX50","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1010,[64]Maranguape!$B$2:$B$111,0),MATCH($C1027,[64]Maranguape!$B$2:$AP$2,0))*AY50","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1027,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ50","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1027,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA50","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1010,[64]Pacajus!$B$2:$B$111,0),MATCH($C1027,[64]Pacajus!$B$2:$AP$2,0))*BB50","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1027,[64]Pacatuba!$B$2:$AP$2,0))*BC50","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1010,[64]Paracuru!$B$2:$B$111,0),MATCH($C1027,[64]Paracuru!$B$2:$AP$2,0))*BD50","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1027,[64]Paraipaba!$B$2:$AP$2,0))*BE50","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1027,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF50","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1027,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG50","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1010,[64]Trairi!$B$2:$B$111,0),MATCH($C1027,[64]Trairi!$B$2:$AP$2,0))*BH50","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1027,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI50","v":0}]
[null,1028,2040,"Licenciamento Ambiental  - PPP",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1028,[64]Aquiraz!$B$2:$AP$2,0))*AL51","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1010,[64]Barbalha!$B$2:$B$111,0),MATCH($C1028,[64]Barbalha!$B$2:$AP$2,0))*AM51","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1010,[64]Cascavel!$B$2:$B$111,0),MATCH($C1028,[64]Cascavel!$B$2:$AP$2,0))*AN51","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1010,[64]Caucaia!$B$2:$B$111,0),MATCH($C1028,[64]Caucaia!$B$2:$AP$2,0))*AO51","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1028,[64]Chorozinho!$B$2:$AP$2,0))*AP51","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1010,[64]Eusébio!$B$2:$B$111,0),MATCH($C1028,[64]Eusébio!$B$2:$AP$2,0))*AQ51","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1028,'[64]Farias Brito'!$B$2:$AP$2,0))*AR51","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1028,[64]Fortaleza!$B$2:$AP$2,0))*AS51","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1028,[64]Guaiúba!$B$2:$AP$2,0))*AT51","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1010,[64]Horizonte!$B$2:$B$111,0),MATCH($C1028,[64]Horizonte!$B$2:$AP$2,0))*AU51","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1028,[64]Itaitinga!$B$2:$AP$2,0))*AV51","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1028,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW51","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1028,[64]Maracanaú!$B$2:$AP$2,0))*AX51","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1010,[64]Maranguape!$B$2:$B$111,0),MATCH($C1028,[64]Maranguape!$B$2:$AP$2,0))*AY51","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1028,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ51","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1028,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA51","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1010,[64]Pacajus!$B$2:$B$111,0),MATCH($C1028,[64]Pacajus!$B$2:$AP$2,0))*BB51","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1028,[64]Pacatuba!$B$2:$AP$2,0))*BC51","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1010,[64]Paracuru!$B$2:$B$111,0),MATCH($C1028,[64]Paracuru!$B$2:$AP$2,0))*BD51","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1028,[64]Paraipaba!$B$2:$AP$2,0))*BE51","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1028,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF51","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1028,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG51","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1010,[64]Trairi!$B$2:$B$111,0),MATCH($C1028,[64]Trairi!$B$2:$AP$2,0))*BH51","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1028,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI51","v":0}]
[null,1029,2041,"Licenciamento Ambiental  - PPP",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1029,[64]Aquiraz!$B$2:$AP$2,0))*AL52","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1010,[64]Barbalha!$B$2:$B$111,0),MATCH($C1029,[64]Barbalha!$B$2:$AP$2,0))*AM52","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1010,[64]Cascavel!$B$2:$B$111,0),MATCH($C1029,[64]Cascavel!$B$2:$AP$2,0))*AN52","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1010,[64]Caucaia!$B$2:$B$111,0),MATCH($C1029,[64]Caucaia!$B$2:$AP$2,0))*AO52","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1029,[64]Chorozinho!$B$2:$AP$2,0))*AP52","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1010,[64]Eusébio!$B$2:$B$111,0),MATCH($C1029,[64]Eusébio!$B$2:$AP$2,0))*AQ52","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1029,'[64]Farias Brito'!$B$2:$AP$2,0))*AR52","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1029,[64]Fortaleza!$B$2:$AP$2,0))*AS52","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1029,[64]Guaiúba!$B$2:$AP$2,0))*AT52","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1010,[64]Horizonte!$B$2:$B$111,0),MATCH($C1029,[64]Horizonte!$B$2:$AP$2,0))*AU52","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1029,[64]Itaitinga!$B$2:$AP$2,0))*AV52","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1029,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW52","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1029,[64]Maracanaú!$B$2:$AP$2,0))*AX52","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1010,[64]Maranguape!$B$2:$B$111,0),MATCH($C1029,[64]Maranguape!$B$2:$AP$2,0))*AY52","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1029,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ52","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1029,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA52","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1010,[64]Pacajus!$B$2:$B$111,0),MATCH($C1029,[64]Pacajus!$B$2:$AP$2,0))*BB52","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1029,[64]Pacatuba!$B$2:$AP$2,0))*BC52","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1010,[64]Paracuru!$B$2:$B$111,0),MATCH($C1029,[64]Paracuru!$B$2:$AP$2,0))*BD52","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1029,[64]Paraipaba!$B$2:$AP$2,0))*BE52","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1029,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF52","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1029,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG52","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1010,[64]Trairi!$B$2:$B$111,0),MATCH($C1029,[64]Trairi!$B$2:$AP$2,0))*BH52","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1029,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI52","v":0}]
[null,1030,2042,"Licenciamento Ambiental  - PPP",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1030,[64]Aquiraz!$B$2:$AP$2,0))*AL53","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1010,[64]Barbalha!$B$2:$B$111,0),MATCH($C1030,[64]Barbalha!$B$2:$AP$2,0))*AM53","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1010,[64]Cascavel!$B$2:$B$111,0),MATCH($C1030,[64]Cascavel!$B$2:$AP$2,0))*AN53","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1010,[64]Caucaia!$B$2:$B$111,0),MATCH($C1030,[64]Caucaia!$B$2:$AP$2,0))*AO53","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1030,[64]Chorozinho!$B$2:$AP$2,0))*AP53","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1010,[64]Eusébio!$B$2:$B$111,0),MATCH($C1030,[64]Eusébio!$B$2:$AP$2,0))*AQ53","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1030,'[64]Farias Brito'!$B$2:$AP$2,0))*AR53","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1030,[64]Fortaleza!$B$2:$AP$2,0))*AS53","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1030,[64]Guaiúba!$B$2:$AP$2,0))*AT53","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1010,[64]Horizonte!$B$2:$B$111,0),MATCH($C1030,[64]Horizonte!$B$2:$AP$2,0))*AU53","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1030,[64]Itaitinga!$B$2:$AP$2,0))*AV53","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1030,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW53","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1030,[64]Maracanaú!$B$2:$AP$2,0))*AX53","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1010,[64]Maranguape!$B$2:$B$111,0),MATCH($C1030,[64]Maranguape!$B$2:$AP$2,0))*AY53","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1030,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ53","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1030,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA53","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1010,[64]Pacajus!$B$2:$B$111,0),MATCH($C1030,[64]Pacajus!$B$2:$AP$2,0))*BB53","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1030,[64]Pacatuba!$B$2:$AP$2,0))*BC53","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1010,[64]Paracuru!$B$2:$B$111,0),MATCH($C1030,[64]Paracuru!$B$2:$AP$2,0))*BD53","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1030,[64]Paraipaba!$B$2:$AP$2,0))*BE53","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1030,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF53","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1030,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG53","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1010,[64]Trairi!$B$2:$B$111,0),MATCH($C1030,[64]Trairi!$B$2:$AP$2,0))*BH53","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1030,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI53","v":0}]
[null,1031,2043,"Licenciamento Ambiental  - PPP",{"$f":"SUMIFS($K1031:$AH1031,$K$18:$AH$18,E$4)","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1031,[64]Aquiraz!$B$2:$AP$2,0))*AL54","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1010,[64]Barbalha!$B$2:$B$111,0),MATCH($C1031,[64]Barbalha!$B$2:$AP$2,0))*AM54","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1010,[64]Cascavel!$B$2:$B$111,0),MATCH($C1031,[64]Cascavel!$B$2:$AP$2,0))*AN54","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1010,[64]Caucaia!$B$2:$B$111,0),MATCH($C1031,[64]Caucaia!$B$2:$AP$2,0))*AO54","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1031,[64]Chorozinho!$B$2:$AP$2,0))*AP54","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1010,[64]Eusébio!$B$2:$B$111,0),MATCH($C1031,[64]Eusébio!$B$2:$AP$2,0))*AQ54","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1031,'[64]Farias Brito'!$B$2:$AP$2,0))*AR54","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1031,[64]Fortaleza!$B$2:$AP$2,0))*AS54","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1031,[64]Guaiúba!$B$2:$AP$2,0))*AT54","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1010,[64]Horizonte!$B$2:$B$111,0),MATCH($C1031,[64]Horizonte!$B$2:$AP$2,0))*AU54","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1031,[64]Itaitinga!$B$2:$AP$2,0))*AV54","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1031,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW54","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1031,[64]Maracanaú!$B$2:$AP$2,0))*AX54","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1010,[64]Maranguape!$B$2:$B$111,0),MATCH($C1031,[64]Maranguape!$B$2:$AP$2,0))*AY54","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1031,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ54","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1031,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA54","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1010,[64]Pacajus!$B$2:$B$111,0),MATCH($C1031,[64]Pacajus!$B$2:$AP$2,0))*BB54","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1031,[64]Pacatuba!$B$2:$AP$2,0))*BC54","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1010,[64]Paracuru!$B$2:$B$111,0),MATCH($C1031,[64]Paracuru!$B$2:$AP$2,0))*BD54","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1031,[64]Paraipaba!$B$2:$AP$2,0))*BE54","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1031,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF54","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1031,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG54","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1010,[64]Trairi!$B$2:$B$111,0),MATCH($C1031,[64]Trairi!$B$2:$AP$2,0))*BH54","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1031,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI54","v":0}]
[null,1032,2044,"Licenciamento Ambiental  - PPP",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1032,[64]Aquiraz!$B$2:$AP$2,0))*AL55","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1010,[64]Barbalha!$B$2:$B$111,0),MATCH($C1032,[64]Barbalha!$B$2:$AP$2,0))*AM55","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1010,[64]Cascavel!$B$2:$B$111,0),MATCH($C1032,[64]Cascavel!$B$2:$AP$2,0))*AN55","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1010,[64]Caucaia!$B$2:$B$111,0),MATCH($C1032,[64]Caucaia!$B$2:$AP$2,0))*AO55","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1032,[64]Chorozinho!$B$2:$AP$2,0))*AP55","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1010,[64]Eusébio!$B$2:$B$111,0),MATCH($C1032,[64]Eusébio!$B$2:$AP$2,0))*AQ55","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1032,'[64]Farias Brito'!$B$2:$AP$2,0))*AR55","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1032,[64]Fortaleza!$B$2:$AP$2,0))*AS55","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1032,[64]Guaiúba!$B$2:$AP$2,0))*AT55","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1010,[64]Horizonte!$B$2:$B$111,0),MATCH($C1032,[64]Horizonte!$B$2:$AP$2,0))*AU55","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1032,[64]Itaitinga!$B$2:$AP$2,0))*AV55","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1032,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW55","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1032,[64]Maracanaú!$B$2:$AP$2,0))*AX55","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1010,[64]Maranguape!$B$2:$B$111,0),MATCH($C1032,[64]Maranguape!$B$2:$AP$2,0))*AY55","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1032,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ55","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1032,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA55","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1010,[64]Pacajus!$B$2:$B$111,0),MATCH($C1032,[64]Pacajus!$B$2:$AP$2,0))*BB55","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1032,[64]Pacatuba!$B$2:$AP$2,0))*BC55","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1010,[64]Paracuru!$B$2:$B$111,0),MATCH($C1032,[64]Paracuru!$B$2:$AP$2,0))*BD55","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1032,[64]Paraipaba!$B$2:$AP$2,0))*BE55","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1032,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF55","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1032,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG55","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1010,[64]Trairi!$B$2:$B$111,0),MATCH($C1032,[64]Trairi!$B$2:$AP$2,0))*BH55","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1032,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI55","v":0}]
[null,1033,2045,"Licenciamento Ambiental  - PPP",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1033,[64]Aquiraz!$B$2:$AP$2,0))*AL56","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1010,[64]Barbalha!$B$2:$B$111,0),MATCH($C1033,[64]Barbalha!$B$2:$AP$2,0))*AM56","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1010,[64]Cascavel!$B$2:$B$111,0),MATCH($C1033,[64]Cascavel!$B$2:$AP$2,0))*AN56","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1010,[64]Caucaia!$B$2:$B$111,0),MATCH($C1033,[64]Caucaia!$B$2:$AP$2,0))*AO56","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1033,[64]Chorozinho!$B$2:$AP$2,0))*AP56","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1010,[64]Eusébio!$B$2:$B$111,0),MATCH($C1033,[64]Eusébio!$B$2:$AP$2,0))*AQ56","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1033,'[64]Farias Brito'!$B$2:$AP$2,0))*AR56","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1033,[64]Fortaleza!$B$2:$AP$2,0))*AS56","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1033,[64]Guaiúba!$B$2:$AP$2,0))*AT56","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1010,[64]Horizonte!$B$2:$B$111,0),MATCH($C1033,[64]Horizonte!$B$2:$AP$2,0))*AU56","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1033,[64]Itaitinga!$B$2:$AP$2,0))*AV56","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1033,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW56","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1033,[64]Maracanaú!$B$2:$AP$2,0))*AX56","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1010,[64]Maranguape!$B$2:$B$111,0),MATCH($C1033,[64]Maranguape!$B$2:$AP$2,0))*AY56","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1033,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ56","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1033,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA56","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1010,[64]Pacajus!$B$2:$B$111,0),MATCH($C1033,[64]Pacajus!$B$2:$AP$2,0))*BB56","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1033,[64]Pacatuba!$B$2:$AP$2,0))*BC56","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1010,[64]Paracuru!$B$2:$B$111,0),MATCH($C1033,[64]Paracuru!$B$2:$AP$2,0))*BD56","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1033,[64]Paraipaba!$B$2:$AP$2,0))*BE56","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1033,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF56","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1033,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG56","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1010,[64]Trairi!$B$2:$B$111,0),MATCH($C1033,[64]Trairi!$B$2:$AP$2,0))*BH56","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1033,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI56","v":0}]
[null,1034,2046,"Licenciamento Ambiental  - PPP",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1034,[64]Aquiraz!$B$2:$AP$2,0))*AL57","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1010,[64]Barbalha!$B$2:$B$111,0),MATCH($C1034,[64]Barbalha!$B$2:$AP$2,0))*AM57","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1010,[64]Cascavel!$B$2:$B$111,0),MATCH($C1034,[64]Cascavel!$B$2:$AP$2,0))*AN57","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1010,[64]Caucaia!$B$2:$B$111,0),MATCH($C1034,[64]Caucaia!$B$2:$AP$2,0))*AO57","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1034,[64]Chorozinho!$B$2:$AP$2,0))*AP57","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1010,[64]Eusébio!$B$2:$B$111,0),MATCH($C1034,[64]Eusébio!$B$2:$AP$2,0))*AQ57","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1034,'[64]Farias Brito'!$B$2:$AP$2,0))*AR57","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1034,[64]Fortaleza!$B$2:$AP$2,0))*AS57","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1034,[64]Guaiúba!$B$2:$AP$2,0))*AT57","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1010,[64]Horizonte!$B$2:$B$111,0),MATCH($C1034,[64]Horizonte!$B$2:$AP$2,0))*AU57","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1034,[64]Itaitinga!$B$2:$AP$2,0))*AV57","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1034,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW57","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1034,[64]Maracanaú!$B$2:$AP$2,0))*AX57","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1010,[64]Maranguape!$B$2:$B$111,0),MATCH($C1034,[64]Maranguape!$B$2:$AP$2,0))*AY57","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1034,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ57","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1034,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA57","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1010,[64]Pacajus!$B$2:$B$111,0),MATCH($C1034,[64]Pacajus!$B$2:$AP$2,0))*BB57","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1034,[64]Pacatuba!$B$2:$AP$2,0))*BC57","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1010,[64]Paracuru!$B$2:$B$111,0),MATCH($C1034,[64]Paracuru!$B$2:$AP$2,0))*BD57","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1034,[64]Paraipaba!$B$2:$AP$2,0))*BE57","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1034,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF57","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1034,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG57","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1010,[64]Trairi!$B$2:$B$111,0),MATCH($C1034,[64]Trairi!$B$2:$AP$2,0))*BH57","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1034,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI57","v":0}]
[null,1035,2047,"Licenciamento Ambiental  - PPP",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1035,[64]Aquiraz!$B$2:$AP$2,0))*AL58","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1010,[64]Barbalha!$B$2:$B$111,0),MATCH($C1035,[64]Barbalha!$B$2:$AP$2,0))*AM58","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1010,[64]Cascavel!$B$2:$B$111,0),MATCH($C1035,[64]Cascavel!$B$2:$AP$2,0))*AN58","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1010,[64]Caucaia!$B$2:$B$111,0),MATCH($C1035,[64]Caucaia!$B$2:$AP$2,0))*AO58","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1035,[64]Chorozinho!$B$2:$AP$2,0))*AP58","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1010,[64]Eusébio!$B$2:$B$111,0),MATCH($C1035,[64]Eusébio!$B$2:$AP$2,0))*AQ58","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1035,'[64]Farias Brito'!$B$2:$AP$2,0))*AR58","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1035,[64]Fortaleza!$B$2:$AP$2,0))*AS58","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1035,[64]Guaiúba!$B$2:$AP$2,0))*AT58","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1010,[64]Horizonte!$B$2:$B$111,0),MATCH($C1035,[64]Horizonte!$B$2:$AP$2,0))*AU58","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1035,[64]Itaitinga!$B$2:$AP$2,0))*AV58","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1035,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW58","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1035,[64]Maracanaú!$B$2:$AP$2,0))*AX58","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1010,[64]Maranguape!$B$2:$B$111,0),MATCH($C1035,[64]Maranguape!$B$2:$AP$2,0))*AY58","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1035,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ58","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1035,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA58","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1010,[64]Pacajus!$B$2:$B$111,0),MATCH($C1035,[64]Pacajus!$B$2:$AP$2,0))*BB58","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1035,[64]Pacatuba!$B$2:$AP$2,0))*BC58","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1010,[64]Paracuru!$B$2:$B$111,0),MATCH($C1035,[64]Paracuru!$B$2:$AP$2,0))*BD58","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1035,[64]Paraipaba!$B$2:$AP$2,0))*BE58","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1035,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF58","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1035,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG58","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1010,[64]Trairi!$B$2:$B$111,0),MATCH($C1035,[64]Trairi!$B$2:$AP$2,0))*BH58","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1035,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI58","v":0}]
[null,1036,2048,"Licenciamento Ambiental  - PPP",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1036,[64]Aquiraz!$B$2:$AP$2,0))*AL59","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1010,[64]Barbalha!$B$2:$B$111,0),MATCH($C1036,[64]Barbalha!$B$2:$AP$2,0))*AM59","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1010,[64]Cascavel!$B$2:$B$111,0),MATCH($C1036,[64]Cascavel!$B$2:$AP$2,0))*AN59","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1010,[64]Caucaia!$B$2:$B$111,0),MATCH($C1036,[64]Caucaia!$B$2:$AP$2,0))*AO59","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1036,[64]Chorozinho!$B$2:$AP$2,0))*AP59","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1010,[64]Eusébio!$B$2:$B$111,0),MATCH($C1036,[64]Eusébio!$B$2:$AP$2,0))*AQ59","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1036,'[64]Farias Brito'!$B$2:$AP$2,0))*AR59","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1036,[64]Fortaleza!$B$2:$AP$2,0))*AS59","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1036,[64]Guaiúba!$B$2:$AP$2,0))*AT59","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1010,[64]Horizonte!$B$2:$B$111,0),MATCH($C1036,[64]Horizonte!$B$2:$AP$2,0))*AU59","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1036,[64]Itaitinga!$B$2:$AP$2,0))*AV59","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1036,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW59","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1036,[64]Maracanaú!$B$2:$AP$2,0))*AX59","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1010,[64]Maranguape!$B$2:$B$111,0),MATCH($C1036,[64]Maranguape!$B$2:$AP$2,0))*AY59","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1036,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ59","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1036,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA59","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1010,[64]Pacajus!$B$2:$B$111,0),MATCH($C1036,[64]Pacajus!$B$2:$AP$2,0))*BB59","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1036,[64]Pacatuba!$B$2:$AP$2,0))*BC59","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1010,[64]Paracuru!$B$2:$B$111,0),MATCH($C1036,[64]Paracuru!$B$2:$AP$2,0))*BD59","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1036,[64]Paraipaba!$B$2:$AP$2,0))*BE59","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1036,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF59","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1036,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG59","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1010,[64]Trairi!$B$2:$B$111,0),MATCH($C1036,[64]Trairi!$B$2:$AP$2,0))*BH59","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1036,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI59","v":0}]
[null,1037,2049,"Licenciamento Ambiental  - PPP",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1037,[64]Aquiraz!$B$2:$AP$2,0))*AL60","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1010,[64]Barbalha!$B$2:$B$111,0),MATCH($C1037,[64]Barbalha!$B$2:$AP$2,0))*AM60","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1010,[64]Cascavel!$B$2:$B$111,0),MATCH($C1037,[64]Cascavel!$B$2:$AP$2,0))*AN60","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1010,[64]Caucaia!$B$2:$B$111,0),MATCH($C1037,[64]Caucaia!$B$2:$AP$2,0))*AO60","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1037,[64]Chorozinho!$B$2:$AP$2,0))*AP60","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1010,[64]Eusébio!$B$2:$B$111,0),MATCH($C1037,[64]Eusébio!$B$2:$AP$2,0))*AQ60","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1037,'[64]Farias Brito'!$B$2:$AP$2,0))*AR60","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1037,[64]Fortaleza!$B$2:$AP$2,0))*AS60","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1037,[64]Guaiúba!$B$2:$AP$2,0))*AT60","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1010,[64]Horizonte!$B$2:$B$111,0),MATCH($C1037,[64]Horizonte!$B$2:$AP$2,0))*AU60","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1037,[64]Itaitinga!$B$2:$AP$2,0))*AV60","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1037,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW60","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1037,[64]Maracanaú!$B$2:$AP$2,0))*AX60","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1010,[64]Maranguape!$B$2:$B$111,0),MATCH($C1037,[64]Maranguape!$B$2:$AP$2,0))*AY60","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1037,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ60","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1037,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA60","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1010,[64]Pacajus!$B$2:$B$111,0),MATCH($C1037,[64]Pacajus!$B$2:$AP$2,0))*BB60","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1037,[64]Pacatuba!$B$2:$AP$2,0))*BC60","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1010,[64]Paracuru!$B$2:$B$111,0),MATCH($C1037,[64]Paracuru!$B$2:$AP$2,0))*BD60","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1037,[64]Paraipaba!$B$2:$AP$2,0))*BE60","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1037,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF60","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1037,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG60","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1010,[64]Trairi!$B$2:$B$111,0),MATCH($C1037,[64]Trairi!$B$2:$AP$2,0))*BH60","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1037,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI60","v":0}]
[null,1038,2050,"Licenciamento Ambiental  - PPP",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1038,[64]Aquiraz!$B$2:$AP$2,0))*AL61","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1010,[64]Barbalha!$B$2:$B$111,0),MATCH($C1038,[64]Barbalha!$B$2:$AP$2,0))*AM61","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1010,[64]Cascavel!$B$2:$B$111,0),MATCH($C1038,[64]Cascavel!$B$2:$AP$2,0))*AN61","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1010,[64]Caucaia!$B$2:$B$111,0),MATCH($C1038,[64]Caucaia!$B$2:$AP$2,0))*AO61","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1038,[64]Chorozinho!$B$2:$AP$2,0))*AP61","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1010,[64]Eusébio!$B$2:$B$111,0),MATCH($C1038,[64]Eusébio!$B$2:$AP$2,0))*AQ61","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1038,'[64]Farias Brito'!$B$2:$AP$2,0))*AR61","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1038,[64]Fortaleza!$B$2:$AP$2,0))*AS61","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1038,[64]Guaiúba!$B$2:$AP$2,0))*AT61","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1010,[64]Horizonte!$B$2:$B$111,0),MATCH($C1038,[64]Horizonte!$B$2:$AP$2,0))*AU61","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1038,[64]Itaitinga!$B$2:$AP$2,0))*AV61","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1038,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW61","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1038,[64]Maracanaú!$B$2:$AP$2,0))*AX61","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1010,[64]Maranguape!$B$2:$B$111,0),MATCH($C1038,[64]Maranguape!$B$2:$AP$2,0))*AY61","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1038,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ61","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1038,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA61","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1010,[64]Pacajus!$B$2:$B$111,0),MATCH($C1038,[64]Pacajus!$B$2:$AP$2,0))*BB61","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1038,[64]Pacatuba!$B$2:$AP$2,0))*BC61","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1010,[64]Paracuru!$B$2:$B$111,0),MATCH($C1038,[64]Paracuru!$B$2:$AP$2,0))*BD61","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1038,[64]Paraipaba!$B$2:$AP$2,0))*BE61","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1038,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF61","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1038,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG61","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1010,[64]Trairi!$B$2:$B$111,0),MATCH($C1038,[64]Trairi!$B$2:$AP$2,0))*BH61","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1038,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI61","v":0}]
[null,1039,2051,"Licenciamento Ambiental  - PPP",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1039,[64]Aquiraz!$B$2:$AP$2,0))*AL62","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1010,[64]Barbalha!$B$2:$B$111,0),MATCH($C1039,[64]Barbalha!$B$2:$AP$2,0))*AM62","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1010,[64]Cascavel!$B$2:$B$111,0),MATCH($C1039,[64]Cascavel!$B$2:$AP$2,0))*AN62","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1010,[64]Caucaia!$B$2:$B$111,0),MATCH($C1039,[64]Caucaia!$B$2:$AP$2,0))*AO62","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1039,[64]Chorozinho!$B$2:$AP$2,0))*AP62","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1010,[64]Eusébio!$B$2:$B$111,0),MATCH($C1039,[64]Eusébio!$B$2:$AP$2,0))*AQ62","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1039,'[64]Farias Brito'!$B$2:$AP$2,0))*AR62","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1039,[64]Fortaleza!$B$2:$AP$2,0))*AS62","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1039,[64]Guaiúba!$B$2:$AP$2,0))*AT62","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1010,[64]Horizonte!$B$2:$B$111,0),MATCH($C1039,[64]Horizonte!$B$2:$AP$2,0))*AU62","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1039,[64]Itaitinga!$B$2:$AP$2,0))*AV62","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1039,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW62","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1039,[64]Maracanaú!$B$2:$AP$2,0))*AX62","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1010,[64]Maranguape!$B$2:$B$111,0),MATCH($C1039,[64]Maranguape!$B$2:$AP$2,0))*AY62","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1039,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ62","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1039,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA62","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1010,[64]Pacajus!$B$2:$B$111,0),MATCH($C1039,[64]Pacajus!$B$2:$AP$2,0))*BB62","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1039,[64]Pacatuba!$B$2:$AP$2,0))*BC62","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1010,[64]Paracuru!$B$2:$B$111,0),MATCH($C1039,[64]Paracuru!$B$2:$AP$2,0))*BD62","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1039,[64]Paraipaba!$B$2:$AP$2,0))*BE62","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1039,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF62","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1039,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG62","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1010,[64]Trairi!$B$2:$B$111,0),MATCH($C1039,[64]Trairi!$B$2:$AP$2,0))*BH62","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1039,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI62","v":0}]
[null,1040,2052,"Licenciamento Ambiental  - PPP",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1040,[64]Aquiraz!$B$2:$AP$2,0))*AL63","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1010,[64]Barbalha!$B$2:$B$111,0),MATCH($C1040,[64]Barbalha!$B$2:$AP$2,0))*AM63","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1010,[64]Cascavel!$B$2:$B$111,0),MATCH($C1040,[64]Cascavel!$B$2:$AP$2,0))*AN63","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1010,[64]Caucaia!$B$2:$B$111,0),MATCH($C1040,[64]Caucaia!$B$2:$AP$2,0))*AO63","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1040,[64]Chorozinho!$B$2:$AP$2,0))*AP63","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1010,[64]Eusébio!$B$2:$B$111,0),MATCH($C1040,[64]Eusébio!$B$2:$AP$2,0))*AQ63","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1040,'[64]Farias Brito'!$B$2:$AP$2,0))*AR63","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1040,[64]Fortaleza!$B$2:$AP$2,0))*AS63","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1040,[64]Guaiúba!$B$2:$AP$2,0))*AT63","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1010,[64]Horizonte!$B$2:$B$111,0),MATCH($C1040,[64]Horizonte!$B$2:$AP$2,0))*AU63","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1040,[64]Itaitinga!$B$2:$AP$2,0))*AV63","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1040,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW63","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1040,[64]Maracanaú!$B$2:$AP$2,0))*AX63","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1010,[64]Maranguape!$B$2:$B$111,0),MATCH($C1040,[64]Maranguape!$B$2:$AP$2,0))*AY63","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1040,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ63","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1040,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA63","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1010,[64]Pacajus!$B$2:$B$111,0),MATCH($C1040,[64]Pacajus!$B$2:$AP$2,0))*BB63","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1040,[64]Pacatuba!$B$2:$AP$2,0))*BC63","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1010,[64]Paracuru!$B$2:$B$111,0),MATCH($C1040,[64]Paracuru!$B$2:$AP$2,0))*BD63","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1040,[64]Paraipaba!$B$2:$AP$2,0))*BE63","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1040,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF63","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1040,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG63","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1010,[64]Trairi!$B$2:$B$111,0),MATCH($C1040,[64]Trairi!$B$2:$AP$2,0))*BH63","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1040,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI63","v":0}]
[null,1041,2053,"Licenciamento Ambiental  - PPP",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1041,[64]Aquiraz!$B$2:$AP$2,0))*AL64","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1010,[64]Barbalha!$B$2:$B$111,0),MATCH($C1041,[64]Barbalha!$B$2:$AP$2,0))*AM64","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1010,[64]Cascavel!$B$2:$B$111,0),MATCH($C1041,[64]Cascavel!$B$2:$AP$2,0))*AN64","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1010,[64]Caucaia!$B$2:$B$111,0),MATCH($C1041,[64]Caucaia!$B$2:$AP$2,0))*AO64","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1041,[64]Chorozinho!$B$2:$AP$2,0))*AP64","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1010,[64]Eusébio!$B$2:$B$111,0),MATCH($C1041,[64]Eusébio!$B$2:$AP$2,0))*AQ64","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1041,'[64]Farias Brito'!$B$2:$AP$2,0))*AR64","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1041,[64]Fortaleza!$B$2:$AP$2,0))*AS64","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1041,[64]Guaiúba!$B$2:$AP$2,0))*AT64","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1010,[64]Horizonte!$B$2:$B$111,0),MATCH($C1041,[64]Horizonte!$B$2:$AP$2,0))*AU64","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1041,[64]Itaitinga!$B$2:$AP$2,0))*AV64","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1041,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW64","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1041,[64]Maracanaú!$B$2:$AP$2,0))*AX64","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1010,[64]Maranguape!$B$2:$B$111,0),MATCH($C1041,[64]Maranguape!$B$2:$AP$2,0))*AY64","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1041,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ64","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1041,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA64","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1010,[64]Pacajus!$B$2:$B$111,0),MATCH($C1041,[64]Pacajus!$B$2:$AP$2,0))*BB64","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1041,[64]Pacatuba!$B$2:$AP$2,0))*BC64","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1010,[64]Paracuru!$B$2:$B$111,0),MATCH($C1041,[64]Paracuru!$B$2:$AP$2,0))*BD64","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1041,[64]Paraipaba!$B$2:$AP$2,0))*BE64","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1041,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF64","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1041,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG64","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1010,[64]Trairi!$B$2:$B$111,0),MATCH($C1041,[64]Trairi!$B$2:$AP$2,0))*BH64","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1041,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI64","v":0}]
[null,1042,2054,"Licenciamento Ambiental  - PPP",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1042,[64]Aquiraz!$B$2:$AP$2,0))*AL65","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1010,[64]Barbalha!$B$2:$B$111,0),MATCH($C1042,[64]Barbalha!$B$2:$AP$2,0))*AM65","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1010,[64]Cascavel!$B$2:$B$111,0),MATCH($C1042,[64]Cascavel!$B$2:$AP$2,0))*AN65","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1010,[64]Caucaia!$B$2:$B$111,0),MATCH($C1042,[64]Caucaia!$B$2:$AP$2,0))*AO65","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1042,[64]Chorozinho!$B$2:$AP$2,0))*AP65","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1010,[64]Eusébio!$B$2:$B$111,0),MATCH($C1042,[64]Eusébio!$B$2:$AP$2,0))*AQ65","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1042,'[64]Farias Brito'!$B$2:$AP$2,0))*AR65","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1042,[64]Fortaleza!$B$2:$AP$2,0))*AS65","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1042,[64]Guaiúba!$B$2:$AP$2,0))*AT65","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1010,[64]Horizonte!$B$2:$B$111,0),MATCH($C1042,[64]Horizonte!$B$2:$AP$2,0))*AU65","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1042,[64]Itaitinga!$B$2:$AP$2,0))*AV65","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1042,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW65","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1042,[64]Maracanaú!$B$2:$AP$2,0))*AX65","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1010,[64]Maranguape!$B$2:$B$111,0),MATCH($C1042,[64]Maranguape!$B$2:$AP$2,0))*AY65","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1042,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ65","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1042,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA65","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1010,[64]Pacajus!$B$2:$B$111,0),MATCH($C1042,[64]Pacajus!$B$2:$AP$2,0))*BB65","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1042,[64]Pacatuba!$B$2:$AP$2,0))*BC65","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1010,[64]Paracuru!$B$2:$B$111,0),MATCH($C1042,[64]Paracuru!$B$2:$AP$2,0))*BD65","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1042,[64]Paraipaba!$B$2:$AP$2,0))*BE65","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1042,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF65","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1042,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG65","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1010,[64]Trairi!$B$2:$B$111,0),MATCH($C1042,[64]Trairi!$B$2:$AP$2,0))*BH65","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1042,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI65","v":0}]
[null,1043,2055,"Licenciamento Ambiental  - PPP",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1043,[64]Aquiraz!$B$2:$AP$2,0))*AL66","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1010,[64]Barbalha!$B$2:$B$111,0),MATCH($C1043,[64]Barbalha!$B$2:$AP$2,0))*AM66","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1010,[64]Cascavel!$B$2:$B$111,0),MATCH($C1043,[64]Cascavel!$B$2:$AP$2,0))*AN66","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1010,[64]Caucaia!$B$2:$B$111,0),MATCH($C1043,[64]Caucaia!$B$2:$AP$2,0))*AO66","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1043,[64]Chorozinho!$B$2:$AP$2,0))*AP66","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1010,[64]Eusébio!$B$2:$B$111,0),MATCH($C1043,[64]Eusébio!$B$2:$AP$2,0))*AQ66","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1043,'[64]Farias Brito'!$B$2:$AP$2,0))*AR66","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1043,[64]Fortaleza!$B$2:$AP$2,0))*AS66","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1043,[64]Guaiúba!$B$2:$AP$2,0))*AT66","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1010,[64]Horizonte!$B$2:$B$111,0),MATCH($C1043,[64]Horizonte!$B$2:$AP$2,0))*AU66","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1043,[64]Itaitinga!$B$2:$AP$2,0))*AV66","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1043,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW66","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1043,[64]Maracanaú!$B$2:$AP$2,0))*AX66","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1010,[64]Maranguape!$B$2:$B$111,0),MATCH($C1043,[64]Maranguape!$B$2:$AP$2,0))*AY66","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1043,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ66","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1043,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA66","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1010,[64]Pacajus!$B$2:$B$111,0),MATCH($C1043,[64]Pacajus!$B$2:$AP$2,0))*BB66","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1043,[64]Pacatuba!$B$2:$AP$2,0))*BC66","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1010,[64]Paracuru!$B$2:$B$111,0),MATCH($C1043,[64]Paracuru!$B$2:$AP$2,0))*BD66","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1043,[64]Paraipaba!$B$2:$AP$2,0))*BE66","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1043,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF66","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1043,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG66","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1010,[64]Trairi!$B$2:$B$111,0),MATCH($C1043,[64]Trairi!$B$2:$AP$2,0))*BH66","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1043,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI66","v":0}]
[null,1044,2056,"Licenciamento Ambiental  - PPP",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1044,[64]Aquiraz!$B$2:$AP$2,0))*AL67","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1010,[64]Barbalha!$B$2:$B$111,0),MATCH($C1044,[64]Barbalha!$B$2:$AP$2,0))*AM67","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1010,[64]Cascavel!$B$2:$B$111,0),MATCH($C1044,[64]Cascavel!$B$2:$AP$2,0))*AN67","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1010,[64]Caucaia!$B$2:$B$111,0),MATCH($C1044,[64]Caucaia!$B$2:$AP$2,0))*AO67","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1044,[64]Chorozinho!$B$2:$AP$2,0))*AP67","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1010,[64]Eusébio!$B$2:$B$111,0),MATCH($C1044,[64]Eusébio!$B$2:$AP$2,0))*AQ67","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1044,'[64]Farias Brito'!$B$2:$AP$2,0))*AR67","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1044,[64]Fortaleza!$B$2:$AP$2,0))*AS67","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1044,[64]Guaiúba!$B$2:$AP$2,0))*AT67","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1010,[64]Horizonte!$B$2:$B$111,0),MATCH($C1044,[64]Horizonte!$B$2:$AP$2,0))*AU67","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1044,[64]Itaitinga!$B$2:$AP$2,0))*AV67","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1044,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW67","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1044,[64]Maracanaú!$B$2:$AP$2,0))*AX67","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1010,[64]Maranguape!$B$2:$B$111,0),MATCH($C1044,[64]Maranguape!$B$2:$AP$2,0))*AY67","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1044,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ67","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1044,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA67","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1010,[64]Pacajus!$B$2:$B$111,0),MATCH($C1044,[64]Pacajus!$B$2:$AP$2,0))*BB67","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1044,[64]Pacatuba!$B$2:$AP$2,0))*BC67","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1010,[64]Paracuru!$B$2:$B$111,0),MATCH($C1044,[64]Paracuru!$B$2:$AP$2,0))*BD67","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1044,[64]Paraipaba!$B$2:$AP$2,0))*BE67","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1044,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF67","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1044,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG67","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1010,[64]Trairi!$B$2:$B$111,0),MATCH($C1044,[64]Trairi!$B$2:$AP$2,0))*BH67","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1044,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI67","v":0}]
[null,1045,2057,"Licenciamento Ambiental  - PPP",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1045,[64]Aquiraz!$B$2:$AP$2,0))*AL68","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1010,[64]Barbalha!$B$2:$B$111,0),MATCH($C1045,[64]Barbalha!$B$2:$AP$2,0))*AM68","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1010,[64]Cascavel!$B$2:$B$111,0),MATCH($C1045,[64]Cascavel!$B$2:$AP$2,0))*AN68","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1010,[64]Caucaia!$B$2:$B$111,0),MATCH($C1045,[64]Caucaia!$B$2:$AP$2,0))*AO68","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1045,[64]Chorozinho!$B$2:$AP$2,0))*AP68","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1010,[64]Eusébio!$B$2:$B$111,0),MATCH($C1045,[64]Eusébio!$B$2:$AP$2,0))*AQ68","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1045,'[64]Farias Brito'!$B$2:$AP$2,0))*AR68","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1045,[64]Fortaleza!$B$2:$AP$2,0))*AS68","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1045,[64]Guaiúba!$B$2:$AP$2,0))*AT68","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1010,[64]Horizonte!$B$2:$B$111,0),MATCH($C1045,[64]Horizonte!$B$2:$AP$2,0))*AU68","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1045,[64]Itaitinga!$B$2:$AP$2,0))*AV68","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1045,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW68","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1045,[64]Maracanaú!$B$2:$AP$2,0))*AX68","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1010,[64]Maranguape!$B$2:$B$111,0),MATCH($C1045,[64]Maranguape!$B$2:$AP$2,0))*AY68","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1045,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ68","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1045,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA68","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1010,[64]Pacajus!$B$2:$B$111,0),MATCH($C1045,[64]Pacajus!$B$2:$AP$2,0))*BB68","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1045,[64]Pacatuba!$B$2:$AP$2,0))*BC68","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1010,[64]Paracuru!$B$2:$B$111,0),MATCH($C1045,[64]Paracuru!$B$2:$AP$2,0))*BD68","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1045,[64]Paraipaba!$B$2:$AP$2,0))*BE68","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1045,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF68","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1045,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG68","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1010,[64]Trairi!$B$2:$B$111,0),MATCH($C1045,[64]Trairi!$B$2:$AP$2,0))*BH68","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1045,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI68","v":0}]
[null,1046,null,""]
["Planos, Projetos e Estudos",1047,"Estudos - PPP",""]
[null,1048,2023,"Estudos - PPP",{"$f":"SUMIFS($K1048:$AH1048,$K$18:$AH$18,E$4)","v":8745821.4621628691},7299691.7590972632,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1048,[64]Aquiraz!$B$2:$AP$2,0))*AL34","v":912805.95643046265},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1047,[64]Barbalha!$B$2:$B$111,0),MATCH($C1048,[64]Barbalha!$B$2:$AP$2,0))*AM34","v":309728.90991092217},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1047,[64]Cascavel!$B$2:$B$111,0),MATCH($C1048,[64]Cascavel!$B$2:$AP$2,0))*AN34","v":619187.37585875404},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1047,[64]Caucaia!$B$2:$B$111,0),MATCH($C1048,[64]Caucaia!$B$2:$AP$2,0))*AO34","v":677573.59929672733},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1048,[64]Chorozinho!$B$2:$AP$2,0))*AP34","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1047,[64]Eusébio!$B$2:$B$111,0),MATCH($C1048,[64]Eusébio!$B$2:$AP$2,0))*AQ34","v":1173093.459788173},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1048,'[64]Farias Brito'!$B$2:$AP$2,0))*AR34","v":95864.523055230602},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1048,[64]Fortaleza!$B$2:$AP$2,0))*AS34","v":5838200.9707199698},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1048,[64]Guaiúba!$B$2:$AP$2,0))*AT34","v":112135.67152123057},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1047,[64]Horizonte!$B$2:$B$111,0),MATCH($C1048,[64]Horizonte!$B$2:$AP$2,0))*AU34","v":181391.68332874548},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1048,[64]Itaitinga!$B$2:$AP$2,0))*AV34","v":145957.46514720036},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1048,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW34","v":2096427.9200000002},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1048,[64]Maracanaú!$B$2:$AP$2,0))*AX34","v":568430.96667896782},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1047,[64]Maranguape!$B$2:$B$111,0),MATCH($C1048,[64]Maranguape!$B$2:$AP$2,0))*AY34","v":243437.71057992411},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1048,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ34","v":186621.83063519068},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1048,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA34","v":134325.02003940943},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1047,[64]Pacajus!$B$2:$B$111,0),MATCH($C1048,[64]Pacajus!$B$2:$AP$2,0))*BB34","v":990774.90785276098},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1048,[64]Pacatuba!$B$2:$AP$2,0))*BC34","v":961252.93167202885},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1047,[64]Paracuru!$B$2:$B$111,0),MATCH($C1048,[64]Paracuru!$B$2:$AP$2,0))*BD34","v":315213.92141502578},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1048,[64]Paraipaba!$B$2:$AP$2,0))*BE34","v":121261.24967344097},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1048,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF34","v":197089.1747864855},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1048,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG34","v":26529.563266458765},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1047,[64]Trairi!$B$2:$B$111,0),MATCH($C1048,[64]Trairi!$B$2:$AP$2,0))*BH34","v":123823.27993915536},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1048,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI34","v":14385.129663868276}]
[null,1049,{"$f":"C1048+1","v":2024},"Estudos - PPP",2817446.0461703003,5869999.1565616429,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1049,[64]Aquiraz!$B$2:$AP$2,0))*AL35","v":130831.48888223208},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1047,[64]Barbalha!$B$2:$B$111,0),MATCH($C1049,[64]Barbalha!$B$2:$AP$2,0))*AM35","v":50392.535351461112},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1047,[64]Cascavel!$B$2:$B$111,0),MATCH($C1049,[64]Cascavel!$B$2:$AP$2,0))*AN35","v":149012.54297837705},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1047,[64]Caucaia!$B$2:$B$111,0),MATCH($C1049,[64]Caucaia!$B$2:$AP$2,0))*AO35","v":1329948.3448212664},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1049,[64]Chorozinho!$B$2:$AP$2,0))*AP35","v":5567.8520740000013},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1047,[64]Eusébio!$B$2:$B$111,0),MATCH($C1049,[64]Eusébio!$B$2:$AP$2,0))*AQ35","v":393318.1548060865},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1049,'[64]Farias Brito'!$B$2:$AP$2,0))*AR35","v":14154.630902155295},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1049,[64]Fortaleza!$B$2:$AP$2,0))*AS35","v":4051427.2358827083},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1049,[64]Guaiúba!$B$2:$AP$2,0))*AT35","v":71362.88516061526},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1047,[64]Horizonte!$B$2:$B$111,0),MATCH($C1049,[64]Horizonte!$B$2:$AP$2,0))*AU35","v":339436.95781785279},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1049,[64]Itaitinga!$B$2:$AP$2,0))*AV35","v":130816.41083360017},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1049,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW35","v":728278.59},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1049,[64]Maracanaú!$B$2:$AP$2,0))*AX35","v":199601.13435348403},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1047,[64]Maranguape!$B$2:$B$111,0),MATCH($C1049,[64]Maranguape!$B$2:$AP$2,0))*AY35","v":92993.096368962055},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1049,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ35","v":47029.820765940691},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1049,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA35","v":22913.186159704706},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1047,[64]Pacajus!$B$2:$B$111,0),MATCH($C1049,[64]Pacajus!$B$2:$AP$2,0))*BB35","v":141727.7042643805},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1049,[64]Pacatuba!$B$2:$AP$2,0))*BC35","v":271480.69167801435},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1047,[64]Paracuru!$B$2:$B$111,0),MATCH($C1049,[64]Paracuru!$B$2:$AP$2,0))*BD35","v":72166.964019128238},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1049,[64]Paraipaba!$B$2:$AP$2,0))*BE35","v":117025.62045698153},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1049,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF35","v":92083.603193242714},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1049,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG35","v":60791.748901738305},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1047,[64]Trairi!$B$2:$B$111,0),MATCH($C1049,[64]Trairi!$B$2:$AP$2,0))*BH35","v":146555.63928657767},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1049,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI35","v":28528.363773434132}]
[null,1050,{"$f":"C1049+1","v":2025},"Estudos - PPP",2572681.5759142116,5227615.8612824511,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1050,[64]Aquiraz!$B$2:$AP$2,0))*AL36","v":176954.54417683673},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1047,[64]Barbalha!$B$2:$B$111,0),MATCH($C1050,[64]Barbalha!$B$2:$AP$2,0))*AM36","v":78519.163732044282},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1047,[64]Cascavel!$B$2:$B$111,0),MATCH($C1050,[64]Cascavel!$B$2:$AP$2,0))*AN36","v":116316.46617837706},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1047,[64]Caucaia!$B$2:$B$111,0),MATCH($C1050,[64]Caucaia!$B$2:$AP$2,0))*AO36","v":1567382.6260168902},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1050,[64]Chorozinho!$B$2:$AP$2,0))*AP36","v":105650.59894682196},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1047,[64]Eusébio!$B$2:$B$111,0),MATCH($C1050,[64]Eusébio!$B$2:$AP$2,0))*AQ36","v":385089.16022275313},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1050,'[64]Farias Brito'!$B$2:$AP$2,0))*AR36","v":14154.630902155301},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1050,[64]Fortaleza!$B$2:$AP$2,0))*AS36","v":3317241.4604009776},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1050,[64]Guaiúba!$B$2:$AP$2,0))*AT36","v":28521.229067615273},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1047,[64]Horizonte!$B$2:$B$111,0),MATCH($C1050,[64]Horizonte!$B$2:$AP$2,0))*AU36","v":79874.718704372717},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1050,[64]Itaitinga!$B$2:$AP$2,0))*AV36","v":54650.801280600179},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1050,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW36","v":483360.93000000005},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1050,[64]Maracanaú!$B$2:$AP$2,0))*AX36","v":673532.20837554312},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1047,[64]Maranguape!$B$2:$B$111,0),MATCH($C1050,[64]Maranguape!$B$2:$AP$2,0))*AY36","v":106614.01491696206},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1050,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ36","v":63374.221765940703},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1050,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA36","v":24189.026759704702},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1047,[64]Pacajus!$B$2:$B$111,0),MATCH($C1050,[64]Pacajus!$B$2:$AP$2,0))*BB36","v":134139.62246438058},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1050,[64]Pacatuba!$B$2:$AP$2,0))*BC36","v":40333.586696569117},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1047,[64]Paracuru!$B$2:$B$111,0),MATCH($C1050,[64]Paracuru!$B$2:$AP$2,0))*BD36","v":158662.341858359},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1050,[64]Paraipaba!$B$2:$AP$2,0))*BE36","v":14036.580056981509},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1050,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF36","v":134816.59596092749},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1050,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG36","v":8046.7149017383008},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1047,[64]Trairi!$B$2:$B$111,0),MATCH($C1050,[64]Trairi!$B$2:$AP$2,0))*BH36","v":27429.542086577672},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1050,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI36","v":7406.6517235341389}]
[null,1051,{"$f":"C1050+1","v":2026},"Estudos - PPP",3400352.7885704772,3807246.1479673432,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1051,[64]Aquiraz!$B$2:$AP$2,0))*AL37","v":238118.64946410345},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1047,[64]Barbalha!$B$2:$B$111,0),MATCH($C1051,[64]Barbalha!$B$2:$AP$2,0))*AM37","v":73219.902744044201},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1047,[64]Cascavel!$B$2:$B$111,0),MATCH($C1051,[64]Cascavel!$B$2:$AP$2,0))*AN37","v":387762.69827837707},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1047,[64]Caucaia!$B$2:$B$111,0),MATCH($C1051,[64]Caucaia!$B$2:$AP$2,0))*AO37","v":759488.9641978963},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1051,[64]Chorozinho!$B$2:$AP$2,0))*AP37","v":60866.582744821942},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1047,[64]Eusébio!$B$2:$B$111,0),MATCH($C1051,[64]Eusébio!$B$2:$AP$2,0))*AQ37","v":684263.43330275302},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1051,'[64]Farias Brito'!$B$2:$AP$2,0))*AR37","v":14154.630902155297},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1051,[64]Fortaleza!$B$2:$AP$2,0))*AS37","v":2669941.5469609774},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1051,[64]Guaiúba!$B$2:$AP$2,0))*AT37","v":86580.232967615273},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1047,[64]Horizonte!$B$2:$B$111,0),MATCH($C1051,[64]Horizonte!$B$2:$AP$2,0))*AU37","v":158665.13350437273},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1051,[64]Itaitinga!$B$2:$AP$2,0))*AV37","v":59849.728680600179},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1051,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW37","v":682571.1},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1051,[64]Maracanaú!$B$2:$AP$2,0))*AX37","v":655670.44197554293},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1047,[64]Maranguape!$B$2:$B$111,0),MATCH($C1051,[64]Maranguape!$B$2:$AP$2,0))*AY37","v":72584.179236962038},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1051,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ37","v":47029.820765940676},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1051,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA37","v":36043.508118704711},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1047,[64]Pacajus!$B$2:$B$111,0),MATCH($C1051,[64]Pacajus!$B$2:$AP$2,0))*BB37","v":95232.507464380484},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1051,[64]Pacatuba!$B$2:$AP$2,0))*BC37","v":40333.586696568993},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1047,[64]Paracuru!$B$2:$B$111,0),MATCH($C1051,[64]Paracuru!$B$2:$AP$2,0))*BD37","v":79708.754289128279},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1051,[64]Paraipaba!$B$2:$AP$2,0))*BE37","v":14036.580056981533},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1051,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF37","v":212540.88520757013},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1051,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG37","v":18874.50896821155},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1047,[64]Trairi!$B$2:$B$111,0),MATCH($C1051,[64]Trairi!$B$2:$AP$2,0))*BH37","v":52654.908286577687},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1051,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI37","v":7406.6517235341462}]
[null,1052,2027,"Estudos - PPP",2831235.6909299493,2397450.9911382576,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1052,[64]Aquiraz!$B$2:$AP$2,0))*AL38","v":242039.43955183029},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1047,[64]Barbalha!$B$2:$B$111,0),MATCH($C1052,[64]Barbalha!$B$2:$AP$2,0))*AM38","v":35487.369544044239},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1047,[64]Cascavel!$B$2:$B$111,0),MATCH($C1052,[64]Cascavel!$B$2:$AP$2,0))*AN38","v":163363.80360137709},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1047,[64]Caucaia!$B$2:$B$111,0),MATCH($C1052,[64]Caucaia!$B$2:$AP$2,0))*AO38","v":615978.6428843966},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1052,[64]Chorozinho!$B$2:$AP$2,0))*AP38","v":161309.90964482195},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1047,[64]Eusébio!$B$2:$B$111,0),MATCH($C1052,[64]Eusébio!$B$2:$AP$2,0))*AQ38","v":411054.72710275307},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1052,'[64]Farias Brito'!$B$2:$AP$2,0))*AR38","v":44524.963756155295},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1052,[64]Fortaleza!$B$2:$AP$2,0))*AS38","v":1574018.4647459774},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1052,[64]Guaiúba!$B$2:$AP$2,0))*AT38","v":22713.598960615254},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1047,[64]Horizonte!$B$2:$B$111,0),MATCH($C1052,[64]Horizonte!$B$2:$AP$2,0))*AU38","v":129203.63650437274},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1052,[64]Itaitinga!$B$2:$AP$2,0))*AV38","v":148410.55206660018},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1052,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW38","v":430182.14},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1052,[64]Maracanaú!$B$2:$AP$2,0))*AX38","v":256813.46780054286},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1047,[64]Maranguape!$B$2:$B$111,0),MATCH($C1052,[64]Maranguape!$B$2:$AP$2,0))*AY38","v":228098.679436962},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1052,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ38","v":128154.05966594069},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1052,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA38","v":36223.670429450147},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1047,[64]Pacajus!$B$2:$B$111,0),MATCH($C1052,[64]Pacajus!$B$2:$AP$2,0))*BB38","v":338397.60396438045},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1052,[64]Pacatuba!$B$2:$AP$2,0))*BC38","v":40333.586696569095},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1047,[64]Paracuru!$B$2:$B$111,0),MATCH($C1052,[64]Paracuru!$B$2:$AP$2,0))*BD38","v":45897.584289128245},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1052,[64]Paraipaba!$B$2:$AP$2,0))*BE38","v":14036.580056981509},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1052,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF38","v":112043.4621734579},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1052,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG38","v":8046.7149017383008},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1047,[64]Trairi!$B$2:$B$111,0),MATCH($C1052,[64]Trairi!$B$2:$AP$2,0))*BH38","v":27429.542086577672},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1052,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI38","v":14924.482203534146}]
[null,{"$f":"ROW(C1053)","v":1053},2028,"Estudos - PPP",1941450.8866662881,2025048.6756036193,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1053,[64]Aquiraz!$B$2:$AP$2,0))*AL39","v":134324.46912789054},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1047,[64]Barbalha!$B$2:$B$111,0),MATCH($C1053,[64]Barbalha!$B$2:$AP$2,0))*AM39","v":52134.119744044154},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1047,[64]Cascavel!$B$2:$B$111,0),MATCH($C1053,[64]Cascavel!$B$2:$AP$2,0))*AN39","v":106335.03280137706},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1047,[64]Caucaia!$B$2:$B$111,0),MATCH($C1053,[64]Caucaia!$B$2:$AP$2,0))*AO39","v":654586.23797803267},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1053,[64]Chorozinho!$B$2:$AP$2,0))*AP39","v":51450.995544821941},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1047,[64]Eusébio!$B$2:$B$111,0),MATCH($C1053,[64]Eusébio!$B$2:$AP$2,0))*AQ39","v":388290.37510275288},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1053,'[64]Farias Brito'!$B$2:$AP$2,0))*AR39","v":14154.630902155293},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1053,[64]Fortaleza!$B$2:$AP$2,0))*AS39","v":1152786.5574484777},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1053,[64]Guaiúba!$B$2:$AP$2,0))*AT39","v":22713.598960615283},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1047,[64]Horizonte!$B$2:$B$111,0),MATCH($C1053,[64]Horizonte!$B$2:$AP$2,0))*AU39","v":79874.71870437279},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1053,[64]Itaitinga!$B$2:$AP$2,0))*AV39","v":54781.964866600174},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1053,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW39","v":377101.17},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1053,[64]Maracanaú!$B$2:$AP$2,0))*AX39","v":294235.44228289585},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1047,[64]Maranguape!$B$2:$B$111,0),MATCH($C1053,[64]Maranguape!$B$2:$AP$2,0))*AY39","v":70891.427236962045},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1053,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ39","v":39398.942926075564},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1053,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA39","v":112791.25258124105},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1047,[64]Pacajus!$B$2:$B$111,0),MATCH($C1053,[64]Pacajus!$B$2:$AP$2,0))*BB39","v":95232.50746438044},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1053,[64]Pacatuba!$B$2:$AP$2,0))*BC39","v":40333.586696569095},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1047,[64]Paracuru!$B$2:$B$111,0),MATCH($C1053,[64]Paracuru!$B$2:$AP$2,0))*BD39","v":45897.584289128245},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1053,[64]Paraipaba!$B$2:$AP$2,0))*BE39","v":11992.671508724487},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1053,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF39","v":103721.61049928181},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1053,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG39","v":15174.608812720466},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1047,[64]Trairi!$B$2:$B$111,0),MATCH($C1053,[64]Trairi!$B$2:$AP$2,0))*BH39","v":40889.405067253741},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1053,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI39","v":7406.6517235341462}]
[null,1054,2029,"Estudos - PPP",2211902.6398051083,1927064.4570617413,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1054,[64]Aquiraz!$B$2:$AP$2,0))*AL40","v":127927.01940895061},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1047,[64]Barbalha!$B$2:$B$111,0),MATCH($C1054,[64]Barbalha!$B$2:$AP$2,0))*AM40","v":35487.369544044239},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1047,[64]Cascavel!$B$2:$B$111,0),MATCH($C1054,[64]Cascavel!$B$2:$AP$2,0))*AN40","v":111035.88040137706},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1047,[64]Caucaia!$B$2:$B$111,0),MATCH($C1054,[64]Caucaia!$B$2:$AP$2,0))*AO40","v":189943.98548712354},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1054,[64]Chorozinho!$B$2:$AP$2,0))*AP40","v":52415.850944821985},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1047,[64]Eusébio!$B$2:$B$111,0),MATCH($C1054,[64]Eusébio!$B$2:$AP$2,0))*AQ40","v":388290.37510275323},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1054,'[64]Farias Brito'!$B$2:$AP$2,0))*AR40","v":14154.630902155308},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1054,[64]Fortaleza!$B$2:$AP$2,0))*AS40","v":1573508.0998897257},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1054,[64]Guaiúba!$B$2:$AP$2,0))*AT40","v":22713.598960615276},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1047,[64]Horizonte!$B$2:$B$111,0),MATCH($C1054,[64]Horizonte!$B$2:$AP$2,0))*AU40","v":79874.718704372717},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1054,[64]Itaitinga!$B$2:$AP$2,0))*AV40","v":54719.540970600181},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1054,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW40","v":615457.26},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1054,[64]Maracanaú!$B$2:$AP$2,0))*AX40","v":294235.44228289585},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1047,[64]Maranguape!$B$2:$B$111,0),MATCH($C1054,[64]Maranguape!$B$2:$AP$2,0))*AY40","v":71533.865532962052},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1054,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ40","v":54220.62072607562},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1054,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA40","v":29802.711439000097},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1047,[64]Pacajus!$B$2:$B$111,0),MATCH($C1054,[64]Pacajus!$B$2:$AP$2,0))*BB40","v":135503.81426438055},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1054,[64]Pacatuba!$B$2:$AP$2,0))*BC40","v":76423.403096569018},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1047,[64]Paracuru!$B$2:$B$111,0),MATCH($C1054,[64]Paracuru!$B$2:$AP$2,0))*BD40","v":45897.584289128194},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1054,[64]Paraipaba!$B$2:$AP$2,0))*BE40","v":11992.671508724463},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1054,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF40","v":70205.037505723187},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1054,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG40","v":8046.7149017383008},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1047,[64]Trairi!$B$2:$B$111,0),MATCH($C1054,[64]Trairi!$B$2:$AP$2,0))*BH40","v":27470.36347957774},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1054,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI40","v":48106.537523534149}]
[null,1055,2030,"Estudos - PPP",1719435.1816045467,1536088.2191521018,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1055,[64]Aquiraz!$B$2:$AP$2,0))*AL41","v":121456.41489001088},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1047,[64]Barbalha!$B$2:$B$111,0),MATCH($C1055,[64]Barbalha!$B$2:$AP$2,0))*AM41","v":48064.565544044148},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1047,[64]Cascavel!$B$2:$B$111,0),MATCH($C1055,[64]Cascavel!$B$2:$AP$2,0))*AN41","v":96905.243401377156},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1047,[64]Caucaia!$B$2:$B$111,0),MATCH($C1055,[64]Caucaia!$B$2:$AP$2,0))*AO41","v":189943.98548712354},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1055,[64]Chorozinho!$B$2:$AP$2,0))*AP41","v":51209.163744821977},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1047,[64]Eusébio!$B$2:$B$111,0),MATCH($C1055,[64]Eusébio!$B$2:$AP$2,0))*AQ41","v":388290.3751027527},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1055,'[64]Farias Brito'!$B$2:$AP$2,0))*AR41","v":23224.252102155308},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1055,[64]Fortaleza!$B$2:$AP$2,0))*AS41","v":1083539.246103951},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1055,[64]Guaiúba!$B$2:$AP$2,0))*AT41","v":22713.598960615302},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1047,[64]Horizonte!$B$2:$B$111,0),MATCH($C1055,[64]Horizonte!$B$2:$AP$2,0))*AU41","v":79874.718704372906},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1055,[64]Itaitinga!$B$2:$AP$2,0))*AV41","v":54781.964866600174},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1055,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW41","v":324185.03999999998},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1055,[64]Maracanaú!$B$2:$AP$2,0))*AX41","v":144547.54435348403},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1047,[64]Maranguape!$B$2:$B$111,0),MATCH($C1055,[64]Maranguape!$B$2:$AP$2,0))*AY41","v":53681.863732962047},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1055,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ41","v":64952.477126075573},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1055,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA41","v":48183.078190791013},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1047,[64]Pacajus!$B$2:$B$111,0),MATCH($C1055,[64]Pacajus!$B$2:$AP$2,0))*BB41","v":122258.99866438043},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1055,[64]Pacatuba!$B$2:$AP$2,0))*BC41","v":67699.230496568824},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1047,[64]Paracuru!$B$2:$B$111,0),MATCH($C1055,[64]Paracuru!$B$2:$AP$2,0))*BD41","v":61293.354089128283},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1055,[64]Paraipaba!$B$2:$AP$2,0))*BE41","v":11992.671508724487},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1055,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF41","v":153801.8835818583},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1055,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG41","v":8046.7149017383008},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1047,[64]Trairi!$B$2:$B$111,0),MATCH($C1055,[64]Trairi!$B$2:$AP$2,0))*BH41","v":27470.363479577689},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1055,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI41","v":7406.6517235341462}]
[null,1056,2031,"Estudos - PPP",1645064.17786322,1422716.4604878791,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1056,[64]Aquiraz!$B$2:$AP$2,0))*AL42","v":121940.5971710709},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1047,[64]Barbalha!$B$2:$B$111,0),MATCH($C1056,[64]Barbalha!$B$2:$AP$2,0))*AM42","v":35487.369544044239},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1047,[64]Cascavel!$B$2:$B$111,0),MATCH($C1056,[64]Cascavel!$B$2:$AP$2,0))*AN42","v":118762.01180137707},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1047,[64]Caucaia!$B$2:$B$111,0),MATCH($C1056,[64]Caucaia!$B$2:$AP$2,0))*AO42","v":222274.46028712313},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1056,[64]Chorozinho!$B$2:$AP$2,0))*AP42","v":63770.644344822023},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1047,[64]Eusébio!$B$2:$B$111,0),MATCH($C1056,[64]Eusébio!$B$2:$AP$2,0))*AQ42","v":208233.65533608649},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1056,'[64]Farias Brito'!$B$2:$AP$2,0))*AR42","v":29953.519302155306},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1056,[64]Fortaleza!$B$2:$AP$2,0))*AS42","v":907176.22724616993},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1056,[64]Guaiúba!$B$2:$AP$2,0))*AT42","v":22713.598960615302},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1047,[64]Horizonte!$B$2:$B$111,0),MATCH($C1056,[64]Horizonte!$B$2:$AP$2,0))*AU42","v":235913.14699089288},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1056,[64]Itaitinga!$B$2:$AP$2,0))*AV42","v":54781.964866600174},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1056,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW42","v":324185.03999999998},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1056,[64]Maracanaú!$B$2:$AP$2,0))*AX42","v":144547.54435348403},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1047,[64]Maranguape!$B$2:$B$111,0),MATCH($C1056,[64]Maranguape!$B$2:$AP$2,0))*AY42","v":60474.370732962037},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1056,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ42","v":39398.942926075564},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1056,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA42","v":41929.025648550058},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1047,[64]Pacajus!$B$2:$B$111,0),MATCH($C1056,[64]Pacajus!$B$2:$AP$2,0))*BB42","v":95232.50746438044},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1056,[64]Pacatuba!$B$2:$AP$2,0))*BC42","v":40333.586696569015},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1047,[64]Paracuru!$B$2:$B$111,0),MATCH($C1056,[64]Paracuru!$B$2:$AP$2,0))*BD42","v":45897.584289128194},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1056,[64]Paraipaba!$B$2:$AP$2,0))*BE42","v":11992.671508724463},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1056,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF42","v":177546.8511754171},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1056,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG42","v":8046.7149017383008},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1047,[64]Trairi!$B$2:$B$111,0),MATCH($C1056,[64]Trairi!$B$2:$AP$2,0))*BH42","v":49781.951079577688},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1056,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI42","v":7406.6517235341344}]
[null,1057,2032,"Estudos - PPP",1435433.1100432004,1113652.0856552287,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1057,[64]Aquiraz!$B$2:$AP$2,0))*AL43","v":122394.80498038018},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1047,[64]Barbalha!$B$2:$B$111,0),MATCH($C1057,[64]Barbalha!$B$2:$AP$2,0))*AM43","v":36482.812880244419},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1047,[64]Cascavel!$B$2:$B$111,0),MATCH($C1057,[64]Cascavel!$B$2:$AP$2,0))*AN43","v":103057.13040137682},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1047,[64]Caucaia!$B$2:$B$111,0),MATCH($C1057,[64]Caucaia!$B$2:$AP$2,0))*AO43","v":190525.06121832243},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1057,[64]Chorozinho!$B$2:$AP$2,0))*AP43","v":44321.254944821914},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1047,[64]Eusébio!$B$2:$B$111,0),MATCH($C1057,[64]Eusébio!$B$2:$AP$2,0))*AQ43","v":208418.2161832873},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1057,'[64]Farias Brito'!$B$2:$AP$2,0))*AR43","v":14154.630902155293},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1057,[64]Fortaleza!$B$2:$AP$2,0))*AS43","v":745077.01153267955},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1057,[64]Guaiúba!$B$2:$AP$2,0))*AT43","v":23081.358212215284},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1047,[64]Horizonte!$B$2:$B$111,0),MATCH($C1057,[64]Horizonte!$B$2:$AP$2,0))*AU43","v":81451.079290772337},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1057,[64]Itaitinga!$B$2:$AP$2,0))*AV43","v":55729.109707600182},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1057,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW43","v":326408.51},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1057,[64]Maracanaú!$B$2:$AP$2,0))*AX43","v":149165.98686628405},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1047,[64]Maranguape!$B$2:$B$111,0),MATCH($C1057,[64]Maranguape!$B$2:$AP$2,0))*AY43","v":54148.118746162101},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1057,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ43","v":39875.478419875479},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1057,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA43","v":33723.854400340962},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1047,[64]Pacajus!$B$2:$B$111,0),MATCH($C1057,[64]Pacajus!$B$2:$AP$2,0))*BB43","v":95232.507464380542},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1057,[64]Pacatuba!$B$2:$AP$2,0))*BC43","v":40381.60491976935},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1047,[64]Paracuru!$B$2:$B$111,0),MATCH($C1057,[64]Paracuru!$B$2:$AP$2,0))*BD43","v":45897.584289128288},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1057,[64]Paraipaba!$B$2:$AP$2,0))*BE43","v":12432.017861324603},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1057,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF43","v":81889.958712458101},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1057,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG43","v":9186.9926339383019},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1047,[64]Trairi!$B$2:$B$111,0),MATCH($C1057,[64]Trairi!$B$2:$AP$2,0))*BH43","v":28643.459407377606},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1057,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI43","v":7406.6517235341207}]
[null,1058,2033,"Estudos - PPP",{"$f":"SUMIFS($K1058:$AH1058,$K$18:$AH$18,E$4)","v":435596.44121243397},330304.08009875863,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1058,[64]Aquiraz!$B$2:$AP$2,0))*AL44","v":25438.66112593616},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1047,[64]Barbalha!$B$2:$B$111,0),MATCH($C1058,[64]Barbalha!$B$2:$AP$2,0))*AM44","v":8818.1987858699431},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1047,[64]Cascavel!$B$2:$B$111,0),MATCH($C1058,[64]Cascavel!$B$2:$AP$2,0))*AN44","v":11726.865332026091},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1047,[64]Caucaia!$B$2:$B$111,0),MATCH($C1058,[64]Caucaia!$B$2:$AP$2,0))*AO44","v":53773.858890194933},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1058,[64]Chorozinho!$B$2:$AP$2,0))*AP44","v":4692.3499434610485},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1047,[64]Eusébio!$B$2:$B$111,0),MATCH($C1058,[64]Eusébio!$B$2:$AP$2,0))*AQ44","v":26638.605516468102},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1058,'[64]Farias Brito'!$B$2:$AP$2,0))*AR44","v":2092.4930127048174},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1058,[64]Fortaleza!$B$2:$AP$2,0))*AS44","v":235044.29503736831},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1058,[64]Guaiúba!$B$2:$AP$2,0))*AT44","v":3590.0257662711447},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1047,[64]Horizonte!$B$2:$B$111,0),MATCH($C1058,[64]Horizonte!$B$2:$AP$2,0))*AU44","v":13843.816373886064},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1058,[64]Itaitinga!$B$2:$AP$2,0))*AV44","v":55729.109707600182},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1058,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW44","v":49088.71},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1058,[64]Maracanaú!$B$2:$AP$2,0))*AX44","v":149165.98686628405},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1047,[64]Maranguape!$B$2:$B$111,0),MATCH($C1058,[64]Maranguape!$B$2:$AP$2,0))*AY44","v":40547.222451116555},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1058,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ44","v":5140.1942144908371},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1058,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA44","v":13686.716446163728},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1047,[64]Pacajus!$B$2:$B$111,0),MATCH($C1058,[64]Pacajus!$B$2:$AP$2,0))*BB44","v":11527.264753739373},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1058,[64]Pacatuba!$B$2:$AP$2,0))*BC44","v":12575.424171073906},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1047,[64]Paracuru!$B$2:$B$111,0),MATCH($C1058,[64]Paracuru!$B$2:$AP$2,0))*BD44","v":6264.1445229899055},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1058,[64]Paraipaba!$B$2:$AP$2,0))*BE44","v":3871.2603303903802},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1058,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF44","v":15756.556763867144},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1058,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG44","v":9186.9926339383019},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1047,[64]Trairi!$B$2:$B$111,0),MATCH($C1058,[64]Trairi!$B$2:$AP$2,0))*BH44","v":6406.9719200096724},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1058,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI44","v":1294.7967453420431}]
[null,1059,2034,"Estudos - PPP",457320.05754948535,359897.69785080518,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1059,[64]Aquiraz!$B$2:$AP$2,0))*AL45","v":26731.663173808171},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1047,[64]Barbalha!$B$2:$B$111,0),MATCH($C1059,[64]Barbalha!$B$2:$AP$2,0))*AM45","v":9220.6703351307169},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1047,[64]Cascavel!$B$2:$B$111,0),MATCH($C1059,[64]Cascavel!$B$2:$AP$2,0))*AN45","v":14156.948236721744},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1047,[64]Caucaia!$B$2:$B$111,0),MATCH($C1059,[64]Caucaia!$B$2:$AP$2,0))*AO45","v":55550.912501107996},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1059,[64]Chorozinho!$B$2:$AP$2,0))*AP45","v":5424.9768538089211},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1047,[64]Eusébio!$B$2:$B$111,0),MATCH($C1059,[64]Eusébio!$B$2:$AP$2,0))*AQ45","v":29157.891514468491},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1059,'[64]Farias Brito'!$B$2:$AP$2,0))*AR45","v":2786.3319747126661},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1059,[64]Fortaleza!$B$2:$AP$2,0))*AS45","v":235044.29503737137},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1059,[64]Guaiúba!$B$2:$AP$2,0))*AT45","v":3590.0257662711447},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1047,[64]Horizonte!$B$2:$B$111,0),MATCH($C1059,[64]Horizonte!$B$2:$AP$2,0))*AU45","v":14268.799625190411},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1059,[64]Itaitinga!$B$2:$AP$2,0))*AV45","v":55999.636184556708},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1059,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW45","v":54368.35},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1059,[64]Maracanaú!$B$2:$AP$2,0))*AX45","v":151099.94935815359},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1047,[64]Maranguape!$B$2:$B$111,0),MATCH($C1059,[64]Maranguape!$B$2:$AP$2,0))*AY45","v":41035.708391594817},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1059,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ45","v":5473.0452737842206},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1059,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA45","v":14274.700205911156},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1047,[64]Pacajus!$B$2:$B$111,0),MATCH($C1059,[64]Pacajus!$B$2:$AP$2,0))*BB45","v":14002.636297043722},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1059,[64]Pacatuba!$B$2:$AP$2,0))*BC45","v":14433.926917334729},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1047,[64]Paracuru!$B$2:$B$111,0),MATCH($C1059,[64]Paracuru!$B$2:$AP$2,0))*BD45","v":7437.4694425116459},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1059,[64]Paraipaba!$B$2:$AP$2,0))*BE45","v":30243.777330390381},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1059,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF45","v":15756.556763867144},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1059,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG45","v":9260.6905342861282},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1047,[64]Trairi!$B$2:$B$111,0),MATCH($C1059,[64]Trairi!$B$2:$AP$2,0))*BH45","v":6603.9962412705536},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1059,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI45","v":1294.7974409942053}]
[null,1060,2035,"Estudos - PPP",463034.90741064161,340776.36348769622,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1060,[64]Aquiraz!$B$2:$AP$2,0))*AL46","v":28741.039220016002},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1047,[64]Barbalha!$B$2:$B$111,0),MATCH($C1060,[64]Barbalha!$B$2:$AP$2,0))*AM46","v":9220.6689438264657},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1047,[64]Cascavel!$B$2:$B$111,0),MATCH($C1060,[64]Cascavel!$B$2:$AP$2,0))*AN46","v":14156.948236721644},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1047,[64]Caucaia!$B$2:$B$111,0),MATCH($C1060,[64]Caucaia!$B$2:$AP$2,0))*AO46","v":57425.09912147162},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1060,[64]Chorozinho!$B$2:$AP$2,0))*AP46","v":5424.9768538088747},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1047,[64]Eusébio!$B$2:$B$111,0),MATCH($C1060,[64]Eusébio!$B$2:$AP$2,0))*AQ46","v":29694.809864468491},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1060,'[64]Farias Brito'!$B$2:$AP$2,0))*AR46","v":2786.3319747126434},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1060,[64]Fortaleza!$B$2:$AP$2,0))*AS46","v":239350.97791998956},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1060,[64]Guaiúba!$B$2:$AP$2,0))*AT46","v":3767.4516083620538},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1047,[64]Horizonte!$B$2:$B$111,0),MATCH($C1060,[64]Horizonte!$B$2:$AP$2,0))*AU46","v":14268.799625190411},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1060,[64]Itaitinga!$B$2:$AP$2,0))*AV46","v":56526.861663920339},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1060,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW46","v":54368.35},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1060,[64]Maracanaú!$B$2:$AP$2,0))*AX46","v":151099.94935815359},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1047,[64]Maranguape!$B$2:$B$111,0),MATCH($C1060,[64]Maranguape!$B$2:$AP$2,0))*AY46","v":42982.954649049359},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1060,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ46","v":5473.0452737843152},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1060,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA46","v":14173.82205173392},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1047,[64]Pacajus!$B$2:$B$111,0),MATCH($C1060,[64]Pacajus!$B$2:$AP$2,0))*BB46","v":14002.636297043722},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1060,[64]Pacatuba!$B$2:$AP$2,0))*BC46","v":14969.820030789509},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1047,[64]Paracuru!$B$2:$B$111,0),MATCH($C1060,[64]Paracuru!$B$2:$AP$2,0))*BD46","v":7437.469442511735},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1060,[64]Paraipaba!$B$2:$AP$2,0))*BE46","v":3871.2603303904266},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1060,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF46","v":16826.869897776236},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1060,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG46","v":9260.6905342861282},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1047,[64]Trairi!$B$2:$B$111,0),MATCH($C1060,[64]Trairi!$B$2:$AP$2,0))*BH46","v":6603.9962412705318},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1060,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI46","v":1376.441759060225}]
[null,1061,2036,"Estudos - PPP",466159.09766744456,344672.70443691063,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1061,[64]Aquiraz!$B$2:$AP$2,0))*AL47","v":28637.49539874585},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1047,[64]Barbalha!$B$2:$B$111,0),MATCH($C1061,[64]Barbalha!$B$2:$AP$2,0))*AM47","v":9262.8002784930359},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1047,[64]Cascavel!$B$2:$B$111,0),MATCH($C1061,[64]Cascavel!$B$2:$AP$2,0))*AN47","v":14156.948236721741},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1047,[64]Caucaia!$B$2:$B$111,0),MATCH($C1061,[64]Caucaia!$B$2:$AP$2,0))*AO47","v":60930.787119016401},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1061,[64]Chorozinho!$B$2:$AP$2,0))*AP47","v":5846.7218062850652},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1047,[64]Eusébio!$B$2:$B$111,0),MATCH($C1061,[64]Eusébio!$B$2:$AP$2,0))*AQ47","v":32591.146409576329},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1061,'[64]Farias Brito'!$B$2:$AP$2,0))*AR47","v":2786.3319747126661},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1061,[64]Fortaleza!$B$2:$AP$2,0))*AS47","v":239350.97791999267},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1061,[64]Guaiúba!$B$2:$AP$2,0))*AT47","v":3767.4516083620538},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1047,[64]Horizonte!$B$2:$B$111,0),MATCH($C1061,[64]Horizonte!$B$2:$AP$2,0))*AU47","v":14268.799625190411},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1061,[64]Itaitinga!$B$2:$AP$2,0))*AV47","v":56526.861663920339},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1061,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW47","v":54368.35},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1061,[64]Maracanaú!$B$2:$AP$2,0))*AX47","v":151099.94935815359},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1047,[64]Maranguape!$B$2:$B$111,0),MATCH($C1061,[64]Maranguape!$B$2:$AP$2,0))*AY47","v":42982.954649049381},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1061,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ47","v":5473.0452737842206},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1061,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA47","v":14041.343297556683},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1047,[64]Pacajus!$B$2:$B$111,0),MATCH($C1061,[64]Pacajus!$B$2:$AP$2,0))*BB47","v":14002.636297043722},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1061,[64]Pacatuba!$B$2:$AP$2,0))*BC47","v":14969.820030789275},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1047,[64]Paracuru!$B$2:$B$111,0),MATCH($C1061,[64]Paracuru!$B$2:$AP$2,0))*BD47","v":7437.4694425116459},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1061,[64]Paraipaba!$B$2:$AP$2,0))*BE47","v":3871.2603303903802},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1061,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF47","v":17217.522849442903},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1061,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG47","v":9260.6905342861282},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1047,[64]Trairi!$B$2:$B$111,0),MATCH($C1061,[64]Trairi!$B$2:$AP$2,0))*BH47","v":6603.9962412705881},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1061,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI47","v":1376.4417590602134}]
[null,1062,2037,"Estudos - PPP",466332.88920074853,347586.47328307718,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1062,[64]Aquiraz!$B$2:$AP$2,0))*AL48","v":28674.7858842266},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1047,[64]Barbalha!$B$2:$B$111,0),MATCH($C1062,[64]Barbalha!$B$2:$AP$2,0))*AM48","v":9262.8002784930413},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1047,[64]Cascavel!$B$2:$B$111,0),MATCH($C1062,[64]Cascavel!$B$2:$AP$2,0))*AN48","v":14222.34245972172},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1047,[64]Caucaia!$B$2:$B$111,0),MATCH($C1062,[64]Caucaia!$B$2:$AP$2,0))*AO48","v":62283.439193016384},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1062,[64]Chorozinho!$B$2:$AP$2,0))*AP48","v":5846.7218062850652},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1047,[64]Eusébio!$B$2:$B$111,0),MATCH($C1062,[64]Eusébio!$B$2:$AP$2,0))*AQ48","v":32591.146409576722},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1062,'[64]Farias Brito'!$B$2:$AP$2,0))*AR48","v":2786.3319747126434},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1062,[64]Fortaleza!$B$2:$AP$2,0))*AS48","v":239350.97791999267},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1062,[64]Guaiúba!$B$2:$AP$2,0))*AT48","v":3808.2730013620003},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1047,[64]Horizonte!$B$2:$B$111,0),MATCH($C1062,[64]Horizonte!$B$2:$AP$2,0))*AU48","v":14268.799625190411},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1062,[64]Itaitinga!$B$2:$AP$2,0))*AV48","v":56658.025249920342},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1062,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW48","v":54368.35},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1062,[64]Maracanaú!$B$2:$AP$2,0))*AX48","v":151099.94935815359},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1047,[64]Maranguape!$B$2:$B$111,0),MATCH($C1062,[64]Maranguape!$B$2:$AP$2,0))*AY48","v":42982.954649049359},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1062,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ48","v":5473.0452737843152},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1062,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA48","v":13940.46514337945},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1047,[64]Pacajus!$B$2:$B$111,0),MATCH($C1062,[64]Pacajus!$B$2:$AP$2,0))*BB48","v":14002.636297043722},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1062,[64]Pacatuba!$B$2:$AP$2,0))*BC48","v":14969.82003078932},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1047,[64]Paracuru!$B$2:$B$111,0),MATCH($C1062,[64]Paracuru!$B$2:$AP$2,0))*BD48","v":7437.4694425116459},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1062,[64]Paraipaba!$B$2:$AP$2,0))*BE48","v":4240.4653695570469},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1062,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF48","v":18409.434582442816},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1062,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG48","v":9260.6905342861282},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1047,[64]Trairi!$B$2:$B$111,0),MATCH($C1062,[64]Trairi!$B$2:$AP$2,0))*BH48","v":6603.9962412705418},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1062,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI48","v":1376.441759060225}]
[null,1063,2038,"Estudos - PPP",466838.79394705134,348874.77584518265,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1063,[64]Aquiraz!$B$2:$AP$2,0))*AL49","v":28551.883334706919},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1047,[64]Barbalha!$B$2:$B$111,0),MATCH($C1063,[64]Barbalha!$B$2:$AP$2,0))*AM49","v":9262.8002784931268},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1047,[64]Cascavel!$B$2:$B$111,0),MATCH($C1063,[64]Cascavel!$B$2:$AP$2,0))*AN49","v":14983.628509721719},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1047,[64]Caucaia!$B$2:$B$111,0),MATCH($C1063,[64]Caucaia!$B$2:$AP$2,0))*AO49","v":63571.741755121642},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1063,[64]Chorozinho!$B$2:$AP$2,0))*AP49","v":5846.7218062850652},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1047,[64]Eusébio!$B$2:$B$111,0),MATCH($C1063,[64]Eusébio!$B$2:$AP$2,0))*AQ49","v":32591.146409576722},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1063,'[64]Farias Brito'!$B$2:$AP$2,0))*AR49","v":2786.3319747126434},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1063,[64]Fortaleza!$B$2:$AP$2,0))*AS49","v":239350.97791999267},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1063,[64]Guaiúba!$B$2:$AP$2,0))*AT49","v":3808.2730013620594},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1047,[64]Horizonte!$B$2:$B$111,0),MATCH($C1063,[64]Horizonte!$B$2:$AP$2,0))*AU49","v":14268.799625190411},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1063,[64]Itaitinga!$B$2:$AP$2,0))*AV49","v":56658.025249920342},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1063,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW49","v":54368.35},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1063,[64]Maracanaú!$B$2:$AP$2,0))*AX49","v":151099.94935815313},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1047,[64]Maranguape!$B$2:$B$111,0),MATCH($C1063,[64]Maranguape!$B$2:$AP$2,0))*AY49","v":42982.954649049359},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1063,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ49","v":5473.0452737842206},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1063,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA49","v":13807.986389202211},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1047,[64]Pacajus!$B$2:$B$111,0),MATCH($C1063,[64]Pacajus!$B$2:$AP$2,0))*BB49","v":14002.636297043722},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1063,[64]Pacatuba!$B$2:$AP$2,0))*BC49","v":14969.820030789464},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1047,[64]Paracuru!$B$2:$B$111,0),MATCH($C1063,[64]Paracuru!$B$2:$AP$2,0))*BD49","v":7437.469442511735},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1063,[64]Paraipaba!$B$2:$AP$2,0))*BE49","v":4240.4653695570469},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1063,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF49","v":18409.434582442904},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1063,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG49","v":9260.6905342861282},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1047,[64]Trairi!$B$2:$B$111,0),MATCH($C1063,[64]Trairi!$B$2:$AP$2,0))*BH49","v":6603.9962412705318},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1063,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI49","v":1376.441759060225}]
[null,1064,2039,"Estudos - PPP",465898.42246624432,353199.79603745998,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1064,[64]Aquiraz!$B$2:$AP$2,0))*AL50","v":28379.647585187788},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1047,[64]Barbalha!$B$2:$B$111,0),MATCH($C1064,[64]Barbalha!$B$2:$AP$2,0))*AM50","v":9262.8002784930522},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1047,[64]Cascavel!$B$2:$B$111,0),MATCH($C1064,[64]Cascavel!$B$2:$AP$2,0))*AN50","v":14222.342459721478},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1047,[64]Caucaia!$B$2:$B$111,0),MATCH($C1064,[64]Caucaia!$B$2:$AP$2,0))*AO50","v":64505.11228845275},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1064,[64]Chorozinho!$B$2:$AP$2,0))*AP50","v":5846.7218062851571},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1047,[64]Eusébio!$B$2:$B$111,0),MATCH($C1064,[64]Eusébio!$B$2:$AP$2,0))*AQ50","v":32591.146409576722},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1064,'[64]Farias Brito'!$B$2:$AP$2,0))*AR50","v":2786.3319747126488},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1064,[64]Fortaleza!$B$2:$AP$2,0))*AS50","v":242692.7347652723},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1064,[64]Guaiúba!$B$2:$AP$2,0))*AT50","v":3808.2730013622031},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1047,[64]Horizonte!$B$2:$B$111,0),MATCH($C1064,[64]Horizonte!$B$2:$AP$2,0))*AU50","v":14268.799625190784},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1064,[64]Itaitinga!$B$2:$AP$2,0))*AV50","v":56658.025249920342},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1064,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW50","v":54368.35},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1064,[64]Maracanaú!$B$2:$AP$2,0))*AX50","v":151099.94935815313},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1047,[64]Maranguape!$B$2:$B$111,0),MATCH($C1064,[64]Maranguape!$B$2:$AP$2,0))*AY50","v":43059.250521938236},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1064,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ50","v":5473.0452737845035},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1064,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA50","v":13724.840835024977},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1047,[64]Pacajus!$B$2:$B$111,0),MATCH($C1064,[64]Pacajus!$B$2:$AP$2,0))*BB50","v":14002.636297043113},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1064,[64]Pacatuba!$B$2:$AP$2,0))*BC50","v":14969.820030789886},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1047,[64]Paracuru!$B$2:$B$111,0),MATCH($C1064,[64]Paracuru!$B$2:$AP$2,0))*BD50","v":7437.4694425115549},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1064,[64]Paraipaba!$B$2:$AP$2,0))*BE50","v":4240.4653695572333},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1064,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF50","v":18409.434582442766},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1064,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG50","v":9260.6905342861282},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1047,[64]Trairi!$B$2:$B$111,0),MATCH($C1064,[64]Trairi!$B$2:$AP$2,0))*BH50","v":6653.8890549372663},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1064,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI50","v":1376.441759060237}]
[null,1065,2040,"Estudos - PPP",340711.52862236119,95850.392093351868,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1065,[64]Aquiraz!$B$2:$AP$2,0))*AL51","v":12209.532348520379},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1047,[64]Barbalha!$B$2:$B$111,0),MATCH($C1065,[64]Barbalha!$B$2:$AP$2,0))*AM51","v":3890.2565401565221},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1047,[64]Cascavel!$B$2:$B$111,0),MATCH($C1065,[64]Cascavel!$B$2:$AP$2,0))*AN51","v":5848.6305746956514},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1047,[64]Caucaia!$B$2:$B$111,0),MATCH($C1065,[64]Caucaia!$B$2:$AP$2,0))*AO51","v":33994.882650727704},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1065,[64]Chorozinho!$B$2:$AP$2,0))*AP51","v":2611.7121348240171},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1047,[64]Eusébio!$B$2:$B$111,0),MATCH($C1065,[64]Eusébio!$B$2:$AP$2,0))*AQ51","v":13710.596444308227},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1065,'[64]Farias Brito'!$B$2:$AP$2,0))*AR51","v":1632.562263547826},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1065,[64]Fortaleza!$B$2:$AP$2,0))*AS51","v":34248.406686707072},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1065,[64]Guaiúba!$B$2:$AP$2,0))*AT51","v":1456.6137726909092},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1047,[64]Horizonte!$B$2:$B$111,0),MATCH($C1065,[64]Horizonte!$B$2:$AP$2,0))*AU51","v":5203.5888217043484},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1065,[64]Itaitinga!$B$2:$AP$2,0))*AV51","v":56658.025249920342},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1065,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW51","v":18351.93},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1065,[64]Maracanaú!$B$2:$AP$2,0))*AX51","v":151099.94935815313},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1047,[64]Maranguape!$B$2:$B$111,0),MATCH($C1065,[64]Maranguape!$B$2:$AP$2,0))*AY51","v":41744.696200777376},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1065,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ51","v":2053.9402798434785},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1065,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA51","v":12160.79268084774},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1047,[64]Pacajus!$B$2:$B$111,0),MATCH($C1065,[64]Pacajus!$B$2:$AP$2,0))*BB51","v":5824.403631304348},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1065,[64]Pacatuba!$B$2:$AP$2,0))*BC51","v":5691.8698189154147},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1047,[64]Paracuru!$B$2:$B$111,0),MATCH($C1065,[64]Paracuru!$B$2:$AP$2,0))*BD51","v":2760.7645165217396},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1065,[64]Paraipaba!$B$2:$AP$2,0))*BE51","v":2581.6801592059246},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1065,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF51","v":9507.3407901757564},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1065,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG51","v":9260.6905342861282},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1047,[64]Trairi!$B$2:$B$111,0),MATCH($C1065,[64]Trairi!$B$2:$AP$2,0))*BH51","v":3496.6267557275369},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1065,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI51","v":562.42850215151509}]
[null,1066,2041,"Estudos - PPP",340441.05366818479,95850.392093351853,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1066,[64]Aquiraz!$B$2:$AP$2,0))*AL52","v":12089.268748520377},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1047,[64]Barbalha!$B$2:$B$111,0),MATCH($C1066,[64]Barbalha!$B$2:$AP$2,0))*AM52","v":3890.2565401565221},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1047,[64]Cascavel!$B$2:$B$111,0),MATCH($C1066,[64]Cascavel!$B$2:$AP$2,0))*AN52","v":5848.6305746956514},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1047,[64]Caucaia!$B$2:$B$111,0),MATCH($C1066,[64]Caucaia!$B$2:$AP$2,0))*AO52","v":33994.882650727704},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1066,[64]Chorozinho!$B$2:$AP$2,0))*AP52","v":2611.7121348240171},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1047,[64]Eusébio!$B$2:$B$111,0),MATCH($C1066,[64]Eusébio!$B$2:$AP$2,0))*AQ52","v":13710.596444308227},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1066,'[64]Farias Brito'!$B$2:$AP$2,0))*AR52","v":1632.562263547826},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1066,[64]Fortaleza!$B$2:$AP$2,0))*AS52","v":34248.406686707072},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1066,[64]Guaiúba!$B$2:$AP$2,0))*AT52","v":1456.6137726909092},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1047,[64]Horizonte!$B$2:$B$111,0),MATCH($C1066,[64]Horizonte!$B$2:$AP$2,0))*AU52","v":5203.5888217043484},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1066,[64]Itaitinga!$B$2:$AP$2,0))*AV52","v":56658.025249920342},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1066,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW52","v":18351.93},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1066,[64]Maracanaú!$B$2:$AP$2,0))*AX52","v":151099.949358154},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1047,[64]Maranguape!$B$2:$B$111,0),MATCH($C1066,[64]Maranguape!$B$2:$AP$2,0))*AY52","v":41744.696200777376},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1066,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ52","v":2053.9402798434785},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1066,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA52","v":12010.581326670506},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1047,[64]Pacajus!$B$2:$B$111,0),MATCH($C1066,[64]Pacajus!$B$2:$AP$2,0))*BB52","v":5824.403631304348},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1066,[64]Pacatuba!$B$2:$AP$2,0))*BC52","v":5691.8698189154147},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1047,[64]Paracuru!$B$2:$B$111,0),MATCH($C1066,[64]Paracuru!$B$2:$AP$2,0))*BD52","v":2760.7645165217396},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1066,[64]Paraipaba!$B$2:$AP$2,0))*BE52","v":2581.680159205901},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1066,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF52","v":9507.3407901757564},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1066,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG52","v":9260.6905342861282},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1047,[64]Trairi!$B$2:$B$111,0),MATCH($C1066,[64]Trairi!$B$2:$AP$2,0))*BH52","v":3496.6267557275369},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1066,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI52","v":562.42850215151509}]
[null,1067,2042,"Estudos - PPP",109852.15071230651,84850.211318989866,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1067,[64]Aquiraz!$B$2:$AP$2,0))*AL53","v":12089.268748520377},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1047,[64]Barbalha!$B$2:$B$111,0),MATCH($C1067,[64]Barbalha!$B$2:$AP$2,0))*AM53","v":3890.2565401565221},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1047,[64]Cascavel!$B$2:$B$111,0),MATCH($C1067,[64]Cascavel!$B$2:$AP$2,0))*AN53","v":5848.6305746956514},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1047,[64]Caucaia!$B$2:$B$111,0),MATCH($C1067,[64]Caucaia!$B$2:$AP$2,0))*AO53","v":29259.384862886705},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1067,[64]Chorozinho!$B$2:$AP$2,0))*AP53","v":2611.7121348240171},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1047,[64]Eusébio!$B$2:$B$111,0),MATCH($C1067,[64]Eusébio!$B$2:$AP$2,0))*AQ53","v":13710.596444308227},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1067,'[64]Farias Brito'!$B$2:$AP$2,0))*AR53","v":1632.562263547826},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1067,[64]Fortaleza!$B$2:$AP$2,0))*AS53","v":34248.406686707072},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1067,[64]Guaiúba!$B$2:$AP$2,0))*AT53","v":1456.6137726909092},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1047,[64]Horizonte!$B$2:$B$111,0),MATCH($C1067,[64]Horizonte!$B$2:$AP$2,0))*AU53","v":5203.5888217043484},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1067,[64]Itaitinga!$B$2:$AP$2,0))*AV53","v":4596.1918113201582},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1067,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW53","v":18351.93},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1067,[64]Maracanaú!$B$2:$AP$2,0))*AX53","v":16866.346681669565},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1047,[64]Maranguape!$B$2:$B$111,0),MATCH($C1067,[64]Maranguape!$B$2:$AP$2,0))*AY53","v":7214.088079688363},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1067,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ53","v":2053.9402798434785},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1067,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA53","v":2247.7226069658032},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1047,[64]Pacajus!$B$2:$B$111,0),MATCH($C1067,[64]Pacajus!$B$2:$AP$2,0))*BB53","v":5824.403631304348},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1067,[64]Pacatuba!$B$2:$AP$2,0))*BC53","v":5691.8698189154147},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1047,[64]Paracuru!$B$2:$B$111,0),MATCH($C1067,[64]Paracuru!$B$2:$AP$2,0))*BD53","v":2760.7645165217396},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1067,[64]Paraipaba!$B$2:$AP$2,0))*BE53","v":2109.5747117565661},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1067,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF53","v":9575.3764451757579},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1067,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG53","v":3214.1474435478262},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1047,[64]Trairi!$B$2:$B$111,0),MATCH($C1067,[64]Trairi!$B$2:$AP$2,0))*BH53","v":3682.5566523942034},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1067,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI53","v":562.42850215151509}]
[null,1068,2043,"Estudos - PPP",{"$f":"SUMIFS($K1068:$AH1068,$K$18:$AH$18,E$4)","v":109852.15071230651},84850.211318989866,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1068,[64]Aquiraz!$B$2:$AP$2,0))*AL54","v":12089.268748520377},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1047,[64]Barbalha!$B$2:$B$111,0),MATCH($C1068,[64]Barbalha!$B$2:$AP$2,0))*AM54","v":3890.2565401565221},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1047,[64]Cascavel!$B$2:$B$111,0),MATCH($C1068,[64]Cascavel!$B$2:$AP$2,0))*AN54","v":5848.6305746956514},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1047,[64]Caucaia!$B$2:$B$111,0),MATCH($C1068,[64]Caucaia!$B$2:$AP$2,0))*AO54","v":29259.384862886705},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1068,[64]Chorozinho!$B$2:$AP$2,0))*AP54","v":2611.7121348240171},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1047,[64]Eusébio!$B$2:$B$111,0),MATCH($C1068,[64]Eusébio!$B$2:$AP$2,0))*AQ54","v":13710.596444308227},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1068,'[64]Farias Brito'!$B$2:$AP$2,0))*AR54","v":1632.562263547826},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1068,[64]Fortaleza!$B$2:$AP$2,0))*AS54","v":34248.406686707072},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1068,[64]Guaiúba!$B$2:$AP$2,0))*AT54","v":1456.6137726909092},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1047,[64]Horizonte!$B$2:$B$111,0),MATCH($C1068,[64]Horizonte!$B$2:$AP$2,0))*AU54","v":5203.5888217043484},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1068,[64]Itaitinga!$B$2:$AP$2,0))*AV54","v":4596.1918113201582},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1068,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW54","v":18351.93},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1068,[64]Maracanaú!$B$2:$AP$2,0))*AX54","v":16866.346681669565},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1047,[64]Maranguape!$B$2:$B$111,0),MATCH($C1068,[64]Maranguape!$B$2:$AP$2,0))*AY54","v":7214.088079688363},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1068,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ54","v":2053.9402798434785},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1068,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA54","v":2247.7226069658032},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1047,[64]Pacajus!$B$2:$B$111,0),MATCH($C1068,[64]Pacajus!$B$2:$AP$2,0))*BB54","v":5824.403631304348},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1068,[64]Pacatuba!$B$2:$AP$2,0))*BC54","v":5691.8698189154147},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1047,[64]Paracuru!$B$2:$B$111,0),MATCH($C1068,[64]Paracuru!$B$2:$AP$2,0))*BD54","v":2760.7645165217396},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1068,[64]Paraipaba!$B$2:$AP$2,0))*BE54","v":2109.5747117565661},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1068,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF54","v":9575.3764451757579},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1068,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG54","v":3214.1474435478262},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1047,[64]Trairi!$B$2:$B$111,0),MATCH($C1068,[64]Trairi!$B$2:$AP$2,0))*BH54","v":3682.5566523942034},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1068,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI54","v":562.42850215151509}]
[null,1069,2044,"Estudos - PPP",109852.15071230651,84850.211318989866,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1069,[64]Aquiraz!$B$2:$AP$2,0))*AL55","v":12089.268748520377},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1047,[64]Barbalha!$B$2:$B$111,0),MATCH($C1069,[64]Barbalha!$B$2:$AP$2,0))*AM55","v":3890.2565401565221},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1047,[64]Cascavel!$B$2:$B$111,0),MATCH($C1069,[64]Cascavel!$B$2:$AP$2,0))*AN55","v":5848.6305746956514},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1047,[64]Caucaia!$B$2:$B$111,0),MATCH($C1069,[64]Caucaia!$B$2:$AP$2,0))*AO55","v":29259.384862886705},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1069,[64]Chorozinho!$B$2:$AP$2,0))*AP55","v":2611.7121348240171},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1047,[64]Eusébio!$B$2:$B$111,0),MATCH($C1069,[64]Eusébio!$B$2:$AP$2,0))*AQ55","v":13710.596444308227},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1069,'[64]Farias Brito'!$B$2:$AP$2,0))*AR55","v":1632.562263547826},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1069,[64]Fortaleza!$B$2:$AP$2,0))*AS55","v":34248.406686707072},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1069,[64]Guaiúba!$B$2:$AP$2,0))*AT55","v":1456.6137726909092},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1047,[64]Horizonte!$B$2:$B$111,0),MATCH($C1069,[64]Horizonte!$B$2:$AP$2,0))*AU55","v":5203.5888217043484},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1069,[64]Itaitinga!$B$2:$AP$2,0))*AV55","v":4596.1918113201582},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1069,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW55","v":18351.93},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1069,[64]Maracanaú!$B$2:$AP$2,0))*AX55","v":16866.346681669565},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1047,[64]Maranguape!$B$2:$B$111,0),MATCH($C1069,[64]Maranguape!$B$2:$AP$2,0))*AY55","v":7214.088079688363},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1069,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ55","v":2053.9402798434785},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1069,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA55","v":2247.7226069658032},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1047,[64]Pacajus!$B$2:$B$111,0),MATCH($C1069,[64]Pacajus!$B$2:$AP$2,0))*BB55","v":5824.403631304348},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1069,[64]Pacatuba!$B$2:$AP$2,0))*BC55","v":5691.8698189154147},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1047,[64]Paracuru!$B$2:$B$111,0),MATCH($C1069,[64]Paracuru!$B$2:$AP$2,0))*BD55","v":2760.7645165217396},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1069,[64]Paraipaba!$B$2:$AP$2,0))*BE55","v":2109.5747117565661},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1069,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF55","v":9575.3764451757579},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1069,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG55","v":3214.1474435478262},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1047,[64]Trairi!$B$2:$B$111,0),MATCH($C1069,[64]Trairi!$B$2:$AP$2,0))*BH55","v":3682.5566523942034},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1069,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI55","v":562.42850215151509}]
[null,1070,2045,"Estudos - PPP",109852.15071230651,84850.211318989866,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1070,[64]Aquiraz!$B$2:$AP$2,0))*AL56","v":12089.268748520377},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1047,[64]Barbalha!$B$2:$B$111,0),MATCH($C1070,[64]Barbalha!$B$2:$AP$2,0))*AM56","v":3890.2565401565221},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1047,[64]Cascavel!$B$2:$B$111,0),MATCH($C1070,[64]Cascavel!$B$2:$AP$2,0))*AN56","v":5848.6305746956514},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1047,[64]Caucaia!$B$2:$B$111,0),MATCH($C1070,[64]Caucaia!$B$2:$AP$2,0))*AO56","v":29259.384862886705},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1070,[64]Chorozinho!$B$2:$AP$2,0))*AP56","v":2611.7121348240171},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1047,[64]Eusébio!$B$2:$B$111,0),MATCH($C1070,[64]Eusébio!$B$2:$AP$2,0))*AQ56","v":13710.596444308227},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1070,'[64]Farias Brito'!$B$2:$AP$2,0))*AR56","v":1632.562263547826},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1070,[64]Fortaleza!$B$2:$AP$2,0))*AS56","v":34248.406686707072},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1070,[64]Guaiúba!$B$2:$AP$2,0))*AT56","v":1456.6137726909092},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1047,[64]Horizonte!$B$2:$B$111,0),MATCH($C1070,[64]Horizonte!$B$2:$AP$2,0))*AU56","v":5203.5888217043484},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1070,[64]Itaitinga!$B$2:$AP$2,0))*AV56","v":4596.1918113201582},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1070,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW56","v":18351.93},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1070,[64]Maracanaú!$B$2:$AP$2,0))*AX56","v":16866.346681669565},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1047,[64]Maranguape!$B$2:$B$111,0),MATCH($C1070,[64]Maranguape!$B$2:$AP$2,0))*AY56","v":7214.088079688363},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1070,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ56","v":2053.9402798434785},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1070,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA56","v":2247.7226069658032},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1047,[64]Pacajus!$B$2:$B$111,0),MATCH($C1070,[64]Pacajus!$B$2:$AP$2,0))*BB56","v":5824.403631304348},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1070,[64]Pacatuba!$B$2:$AP$2,0))*BC56","v":5691.8698189154147},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1047,[64]Paracuru!$B$2:$B$111,0),MATCH($C1070,[64]Paracuru!$B$2:$AP$2,0))*BD56","v":2760.7645165217396},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1070,[64]Paraipaba!$B$2:$AP$2,0))*BE56","v":2109.5747117565661},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1070,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF56","v":9575.3764451757579},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1070,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG56","v":3214.1474435478262},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1047,[64]Trairi!$B$2:$B$111,0),MATCH($C1070,[64]Trairi!$B$2:$AP$2,0))*BH56","v":3682.5566523942034},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1070,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI56","v":562.42850215151509}]
[null,1071,2046,"Estudos - PPP",109852.15071230651,84850.211318989866,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1071,[64]Aquiraz!$B$2:$AP$2,0))*AL57","v":12089.268748520377},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1047,[64]Barbalha!$B$2:$B$111,0),MATCH($C1071,[64]Barbalha!$B$2:$AP$2,0))*AM57","v":3890.2565401565221},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1047,[64]Cascavel!$B$2:$B$111,0),MATCH($C1071,[64]Cascavel!$B$2:$AP$2,0))*AN57","v":5848.6305746956514},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1047,[64]Caucaia!$B$2:$B$111,0),MATCH($C1071,[64]Caucaia!$B$2:$AP$2,0))*AO57","v":29259.384862886705},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1071,[64]Chorozinho!$B$2:$AP$2,0))*AP57","v":2611.7121348240171},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1047,[64]Eusébio!$B$2:$B$111,0),MATCH($C1071,[64]Eusébio!$B$2:$AP$2,0))*AQ57","v":13710.596444308227},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1071,'[64]Farias Brito'!$B$2:$AP$2,0))*AR57","v":1632.562263547826},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1071,[64]Fortaleza!$B$2:$AP$2,0))*AS57","v":34248.406686707072},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1071,[64]Guaiúba!$B$2:$AP$2,0))*AT57","v":1456.6137726909092},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1047,[64]Horizonte!$B$2:$B$111,0),MATCH($C1071,[64]Horizonte!$B$2:$AP$2,0))*AU57","v":5203.5888217043484},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1071,[64]Itaitinga!$B$2:$AP$2,0))*AV57","v":4596.1918113201582},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1071,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW57","v":18351.93},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1071,[64]Maracanaú!$B$2:$AP$2,0))*AX57","v":16866.346681669565},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1047,[64]Maranguape!$B$2:$B$111,0),MATCH($C1071,[64]Maranguape!$B$2:$AP$2,0))*AY57","v":7214.088079688363},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1071,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ57","v":2053.9402798434785},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1071,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA57","v":2247.7226069658032},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1047,[64]Pacajus!$B$2:$B$111,0),MATCH($C1071,[64]Pacajus!$B$2:$AP$2,0))*BB57","v":5824.403631304348},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1071,[64]Pacatuba!$B$2:$AP$2,0))*BC57","v":5691.8698189154147},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1047,[64]Paracuru!$B$2:$B$111,0),MATCH($C1071,[64]Paracuru!$B$2:$AP$2,0))*BD57","v":2760.7645165217396},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1071,[64]Paraipaba!$B$2:$AP$2,0))*BE57","v":2109.5747117565661},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1071,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF57","v":9575.3764451757579},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1071,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG57","v":3214.1474435478262},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1047,[64]Trairi!$B$2:$B$111,0),MATCH($C1071,[64]Trairi!$B$2:$AP$2,0))*BH57","v":3682.5566523942034},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1071,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI57","v":562.42850215151509}]
[null,1072,2047,"Estudos - PPP",109852.15071230651,84850.211318989866,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1072,[64]Aquiraz!$B$2:$AP$2,0))*AL58","v":12089.268748520377},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1047,[64]Barbalha!$B$2:$B$111,0),MATCH($C1072,[64]Barbalha!$B$2:$AP$2,0))*AM58","v":3890.2565401565221},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1047,[64]Cascavel!$B$2:$B$111,0),MATCH($C1072,[64]Cascavel!$B$2:$AP$2,0))*AN58","v":5848.6305746956514},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1047,[64]Caucaia!$B$2:$B$111,0),MATCH($C1072,[64]Caucaia!$B$2:$AP$2,0))*AO58","v":29259.384862886705},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1072,[64]Chorozinho!$B$2:$AP$2,0))*AP58","v":2611.7121348240171},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1047,[64]Eusébio!$B$2:$B$111,0),MATCH($C1072,[64]Eusébio!$B$2:$AP$2,0))*AQ58","v":13710.596444308227},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1072,'[64]Farias Brito'!$B$2:$AP$2,0))*AR58","v":1632.562263547826},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1072,[64]Fortaleza!$B$2:$AP$2,0))*AS58","v":34248.406686707072},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1072,[64]Guaiúba!$B$2:$AP$2,0))*AT58","v":1456.6137726909092},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1047,[64]Horizonte!$B$2:$B$111,0),MATCH($C1072,[64]Horizonte!$B$2:$AP$2,0))*AU58","v":5203.5888217043484},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1072,[64]Itaitinga!$B$2:$AP$2,0))*AV58","v":4596.1918113201582},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1072,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW58","v":18351.93},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1072,[64]Maracanaú!$B$2:$AP$2,0))*AX58","v":16866.346681669565},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1047,[64]Maranguape!$B$2:$B$111,0),MATCH($C1072,[64]Maranguape!$B$2:$AP$2,0))*AY58","v":7214.088079688363},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1072,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ58","v":2053.9402798434785},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1072,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA58","v":2247.7226069658032},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1047,[64]Pacajus!$B$2:$B$111,0),MATCH($C1072,[64]Pacajus!$B$2:$AP$2,0))*BB58","v":5824.403631304348},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1072,[64]Pacatuba!$B$2:$AP$2,0))*BC58","v":5691.8698189154147},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1047,[64]Paracuru!$B$2:$B$111,0),MATCH($C1072,[64]Paracuru!$B$2:$AP$2,0))*BD58","v":2760.7645165217396},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1072,[64]Paraipaba!$B$2:$AP$2,0))*BE58","v":2109.5747117565661},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1072,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF58","v":9575.3764451757579},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1072,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG58","v":3214.1474435478262},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1047,[64]Trairi!$B$2:$B$111,0),MATCH($C1072,[64]Trairi!$B$2:$AP$2,0))*BH58","v":3682.5566523942034},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1072,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI58","v":562.42850215151509}]
[null,1073,2048,"Estudos - PPP",109852.15071230651,84850.211318989866,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1073,[64]Aquiraz!$B$2:$AP$2,0))*AL59","v":12089.268748520377},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1047,[64]Barbalha!$B$2:$B$111,0),MATCH($C1073,[64]Barbalha!$B$2:$AP$2,0))*AM59","v":3890.2565401565221},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1047,[64]Cascavel!$B$2:$B$111,0),MATCH($C1073,[64]Cascavel!$B$2:$AP$2,0))*AN59","v":5848.6305746956514},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1047,[64]Caucaia!$B$2:$B$111,0),MATCH($C1073,[64]Caucaia!$B$2:$AP$2,0))*AO59","v":29259.384862886705},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1073,[64]Chorozinho!$B$2:$AP$2,0))*AP59","v":2611.7121348240171},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1047,[64]Eusébio!$B$2:$B$111,0),MATCH($C1073,[64]Eusébio!$B$2:$AP$2,0))*AQ59","v":13710.596444308227},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1073,'[64]Farias Brito'!$B$2:$AP$2,0))*AR59","v":1632.562263547826},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1073,[64]Fortaleza!$B$2:$AP$2,0))*AS59","v":34248.406686707072},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1073,[64]Guaiúba!$B$2:$AP$2,0))*AT59","v":1456.6137726909092},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1047,[64]Horizonte!$B$2:$B$111,0),MATCH($C1073,[64]Horizonte!$B$2:$AP$2,0))*AU59","v":5203.5888217043484},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1073,[64]Itaitinga!$B$2:$AP$2,0))*AV59","v":4596.1918113201582},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1073,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW59","v":18351.93},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1073,[64]Maracanaú!$B$2:$AP$2,0))*AX59","v":16866.346681669565},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1047,[64]Maranguape!$B$2:$B$111,0),MATCH($C1073,[64]Maranguape!$B$2:$AP$2,0))*AY59","v":7214.088079688363},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1073,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ59","v":2053.9402798434785},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1073,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA59","v":2247.7226069658032},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1047,[64]Pacajus!$B$2:$B$111,0),MATCH($C1073,[64]Pacajus!$B$2:$AP$2,0))*BB59","v":5824.403631304348},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1073,[64]Pacatuba!$B$2:$AP$2,0))*BC59","v":5691.8698189154147},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1047,[64]Paracuru!$B$2:$B$111,0),MATCH($C1073,[64]Paracuru!$B$2:$AP$2,0))*BD59","v":2760.7645165217396},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1073,[64]Paraipaba!$B$2:$AP$2,0))*BE59","v":2109.5747117565661},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1073,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF59","v":9575.3764451757579},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1073,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG59","v":3214.1474435478262},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1047,[64]Trairi!$B$2:$B$111,0),MATCH($C1073,[64]Trairi!$B$2:$AP$2,0))*BH59","v":3682.5566523942034},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1073,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI59","v":562.42850215151509}]
[null,1074,2049,"Estudos - PPP",109852.15071230651,84850.211318989866,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1074,[64]Aquiraz!$B$2:$AP$2,0))*AL60","v":12089.268748520377},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1047,[64]Barbalha!$B$2:$B$111,0),MATCH($C1074,[64]Barbalha!$B$2:$AP$2,0))*AM60","v":3890.2565401565221},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1047,[64]Cascavel!$B$2:$B$111,0),MATCH($C1074,[64]Cascavel!$B$2:$AP$2,0))*AN60","v":5848.6305746956514},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1047,[64]Caucaia!$B$2:$B$111,0),MATCH($C1074,[64]Caucaia!$B$2:$AP$2,0))*AO60","v":29259.384862886705},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1074,[64]Chorozinho!$B$2:$AP$2,0))*AP60","v":2611.7121348240171},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1047,[64]Eusébio!$B$2:$B$111,0),MATCH($C1074,[64]Eusébio!$B$2:$AP$2,0))*AQ60","v":13710.596444308227},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1074,'[64]Farias Brito'!$B$2:$AP$2,0))*AR60","v":1632.562263547826},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1074,[64]Fortaleza!$B$2:$AP$2,0))*AS60","v":34248.406686707072},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1074,[64]Guaiúba!$B$2:$AP$2,0))*AT60","v":1456.6137726909092},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1047,[64]Horizonte!$B$2:$B$111,0),MATCH($C1074,[64]Horizonte!$B$2:$AP$2,0))*AU60","v":5203.5888217043484},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1074,[64]Itaitinga!$B$2:$AP$2,0))*AV60","v":4596.1918113201582},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1074,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW60","v":18351.93},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1074,[64]Maracanaú!$B$2:$AP$2,0))*AX60","v":16866.346681669565},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1047,[64]Maranguape!$B$2:$B$111,0),MATCH($C1074,[64]Maranguape!$B$2:$AP$2,0))*AY60","v":7214.088079688363},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1074,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ60","v":2053.9402798434785},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1074,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA60","v":2247.7226069658032},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1047,[64]Pacajus!$B$2:$B$111,0),MATCH($C1074,[64]Pacajus!$B$2:$AP$2,0))*BB60","v":5824.403631304348},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1074,[64]Pacatuba!$B$2:$AP$2,0))*BC60","v":5691.8698189154147},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1047,[64]Paracuru!$B$2:$B$111,0),MATCH($C1074,[64]Paracuru!$B$2:$AP$2,0))*BD60","v":2760.7645165217396},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1074,[64]Paraipaba!$B$2:$AP$2,0))*BE60","v":2109.5747117565661},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1074,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF60","v":9575.3764451757579},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1074,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG60","v":3214.1474435478262},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1047,[64]Trairi!$B$2:$B$111,0),MATCH($C1074,[64]Trairi!$B$2:$AP$2,0))*BH60","v":3682.5566523942034},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1074,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI60","v":562.42850215151509}]
[null,1075,2050,"Estudos - PPP",109852.15071230651,84850.211318989866,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1075,[64]Aquiraz!$B$2:$AP$2,0))*AL61","v":12089.268748520377},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1047,[64]Barbalha!$B$2:$B$111,0),MATCH($C1075,[64]Barbalha!$B$2:$AP$2,0))*AM61","v":3890.2565401565221},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1047,[64]Cascavel!$B$2:$B$111,0),MATCH($C1075,[64]Cascavel!$B$2:$AP$2,0))*AN61","v":5848.6305746956514},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1047,[64]Caucaia!$B$2:$B$111,0),MATCH($C1075,[64]Caucaia!$B$2:$AP$2,0))*AO61","v":29259.384862886705},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1075,[64]Chorozinho!$B$2:$AP$2,0))*AP61","v":2611.7121348240171},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1047,[64]Eusébio!$B$2:$B$111,0),MATCH($C1075,[64]Eusébio!$B$2:$AP$2,0))*AQ61","v":13710.596444308227},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1075,'[64]Farias Brito'!$B$2:$AP$2,0))*AR61","v":1632.562263547826},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1075,[64]Fortaleza!$B$2:$AP$2,0))*AS61","v":34248.406686707072},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1075,[64]Guaiúba!$B$2:$AP$2,0))*AT61","v":1456.6137726909092},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1047,[64]Horizonte!$B$2:$B$111,0),MATCH($C1075,[64]Horizonte!$B$2:$AP$2,0))*AU61","v":5203.5888217043484},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1075,[64]Itaitinga!$B$2:$AP$2,0))*AV61","v":4596.1918113201582},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1075,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW61","v":18351.93},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1075,[64]Maracanaú!$B$2:$AP$2,0))*AX61","v":16866.346681669565},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1047,[64]Maranguape!$B$2:$B$111,0),MATCH($C1075,[64]Maranguape!$B$2:$AP$2,0))*AY61","v":7214.088079688363},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1075,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ61","v":2053.9402798434785},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1075,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA61","v":2247.7226069658032},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1047,[64]Pacajus!$B$2:$B$111,0),MATCH($C1075,[64]Pacajus!$B$2:$AP$2,0))*BB61","v":5824.403631304348},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1075,[64]Pacatuba!$B$2:$AP$2,0))*BC61","v":5691.8698189154147},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1047,[64]Paracuru!$B$2:$B$111,0),MATCH($C1075,[64]Paracuru!$B$2:$AP$2,0))*BD61","v":2760.7645165217396},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1075,[64]Paraipaba!$B$2:$AP$2,0))*BE61","v":2109.5747117565661},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1075,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF61","v":9575.3764451757579},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1075,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG61","v":3214.1474435478262},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1047,[64]Trairi!$B$2:$B$111,0),MATCH($C1075,[64]Trairi!$B$2:$AP$2,0))*BH61","v":3682.5566523942034},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1075,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI61","v":562.42850215151509}]
[null,1076,2051,"Estudos - PPP",109852.15071230651,84850.211318989866,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1076,[64]Aquiraz!$B$2:$AP$2,0))*AL62","v":12089.268748520377},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1047,[64]Barbalha!$B$2:$B$111,0),MATCH($C1076,[64]Barbalha!$B$2:$AP$2,0))*AM62","v":3890.2565401565221},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1047,[64]Cascavel!$B$2:$B$111,0),MATCH($C1076,[64]Cascavel!$B$2:$AP$2,0))*AN62","v":5848.6305746956514},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1047,[64]Caucaia!$B$2:$B$111,0),MATCH($C1076,[64]Caucaia!$B$2:$AP$2,0))*AO62","v":29259.384862886705},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1076,[64]Chorozinho!$B$2:$AP$2,0))*AP62","v":2611.7121348240171},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1047,[64]Eusébio!$B$2:$B$111,0),MATCH($C1076,[64]Eusébio!$B$2:$AP$2,0))*AQ62","v":13710.596444308227},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1076,'[64]Farias Brito'!$B$2:$AP$2,0))*AR62","v":1632.562263547826},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1076,[64]Fortaleza!$B$2:$AP$2,0))*AS62","v":34248.406686707072},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1076,[64]Guaiúba!$B$2:$AP$2,0))*AT62","v":1456.6137726909092},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1047,[64]Horizonte!$B$2:$B$111,0),MATCH($C1076,[64]Horizonte!$B$2:$AP$2,0))*AU62","v":5203.5888217043484},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1076,[64]Itaitinga!$B$2:$AP$2,0))*AV62","v":4596.1918113201582},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1076,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW62","v":18351.93},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1076,[64]Maracanaú!$B$2:$AP$2,0))*AX62","v":16866.346681669565},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1047,[64]Maranguape!$B$2:$B$111,0),MATCH($C1076,[64]Maranguape!$B$2:$AP$2,0))*AY62","v":7214.088079688363},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1076,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ62","v":2053.9402798434785},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1076,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA62","v":2247.7226069658032},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1047,[64]Pacajus!$B$2:$B$111,0),MATCH($C1076,[64]Pacajus!$B$2:$AP$2,0))*BB62","v":5824.403631304348},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1076,[64]Pacatuba!$B$2:$AP$2,0))*BC62","v":5691.8698189154147},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1047,[64]Paracuru!$B$2:$B$111,0),MATCH($C1076,[64]Paracuru!$B$2:$AP$2,0))*BD62","v":2760.7645165217396},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1076,[64]Paraipaba!$B$2:$AP$2,0))*BE62","v":2109.5747117565661},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1076,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF62","v":9575.3764451757579},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1076,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG62","v":3214.1474435478262},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1047,[64]Trairi!$B$2:$B$111,0),MATCH($C1076,[64]Trairi!$B$2:$AP$2,0))*BH62","v":3682.5566523942034},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1076,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI62","v":562.42850215151509}]
[null,1077,2052,"Estudos - PPP",109852.15071230651,84850.211318989866,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1077,[64]Aquiraz!$B$2:$AP$2,0))*AL63","v":12089.268748520377},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1047,[64]Barbalha!$B$2:$B$111,0),MATCH($C1077,[64]Barbalha!$B$2:$AP$2,0))*AM63","v":3890.2565401565221},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1047,[64]Cascavel!$B$2:$B$111,0),MATCH($C1077,[64]Cascavel!$B$2:$AP$2,0))*AN63","v":5848.6305746956514},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1047,[64]Caucaia!$B$2:$B$111,0),MATCH($C1077,[64]Caucaia!$B$2:$AP$2,0))*AO63","v":29259.384862886705},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1077,[64]Chorozinho!$B$2:$AP$2,0))*AP63","v":2611.7121348240171},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1047,[64]Eusébio!$B$2:$B$111,0),MATCH($C1077,[64]Eusébio!$B$2:$AP$2,0))*AQ63","v":13710.596444308227},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1077,'[64]Farias Brito'!$B$2:$AP$2,0))*AR63","v":1632.562263547826},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1077,[64]Fortaleza!$B$2:$AP$2,0))*AS63","v":34248.406686707072},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1077,[64]Guaiúba!$B$2:$AP$2,0))*AT63","v":1456.6137726909092},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1047,[64]Horizonte!$B$2:$B$111,0),MATCH($C1077,[64]Horizonte!$B$2:$AP$2,0))*AU63","v":5203.5888217043484},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1077,[64]Itaitinga!$B$2:$AP$2,0))*AV63","v":4596.1918113201582},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1077,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW63","v":18351.93},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1077,[64]Maracanaú!$B$2:$AP$2,0))*AX63","v":16866.346681669565},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1047,[64]Maranguape!$B$2:$B$111,0),MATCH($C1077,[64]Maranguape!$B$2:$AP$2,0))*AY63","v":7214.088079688363},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1077,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ63","v":2053.9402798434785},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1077,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA63","v":2247.7226069658032},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1047,[64]Pacajus!$B$2:$B$111,0),MATCH($C1077,[64]Pacajus!$B$2:$AP$2,0))*BB63","v":5824.403631304348},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1077,[64]Pacatuba!$B$2:$AP$2,0))*BC63","v":5691.8698189154147},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1047,[64]Paracuru!$B$2:$B$111,0),MATCH($C1077,[64]Paracuru!$B$2:$AP$2,0))*BD63","v":2760.7645165217396},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1077,[64]Paraipaba!$B$2:$AP$2,0))*BE63","v":2109.5747117565661},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1077,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF63","v":9575.3764451757579},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1077,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG63","v":3214.1474435478262},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1047,[64]Trairi!$B$2:$B$111,0),MATCH($C1077,[64]Trairi!$B$2:$AP$2,0))*BH63","v":3682.5566523942034},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1077,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI63","v":562.42850215151509}]
[null,1078,2053,"Estudos - PPP",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1078,[64]Aquiraz!$B$2:$AP$2,0))*AL64","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1047,[64]Barbalha!$B$2:$B$111,0),MATCH($C1078,[64]Barbalha!$B$2:$AP$2,0))*AM64","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1047,[64]Cascavel!$B$2:$B$111,0),MATCH($C1078,[64]Cascavel!$B$2:$AP$2,0))*AN64","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1047,[64]Caucaia!$B$2:$B$111,0),MATCH($C1078,[64]Caucaia!$B$2:$AP$2,0))*AO64","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1078,[64]Chorozinho!$B$2:$AP$2,0))*AP64","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1047,[64]Eusébio!$B$2:$B$111,0),MATCH($C1078,[64]Eusébio!$B$2:$AP$2,0))*AQ64","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1078,'[64]Farias Brito'!$B$2:$AP$2,0))*AR64","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1078,[64]Fortaleza!$B$2:$AP$2,0))*AS64","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1078,[64]Guaiúba!$B$2:$AP$2,0))*AT64","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1047,[64]Horizonte!$B$2:$B$111,0),MATCH($C1078,[64]Horizonte!$B$2:$AP$2,0))*AU64","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1078,[64]Itaitinga!$B$2:$AP$2,0))*AV64","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1078,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW64","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1078,[64]Maracanaú!$B$2:$AP$2,0))*AX64","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1047,[64]Maranguape!$B$2:$B$111,0),MATCH($C1078,[64]Maranguape!$B$2:$AP$2,0))*AY64","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1078,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ64","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1078,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA64","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1047,[64]Pacajus!$B$2:$B$111,0),MATCH($C1078,[64]Pacajus!$B$2:$AP$2,0))*BB64","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1078,[64]Pacatuba!$B$2:$AP$2,0))*BC64","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1047,[64]Paracuru!$B$2:$B$111,0),MATCH($C1078,[64]Paracuru!$B$2:$AP$2,0))*BD64","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1078,[64]Paraipaba!$B$2:$AP$2,0))*BE64","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1078,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF64","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1078,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG64","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1047,[64]Trairi!$B$2:$B$111,0),MATCH($C1078,[64]Trairi!$B$2:$AP$2,0))*BH64","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1078,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI64","v":0}]
[null,1079,2054,"Estudos - PPP",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1079,[64]Aquiraz!$B$2:$AP$2,0))*AL65","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1047,[64]Barbalha!$B$2:$B$111,0),MATCH($C1079,[64]Barbalha!$B$2:$AP$2,0))*AM65","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1047,[64]Cascavel!$B$2:$B$111,0),MATCH($C1079,[64]Cascavel!$B$2:$AP$2,0))*AN65","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1047,[64]Caucaia!$B$2:$B$111,0),MATCH($C1079,[64]Caucaia!$B$2:$AP$2,0))*AO65","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1079,[64]Chorozinho!$B$2:$AP$2,0))*AP65","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1047,[64]Eusébio!$B$2:$B$111,0),MATCH($C1079,[64]Eusébio!$B$2:$AP$2,0))*AQ65","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1079,'[64]Farias Brito'!$B$2:$AP$2,0))*AR65","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1079,[64]Fortaleza!$B$2:$AP$2,0))*AS65","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1079,[64]Guaiúba!$B$2:$AP$2,0))*AT65","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1047,[64]Horizonte!$B$2:$B$111,0),MATCH($C1079,[64]Horizonte!$B$2:$AP$2,0))*AU65","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1079,[64]Itaitinga!$B$2:$AP$2,0))*AV65","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1079,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW65","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1079,[64]Maracanaú!$B$2:$AP$2,0))*AX65","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1047,[64]Maranguape!$B$2:$B$111,0),MATCH($C1079,[64]Maranguape!$B$2:$AP$2,0))*AY65","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1079,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ65","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1079,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA65","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1047,[64]Pacajus!$B$2:$B$111,0),MATCH($C1079,[64]Pacajus!$B$2:$AP$2,0))*BB65","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1079,[64]Pacatuba!$B$2:$AP$2,0))*BC65","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1047,[64]Paracuru!$B$2:$B$111,0),MATCH($C1079,[64]Paracuru!$B$2:$AP$2,0))*BD65","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1079,[64]Paraipaba!$B$2:$AP$2,0))*BE65","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1079,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF65","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1079,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG65","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1047,[64]Trairi!$B$2:$B$111,0),MATCH($C1079,[64]Trairi!$B$2:$AP$2,0))*BH65","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1079,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI65","v":0}]
[null,1080,2055,"Estudos - PPP",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1080,[64]Aquiraz!$B$2:$AP$2,0))*AL66","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1047,[64]Barbalha!$B$2:$B$111,0),MATCH($C1080,[64]Barbalha!$B$2:$AP$2,0))*AM66","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1047,[64]Cascavel!$B$2:$B$111,0),MATCH($C1080,[64]Cascavel!$B$2:$AP$2,0))*AN66","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1047,[64]Caucaia!$B$2:$B$111,0),MATCH($C1080,[64]Caucaia!$B$2:$AP$2,0))*AO66","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1080,[64]Chorozinho!$B$2:$AP$2,0))*AP66","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1047,[64]Eusébio!$B$2:$B$111,0),MATCH($C1080,[64]Eusébio!$B$2:$AP$2,0))*AQ66","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1080,'[64]Farias Brito'!$B$2:$AP$2,0))*AR66","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1080,[64]Fortaleza!$B$2:$AP$2,0))*AS66","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1080,[64]Guaiúba!$B$2:$AP$2,0))*AT66","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1047,[64]Horizonte!$B$2:$B$111,0),MATCH($C1080,[64]Horizonte!$B$2:$AP$2,0))*AU66","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1080,[64]Itaitinga!$B$2:$AP$2,0))*AV66","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1080,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW66","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1080,[64]Maracanaú!$B$2:$AP$2,0))*AX66","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1047,[64]Maranguape!$B$2:$B$111,0),MATCH($C1080,[64]Maranguape!$B$2:$AP$2,0))*AY66","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1080,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ66","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1080,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA66","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1047,[64]Pacajus!$B$2:$B$111,0),MATCH($C1080,[64]Pacajus!$B$2:$AP$2,0))*BB66","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1080,[64]Pacatuba!$B$2:$AP$2,0))*BC66","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1047,[64]Paracuru!$B$2:$B$111,0),MATCH($C1080,[64]Paracuru!$B$2:$AP$2,0))*BD66","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1080,[64]Paraipaba!$B$2:$AP$2,0))*BE66","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1080,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF66","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1080,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG66","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1047,[64]Trairi!$B$2:$B$111,0),MATCH($C1080,[64]Trairi!$B$2:$AP$2,0))*BH66","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1080,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI66","v":0}]
[null,1081,2056,"Estudos - PPP",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1081,[64]Aquiraz!$B$2:$AP$2,0))*AL67","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1047,[64]Barbalha!$B$2:$B$111,0),MATCH($C1081,[64]Barbalha!$B$2:$AP$2,0))*AM67","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1047,[64]Cascavel!$B$2:$B$111,0),MATCH($C1081,[64]Cascavel!$B$2:$AP$2,0))*AN67","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1047,[64]Caucaia!$B$2:$B$111,0),MATCH($C1081,[64]Caucaia!$B$2:$AP$2,0))*AO67","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1081,[64]Chorozinho!$B$2:$AP$2,0))*AP67","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1047,[64]Eusébio!$B$2:$B$111,0),MATCH($C1081,[64]Eusébio!$B$2:$AP$2,0))*AQ67","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1081,'[64]Farias Brito'!$B$2:$AP$2,0))*AR67","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1081,[64]Fortaleza!$B$2:$AP$2,0))*AS67","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1081,[64]Guaiúba!$B$2:$AP$2,0))*AT67","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1047,[64]Horizonte!$B$2:$B$111,0),MATCH($C1081,[64]Horizonte!$B$2:$AP$2,0))*AU67","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1081,[64]Itaitinga!$B$2:$AP$2,0))*AV67","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1081,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW67","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1081,[64]Maracanaú!$B$2:$AP$2,0))*AX67","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1047,[64]Maranguape!$B$2:$B$111,0),MATCH($C1081,[64]Maranguape!$B$2:$AP$2,0))*AY67","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1081,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ67","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1081,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA67","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1047,[64]Pacajus!$B$2:$B$111,0),MATCH($C1081,[64]Pacajus!$B$2:$AP$2,0))*BB67","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1081,[64]Pacatuba!$B$2:$AP$2,0))*BC67","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1047,[64]Paracuru!$B$2:$B$111,0),MATCH($C1081,[64]Paracuru!$B$2:$AP$2,0))*BD67","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1081,[64]Paraipaba!$B$2:$AP$2,0))*BE67","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1081,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF67","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1081,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG67","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1047,[64]Trairi!$B$2:$B$111,0),MATCH($C1081,[64]Trairi!$B$2:$AP$2,0))*BH67","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1081,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI67","v":0}]
[null,1082,2057,{"$f":"IF(C1082=\"\",\"\",IF(AND(COUNT(C1082)>0,COUNT(C1081)=0),C1081,D1081))","v":"Estudos - PPP"},0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1082,[64]Aquiraz!$B$2:$AP$2,0))*AL68","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1047,[64]Barbalha!$B$2:$B$111,0),MATCH($C1082,[64]Barbalha!$B$2:$AP$2,0))*AM68","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1047,[64]Cascavel!$B$2:$B$111,0),MATCH($C1082,[64]Cascavel!$B$2:$AP$2,0))*AN68","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1047,[64]Caucaia!$B$2:$B$111,0),MATCH($C1082,[64]Caucaia!$B$2:$AP$2,0))*AO68","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1082,[64]Chorozinho!$B$2:$AP$2,0))*AP68","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1047,[64]Eusébio!$B$2:$B$111,0),MATCH($C1082,[64]Eusébio!$B$2:$AP$2,0))*AQ68","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1082,'[64]Farias Brito'!$B$2:$AP$2,0))*AR68","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1082,[64]Fortaleza!$B$2:$AP$2,0))*AS68","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1082,[64]Guaiúba!$B$2:$AP$2,0))*AT68","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1047,[64]Horizonte!$B$2:$B$111,0),MATCH($C1082,[64]Horizonte!$B$2:$AP$2,0))*AU68","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1082,[64]Itaitinga!$B$2:$AP$2,0))*AV68","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1082,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW68","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1082,[64]Maracanaú!$B$2:$AP$2,0))*AX68","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1047,[64]Maranguape!$B$2:$B$111,0),MATCH($C1082,[64]Maranguape!$B$2:$AP$2,0))*AY68","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1082,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ68","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1082,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA68","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1047,[64]Pacajus!$B$2:$B$111,0),MATCH($C1082,[64]Pacajus!$B$2:$AP$2,0))*BB68","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1082,[64]Pacatuba!$B$2:$AP$2,0))*BC68","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1047,[64]Paracuru!$B$2:$B$111,0),MATCH($C1082,[64]Paracuru!$B$2:$AP$2,0))*BD68","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1082,[64]Paraipaba!$B$2:$AP$2,0))*BE68","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1082,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF68","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1082,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG68","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1047,[64]Trairi!$B$2:$B$111,0),MATCH($C1082,[64]Trairi!$B$2:$AP$2,0))*BH68","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1082,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI68","v":0}]
[null,1083,null,""]
["x",1084,"Investimentos",""]
[null,1085,null,""]
["x",1086,"Capex Total - Gestão Comercial ","",{"$f":"SUM(E1087:E1121)","v":224636089.57047161},{"$f":"SUM(F1087:F1121)","v":527086070.40917653},null,null,null,null,{"$f":"SUM(K1087:K1121)","v":5929482.5597917931},{"$f":"SUM(L1087:L1121)","v":8413041.3837495279},10004261.71594671,65542613.197632007,3047157.2690858445,12847509.458438847,1869971.1475200001,442722925.37330902,3246916.1263296003,12215344.952602167,12471768.292272002,56415663.805055976,49080029.039583273,16661559.114678983,3317782.5860063992,3002278.5303844861,12050339.460659387,12729471.157566639,3713642.9506752011,2889553.9603872001,7166206.1880742805,1724073.8671668505,3327054.8719322192,{"$f":"SUM(AH1087:AH1121)","v":1333512.9708}]
[null,1087,2023,"Capex Total - Gestão Comercial ",{"$f":"SUMIFS($K1087:$AH1087,$K$18:$AH$18,E$4)","v":0},0,0,0,0,null,{"$f":"K1124+(K1161*K$1159)+(K1198*K$1196)+K1235+K1272","v":0},{"$f":"L1124+(L1161*L$1159)+(L1198*L$1196)+L1235+L1272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH1124+(AH1161*AH$1159)+(AH1198*AH$1196)+AH1235+AH1272","v":0}]
[null,1088,{"$f":"C1087+1","v":2024},"Capex Total - Gestão Comercial ",0,0,0,0,0,null,{"$f":"K1125+(K1162*K$1159)+(K1199*K$1196)+K1236+K1273","v":0},{"$f":"L1125+(L1162*L$1159)+(L1199*L$1196)+L1236+L1273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1089,{"$f":"C1088+1","v":2025},"Capex Total - Gestão Comercial ",0,0,0,0,0,null,0,{"$f":"L1126+(L1163*L$1159)+(L1200*L$1196)+L1237+L1274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH1126+(AH1163*AH$1159)+(AH1200*AH$1196)+AH1237+AH1274","v":0}]
[null,1090,{"$f":"C1089+1","v":2026},"Capex Total - Gestão Comercial ",7898857.3328726999,19027801.453531291,0,0,0,null,164290.71388324196,307469.57661294524,266723.96698040236,2361703.1133469092,107526.69767454351,458087.94141048624,68138.426378181815,16035095.85269586,117023.7007968,405260.76307011605,437494.04239418113,2049581.6221570901,1799839.9785622768,582851.01241221861,120027.70967301815,109784.87330524443,423278.60707920959,432956.18828274379,123118.52399432729,104410.20581760009,250897.01999881276,61506.134426587829,91070.603251200009,48521.512199999961]
[null,1091,2027,"Capex Total - Gestão Comercial ",7965189.7297776164,19073234.351466231,0,0,0,null,164135.33137500525,319564.72581294534,266243.88703984919,2356764.1089469092,107175.21057521019,457233.87062338705,68181.290378181831,16013169.845095862,116847.95839680005,484344.28881312994,443146.73239418195,2046246.8029570889,1781856.2697177187,580666.02001221827,119809.10327301816,107025.485254075,422115.913473183,432099.97428162344,143400.69719432734,104256.96701760005,250383.72024094482,61418.26265175455,143840.75031883625,48496.865400000002]
[null,1092,2028,"Capex Total - Gestão Comercial ",9345020.7809901591,20881088.384560425,0,0,0,null,321609.4596292458,328046.17483549082,556829.50165702193,2624622.4821578176,127850.31400613896,538180.4280178491,72981.084196363619,17386480.547449306,129065.22713279999,579862.51936425921,519631.95833236398,2186909.9970261827,1885440.1910553253,712161.83000203653,132526.36887883631,116793.70141982763,536260.05428561138,548445.81645080436,188234.44119905456,114518.30856959996,309002.24622677284,71422.458371403322,186807.90058647274,52426.154700000006]
[null,1093,2029,"Capex Total - Gestão Comercial ",9075045.9486788157,20804482.274816126,0,0,0,null,275699.82226454554,318798.53181294538,449385.07505187119,2649355.010157818,127545.97761525286,543239.48471282865,72901.785796363634,17361426.539449338,128804.82833280016,481820.65430419595,497587.00313236349,2183140.1082261787,1941397.3659120123,693678.87320203625,132242.39487883623,125315.12036464327,534928.04677197896,516091.85759996518,155994.2835990545,114135.7473696001,309068.3215150194,71427.816406454105,143074.55631883629,52469.018700000066]
[null,1094,2030,"Capex Total - Gestão Comercial ",9188987.7050224114,20940746.947983984,0,0,0,null,284348.73415405815,327169.60603549081,456274.4365202089,2675176.283757817,128843.69370456004,550641.07433202385,72944.649796363752,17447383.861849312,129621.38753280014,517775.75240944035,517782.37673236418,2196226.4874261827,1938596.1851874448,699255.4796020363,133132.89447883639,124906.83809377105,539511.30995444546,519510.28396238503,177906.3603990546,114439.01016959998,311485.86692994693,71634.636559415681,142720.92831883638,52446.515100000062]
[null,1095,2031,"Capex Total - Gestão Comercial ",8884499.041062098,20748287.492338113,0,0,0,null,223222.32701720097,330918.06283549074,328855.28158970946,2661671.9805578194,126254.69116800623,545984.94187286554,72854.635396363636,17271548.232649315,128013.98753279995,522858.38445864309,501164.00393236318,2169598.2990261791,1949234.0279773357,667355.01920203678,131318.67567883636,126438.16451129396,530121.88933139807,477880.49483157578,181182.24159905457,113338.47696960023,307116.8608530921,71211.351790401255,142218.34791883623,52426.154699999955]
[null,1096,2032,"Capex Total - Gestão Comercial ",8644240.82280677,20760552.222754791,0,0,0,null,222674.73762610485,319564.72581294534,327696.87441172381,2650672.0065578171,125529.21322212627,473932.229723531,72877.13899636369,17224010.985049315,127597.1351328001,600601.32983194338,505476.12233236333,2162311.4190261792,1928197.3107608245,580666.02001221827,123324.53967883621,123196.55330555121,422115.913473183,476035.18756007549,201178.2975990547,113031.99936960007,306031.3229517971,71035.608240734538,194592.00298647259,52444.371900000013]
[null,1097,2033,"Capex Total - Gestão Comercial ",{"$f":"SUMIFS($K1097:$AH1097,$K$18:$AH$18,E$4)","v":9230303.4317229688},20717238.578955904,0,0,0,null,320318.1774056229,319270.84243549168,553756.13275187428,2595067.7541578216,126092.8785094721,520589.99894602416,72895.356196363442,17259956.735449258,127945.40513279963,573143.54341053765,520040.23793236376,2167760.5050261877,1870749.5305529975,694546.86920203525,129902.02047883661,114511.17848818049,522917.47540207219,543416.76475211058,186828.50199905448,113729.6109695996,305841.00554679241,71158.843046903436,184656.12778647305,52446.515099999866]
[null,1098,2034,"Capex Total - Gestão Comercial ",8275351.2168599069,19374116.976392318,0,0,0,null,250388.69749901217,302545.83959040005,410946.99143726617,2417786.3709469088,110654.71853720924,484229.79442341125,68248.801178181791,16322405.743495874,119576.25199680006,378114.27458841098,445214.92039418191,2093166.808957088,1820096.565875385,606051.15241221816,120424.20167301813,112800.37543184294,425385.38646118989,478987.06740429183,109450.26599432713,105845.07821760002,258924.49240836396,62186.604878041275,97518.420451200014,48519.369000000006]
[null,1099,2035,"Capex Total - Gestão Comercial ",8357819.8951117145,19492437.703620464,0,0,0,null,245614.70388387452,308022.52221294562,409175.62504946714,2433386.7237469093,112353.21564831732,479053.93256432441,68314.168778181906,16406198.433895843,120349.94719680009,412499.46842376655,466177.55959418218,2105985.2881570905,1816429.5266866041,617311.52521221805,121641.53927301821,112369.58941375739,431659.64550569374,482274.75771147211,127159.5275943273,106405.52501759998,260762.29843079334,62370.921283789372,96154.273651199968,48586.879800000068]
[null,1100,2036,"Capex Total - Gestão Comercial ",8052226.3884108597,19289696.244327225,0,0,0,null,177207.82253349401,313127.62461294519,277082.12034063716,2414181.5085469075,109739.56615053001,477347.93420414446,68226.297578181839,{"$f":"R1137+(R1174*R$1159)+(R1211*R$1196)+R1248+R1285","v":16228707.18269586},118762.90759680004,416663.73326525971,449964.25159418106,2078962.7509570909,1826509.0622242028,589846.41721221851,120119.86727301822,113858.05155087374,425623.28321744583,440663.18589983578,128207.55239432727,105442.15661760009,256121.10417335702,61967.997047968041,95068.742851200048,48521.512199999961]
[null,1101,2037,"Capex Total - Gestão Comercial ",8093263.5295345252,19292363.722963743,0,0,0,null,169357.25525526717,323597.15661294525,271290.08445070643,2397699.2289469093,109554.17813777187,465319.14551506599,68269.161578181796,16180061.900695866,118346.05519680001,493553.67945846997,454726.44199418213,2071626.5773570887,1805024.4132774409,592364.67721221852,121570.81367301811,110593.93659791756,430883.802030336,438689.28578711505,145935.03119432749,105205.33301760009,254679.79274468799,61814.757245514862,146967.6791188363,48496.865400000002]
[null,1102,2038,"Capex Total - Gestão Comercial ",8424795.1049794592,19248237.805804081,0,0,0,null,266518.47345749836,306696.95301294536,497259.32780200394,2341718.8449469102,110097.48289192445,454067.27190835564,68330.242778181811,16215747.252295854,118673.96479680005,466028.38179542462,469247.69359418191,2076922.4245570914,1747423.3932671645,632241.05641221802,121985.5228730182,101886.05803333351,432806.26500656834,506134.0877927494,131497.36439432719,105943.66541759994,254424.10731206308,61917.631518490409,136988.9399188364,48476.504999999997]
[null,1103,2039,"Capex Total - Gestão Comercial ",8144715.0719937477,19168107.202762451,0,0,0,null,219946.58512665797,297248.92079040001,389553.4290863736,2365523.3673469084,109727.77847341825,458752.33775678731,68228.44077818183,16188475.032295866,118368.55879680002,367831.13371888764,440098.0303941819,2072821.411357088,1802918.7055024731,613731.30961221841,121595.46047301807,110339.96573650886,431363.88197088894,473669.75341986388,99103.967994327206,105538.60061760007,254418.38493062873,61857.62152592124,93190.228051199985,48519.369000000006]
[null,1104,2040,"Capex Total - Gestão Comercial ",8256695.7929065684,19302498.718983106,0,0,0,null,228066.12488466044,305421.74901294557,396244.54325783096,2390810.9841469079,110980.48706829867,465951.39365106227,68271.30477818189,16273336.107895846,119162.6143968001,403675.85630208498,460158.38239418238,2085727.7617570914,1799892.4873057709,619134.31681221782,122589.90527301824,109909.17971842331,435922.49819212174,477045.31550187711,120862.80599432747,105927.59141759998,256858.43409276995,62019.43418445596,92683.361251200025,48541.872600000061]
[null,1105,2041,"Capex Total - Gestão Comercial ",7950578.2906686561,19109596.693525694,0,0,0,null,166434.99249690998,308974.10301294515,268561.77300283191,2376930.5493469094,108454.70934534459,461076.65336183057,68138.426378181815,16097352.59789587,117555.2143968,408713.4808568607,443472.49879418086,2059032.0625570903,1810332.0827987825,587297.08081221837,120669.59807301813,111397.64185553965,426533.07756907429,435413.38315704738,124091.53679432729,104743.47341760005,252577.29979074825,61659.37422904111,92241.862051200034,48521.512199999961]
[null,1106,2042,"Capex Total - Gestão Comercial ",7995751.8728957083,19113529.731537871,0,0,0,null,165554.13441573308,320258.05101294548,267245.83959435136,2364254.5929469089,107600.6385582449,458771.62668297108,68181.290378181831,16043851.896295857,117093.35479680005,486039.57110320806,447741.75319418206,2050907.1913570894,1789336.0866486549,583025.68321221834,120122.01047301816,108176.39118298996,423809.05254924035,433392.33233587968,143936.49719432733,104457.35621760014,251122.05747094701,61485.77389339482,144421.55751883626,48496.865400000002]
[null,1107,2043,"Capex Total - Gestão Comercial ",{"$f":"SUMIFS($K1107:$AH1107,$K$18:$AH$18,E$4)","v":8323665.7118089944},19064015.80946606,0,0,0,null,262145.25955326081,303302.12421294529,492940.75155104743,2307286.193746909,108070.00242869617,447255.06614474958,68242.371578181788,16075437.306295857,117416.97799680001,458312.81132225157,462369.09319418209,2055627.5893570913,1731097.4604673332,622430.558412218,120487.42607301816,99448.152085212947,425464.68537994195,500578.87705206475,129359.52239432732,105128.17781759996,250851.36954017988,61586.504952350093,134366.73471883638,48476.504999999997]
[null,1108,2044,"Capex Total - Gestão Comercial ",8057036.4426541859,19018682.206664737,0,0,0,null,216308.49122690651,294534.5579904,386088.92362251703,2337593.1849469081,108094.64938992997,453258.20861568232,68183.433578181823,16074593.957095869,117375.18559680006,361544.01539026154,432955.81639418169,2055503.2837570878,1786142.6977583722,605745.74641221832,120424.20167301813,107760.60766304673,425385.38646118989,469191.50772439293,97382.978394327263,104898.85541760003,251528.26082421938,61614.366734614261,91070.603251200009,48539.729400000011]
[null,1109,2045,"Capex Total - Gestão Comercial ",8186233.5556759275,19187293.130298078,0,0,0,null,225196.37069805223,303302.12421294552,393570.88376747433,2369297.5425469084,109721.34883135723,461689.61257164431,68248.801178181879,16185561.351895848,118389.99079680009,398817.19011800626,452796.49039418227,2072408.8453570921,1786259.5029224779,612994.04881221789,121641.53927301821,107791.68426634136,431307.08679935004,473556.1630767865,119515.80479432731,105398.22101760002,254585.55562421429,61864.05116798231,91070.603251200009,48541.872600000061]
[null,1110,2046,"Capex Total - Gestão Comercial ",7898879.8364727003,19027801.453531291,0,0,0,null,164290.71388324196,307469.57661294524,266723.96698040236,2361703.1133469092,107526.69767454351,458087.94141048624,68138.426378181815,16035095.85269586,117023.7007968,405260.76307011605,437494.04239418113,2049581.6221570901,1799839.9785622768,582851.01241221861,120027.70967301815,109784.87330524443,423278.60707920959,432956.18828274379,123118.52399432729,104410.20581760009,250897.01999881276,61506.134426587829,91070.603251200009,48544.015799999965]
[null,1111,2047,"Capex Total - Gestão Comercial ",7965189.7297776164,19073234.351466231,0,0,0,null,164135.33137500525,319564.72581294534,266243.88703984919,2356764.1089469092,107175.21057521019,457233.87062338705,68181.290378181831,16013169.845095862,116847.95839680005,484344.28881312994,443146.73239418195,2046246.8029570889,1781856.2697177187,580666.02001221827,119809.10327301816,107025.485254075,422115.913473183,432099.97428162344,143400.69719432734,104256.96701760005,{"$f":"AE1148+(AE1185*AE$1159)+(AE1222*AE$1196)+AE1259+AE1296","v":250383.72024094482},61418.26265175455,143840.75031883625,{"$f":"AH1148+(AH1185*AH$1159)+(AH1222*AH$1196)+AH1259+AH1296","v":48496.865400000002}]
[null,1112,2048,"Capex Total - Gestão Comercial ",8316050.8940071082,19064015.80946606,0,0,0,null,262087.39296398649,303302.12421294529,492940.75155104743,2307286.193746909,108070.00242869617,447255.06614474958,68242.371578181788,16075437.306295857,117416.97799680001,458312.81132225157,459094.28359418194,2055627.5893570913,1727461.4978818495,622430.558412218,120487.42607301816,98801.973058084637,425464.68537994195,500578.87705206475,129359.52239432732,105128.17781759996,250851.36954017988,61586.504952350093,134366.73471883638,48476.504999999997]
[null,1113,2049,"Capex Total - Gestão Comercial ",8055410.8254541866,19018682.206664737,0,0,0,null,216308.49122690651,294534.5579904,386088.92362251703,2337593.1849469081,108094.64938992997,453258.20861568232,68183.433578181823,16074593.957095869,117375.18559680006,361544.01539026154,431350.55959418172,2055503.2837570878,1786142.6977583722,605745.74641221832,120424.20167301813,107760.60766304673,425385.38646118989,469191.50772439293,97382.978394327263,104898.85541760003,251528.26082421938,61614.366734614261,91070.603251200009,48519.369000000006]
[null,1114,2050,"Capex Total - Gestão Comercial ",8186233.5556759275,19187293.130298078,0,0,0,null,225196.37069805223,303302.12421294552,393570.88376747433,2369297.5425469084,109721.34883135723,461689.61257164431,68248.801178181879,16185561.351895848,118389.99079680009,398817.19011800626,452796.49039418227,2072408.8453570921,1786259.5029224779,612994.04881221789,121641.53927301821,107791.68426634136,431307.08679935004,473556.1630767865,119515.80479432731,105398.22101760002,254585.55562421429,61864.05116798231,91070.603251200009,48541.872600000061]
[null,1115,2051,"Capex Total - Gestão Comercial ",7898857.3328726999,19027801.453531291,0,0,0,null,164290.71388324196,307469.57661294524,266723.96698040236,2361703.1133469092,107526.69767454351,458087.94141048624,68138.426378181815,16035095.85269586,117023.7007968,405260.76307011605,437494.04239418113,2049581.6221570901,1799839.9785622768,582851.01241221861,120027.70967301815,109784.87330524443,423278.60707920959,432956.18828274379,123118.52399432729,104410.20581760009,250897.01999881276,61506.134426587829,91070.603251200009,48521.512199999961]
[null,{"$f":"ROW(C1116)","v":1116},2052,"Capex Total - Gestão Comercial ",7965189.7297776164,19073234.351466231,0,0,0,null,164135.33137500525,319564.72581294534,266243.88703984919,2356764.1089469092,107175.21057521019,457233.87062338705,68181.290378181831,16013169.845095862,116847.95839680005,484344.28881312994,443146.73239418195,2046246.8029570889,1781856.2697177187,580666.02001221827,119809.10327301816,107025.485254075,422115.913473183,432099.97428162344,143400.69719432734,104256.96701760005,250383.72024094482,61418.26265175455,143840.75031883625,48496.865400000002]
[null,1117,2053,"Capex Total - Gestão Comercial ",0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1118,2054,"Capex Total - Gestão Comercial ",0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1119,2055,"Capex Total - Gestão Comercial ",0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1120,2056,"Capex Total - Gestão Comercial ",0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1121,2057,"Capex Total - Gestão Comercial ",0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1122,null,""]
["Total de CAPEX de Hidrometros",1123,"Gestão Comercial | novos hidrômetros","",{"$f":"SUM(E1124:E1158)","v":224636089.57047161},{"$f":"SUM(F1124:F1158)","v":527086070.40917653}]
[null,1124,2023,"Gestão Comercial | novos hidrômetros",{"$f":"SUMIFS($K1124:$AH1124,$K$18:$AH$18,E$4)","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$146,MATCH($A1123,[64]Aquiraz!$B$2:$B$146,0),MATCH($C1124,[64]Aquiraz!$B$2:$AP$2,0))*AL34","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$146,MATCH($A1123,[64]Barbalha!$B$2:$B$146,0),MATCH($C1124,[64]Barbalha!$B$2:$AP$2,0))*AM34","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$146,MATCH($A1123,[64]Cascavel!$B$2:$B$146,0),MATCH($C1124,[64]Cascavel!$B$2:$AP$2,0))*AN34","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$146,MATCH($A1123,[64]Caucaia!$B$2:$B$146,0),MATCH($C1124,[64]Caucaia!$B$2:$AP$2,0))*AO34","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$146,MATCH($A1123,[64]Chorozinho!$B$2:$B$146,0),MATCH($C1124,[64]Chorozinho!$B$2:$AP$2,0))*AP34","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$146,MATCH($A1123,[64]Eusébio!$B$2:$B$146,0),MATCH($C1124,[64]Eusébio!$B$2:$AP$2,0))*AQ34","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$146,MATCH($A1123,'[64]Farias Brito'!$B$2:$B$146,0),MATCH($C1124,'[64]Farias Brito'!$B$2:$AP$2,0))*AR34","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$146,MATCH($A1123,[64]Fortaleza!$B$2:$B$146,0),MATCH($C1124,[64]Fortaleza!$B$2:$AP$2,0))*AS34","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$146,MATCH($A1123,[64]Guaiúba!$B$2:$B$146,0),MATCH($C1124,[64]Guaiúba!$B$2:$AP$2,0))*AT34","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$146,MATCH($A1123,[64]Horizonte!$B$2:$B$146,0),MATCH($C1124,[64]Horizonte!$B$2:$AP$2,0))*AU34","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$146,MATCH($A1123,[64]Itaitinga!$B$2:$B$146,0),MATCH($C1124,[64]Itaitinga!$B$2:$AP$2,0))*AV34","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$146,MATCH($A1123,'[64]Juazeiro do Norte'!$B$2:$B$146,0),MATCH($C1124,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW34","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$146,MATCH($A1123,[64]Maracanaú!$B$2:$B$146,0),MATCH($C1124,[64]Maracanaú!$B$2:$AP$2,0))*AX34","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$146,MATCH($A1123,[64]Maranguape!$B$2:$B$146,0),MATCH($C1124,[64]Maranguape!$B$2:$AP$2,0))*AY34","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$146,MATCH($A1123,'[64]Missão Velha'!$B$2:$B$146,0),MATCH($C1124,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ34","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$146,MATCH($A1123,'[64]Nova Olinda'!$B$2:$B$146,0),MATCH($C1124,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA34","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$146,MATCH($A1123,[64]Pacajus!$B$2:$B$146,0),MATCH($C1124,[64]Pacajus!$B$2:$AP$2,0))*BB34","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$146,MATCH($A1123,[64]Pacatuba!$B$2:$B$146,0),MATCH($C1124,[64]Pacatuba!$B$2:$AP$2,0))*BC34","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$146,MATCH($A1123,[64]Paracuru!$B$2:$B$146,0),MATCH($C1124,[64]Paracuru!$B$2:$AP$2,0))*BD34","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$146,MATCH($A1123,[64]Paraipaba!$B$2:$B$146,0),MATCH($C1124,[64]Paraipaba!$B$2:$AP$2,0))*BE34","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$146,MATCH($A1123,'[64]São Gonçalo do Amarante'!$B$2:$B$146,0),MATCH($C1124,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF34","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$146,MATCH($A1123,'[64]São Luís do Curu'!$B$2:$B$146,0),MATCH($C1124,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG34","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$146,MATCH($A1123,[64]Trairi!$B$2:$B$146,0),MATCH($C1124,[64]Trairi!$B$2:$AP$2,0))*BH34","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$146,MATCH($A1123,'[64]Santana do Cariri'!$B$2:$B$146,0),MATCH($C1124,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI34","v":0}]
[null,1125,{"$f":"C1124+1","v":2024},"Gestão Comercial | novos hidrômetros",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$146,MATCH($A$1123,[64]Aquiraz!$B$2:$B$146,0),MATCH($C1125,[64]Aquiraz!$B$2:$AP$2,0))*AL35","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$146,MATCH($A$1123,[64]Barbalha!$B$2:$B$146,0),MATCH($C1125,[64]Barbalha!$B$2:$AP$2,0))*AM35","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$146,MATCH($A$1123,[64]Cascavel!$B$2:$B$146,0),MATCH($C1125,[64]Cascavel!$B$2:$AP$2,0))*AN35","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$146,MATCH($A$1123,[64]Caucaia!$B$2:$B$146,0),MATCH($C1125,[64]Caucaia!$B$2:$AP$2,0))*AO35","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$146,MATCH($A$1123,[64]Chorozinho!$B$2:$B$146,0),MATCH($C1125,[64]Chorozinho!$B$2:$AP$2,0))*AP35","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$146,MATCH($A$1123,[64]Eusébio!$B$2:$B$146,0),MATCH($C1125,[64]Eusébio!$B$2:$AP$2,0))*AQ35","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$146,MATCH($A$1123,'[64]Farias Brito'!$B$2:$B$146,0),MATCH($C1125,'[64]Farias Brito'!$B$2:$AP$2,0))*AR35","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$146,MATCH($A$1123,[64]Fortaleza!$B$2:$B$146,0),MATCH($C1125,[64]Fortaleza!$B$2:$AP$2,0))*AS35","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$146,MATCH($A$1123,[64]Guaiúba!$B$2:$B$146,0),MATCH($C1125,[64]Guaiúba!$B$2:$AP$2,0))*AT35","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$146,MATCH($A$1123,[64]Horizonte!$B$2:$B$146,0),MATCH($C1125,[64]Horizonte!$B$2:$AP$2,0))*AU35","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$146,MATCH($A$1123,[64]Itaitinga!$B$2:$B$146,0),MATCH($C1125,[64]Itaitinga!$B$2:$AP$2,0))*AV35","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$146,MATCH($A$1123,'[64]Juazeiro do Norte'!$B$2:$B$146,0),MATCH($C1125,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW35","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$146,MATCH($A$1123,[64]Maracanaú!$B$2:$B$146,0),MATCH($C1125,[64]Maracanaú!$B$2:$AP$2,0))*AX35","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$146,MATCH($A$1123,[64]Maranguape!$B$2:$B$146,0),MATCH($C1125,[64]Maranguape!$B$2:$AP$2,0))*AY35","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$146,MATCH($A$1123,'[64]Missão Velha'!$B$2:$B$146,0),MATCH($C1125,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ35","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$146,MATCH($A$1123,'[64]Nova Olinda'!$B$2:$B$146,0),MATCH($C1125,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA35","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$146,MATCH($A$1123,[64]Pacajus!$B$2:$B$146,0),MATCH($C1125,[64]Pacajus!$B$2:$AP$2,0))*BB35","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$146,MATCH($A$1123,[64]Pacatuba!$B$2:$B$146,0),MATCH($C1125,[64]Pacatuba!$B$2:$AP$2,0))*BC35","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$146,MATCH($A$1123,[64]Paracuru!$B$2:$B$146,0),MATCH($C1125,[64]Paracuru!$B$2:$AP$2,0))*BD35","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$146,MATCH($A$1123,[64]Paraipaba!$B$2:$B$146,0),MATCH($C1125,[64]Paraipaba!$B$2:$AP$2,0))*BE35","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$146,MATCH($A$1123,'[64]São Gonçalo do Amarante'!$B$2:$B$146,0),MATCH($C1125,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF35","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$146,MATCH($A$1123,'[64]São Luís do Curu'!$B$2:$B$146,0),MATCH($C1125,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG35","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$146,MATCH($A$1123,[64]Trairi!$B$2:$B$146,0),MATCH($C1125,[64]Trairi!$B$2:$AP$2,0))*BH35","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$146,MATCH($A$1123,'[64]Santana do Cariri'!$B$2:$B$146,0),MATCH($C1125,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI35","v":0}]
[null,1126,{"$f":"C1125+1","v":2025},"Gestão Comercial | novos hidrômetros",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$146,MATCH($A$1123,[64]Aquiraz!$B$2:$B$146,0),MATCH($C1126,[64]Aquiraz!$B$2:$AP$2,0))*AL36","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$146,MATCH($A$1123,[64]Barbalha!$B$2:$B$146,0),MATCH($C1126,[64]Barbalha!$B$2:$AP$2,0))*AM36","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$146,MATCH($A$1123,[64]Cascavel!$B$2:$B$146,0),MATCH($C1126,[64]Cascavel!$B$2:$AP$2,0))*AN36","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$146,MATCH($A$1123,[64]Caucaia!$B$2:$B$146,0),MATCH($C1126,[64]Caucaia!$B$2:$AP$2,0))*AO36","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$146,MATCH($A$1123,[64]Chorozinho!$B$2:$B$146,0),MATCH($C1126,[64]Chorozinho!$B$2:$AP$2,0))*AP36","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$146,MATCH($A$1123,[64]Eusébio!$B$2:$B$146,0),MATCH($C1126,[64]Eusébio!$B$2:$AP$2,0))*AQ36","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$146,MATCH($A$1123,'[64]Farias Brito'!$B$2:$B$146,0),MATCH($C1126,'[64]Farias Brito'!$B$2:$AP$2,0))*AR36","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$146,MATCH($A$1123,[64]Fortaleza!$B$2:$B$146,0),MATCH($C1126,[64]Fortaleza!$B$2:$AP$2,0))*AS36","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$146,MATCH($A$1123,[64]Guaiúba!$B$2:$B$146,0),MATCH($C1126,[64]Guaiúba!$B$2:$AP$2,0))*AT36","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$146,MATCH($A$1123,[64]Horizonte!$B$2:$B$146,0),MATCH($C1126,[64]Horizonte!$B$2:$AP$2,0))*AU36","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$146,MATCH($A$1123,[64]Itaitinga!$B$2:$B$146,0),MATCH($C1126,[64]Itaitinga!$B$2:$AP$2,0))*AV36","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$146,MATCH($A$1123,'[64]Juazeiro do Norte'!$B$2:$B$146,0),MATCH($C1126,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW36","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$146,MATCH($A$1123,[64]Maracanaú!$B$2:$B$146,0),MATCH($C1126,[64]Maracanaú!$B$2:$AP$2,0))*AX36","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$146,MATCH($A$1123,[64]Maranguape!$B$2:$B$146,0),MATCH($C1126,[64]Maranguape!$B$2:$AP$2,0))*AY36","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$146,MATCH($A$1123,'[64]Missão Velha'!$B$2:$B$146,0),MATCH($C1126,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ36","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$146,MATCH($A$1123,'[64]Nova Olinda'!$B$2:$B$146,0),MATCH($C1126,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA36","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$146,MATCH($A$1123,[64]Pacajus!$B$2:$B$146,0),MATCH($C1126,[64]Pacajus!$B$2:$AP$2,0))*BB36","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$146,MATCH($A$1123,[64]Pacatuba!$B$2:$B$146,0),MATCH($C1126,[64]Pacatuba!$B$2:$AP$2,0))*BC36","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$146,MATCH($A$1123,[64]Paracuru!$B$2:$B$146,0),MATCH($C1126,[64]Paracuru!$B$2:$AP$2,0))*BD36","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$146,MATCH($A$1123,[64]Paraipaba!$B$2:$B$146,0),MATCH($C1126,[64]Paraipaba!$B$2:$AP$2,0))*BE36","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$146,MATCH($A$1123,'[64]São Gonçalo do Amarante'!$B$2:$B$146,0),MATCH($C1126,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF36","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$146,MATCH($A$1123,'[64]São Luís do Curu'!$B$2:$B$146,0),MATCH($C1126,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG36","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$146,MATCH($A$1123,[64]Trairi!$B$2:$B$146,0),MATCH($C1126,[64]Trairi!$B$2:$AP$2,0))*BH36","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$146,MATCH($A$1123,'[64]Santana do Cariri'!$B$2:$B$146,0),MATCH($C1126,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI36","v":0}]
[null,1127,{"$f":"C1126+1","v":2026},"Gestão Comercial | novos hidrômetros",7898857.3328726999,19027801.453531291,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$146,MATCH($A$1123,[64]Aquiraz!$B$2:$B$146,0),MATCH($C1127,[64]Aquiraz!$B$2:$AP$2,0))*AL37","v":164290.71388324196},{"$f":"INDEX([64]Barbalha!$B$2:$AP$146,MATCH($A$1123,[64]Barbalha!$B$2:$B$146,0),MATCH($C1127,[64]Barbalha!$B$2:$AP$2,0))*AM37","v":307469.57661294524},{"$f":"INDEX([64]Cascavel!$B$2:$AP$146,MATCH($A$1123,[64]Cascavel!$B$2:$B$146,0),MATCH($C1127,[64]Cascavel!$B$2:$AP$2,0))*AN37","v":266723.96698040236},{"$f":"INDEX([64]Caucaia!$B$2:$AP$146,MATCH($A$1123,[64]Caucaia!$B$2:$B$146,0),MATCH($C1127,[64]Caucaia!$B$2:$AP$2,0))*AO37","v":2361703.1133469092},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$146,MATCH($A$1123,[64]Chorozinho!$B$2:$B$146,0),MATCH($C1127,[64]Chorozinho!$B$2:$AP$2,0))*AP37","v":107526.69767454351},{"$f":"INDEX([64]Eusébio!$B$2:$AP$146,MATCH($A$1123,[64]Eusébio!$B$2:$B$146,0),MATCH($C1127,[64]Eusébio!$B$2:$AP$2,0))*AQ37","v":458087.94141048624},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$146,MATCH($A$1123,'[64]Farias Brito'!$B$2:$B$146,0),MATCH($C1127,'[64]Farias Brito'!$B$2:$AP$2,0))*AR37","v":68138.426378181815},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$146,MATCH($A$1123,[64]Fortaleza!$B$2:$B$146,0),MATCH($C1127,[64]Fortaleza!$B$2:$AP$2,0))*AS37","v":16035095.85269586},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$146,MATCH($A$1123,[64]Guaiúba!$B$2:$B$146,0),MATCH($C1127,[64]Guaiúba!$B$2:$AP$2,0))*AT37","v":117023.7007968},{"$f":"INDEX([64]Horizonte!$B$2:$AP$146,MATCH($A$1123,[64]Horizonte!$B$2:$B$146,0),MATCH($C1127,[64]Horizonte!$B$2:$AP$2,0))*AU37","v":405260.76307011605},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$146,MATCH($A$1123,[64]Itaitinga!$B$2:$B$146,0),MATCH($C1127,[64]Itaitinga!$B$2:$AP$2,0))*AV37","v":437494.04239418113},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$146,MATCH($A$1123,'[64]Juazeiro do Norte'!$B$2:$B$146,0),MATCH($C1127,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW37","v":2049581.6221570901},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$146,MATCH($A$1123,[64]Maracanaú!$B$2:$B$146,0),MATCH($C1127,[64]Maracanaú!$B$2:$AP$2,0))*AX37","v":1799839.9785622768},{"$f":"INDEX([64]Maranguape!$B$2:$AP$146,MATCH($A$1123,[64]Maranguape!$B$2:$B$146,0),MATCH($C1127,[64]Maranguape!$B$2:$AP$2,0))*AY37","v":582851.01241221861},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$146,MATCH($A$1123,'[64]Missão Velha'!$B$2:$B$146,0),MATCH($C1127,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ37","v":120027.70967301815},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$146,MATCH($A$1123,'[64]Nova Olinda'!$B$2:$B$146,0),MATCH($C1127,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA37","v":109784.87330524443},{"$f":"INDEX([64]Pacajus!$B$2:$AP$146,MATCH($A$1123,[64]Pacajus!$B$2:$B$146,0),MATCH($C1127,[64]Pacajus!$B$2:$AP$2,0))*BB37","v":423278.60707920959},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$146,MATCH($A$1123,[64]Pacatuba!$B$2:$B$146,0),MATCH($C1127,[64]Pacatuba!$B$2:$AP$2,0))*BC37","v":432956.18828274379},{"$f":"INDEX([64]Paracuru!$B$2:$AP$146,MATCH($A$1123,[64]Paracuru!$B$2:$B$146,0),MATCH($C1127,[64]Paracuru!$B$2:$AP$2,0))*BD37","v":123118.52399432729},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$146,MATCH($A$1123,[64]Paraipaba!$B$2:$B$146,0),MATCH($C1127,[64]Paraipaba!$B$2:$AP$2,0))*BE37","v":104410.20581760009},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$146,MATCH($A$1123,'[64]São Gonçalo do Amarante'!$B$2:$B$146,0),MATCH($C1127,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF37","v":250897.01999881276},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$146,MATCH($A$1123,'[64]São Luís do Curu'!$B$2:$B$146,0),MATCH($C1127,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG37","v":61506.134426587829},{"$f":"INDEX([64]Trairi!$B$2:$AP$146,MATCH($A$1123,[64]Trairi!$B$2:$B$146,0),MATCH($C1127,[64]Trairi!$B$2:$AP$2,0))*BH37","v":91070.603251200009},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$146,MATCH($A$1123,'[64]Santana do Cariri'!$B$2:$B$146,0),MATCH($C1127,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI37","v":48521.512199999961}]
[null,1128,2027,"Gestão Comercial | novos hidrômetros",7965189.7297776164,19073234.351466231,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$146,MATCH($A$1123,[64]Aquiraz!$B$2:$B$146,0),MATCH($C1128,[64]Aquiraz!$B$2:$AP$2,0))*AL38","v":164135.33137500525},{"$f":"INDEX([64]Barbalha!$B$2:$AP$146,MATCH($A$1123,[64]Barbalha!$B$2:$B$146,0),MATCH($C1128,[64]Barbalha!$B$2:$AP$2,0))*AM38","v":319564.72581294534},{"$f":"INDEX([64]Cascavel!$B$2:$AP$146,MATCH($A$1123,[64]Cascavel!$B$2:$B$146,0),MATCH($C1128,[64]Cascavel!$B$2:$AP$2,0))*AN38","v":266243.88703984919},{"$f":"INDEX([64]Caucaia!$B$2:$AP$146,MATCH($A$1123,[64]Caucaia!$B$2:$B$146,0),MATCH($C1128,[64]Caucaia!$B$2:$AP$2,0))*AO38","v":2356764.1089469092},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$146,MATCH($A$1123,[64]Chorozinho!$B$2:$B$146,0),MATCH($C1128,[64]Chorozinho!$B$2:$AP$2,0))*AP38","v":107175.21057521019},{"$f":"INDEX([64]Eusébio!$B$2:$AP$146,MATCH($A$1123,[64]Eusébio!$B$2:$B$146,0),MATCH($C1128,[64]Eusébio!$B$2:$AP$2,0))*AQ38","v":457233.87062338705},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$146,MATCH($A$1123,'[64]Farias Brito'!$B$2:$B$146,0),MATCH($C1128,'[64]Farias Brito'!$B$2:$AP$2,0))*AR38","v":68181.290378181831},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$146,MATCH($A$1123,[64]Fortaleza!$B$2:$B$146,0),MATCH($C1128,[64]Fortaleza!$B$2:$AP$2,0))*AS38","v":16013169.845095862},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$146,MATCH($A$1123,[64]Guaiúba!$B$2:$B$146,0),MATCH($C1128,[64]Guaiúba!$B$2:$AP$2,0))*AT38","v":116847.95839680005},{"$f":"INDEX([64]Horizonte!$B$2:$AP$146,MATCH($A$1123,[64]Horizonte!$B$2:$B$146,0),MATCH($C1128,[64]Horizonte!$B$2:$AP$2,0))*AU38","v":484344.28881312994},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$146,MATCH($A$1123,[64]Itaitinga!$B$2:$B$146,0),MATCH($C1128,[64]Itaitinga!$B$2:$AP$2,0))*AV38","v":443146.73239418195},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$146,MATCH($A$1123,'[64]Juazeiro do Norte'!$B$2:$B$146,0),MATCH($C1128,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW38","v":2046246.8029570889},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$146,MATCH($A$1123,[64]Maracanaú!$B$2:$B$146,0),MATCH($C1128,[64]Maracanaú!$B$2:$AP$2,0))*AX38","v":1781856.2697177187},{"$f":"INDEX([64]Maranguape!$B$2:$AP$146,MATCH($A$1123,[64]Maranguape!$B$2:$B$146,0),MATCH($C1128,[64]Maranguape!$B$2:$AP$2,0))*AY38","v":580666.02001221827},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$146,MATCH($A$1123,'[64]Missão Velha'!$B$2:$B$146,0),MATCH($C1128,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ38","v":119809.10327301816},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$146,MATCH($A$1123,'[64]Nova Olinda'!$B$2:$B$146,0),MATCH($C1128,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA38","v":107025.485254075},{"$f":"INDEX([64]Pacajus!$B$2:$AP$146,MATCH($A$1123,[64]Pacajus!$B$2:$B$146,0),MATCH($C1128,[64]Pacajus!$B$2:$AP$2,0))*BB38","v":422115.913473183},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$146,MATCH($A$1123,[64]Pacatuba!$B$2:$B$146,0),MATCH($C1128,[64]Pacatuba!$B$2:$AP$2,0))*BC38","v":432099.97428162344},{"$f":"INDEX([64]Paracuru!$B$2:$AP$146,MATCH($A$1123,[64]Paracuru!$B$2:$B$146,0),MATCH($C1128,[64]Paracuru!$B$2:$AP$2,0))*BD38","v":143400.69719432734},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$146,MATCH($A$1123,[64]Paraipaba!$B$2:$B$146,0),MATCH($C1128,[64]Paraipaba!$B$2:$AP$2,0))*BE38","v":104256.96701760005},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$146,MATCH($A$1123,'[64]São Gonçalo do Amarante'!$B$2:$B$146,0),MATCH($C1128,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF38","v":250383.72024094482},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$146,MATCH($A$1123,'[64]São Luís do Curu'!$B$2:$B$146,0),MATCH($C1128,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG38","v":61418.26265175455},{"$f":"INDEX([64]Trairi!$B$2:$AP$146,MATCH($A$1123,[64]Trairi!$B$2:$B$146,0),MATCH($C1128,[64]Trairi!$B$2:$AP$2,0))*BH38","v":143840.75031883625},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$146,MATCH($A$1123,'[64]Santana do Cariri'!$B$2:$B$146,0),MATCH($C1128,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI38","v":48496.865400000002}]
[null,1129,2028,"Gestão Comercial | novos hidrômetros",9345020.7809901591,20881088.384560425,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$146,MATCH($A$1123,[64]Aquiraz!$B$2:$B$146,0),MATCH($C1129,[64]Aquiraz!$B$2:$AP$2,0))*AL39","v":321609.4596292458},{"$f":"INDEX([64]Barbalha!$B$2:$AP$146,MATCH($A$1123,[64]Barbalha!$B$2:$B$146,0),MATCH($C1129,[64]Barbalha!$B$2:$AP$2,0))*AM39","v":328046.17483549082},{"$f":"INDEX([64]Cascavel!$B$2:$AP$146,MATCH($A$1123,[64]Cascavel!$B$2:$B$146,0),MATCH($C1129,[64]Cascavel!$B$2:$AP$2,0))*AN39","v":556829.50165702193},{"$f":"INDEX([64]Caucaia!$B$2:$AP$146,MATCH($A$1123,[64]Caucaia!$B$2:$B$146,0),MATCH($C1129,[64]Caucaia!$B$2:$AP$2,0))*AO39","v":2624622.4821578176},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$146,MATCH($A$1123,[64]Chorozinho!$B$2:$B$146,0),MATCH($C1129,[64]Chorozinho!$B$2:$AP$2,0))*AP39","v":127850.31400613896},{"$f":"INDEX([64]Eusébio!$B$2:$AP$146,MATCH($A$1123,[64]Eusébio!$B$2:$B$146,0),MATCH($C1129,[64]Eusébio!$B$2:$AP$2,0))*AQ39","v":538180.4280178491},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$146,MATCH($A$1123,'[64]Farias Brito'!$B$2:$B$146,0),MATCH($C1129,'[64]Farias Brito'!$B$2:$AP$2,0))*AR39","v":72981.084196363619},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$146,MATCH($A$1123,[64]Fortaleza!$B$2:$B$146,0),MATCH($C1129,[64]Fortaleza!$B$2:$AP$2,0))*AS39","v":17386480.547449306},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$146,MATCH($A$1123,[64]Guaiúba!$B$2:$B$146,0),MATCH($C1129,[64]Guaiúba!$B$2:$AP$2,0))*AT39","v":129065.22713279999},{"$f":"INDEX([64]Horizonte!$B$2:$AP$146,MATCH($A$1123,[64]Horizonte!$B$2:$B$146,0),MATCH($C1129,[64]Horizonte!$B$2:$AP$2,0))*AU39","v":579862.51936425921},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$146,MATCH($A$1123,[64]Itaitinga!$B$2:$B$146,0),MATCH($C1129,[64]Itaitinga!$B$2:$AP$2,0))*AV39","v":519631.95833236398},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$146,MATCH($A$1123,'[64]Juazeiro do Norte'!$B$2:$B$146,0),MATCH($C1129,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW39","v":2186909.9970261827},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$146,MATCH($A$1123,[64]Maracanaú!$B$2:$B$146,0),MATCH($C1129,[64]Maracanaú!$B$2:$AP$2,0))*AX39","v":1885440.1910553253},{"$f":"INDEX([64]Maranguape!$B$2:$AP$146,MATCH($A$1123,[64]Maranguape!$B$2:$B$146,0),MATCH($C1129,[64]Maranguape!$B$2:$AP$2,0))*AY39","v":712161.83000203653},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$146,MATCH($A$1123,'[64]Missão Velha'!$B$2:$B$146,0),MATCH($C1129,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ39","v":132526.36887883631},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$146,MATCH($A$1123,'[64]Nova Olinda'!$B$2:$B$146,0),MATCH($C1129,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA39","v":116793.70141982763},{"$f":"INDEX([64]Pacajus!$B$2:$AP$146,MATCH($A$1123,[64]Pacajus!$B$2:$B$146,0),MATCH($C1129,[64]Pacajus!$B$2:$AP$2,0))*BB39","v":536260.05428561138},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$146,MATCH($A$1123,[64]Pacatuba!$B$2:$B$146,0),MATCH($C1129,[64]Pacatuba!$B$2:$AP$2,0))*BC39","v":548445.81645080436},{"$f":"INDEX([64]Paracuru!$B$2:$AP$146,MATCH($A$1123,[64]Paracuru!$B$2:$B$146,0),MATCH($C1129,[64]Paracuru!$B$2:$AP$2,0))*BD39","v":188234.44119905456},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$146,MATCH($A$1123,[64]Paraipaba!$B$2:$B$146,0),MATCH($C1129,[64]Paraipaba!$B$2:$AP$2,0))*BE39","v":114518.30856959996},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$146,MATCH($A$1123,'[64]São Gonçalo do Amarante'!$B$2:$B$146,0),MATCH($C1129,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF39","v":309002.24622677284},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$146,MATCH($A$1123,'[64]São Luís do Curu'!$B$2:$B$146,0),MATCH($C1129,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG39","v":71422.458371403322},{"$f":"INDEX([64]Trairi!$B$2:$AP$146,MATCH($A$1123,[64]Trairi!$B$2:$B$146,0),MATCH($C1129,[64]Trairi!$B$2:$AP$2,0))*BH39","v":186807.90058647274},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$146,MATCH($A$1123,'[64]Santana do Cariri'!$B$2:$B$146,0),MATCH($C1129,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI39","v":52426.154700000006}]
[null,1130,2029,"Gestão Comercial | novos hidrômetros",9075045.9486788157,20804482.274816126,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$146,MATCH($A$1123,[64]Aquiraz!$B$2:$B$146,0),MATCH($C1130,[64]Aquiraz!$B$2:$AP$2,0))*AL40","v":275699.82226454554},{"$f":"INDEX([64]Barbalha!$B$2:$AP$146,MATCH($A$1123,[64]Barbalha!$B$2:$B$146,0),MATCH($C1130,[64]Barbalha!$B$2:$AP$2,0))*AM40","v":318798.53181294538},{"$f":"INDEX([64]Cascavel!$B$2:$AP$146,MATCH($A$1123,[64]Cascavel!$B$2:$B$146,0),MATCH($C1130,[64]Cascavel!$B$2:$AP$2,0))*AN40","v":449385.07505187119},{"$f":"INDEX([64]Caucaia!$B$2:$AP$146,MATCH($A$1123,[64]Caucaia!$B$2:$B$146,0),MATCH($C1130,[64]Caucaia!$B$2:$AP$2,0))*AO40","v":2649355.010157818},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$146,MATCH($A$1123,[64]Chorozinho!$B$2:$B$146,0),MATCH($C1130,[64]Chorozinho!$B$2:$AP$2,0))*AP40","v":127545.97761525286},{"$f":"INDEX([64]Eusébio!$B$2:$AP$146,MATCH($A$1123,[64]Eusébio!$B$2:$B$146,0),MATCH($C1130,[64]Eusébio!$B$2:$AP$2,0))*AQ40","v":543239.48471282865},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$146,MATCH($A$1123,'[64]Farias Brito'!$B$2:$B$146,0),MATCH($C1130,'[64]Farias Brito'!$B$2:$AP$2,0))*AR40","v":72901.785796363634},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$146,MATCH($A$1123,[64]Fortaleza!$B$2:$B$146,0),MATCH($C1130,[64]Fortaleza!$B$2:$AP$2,0))*AS40","v":17361426.539449338},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$146,MATCH($A$1123,[64]Guaiúba!$B$2:$B$146,0),MATCH($C1130,[64]Guaiúba!$B$2:$AP$2,0))*AT40","v":128804.82833280016},{"$f":"INDEX([64]Horizonte!$B$2:$AP$146,MATCH($A$1123,[64]Horizonte!$B$2:$B$146,0),MATCH($C1130,[64]Horizonte!$B$2:$AP$2,0))*AU40","v":481820.65430419595},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$146,MATCH($A$1123,[64]Itaitinga!$B$2:$B$146,0),MATCH($C1130,[64]Itaitinga!$B$2:$AP$2,0))*AV40","v":497587.00313236349},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$146,MATCH($A$1123,'[64]Juazeiro do Norte'!$B$2:$B$146,0),MATCH($C1130,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW40","v":2183140.1082261787},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$146,MATCH($A$1123,[64]Maracanaú!$B$2:$B$146,0),MATCH($C1130,[64]Maracanaú!$B$2:$AP$2,0))*AX40","v":1941397.3659120123},{"$f":"INDEX([64]Maranguape!$B$2:$AP$146,MATCH($A$1123,[64]Maranguape!$B$2:$B$146,0),MATCH($C1130,[64]Maranguape!$B$2:$AP$2,0))*AY40","v":693678.87320203625},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$146,MATCH($A$1123,'[64]Missão Velha'!$B$2:$B$146,0),MATCH($C1130,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ40","v":132242.39487883623},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$146,MATCH($A$1123,'[64]Nova Olinda'!$B$2:$B$146,0),MATCH($C1130,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA40","v":125315.12036464327},{"$f":"INDEX([64]Pacajus!$B$2:$AP$146,MATCH($A$1123,[64]Pacajus!$B$2:$B$146,0),MATCH($C1130,[64]Pacajus!$B$2:$AP$2,0))*BB40","v":534928.04677197896},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$146,MATCH($A$1123,[64]Pacatuba!$B$2:$B$146,0),MATCH($C1130,[64]Pacatuba!$B$2:$AP$2,0))*BC40","v":516091.85759996518},{"$f":"INDEX([64]Paracuru!$B$2:$AP$146,MATCH($A$1123,[64]Paracuru!$B$2:$B$146,0),MATCH($C1130,[64]Paracuru!$B$2:$AP$2,0))*BD40","v":155994.2835990545},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$146,MATCH($A$1123,[64]Paraipaba!$B$2:$B$146,0),MATCH($C1130,[64]Paraipaba!$B$2:$AP$2,0))*BE40","v":114135.7473696001},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$146,MATCH($A$1123,'[64]São Gonçalo do Amarante'!$B$2:$B$146,0),MATCH($C1130,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF40","v":309068.3215150194},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$146,MATCH($A$1123,'[64]São Luís do Curu'!$B$2:$B$146,0),MATCH($C1130,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG40","v":71427.816406454105},{"$f":"INDEX([64]Trairi!$B$2:$AP$146,MATCH($A$1123,[64]Trairi!$B$2:$B$146,0),MATCH($C1130,[64]Trairi!$B$2:$AP$2,0))*BH40","v":143074.55631883629},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$146,MATCH($A$1123,'[64]Santana do Cariri'!$B$2:$B$146,0),MATCH($C1130,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI40","v":52469.018700000066}]
[null,1131,2030,"Gestão Comercial | novos hidrômetros",9188987.7050224114,20940746.947983984,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$146,MATCH($A$1123,[64]Aquiraz!$B$2:$B$146,0),MATCH($C1131,[64]Aquiraz!$B$2:$AP$2,0))*AL41","v":284348.73415405815},{"$f":"INDEX([64]Barbalha!$B$2:$AP$146,MATCH($A$1123,[64]Barbalha!$B$2:$B$146,0),MATCH($C1131,[64]Barbalha!$B$2:$AP$2,0))*AM41","v":327169.60603549081},{"$f":"INDEX([64]Cascavel!$B$2:$AP$146,MATCH($A$1123,[64]Cascavel!$B$2:$B$146,0),MATCH($C1131,[64]Cascavel!$B$2:$AP$2,0))*AN41","v":456274.4365202089},{"$f":"INDEX([64]Caucaia!$B$2:$AP$146,MATCH($A$1123,[64]Caucaia!$B$2:$B$146,0),MATCH($C1131,[64]Caucaia!$B$2:$AP$2,0))*AO41","v":2675176.283757817},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$146,MATCH($A$1123,[64]Chorozinho!$B$2:$B$146,0),MATCH($C1131,[64]Chorozinho!$B$2:$AP$2,0))*AP41","v":128843.69370456004},{"$f":"INDEX([64]Eusébio!$B$2:$AP$146,MATCH($A$1123,[64]Eusébio!$B$2:$B$146,0),MATCH($C1131,[64]Eusébio!$B$2:$AP$2,0))*AQ41","v":550641.07433202385},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$146,MATCH($A$1123,'[64]Farias Brito'!$B$2:$B$146,0),MATCH($C1131,'[64]Farias Brito'!$B$2:$AP$2,0))*AR41","v":72944.649796363752},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$146,MATCH($A$1123,[64]Fortaleza!$B$2:$B$146,0),MATCH($C1131,[64]Fortaleza!$B$2:$AP$2,0))*AS41","v":17447383.861849312},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$146,MATCH($A$1123,[64]Guaiúba!$B$2:$B$146,0),MATCH($C1131,[64]Guaiúba!$B$2:$AP$2,0))*AT41","v":129621.38753280014},{"$f":"INDEX([64]Horizonte!$B$2:$AP$146,MATCH($A$1123,[64]Horizonte!$B$2:$B$146,0),MATCH($C1131,[64]Horizonte!$B$2:$AP$2,0))*AU41","v":517775.75240944035},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$146,MATCH($A$1123,[64]Itaitinga!$B$2:$B$146,0),MATCH($C1131,[64]Itaitinga!$B$2:$AP$2,0))*AV41","v":517782.37673236418},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$146,MATCH($A$1123,'[64]Juazeiro do Norte'!$B$2:$B$146,0),MATCH($C1131,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW41","v":2196226.4874261827},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$146,MATCH($A$1123,[64]Maracanaú!$B$2:$B$146,0),MATCH($C1131,[64]Maracanaú!$B$2:$AP$2,0))*AX41","v":1938596.1851874448},{"$f":"INDEX([64]Maranguape!$B$2:$AP$146,MATCH($A$1123,[64]Maranguape!$B$2:$B$146,0),MATCH($C1131,[64]Maranguape!$B$2:$AP$2,0))*AY41","v":699255.4796020363},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$146,MATCH($A$1123,'[64]Missão Velha'!$B$2:$B$146,0),MATCH($C1131,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ41","v":133132.89447883639},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$146,MATCH($A$1123,'[64]Nova Olinda'!$B$2:$B$146,0),MATCH($C1131,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA41","v":124906.83809377105},{"$f":"INDEX([64]Pacajus!$B$2:$AP$146,MATCH($A$1123,[64]Pacajus!$B$2:$B$146,0),MATCH($C1131,[64]Pacajus!$B$2:$AP$2,0))*BB41","v":539511.30995444546},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$146,MATCH($A$1123,[64]Pacatuba!$B$2:$B$146,0),MATCH($C1131,[64]Pacatuba!$B$2:$AP$2,0))*BC41","v":519510.28396238503},{"$f":"INDEX([64]Paracuru!$B$2:$AP$146,MATCH($A$1123,[64]Paracuru!$B$2:$B$146,0),MATCH($C1131,[64]Paracuru!$B$2:$AP$2,0))*BD41","v":177906.3603990546},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$146,MATCH($A$1123,[64]Paraipaba!$B$2:$B$146,0),MATCH($C1131,[64]Paraipaba!$B$2:$AP$2,0))*BE41","v":114439.01016959998},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$146,MATCH($A$1123,'[64]São Gonçalo do Amarante'!$B$2:$B$146,0),MATCH($C1131,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF41","v":311485.86692994693},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$146,MATCH($A$1123,'[64]São Luís do Curu'!$B$2:$B$146,0),MATCH($C1131,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG41","v":71634.636559415681},{"$f":"INDEX([64]Trairi!$B$2:$AP$146,MATCH($A$1123,[64]Trairi!$B$2:$B$146,0),MATCH($C1131,[64]Trairi!$B$2:$AP$2,0))*BH41","v":142720.92831883638},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$146,MATCH($A$1123,'[64]Santana do Cariri'!$B$2:$B$146,0),MATCH($C1131,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI41","v":52446.515100000062}]
[null,1132,2031,"Gestão Comercial | novos hidrômetros",8884499.041062098,20748287.492338113,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$146,MATCH($A$1123,[64]Aquiraz!$B$2:$B$146,0),MATCH($C1132,[64]Aquiraz!$B$2:$AP$2,0))*AL42","v":223222.32701720097},{"$f":"INDEX([64]Barbalha!$B$2:$AP$146,MATCH($A$1123,[64]Barbalha!$B$2:$B$146,0),MATCH($C1132,[64]Barbalha!$B$2:$AP$2,0))*AM42","v":330918.06283549074},{"$f":"INDEX([64]Cascavel!$B$2:$AP$146,MATCH($A$1123,[64]Cascavel!$B$2:$B$146,0),MATCH($C1132,[64]Cascavel!$B$2:$AP$2,0))*AN42","v":328855.28158970946},{"$f":"INDEX([64]Caucaia!$B$2:$AP$146,MATCH($A$1123,[64]Caucaia!$B$2:$B$146,0),MATCH($C1132,[64]Caucaia!$B$2:$AP$2,0))*AO42","v":2661671.9805578194},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$146,MATCH($A$1123,[64]Chorozinho!$B$2:$B$146,0),MATCH($C1132,[64]Chorozinho!$B$2:$AP$2,0))*AP42","v":126254.69116800623},{"$f":"INDEX([64]Eusébio!$B$2:$AP$146,MATCH($A$1123,[64]Eusébio!$B$2:$B$146,0),MATCH($C1132,[64]Eusébio!$B$2:$AP$2,0))*AQ42","v":545984.94187286554},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$146,MATCH($A$1123,'[64]Farias Brito'!$B$2:$B$146,0),MATCH($C1132,'[64]Farias Brito'!$B$2:$AP$2,0))*AR42","v":72854.635396363636},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$146,MATCH($A$1123,[64]Fortaleza!$B$2:$B$146,0),MATCH($C1132,[64]Fortaleza!$B$2:$AP$2,0))*AS42","v":17271548.232649315},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$146,MATCH($A$1123,[64]Guaiúba!$B$2:$B$146,0),MATCH($C1132,[64]Guaiúba!$B$2:$AP$2,0))*AT42","v":128013.98753279995},{"$f":"INDEX([64]Horizonte!$B$2:$AP$146,MATCH($A$1123,[64]Horizonte!$B$2:$B$146,0),MATCH($C1132,[64]Horizonte!$B$2:$AP$2,0))*AU42","v":522858.38445864309},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$146,MATCH($A$1123,[64]Itaitinga!$B$2:$B$146,0),MATCH($C1132,[64]Itaitinga!$B$2:$AP$2,0))*AV42","v":501164.00393236318},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$146,MATCH($A$1123,'[64]Juazeiro do Norte'!$B$2:$B$146,0),MATCH($C1132,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW42","v":2169598.2990261791},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$146,MATCH($A$1123,[64]Maracanaú!$B$2:$B$146,0),MATCH($C1132,[64]Maracanaú!$B$2:$AP$2,0))*AX42","v":1949234.0279773357},{"$f":"INDEX([64]Maranguape!$B$2:$AP$146,MATCH($A$1123,[64]Maranguape!$B$2:$B$146,0),MATCH($C1132,[64]Maranguape!$B$2:$AP$2,0))*AY42","v":667355.01920203678},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$146,MATCH($A$1123,'[64]Missão Velha'!$B$2:$B$146,0),MATCH($C1132,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ42","v":131318.67567883636},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$146,MATCH($A$1123,'[64]Nova Olinda'!$B$2:$B$146,0),MATCH($C1132,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA42","v":126438.16451129396},{"$f":"INDEX([64]Pacajus!$B$2:$AP$146,MATCH($A$1123,[64]Pacajus!$B$2:$B$146,0),MATCH($C1132,[64]Pacajus!$B$2:$AP$2,0))*BB42","v":530121.88933139807},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$146,MATCH($A$1123,[64]Pacatuba!$B$2:$B$146,0),MATCH($C1132,[64]Pacatuba!$B$2:$AP$2,0))*BC42","v":477880.49483157578},{"$f":"INDEX([64]Paracuru!$B$2:$AP$146,MATCH($A$1123,[64]Paracuru!$B$2:$B$146,0),MATCH($C1132,[64]Paracuru!$B$2:$AP$2,0))*BD42","v":181182.24159905457},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$146,MATCH($A$1123,[64]Paraipaba!$B$2:$B$146,0),MATCH($C1132,[64]Paraipaba!$B$2:$AP$2,0))*BE42","v":113338.47696960023},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$146,MATCH($A$1123,'[64]São Gonçalo do Amarante'!$B$2:$B$146,0),MATCH($C1132,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF42","v":307116.8608530921},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$146,MATCH($A$1123,'[64]São Luís do Curu'!$B$2:$B$146,0),MATCH($C1132,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG42","v":71211.351790401255},{"$f":"INDEX([64]Trairi!$B$2:$AP$146,MATCH($A$1123,[64]Trairi!$B$2:$B$146,0),MATCH($C1132,[64]Trairi!$B$2:$AP$2,0))*BH42","v":142218.34791883623},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$146,MATCH($A$1123,'[64]Santana do Cariri'!$B$2:$B$146,0),MATCH($C1132,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI42","v":52426.154699999955}]
[null,1133,2032,"Gestão Comercial | novos hidrômetros",8644240.82280677,20760552.222754791,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$146,MATCH($A$1123,[64]Aquiraz!$B$2:$B$146,0),MATCH($C1133,[64]Aquiraz!$B$2:$AP$2,0))*AL43","v":222674.73762610485},{"$f":"INDEX([64]Barbalha!$B$2:$AP$146,MATCH($A$1123,[64]Barbalha!$B$2:$B$146,0),MATCH($C1133,[64]Barbalha!$B$2:$AP$2,0))*AM43","v":319564.72581294534},{"$f":"INDEX([64]Cascavel!$B$2:$AP$146,MATCH($A$1123,[64]Cascavel!$B$2:$B$146,0),MATCH($C1133,[64]Cascavel!$B$2:$AP$2,0))*AN43","v":327696.87441172381},{"$f":"INDEX([64]Caucaia!$B$2:$AP$146,MATCH($A$1123,[64]Caucaia!$B$2:$B$146,0),MATCH($C1133,[64]Caucaia!$B$2:$AP$2,0))*AO43","v":2650672.0065578171},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$146,MATCH($A$1123,[64]Chorozinho!$B$2:$B$146,0),MATCH($C1133,[64]Chorozinho!$B$2:$AP$2,0))*AP43","v":125529.21322212627},{"$f":"INDEX([64]Eusébio!$B$2:$AP$146,MATCH($A$1123,[64]Eusébio!$B$2:$B$146,0),MATCH($C1133,[64]Eusébio!$B$2:$AP$2,0))*AQ43","v":473932.229723531},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$146,MATCH($A$1123,'[64]Farias Brito'!$B$2:$B$146,0),MATCH($C1133,'[64]Farias Brito'!$B$2:$AP$2,0))*AR43","v":72877.13899636369},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$146,MATCH($A$1123,[64]Fortaleza!$B$2:$B$146,0),MATCH($C1133,[64]Fortaleza!$B$2:$AP$2,0))*AS43","v":17224010.985049315},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$146,MATCH($A$1123,[64]Guaiúba!$B$2:$B$146,0),MATCH($C1133,[64]Guaiúba!$B$2:$AP$2,0))*AT43","v":127597.1351328001},{"$f":"INDEX([64]Horizonte!$B$2:$AP$146,MATCH($A$1123,[64]Horizonte!$B$2:$B$146,0),MATCH($C1133,[64]Horizonte!$B$2:$AP$2,0))*AU43","v":600601.32983194338},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$146,MATCH($A$1123,[64]Itaitinga!$B$2:$B$146,0),MATCH($C1133,[64]Itaitinga!$B$2:$AP$2,0))*AV43","v":505476.12233236333},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$146,MATCH($A$1123,'[64]Juazeiro do Norte'!$B$2:$B$146,0),MATCH($C1133,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW43","v":2162311.4190261792},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$146,MATCH($A$1123,[64]Maracanaú!$B$2:$B$146,0),MATCH($C1133,[64]Maracanaú!$B$2:$AP$2,0))*AX43","v":1928197.3107608245},{"$f":"INDEX([64]Maranguape!$B$2:$AP$146,MATCH($A$1123,[64]Maranguape!$B$2:$B$146,0),MATCH($C1133,[64]Maranguape!$B$2:$AP$2,0))*AY43","v":580666.02001221827},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$146,MATCH($A$1123,'[64]Missão Velha'!$B$2:$B$146,0),MATCH($C1133,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ43","v":123324.53967883621},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$146,MATCH($A$1123,'[64]Nova Olinda'!$B$2:$B$146,0),MATCH($C1133,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA43","v":123196.55330555121},{"$f":"INDEX([64]Pacajus!$B$2:$AP$146,MATCH($A$1123,[64]Pacajus!$B$2:$B$146,0),MATCH($C1133,[64]Pacajus!$B$2:$AP$2,0))*BB43","v":422115.913473183},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$146,MATCH($A$1123,[64]Pacatuba!$B$2:$B$146,0),MATCH($C1133,[64]Pacatuba!$B$2:$AP$2,0))*BC43","v":476035.18756007549},{"$f":"INDEX([64]Paracuru!$B$2:$AP$146,MATCH($A$1123,[64]Paracuru!$B$2:$B$146,0),MATCH($C1133,[64]Paracuru!$B$2:$AP$2,0))*BD43","v":201178.2975990547},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$146,MATCH($A$1123,[64]Paraipaba!$B$2:$B$146,0),MATCH($C1133,[64]Paraipaba!$B$2:$AP$2,0))*BE43","v":113031.99936960007},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$146,MATCH($A$1123,'[64]São Gonçalo do Amarante'!$B$2:$B$146,0),MATCH($C1133,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF43","v":306031.3229517971},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$146,MATCH($A$1123,'[64]São Luís do Curu'!$B$2:$B$146,0),MATCH($C1133,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG43","v":71035.608240734538},{"$f":"INDEX([64]Trairi!$B$2:$AP$146,MATCH($A$1123,[64]Trairi!$B$2:$B$146,0),MATCH($C1133,[64]Trairi!$B$2:$AP$2,0))*BH43","v":194592.00298647259},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$146,MATCH($A$1123,'[64]Santana do Cariri'!$B$2:$B$146,0),MATCH($C1133,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI43","v":52444.371900000013}]
[null,1134,2033,"Gestão Comercial | novos hidrômetros",{"$f":"SUMIFS($K1134:$AH1134,$K$18:$AH$18,E$4)","v":9230303.4317229688},20717238.578955904,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$146,MATCH($A$1123,[64]Aquiraz!$B$2:$B$146,0),MATCH($C1134,[64]Aquiraz!$B$2:$AP$2,0))*AL44","v":320318.1774056229},{"$f":"INDEX([64]Barbalha!$B$2:$AP$146,MATCH($A$1123,[64]Barbalha!$B$2:$B$146,0),MATCH($C1134,[64]Barbalha!$B$2:$AP$2,0))*AM44","v":319270.84243549168},{"$f":"INDEX([64]Cascavel!$B$2:$AP$146,MATCH($A$1123,[64]Cascavel!$B$2:$B$146,0),MATCH($C1134,[64]Cascavel!$B$2:$AP$2,0))*AN44","v":553756.13275187428},{"$f":"INDEX([64]Caucaia!$B$2:$AP$146,MATCH($A$1123,[64]Caucaia!$B$2:$B$146,0),MATCH($C1134,[64]Caucaia!$B$2:$AP$2,0))*AO44","v":2595067.7541578216},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$146,MATCH($A$1123,[64]Chorozinho!$B$2:$B$146,0),MATCH($C1134,[64]Chorozinho!$B$2:$AP$2,0))*AP44","v":126092.8785094721},{"$f":"INDEX([64]Eusébio!$B$2:$AP$146,MATCH($A$1123,[64]Eusébio!$B$2:$B$146,0),MATCH($C1134,[64]Eusébio!$B$2:$AP$2,0))*AQ44","v":520589.99894602416},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$146,MATCH($A$1123,'[64]Farias Brito'!$B$2:$B$146,0),MATCH($C1134,'[64]Farias Brito'!$B$2:$AP$2,0))*AR44","v":72895.356196363442},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$146,MATCH($A$1123,[64]Fortaleza!$B$2:$B$146,0),MATCH($C1134,[64]Fortaleza!$B$2:$AP$2,0))*AS44","v":17259956.735449258},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$146,MATCH($A$1123,[64]Guaiúba!$B$2:$B$146,0),MATCH($C1134,[64]Guaiúba!$B$2:$AP$2,0))*AT44","v":127945.40513279963},{"$f":"INDEX([64]Horizonte!$B$2:$AP$146,MATCH($A$1123,[64]Horizonte!$B$2:$B$146,0),MATCH($C1134,[64]Horizonte!$B$2:$AP$2,0))*AU44","v":573143.54341053765},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$146,MATCH($A$1123,[64]Itaitinga!$B$2:$B$146,0),MATCH($C1134,[64]Itaitinga!$B$2:$AP$2,0))*AV44","v":520040.23793236376},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$146,MATCH($A$1123,'[64]Juazeiro do Norte'!$B$2:$B$146,0),MATCH($C1134,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW44","v":2167760.5050261877},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$146,MATCH($A$1123,[64]Maracanaú!$B$2:$B$146,0),MATCH($C1134,[64]Maracanaú!$B$2:$AP$2,0))*AX44","v":1870749.5305529975},{"$f":"INDEX([64]Maranguape!$B$2:$AP$146,MATCH($A$1123,[64]Maranguape!$B$2:$B$146,0),MATCH($C1134,[64]Maranguape!$B$2:$AP$2,0))*AY44","v":694546.86920203525},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$146,MATCH($A$1123,'[64]Missão Velha'!$B$2:$B$146,0),MATCH($C1134,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ44","v":129902.02047883661},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$146,MATCH($A$1123,'[64]Nova Olinda'!$B$2:$B$146,0),MATCH($C1134,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA44","v":114511.17848818049},{"$f":"INDEX([64]Pacajus!$B$2:$AP$146,MATCH($A$1123,[64]Pacajus!$B$2:$B$146,0),MATCH($C1134,[64]Pacajus!$B$2:$AP$2,0))*BB44","v":522917.47540207219},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$146,MATCH($A$1123,[64]Pacatuba!$B$2:$B$146,0),MATCH($C1134,[64]Pacatuba!$B$2:$AP$2,0))*BC44","v":543416.76475211058},{"$f":"INDEX([64]Paracuru!$B$2:$AP$146,MATCH($A$1123,[64]Paracuru!$B$2:$B$146,0),MATCH($C1134,[64]Paracuru!$B$2:$AP$2,0))*BD44","v":186828.50199905448},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$146,MATCH($A$1123,[64]Paraipaba!$B$2:$B$146,0),MATCH($C1134,[64]Paraipaba!$B$2:$AP$2,0))*BE44","v":113729.6109695996},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$146,MATCH($A$1123,'[64]São Gonçalo do Amarante'!$B$2:$B$146,0),MATCH($C1134,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF44","v":305841.00554679241},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$146,MATCH($A$1123,'[64]São Luís do Curu'!$B$2:$B$146,0),MATCH($C1134,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG44","v":71158.843046903436},{"$f":"INDEX([64]Trairi!$B$2:$AP$146,MATCH($A$1123,[64]Trairi!$B$2:$B$146,0),MATCH($C1134,[64]Trairi!$B$2:$AP$2,0))*BH44","v":184656.12778647305},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$146,MATCH($A$1123,'[64]Santana do Cariri'!$B$2:$B$146,0),MATCH($C1134,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI44","v":52446.515099999866}]
[null,1135,2034,"Gestão Comercial | novos hidrômetros",8275351.2168599069,19374116.976392318,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$146,MATCH($A$1123,[64]Aquiraz!$B$2:$B$146,0),MATCH($C1135,[64]Aquiraz!$B$2:$AP$2,0))*AL45","v":250388.69749901217},{"$f":"INDEX([64]Barbalha!$B$2:$AP$146,MATCH($A$1123,[64]Barbalha!$B$2:$B$146,0),MATCH($C1135,[64]Barbalha!$B$2:$AP$2,0))*AM45","v":302545.83959040005},{"$f":"INDEX([64]Cascavel!$B$2:$AP$146,MATCH($A$1123,[64]Cascavel!$B$2:$B$146,0),MATCH($C1135,[64]Cascavel!$B$2:$AP$2,0))*AN45","v":410946.99143726617},{"$f":"INDEX([64]Caucaia!$B$2:$AP$146,MATCH($A$1123,[64]Caucaia!$B$2:$B$146,0),MATCH($C1135,[64]Caucaia!$B$2:$AP$2,0))*AO45","v":2417786.3709469088},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$146,MATCH($A$1123,[64]Chorozinho!$B$2:$B$146,0),MATCH($C1135,[64]Chorozinho!$B$2:$AP$2,0))*AP45","v":110654.71853720924},{"$f":"INDEX([64]Eusébio!$B$2:$AP$146,MATCH($A$1123,[64]Eusébio!$B$2:$B$146,0),MATCH($C1135,[64]Eusébio!$B$2:$AP$2,0))*AQ45","v":484229.79442341125},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$146,MATCH($A$1123,'[64]Farias Brito'!$B$2:$B$146,0),MATCH($C1135,'[64]Farias Brito'!$B$2:$AP$2,0))*AR45","v":68248.801178181791},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$146,MATCH($A$1123,[64]Fortaleza!$B$2:$B$146,0),MATCH($C1135,[64]Fortaleza!$B$2:$AP$2,0))*AS45","v":16322405.743495874},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$146,MATCH($A$1123,[64]Guaiúba!$B$2:$B$146,0),MATCH($C1135,[64]Guaiúba!$B$2:$AP$2,0))*AT45","v":119576.25199680006},{"$f":"INDEX([64]Horizonte!$B$2:$AP$146,MATCH($A$1123,[64]Horizonte!$B$2:$B$146,0),MATCH($C1135,[64]Horizonte!$B$2:$AP$2,0))*AU45","v":378114.27458841098},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$146,MATCH($A$1123,[64]Itaitinga!$B$2:$B$146,0),MATCH($C1135,[64]Itaitinga!$B$2:$AP$2,0))*AV45","v":445214.92039418191},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$146,MATCH($A$1123,'[64]Juazeiro do Norte'!$B$2:$B$146,0),MATCH($C1135,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW45","v":2093166.808957088},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$146,MATCH($A$1123,[64]Maracanaú!$B$2:$B$146,0),MATCH($C1135,[64]Maracanaú!$B$2:$AP$2,0))*AX45","v":1820096.565875385},{"$f":"INDEX([64]Maranguape!$B$2:$AP$146,MATCH($A$1123,[64]Maranguape!$B$2:$B$146,0),MATCH($C1135,[64]Maranguape!$B$2:$AP$2,0))*AY45","v":606051.15241221816},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$146,MATCH($A$1123,'[64]Missão Velha'!$B$2:$B$146,0),MATCH($C1135,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ45","v":120424.20167301813},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$146,MATCH($A$1123,'[64]Nova Olinda'!$B$2:$B$146,0),MATCH($C1135,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA45","v":112800.37543184294},{"$f":"INDEX([64]Pacajus!$B$2:$AP$146,MATCH($A$1123,[64]Pacajus!$B$2:$B$146,0),MATCH($C1135,[64]Pacajus!$B$2:$AP$2,0))*BB45","v":425385.38646118989},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$146,MATCH($A$1123,[64]Pacatuba!$B$2:$B$146,0),MATCH($C1135,[64]Pacatuba!$B$2:$AP$2,0))*BC45","v":478987.06740429183},{"$f":"INDEX([64]Paracuru!$B$2:$AP$146,MATCH($A$1123,[64]Paracuru!$B$2:$B$146,0),MATCH($C1135,[64]Paracuru!$B$2:$AP$2,0))*BD45","v":109450.26599432713},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$146,MATCH($A$1123,[64]Paraipaba!$B$2:$B$146,0),MATCH($C1135,[64]Paraipaba!$B$2:$AP$2,0))*BE45","v":105845.07821760002},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$146,MATCH($A$1123,'[64]São Gonçalo do Amarante'!$B$2:$B$146,0),MATCH($C1135,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF45","v":258924.49240836396},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$146,MATCH($A$1123,'[64]São Luís do Curu'!$B$2:$B$146,0),MATCH($C1135,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG45","v":62186.604878041275},{"$f":"INDEX([64]Trairi!$B$2:$AP$146,MATCH($A$1123,[64]Trairi!$B$2:$B$146,0),MATCH($C1135,[64]Trairi!$B$2:$AP$2,0))*BH45","v":97518.420451200014},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$146,MATCH($A$1123,'[64]Santana do Cariri'!$B$2:$B$146,0),MATCH($C1135,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI45","v":48519.369000000006}]
[null,1136,2035,"Gestão Comercial | novos hidrômetros",8357819.8951117145,19492437.703620464,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$146,MATCH($A$1123,[64]Aquiraz!$B$2:$B$146,0),MATCH($C1136,[64]Aquiraz!$B$2:$AP$2,0))*AL46","v":245614.70388387452},{"$f":"INDEX([64]Barbalha!$B$2:$AP$146,MATCH($A$1123,[64]Barbalha!$B$2:$B$146,0),MATCH($C1136,[64]Barbalha!$B$2:$AP$2,0))*AM46","v":308022.52221294562},{"$f":"INDEX([64]Cascavel!$B$2:$AP$146,MATCH($A$1123,[64]Cascavel!$B$2:$B$146,0),MATCH($C1136,[64]Cascavel!$B$2:$AP$2,0))*AN46","v":409175.62504946714},{"$f":"INDEX([64]Caucaia!$B$2:$AP$146,MATCH($A$1123,[64]Caucaia!$B$2:$B$146,0),MATCH($C1136,[64]Caucaia!$B$2:$AP$2,0))*AO46","v":2433386.7237469093},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$146,MATCH($A$1123,[64]Chorozinho!$B$2:$B$146,0),MATCH($C1136,[64]Chorozinho!$B$2:$AP$2,0))*AP46","v":112353.21564831732},{"$f":"INDEX([64]Eusébio!$B$2:$AP$146,MATCH($A$1123,[64]Eusébio!$B$2:$B$146,0),MATCH($C1136,[64]Eusébio!$B$2:$AP$2,0))*AQ46","v":479053.93256432441},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$146,MATCH($A$1123,'[64]Farias Brito'!$B$2:$B$146,0),MATCH($C1136,'[64]Farias Brito'!$B$2:$AP$2,0))*AR46","v":68314.168778181906},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$146,MATCH($A$1123,[64]Fortaleza!$B$2:$B$146,0),MATCH($C1136,[64]Fortaleza!$B$2:$AP$2,0))*AS46","v":16406198.433895843},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$146,MATCH($A$1123,[64]Guaiúba!$B$2:$B$146,0),MATCH($C1136,[64]Guaiúba!$B$2:$AP$2,0))*AT46","v":120349.94719680009},{"$f":"INDEX([64]Horizonte!$B$2:$AP$146,MATCH($A$1123,[64]Horizonte!$B$2:$B$146,0),MATCH($C1136,[64]Horizonte!$B$2:$AP$2,0))*AU46","v":412499.46842376655},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$146,MATCH($A$1123,[64]Itaitinga!$B$2:$B$146,0),MATCH($C1136,[64]Itaitinga!$B$2:$AP$2,0))*AV46","v":466177.55959418218},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$146,MATCH($A$1123,'[64]Juazeiro do Norte'!$B$2:$B$146,0),MATCH($C1136,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW46","v":2105985.2881570905},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$146,MATCH($A$1123,[64]Maracanaú!$B$2:$B$146,0),MATCH($C1136,[64]Maracanaú!$B$2:$AP$2,0))*AX46","v":1816429.5266866041},{"$f":"INDEX([64]Maranguape!$B$2:$AP$146,MATCH($A$1123,[64]Maranguape!$B$2:$B$146,0),MATCH($C1136,[64]Maranguape!$B$2:$AP$2,0))*AY46","v":617311.52521221805},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$146,MATCH($A$1123,'[64]Missão Velha'!$B$2:$B$146,0),MATCH($C1136,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ46","v":121641.53927301821},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$146,MATCH($A$1123,'[64]Nova Olinda'!$B$2:$B$146,0),MATCH($C1136,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA46","v":112369.58941375739},{"$f":"INDEX([64]Pacajus!$B$2:$AP$146,MATCH($A$1123,[64]Pacajus!$B$2:$B$146,0),MATCH($C1136,[64]Pacajus!$B$2:$AP$2,0))*BB46","v":431659.64550569374},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$146,MATCH($A$1123,[64]Pacatuba!$B$2:$B$146,0),MATCH($C1136,[64]Pacatuba!$B$2:$AP$2,0))*BC46","v":482274.75771147211},{"$f":"INDEX([64]Paracuru!$B$2:$AP$146,MATCH($A$1123,[64]Paracuru!$B$2:$B$146,0),MATCH($C1136,[64]Paracuru!$B$2:$AP$2,0))*BD46","v":127159.5275943273},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$146,MATCH($A$1123,[64]Paraipaba!$B$2:$B$146,0),MATCH($C1136,[64]Paraipaba!$B$2:$AP$2,0))*BE46","v":106405.52501759998},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$146,MATCH($A$1123,'[64]São Gonçalo do Amarante'!$B$2:$B$146,0),MATCH($C1136,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF46","v":260762.29843079334},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$146,MATCH($A$1123,'[64]São Luís do Curu'!$B$2:$B$146,0),MATCH($C1136,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG46","v":62370.921283789372},{"$f":"INDEX([64]Trairi!$B$2:$AP$146,MATCH($A$1123,[64]Trairi!$B$2:$B$146,0),MATCH($C1136,[64]Trairi!$B$2:$AP$2,0))*BH46","v":96154.273651199968},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$146,MATCH($A$1123,'[64]Santana do Cariri'!$B$2:$B$146,0),MATCH($C1136,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI46","v":48586.879800000068}]
[null,1137,2036,"Gestão Comercial | novos hidrômetros",8052226.3884108597,19289696.244327225,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$146,MATCH($A$1123,[64]Aquiraz!$B$2:$B$146,0),MATCH($C1137,[64]Aquiraz!$B$2:$AP$2,0))*AL47","v":177207.82253349401},{"$f":"INDEX([64]Barbalha!$B$2:$AP$146,MATCH($A$1123,[64]Barbalha!$B$2:$B$146,0),MATCH($C1137,[64]Barbalha!$B$2:$AP$2,0))*AM47","v":313127.62461294519},{"$f":"INDEX([64]Cascavel!$B$2:$AP$146,MATCH($A$1123,[64]Cascavel!$B$2:$B$146,0),MATCH($C1137,[64]Cascavel!$B$2:$AP$2,0))*AN47","v":277082.12034063716},{"$f":"INDEX([64]Caucaia!$B$2:$AP$146,MATCH($A$1123,[64]Caucaia!$B$2:$B$146,0),MATCH($C1137,[64]Caucaia!$B$2:$AP$2,0))*AO47","v":2414181.5085469075},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$146,MATCH($A$1123,[64]Chorozinho!$B$2:$B$146,0),MATCH($C1137,[64]Chorozinho!$B$2:$AP$2,0))*AP47","v":109739.56615053001},{"$f":"INDEX([64]Eusébio!$B$2:$AP$146,MATCH($A$1123,[64]Eusébio!$B$2:$B$146,0),MATCH($C1137,[64]Eusébio!$B$2:$AP$2,0))*AQ47","v":477347.93420414446},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$146,MATCH($A$1123,'[64]Farias Brito'!$B$2:$B$146,0),MATCH($C1137,'[64]Farias Brito'!$B$2:$AP$2,0))*AR47","v":68226.297578181839},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$146,MATCH($A$1123,[64]Fortaleza!$B$2:$B$146,0),MATCH($C1137,[64]Fortaleza!$B$2:$AP$2,0))*AS47","v":16228707.18269586},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$146,MATCH($A$1123,[64]Guaiúba!$B$2:$B$146,0),MATCH($C1137,[64]Guaiúba!$B$2:$AP$2,0))*AT47","v":118762.90759680004},{"$f":"INDEX([64]Horizonte!$B$2:$AP$146,MATCH($A$1123,[64]Horizonte!$B$2:$B$146,0),MATCH($C1137,[64]Horizonte!$B$2:$AP$2,0))*AU47","v":416663.73326525971},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$146,MATCH($A$1123,[64]Itaitinga!$B$2:$B$146,0),MATCH($C1137,[64]Itaitinga!$B$2:$AP$2,0))*AV47","v":449964.25159418106},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$146,MATCH($A$1123,'[64]Juazeiro do Norte'!$B$2:$B$146,0),MATCH($C1137,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW47","v":2078962.7509570909},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$146,MATCH($A$1123,[64]Maracanaú!$B$2:$B$146,0),MATCH($C1137,[64]Maracanaú!$B$2:$AP$2,0))*AX47","v":1826509.0622242028},{"$f":"INDEX([64]Maranguape!$B$2:$AP$146,MATCH($A$1123,[64]Maranguape!$B$2:$B$146,0),MATCH($C1137,[64]Maranguape!$B$2:$AP$2,0))*AY47","v":589846.41721221851},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$146,MATCH($A$1123,'[64]Missão Velha'!$B$2:$B$146,0),MATCH($C1137,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ47","v":120119.86727301822},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$146,MATCH($A$1123,'[64]Nova Olinda'!$B$2:$B$146,0),MATCH($C1137,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA47","v":113858.05155087374},{"$f":"INDEX([64]Pacajus!$B$2:$AP$146,MATCH($A$1123,[64]Pacajus!$B$2:$B$146,0),MATCH($C1137,[64]Pacajus!$B$2:$AP$2,0))*BB47","v":425623.28321744583},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$146,MATCH($A$1123,[64]Pacatuba!$B$2:$B$146,0),MATCH($C1137,[64]Pacatuba!$B$2:$AP$2,0))*BC47","v":440663.18589983578},{"$f":"INDEX([64]Paracuru!$B$2:$AP$146,MATCH($A$1123,[64]Paracuru!$B$2:$B$146,0),MATCH($C1137,[64]Paracuru!$B$2:$AP$2,0))*BD47","v":128207.55239432727},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$146,MATCH($A$1123,[64]Paraipaba!$B$2:$B$146,0),MATCH($C1137,[64]Paraipaba!$B$2:$AP$2,0))*BE47","v":105442.15661760009},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$146,MATCH($A$1123,'[64]São Gonçalo do Amarante'!$B$2:$B$146,0),MATCH($C1137,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF47","v":256121.10417335702},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$146,MATCH($A$1123,'[64]São Luís do Curu'!$B$2:$B$146,0),MATCH($C1137,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG47","v":61967.997047968041},{"$f":"INDEX([64]Trairi!$B$2:$AP$146,MATCH($A$1123,[64]Trairi!$B$2:$B$146,0),MATCH($C1137,[64]Trairi!$B$2:$AP$2,0))*BH47","v":95068.742851200048},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$146,MATCH($A$1123,'[64]Santana do Cariri'!$B$2:$B$146,0),MATCH($C1137,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI47","v":48521.512199999961}]
[null,1138,2037,"Gestão Comercial | novos hidrômetros",8093263.5295345252,19292363.722963743,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$146,MATCH($A$1123,[64]Aquiraz!$B$2:$B$146,0),MATCH($C1138,[64]Aquiraz!$B$2:$AP$2,0))*AL48","v":169357.25525526717},{"$f":"INDEX([64]Barbalha!$B$2:$AP$146,MATCH($A$1123,[64]Barbalha!$B$2:$B$146,0),MATCH($C1138,[64]Barbalha!$B$2:$AP$2,0))*AM48","v":323597.15661294525},{"$f":"INDEX([64]Cascavel!$B$2:$AP$146,MATCH($A$1123,[64]Cascavel!$B$2:$B$146,0),MATCH($C1138,[64]Cascavel!$B$2:$AP$2,0))*AN48","v":271290.08445070643},{"$f":"INDEX([64]Caucaia!$B$2:$AP$146,MATCH($A$1123,[64]Caucaia!$B$2:$B$146,0),MATCH($C1138,[64]Caucaia!$B$2:$AP$2,0))*AO48","v":2397699.2289469093},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$146,MATCH($A$1123,[64]Chorozinho!$B$2:$B$146,0),MATCH($C1138,[64]Chorozinho!$B$2:$AP$2,0))*AP48","v":109554.17813777187},{"$f":"INDEX([64]Eusébio!$B$2:$AP$146,MATCH($A$1123,[64]Eusébio!$B$2:$B$146,0),MATCH($C1138,[64]Eusébio!$B$2:$AP$2,0))*AQ48","v":465319.14551506599},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$146,MATCH($A$1123,'[64]Farias Brito'!$B$2:$B$146,0),MATCH($C1138,'[64]Farias Brito'!$B$2:$AP$2,0))*AR48","v":68269.161578181796},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$146,MATCH($A$1123,[64]Fortaleza!$B$2:$B$146,0),MATCH($C1138,[64]Fortaleza!$B$2:$AP$2,0))*AS48","v":16180061.900695866},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$146,MATCH($A$1123,[64]Guaiúba!$B$2:$B$146,0),MATCH($C1138,[64]Guaiúba!$B$2:$AP$2,0))*AT48","v":118346.05519680001},{"$f":"INDEX([64]Horizonte!$B$2:$AP$146,MATCH($A$1123,[64]Horizonte!$B$2:$B$146,0),MATCH($C1138,[64]Horizonte!$B$2:$AP$2,0))*AU48","v":493553.67945846997},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$146,MATCH($A$1123,[64]Itaitinga!$B$2:$B$146,0),MATCH($C1138,[64]Itaitinga!$B$2:$AP$2,0))*AV48","v":454726.44199418213},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$146,MATCH($A$1123,'[64]Juazeiro do Norte'!$B$2:$B$146,0),MATCH($C1138,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW48","v":2071626.5773570887},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$146,MATCH($A$1123,[64]Maracanaú!$B$2:$B$146,0),MATCH($C1138,[64]Maracanaú!$B$2:$AP$2,0))*AX48","v":1805024.4132774409},{"$f":"INDEX([64]Maranguape!$B$2:$AP$146,MATCH($A$1123,[64]Maranguape!$B$2:$B$146,0),MATCH($C1138,[64]Maranguape!$B$2:$AP$2,0))*AY48","v":592364.67721221852},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$146,MATCH($A$1123,'[64]Missão Velha'!$B$2:$B$146,0),MATCH($C1138,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ48","v":121570.81367301811},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$146,MATCH($A$1123,'[64]Nova Olinda'!$B$2:$B$146,0),MATCH($C1138,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA48","v":110593.93659791756},{"$f":"INDEX([64]Pacajus!$B$2:$AP$146,MATCH($A$1123,[64]Pacajus!$B$2:$B$146,0),MATCH($C1138,[64]Pacajus!$B$2:$AP$2,0))*BB48","v":430883.802030336},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$146,MATCH($A$1123,[64]Pacatuba!$B$2:$B$146,0),MATCH($C1138,[64]Pacatuba!$B$2:$AP$2,0))*BC48","v":438689.28578711505},{"$f":"INDEX([64]Paracuru!$B$2:$AP$146,MATCH($A$1123,[64]Paracuru!$B$2:$B$146,0),MATCH($C1138,[64]Paracuru!$B$2:$AP$2,0))*BD48","v":145935.03119432749},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$146,MATCH($A$1123,[64]Paraipaba!$B$2:$B$146,0),MATCH($C1138,[64]Paraipaba!$B$2:$AP$2,0))*BE48","v":105205.33301760009},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$146,MATCH($A$1123,'[64]São Gonçalo do Amarante'!$B$2:$B$146,0),MATCH($C1138,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF48","v":254679.79274468799},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$146,MATCH($A$1123,'[64]São Luís do Curu'!$B$2:$B$146,0),MATCH($C1138,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG48","v":61814.757245514862},{"$f":"INDEX([64]Trairi!$B$2:$AP$146,MATCH($A$1123,[64]Trairi!$B$2:$B$146,0),MATCH($C1138,[64]Trairi!$B$2:$AP$2,0))*BH48","v":146967.6791188363},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$146,MATCH($A$1123,'[64]Santana do Cariri'!$B$2:$B$146,0),MATCH($C1138,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI48","v":48496.865400000002}]
[null,1139,2038,"Gestão Comercial | novos hidrômetros",8424795.1049794592,19248237.805804081,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$146,MATCH($A$1123,[64]Aquiraz!$B$2:$B$146,0),MATCH($C1139,[64]Aquiraz!$B$2:$AP$2,0))*AL49","v":266518.47345749836},{"$f":"INDEX([64]Barbalha!$B$2:$AP$146,MATCH($A$1123,[64]Barbalha!$B$2:$B$146,0),MATCH($C1139,[64]Barbalha!$B$2:$AP$2,0))*AM49","v":306696.95301294536},{"$f":"INDEX([64]Cascavel!$B$2:$AP$146,MATCH($A$1123,[64]Cascavel!$B$2:$B$146,0),MATCH($C1139,[64]Cascavel!$B$2:$AP$2,0))*AN49","v":497259.32780200394},{"$f":"INDEX([64]Caucaia!$B$2:$AP$146,MATCH($A$1123,[64]Caucaia!$B$2:$B$146,0),MATCH($C1139,[64]Caucaia!$B$2:$AP$2,0))*AO49","v":2341718.8449469102},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$146,MATCH($A$1123,[64]Chorozinho!$B$2:$B$146,0),MATCH($C1139,[64]Chorozinho!$B$2:$AP$2,0))*AP49","v":110097.48289192445},{"$f":"INDEX([64]Eusébio!$B$2:$AP$146,MATCH($A$1123,[64]Eusébio!$B$2:$B$146,0),MATCH($C1139,[64]Eusébio!$B$2:$AP$2,0))*AQ49","v":454067.27190835564},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$146,MATCH($A$1123,'[64]Farias Brito'!$B$2:$B$146,0),MATCH($C1139,'[64]Farias Brito'!$B$2:$AP$2,0))*AR49","v":68330.242778181811},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$146,MATCH($A$1123,[64]Fortaleza!$B$2:$B$146,0),MATCH($C1139,[64]Fortaleza!$B$2:$AP$2,0))*AS49","v":16215747.252295854},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$146,MATCH($A$1123,[64]Guaiúba!$B$2:$B$146,0),MATCH($C1139,[64]Guaiúba!$B$2:$AP$2,0))*AT49","v":118673.96479680005},{"$f":"INDEX([64]Horizonte!$B$2:$AP$146,MATCH($A$1123,[64]Horizonte!$B$2:$B$146,0),MATCH($C1139,[64]Horizonte!$B$2:$AP$2,0))*AU49","v":466028.38179542462},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$146,MATCH($A$1123,[64]Itaitinga!$B$2:$B$146,0),MATCH($C1139,[64]Itaitinga!$B$2:$AP$2,0))*AV49","v":469247.69359418191},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$146,MATCH($A$1123,'[64]Juazeiro do Norte'!$B$2:$B$146,0),MATCH($C1139,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW49","v":2076922.4245570914},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$146,MATCH($A$1123,[64]Maracanaú!$B$2:$B$146,0),MATCH($C1139,[64]Maracanaú!$B$2:$AP$2,0))*AX49","v":1747423.3932671645},{"$f":"INDEX([64]Maranguape!$B$2:$AP$146,MATCH($A$1123,[64]Maranguape!$B$2:$B$146,0),MATCH($C1139,[64]Maranguape!$B$2:$AP$2,0))*AY49","v":632241.05641221802},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$146,MATCH($A$1123,'[64]Missão Velha'!$B$2:$B$146,0),MATCH($C1139,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ49","v":121985.5228730182},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$146,MATCH($A$1123,'[64]Nova Olinda'!$B$2:$B$146,0),MATCH($C1139,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA49","v":101886.05803333351},{"$f":"INDEX([64]Pacajus!$B$2:$AP$146,MATCH($A$1123,[64]Pacajus!$B$2:$B$146,0),MATCH($C1139,[64]Pacajus!$B$2:$AP$2,0))*BB49","v":432806.26500656834},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$146,MATCH($A$1123,[64]Pacatuba!$B$2:$B$146,0),MATCH($C1139,[64]Pacatuba!$B$2:$AP$2,0))*BC49","v":506134.0877927494},{"$f":"INDEX([64]Paracuru!$B$2:$AP$146,MATCH($A$1123,[64]Paracuru!$B$2:$B$146,0),MATCH($C1139,[64]Paracuru!$B$2:$AP$2,0))*BD49","v":131497.36439432719},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$146,MATCH($A$1123,[64]Paraipaba!$B$2:$B$146,0),MATCH($C1139,[64]Paraipaba!$B$2:$AP$2,0))*BE49","v":105943.66541759994},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$146,MATCH($A$1123,'[64]São Gonçalo do Amarante'!$B$2:$B$146,0),MATCH($C1139,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF49","v":254424.10731206308},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$146,MATCH($A$1123,'[64]São Luís do Curu'!$B$2:$B$146,0),MATCH($C1139,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG49","v":61917.631518490409},{"$f":"INDEX([64]Trairi!$B$2:$AP$146,MATCH($A$1123,[64]Trairi!$B$2:$B$146,0),MATCH($C1139,[64]Trairi!$B$2:$AP$2,0))*BH49","v":136988.9399188364},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$146,MATCH($A$1123,'[64]Santana do Cariri'!$B$2:$B$146,0),MATCH($C1139,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI49","v":48476.504999999997}]
[null,1140,2039,"Gestão Comercial | novos hidrômetros",8144715.0719937477,19168107.202762451,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$146,MATCH($A$1123,[64]Aquiraz!$B$2:$B$146,0),MATCH($C1140,[64]Aquiraz!$B$2:$AP$2,0))*AL50","v":219946.58512665797},{"$f":"INDEX([64]Barbalha!$B$2:$AP$146,MATCH($A$1123,[64]Barbalha!$B$2:$B$146,0),MATCH($C1140,[64]Barbalha!$B$2:$AP$2,0))*AM50","v":297248.92079040001},{"$f":"INDEX([64]Cascavel!$B$2:$AP$146,MATCH($A$1123,[64]Cascavel!$B$2:$B$146,0),MATCH($C1140,[64]Cascavel!$B$2:$AP$2,0))*AN50","v":389553.4290863736},{"$f":"INDEX([64]Caucaia!$B$2:$AP$146,MATCH($A$1123,[64]Caucaia!$B$2:$B$146,0),MATCH($C1140,[64]Caucaia!$B$2:$AP$2,0))*AO50","v":2365523.3673469084},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$146,MATCH($A$1123,[64]Chorozinho!$B$2:$B$146,0),MATCH($C1140,[64]Chorozinho!$B$2:$AP$2,0))*AP50","v":109727.77847341825},{"$f":"INDEX([64]Eusébio!$B$2:$AP$146,MATCH($A$1123,[64]Eusébio!$B$2:$B$146,0),MATCH($C1140,[64]Eusébio!$B$2:$AP$2,0))*AQ50","v":458752.33775678731},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$146,MATCH($A$1123,'[64]Farias Brito'!$B$2:$B$146,0),MATCH($C1140,'[64]Farias Brito'!$B$2:$AP$2,0))*AR50","v":68228.44077818183},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$146,MATCH($A$1123,[64]Fortaleza!$B$2:$B$146,0),MATCH($C1140,[64]Fortaleza!$B$2:$AP$2,0))*AS50","v":16188475.032295866},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$146,MATCH($A$1123,[64]Guaiúba!$B$2:$B$146,0),MATCH($C1140,[64]Guaiúba!$B$2:$AP$2,0))*AT50","v":118368.55879680002},{"$f":"INDEX([64]Horizonte!$B$2:$AP$146,MATCH($A$1123,[64]Horizonte!$B$2:$B$146,0),MATCH($C1140,[64]Horizonte!$B$2:$AP$2,0))*AU50","v":367831.13371888764},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$146,MATCH($A$1123,[64]Itaitinga!$B$2:$B$146,0),MATCH($C1140,[64]Itaitinga!$B$2:$AP$2,0))*AV50","v":440098.0303941819},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$146,MATCH($A$1123,'[64]Juazeiro do Norte'!$B$2:$B$146,0),MATCH($C1140,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW50","v":2072821.411357088},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$146,MATCH($A$1123,[64]Maracanaú!$B$2:$B$146,0),MATCH($C1140,[64]Maracanaú!$B$2:$AP$2,0))*AX50","v":1802918.7055024731},{"$f":"INDEX([64]Maranguape!$B$2:$AP$146,MATCH($A$1123,[64]Maranguape!$B$2:$B$146,0),MATCH($C1140,[64]Maranguape!$B$2:$AP$2,0))*AY50","v":613731.30961221841},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$146,MATCH($A$1123,'[64]Missão Velha'!$B$2:$B$146,0),MATCH($C1140,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ50","v":121595.46047301807},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$146,MATCH($A$1123,'[64]Nova Olinda'!$B$2:$B$146,0),MATCH($C1140,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA50","v":110339.96573650886},{"$f":"INDEX([64]Pacajus!$B$2:$AP$146,MATCH($A$1123,[64]Pacajus!$B$2:$B$146,0),MATCH($C1140,[64]Pacajus!$B$2:$AP$2,0))*BB50","v":431363.88197088894},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$146,MATCH($A$1123,[64]Pacatuba!$B$2:$B$146,0),MATCH($C1140,[64]Pacatuba!$B$2:$AP$2,0))*BC50","v":473669.75341986388},{"$f":"INDEX([64]Paracuru!$B$2:$AP$146,MATCH($A$1123,[64]Paracuru!$B$2:$B$146,0),MATCH($C1140,[64]Paracuru!$B$2:$AP$2,0))*BD50","v":99103.967994327206},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$146,MATCH($A$1123,[64]Paraipaba!$B$2:$B$146,0),MATCH($C1140,[64]Paraipaba!$B$2:$AP$2,0))*BE50","v":105538.60061760007},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$146,MATCH($A$1123,'[64]São Gonçalo do Amarante'!$B$2:$B$146,0),MATCH($C1140,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF50","v":254418.38493062873},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$146,MATCH($A$1123,'[64]São Luís do Curu'!$B$2:$B$146,0),MATCH($C1140,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG50","v":61857.62152592124},{"$f":"INDEX([64]Trairi!$B$2:$AP$146,MATCH($A$1123,[64]Trairi!$B$2:$B$146,0),MATCH($C1140,[64]Trairi!$B$2:$AP$2,0))*BH50","v":93190.228051199985},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$146,MATCH($A$1123,'[64]Santana do Cariri'!$B$2:$B$146,0),MATCH($C1140,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI50","v":48519.369000000006}]
[null,1141,2040,"Gestão Comercial | novos hidrômetros",8256695.7929065684,19302498.718983106,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$146,MATCH($A$1123,[64]Aquiraz!$B$2:$B$146,0),MATCH($C1141,[64]Aquiraz!$B$2:$AP$2,0))*AL51","v":228066.12488466044},{"$f":"INDEX([64]Barbalha!$B$2:$AP$146,MATCH($A$1123,[64]Barbalha!$B$2:$B$146,0),MATCH($C1141,[64]Barbalha!$B$2:$AP$2,0))*AM51","v":305421.74901294557},{"$f":"INDEX([64]Cascavel!$B$2:$AP$146,MATCH($A$1123,[64]Cascavel!$B$2:$B$146,0),MATCH($C1141,[64]Cascavel!$B$2:$AP$2,0))*AN51","v":396244.54325783096},{"$f":"INDEX([64]Caucaia!$B$2:$AP$146,MATCH($A$1123,[64]Caucaia!$B$2:$B$146,0),MATCH($C1141,[64]Caucaia!$B$2:$AP$2,0))*AO51","v":2390810.9841469079},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$146,MATCH($A$1123,[64]Chorozinho!$B$2:$B$146,0),MATCH($C1141,[64]Chorozinho!$B$2:$AP$2,0))*AP51","v":110980.48706829867},{"$f":"INDEX([64]Eusébio!$B$2:$AP$146,MATCH($A$1123,[64]Eusébio!$B$2:$B$146,0),MATCH($C1141,[64]Eusébio!$B$2:$AP$2,0))*AQ51","v":465951.39365106227},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$146,MATCH($A$1123,'[64]Farias Brito'!$B$2:$B$146,0),MATCH($C1141,'[64]Farias Brito'!$B$2:$AP$2,0))*AR51","v":68271.30477818189},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$146,MATCH($A$1123,[64]Fortaleza!$B$2:$B$146,0),MATCH($C1141,[64]Fortaleza!$B$2:$AP$2,0))*AS51","v":16273336.107895846},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$146,MATCH($A$1123,[64]Guaiúba!$B$2:$B$146,0),MATCH($C1141,[64]Guaiúba!$B$2:$AP$2,0))*AT51","v":119162.6143968001},{"$f":"INDEX([64]Horizonte!$B$2:$AP$146,MATCH($A$1123,[64]Horizonte!$B$2:$B$146,0),MATCH($C1141,[64]Horizonte!$B$2:$AP$2,0))*AU51","v":403675.85630208498},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$146,MATCH($A$1123,[64]Itaitinga!$B$2:$B$146,0),MATCH($C1141,[64]Itaitinga!$B$2:$AP$2,0))*AV51","v":460158.38239418238},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$146,MATCH($A$1123,'[64]Juazeiro do Norte'!$B$2:$B$146,0),MATCH($C1141,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW51","v":2085727.7617570914},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$146,MATCH($A$1123,[64]Maracanaú!$B$2:$B$146,0),MATCH($C1141,[64]Maracanaú!$B$2:$AP$2,0))*AX51","v":1799892.4873057709},{"$f":"INDEX([64]Maranguape!$B$2:$AP$146,MATCH($A$1123,[64]Maranguape!$B$2:$B$146,0),MATCH($C1141,[64]Maranguape!$B$2:$AP$2,0))*AY51","v":619134.31681221782},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$146,MATCH($A$1123,'[64]Missão Velha'!$B$2:$B$146,0),MATCH($C1141,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ51","v":122589.90527301824},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$146,MATCH($A$1123,'[64]Nova Olinda'!$B$2:$B$146,0),MATCH($C1141,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA51","v":109909.17971842331},{"$f":"INDEX([64]Pacajus!$B$2:$AP$146,MATCH($A$1123,[64]Pacajus!$B$2:$B$146,0),MATCH($C1141,[64]Pacajus!$B$2:$AP$2,0))*BB51","v":435922.49819212174},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$146,MATCH($A$1123,[64]Pacatuba!$B$2:$B$146,0),MATCH($C1141,[64]Pacatuba!$B$2:$AP$2,0))*BC51","v":477045.31550187711},{"$f":"INDEX([64]Paracuru!$B$2:$AP$146,MATCH($A$1123,[64]Paracuru!$B$2:$B$146,0),MATCH($C1141,[64]Paracuru!$B$2:$AP$2,0))*BD51","v":120862.80599432747},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$146,MATCH($A$1123,[64]Paraipaba!$B$2:$B$146,0),MATCH($C1141,[64]Paraipaba!$B$2:$AP$2,0))*BE51","v":105927.59141759998},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$146,MATCH($A$1123,'[64]São Gonçalo do Amarante'!$B$2:$B$146,0),MATCH($C1141,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF51","v":256858.43409276995},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$146,MATCH($A$1123,'[64]São Luís do Curu'!$B$2:$B$146,0),MATCH($C1141,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG51","v":62019.43418445596},{"$f":"INDEX([64]Trairi!$B$2:$AP$146,MATCH($A$1123,[64]Trairi!$B$2:$B$146,0),MATCH($C1141,[64]Trairi!$B$2:$AP$2,0))*BH51","v":92683.361251200025},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$146,MATCH($A$1123,'[64]Santana do Cariri'!$B$2:$B$146,0),MATCH($C1141,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI51","v":48541.872600000061}]
[null,1142,2041,"Gestão Comercial | novos hidrômetros",7950578.2906686561,19109596.693525694,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$146,MATCH($A$1123,[64]Aquiraz!$B$2:$B$146,0),MATCH($C1142,[64]Aquiraz!$B$2:$AP$2,0))*AL52","v":166434.99249690998},{"$f":"INDEX([64]Barbalha!$B$2:$AP$146,MATCH($A$1123,[64]Barbalha!$B$2:$B$146,0),MATCH($C1142,[64]Barbalha!$B$2:$AP$2,0))*AM52","v":308974.10301294515},{"$f":"INDEX([64]Cascavel!$B$2:$AP$146,MATCH($A$1123,[64]Cascavel!$B$2:$B$146,0),MATCH($C1142,[64]Cascavel!$B$2:$AP$2,0))*AN52","v":268561.77300283191},{"$f":"INDEX([64]Caucaia!$B$2:$AP$146,MATCH($A$1123,[64]Caucaia!$B$2:$B$146,0),MATCH($C1142,[64]Caucaia!$B$2:$AP$2,0))*AO52","v":2376930.5493469094},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$146,MATCH($A$1123,[64]Chorozinho!$B$2:$B$146,0),MATCH($C1142,[64]Chorozinho!$B$2:$AP$2,0))*AP52","v":108454.70934534459},{"$f":"INDEX([64]Eusébio!$B$2:$AP$146,MATCH($A$1123,[64]Eusébio!$B$2:$B$146,0),MATCH($C1142,[64]Eusébio!$B$2:$AP$2,0))*AQ52","v":461076.65336183057},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$146,MATCH($A$1123,'[64]Farias Brito'!$B$2:$B$146,0),MATCH($C1142,'[64]Farias Brito'!$B$2:$AP$2,0))*AR52","v":68138.426378181815},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$146,MATCH($A$1123,[64]Fortaleza!$B$2:$B$146,0),MATCH($C1142,[64]Fortaleza!$B$2:$AP$2,0))*AS52","v":16097352.59789587},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$146,MATCH($A$1123,[64]Guaiúba!$B$2:$B$146,0),MATCH($C1142,[64]Guaiúba!$B$2:$AP$2,0))*AT52","v":117555.2143968},{"$f":"INDEX([64]Horizonte!$B$2:$AP$146,MATCH($A$1123,[64]Horizonte!$B$2:$B$146,0),MATCH($C1142,[64]Horizonte!$B$2:$AP$2,0))*AU52","v":408713.4808568607},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$146,MATCH($A$1123,[64]Itaitinga!$B$2:$B$146,0),MATCH($C1142,[64]Itaitinga!$B$2:$AP$2,0))*AV52","v":443472.49879418086},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$146,MATCH($A$1123,'[64]Juazeiro do Norte'!$B$2:$B$146,0),MATCH($C1142,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW52","v":2059032.0625570903},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$146,MATCH($A$1123,[64]Maracanaú!$B$2:$B$146,0),MATCH($C1142,[64]Maracanaú!$B$2:$AP$2,0))*AX52","v":1810332.0827987825},{"$f":"INDEX([64]Maranguape!$B$2:$AP$146,MATCH($A$1123,[64]Maranguape!$B$2:$B$146,0),MATCH($C1142,[64]Maranguape!$B$2:$AP$2,0))*AY52","v":587297.08081221837},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$146,MATCH($A$1123,'[64]Missão Velha'!$B$2:$B$146,0),MATCH($C1142,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ52","v":120669.59807301813},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$146,MATCH($A$1123,'[64]Nova Olinda'!$B$2:$B$146,0),MATCH($C1142,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA52","v":111397.64185553965},{"$f":"INDEX([64]Pacajus!$B$2:$AP$146,MATCH($A$1123,[64]Pacajus!$B$2:$B$146,0),MATCH($C1142,[64]Pacajus!$B$2:$AP$2,0))*BB52","v":426533.07756907429},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$146,MATCH($A$1123,[64]Pacatuba!$B$2:$B$146,0),MATCH($C1142,[64]Pacatuba!$B$2:$AP$2,0))*BC52","v":435413.38315704738},{"$f":"INDEX([64]Paracuru!$B$2:$AP$146,MATCH($A$1123,[64]Paracuru!$B$2:$B$146,0),MATCH($C1142,[64]Paracuru!$B$2:$AP$2,0))*BD52","v":124091.53679432729},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$146,MATCH($A$1123,[64]Paraipaba!$B$2:$B$146,0),MATCH($C1142,[64]Paraipaba!$B$2:$AP$2,0))*BE52","v":104743.47341760005},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$146,MATCH($A$1123,'[64]São Gonçalo do Amarante'!$B$2:$B$146,0),MATCH($C1142,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF52","v":252577.29979074825},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$146,MATCH($A$1123,'[64]São Luís do Curu'!$B$2:$B$146,0),MATCH($C1142,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG52","v":61659.37422904111},{"$f":"INDEX([64]Trairi!$B$2:$AP$146,MATCH($A$1123,[64]Trairi!$B$2:$B$146,0),MATCH($C1142,[64]Trairi!$B$2:$AP$2,0))*BH52","v":92241.862051200034},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$146,MATCH($A$1123,'[64]Santana do Cariri'!$B$2:$B$146,0),MATCH($C1142,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI52","v":48521.512199999961}]
[null,1143,2042,"Gestão Comercial | novos hidrômetros",7995751.8728957083,19113529.731537871,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$146,MATCH($A$1123,[64]Aquiraz!$B$2:$B$146,0),MATCH($C1143,[64]Aquiraz!$B$2:$AP$2,0))*AL53","v":165554.13441573308},{"$f":"INDEX([64]Barbalha!$B$2:$AP$146,MATCH($A$1123,[64]Barbalha!$B$2:$B$146,0),MATCH($C1143,[64]Barbalha!$B$2:$AP$2,0))*AM53","v":320258.05101294548},{"$f":"INDEX([64]Cascavel!$B$2:$AP$146,MATCH($A$1123,[64]Cascavel!$B$2:$B$146,0),MATCH($C1143,[64]Cascavel!$B$2:$AP$2,0))*AN53","v":267245.83959435136},{"$f":"INDEX([64]Caucaia!$B$2:$AP$146,MATCH($A$1123,[64]Caucaia!$B$2:$B$146,0),MATCH($C1143,[64]Caucaia!$B$2:$AP$2,0))*AO53","v":2364254.5929469089},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$146,MATCH($A$1123,[64]Chorozinho!$B$2:$B$146,0),MATCH($C1143,[64]Chorozinho!$B$2:$AP$2,0))*AP53","v":107600.6385582449},{"$f":"INDEX([64]Eusébio!$B$2:$AP$146,MATCH($A$1123,[64]Eusébio!$B$2:$B$146,0),MATCH($C1143,[64]Eusébio!$B$2:$AP$2,0))*AQ53","v":458771.62668297108},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$146,MATCH($A$1123,'[64]Farias Brito'!$B$2:$B$146,0),MATCH($C1143,'[64]Farias Brito'!$B$2:$AP$2,0))*AR53","v":68181.290378181831},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$146,MATCH($A$1123,[64]Fortaleza!$B$2:$B$146,0),MATCH($C1143,[64]Fortaleza!$B$2:$AP$2,0))*AS53","v":16043851.896295857},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$146,MATCH($A$1123,[64]Guaiúba!$B$2:$B$146,0),MATCH($C1143,[64]Guaiúba!$B$2:$AP$2,0))*AT53","v":117093.35479680005},{"$f":"INDEX([64]Horizonte!$B$2:$AP$146,MATCH($A$1123,[64]Horizonte!$B$2:$B$146,0),MATCH($C1143,[64]Horizonte!$B$2:$AP$2,0))*AU53","v":486039.57110320806},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$146,MATCH($A$1123,[64]Itaitinga!$B$2:$B$146,0),MATCH($C1143,[64]Itaitinga!$B$2:$AP$2,0))*AV53","v":447741.75319418206},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$146,MATCH($A$1123,'[64]Juazeiro do Norte'!$B$2:$B$146,0),MATCH($C1143,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW53","v":2050907.1913570894},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$146,MATCH($A$1123,[64]Maracanaú!$B$2:$B$146,0),MATCH($C1143,[64]Maracanaú!$B$2:$AP$2,0))*AX53","v":1789336.0866486549},{"$f":"INDEX([64]Maranguape!$B$2:$AP$146,MATCH($A$1123,[64]Maranguape!$B$2:$B$146,0),MATCH($C1143,[64]Maranguape!$B$2:$AP$2,0))*AY53","v":583025.68321221834},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$146,MATCH($A$1123,'[64]Missão Velha'!$B$2:$B$146,0),MATCH($C1143,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ53","v":120122.01047301816},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$146,MATCH($A$1123,'[64]Nova Olinda'!$B$2:$B$146,0),MATCH($C1143,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA53","v":108176.39118298996},{"$f":"INDEX([64]Pacajus!$B$2:$AP$146,MATCH($A$1123,[64]Pacajus!$B$2:$B$146,0),MATCH($C1143,[64]Pacajus!$B$2:$AP$2,0))*BB53","v":423809.05254924035},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$146,MATCH($A$1123,[64]Pacatuba!$B$2:$B$146,0),MATCH($C1143,[64]Pacatuba!$B$2:$AP$2,0))*BC53","v":433392.33233587968},{"$f":"INDEX([64]Paracuru!$B$2:$AP$146,MATCH($A$1123,[64]Paracuru!$B$2:$B$146,0),MATCH($C1143,[64]Paracuru!$B$2:$AP$2,0))*BD53","v":143936.49719432733},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$146,MATCH($A$1123,[64]Paraipaba!$B$2:$B$146,0),MATCH($C1143,[64]Paraipaba!$B$2:$AP$2,0))*BE53","v":104457.35621760014},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$146,MATCH($A$1123,'[64]São Gonçalo do Amarante'!$B$2:$B$146,0),MATCH($C1143,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF53","v":251122.05747094701},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$146,MATCH($A$1123,'[64]São Luís do Curu'!$B$2:$B$146,0),MATCH($C1143,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG53","v":61485.77389339482},{"$f":"INDEX([64]Trairi!$B$2:$AP$146,MATCH($A$1123,[64]Trairi!$B$2:$B$146,0),MATCH($C1143,[64]Trairi!$B$2:$AP$2,0))*BH53","v":144421.55751883626},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$146,MATCH($A$1123,'[64]Santana do Cariri'!$B$2:$B$146,0),MATCH($C1143,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI53","v":48496.865400000002}]
[null,1144,2043,"Gestão Comercial | novos hidrômetros",{"$f":"SUMIFS($K1144:$AH1144,$K$18:$AH$18,E$4)","v":8323665.7118089944},19064015.80946606,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$146,MATCH($A$1123,[64]Aquiraz!$B$2:$B$146,0),MATCH($C1144,[64]Aquiraz!$B$2:$AP$2,0))*AL54","v":262145.25955326081},{"$f":"INDEX([64]Barbalha!$B$2:$AP$146,MATCH($A$1123,[64]Barbalha!$B$2:$B$146,0),MATCH($C1144,[64]Barbalha!$B$2:$AP$2,0))*AM54","v":303302.12421294529},{"$f":"INDEX([64]Cascavel!$B$2:$AP$146,MATCH($A$1123,[64]Cascavel!$B$2:$B$146,0),MATCH($C1144,[64]Cascavel!$B$2:$AP$2,0))*AN54","v":492940.75155104743},{"$f":"INDEX([64]Caucaia!$B$2:$AP$146,MATCH($A$1123,[64]Caucaia!$B$2:$B$146,0),MATCH($C1144,[64]Caucaia!$B$2:$AP$2,0))*AO54","v":2307286.193746909},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$146,MATCH($A$1123,[64]Chorozinho!$B$2:$B$146,0),MATCH($C1144,[64]Chorozinho!$B$2:$AP$2,0))*AP54","v":108070.00242869617},{"$f":"INDEX([64]Eusébio!$B$2:$AP$146,MATCH($A$1123,[64]Eusébio!$B$2:$B$146,0),MATCH($C1144,[64]Eusébio!$B$2:$AP$2,0))*AQ54","v":447255.06614474958},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$146,MATCH($A$1123,'[64]Farias Brito'!$B$2:$B$146,0),MATCH($C1144,'[64]Farias Brito'!$B$2:$AP$2,0))*AR54","v":68242.371578181788},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$146,MATCH($A$1123,[64]Fortaleza!$B$2:$B$146,0),MATCH($C1144,[64]Fortaleza!$B$2:$AP$2,0))*AS54","v":16075437.306295857},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$146,MATCH($A$1123,[64]Guaiúba!$B$2:$B$146,0),MATCH($C1144,[64]Guaiúba!$B$2:$AP$2,0))*AT54","v":117416.97799680001},{"$f":"INDEX([64]Horizonte!$B$2:$AP$146,MATCH($A$1123,[64]Horizonte!$B$2:$B$146,0),MATCH($C1144,[64]Horizonte!$B$2:$AP$2,0))*AU54","v":458312.81132225157},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$146,MATCH($A$1123,[64]Itaitinga!$B$2:$B$146,0),MATCH($C1144,[64]Itaitinga!$B$2:$AP$2,0))*AV54","v":462369.09319418209},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$146,MATCH($A$1123,'[64]Juazeiro do Norte'!$B$2:$B$146,0),MATCH($C1144,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW54","v":2055627.5893570913},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$146,MATCH($A$1123,[64]Maracanaú!$B$2:$B$146,0),MATCH($C1144,[64]Maracanaú!$B$2:$AP$2,0))*AX54","v":1731097.4604673332},{"$f":"INDEX([64]Maranguape!$B$2:$AP$146,MATCH($A$1123,[64]Maranguape!$B$2:$B$146,0),MATCH($C1144,[64]Maranguape!$B$2:$AP$2,0))*AY54","v":622430.558412218},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$146,MATCH($A$1123,'[64]Missão Velha'!$B$2:$B$146,0),MATCH($C1144,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ54","v":120487.42607301816},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$146,MATCH($A$1123,'[64]Nova Olinda'!$B$2:$B$146,0),MATCH($C1144,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA54","v":99448.152085212947},{"$f":"INDEX([64]Pacajus!$B$2:$AP$146,MATCH($A$1123,[64]Pacajus!$B$2:$B$146,0),MATCH($C1144,[64]Pacajus!$B$2:$AP$2,0))*BB54","v":425464.68537994195},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$146,MATCH($A$1123,[64]Pacatuba!$B$2:$B$146,0),MATCH($C1144,[64]Pacatuba!$B$2:$AP$2,0))*BC54","v":500578.87705206475},{"$f":"INDEX([64]Paracuru!$B$2:$AP$146,MATCH($A$1123,[64]Paracuru!$B$2:$B$146,0),MATCH($C1144,[64]Paracuru!$B$2:$AP$2,0))*BD54","v":129359.52239432732},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$146,MATCH($A$1123,[64]Paraipaba!$B$2:$B$146,0),MATCH($C1144,[64]Paraipaba!$B$2:$AP$2,0))*BE54","v":105128.17781759996},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$146,MATCH($A$1123,'[64]São Gonçalo do Amarante'!$B$2:$B$146,0),MATCH($C1144,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF54","v":250851.36954017988},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$146,MATCH($A$1123,'[64]São Luís do Curu'!$B$2:$B$146,0),MATCH($C1144,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG54","v":61586.504952350093},{"$f":"INDEX([64]Trairi!$B$2:$AP$146,MATCH($A$1123,[64]Trairi!$B$2:$B$146,0),MATCH($C1144,[64]Trairi!$B$2:$AP$2,0))*BH54","v":134366.73471883638},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$146,MATCH($A$1123,'[64]Santana do Cariri'!$B$2:$B$146,0),MATCH($C1144,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI54","v":48476.504999999997}]
[null,1145,2044,{"$f":"IF(C1145=\"\",\"\",IF(AND(COUNT(C1145)>0,COUNT(C1144)=0),C1144,D1144))","v":"Gestão Comercial | novos hidrômetros"},8057036.4426541859,19018682.206664737,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$146,MATCH($A$1123,[64]Aquiraz!$B$2:$B$146,0),MATCH($C1145,[64]Aquiraz!$B$2:$AP$2,0))*AL55","v":216308.49122690651},{"$f":"INDEX([64]Barbalha!$B$2:$AP$146,MATCH($A$1123,[64]Barbalha!$B$2:$B$146,0),MATCH($C1145,[64]Barbalha!$B$2:$AP$2,0))*AM55","v":294534.5579904},{"$f":"INDEX([64]Cascavel!$B$2:$AP$146,MATCH($A$1123,[64]Cascavel!$B$2:$B$146,0),MATCH($C1145,[64]Cascavel!$B$2:$AP$2,0))*AN55","v":386088.92362251703},{"$f":"INDEX([64]Caucaia!$B$2:$AP$146,MATCH($A$1123,[64]Caucaia!$B$2:$B$146,0),MATCH($C1145,[64]Caucaia!$B$2:$AP$2,0))*AO55","v":2337593.1849469081},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$146,MATCH($A$1123,[64]Chorozinho!$B$2:$B$146,0),MATCH($C1145,[64]Chorozinho!$B$2:$AP$2,0))*AP55","v":108094.64938992997},{"$f":"INDEX([64]Eusébio!$B$2:$AP$146,MATCH($A$1123,[64]Eusébio!$B$2:$B$146,0),MATCH($C1145,[64]Eusébio!$B$2:$AP$2,0))*AQ55","v":453258.20861568232},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$146,MATCH($A$1123,'[64]Farias Brito'!$B$2:$B$146,0),MATCH($C1145,'[64]Farias Brito'!$B$2:$AP$2,0))*AR55","v":68183.433578181823},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$146,MATCH($A$1123,[64]Fortaleza!$B$2:$B$146,0),MATCH($C1145,[64]Fortaleza!$B$2:$AP$2,0))*AS55","v":16074593.957095869},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$146,MATCH($A$1123,[64]Guaiúba!$B$2:$B$146,0),MATCH($C1145,[64]Guaiúba!$B$2:$AP$2,0))*AT55","v":117375.18559680006},{"$f":"INDEX([64]Horizonte!$B$2:$AP$146,MATCH($A$1123,[64]Horizonte!$B$2:$B$146,0),MATCH($C1145,[64]Horizonte!$B$2:$AP$2,0))*AU55","v":361544.01539026154},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$146,MATCH($A$1123,[64]Itaitinga!$B$2:$B$146,0),MATCH($C1145,[64]Itaitinga!$B$2:$AP$2,0))*AV55","v":432955.81639418169},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$146,MATCH($A$1123,'[64]Juazeiro do Norte'!$B$2:$B$146,0),MATCH($C1145,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW55","v":2055503.2837570878},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$146,MATCH($A$1123,[64]Maracanaú!$B$2:$B$146,0),MATCH($C1145,[64]Maracanaú!$B$2:$AP$2,0))*AX55","v":1786142.6977583722},{"$f":"INDEX([64]Maranguape!$B$2:$AP$146,MATCH($A$1123,[64]Maranguape!$B$2:$B$146,0),MATCH($C1145,[64]Maranguape!$B$2:$AP$2,0))*AY55","v":605745.74641221832},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$146,MATCH($A$1123,'[64]Missão Velha'!$B$2:$B$146,0),MATCH($C1145,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ55","v":120424.20167301813},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$146,MATCH($A$1123,'[64]Nova Olinda'!$B$2:$B$146,0),MATCH($C1145,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA55","v":107760.60766304673},{"$f":"INDEX([64]Pacajus!$B$2:$AP$146,MATCH($A$1123,[64]Pacajus!$B$2:$B$146,0),MATCH($C1145,[64]Pacajus!$B$2:$AP$2,0))*BB55","v":425385.38646118989},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$146,MATCH($A$1123,[64]Pacatuba!$B$2:$B$146,0),MATCH($C1145,[64]Pacatuba!$B$2:$AP$2,0))*BC55","v":469191.50772439293},{"$f":"INDEX([64]Paracuru!$B$2:$AP$146,MATCH($A$1123,[64]Paracuru!$B$2:$B$146,0),MATCH($C1145,[64]Paracuru!$B$2:$AP$2,0))*BD55","v":97382.978394327263},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$146,MATCH($A$1123,[64]Paraipaba!$B$2:$B$146,0),MATCH($C1145,[64]Paraipaba!$B$2:$AP$2,0))*BE55","v":104898.85541760003},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$146,MATCH($A$1123,'[64]São Gonçalo do Amarante'!$B$2:$B$146,0),MATCH($C1145,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF55","v":251528.26082421938},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$146,MATCH($A$1123,'[64]São Luís do Curu'!$B$2:$B$146,0),MATCH($C1145,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG55","v":61614.366734614261},{"$f":"INDEX([64]Trairi!$B$2:$AP$146,MATCH($A$1123,[64]Trairi!$B$2:$B$146,0),MATCH($C1145,[64]Trairi!$B$2:$AP$2,0))*BH55","v":91070.603251200009},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$146,MATCH($A$1123,'[64]Santana do Cariri'!$B$2:$B$146,0),MATCH($C1145,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI55","v":48539.729400000011}]
[null,1146,2045,"Gestão Comercial | novos hidrômetros",8186233.5556759275,19187293.130298078,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$146,MATCH($A$1123,[64]Aquiraz!$B$2:$B$146,0),MATCH($C1146,[64]Aquiraz!$B$2:$AP$2,0))*AL56","v":225196.37069805223},{"$f":"INDEX([64]Barbalha!$B$2:$AP$146,MATCH($A$1123,[64]Barbalha!$B$2:$B$146,0),MATCH($C1146,[64]Barbalha!$B$2:$AP$2,0))*AM56","v":303302.12421294552},{"$f":"INDEX([64]Cascavel!$B$2:$AP$146,MATCH($A$1123,[64]Cascavel!$B$2:$B$146,0),MATCH($C1146,[64]Cascavel!$B$2:$AP$2,0))*AN56","v":393570.88376747433},{"$f":"INDEX([64]Caucaia!$B$2:$AP$146,MATCH($A$1123,[64]Caucaia!$B$2:$B$146,0),MATCH($C1146,[64]Caucaia!$B$2:$AP$2,0))*AO56","v":2369297.5425469084},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$146,MATCH($A$1123,[64]Chorozinho!$B$2:$B$146,0),MATCH($C1146,[64]Chorozinho!$B$2:$AP$2,0))*AP56","v":109721.34883135723},{"$f":"INDEX([64]Eusébio!$B$2:$AP$146,MATCH($A$1123,[64]Eusébio!$B$2:$B$146,0),MATCH($C1146,[64]Eusébio!$B$2:$AP$2,0))*AQ56","v":461689.61257164431},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$146,MATCH($A$1123,'[64]Farias Brito'!$B$2:$B$146,0),MATCH($C1146,'[64]Farias Brito'!$B$2:$AP$2,0))*AR56","v":68248.801178181879},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$146,MATCH($A$1123,[64]Fortaleza!$B$2:$B$146,0),MATCH($C1146,[64]Fortaleza!$B$2:$AP$2,0))*AS56","v":16185561.351895848},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$146,MATCH($A$1123,[64]Guaiúba!$B$2:$B$146,0),MATCH($C1146,[64]Guaiúba!$B$2:$AP$2,0))*AT56","v":118389.99079680009},{"$f":"INDEX([64]Horizonte!$B$2:$AP$146,MATCH($A$1123,[64]Horizonte!$B$2:$B$146,0),MATCH($C1146,[64]Horizonte!$B$2:$AP$2,0))*AU56","v":398817.19011800626},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$146,MATCH($A$1123,[64]Itaitinga!$B$2:$B$146,0),MATCH($C1146,[64]Itaitinga!$B$2:$AP$2,0))*AV56","v":452796.49039418227},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$146,MATCH($A$1123,'[64]Juazeiro do Norte'!$B$2:$B$146,0),MATCH($C1146,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW56","v":2072408.8453570921},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$146,MATCH($A$1123,[64]Maracanaú!$B$2:$B$146,0),MATCH($C1146,[64]Maracanaú!$B$2:$AP$2,0))*AX56","v":1786259.5029224779},{"$f":"INDEX([64]Maranguape!$B$2:$AP$146,MATCH($A$1123,[64]Maranguape!$B$2:$B$146,0),MATCH($C1146,[64]Maranguape!$B$2:$AP$2,0))*AY56","v":612994.04881221789},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$146,MATCH($A$1123,'[64]Missão Velha'!$B$2:$B$146,0),MATCH($C1146,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ56","v":121641.53927301821},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$146,MATCH($A$1123,'[64]Nova Olinda'!$B$2:$B$146,0),MATCH($C1146,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA56","v":107791.68426634136},{"$f":"INDEX([64]Pacajus!$B$2:$AP$146,MATCH($A$1123,[64]Pacajus!$B$2:$B$146,0),MATCH($C1146,[64]Pacajus!$B$2:$AP$2,0))*BB56","v":431307.08679935004},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$146,MATCH($A$1123,[64]Pacatuba!$B$2:$B$146,0),MATCH($C1146,[64]Pacatuba!$B$2:$AP$2,0))*BC56","v":473556.1630767865},{"$f":"INDEX([64]Paracuru!$B$2:$AP$146,MATCH($A$1123,[64]Paracuru!$B$2:$B$146,0),MATCH($C1146,[64]Paracuru!$B$2:$AP$2,0))*BD56","v":119515.80479432731},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$146,MATCH($A$1123,[64]Paraipaba!$B$2:$B$146,0),MATCH($C1146,[64]Paraipaba!$B$2:$AP$2,0))*BE56","v":105398.22101760002},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$146,MATCH($A$1123,'[64]São Gonçalo do Amarante'!$B$2:$B$146,0),MATCH($C1146,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF56","v":254585.55562421429},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$146,MATCH($A$1123,'[64]São Luís do Curu'!$B$2:$B$146,0),MATCH($C1146,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG56","v":61864.05116798231},{"$f":"INDEX([64]Trairi!$B$2:$AP$146,MATCH($A$1123,[64]Trairi!$B$2:$B$146,0),MATCH($C1146,[64]Trairi!$B$2:$AP$2,0))*BH56","v":91070.603251200009},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$146,MATCH($A$1123,'[64]Santana do Cariri'!$B$2:$B$146,0),MATCH($C1146,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI56","v":48541.872600000061}]
[null,1147,2046,"Gestão Comercial | novos hidrômetros",7898879.8364727003,19027801.453531291,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$146,MATCH($A$1123,[64]Aquiraz!$B$2:$B$146,0),MATCH($C1147,[64]Aquiraz!$B$2:$AP$2,0))*AL57","v":164290.71388324196},{"$f":"INDEX([64]Barbalha!$B$2:$AP$146,MATCH($A$1123,[64]Barbalha!$B$2:$B$146,0),MATCH($C1147,[64]Barbalha!$B$2:$AP$2,0))*AM57","v":307469.57661294524},{"$f":"INDEX([64]Cascavel!$B$2:$AP$146,MATCH($A$1123,[64]Cascavel!$B$2:$B$146,0),MATCH($C1147,[64]Cascavel!$B$2:$AP$2,0))*AN57","v":266723.96698040236},{"$f":"INDEX([64]Caucaia!$B$2:$AP$146,MATCH($A$1123,[64]Caucaia!$B$2:$B$146,0),MATCH($C1147,[64]Caucaia!$B$2:$AP$2,0))*AO57","v":2361703.1133469092},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$146,MATCH($A$1123,[64]Chorozinho!$B$2:$B$146,0),MATCH($C1147,[64]Chorozinho!$B$2:$AP$2,0))*AP57","v":107526.69767454351},{"$f":"INDEX([64]Eusébio!$B$2:$AP$146,MATCH($A$1123,[64]Eusébio!$B$2:$B$146,0),MATCH($C1147,[64]Eusébio!$B$2:$AP$2,0))*AQ57","v":458087.94141048624},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$146,MATCH($A$1123,'[64]Farias Brito'!$B$2:$B$146,0),MATCH($C1147,'[64]Farias Brito'!$B$2:$AP$2,0))*AR57","v":68138.426378181815},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$146,MATCH($A$1123,[64]Fortaleza!$B$2:$B$146,0),MATCH($C1147,[64]Fortaleza!$B$2:$AP$2,0))*AS57","v":16035095.85269586},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$146,MATCH($A$1123,[64]Guaiúba!$B$2:$B$146,0),MATCH($C1147,[64]Guaiúba!$B$2:$AP$2,0))*AT57","v":117023.7007968},{"$f":"INDEX([64]Horizonte!$B$2:$AP$146,MATCH($A$1123,[64]Horizonte!$B$2:$B$146,0),MATCH($C1147,[64]Horizonte!$B$2:$AP$2,0))*AU57","v":405260.76307011605},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$146,MATCH($A$1123,[64]Itaitinga!$B$2:$B$146,0),MATCH($C1147,[64]Itaitinga!$B$2:$AP$2,0))*AV57","v":437494.04239418113},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$146,MATCH($A$1123,'[64]Juazeiro do Norte'!$B$2:$B$146,0),MATCH($C1147,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW57","v":2049581.6221570901},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$146,MATCH($A$1123,[64]Maracanaú!$B$2:$B$146,0),MATCH($C1147,[64]Maracanaú!$B$2:$AP$2,0))*AX57","v":1799839.9785622768},{"$f":"INDEX([64]Maranguape!$B$2:$AP$146,MATCH($A$1123,[64]Maranguape!$B$2:$B$146,0),MATCH($C1147,[64]Maranguape!$B$2:$AP$2,0))*AY57","v":582851.01241221861},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$146,MATCH($A$1123,'[64]Missão Velha'!$B$2:$B$146,0),MATCH($C1147,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ57","v":120027.70967301815},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$146,MATCH($A$1123,'[64]Nova Olinda'!$B$2:$B$146,0),MATCH($C1147,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA57","v":109784.87330524443},{"$f":"INDEX([64]Pacajus!$B$2:$AP$146,MATCH($A$1123,[64]Pacajus!$B$2:$B$146,0),MATCH($C1147,[64]Pacajus!$B$2:$AP$2,0))*BB57","v":423278.60707920959},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$146,MATCH($A$1123,[64]Pacatuba!$B$2:$B$146,0),MATCH($C1147,[64]Pacatuba!$B$2:$AP$2,0))*BC57","v":432956.18828274379},{"$f":"INDEX([64]Paracuru!$B$2:$AP$146,MATCH($A$1123,[64]Paracuru!$B$2:$B$146,0),MATCH($C1147,[64]Paracuru!$B$2:$AP$2,0))*BD57","v":123118.52399432729},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$146,MATCH($A$1123,[64]Paraipaba!$B$2:$B$146,0),MATCH($C1147,[64]Paraipaba!$B$2:$AP$2,0))*BE57","v":104410.20581760009},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$146,MATCH($A$1123,'[64]São Gonçalo do Amarante'!$B$2:$B$146,0),MATCH($C1147,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF57","v":250897.01999881276},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$146,MATCH($A$1123,'[64]São Luís do Curu'!$B$2:$B$146,0),MATCH($C1147,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG57","v":61506.134426587829},{"$f":"INDEX([64]Trairi!$B$2:$AP$146,MATCH($A$1123,[64]Trairi!$B$2:$B$146,0),MATCH($C1147,[64]Trairi!$B$2:$AP$2,0))*BH57","v":91070.603251200009},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$146,MATCH($A$1123,'[64]Santana do Cariri'!$B$2:$B$146,0),MATCH($C1147,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI57","v":48544.015799999965}]
[null,1148,2047,"Gestão Comercial | novos hidrômetros",7965189.7297776164,19073234.351466231,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$146,MATCH($A$1123,[64]Aquiraz!$B$2:$B$146,0),MATCH($C1148,[64]Aquiraz!$B$2:$AP$2,0))*AL58","v":164135.33137500525},{"$f":"INDEX([64]Barbalha!$B$2:$AP$146,MATCH($A$1123,[64]Barbalha!$B$2:$B$146,0),MATCH($C1148,[64]Barbalha!$B$2:$AP$2,0))*AM58","v":319564.72581294534},{"$f":"INDEX([64]Cascavel!$B$2:$AP$146,MATCH($A$1123,[64]Cascavel!$B$2:$B$146,0),MATCH($C1148,[64]Cascavel!$B$2:$AP$2,0))*AN58","v":266243.88703984919},{"$f":"INDEX([64]Caucaia!$B$2:$AP$146,MATCH($A$1123,[64]Caucaia!$B$2:$B$146,0),MATCH($C1148,[64]Caucaia!$B$2:$AP$2,0))*AO58","v":2356764.1089469092},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$146,MATCH($A$1123,[64]Chorozinho!$B$2:$B$146,0),MATCH($C1148,[64]Chorozinho!$B$2:$AP$2,0))*AP58","v":107175.21057521019},{"$f":"INDEX([64]Eusébio!$B$2:$AP$146,MATCH($A$1123,[64]Eusébio!$B$2:$B$146,0),MATCH($C1148,[64]Eusébio!$B$2:$AP$2,0))*AQ58","v":457233.87062338705},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$146,MATCH($A$1123,'[64]Farias Brito'!$B$2:$B$146,0),MATCH($C1148,'[64]Farias Brito'!$B$2:$AP$2,0))*AR58","v":68181.290378181831},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$146,MATCH($A$1123,[64]Fortaleza!$B$2:$B$146,0),MATCH($C1148,[64]Fortaleza!$B$2:$AP$2,0))*AS58","v":16013169.845095862},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$146,MATCH($A$1123,[64]Guaiúba!$B$2:$B$146,0),MATCH($C1148,[64]Guaiúba!$B$2:$AP$2,0))*AT58","v":116847.95839680005},{"$f":"INDEX([64]Horizonte!$B$2:$AP$146,MATCH($A$1123,[64]Horizonte!$B$2:$B$146,0),MATCH($C1148,[64]Horizonte!$B$2:$AP$2,0))*AU58","v":484344.28881312994},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$146,MATCH($A$1123,[64]Itaitinga!$B$2:$B$146,0),MATCH($C1148,[64]Itaitinga!$B$2:$AP$2,0))*AV58","v":443146.73239418195},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$146,MATCH($A$1123,'[64]Juazeiro do Norte'!$B$2:$B$146,0),MATCH($C1148,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW58","v":2046246.8029570889},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$146,MATCH($A$1123,[64]Maracanaú!$B$2:$B$146,0),MATCH($C1148,[64]Maracanaú!$B$2:$AP$2,0))*AX58","v":1781856.2697177187},{"$f":"INDEX([64]Maranguape!$B$2:$AP$146,MATCH($A$1123,[64]Maranguape!$B$2:$B$146,0),MATCH($C1148,[64]Maranguape!$B$2:$AP$2,0))*AY58","v":580666.02001221827},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$146,MATCH($A$1123,'[64]Missão Velha'!$B$2:$B$146,0),MATCH($C1148,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ58","v":119809.10327301816},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$146,MATCH($A$1123,'[64]Nova Olinda'!$B$2:$B$146,0),MATCH($C1148,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA58","v":107025.485254075},{"$f":"INDEX([64]Pacajus!$B$2:$AP$146,MATCH($A$1123,[64]Pacajus!$B$2:$B$146,0),MATCH($C1148,[64]Pacajus!$B$2:$AP$2,0))*BB58","v":422115.913473183},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$146,MATCH($A$1123,[64]Pacatuba!$B$2:$B$146,0),MATCH($C1148,[64]Pacatuba!$B$2:$AP$2,0))*BC58","v":432099.97428162344},{"$f":"INDEX([64]Paracuru!$B$2:$AP$146,MATCH($A$1123,[64]Paracuru!$B$2:$B$146,0),MATCH($C1148,[64]Paracuru!$B$2:$AP$2,0))*BD58","v":143400.69719432734},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$146,MATCH($A$1123,[64]Paraipaba!$B$2:$B$146,0),MATCH($C1148,[64]Paraipaba!$B$2:$AP$2,0))*BE58","v":104256.96701760005},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$146,MATCH($A$1123,'[64]São Gonçalo do Amarante'!$B$2:$B$146,0),MATCH($C1148,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF58","v":250383.72024094482},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$146,MATCH($A$1123,'[64]São Luís do Curu'!$B$2:$B$146,0),MATCH($C1148,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG58","v":61418.26265175455},{"$f":"INDEX([64]Trairi!$B$2:$AP$146,MATCH($A$1123,[64]Trairi!$B$2:$B$146,0),MATCH($C1148,[64]Trairi!$B$2:$AP$2,0))*BH58","v":143840.75031883625},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$146,MATCH($A$1123,'[64]Santana do Cariri'!$B$2:$B$146,0),MATCH($C1148,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI58","v":48496.865400000002}]
[null,1149,2048,"Gestão Comercial | novos hidrômetros",8316050.8940071082,19064015.80946606,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$146,MATCH($A$1123,[64]Aquiraz!$B$2:$B$146,0),MATCH($C1149,[64]Aquiraz!$B$2:$AP$2,0))*AL59","v":262087.39296398649},{"$f":"INDEX([64]Barbalha!$B$2:$AP$146,MATCH($A$1123,[64]Barbalha!$B$2:$B$146,0),MATCH($C1149,[64]Barbalha!$B$2:$AP$2,0))*AM59","v":303302.12421294529},{"$f":"INDEX([64]Cascavel!$B$2:$AP$146,MATCH($A$1123,[64]Cascavel!$B$2:$B$146,0),MATCH($C1149,[64]Cascavel!$B$2:$AP$2,0))*AN59","v":492940.75155104743},{"$f":"INDEX([64]Caucaia!$B$2:$AP$146,MATCH($A$1123,[64]Caucaia!$B$2:$B$146,0),MATCH($C1149,[64]Caucaia!$B$2:$AP$2,0))*AO59","v":2307286.193746909},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$146,MATCH($A$1123,[64]Chorozinho!$B$2:$B$146,0),MATCH($C1149,[64]Chorozinho!$B$2:$AP$2,0))*AP59","v":108070.00242869617},{"$f":"INDEX([64]Eusébio!$B$2:$AP$146,MATCH($A$1123,[64]Eusébio!$B$2:$B$146,0),MATCH($C1149,[64]Eusébio!$B$2:$AP$2,0))*AQ59","v":447255.06614474958},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$146,MATCH($A$1123,'[64]Farias Brito'!$B$2:$B$146,0),MATCH($C1149,'[64]Farias Brito'!$B$2:$AP$2,0))*AR59","v":68242.371578181788},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$146,MATCH($A$1123,[64]Fortaleza!$B$2:$B$146,0),MATCH($C1149,[64]Fortaleza!$B$2:$AP$2,0))*AS59","v":16075437.306295857},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$146,MATCH($A$1123,[64]Guaiúba!$B$2:$B$146,0),MATCH($C1149,[64]Guaiúba!$B$2:$AP$2,0))*AT59","v":117416.97799680001},{"$f":"INDEX([64]Horizonte!$B$2:$AP$146,MATCH($A$1123,[64]Horizonte!$B$2:$B$146,0),MATCH($C1149,[64]Horizonte!$B$2:$AP$2,0))*AU59","v":458312.81132225157},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$146,MATCH($A$1123,[64]Itaitinga!$B$2:$B$146,0),MATCH($C1149,[64]Itaitinga!$B$2:$AP$2,0))*AV59","v":459094.28359418194},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$146,MATCH($A$1123,'[64]Juazeiro do Norte'!$B$2:$B$146,0),MATCH($C1149,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW59","v":2055627.5893570913},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$146,MATCH($A$1123,[64]Maracanaú!$B$2:$B$146,0),MATCH($C1149,[64]Maracanaú!$B$2:$AP$2,0))*AX59","v":1727461.4978818495},{"$f":"INDEX([64]Maranguape!$B$2:$AP$146,MATCH($A$1123,[64]Maranguape!$B$2:$B$146,0),MATCH($C1149,[64]Maranguape!$B$2:$AP$2,0))*AY59","v":622430.558412218},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$146,MATCH($A$1123,'[64]Missão Velha'!$B$2:$B$146,0),MATCH($C1149,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ59","v":120487.42607301816},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$146,MATCH($A$1123,'[64]Nova Olinda'!$B$2:$B$146,0),MATCH($C1149,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA59","v":98801.973058084637},{"$f":"INDEX([64]Pacajus!$B$2:$AP$146,MATCH($A$1123,[64]Pacajus!$B$2:$B$146,0),MATCH($C1149,[64]Pacajus!$B$2:$AP$2,0))*BB59","v":425464.68537994195},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$146,MATCH($A$1123,[64]Pacatuba!$B$2:$B$146,0),MATCH($C1149,[64]Pacatuba!$B$2:$AP$2,0))*BC59","v":500578.87705206475},{"$f":"INDEX([64]Paracuru!$B$2:$AP$146,MATCH($A$1123,[64]Paracuru!$B$2:$B$146,0),MATCH($C1149,[64]Paracuru!$B$2:$AP$2,0))*BD59","v":129359.52239432732},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$146,MATCH($A$1123,[64]Paraipaba!$B$2:$B$146,0),MATCH($C1149,[64]Paraipaba!$B$2:$AP$2,0))*BE59","v":105128.17781759996},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$146,MATCH($A$1123,'[64]São Gonçalo do Amarante'!$B$2:$B$146,0),MATCH($C1149,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF59","v":250851.36954017988},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$146,MATCH($A$1123,'[64]São Luís do Curu'!$B$2:$B$146,0),MATCH($C1149,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG59","v":61586.504952350093},{"$f":"INDEX([64]Trairi!$B$2:$AP$146,MATCH($A$1123,[64]Trairi!$B$2:$B$146,0),MATCH($C1149,[64]Trairi!$B$2:$AP$2,0))*BH59","v":134366.73471883638},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$146,MATCH($A$1123,'[64]Santana do Cariri'!$B$2:$B$146,0),MATCH($C1149,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI59","v":48476.504999999997}]
[null,1150,2049,"Gestão Comercial | novos hidrômetros",8055410.8254541866,19018682.206664737,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$146,MATCH($A$1123,[64]Aquiraz!$B$2:$B$146,0),MATCH($C1150,[64]Aquiraz!$B$2:$AP$2,0))*AL60","v":216308.49122690651},{"$f":"INDEX([64]Barbalha!$B$2:$AP$146,MATCH($A$1123,[64]Barbalha!$B$2:$B$146,0),MATCH($C1150,[64]Barbalha!$B$2:$AP$2,0))*AM60","v":294534.5579904},{"$f":"INDEX([64]Cascavel!$B$2:$AP$146,MATCH($A$1123,[64]Cascavel!$B$2:$B$146,0),MATCH($C1150,[64]Cascavel!$B$2:$AP$2,0))*AN60","v":386088.92362251703},{"$f":"INDEX([64]Caucaia!$B$2:$AP$146,MATCH($A$1123,[64]Caucaia!$B$2:$B$146,0),MATCH($C1150,[64]Caucaia!$B$2:$AP$2,0))*AO60","v":2337593.1849469081},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$146,MATCH($A$1123,[64]Chorozinho!$B$2:$B$146,0),MATCH($C1150,[64]Chorozinho!$B$2:$AP$2,0))*AP60","v":108094.64938992997},{"$f":"INDEX([64]Eusébio!$B$2:$AP$146,MATCH($A$1123,[64]Eusébio!$B$2:$B$146,0),MATCH($C1150,[64]Eusébio!$B$2:$AP$2,0))*AQ60","v":453258.20861568232},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$146,MATCH($A$1123,'[64]Farias Brito'!$B$2:$B$146,0),MATCH($C1150,'[64]Farias Brito'!$B$2:$AP$2,0))*AR60","v":68183.433578181823},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$146,MATCH($A$1123,[64]Fortaleza!$B$2:$B$146,0),MATCH($C1150,[64]Fortaleza!$B$2:$AP$2,0))*AS60","v":16074593.957095869},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$146,MATCH($A$1123,[64]Guaiúba!$B$2:$B$146,0),MATCH($C1150,[64]Guaiúba!$B$2:$AP$2,0))*AT60","v":117375.18559680006},{"$f":"INDEX([64]Horizonte!$B$2:$AP$146,MATCH($A$1123,[64]Horizonte!$B$2:$B$146,0),MATCH($C1150,[64]Horizonte!$B$2:$AP$2,0))*AU60","v":361544.01539026154},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$146,MATCH($A$1123,[64]Itaitinga!$B$2:$B$146,0),MATCH($C1150,[64]Itaitinga!$B$2:$AP$2,0))*AV60","v":431350.55959418172},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$146,MATCH($A$1123,'[64]Juazeiro do Norte'!$B$2:$B$146,0),MATCH($C1150,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW60","v":2055503.2837570878},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$146,MATCH($A$1123,[64]Maracanaú!$B$2:$B$146,0),MATCH($C1150,[64]Maracanaú!$B$2:$AP$2,0))*AX60","v":1786142.6977583722},{"$f":"INDEX([64]Maranguape!$B$2:$AP$146,MATCH($A$1123,[64]Maranguape!$B$2:$B$146,0),MATCH($C1150,[64]Maranguape!$B$2:$AP$2,0))*AY60","v":605745.74641221832},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$146,MATCH($A$1123,'[64]Missão Velha'!$B$2:$B$146,0),MATCH($C1150,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ60","v":120424.20167301813},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$146,MATCH($A$1123,'[64]Nova Olinda'!$B$2:$B$146,0),MATCH($C1150,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA60","v":107760.60766304673},{"$f":"INDEX([64]Pacajus!$B$2:$AP$146,MATCH($A$1123,[64]Pacajus!$B$2:$B$146,0),MATCH($C1150,[64]Pacajus!$B$2:$AP$2,0))*BB60","v":425385.38646118989},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$146,MATCH($A$1123,[64]Pacatuba!$B$2:$B$146,0),MATCH($C1150,[64]Pacatuba!$B$2:$AP$2,0))*BC60","v":469191.50772439293},{"$f":"INDEX([64]Paracuru!$B$2:$AP$146,MATCH($A$1123,[64]Paracuru!$B$2:$B$146,0),MATCH($C1150,[64]Paracuru!$B$2:$AP$2,0))*BD60","v":97382.978394327263},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$146,MATCH($A$1123,[64]Paraipaba!$B$2:$B$146,0),MATCH($C1150,[64]Paraipaba!$B$2:$AP$2,0))*BE60","v":104898.85541760003},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$146,MATCH($A$1123,'[64]São Gonçalo do Amarante'!$B$2:$B$146,0),MATCH($C1150,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF60","v":251528.26082421938},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$146,MATCH($A$1123,'[64]São Luís do Curu'!$B$2:$B$146,0),MATCH($C1150,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG60","v":61614.366734614261},{"$f":"INDEX([64]Trairi!$B$2:$AP$146,MATCH($A$1123,[64]Trairi!$B$2:$B$146,0),MATCH($C1150,[64]Trairi!$B$2:$AP$2,0))*BH60","v":91070.603251200009},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$146,MATCH($A$1123,'[64]Santana do Cariri'!$B$2:$B$146,0),MATCH($C1150,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI60","v":48519.369000000006}]
[null,1151,2050,"Gestão Comercial | novos hidrômetros",8186233.5556759275,19187293.130298078,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$146,MATCH($A$1123,[64]Aquiraz!$B$2:$B$146,0),MATCH($C1151,[64]Aquiraz!$B$2:$AP$2,0))*AL61","v":225196.37069805223},{"$f":"INDEX([64]Barbalha!$B$2:$AP$146,MATCH($A$1123,[64]Barbalha!$B$2:$B$146,0),MATCH($C1151,[64]Barbalha!$B$2:$AP$2,0))*AM61","v":303302.12421294552},{"$f":"INDEX([64]Cascavel!$B$2:$AP$146,MATCH($A$1123,[64]Cascavel!$B$2:$B$146,0),MATCH($C1151,[64]Cascavel!$B$2:$AP$2,0))*AN61","v":393570.88376747433},{"$f":"INDEX([64]Caucaia!$B$2:$AP$146,MATCH($A$1123,[64]Caucaia!$B$2:$B$146,0),MATCH($C1151,[64]Caucaia!$B$2:$AP$2,0))*AO61","v":2369297.5425469084},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$146,MATCH($A$1123,[64]Chorozinho!$B$2:$B$146,0),MATCH($C1151,[64]Chorozinho!$B$2:$AP$2,0))*AP61","v":109721.34883135723},{"$f":"INDEX([64]Eusébio!$B$2:$AP$146,MATCH($A$1123,[64]Eusébio!$B$2:$B$146,0),MATCH($C1151,[64]Eusébio!$B$2:$AP$2,0))*AQ61","v":461689.61257164431},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$146,MATCH($A$1123,'[64]Farias Brito'!$B$2:$B$146,0),MATCH($C1151,'[64]Farias Brito'!$B$2:$AP$2,0))*AR61","v":68248.801178181879},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$146,MATCH($A$1123,[64]Fortaleza!$B$2:$B$146,0),MATCH($C1151,[64]Fortaleza!$B$2:$AP$2,0))*AS61","v":16185561.351895848},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$146,MATCH($A$1123,[64]Guaiúba!$B$2:$B$146,0),MATCH($C1151,[64]Guaiúba!$B$2:$AP$2,0))*AT61","v":118389.99079680009},{"$f":"INDEX([64]Horizonte!$B$2:$AP$146,MATCH($A$1123,[64]Horizonte!$B$2:$B$146,0),MATCH($C1151,[64]Horizonte!$B$2:$AP$2,0))*AU61","v":398817.19011800626},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$146,MATCH($A$1123,[64]Itaitinga!$B$2:$B$146,0),MATCH($C1151,[64]Itaitinga!$B$2:$AP$2,0))*AV61","v":452796.49039418227},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$146,MATCH($A$1123,'[64]Juazeiro do Norte'!$B$2:$B$146,0),MATCH($C1151,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW61","v":2072408.8453570921},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$146,MATCH($A$1123,[64]Maracanaú!$B$2:$B$146,0),MATCH($C1151,[64]Maracanaú!$B$2:$AP$2,0))*AX61","v":1786259.5029224779},{"$f":"INDEX([64]Maranguape!$B$2:$AP$146,MATCH($A$1123,[64]Maranguape!$B$2:$B$146,0),MATCH($C1151,[64]Maranguape!$B$2:$AP$2,0))*AY61","v":612994.04881221789},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$146,MATCH($A$1123,'[64]Missão Velha'!$B$2:$B$146,0),MATCH($C1151,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ61","v":121641.53927301821},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$146,MATCH($A$1123,'[64]Nova Olinda'!$B$2:$B$146,0),MATCH($C1151,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA61","v":107791.68426634136},{"$f":"INDEX([64]Pacajus!$B$2:$AP$146,MATCH($A$1123,[64]Pacajus!$B$2:$B$146,0),MATCH($C1151,[64]Pacajus!$B$2:$AP$2,0))*BB61","v":431307.08679935004},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$146,MATCH($A$1123,[64]Pacatuba!$B$2:$B$146,0),MATCH($C1151,[64]Pacatuba!$B$2:$AP$2,0))*BC61","v":473556.1630767865},{"$f":"INDEX([64]Paracuru!$B$2:$AP$146,MATCH($A$1123,[64]Paracuru!$B$2:$B$146,0),MATCH($C1151,[64]Paracuru!$B$2:$AP$2,0))*BD61","v":119515.80479432731},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$146,MATCH($A$1123,[64]Paraipaba!$B$2:$B$146,0),MATCH($C1151,[64]Paraipaba!$B$2:$AP$2,0))*BE61","v":105398.22101760002},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$146,MATCH($A$1123,'[64]São Gonçalo do Amarante'!$B$2:$B$146,0),MATCH($C1151,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF61","v":254585.55562421429},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$146,MATCH($A$1123,'[64]São Luís do Curu'!$B$2:$B$146,0),MATCH($C1151,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG61","v":61864.05116798231},{"$f":"INDEX([64]Trairi!$B$2:$AP$146,MATCH($A$1123,[64]Trairi!$B$2:$B$146,0),MATCH($C1151,[64]Trairi!$B$2:$AP$2,0))*BH61","v":91070.603251200009},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$146,MATCH($A$1123,'[64]Santana do Cariri'!$B$2:$B$146,0),MATCH($C1151,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI61","v":48541.872600000061}]
[null,1152,2051,"Gestão Comercial | novos hidrômetros",7898857.3328726999,19027801.453531291,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$146,MATCH($A$1123,[64]Aquiraz!$B$2:$B$146,0),MATCH($C1152,[64]Aquiraz!$B$2:$AP$2,0))*AL62","v":164290.71388324196},{"$f":"INDEX([64]Barbalha!$B$2:$AP$146,MATCH($A$1123,[64]Barbalha!$B$2:$B$146,0),MATCH($C1152,[64]Barbalha!$B$2:$AP$2,0))*AM62","v":307469.57661294524},{"$f":"INDEX([64]Cascavel!$B$2:$AP$146,MATCH($A$1123,[64]Cascavel!$B$2:$B$146,0),MATCH($C1152,[64]Cascavel!$B$2:$AP$2,0))*AN62","v":266723.96698040236},{"$f":"INDEX([64]Caucaia!$B$2:$AP$146,MATCH($A$1123,[64]Caucaia!$B$2:$B$146,0),MATCH($C1152,[64]Caucaia!$B$2:$AP$2,0))*AO62","v":2361703.1133469092},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$146,MATCH($A$1123,[64]Chorozinho!$B$2:$B$146,0),MATCH($C1152,[64]Chorozinho!$B$2:$AP$2,0))*AP62","v":107526.69767454351},{"$f":"INDEX([64]Eusébio!$B$2:$AP$146,MATCH($A$1123,[64]Eusébio!$B$2:$B$146,0),MATCH($C1152,[64]Eusébio!$B$2:$AP$2,0))*AQ62","v":458087.94141048624},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$146,MATCH($A$1123,'[64]Farias Brito'!$B$2:$B$146,0),MATCH($C1152,'[64]Farias Brito'!$B$2:$AP$2,0))*AR62","v":68138.426378181815},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$146,MATCH($A$1123,[64]Fortaleza!$B$2:$B$146,0),MATCH($C1152,[64]Fortaleza!$B$2:$AP$2,0))*AS62","v":16035095.85269586},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$146,MATCH($A$1123,[64]Guaiúba!$B$2:$B$146,0),MATCH($C1152,[64]Guaiúba!$B$2:$AP$2,0))*AT62","v":117023.7007968},{"$f":"INDEX([64]Horizonte!$B$2:$AP$146,MATCH($A$1123,[64]Horizonte!$B$2:$B$146,0),MATCH($C1152,[64]Horizonte!$B$2:$AP$2,0))*AU62","v":405260.76307011605},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$146,MATCH($A$1123,[64]Itaitinga!$B$2:$B$146,0),MATCH($C1152,[64]Itaitinga!$B$2:$AP$2,0))*AV62","v":437494.04239418113},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$146,MATCH($A$1123,'[64]Juazeiro do Norte'!$B$2:$B$146,0),MATCH($C1152,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW62","v":2049581.6221570901},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$146,MATCH($A$1123,[64]Maracanaú!$B$2:$B$146,0),MATCH($C1152,[64]Maracanaú!$B$2:$AP$2,0))*AX62","v":1799839.9785622768},{"$f":"INDEX([64]Maranguape!$B$2:$AP$146,MATCH($A$1123,[64]Maranguape!$B$2:$B$146,0),MATCH($C1152,[64]Maranguape!$B$2:$AP$2,0))*AY62","v":582851.01241221861},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$146,MATCH($A$1123,'[64]Missão Velha'!$B$2:$B$146,0),MATCH($C1152,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ62","v":120027.70967301815},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$146,MATCH($A$1123,'[64]Nova Olinda'!$B$2:$B$146,0),MATCH($C1152,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA62","v":109784.87330524443},{"$f":"INDEX([64]Pacajus!$B$2:$AP$146,MATCH($A$1123,[64]Pacajus!$B$2:$B$146,0),MATCH($C1152,[64]Pacajus!$B$2:$AP$2,0))*BB62","v":423278.60707920959},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$146,MATCH($A$1123,[64]Pacatuba!$B$2:$B$146,0),MATCH($C1152,[64]Pacatuba!$B$2:$AP$2,0))*BC62","v":432956.18828274379},{"$f":"INDEX([64]Paracuru!$B$2:$AP$146,MATCH($A$1123,[64]Paracuru!$B$2:$B$146,0),MATCH($C1152,[64]Paracuru!$B$2:$AP$2,0))*BD62","v":123118.52399432729},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$146,MATCH($A$1123,[64]Paraipaba!$B$2:$B$146,0),MATCH($C1152,[64]Paraipaba!$B$2:$AP$2,0))*BE62","v":104410.20581760009},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$146,MATCH($A$1123,'[64]São Gonçalo do Amarante'!$B$2:$B$146,0),MATCH($C1152,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF62","v":250897.01999881276},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$146,MATCH($A$1123,'[64]São Luís do Curu'!$B$2:$B$146,0),MATCH($C1152,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG62","v":61506.134426587829},{"$f":"INDEX([64]Trairi!$B$2:$AP$146,MATCH($A$1123,[64]Trairi!$B$2:$B$146,0),MATCH($C1152,[64]Trairi!$B$2:$AP$2,0))*BH62","v":91070.603251200009},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$146,MATCH($A$1123,'[64]Santana do Cariri'!$B$2:$B$146,0),MATCH($C1152,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI62","v":48521.512199999961}]
[null,1153,2052,"Gestão Comercial | novos hidrômetros",7965189.7297776164,19073234.351466231,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$146,MATCH($A$1123,[64]Aquiraz!$B$2:$B$146,0),MATCH($C1153,[64]Aquiraz!$B$2:$AP$2,0))*AL63","v":164135.33137500525},{"$f":"INDEX([64]Barbalha!$B$2:$AP$146,MATCH($A$1123,[64]Barbalha!$B$2:$B$146,0),MATCH($C1153,[64]Barbalha!$B$2:$AP$2,0))*AM63","v":319564.72581294534},{"$f":"INDEX([64]Cascavel!$B$2:$AP$146,MATCH($A$1123,[64]Cascavel!$B$2:$B$146,0),MATCH($C1153,[64]Cascavel!$B$2:$AP$2,0))*AN63","v":266243.88703984919},{"$f":"INDEX([64]Caucaia!$B$2:$AP$146,MATCH($A$1123,[64]Caucaia!$B$2:$B$146,0),MATCH($C1153,[64]Caucaia!$B$2:$AP$2,0))*AO63","v":2356764.1089469092},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$146,MATCH($A$1123,[64]Chorozinho!$B$2:$B$146,0),MATCH($C1153,[64]Chorozinho!$B$2:$AP$2,0))*AP63","v":107175.21057521019},{"$f":"INDEX([64]Eusébio!$B$2:$AP$146,MATCH($A$1123,[64]Eusébio!$B$2:$B$146,0),MATCH($C1153,[64]Eusébio!$B$2:$AP$2,0))*AQ63","v":457233.87062338705},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$146,MATCH($A$1123,'[64]Farias Brito'!$B$2:$B$146,0),MATCH($C1153,'[64]Farias Brito'!$B$2:$AP$2,0))*AR63","v":68181.290378181831},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$146,MATCH($A$1123,[64]Fortaleza!$B$2:$B$146,0),MATCH($C1153,[64]Fortaleza!$B$2:$AP$2,0))*AS63","v":16013169.845095862},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$146,MATCH($A$1123,[64]Guaiúba!$B$2:$B$146,0),MATCH($C1153,[64]Guaiúba!$B$2:$AP$2,0))*AT63","v":116847.95839680005},{"$f":"INDEX([64]Horizonte!$B$2:$AP$146,MATCH($A$1123,[64]Horizonte!$B$2:$B$146,0),MATCH($C1153,[64]Horizonte!$B$2:$AP$2,0))*AU63","v":484344.28881312994},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$146,MATCH($A$1123,[64]Itaitinga!$B$2:$B$146,0),MATCH($C1153,[64]Itaitinga!$B$2:$AP$2,0))*AV63","v":443146.73239418195},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$146,MATCH($A$1123,'[64]Juazeiro do Norte'!$B$2:$B$146,0),MATCH($C1153,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW63","v":2046246.8029570889},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$146,MATCH($A$1123,[64]Maracanaú!$B$2:$B$146,0),MATCH($C1153,[64]Maracanaú!$B$2:$AP$2,0))*AX63","v":1781856.2697177187},{"$f":"INDEX([64]Maranguape!$B$2:$AP$146,MATCH($A$1123,[64]Maranguape!$B$2:$B$146,0),MATCH($C1153,[64]Maranguape!$B$2:$AP$2,0))*AY63","v":580666.02001221827},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$146,MATCH($A$1123,'[64]Missão Velha'!$B$2:$B$146,0),MATCH($C1153,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ63","v":119809.10327301816},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$146,MATCH($A$1123,'[64]Nova Olinda'!$B$2:$B$146,0),MATCH($C1153,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA63","v":107025.485254075},{"$f":"INDEX([64]Pacajus!$B$2:$AP$146,MATCH($A$1123,[64]Pacajus!$B$2:$B$146,0),MATCH($C1153,[64]Pacajus!$B$2:$AP$2,0))*BB63","v":422115.913473183},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$146,MATCH($A$1123,[64]Pacatuba!$B$2:$B$146,0),MATCH($C1153,[64]Pacatuba!$B$2:$AP$2,0))*BC63","v":432099.97428162344},{"$f":"INDEX([64]Paracuru!$B$2:$AP$146,MATCH($A$1123,[64]Paracuru!$B$2:$B$146,0),MATCH($C1153,[64]Paracuru!$B$2:$AP$2,0))*BD63","v":143400.69719432734},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$146,MATCH($A$1123,[64]Paraipaba!$B$2:$B$146,0),MATCH($C1153,[64]Paraipaba!$B$2:$AP$2,0))*BE63","v":104256.96701760005},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$146,MATCH($A$1123,'[64]São Gonçalo do Amarante'!$B$2:$B$146,0),MATCH($C1153,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF63","v":250383.72024094482},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$146,MATCH($A$1123,'[64]São Luís do Curu'!$B$2:$B$146,0),MATCH($C1153,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG63","v":61418.26265175455},{"$f":"INDEX([64]Trairi!$B$2:$AP$146,MATCH($A$1123,[64]Trairi!$B$2:$B$146,0),MATCH($C1153,[64]Trairi!$B$2:$AP$2,0))*BH63","v":143840.75031883625},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$146,MATCH($A$1123,'[64]Santana do Cariri'!$B$2:$B$146,0),MATCH($C1153,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI63","v":48496.865400000002}]
[null,1154,2053,"Gestão Comercial | novos hidrômetros",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$146,MATCH($A$1123,[64]Aquiraz!$B$2:$B$146,0),MATCH($C1154,[64]Aquiraz!$B$2:$AP$2,0))*AL64","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$146,MATCH($A$1123,[64]Barbalha!$B$2:$B$146,0),MATCH($C1154,[64]Barbalha!$B$2:$AP$2,0))*AM64","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$146,MATCH($A$1123,[64]Cascavel!$B$2:$B$146,0),MATCH($C1154,[64]Cascavel!$B$2:$AP$2,0))*AN64","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$146,MATCH($A$1123,[64]Caucaia!$B$2:$B$146,0),MATCH($C1154,[64]Caucaia!$B$2:$AP$2,0))*AO64","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$146,MATCH($A$1123,[64]Chorozinho!$B$2:$B$146,0),MATCH($C1154,[64]Chorozinho!$B$2:$AP$2,0))*AP64","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$146,MATCH($A$1123,[64]Eusébio!$B$2:$B$146,0),MATCH($C1154,[64]Eusébio!$B$2:$AP$2,0))*AQ64","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$146,MATCH($A$1123,'[64]Farias Brito'!$B$2:$B$146,0),MATCH($C1154,'[64]Farias Brito'!$B$2:$AP$2,0))*AR64","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$146,MATCH($A$1123,[64]Fortaleza!$B$2:$B$146,0),MATCH($C1154,[64]Fortaleza!$B$2:$AP$2,0))*AS64","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$146,MATCH($A$1123,[64]Guaiúba!$B$2:$B$146,0),MATCH($C1154,[64]Guaiúba!$B$2:$AP$2,0))*AT64","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$146,MATCH($A$1123,[64]Horizonte!$B$2:$B$146,0),MATCH($C1154,[64]Horizonte!$B$2:$AP$2,0))*AU64","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$146,MATCH($A$1123,[64]Itaitinga!$B$2:$B$146,0),MATCH($C1154,[64]Itaitinga!$B$2:$AP$2,0))*AV64","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$146,MATCH($A$1123,'[64]Juazeiro do Norte'!$B$2:$B$146,0),MATCH($C1154,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW64","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$146,MATCH($A$1123,[64]Maracanaú!$B$2:$B$146,0),MATCH($C1154,[64]Maracanaú!$B$2:$AP$2,0))*AX64","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$146,MATCH($A$1123,[64]Maranguape!$B$2:$B$146,0),MATCH($C1154,[64]Maranguape!$B$2:$AP$2,0))*AY64","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$146,MATCH($A$1123,'[64]Missão Velha'!$B$2:$B$146,0),MATCH($C1154,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ64","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$146,MATCH($A$1123,'[64]Nova Olinda'!$B$2:$B$146,0),MATCH($C1154,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA64","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$146,MATCH($A$1123,[64]Pacajus!$B$2:$B$146,0),MATCH($C1154,[64]Pacajus!$B$2:$AP$2,0))*BB64","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$146,MATCH($A$1123,[64]Pacatuba!$B$2:$B$146,0),MATCH($C1154,[64]Pacatuba!$B$2:$AP$2,0))*BC64","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$146,MATCH($A$1123,[64]Paracuru!$B$2:$B$146,0),MATCH($C1154,[64]Paracuru!$B$2:$AP$2,0))*BD64","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$146,MATCH($A$1123,[64]Paraipaba!$B$2:$B$146,0),MATCH($C1154,[64]Paraipaba!$B$2:$AP$2,0))*BE64","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$146,MATCH($A$1123,'[64]São Gonçalo do Amarante'!$B$2:$B$146,0),MATCH($C1154,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF64","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$146,MATCH($A$1123,'[64]São Luís do Curu'!$B$2:$B$146,0),MATCH($C1154,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG64","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$146,MATCH($A$1123,[64]Trairi!$B$2:$B$146,0),MATCH($C1154,[64]Trairi!$B$2:$AP$2,0))*BH64","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$146,MATCH($A$1123,'[64]Santana do Cariri'!$B$2:$B$146,0),MATCH($C1154,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI64","v":0}]
[null,1155,2054,"Gestão Comercial | novos hidrômetros",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$146,MATCH($A$1123,[64]Aquiraz!$B$2:$B$146,0),MATCH($C1155,[64]Aquiraz!$B$2:$AP$2,0))*AL65","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$146,MATCH($A$1123,[64]Barbalha!$B$2:$B$146,0),MATCH($C1155,[64]Barbalha!$B$2:$AP$2,0))*AM65","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$146,MATCH($A$1123,[64]Cascavel!$B$2:$B$146,0),MATCH($C1155,[64]Cascavel!$B$2:$AP$2,0))*AN65","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$146,MATCH($A$1123,[64]Caucaia!$B$2:$B$146,0),MATCH($C1155,[64]Caucaia!$B$2:$AP$2,0))*AO65","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$146,MATCH($A$1123,[64]Chorozinho!$B$2:$B$146,0),MATCH($C1155,[64]Chorozinho!$B$2:$AP$2,0))*AP65","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$146,MATCH($A$1123,[64]Eusébio!$B$2:$B$146,0),MATCH($C1155,[64]Eusébio!$B$2:$AP$2,0))*AQ65","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$146,MATCH($A$1123,'[64]Farias Brito'!$B$2:$B$146,0),MATCH($C1155,'[64]Farias Brito'!$B$2:$AP$2,0))*AR65","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$146,MATCH($A$1123,[64]Fortaleza!$B$2:$B$146,0),MATCH($C1155,[64]Fortaleza!$B$2:$AP$2,0))*AS65","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$146,MATCH($A$1123,[64]Guaiúba!$B$2:$B$146,0),MATCH($C1155,[64]Guaiúba!$B$2:$AP$2,0))*AT65","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$146,MATCH($A$1123,[64]Horizonte!$B$2:$B$146,0),MATCH($C1155,[64]Horizonte!$B$2:$AP$2,0))*AU65","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$146,MATCH($A$1123,[64]Itaitinga!$B$2:$B$146,0),MATCH($C1155,[64]Itaitinga!$B$2:$AP$2,0))*AV65","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$146,MATCH($A$1123,'[64]Juazeiro do Norte'!$B$2:$B$146,0),MATCH($C1155,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW65","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$146,MATCH($A$1123,[64]Maracanaú!$B$2:$B$146,0),MATCH($C1155,[64]Maracanaú!$B$2:$AP$2,0))*AX65","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$146,MATCH($A$1123,[64]Maranguape!$B$2:$B$146,0),MATCH($C1155,[64]Maranguape!$B$2:$AP$2,0))*AY65","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$146,MATCH($A$1123,'[64]Missão Velha'!$B$2:$B$146,0),MATCH($C1155,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ65","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$146,MATCH($A$1123,'[64]Nova Olinda'!$B$2:$B$146,0),MATCH($C1155,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA65","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$146,MATCH($A$1123,[64]Pacajus!$B$2:$B$146,0),MATCH($C1155,[64]Pacajus!$B$2:$AP$2,0))*BB65","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$146,MATCH($A$1123,[64]Pacatuba!$B$2:$B$146,0),MATCH($C1155,[64]Pacatuba!$B$2:$AP$2,0))*BC65","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$146,MATCH($A$1123,[64]Paracuru!$B$2:$B$146,0),MATCH($C1155,[64]Paracuru!$B$2:$AP$2,0))*BD65","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$146,MATCH($A$1123,[64]Paraipaba!$B$2:$B$146,0),MATCH($C1155,[64]Paraipaba!$B$2:$AP$2,0))*BE65","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$146,MATCH($A$1123,'[64]São Gonçalo do Amarante'!$B$2:$B$146,0),MATCH($C1155,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF65","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$146,MATCH($A$1123,'[64]São Luís do Curu'!$B$2:$B$146,0),MATCH($C1155,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG65","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$146,MATCH($A$1123,[64]Trairi!$B$2:$B$146,0),MATCH($C1155,[64]Trairi!$B$2:$AP$2,0))*BH65","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$146,MATCH($A$1123,'[64]Santana do Cariri'!$B$2:$B$146,0),MATCH($C1155,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI65","v":0}]
[null,1156,2055,"Gestão Comercial | novos hidrômetros",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$146,MATCH($A$1123,[64]Aquiraz!$B$2:$B$146,0),MATCH($C1156,[64]Aquiraz!$B$2:$AP$2,0))*AL66","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$146,MATCH($A$1123,[64]Barbalha!$B$2:$B$146,0),MATCH($C1156,[64]Barbalha!$B$2:$AP$2,0))*AM66","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$146,MATCH($A$1123,[64]Cascavel!$B$2:$B$146,0),MATCH($C1156,[64]Cascavel!$B$2:$AP$2,0))*AN66","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$146,MATCH($A$1123,[64]Caucaia!$B$2:$B$146,0),MATCH($C1156,[64]Caucaia!$B$2:$AP$2,0))*AO66","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$146,MATCH($A$1123,[64]Chorozinho!$B$2:$B$146,0),MATCH($C1156,[64]Chorozinho!$B$2:$AP$2,0))*AP66","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$146,MATCH($A$1123,[64]Eusébio!$B$2:$B$146,0),MATCH($C1156,[64]Eusébio!$B$2:$AP$2,0))*AQ66","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$146,MATCH($A$1123,'[64]Farias Brito'!$B$2:$B$146,0),MATCH($C1156,'[64]Farias Brito'!$B$2:$AP$2,0))*AR66","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$146,MATCH($A$1123,[64]Fortaleza!$B$2:$B$146,0),MATCH($C1156,[64]Fortaleza!$B$2:$AP$2,0))*AS66","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$146,MATCH($A$1123,[64]Guaiúba!$B$2:$B$146,0),MATCH($C1156,[64]Guaiúba!$B$2:$AP$2,0))*AT66","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$146,MATCH($A$1123,[64]Horizonte!$B$2:$B$146,0),MATCH($C1156,[64]Horizonte!$B$2:$AP$2,0))*AU66","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$146,MATCH($A$1123,[64]Itaitinga!$B$2:$B$146,0),MATCH($C1156,[64]Itaitinga!$B$2:$AP$2,0))*AV66","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$146,MATCH($A$1123,'[64]Juazeiro do Norte'!$B$2:$B$146,0),MATCH($C1156,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW66","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$146,MATCH($A$1123,[64]Maracanaú!$B$2:$B$146,0),MATCH($C1156,[64]Maracanaú!$B$2:$AP$2,0))*AX66","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$146,MATCH($A$1123,[64]Maranguape!$B$2:$B$146,0),MATCH($C1156,[64]Maranguape!$B$2:$AP$2,0))*AY66","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$146,MATCH($A$1123,'[64]Missão Velha'!$B$2:$B$146,0),MATCH($C1156,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ66","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$146,MATCH($A$1123,'[64]Nova Olinda'!$B$2:$B$146,0),MATCH($C1156,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA66","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$146,MATCH($A$1123,[64]Pacajus!$B$2:$B$146,0),MATCH($C1156,[64]Pacajus!$B$2:$AP$2,0))*BB66","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$146,MATCH($A$1123,[64]Pacatuba!$B$2:$B$146,0),MATCH($C1156,[64]Pacatuba!$B$2:$AP$2,0))*BC66","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$146,MATCH($A$1123,[64]Paracuru!$B$2:$B$146,0),MATCH($C1156,[64]Paracuru!$B$2:$AP$2,0))*BD66","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$146,MATCH($A$1123,[64]Paraipaba!$B$2:$B$146,0),MATCH($C1156,[64]Paraipaba!$B$2:$AP$2,0))*BE66","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$146,MATCH($A$1123,'[64]São Gonçalo do Amarante'!$B$2:$B$146,0),MATCH($C1156,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF66","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$146,MATCH($A$1123,'[64]São Luís do Curu'!$B$2:$B$146,0),MATCH($C1156,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG66","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$146,MATCH($A$1123,[64]Trairi!$B$2:$B$146,0),MATCH($C1156,[64]Trairi!$B$2:$AP$2,0))*BH66","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$146,MATCH($A$1123,'[64]Santana do Cariri'!$B$2:$B$146,0),MATCH($C1156,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI66","v":0}]
[null,1157,2056,"Gestão Comercial | novos hidrômetros",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$146,MATCH($A$1123,[64]Aquiraz!$B$2:$B$146,0),MATCH($C1157,[64]Aquiraz!$B$2:$AP$2,0))*AL67","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$146,MATCH($A$1123,[64]Barbalha!$B$2:$B$146,0),MATCH($C1157,[64]Barbalha!$B$2:$AP$2,0))*AM67","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$146,MATCH($A$1123,[64]Cascavel!$B$2:$B$146,0),MATCH($C1157,[64]Cascavel!$B$2:$AP$2,0))*AN67","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$146,MATCH($A$1123,[64]Caucaia!$B$2:$B$146,0),MATCH($C1157,[64]Caucaia!$B$2:$AP$2,0))*AO67","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$146,MATCH($A$1123,[64]Chorozinho!$B$2:$B$146,0),MATCH($C1157,[64]Chorozinho!$B$2:$AP$2,0))*AP67","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$146,MATCH($A$1123,[64]Eusébio!$B$2:$B$146,0),MATCH($C1157,[64]Eusébio!$B$2:$AP$2,0))*AQ67","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$146,MATCH($A$1123,'[64]Farias Brito'!$B$2:$B$146,0),MATCH($C1157,'[64]Farias Brito'!$B$2:$AP$2,0))*AR67","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$146,MATCH($A$1123,[64]Fortaleza!$B$2:$B$146,0),MATCH($C1157,[64]Fortaleza!$B$2:$AP$2,0))*AS67","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$146,MATCH($A$1123,[64]Guaiúba!$B$2:$B$146,0),MATCH($C1157,[64]Guaiúba!$B$2:$AP$2,0))*AT67","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$146,MATCH($A$1123,[64]Horizonte!$B$2:$B$146,0),MATCH($C1157,[64]Horizonte!$B$2:$AP$2,0))*AU67","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$146,MATCH($A$1123,[64]Itaitinga!$B$2:$B$146,0),MATCH($C1157,[64]Itaitinga!$B$2:$AP$2,0))*AV67","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$146,MATCH($A$1123,'[64]Juazeiro do Norte'!$B$2:$B$146,0),MATCH($C1157,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW67","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$146,MATCH($A$1123,[64]Maracanaú!$B$2:$B$146,0),MATCH($C1157,[64]Maracanaú!$B$2:$AP$2,0))*AX67","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$146,MATCH($A$1123,[64]Maranguape!$B$2:$B$146,0),MATCH($C1157,[64]Maranguape!$B$2:$AP$2,0))*AY67","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$146,MATCH($A$1123,'[64]Missão Velha'!$B$2:$B$146,0),MATCH($C1157,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ67","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$146,MATCH($A$1123,'[64]Nova Olinda'!$B$2:$B$146,0),MATCH($C1157,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA67","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$146,MATCH($A$1123,[64]Pacajus!$B$2:$B$146,0),MATCH($C1157,[64]Pacajus!$B$2:$AP$2,0))*BB67","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$146,MATCH($A$1123,[64]Pacatuba!$B$2:$B$146,0),MATCH($C1157,[64]Pacatuba!$B$2:$AP$2,0))*BC67","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$146,MATCH($A$1123,[64]Paracuru!$B$2:$B$146,0),MATCH($C1157,[64]Paracuru!$B$2:$AP$2,0))*BD67","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$146,MATCH($A$1123,[64]Paraipaba!$B$2:$B$146,0),MATCH($C1157,[64]Paraipaba!$B$2:$AP$2,0))*BE67","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$146,MATCH($A$1123,'[64]São Gonçalo do Amarante'!$B$2:$B$146,0),MATCH($C1157,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF67","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$146,MATCH($A$1123,'[64]São Luís do Curu'!$B$2:$B$146,0),MATCH($C1157,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG67","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$146,MATCH($A$1123,[64]Trairi!$B$2:$B$146,0),MATCH($C1157,[64]Trairi!$B$2:$AP$2,0))*BH67","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$146,MATCH($A$1123,'[64]Santana do Cariri'!$B$2:$B$146,0),MATCH($C1157,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI67","v":0}]
[null,1158,2057,"Gestão Comercial | novos hidrômetros",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$146,MATCH($A$1123,[64]Aquiraz!$B$2:$B$146,0),MATCH($C1158,[64]Aquiraz!$B$2:$AP$2,0))*AL68","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$146,MATCH($A$1123,[64]Barbalha!$B$2:$B$146,0),MATCH($C1158,[64]Barbalha!$B$2:$AP$2,0))*AM68","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$146,MATCH($A$1123,[64]Cascavel!$B$2:$B$146,0),MATCH($C1158,[64]Cascavel!$B$2:$AP$2,0))*AN68","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$146,MATCH($A$1123,[64]Caucaia!$B$2:$B$146,0),MATCH($C1158,[64]Caucaia!$B$2:$AP$2,0))*AO68","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$146,MATCH($A$1123,[64]Chorozinho!$B$2:$B$146,0),MATCH($C1158,[64]Chorozinho!$B$2:$AP$2,0))*AP68","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$146,MATCH($A$1123,[64]Eusébio!$B$2:$B$146,0),MATCH($C1158,[64]Eusébio!$B$2:$AP$2,0))*AQ68","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$146,MATCH($A$1123,'[64]Farias Brito'!$B$2:$B$146,0),MATCH($C1158,'[64]Farias Brito'!$B$2:$AP$2,0))*AR68","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$146,MATCH($A$1123,[64]Fortaleza!$B$2:$B$146,0),MATCH($C1158,[64]Fortaleza!$B$2:$AP$2,0))*AS68","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$146,MATCH($A$1123,[64]Guaiúba!$B$2:$B$146,0),MATCH($C1158,[64]Guaiúba!$B$2:$AP$2,0))*AT68","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$146,MATCH($A$1123,[64]Horizonte!$B$2:$B$146,0),MATCH($C1158,[64]Horizonte!$B$2:$AP$2,0))*AU68","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$146,MATCH($A$1123,[64]Itaitinga!$B$2:$B$146,0),MATCH($C1158,[64]Itaitinga!$B$2:$AP$2,0))*AV68","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$146,MATCH($A$1123,'[64]Juazeiro do Norte'!$B$2:$B$146,0),MATCH($C1158,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW68","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$146,MATCH($A$1123,[64]Maracanaú!$B$2:$B$146,0),MATCH($C1158,[64]Maracanaú!$B$2:$AP$2,0))*AX68","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$146,MATCH($A$1123,[64]Maranguape!$B$2:$B$146,0),MATCH($C1158,[64]Maranguape!$B$2:$AP$2,0))*AY68","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$146,MATCH($A$1123,'[64]Missão Velha'!$B$2:$B$146,0),MATCH($C1158,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ68","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$146,MATCH($A$1123,'[64]Nova Olinda'!$B$2:$B$146,0),MATCH($C1158,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA68","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$146,MATCH($A$1123,[64]Pacajus!$B$2:$B$146,0),MATCH($C1158,[64]Pacajus!$B$2:$AP$2,0))*BB68","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$146,MATCH($A$1123,[64]Pacatuba!$B$2:$B$146,0),MATCH($C1158,[64]Pacatuba!$B$2:$AP$2,0))*BC68","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$146,MATCH($A$1123,[64]Paracuru!$B$2:$B$146,0),MATCH($C1158,[64]Paracuru!$B$2:$AP$2,0))*BD68","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$146,MATCH($A$1123,[64]Paraipaba!$B$2:$B$146,0),MATCH($C1158,[64]Paraipaba!$B$2:$AP$2,0))*BE68","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$146,MATCH($A$1123,'[64]São Gonçalo do Amarante'!$B$2:$B$146,0),MATCH($C1158,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF68","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$146,MATCH($A$1123,'[64]São Luís do Curu'!$B$2:$B$146,0),MATCH($C1158,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG68","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$146,MATCH($A$1123,[64]Trairi!$B$2:$B$146,0),MATCH($C1158,[64]Trairi!$B$2:$AP$2,0))*BH68","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$146,MATCH($A$1123,'[64]Santana do Cariri'!$B$2:$B$146,0),MATCH($C1158,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI68","v":0}]
[null,1159,"Ligar? Sim = 1 ; Não = 0",{"$f":"IF(C1159=\"\",\"\",IF(AND(COUNT(C1159)>0,COUNT(C1158)=0),C1158,D1158))","v":"Gestão Comercial | novos hidrômetros"},0,0,null,null,null,null,{"$f":"IF(K18=\"Cons1\",$E$1159,$F$1159)","v":0},{"$f":"IF(L18=\"Cons1\",$E$1159,$F$1159)","v":0},0,{"$f":"IF(N18=\"Cons1\",$E$1159,$F$1159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH18=\"Cons1\",$E$1159,$F$1159)","v":0}]
["Novas Ligações de Água",1160,"Gestão Comercial | novas ligações de água",{"$f":"IF(C1160=\"\",\"\",IF(AND(COUNT(C1160)>0,COUNT(#REF!)=0),#REF!,#REF!))","v":{"$error":"#REF!"}},{"$f":"SUM(E1161:E1195)","v":0},{"$f":"SUM(F1161:F1195)","v":0}]
[null,1161,2023,"Gestão Comercial | novas ligações de água",{"$f":"SUMIFS($K1161:$AH1161,$K$18:$AH$18,E$4)*$E$1159","v":0},{"$f":"SUMIFS($K1161:$AH1161,$K$18:$AH$18,F$4)*$F$1159","v":0},{"$f":"SUMIFS($K1161:$AH1161,$K$18:$AH$18,G$4)","v":0},0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1160,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1161,[64]Aquiraz!$B$2:$AP$2,0))*AL34","v":329795.77245648223},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1160,[64]Barbalha!$B$2:$B$111,0),MATCH($C1161,[64]Barbalha!$B$2:$AP$2,0))*AM34","v":337146.33135488414},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1160,[64]Cascavel!$B$2:$B$111,0),MATCH($C1161,[64]Cascavel!$B$2:$AP$2,0))*AN34","v":565191.23849781067},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1160,[64]Caucaia!$B$2:$B$111,0),MATCH($C1161,[64]Caucaia!$B$2:$AP$2,0))*AO34","v":4607043.5273687961},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1160,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1161,[64]Chorozinho!$B$2:$AP$2,0))*AP34","v":160800.3739865055},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1160,[64]Eusébio!$B$2:$B$111,0),MATCH($C1161,[64]Eusébio!$B$2:$AP$2,0))*AQ34","v":744616.91037189832},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1160,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1161,'[64]Farias Brito'!$B$2:$AP$2,0))*AR34","v":73768.035521512807},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1160,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1161,[64]Fortaleza!$B$2:$AP$2,0))*AS34","v":14508004.743448362},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1160,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1161,[64]Guaiúba!$B$2:$AP$2,0))*AT34","v":132094.63384921491},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1160,[64]Horizonte!$B$2:$B$111,0),MATCH($C1161,[64]Horizonte!$B$2:$AP$2,0))*AU34","v":909564.87882984593},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1160,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1161,[64]Itaitinga!$B$2:$AP$2,0))*AV34","v":974782.725646907},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1160,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1161,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW34","v":2016480.4125129834},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1160,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1161,[64]Maracanaú!$B$2:$AP$2,0))*AX34","v":1957978.3832505238},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1160,[64]Maranguape!$B$2:$B$111,0),MATCH($C1161,[64]Maranguape!$B$2:$AP$2,0))*AY34","v":893030.85182032257},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1160,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1161,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ34","v":157318.39375821338},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1160,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1161,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA34","v":245260.63208993047},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1160,[64]Pacajus!$B$2:$B$111,0),MATCH($C1161,[64]Pacajus!$B$2:$AP$2,0))*BB34","v":882996.94604806916},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1160,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1161,[64]Pacatuba!$B$2:$AP$2,0))*BC34","v":419473.59700320492},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1160,[64]Paracuru!$B$2:$B$111,0),MATCH($C1161,[64]Paracuru!$B$2:$AP$2,0))*BD34","v":416520.76376553933},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1160,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1161,[64]Paraipaba!$B$2:$AP$2,0))*BE34","v":100434.73403945054},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1160,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1161,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF34","v":518331.62353554607},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1160,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1161,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG34","v":93730.798144488013},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1160,[64]Trairi!$B$2:$B$111,0),MATCH($C1161,[64]Trairi!$B$2:$AP$2,0))*BH34","v":421586.23921311321},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1160,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1161,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI34","v":63350.229491612052}]
[null,1162,{"$f":"C1161+1","v":2024},"Gestão Comercial | novas ligações de água",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1160,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1162,[64]Aquiraz!$B$2:$AP$2,0))*AL35","v":372107.86003737373},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1160,[64]Barbalha!$B$2:$B$111,0),MATCH($C1162,[64]Barbalha!$B$2:$AP$2,0))*AM35","v":342009.43126578984},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1160,[64]Cascavel!$B$2:$B$111,0),MATCH($C1162,[64]Cascavel!$B$2:$AP$2,0))*AN35","v":583684.03140333958},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1160,[64]Caucaia!$B$2:$B$111,0),MATCH($C1162,[64]Caucaia!$B$2:$AP$2,0))*AO35","v":2594947.2646196415},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1160,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1162,[64]Chorozinho!$B$2:$AP$2,0))*AP35","v":161769.27014005947},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1160,[64]Eusébio!$B$2:$B$111,0),MATCH($C1162,[64]Eusébio!$B$2:$AP$2,0))*AQ35","v":755182.60953280667},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1160,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1162,'[64]Farias Brito'!$B$2:$AP$2,0))*AR35","v":74391.165769741143},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1160,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1162,[64]Fortaleza!$B$2:$AP$2,0))*AS35","v":14492378.540020678},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1160,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1162,[64]Guaiúba!$B$2:$AP$2,0))*AT35","v":132908.75694939369},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1160,[64]Horizonte!$B$2:$B$111,0),MATCH($C1162,[64]Horizonte!$B$2:$AP$2,0))*AU35","v":917585.03280554235},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1160,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1162,[64]Itaitinga!$B$2:$AP$2,0))*AV35","v":353043.80218723707},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1160,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1162,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW35","v":2016996.0447511389},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1160,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1162,[64]Maracanaú!$B$2:$AP$2,0))*AX35","v":1542888.5678706956},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1160,[64]Maranguape!$B$2:$B$111,0),MATCH($C1162,[64]Maranguape!$B$2:$AP$2,0))*AY35","v":880944.3836394723},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1160,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1162,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ35","v":158719.66595777776},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1160,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1162,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA35","v":196801.08223559259},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1160,[64]Pacajus!$B$2:$B$111,0),MATCH($C1162,[64]Pacajus!$B$2:$AP$2,0))*BB35","v":891465.95617985306},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1160,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1162,[64]Pacatuba!$B$2:$AP$2,0))*BC35","v":417693.00460483541},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1160,[64]Paracuru!$B$2:$B$111,0),MATCH($C1162,[64]Paracuru!$B$2:$AP$2,0))*BD35","v":425104.72789353854},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1160,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1162,[64]Paraipaba!$B$2:$AP$2,0))*BE35","v":99683.530770952799},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1160,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1162,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF35","v":521583.45342610904},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1160,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1162,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG35","v":93751.24562506935},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1160,[64]Trairi!$B$2:$B$111,0),MATCH($C1162,[64]Trairi!$B$2:$AP$2,0))*BH35","v":426765.86668751424},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1160,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1162,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI35","v":63205.899629342523}]
[null,1163,{"$f":"C1162+1","v":2025},"Gestão Comercial | novas ligações de água",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1160,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1163,[64]Aquiraz!$B$2:$AP$2,0))*AL36","v":415880.94954645366},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1160,[64]Barbalha!$B$2:$B$111,0),MATCH($C1163,[64]Barbalha!$B$2:$AP$2,0))*AM36","v":346863.24022118247},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1160,[64]Cascavel!$B$2:$B$111,0),MATCH($C1163,[64]Cascavel!$B$2:$AP$2,0))*AN36","v":602866.7891792421},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1160,[64]Caucaia!$B$2:$B$111,0),MATCH($C1163,[64]Caucaia!$B$2:$AP$2,0))*AO36","v":2592540.1318455511},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1160,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1163,[64]Chorozinho!$B$2:$AP$2,0))*AP36","v":161412.75673936988},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1160,[64]Eusébio!$B$2:$B$111,0),MATCH($C1163,[64]Eusébio!$B$2:$AP$2,0))*AQ36","v":763631.62869293313},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1160,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1163,'[64]Farias Brito'!$B$2:$AP$2,0))*AR36","v":73874.701133862211},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1160,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1163,[64]Fortaleza!$B$2:$AP$2,0))*AS36","v":14457978.514541179},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1160,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1163,[64]Guaiúba!$B$2:$AP$2,0))*AT36","v":132462.2771436974},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1160,[64]Horizonte!$B$2:$B$111,0),MATCH($C1163,[64]Horizonte!$B$2:$AP$2,0))*AU36","v":923220.58012353186},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1160,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1163,[64]Itaitinga!$B$2:$AP$2,0))*AV36","v":669971.6429917583},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1160,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1163,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW36","v":2013737.0495179605},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1160,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1163,[64]Maracanaú!$B$2:$AP$2,0))*AX36","v":1540378.596010868},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1160,[64]Maranguape!$B$2:$B$111,0),MATCH($C1163,[64]Maranguape!$B$2:$AP$2,0))*AY36","v":883834.3467716364},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1160,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1163,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ36","v":158902.94444345287},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1160,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1163,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA36","v":197904.19558074736},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1160,[64]Pacajus!$B$2:$B$111,0),MATCH($C1163,[64]Pacajus!$B$2:$AP$2,0))*BB36","v":898494.17251798278},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1160,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1163,[64]Pacatuba!$B$2:$AP$2,0))*BC36","v":416253.29404566123},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1160,[64]Paracuru!$B$2:$B$111,0),MATCH($C1163,[64]Paracuru!$B$2:$AP$2,0))*BD36","v":437003.10857558157},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1160,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1163,[64]Paraipaba!$B$2:$AP$2,0))*BE36","v":99605.478734184682},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1160,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1163,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF36","v":523223.48255558079},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1160,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1163,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG36","v":93707.633622194116},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1160,[64]Trairi!$B$2:$B$111,0),MATCH($C1163,[64]Trairi!$B$2:$AP$2,0))*BH36","v":430147.26322723657},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1160,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1163,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI36","v":62610.754077418016}]
[null,1164,{"$f":"C1163+1","v":2026},"Gestão Comercial | novas ligações de água",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1160,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1164,[64]Aquiraz!$B$2:$AP$2,0))*AL37","v":459925.02439613873},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1160,[64]Barbalha!$B$2:$B$111,0),MATCH($C1164,[64]Barbalha!$B$2:$AP$2,0))*AM37","v":349972.08062106185},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1160,[64]Cascavel!$B$2:$B$111,0),MATCH($C1164,[64]Cascavel!$B$2:$AP$2,0))*AN37","v":620638.31258099328},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1160,[64]Caucaia!$B$2:$B$111,0),MATCH($C1164,[64]Caucaia!$B$2:$AP$2,0))*AO37","v":2587987.2327887644},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1160,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1164,[64]Chorozinho!$B$2:$AP$2,0))*AP37","v":161401.81945510113},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1160,[64]Eusébio!$B$2:$B$111,0),MATCH($C1164,[64]Eusébio!$B$2:$AP$2,0))*AQ37","v":770927.83922310174},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1160,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1164,'[64]Farias Brito'!$B$2:$AP$2,0))*AR37","v":74529.775512955297},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1160,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1164,[64]Fortaleza!$B$2:$AP$2,0))*AS37","v":14408451.172406878},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1160,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1164,[64]Guaiúba!$B$2:$AP$2,0))*AT37","v":132514.60093265129},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1160,[64]Horizonte!$B$2:$B$111,0),MATCH($C1164,[64]Horizonte!$B$2:$AP$2,0))*AU37","v":930884.13328735344},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1160,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1164,[64]Itaitinga!$B$2:$AP$2,0))*AV37","v":671840.24054824817},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1160,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1164,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW37","v":2007754.1839863891},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1160,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1164,[64]Maracanaú!$B$2:$AP$2,0))*AX37","v":1534471.7418395192},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1160,[64]Maranguape!$B$2:$B$111,0),MATCH($C1164,[64]Maranguape!$B$2:$AP$2,0))*AY37","v":881836.86984004511},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1160,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1164,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ37","v":158928.21051420455},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1160,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1164,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA37","v":199756.88264344534},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1160,[64]Pacajus!$B$2:$B$111,0),MATCH($C1164,[64]Pacajus!$B$2:$AP$2,0))*BB37","v":903980.18350476946},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1160,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1164,[64]Pacatuba!$B$2:$AP$2,0))*BC37","v":413238.49678992643},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1160,[64]Paracuru!$B$2:$B$111,0),MATCH($C1164,[64]Paracuru!$B$2:$AP$2,0))*BD37","v":447322.25072543474},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1160,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1164,[64]Paraipaba!$B$2:$AP$2,0))*BE37","v":98865.492619814322},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1160,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1164,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF37","v":529580.25471346418},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1160,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1164,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG37","v":93599.962135862326},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1160,[64]Trairi!$B$2:$B$111,0),MATCH($C1164,[64]Trairi!$B$2:$AP$2,0))*BH37","v":433593.18400334957},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1160,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1164,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI37","v":63368.055594458841}]
[null,1165,2027,"Gestão Comercial | novas ligações de água",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1160,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1165,[64]Aquiraz!$B$2:$AP$2,0))*AL38","v":504663.42058643047},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1160,[64]Barbalha!$B$2:$B$111,0),MATCH($C1165,[64]Barbalha!$B$2:$AP$2,0))*AM38","v":354002.10763718036},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1160,[64]Cascavel!$B$2:$B$111,0),MATCH($C1165,[64]Cascavel!$B$2:$AP$2,0))*AN38","v":637626.79636336036},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1160,[64]Caucaia!$B$2:$B$111,0),MATCH($C1165,[64]Caucaia!$B$2:$AP$2,0))*AO38","v":2578480.8775651725},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1160,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1165,[64]Chorozinho!$B$2:$AP$2,0))*AP38","v":161805.02664632289},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1160,[64]Eusébio!$B$2:$B$111,0),MATCH($C1165,[64]Eusébio!$B$2:$AP$2,0))*AQ38","v":778221.46608985029},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1160,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1165,'[64]Farias Brito'!$B$2:$AP$2,0))*AR38","v":74573.559807496378},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1160,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1165,[64]Fortaleza!$B$2:$AP$2,0))*AS38","v":14340092.475263046},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1160,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1165,[64]Guaiúba!$B$2:$AP$2,0))*AT38","v":132460.48041136723},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1160,[64]Horizonte!$B$2:$B$111,0),MATCH($C1165,[64]Horizonte!$B$2:$AP$2,0))*AU38","v":931772.11999458715},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1160,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1165,[64]Itaitinga!$B$2:$AP$2,0))*AV38","v":672381.77175222256},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1160,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1165,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW38","v":1998944.4873487155},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1160,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1165,[64]Maracanaú!$B$2:$AP$2,0))*AX38","v":1526302.4457251425},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1160,[64]Maranguape!$B$2:$B$111,0),MATCH($C1165,[64]Maranguape!$B$2:$AP$2,0))*AY38","v":881829.0148615943},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1160,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1165,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ38","v":158795.46417003535},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1160,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1165,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA38","v":201344.95119316009},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1160,[64]Pacajus!$B$2:$B$111,0),MATCH($C1165,[64]Pacajus!$B$2:$AP$2,0))*BB38","v":907822.57758250914},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1160,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1165,[64]Pacatuba!$B$2:$AP$2,0))*BC38","v":409842.39845439384},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1160,[64]Paracuru!$B$2:$B$111,0),MATCH($C1165,[64]Paracuru!$B$2:$AP$2,0))*BD38","v":454940.69646546704},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1160,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1165,[64]Paraipaba!$B$2:$AP$2,0))*BE38","v":98631.945572625045},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1160,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1165,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF38","v":531314.09097103716},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1160,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1165,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG38","v":94027.025358906219},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1160,[64]Trairi!$B$2:$B$111,0),MATCH($C1165,[64]Trairi!$B$2:$AP$2,0))*BH38","v":437421.16938361159},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1160,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1165,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI38","v":61635.246328871981}]
[null,1166,2028,"Gestão Comercial | novas ligações de água",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1160,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1166,[64]Aquiraz!$B$2:$AP$2,0))*AL39","v":549471.47115177778},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1160,[64]Barbalha!$B$2:$B$111,0),MATCH($C1166,[64]Barbalha!$B$2:$AP$2,0))*AM39","v":355554.24532673747},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1160,[64]Cascavel!$B$2:$B$111,0),MATCH($C1166,[64]Cascavel!$B$2:$AP$2,0))*AN39","v":654440.00381627423},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1160,[64]Caucaia!$B$2:$B$111,0),MATCH($C1166,[64]Caucaia!$B$2:$AP$2,0))*AO39","v":2564395.922754359},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1160,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1166,[64]Chorozinho!$B$2:$AP$2,0))*AP39","v":161416.96338716598},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1160,[64]Eusébio!$B$2:$B$111,0),MATCH($C1166,[64]Eusébio!$B$2:$AP$2,0))*AQ39","v":784325.01360749954},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1160,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1166,'[64]Farias Brito'!$B$2:$AP$2,0))*AR39","v":74076.192194885312},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1160,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1166,[64]Fortaleza!$B$2:$AP$2,0))*AS39","v":14254831.72211143},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1160,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1166,[64]Guaiúba!$B$2:$AP$2,0))*AT39","v":131689.24424358227},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1160,[64]Horizonte!$B$2:$B$111,0),MATCH($C1166,[64]Horizonte!$B$2:$AP$2,0))*AU39","v":938276.33951963414},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1160,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1166,[64]Itaitinga!$B$2:$AP$2,0))*AV39","v":672788.00142043864},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1160,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1166,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW39","v":1988513.1579894354},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1160,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1166,[64]Maracanaú!$B$2:$AP$2,0))*AX39","v":1517774.5571819954},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1160,[64]Maranguape!$B$2:$B$111,0),MATCH($C1166,[64]Maranguape!$B$2:$AP$2,0))*AY39","v":877676.84824210685},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1160,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1166,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ39","v":159140.03767037526},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1160,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1166,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA39","v":201433.69357188107},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1160,[64]Pacajus!$B$2:$B$111,0),MATCH($C1166,[64]Pacajus!$B$2:$AP$2,0))*BB39","v":911128.2400787645},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1160,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1166,[64]Pacatuba!$B$2:$AP$2,0))*BC39","v":405525.72543393652},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1160,[64]Paracuru!$B$2:$B$111,0),MATCH($C1166,[64]Paracuru!$B$2:$AP$2,0))*BD39","v":465229.42230425158},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1160,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1166,[64]Paraipaba!$B$2:$AP$2,0))*BE39","v":97730.876038287272},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1160,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1166,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF39","v":531639.32231089054},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1160,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1166,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG39","v":94454.088581950753},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1160,[64]Trairi!$B$2:$B$111,0),MATCH($C1166,[64]Trairi!$B$2:$AP$2,0))*BH39","v":438933.09650799853},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1160,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1166,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI39","v":62429.146242623261}]
[null,1167,2029,"Gestão Comercial | novas ligações de água",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1160,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1167,[64]Aquiraz!$B$2:$AP$2,0))*AL40","v":593925.38928116439},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1160,[64]Barbalha!$B$2:$B$111,0),MATCH($C1167,[64]Barbalha!$B$2:$AP$2,0))*AM40","v":358729.31082967995},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1160,[64]Cascavel!$B$2:$B$111,0),MATCH($C1167,[64]Cascavel!$B$2:$AP$2,0))*AN40","v":670723.92502850515},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1160,[64]Caucaia!$B$2:$B$111,0),MATCH($C1167,[64]Caucaia!$B$2:$AP$2,0))*AO40","v":2545331.4313645926},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1160,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1167,[64]Chorozinho!$B$2:$AP$2,0))*AP40","v":160823.19505079725},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1160,[64]Eusébio!$B$2:$B$111,0),MATCH($C1167,[64]Eusébio!$B$2:$AP$2,0))*AQ40","v":788514.28641622106},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1160,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1167,'[64]Farias Brito'!$B$2:$AP$2,0))*AR40","v":74088.03235856141},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1160,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1167,[64]Fortaleza!$B$2:$AP$2,0))*AS40","v":14156173.82108512},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1160,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1167,[64]Guaiúba!$B$2:$AP$2,0))*AT40","v":131430.00413476513},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1160,[64]Horizonte!$B$2:$B$111,0),MATCH($C1167,[64]Horizonte!$B$2:$AP$2,0))*AU40","v":939798.06423521298},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1160,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1167,[64]Itaitinga!$B$2:$AP$2,0))*AV40","v":671179.88433473557},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1160,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1167,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW40","v":1974459.3468173379},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1160,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1167,[64]Maracanaú!$B$2:$AP$2,0))*AX40","v":1505562.465171526},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1160,[64]Maranguape!$B$2:$B$111,0),MATCH($C1167,[64]Maranguape!$B$2:$AP$2,0))*AY40","v":873893.10028727027},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1160,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1167,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ40","v":157420.60197749737},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1160,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1167,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA40","v":201764.91355288174},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1160,[64]Pacajus!$B$2:$B$111,0),MATCH($C1167,[64]Pacajus!$B$2:$AP$2,0))*BB40","v":912110.07855507242},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1160,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1167,[64]Pacatuba!$B$2:$AP$2,0))*BC40","v":402110.95639532985},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1160,[64]Paracuru!$B$2:$B$111,0),MATCH($C1167,[64]Paracuru!$B$2:$AP$2,0))*BD40","v":473325.03642608778},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1160,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1167,[64]Paraipaba!$B$2:$AP$2,0))*BE40","v":96104.116119926577},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1160,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1167,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF40","v":533933.75727656658},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1160,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1167,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG40","v":94239.651289857589},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1160,[64]Trairi!$B$2:$B$111,0),MATCH($C1167,[64]Trairi!$B$2:$AP$2,0))*BH40","v":443337.09318392212},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1160,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1167,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI40","v":61760.803841970526}]
[null,1168,2030,"Gestão Comercial | novas ligações de água",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1160,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1168,[64]Aquiraz!$B$2:$AP$2,0))*AL41","v":639819.18445784994},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1160,[64]Barbalha!$B$2:$B$111,0),MATCH($C1168,[64]Barbalha!$B$2:$AP$2,0))*AM41","v":361791.62654600263},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1160,[64]Cascavel!$B$2:$B$111,0),MATCH($C1168,[64]Cascavel!$B$2:$AP$2,0))*AN41","v":687194.09518323804},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1160,[64]Caucaia!$B$2:$B$111,0),MATCH($C1168,[64]Caucaia!$B$2:$AP$2,0))*AO41","v":2527022.388649703},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1160,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1168,[64]Chorozinho!$B$2:$AP$2,0))*AP41","v":159352.44581521169},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1160,[64]Eusébio!$B$2:$B$111,0),MATCH($C1168,[64]Eusébio!$B$2:$AP$2,0))*AQ41","v":792645.06948280882},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1160,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1168,'[64]Farias Brito'!$B$2:$AP$2,0))*AR41","v":74806.994999384144},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1160,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1168,[64]Fortaleza!$B$2:$AP$2,0))*AS41","v":14047294.095474092},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1160,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1168,[64]Guaiúba!$B$2:$AP$2,0))*AT41","v":130417.24672081023},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1160,[64]Horizonte!$B$2:$B$111,0),MATCH($C1168,[64]Horizonte!$B$2:$AP$2,0))*AU41","v":936328.28346843529},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1160,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1168,[64]Itaitinga!$B$2:$AP$2,0))*AV41","v":668080.18450908875},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1160,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1168,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW41","v":1960027.7116110215},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1160,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1168,[64]Maracanaú!$B$2:$AP$2,0))*AX41","v":1492917.2900622881},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1160,[64]Maranguape!$B$2:$B$111,0),MATCH($C1168,[64]Maranguape!$B$2:$AP$2,0))*AY41","v":869022.04592674866},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1160,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1168,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ41","v":158119.59677740824},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1160,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1168,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA41","v":201765.36039265367},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1160,[64]Pacajus!$B$2:$B$111,0),MATCH($C1168,[64]Pacajus!$B$2:$AP$2,0))*BB41","v":911874.97833898768},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1160,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1168,[64]Pacatuba!$B$2:$AP$2,0))*BC41","v":397029.04559977492},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1160,[64]Paracuru!$B$2:$B$111,0),MATCH($C1168,[64]Paracuru!$B$2:$AP$2,0))*BD41","v":482530.52027519973},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1160,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1168,[64]Paraipaba!$B$2:$AP$2,0))*BE41","v":96415.06580573399},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1160,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1168,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF41","v":534563.41806958779},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1160,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1168,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG41","v":93961.154514308175},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1160,[64]Trairi!$B$2:$B$111,0),MATCH($C1168,[64]Trairi!$B$2:$AP$2,0))*BH41","v":442802.49725323054},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1160,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1168,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI41","v":61616.061212664179}]
[null,1169,2031,"Gestão Comercial | novas ligações de água",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1160,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1169,[64]Aquiraz!$B$2:$AP$2,0))*AL42","v":683554.95149091247},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1160,[64]Barbalha!$B$2:$B$111,0),MATCH($C1169,[64]Barbalha!$B$2:$AP$2,0))*AM42","v":361987.92503119208},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1160,[64]Cascavel!$B$2:$B$111,0),MATCH($C1169,[64]Cascavel!$B$2:$AP$2,0))*AN42","v":701428.01660740224},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1160,[64]Caucaia!$B$2:$B$111,0),MATCH($C1169,[64]Caucaia!$B$2:$AP$2,0))*AO42","v":2502277.3010566598},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1160,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1169,[64]Chorozinho!$B$2:$AP$2,0))*AP42","v":158312.98314488441},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1160,[64]Eusébio!$B$2:$B$111,0),MATCH($C1169,[64]Eusébio!$B$2:$AP$2,0))*AQ42","v":796104.97960485367},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1160,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1169,'[64]Farias Brito'!$B$2:$AP$2,0))*AR42","v":74194.697970910885},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1160,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1169,[64]Fortaleza!$B$2:$AP$2,0))*AS42","v":13926111.112949369},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1160,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1169,[64]Guaiúba!$B$2:$AP$2,0))*AT42","v":129262.7671842438},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1160,[64]Horizonte!$B$2:$B$111,0),MATCH($C1169,[64]Horizonte!$B$2:$AP$2,0))*AU42","v":939020.81626387197},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1160,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1169,[64]Itaitinga!$B$2:$AP$2,0))*AV42","v":664790.34435187164},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1160,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1169,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW42","v":1941857.7636832038},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1160,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1169,[64]Maracanaú!$B$2:$AP$2,0))*AX42","v":1478491.7609999659},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1160,[64]Maranguape!$B$2:$B$111,0),MATCH($C1169,[64]Maranguape!$B$2:$AP$2,0))*AY42","v":861024.44960975973},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1160,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1169,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ42","v":156701.91157912623},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1160,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1169,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA42","v":200751.5256339458},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1160,[64]Pacajus!$B$2:$B$111,0),MATCH($C1169,[64]Pacajus!$B$2:$AP$2,0))*BB42","v":911103.14654142363},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1160,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1169,[64]Pacatuba!$B$2:$AP$2,0))*BC42","v":399191.18070173636},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1160,[64]Paracuru!$B$2:$B$111,0),MATCH($C1169,[64]Paracuru!$B$2:$AP$2,0))*BD42","v":488607.7903161787},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1160,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1169,[64]Paraipaba!$B$2:$AP$2,0))*BE42","v":95343.979439464019},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1160,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1169,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF42","v":535200.28710307076},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1160,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1169,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG42","v":93618.598255301549},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1160,[64]Trairi!$B$2:$B$111,0),MATCH($C1169,[64]Trairi!$B$2:$AP$2,0))*BH42","v":444109.27894336311},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1160,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1169,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI42","v":62140.486518084224}]
[null,1170,2032,"Gestão Comercial | novas ligações de água",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1160,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1170,[64]Aquiraz!$B$2:$AP$2,0))*AL43","v":729345.3763124228},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1160,[64]Barbalha!$B$2:$B$111,0),MATCH($C1170,[64]Barbalha!$B$2:$AP$2,0))*AM43","v":78394.77159999992},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1160,[64]Cascavel!$B$2:$B$111,0),MATCH($C1170,[64]Cascavel!$B$2:$AP$2,0))*AN43","v":716549.80115755356},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1160,[64]Caucaia!$B$2:$B$111,0),MATCH($C1170,[64]Caucaia!$B$2:$AP$2,0))*AO43","v":2440670.9219044005},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1160,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1170,[64]Chorozinho!$B$2:$AP$2,0))*AP43","v":157773.37539888328},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1160,[64]Eusébio!$B$2:$B$111,0),MATCH($C1170,[64]Eusébio!$B$2:$AP$2,0))*AQ43","v":31244.736497755461},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1160,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1170,'[64]Farias Brito'!$B$2:$AP$2,0))*AR43","v":73534.484749439813},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1160,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1170,[64]Fortaleza!$B$2:$AP$2,0))*AS43","v":13784017.162827037},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1160,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1170,[64]Guaiúba!$B$2:$AP$2,0))*AT43","v":128683.16820295402},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1160,[64]Horizonte!$B$2:$B$111,0),MATCH($C1170,[64]Horizonte!$B$2:$AP$2,0))*AU43","v":938189.27165282855},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1160,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1170,[64]Itaitinga!$B$2:$AP$2,0))*AV43","v":659972.3622574925},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1160,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1170,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW43","v":1922617.3018221832},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1160,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1170,[64]Maracanaú!$B$2:$AP$2,0))*AX43","v":1462948.8718874736},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1160,[64]Maranguape!$B$2:$B$111,0),MATCH($C1170,[64]Maranguape!$B$2:$AP$2,0))*AY43","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1160,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1170,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ43","v":73934.143230244168},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1160,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1170,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA43","v":200046.32310576181},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1160,[64]Pacajus!$B$2:$B$111,0),MATCH($C1170,[64]Pacajus!$B$2:$AP$2,0))*BB43","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1160,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1170,[64]Pacatuba!$B$2:$AP$2,0))*BC43","v":410695.84045733558},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1160,[64]Paracuru!$B$2:$B$111,0),MATCH($C1170,[64]Paracuru!$B$2:$AP$2,0))*BD43","v":497731.90338455571},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1160,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1170,[64]Paraipaba!$B$2:$AP$2,0))*BE43","v":93480.081257243641},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1160,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1170,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF43","v":510968.67994880193},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1160,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1170,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG43","v":93917.54251143134},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1160,[64]Trairi!$B$2:$B$111,0),MATCH($C1170,[64]Trairi!$B$2:$AP$2,0))*BH43","v":446351.95148844959},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1160,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1170,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI43","v":62068.527970467578}]
[null,1171,2033,"Gestão Comercial | novas ligações de água",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1160,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1171,[64]Aquiraz!$B$2:$AP$2,0))*AL44","v":270935.04005911865},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1160,[64]Barbalha!$B$2:$B$111,0),MATCH($C1171,[64]Barbalha!$B$2:$AP$2,0))*AM44","v":345724.39971579611},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1160,[64]Cascavel!$B$2:$B$111,0),MATCH($C1171,[64]Cascavel!$B$2:$AP$2,0))*AN44","v":195440.12009770336},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1160,[64]Caucaia!$B$2:$B$111,0),MATCH($C1171,[64]Caucaia!$B$2:$AP$2,0))*AO44","v":606781.60002287827},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1160,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1171,[64]Chorozinho!$B$2:$AP$2,0))*AP44","v":9172.2800200266665},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1160,[64]Eusébio!$B$2:$B$111,0),MATCH($C1171,[64]Eusébio!$B$2:$AP$2,0))*AQ44","v":960972.72035627987},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1160,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1171,'[64]Farias Brito'!$B$2:$AP$2,0))*AR44","v":705.55999493076501},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1160,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1171,[64]Fortaleza!$B$2:$AP$2,0))*AS44","v":1821755.9199734884},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1160,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1171,[64]Guaiúba!$B$2:$AP$2,0))*AT44","v":16227.880047963457},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1160,[64]Horizonte!$B$2:$B$111,0),MATCH($C1171,[64]Horizonte!$B$2:$AP$2,0))*AU44","v":126295.23999108166},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1160,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1171,[64]Itaitinga!$B$2:$AP$2,0))*AV44","v":103011.76000000001},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1160,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1171,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW44","v":276579.51999158703},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1160,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1171,[64]Maracanaú!$B$2:$AP$2,0))*AX44","v":253296.03999999998},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1160,[64]Maranguape!$B$2:$B$111,0),MATCH($C1171,[64]Maranguape!$B$2:$AP$2,0))*AY44","v":1059045.5594518862},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1160,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1171,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ44","v":19050.119983730365},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1160,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1171,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA44","v":37394.68},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1160,[64]Pacajus!$B$2:$B$111,0),MATCH($C1171,[64]Pacajus!$B$2:$AP$2,0))*BB44","v":1033645.4004830781},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1160,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1171,[64]Pacatuba!$B$2:$AP$2,0))*BC44","v":95250.600106790531},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1160,[64]Paracuru!$B$2:$B$111,0),MATCH($C1171,[64]Paracuru!$B$2:$AP$2,0))*BD44","v":94545.039918155147},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1160,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1171,[64]Paraipaba!$B$2:$AP$2,0))*BE44","v":7055.5999137162325},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1160,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1171,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF44","v":57150.360021355584},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1160,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1171,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG44","v":4233.3599915636914},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1160,[64]Trairi!$B$2:$B$111,0),MATCH($C1171,[64]Trairi!$B$2:$AP$2,0))*BH44","v":51505.880048193576},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1160,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1171,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI44","v":2116.6800096782804}]
[null,1172,2034,"Gestão Comercial | novas ligações de água",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1160,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1172,[64]Aquiraz!$B$2:$AP$2,0))*AL45","v":49389.200051365377},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1160,[64]Barbalha!$B$2:$B$111,0),MATCH($C1172,[64]Barbalha!$B$2:$AP$2,0))*AM45","v":38805.799965444196},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1160,[64]Cascavel!$B$2:$B$111,0),MATCH($C1172,[64]Cascavel!$B$2:$AP$2,0))*AN45","v":48683.640019669343},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1160,[64]Caucaia!$B$2:$B$111,0),MATCH($C1172,[64]Caucaia!$B$2:$AP$2,0))*AO45","v":395113.60001372691},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1160,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1172,[64]Chorozinho!$B$2:$AP$2,0))*AP45","v":22577.920049296412},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1160,[64]Eusébio!$B$2:$B$111,0),MATCH($C1172,[64]Eusébio!$B$2:$AP$2,0))*AQ45","v":76906.040028512856},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1160,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1172,'[64]Farias Brito'!$B$2:$AP$2,0))*AR45","v":705.55999822916294},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1160,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1172,[64]Fortaleza!$B$2:$AP$2,0))*AS45","v":1603737.8799766609},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1160,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1172,[64]Guaiúba!$B$2:$AP$2,0))*AT45","v":14111.200040918646},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1160,[64]Horizonte!$B$2:$B$111,0),MATCH($C1172,[64]Horizonte!$B$2:$AP$2,0))*AU45","v":88900.560014906703},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1160,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1172,[64]Itaitinga!$B$2:$AP$2,0))*AV45","v":106539.56},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1160,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1172,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW45","v":244123.75999257425},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1160,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1172,[64]Maracanaú!$B$2:$AP$2,0))*AX45","v":217312.47999999995},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1160,[64]Maranguape!$B$2:$B$111,0),MATCH($C1172,[64]Maranguape!$B$2:$AP$2,0))*AY45","v":122767.43991056227},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1160,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1172,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ45","v":16933.439985538102},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1160,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1172,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA45","v":33866.879999999997},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1160,[64]Pacajus!$B$2:$B$111,0),MATCH($C1172,[64]Pacajus!$B$2:$AP$2,0))*BB45","v":83961.640039239792},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1160,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1172,[64]Pacatuba!$B$2:$AP$2,0))*BC45","v":64911.520094443527},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1160,[64]Paracuru!$B$2:$B$111,0),MATCH($C1172,[64]Paracuru!$B$2:$AP$2,0))*BD45","v":24694.599978622617},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1160,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1172,[64]Paraipaba!$B$2:$AP$2,0))*BE45","v":9172.2799292976379},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1160,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1172,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF45","v":45861.399996209962},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1160,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1172,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG45","v":3527.799992969743},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1160,[64]Trairi!$B$2:$B$111,0),MATCH($C1172,[64]Trairi!$B$2:$AP$2,0))*BH45","v":31750.200012988549},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1160,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1172,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI45","v":1411.1200064521868}]
[null,1173,2035,"Gestão Comercial | novas ligações de água",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1160,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1173,[64]Aquiraz!$B$2:$AP$2,0))*AL46","v":44450.280045550418},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1160,[64]Barbalha!$B$2:$B$111,0),MATCH($C1173,[64]Barbalha!$B$2:$AP$2,0))*AM46","v":33866.879969675523},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1160,[64]Cascavel!$B$2:$B$111,0),MATCH($C1173,[64]Cascavel!$B$2:$AP$2,0))*AN46","v":42333.60001730988},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1160,[64]Caucaia!$B$2:$B$111,0),MATCH($C1173,[64]Caucaia!$B$2:$AP$2,0))*AO46","v":342902.16001372691},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1160,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1173,[64]Chorozinho!$B$2:$AP$2,0))*AP46","v":19755.680043134362},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1160,[64]Eusébio!$B$2:$B$111,0),MATCH($C1173,[64]Eusébio!$B$2:$AP$2,0))*AQ46","v":67733.760025112235},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1160,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1173,'[64]Farias Brito'!$B$2:$AP$2,0))*AR46","v":705.55999493076501},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1160,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1173,[64]Fortaleza!$B$2:$AP$2,0))*AS46","v":1388542.0799797929},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1160,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1173,[64]Guaiúba!$B$2:$AP$2,0))*AT46","v":12700.080037733796},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1160,[64]Horizonte!$B$2:$B$111,0),MATCH($C1173,[64]Horizonte!$B$2:$AP$2,0))*AU46","v":76200.480012777174},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1160,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1173,[64]Itaitinga!$B$2:$AP$2,0))*AV46","v":95250.6},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1160,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1173,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW46","v":210256.87999360441},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1160,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1173,[64]Maracanaú!$B$2:$AP$2,0))*AX46","v":191912.31999999998},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1160,[64]Maranguape!$B$2:$B$111,0),MATCH($C1173,[64]Maranguape!$B$2:$AP$2,0))*AY46","v":105128.43996263512},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1160,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1173,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ46","v":14111.199987948419},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1160,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1173,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA46","v":29633.519999999997},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1160,[64]Pacajus!$B$2:$B$111,0),MATCH($C1173,[64]Pacajus!$B$2:$AP$2,0))*BB46","v":72672.680033963843},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1160,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1173,[64]Pacatuba!$B$2:$AP$2,0))*BC46","v":57150.360082695879},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1160,[64]Paracuru!$B$2:$B$111,0),MATCH($C1173,[64]Paracuru!$B$2:$AP$2,0))*BD46","v":23283.480022693449},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1160,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1173,[64]Paraipaba!$B$2:$AP$2,0))*BE46","v":8466.7199290403278},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1160,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1173,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF46","v":39511.359995779494},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1160,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1173,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG46","v":3527.799992969743},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1160,[64]Trairi!$B$2:$B$111,0),MATCH($C1173,[64]Trairi!$B$2:$AP$2,0))*BH46","v":26105.720016088704},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1160,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1173,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI46","v":2116.6800096782804}]
[null,1174,2036,"Gestão Comercial | novas ligações de água",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1160,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1174,[64]Aquiraz!$B$2:$AP$2,0))*AL47","v":36689.120037797155},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1160,[64]Barbalha!$B$2:$B$111,0),MATCH($C1174,[64]Barbalha!$B$2:$AP$2,0))*AM47","v":28222.399974612064},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1160,[64]Cascavel!$B$2:$B$111,0),MATCH($C1174,[64]Cascavel!$B$2:$AP$2,0))*AN47","v":35278.000013766658},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1160,[64]Caucaia!$B$2:$B$111,0),MATCH($C1174,[64]Caucaia!$B$2:$AP$2,0))*AO47","v":290690.72001372691},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1160,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1174,[64]Chorozinho!$B$2:$AP$2,0))*AP47","v":16933.440036972308},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1160,[64]Eusébio!$B$2:$B$111,0),MATCH($C1174,[64]Eusébio!$B$2:$AP$2,0))*AQ47","v":57150.360021188455},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1160,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1174,'[64]Farias Brito'!$B$2:$AP$2,0))*AR47","v":705.55999493076501},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1160,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1174,[64]Fortaleza!$B$2:$AP$2,0))*AS47","v":1176168.5199828835},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1160,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1174,[64]Guaiúba!$B$2:$AP$2,0))*AT47","v":10583.400030688985},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1160,[64]Horizonte!$B$2:$B$111,0),MATCH($C1174,[64]Horizonte!$B$2:$AP$2,0))*AU47","v":64911.520010884262},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1160,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1174,[64]Itaitinga!$B$2:$AP$2,0))*AV47","v":84667.199999999997},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1160,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1174,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW47","v":179212.23999454873},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1160,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1174,[64]Maracanaú!$B$2:$AP$2,0))*AX47","v":166512.15999999997},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1160,[64]Maranguape!$B$2:$B$111,0),MATCH($C1174,[64]Maranguape!$B$2:$AP$2,0))*AY47","v":88900.559957429141},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1160,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1174,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ47","v":12700.079989153579},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1160,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1174,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA47","v":25400.16},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1160,[64]Pacajus!$B$2:$B$111,0),MATCH($C1174,[64]Pacajus!$B$2:$AP$2,0))*BB47","v":62089.28002901766},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1160,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1174,[64]Pacatuba!$B$2:$AP$2,0))*BC47","v":46566.960068413762},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1160,[64]Paracuru!$B$2:$B$111,0),MATCH($C1174,[64]Paracuru!$B$2:$AP$2,0))*BD47","v":17638.999984730439},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1160,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1174,[64]Paraipaba!$B$2:$AP$2,0))*BE47","v":6350.0399578873539},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1160,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1174,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF47","v":31750.200009870376},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1160,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1174,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG47","v":2822.2399943757946},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1160,[64]Trairi!$B$2:$B$111,0),MATCH($C1174,[64]Trairi!$B$2:$AP$2,0))*BH47","v":23283.480002286924},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1160,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1174,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI47","v":1411.1200064521868}]
[null,1175,2037,"Gestão Comercial | novas ligações de água",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1160,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1175,[64]Aquiraz!$B$2:$AP$2,0))*AL48","v":30339.080031013051},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1160,[64]Barbalha!$B$2:$B$111,0),MATCH($C1175,[64]Barbalha!$B$2:$AP$2,0))*AM48","v":23283.479978843385},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1160,[64]Cascavel!$B$2:$B$111,0),MATCH($C1175,[64]Cascavel!$B$2:$AP$2,0))*AN48","v":30339.080012195471},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1160,[64]Caucaia!$B$2:$B$111,0),MATCH($C1175,[64]Caucaia!$B$2:$AP$2,0))*AO48","v":237773.72000915126},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1160,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1175,[64]Chorozinho!$B$2:$AP$2,0))*AP48","v":14111.200030810256},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1160,[64]Eusébio!$B$2:$B$111,0),MATCH($C1175,[64]Eusébio!$B$2:$AP$2,0))*AQ48","v":46566.960017264668},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1160,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1175,'[64]Farias Brito'!$B$2:$AP$2,0))*AR48","v":705.55999822916294},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1160,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1175,[64]Fortaleza!$B$2:$AP$2,0))*AS48","v":963089.39998598432},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1160,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1175,[64]Guaiúba!$B$2:$AP$2,0))*AT48","v":8466.7200259117089},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1160,[64]Horizonte!$B$2:$B$111,0),MATCH($C1175,[64]Horizonte!$B$2:$AP$2,0))*AU48","v":52917.000008873038},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1160,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1175,[64]Itaitinga!$B$2:$AP$2,0))*AV48","v":72672.680000000008},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1160,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1175,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW48","v":146050.91999555743},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1160,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1175,[64]Maracanaú!$B$2:$AP$2,0))*AX48","v":140406.43999999997},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1160,[64]Maranguape!$B$2:$B$111,0),MATCH($C1175,[64]Maranguape!$B$2:$AP$2,0))*AY48","v":71967.119958513125},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1160,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1175,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ48","v":10583.399990961314},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1160,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1175,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA48","v":21872.36},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1160,[64]Pacajus!$B$2:$B$111,0),MATCH($C1175,[64]Pacajus!$B$2:$AP$2,0))*BB48","v":50094.760023411975},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1160,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1175,[64]Pacatuba!$B$2:$AP$2,0))*BC48","v":39511.360056666119},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1160,[64]Paracuru!$B$2:$B$111,0),MATCH($C1175,[64]Paracuru!$B$2:$AP$2,0))*BD48","v":14816.759987173569},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1160,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1175,[64]Paraipaba!$B$2:$AP$2,0))*BE48","v":5644.4799428205679},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1160,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1175,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF48","v":26811.28000254447},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1160,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1175,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG48","v":2116.6799957818457},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1160,[64]Trairi!$B$2:$B$111,0),MATCH($C1175,[64]Trairi!$B$2:$AP$2,0))*BH48","v":19755.680020074615},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1160,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1175,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI48","v":705.56000322609339}]
[null,1176,2038,"Gestão Comercial | novas ligações de água",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1160,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1176,[64]Aquiraz!$B$2:$AP$2,0))*AL49","v":24694.600024228945},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1160,[64]Barbalha!$B$2:$B$111,0),MATCH($C1176,[64]Barbalha!$B$2:$AP$2,0))*AM49","v":17638.999983779926},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1160,[64]Cascavel!$B$2:$B$111,0),MATCH($C1176,[64]Cascavel!$B$2:$AP$2,0))*AN49","v":22577.920009047735},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1160,[64]Caucaia!$B$2:$B$111,0),MATCH($C1176,[64]Caucaia!$B$2:$AP$2,0))*AO49","v":184856.72000457562},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1160,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1176,[64]Chorozinho!$B$2:$AP$2,0))*AP49","v":10583.400023107692},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1160,[64]Eusébio!$B$2:$B$111,0),MATCH($C1176,[64]Eusébio!$B$2:$AP$2,0))*AQ49","v":35983.560013340873},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1160,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1176,'[64]Farias Brito'!$B$2:$AP$2,0))*AR49","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1160,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1176,[64]Fortaleza!$B$2:$AP$2,0))*AS49","v":751421.39998906478},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1160,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1176,[64]Guaiúba!$B$2:$AP$2,0))*AT49","v":6350.0400188668982},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1160,[64]Horizonte!$B$2:$B$111,0),MATCH($C1176,[64]Horizonte!$B$2:$AP$2,0))*AU49","v":41628.040006980125},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1160,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1176,[64]Itaitinga!$B$2:$AP$2,0))*AV49","v":61383.72},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1160,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1176,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW49","v":114300.7199965232},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1160,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1176,[64]Maracanaú!$B$2:$AP$2,0))*AX49","v":115006.27999999998},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1160,[64]Maranguape!$B$2:$B$111,0),MATCH($C1176,[64]Maranguape!$B$2:$AP$2,0))*AY49","v":56444.800001843672},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1160,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1176,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ49","v":7055.5999939742096},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1160,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1176,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA49","v":17639},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1160,[64]Pacajus!$B$2:$B$111,0),MATCH($C1176,[64]Pacajus!$B$2:$AP$2,0))*BB49","v":39511.360018465784},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1160,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1176,[64]Pacatuba!$B$2:$AP$2,0))*BC49","v":30339.080044319107},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1160,[64]Paracuru!$B$2:$B$111,0),MATCH($C1176,[64]Paracuru!$B$2:$AP$2,0))*BD49","v":11288.95999022748},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1160,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1176,[64]Paraipaba!$B$2:$AP$2,0))*BE49","v":4233.3599719249023},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1160,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1176,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF49","v":20461.240027976768},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1160,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1176,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG49","v":1411.1199971878973},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1160,[64]Trairi!$B$2:$B$111,0),MATCH($C1176,[64]Trairi!$B$2:$AP$2,0))*BH49","v":14111.200007601472},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1160,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1176,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI49","v":1411.1200064521868}]
[null,1177,2039,"Gestão Comercial | novas ligações de água",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1160,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1177,[64]Aquiraz!$B$2:$AP$2,0))*AL50","v":18344.560017444841},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1160,[64]Barbalha!$B$2:$B$111,0),MATCH($C1177,[64]Barbalha!$B$2:$AP$2,0))*AM50","v":13405.639988716472},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1160,[64]Cascavel!$B$2:$B$111,0),MATCH($C1177,[64]Cascavel!$B$2:$AP$2,0))*AN50","v":16227.880006884672},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1160,[64]Caucaia!$B$2:$B$111,0),MATCH($C1177,[64]Caucaia!$B$2:$AP$2,0))*AO50","v":134056.40000457564},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1160,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1177,[64]Chorozinho!$B$2:$AP$2,0))*AP50","v":7761.1600169456415},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1160,[64]Eusébio!$B$2:$B$111,0),MATCH($C1177,[64]Eusébio!$B$2:$AP$2,0))*AQ50","v":26811.280009940263},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1160,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1177,'[64]Farias Brito'!$B$2:$AP$2,0))*AR50","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1160,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1177,[64]Fortaleza!$B$2:$AP$2,0))*AS50","v":544692.31999207323},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1160,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1177,[64]Guaiúba!$B$2:$AP$2,0))*AT50","v":4938.9200134145121},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1160,[64]Horizonte!$B$2:$B$111,0),MATCH($C1177,[64]Horizonte!$B$2:$AP$2,0))*AU50","v":30339.080005087209},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1160,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1177,[64]Itaitinga!$B$2:$AP$2,0))*AV50","v":50800.32},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1160,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1177,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW50","v":82550.519997488984},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1160,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1177,[64]Maracanaú!$B$2:$AP$2,0))*AX50","v":90311.679999999993},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1160,[64]Maranguape!$B$2:$B$111,0),MATCH($C1177,[64]Maranguape!$B$2:$AP$2,0))*AY50","v":41628.039962103067},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1160,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1177,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ50","v":6350.0399945767895},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1160,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1177,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA50","v":14111.2},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1160,[64]Pacajus!$B$2:$B$111,0),MATCH($C1177,[64]Pacajus!$B$2:$AP$2,0))*BB50","v":28927.960013519594},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1160,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1177,[64]Pacatuba!$B$2:$AP$2,0))*BC50","v":22577.920031835081},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1160,[64]Paracuru!$B$2:$B$111,0),MATCH($C1177,[64]Paracuru!$B$2:$AP$2,0))*BD50","v":8466.7199926706107},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1160,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1177,[64]Paraipaba!$B$2:$AP$2,0))*BE50","v":3527.7999716675931},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1160,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1177,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF50","v":16227.879991340382},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1160,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1177,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG50","v":705.55999859394865},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1160,[64]Trairi!$B$2:$B$111,0),MATCH($C1177,[64]Trairi!$B$2:$AP$2,0))*BH50","v":9877.8399937996965},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1160,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1177,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI50","v":0}]
[null,1178,2040,"Gestão Comercial | novas ligações de água",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1160,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1178,[64]Aquiraz!$B$2:$AP$2,0))*AL51","v":12700.080011629896},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1160,[64]Barbalha!$B$2:$B$111,0),MATCH($C1178,[64]Barbalha!$B$2:$AP$2,0))*AM51","v":8466.7199922425734},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1160,[64]Cascavel!$B$2:$B$111,0),MATCH($C1178,[64]Cascavel!$B$2:$AP$2,0))*AN51","v":9877.8400039333301},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1160,[64]Caucaia!$B$2:$B$111,0),MATCH($C1178,[64]Caucaia!$B$2:$AP$2,0))*AO51","v":83961.64},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1160,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1178,[64]Chorozinho!$B$2:$AP$2,0))*AP51","v":5644.480012324103},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1160,[64]Eusébio!$B$2:$B$111,0),MATCH($C1178,[64]Eusébio!$B$2:$AP$2,0))*AQ51","v":16227.880006016476},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1160,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1178,'[64]Farias Brito'!$B$2:$AP$2,0))*AR51","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1160,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1178,[64]Fortaleza!$B$2:$AP$2,0))*AS51","v":344313.27999498934},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1160,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1178,[64]Guaiúba!$B$2:$AP$2,0))*AT51","v":2822.2400086372363},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1160,[64]Horizonte!$B$2:$B$111,0),MATCH($C1178,[64]Horizonte!$B$2:$AP$2,0))*AU51","v":19050.120003194294},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1160,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1178,[64]Itaitinga!$B$2:$AP$2,0))*AV51","v":39511.360000000001},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1160,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1178,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW51","v":52211.439998411843},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1160,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1178,[64]Maracanaú!$B$2:$AP$2,0))*AX51","v":64911.519999999997},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1160,[64]Maranguape!$B$2:$B$111,0),MATCH($C1178,[64]Maranguape!$B$2:$AP$2,0))*AY51","v":28222.400000660025},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1160,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1178,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ51","v":3527.7999969871048},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1160,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1178,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA51","v":9877.84},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1160,[64]Pacajus!$B$2:$B$111,0),MATCH($C1178,[64]Pacajus!$B$2:$AP$2,0))*BB51","v":17639.000008243653},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1160,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1178,[64]Pacatuba!$B$2:$AP$2,0))*BC51","v":14111.200020224447},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1160,[64]Paracuru!$B$2:$B$111,0),MATCH($C1178,[64]Paracuru!$B$2:$AP$2,0))*BD51","v":5644.4799951137402},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1160,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1178,[64]Paraipaba!$B$2:$AP$2,0))*BE51","v":1411.119985705142},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1160,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1178,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF51","v":9877.8400091511412},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1160,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1178,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG51","v":1411.1199971878973},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1160,[64]Trairi!$B$2:$B$111,0),MATCH($C1178,[64]Trairi!$B$2:$AP$2,0))*BH51","v":7761.1600115873825},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1160,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1178,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI51","v":705.56000322609339}]
[null,{"$f":"ROW(C1179)","v":1179},2041,"Gestão Comercial | novas ligações de água",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1160,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1179,[64]Aquiraz!$B$2:$AP$2,0))*AL52","v":7055.60000484579},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1160,[64]Barbalha!$B$2:$B$111,0),MATCH($C1179,[64]Barbalha!$B$2:$AP$2,0))*AM52","v":2822.2399971791178},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1160,[64]Cascavel!$B$2:$B$111,0),MATCH($C1179,[64]Cascavel!$B$2:$AP$2,0))*AN52","v":4233.3600017702674},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1160,[64]Caucaia!$B$2:$B$111,0),MATCH($C1179,[64]Caucaia!$B$2:$AP$2,0))*AO52","v":36689.119999999995},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1160,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1179,[64]Chorozinho!$B$2:$AP$2,0))*AP52","v":1411.1200030810257},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1160,[64]Eusébio!$B$2:$B$111,0),MATCH($C1179,[64]Eusébio!$B$2:$AP$2,0))*AQ52","v":7055.600002615859},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1160,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1179,'[64]Farias Brito'!$B$2:$AP$2,0))*AR52","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1160,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1179,[64]Fortaleza!$B$2:$AP$2,0))*AS52","v":145345.35999788481},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1160,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1179,[64]Guaiúba!$B$2:$AP$2,0))*AT52","v":1411.1200031848505},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1160,[64]Horizonte!$B$2:$B$111,0),MATCH($C1179,[64]Horizonte!$B$2:$AP$2,0))*AU52","v":7761.1600013013785},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1160,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1179,[64]Itaitinga!$B$2:$AP$2,0))*AV52","v":28222.400000000001},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1160,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1179,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW52","v":21872.359999334691},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1160,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1179,[64]Maracanaú!$B$2:$AP$2,0))*AX52","v":41628.039999999994},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1160,[64]Maranguape!$B$2:$B$111,0),MATCH($C1179,[64]Maranguape!$B$2:$AP$2,0))*AY52","v":11288.960002351703},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1160,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1179,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ52","v":1411.1199987948419},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1160,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1179,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA52","v":6350.04},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1160,[64]Pacajus!$B$2:$B$111,0),MATCH($C1179,[64]Pacajus!$B$2:$AP$2,0))*BB52","v":7761.1600036272075},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1160,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1179,[64]Pacatuba!$B$2:$AP$2,0))*BC52","v":6350.0400084767989},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1160,[64]Paracuru!$B$2:$B$111,0),MATCH($C1179,[64]Paracuru!$B$2:$AP$2,0))*BD52","v":1411.119998778435},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1160,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1179,[64]Paraipaba!$B$2:$AP$2,0))*BE52","v":705.5600002573093},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1160,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1179,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF52","v":4233.3600056589721},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1160,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1179,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG52","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1160,[64]Trairi!$B$2:$B$111,0),MATCH($C1179,[64]Trairi!$B$2:$AP$2,0))*BH52","v":2116.6799986713636},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1160,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1179,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI52","v":0}]
[null,1180,2042,"Gestão Comercial | novas ligações de água",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1160,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1180,[64]Aquiraz!$B$2:$AP$2,0))*AL53","v":2116.6799999999998},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1160,[64]Barbalha!$B$2:$B$111,0),MATCH($C1180,[64]Barbalha!$B$2:$AP$2,0))*AM53","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1160,[64]Cascavel!$B$2:$B$111,0),MATCH($C1180,[64]Cascavel!$B$2:$AP$2,0))*AN53","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1160,[64]Caucaia!$B$2:$B$111,0),MATCH($C1180,[64]Caucaia!$B$2:$AP$2,0))*AO53","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1160,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1180,[64]Chorozinho!$B$2:$AP$2,0))*AP53","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1160,[64]Eusébio!$B$2:$B$111,0),MATCH($C1180,[64]Eusébio!$B$2:$AP$2,0))*AQ53","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1160,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1180,'[64]Farias Brito'!$B$2:$AP$2,0))*AR53","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1160,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1180,[64]Fortaleza!$B$2:$AP$2,0))*AS53","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1160,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1180,[64]Guaiúba!$B$2:$AP$2,0))*AT53","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1160,[64]Horizonte!$B$2:$B$111,0),MATCH($C1180,[64]Horizonte!$B$2:$AP$2,0))*AU53","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1160,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1180,[64]Itaitinga!$B$2:$AP$2,0))*AV53","v":18344.560000000001},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1160,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1180,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW53","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1160,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1180,[64]Maracanaú!$B$2:$AP$2,0))*AX53","v":16933.439999999995},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1160,[64]Maranguape!$B$2:$B$111,0),MATCH($C1180,[64]Maranguape!$B$2:$AP$2,0))*AY53","v":705.56000246791564},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1160,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1180,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ53","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1160,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1180,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA53","v":2116.6799999999998},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1160,[64]Pacajus!$B$2:$B$111,0),MATCH($C1180,[64]Pacajus!$B$2:$AP$2,0))*BB53","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1160,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1180,[64]Pacatuba!$B$2:$AP$2,0))*BC53","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1160,[64]Paracuru!$B$2:$B$111,0),MATCH($C1180,[64]Paracuru!$B$2:$AP$2,0))*BD53","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1160,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1180,[64]Paraipaba!$B$2:$AP$2,0))*BE53","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1160,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1180,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF53","v":705.56000109103707},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1160,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1180,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG53","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1160,[64]Trairi!$B$2:$B$111,0),MATCH($C1180,[64]Trairi!$B$2:$AP$2,0))*BH53","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1160,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1180,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI53","v":0}]
[null,1181,2043,"Gestão Comercial | novas ligações de água",0,0,{"$f":"SUMIFS($K1181:$AH1181,$K$18:$AH$18,G$4)","v":0},0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1160,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1181,[64]Aquiraz!$B$2:$AP$2,0))*AL54","v":705.56},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1160,[64]Barbalha!$B$2:$B$111,0),MATCH($C1181,[64]Barbalha!$B$2:$AP$2,0))*AM54","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1160,[64]Cascavel!$B$2:$B$111,0),MATCH($C1181,[64]Cascavel!$B$2:$AP$2,0))*AN54","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1160,[64]Caucaia!$B$2:$B$111,0),MATCH($C1181,[64]Caucaia!$B$2:$AP$2,0))*AO54","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1160,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1181,[64]Chorozinho!$B$2:$AP$2,0))*AP54","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1160,[64]Eusébio!$B$2:$B$111,0),MATCH($C1181,[64]Eusébio!$B$2:$AP$2,0))*AQ54","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1160,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1181,'[64]Farias Brito'!$B$2:$AP$2,0))*AR54","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1160,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1181,[64]Fortaleza!$B$2:$AP$2,0))*AS54","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1160,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1181,[64]Guaiúba!$B$2:$AP$2,0))*AT54","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1160,[64]Horizonte!$B$2:$B$111,0),MATCH($C1181,[64]Horizonte!$B$2:$AP$2,0))*AU54","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1160,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1181,[64]Itaitinga!$B$2:$AP$2,0))*AV54","v":7761.16},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1160,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1181,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW54","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1160,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1181,[64]Maracanaú!$B$2:$AP$2,0))*AX54","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1160,[64]Maranguape!$B$2:$B$111,0),MATCH($C1181,[64]Maranguape!$B$2:$AP$2,0))*AY54","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1160,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1181,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ54","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1160,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1181,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA54","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1160,[64]Pacajus!$B$2:$B$111,0),MATCH($C1181,[64]Pacajus!$B$2:$AP$2,0))*BB54","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1160,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1181,[64]Pacatuba!$B$2:$AP$2,0))*BC54","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1160,[64]Paracuru!$B$2:$B$111,0),MATCH($C1181,[64]Paracuru!$B$2:$AP$2,0))*BD54","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1160,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1181,[64]Paraipaba!$B$2:$AP$2,0))*BE54","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1160,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1181,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF54","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1160,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1181,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG54","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1160,[64]Trairi!$B$2:$B$111,0),MATCH($C1181,[64]Trairi!$B$2:$AP$2,0))*BH54","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1160,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1181,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI54","v":705.55997557234559}]
[null,1182,2044,"Gestão Comercial | novas ligações de água",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1160,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1182,[64]Aquiraz!$B$2:$AP$2,0))*AL55","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1160,[64]Barbalha!$B$2:$B$111,0),MATCH($C1182,[64]Barbalha!$B$2:$AP$2,0))*AM55","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1160,[64]Cascavel!$B$2:$B$111,0),MATCH($C1182,[64]Cascavel!$B$2:$AP$2,0))*AN55","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1160,[64]Caucaia!$B$2:$B$111,0),MATCH($C1182,[64]Caucaia!$B$2:$AP$2,0))*AO55","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1160,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1182,[64]Chorozinho!$B$2:$AP$2,0))*AP55","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1160,[64]Eusébio!$B$2:$B$111,0),MATCH($C1182,[64]Eusébio!$B$2:$AP$2,0))*AQ55","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1160,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1182,'[64]Farias Brito'!$B$2:$AP$2,0))*AR55","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1160,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1182,[64]Fortaleza!$B$2:$AP$2,0))*AS55","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1160,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1182,[64]Guaiúba!$B$2:$AP$2,0))*AT55","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1160,[64]Horizonte!$B$2:$B$111,0),MATCH($C1182,[64]Horizonte!$B$2:$AP$2,0))*AU55","v":4938.9199821291268},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1160,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1182,[64]Itaitinga!$B$2:$AP$2,0))*AV55","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1160,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1182,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW55","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1160,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1182,[64]Maracanaú!$B$2:$AP$2,0))*AX55","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1160,[64]Maranguape!$B$2:$B$111,0),MATCH($C1182,[64]Maranguape!$B$2:$AP$2,0))*AY55","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1160,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1182,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ55","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1160,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1182,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA55","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1160,[64]Pacajus!$B$2:$B$111,0),MATCH($C1182,[64]Pacajus!$B$2:$AP$2,0))*BB55","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1160,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1182,[64]Pacatuba!$B$2:$AP$2,0))*BC55","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1160,[64]Paracuru!$B$2:$B$111,0),MATCH($C1182,[64]Paracuru!$B$2:$AP$2,0))*BD55","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1160,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1182,[64]Paraipaba!$B$2:$AP$2,0))*BE55","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1160,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1182,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF55","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1160,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1182,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG55","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1160,[64]Trairi!$B$2:$B$111,0),MATCH($C1182,[64]Trairi!$B$2:$AP$2,0))*BH55","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1160,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1182,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI55","v":705.55997557234559}]
[null,1183,2045,"Gestão Comercial | novas ligações de água",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1160,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1183,[64]Aquiraz!$B$2:$AP$2,0))*AL56","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1160,[64]Barbalha!$B$2:$B$111,0),MATCH($C1183,[64]Barbalha!$B$2:$AP$2,0))*AM56","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1160,[64]Cascavel!$B$2:$B$111,0),MATCH($C1183,[64]Cascavel!$B$2:$AP$2,0))*AN56","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1160,[64]Caucaia!$B$2:$B$111,0),MATCH($C1183,[64]Caucaia!$B$2:$AP$2,0))*AO56","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1160,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1183,[64]Chorozinho!$B$2:$AP$2,0))*AP56","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1160,[64]Eusébio!$B$2:$B$111,0),MATCH($C1183,[64]Eusébio!$B$2:$AP$2,0))*AQ56","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1160,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1183,'[64]Farias Brito'!$B$2:$AP$2,0))*AR56","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1160,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1183,[64]Fortaleza!$B$2:$AP$2,0))*AS56","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1160,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1183,[64]Guaiúba!$B$2:$AP$2,0))*AT56","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1160,[64]Horizonte!$B$2:$B$111,0),MATCH($C1183,[64]Horizonte!$B$2:$AP$2,0))*AU56","v":2116.6800117512166},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1160,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1183,[64]Itaitinga!$B$2:$AP$2,0))*AV56","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1160,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1183,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW56","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1160,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1183,[64]Maracanaú!$B$2:$AP$2,0))*AX56","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1160,[64]Maranguape!$B$2:$B$111,0),MATCH($C1183,[64]Maranguape!$B$2:$AP$2,0))*AY56","v":705.55998096284111},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1160,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1183,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ56","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1160,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1183,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA56","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1160,[64]Pacajus!$B$2:$B$111,0),MATCH($C1183,[64]Pacajus!$B$2:$AP$2,0))*BB56","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1160,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1183,[64]Pacatuba!$B$2:$AP$2,0))*BC56","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1160,[64]Paracuru!$B$2:$B$111,0),MATCH($C1183,[64]Paracuru!$B$2:$AP$2,0))*BD56","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1160,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1183,[64]Paraipaba!$B$2:$AP$2,0))*BE56","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1160,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1183,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF56","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1160,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1183,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG56","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1160,[64]Trairi!$B$2:$B$111,0),MATCH($C1183,[64]Trairi!$B$2:$AP$2,0))*BH56","v":705.55999955979757},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1160,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1183,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI56","v":705.55997557234559}]
[null,1184,2046,"Gestão Comercial | novas ligações de água",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1160,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1184,[64]Aquiraz!$B$2:$AP$2,0))*AL57","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1160,[64]Barbalha!$B$2:$B$111,0),MATCH($C1184,[64]Barbalha!$B$2:$AP$2,0))*AM57","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1160,[64]Cascavel!$B$2:$B$111,0),MATCH($C1184,[64]Cascavel!$B$2:$AP$2,0))*AN57","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1160,[64]Caucaia!$B$2:$B$111,0),MATCH($C1184,[64]Caucaia!$B$2:$AP$2,0))*AO57","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1160,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1184,[64]Chorozinho!$B$2:$AP$2,0))*AP57","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1160,[64]Eusébio!$B$2:$B$111,0),MATCH($C1184,[64]Eusébio!$B$2:$AP$2,0))*AQ57","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1160,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1184,'[64]Farias Brito'!$B$2:$AP$2,0))*AR57","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1160,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1184,[64]Fortaleza!$B$2:$AP$2,0))*AS57","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1160,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1184,[64]Guaiúba!$B$2:$AP$2,0))*AT57","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1160,[64]Horizonte!$B$2:$B$111,0),MATCH($C1184,[64]Horizonte!$B$2:$AP$2,0))*AU57","v":2822.2399703779101},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1160,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1184,[64]Itaitinga!$B$2:$AP$2,0))*AV57","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1160,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1184,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW57","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1160,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1184,[64]Maracanaú!$B$2:$AP$2,0))*AX57","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1160,[64]Maranguape!$B$2:$B$111,0),MATCH($C1184,[64]Maranguape!$B$2:$AP$2,0))*AY57","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1160,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1184,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ57","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1160,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1184,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA57","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1160,[64]Pacajus!$B$2:$B$111,0),MATCH($C1184,[64]Pacajus!$B$2:$AP$2,0))*BB57","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1160,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1184,[64]Pacatuba!$B$2:$AP$2,0))*BC57","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1160,[64]Paracuru!$B$2:$B$111,0),MATCH($C1184,[64]Paracuru!$B$2:$AP$2,0))*BD57","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1160,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1184,[64]Paraipaba!$B$2:$AP$2,0))*BE57","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1160,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1184,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF57","v":705.56000109103707},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1160,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1184,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG57","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1160,[64]Trairi!$B$2:$B$111,0),MATCH($C1184,[64]Trairi!$B$2:$AP$2,0))*BH57","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1160,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1184,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI57","v":705.55997557234559}]
[null,1185,2047,"Gestão Comercial | novas ligações de água",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1160,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1185,[64]Aquiraz!$B$2:$AP$2,0))*AL58","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1160,[64]Barbalha!$B$2:$B$111,0),MATCH($C1185,[64]Barbalha!$B$2:$AP$2,0))*AM58","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1160,[64]Cascavel!$B$2:$B$111,0),MATCH($C1185,[64]Cascavel!$B$2:$AP$2,0))*AN58","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1160,[64]Caucaia!$B$2:$B$111,0),MATCH($C1185,[64]Caucaia!$B$2:$AP$2,0))*AO58","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1160,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1185,[64]Chorozinho!$B$2:$AP$2,0))*AP58","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1160,[64]Eusébio!$B$2:$B$111,0),MATCH($C1185,[64]Eusébio!$B$2:$AP$2,0))*AQ58","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1160,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1185,'[64]Farias Brito'!$B$2:$AP$2,0))*AR58","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1160,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1185,[64]Fortaleza!$B$2:$AP$2,0))*AS58","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1160,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1185,[64]Guaiúba!$B$2:$AP$2,0))*AT58","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1160,[64]Horizonte!$B$2:$B$111,0),MATCH($C1185,[64]Horizonte!$B$2:$AP$2,0))*AU58","v":3527.8000195853615},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1160,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1185,[64]Itaitinga!$B$2:$AP$2,0))*AV58","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1160,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1185,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW58","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1160,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1185,[64]Maracanaú!$B$2:$AP$2,0))*AX58","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1160,[64]Maranguape!$B$2:$B$111,0),MATCH($C1185,[64]Maranguape!$B$2:$AP$2,0))*AY58","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1160,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1185,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ58","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1160,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1185,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA58","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1160,[64]Pacajus!$B$2:$B$111,0),MATCH($C1185,[64]Pacajus!$B$2:$AP$2,0))*BB58","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1160,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1185,[64]Pacatuba!$B$2:$AP$2,0))*BC58","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1160,[64]Paracuru!$B$2:$B$111,0),MATCH($C1185,[64]Paracuru!$B$2:$AP$2,0))*BD58","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1160,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1185,[64]Paraipaba!$B$2:$AP$2,0))*BE58","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1160,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1185,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF58","v":1411.1200021820741},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1160,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1185,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG58","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1160,[64]Trairi!$B$2:$B$111,0),MATCH($C1185,[64]Trairi!$B$2:$AP$2,0))*BH58","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1160,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1185,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI58","v":1411.1199511446912}]
[null,1186,2048,"Gestão Comercial | novas ligações de água",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1160,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1186,[64]Aquiraz!$B$2:$AP$2,0))*AL59","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1160,[64]Barbalha!$B$2:$B$111,0),MATCH($C1186,[64]Barbalha!$B$2:$AP$2,0))*AM59","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1160,[64]Cascavel!$B$2:$B$111,0),MATCH($C1186,[64]Cascavel!$B$2:$AP$2,0))*AN59","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1160,[64]Caucaia!$B$2:$B$111,0),MATCH($C1186,[64]Caucaia!$B$2:$AP$2,0))*AO59","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1160,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1186,[64]Chorozinho!$B$2:$AP$2,0))*AP59","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1160,[64]Eusébio!$B$2:$B$111,0),MATCH($C1186,[64]Eusébio!$B$2:$AP$2,0))*AQ59","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1160,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1186,'[64]Farias Brito'!$B$2:$AP$2,0))*AR59","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1160,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1186,[64]Fortaleza!$B$2:$AP$2,0))*AS59","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1160,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1186,[64]Guaiúba!$B$2:$AP$2,0))*AT59","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1160,[64]Horizonte!$B$2:$B$111,0),MATCH($C1186,[64]Horizonte!$B$2:$AP$2,0))*AU59","v":4938.9199821291268},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1160,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1186,[64]Itaitinga!$B$2:$AP$2,0))*AV59","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1160,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1186,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW59","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1160,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1186,[64]Maracanaú!$B$2:$AP$2,0))*AX59","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1160,[64]Maranguape!$B$2:$B$111,0),MATCH($C1186,[64]Maranguape!$B$2:$AP$2,0))*AY59","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1160,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1186,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ59","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1160,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1186,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA59","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1160,[64]Pacajus!$B$2:$B$111,0),MATCH($C1186,[64]Pacajus!$B$2:$AP$2,0))*BB59","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1160,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1186,[64]Pacatuba!$B$2:$AP$2,0))*BC59","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1160,[64]Paracuru!$B$2:$B$111,0),MATCH($C1186,[64]Paracuru!$B$2:$AP$2,0))*BD59","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1160,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1186,[64]Paraipaba!$B$2:$AP$2,0))*BE59","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1160,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1186,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF59","v":705.56000109103707},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1160,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1186,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG59","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1160,[64]Trairi!$B$2:$B$111,0),MATCH($C1186,[64]Trairi!$B$2:$AP$2,0))*BH59","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1160,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1186,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI59","v":705.55997557234559}]
[null,1187,2049,"Gestão Comercial | novas ligações de água",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1160,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1187,[64]Aquiraz!$B$2:$AP$2,0))*AL60","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1160,[64]Barbalha!$B$2:$B$111,0),MATCH($C1187,[64]Barbalha!$B$2:$AP$2,0))*AM60","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1160,[64]Cascavel!$B$2:$B$111,0),MATCH($C1187,[64]Cascavel!$B$2:$AP$2,0))*AN60","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1160,[64]Caucaia!$B$2:$B$111,0),MATCH($C1187,[64]Caucaia!$B$2:$AP$2,0))*AO60","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1160,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1187,[64]Chorozinho!$B$2:$AP$2,0))*AP60","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1160,[64]Eusébio!$B$2:$B$111,0),MATCH($C1187,[64]Eusébio!$B$2:$AP$2,0))*AQ60","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1160,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1187,'[64]Farias Brito'!$B$2:$AP$2,0))*AR60","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1160,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1187,[64]Fortaleza!$B$2:$AP$2,0))*AS60","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1160,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1187,[64]Guaiúba!$B$2:$AP$2,0))*AT60","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1160,[64]Horizonte!$B$2:$B$111,0),MATCH($C1187,[64]Horizonte!$B$2:$AP$2,0))*AU60","v":6350.0399899632721},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1160,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1187,[64]Itaitinga!$B$2:$AP$2,0))*AV60","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1160,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1187,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW60","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1160,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1187,[64]Maracanaú!$B$2:$AP$2,0))*AX60","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1160,[64]Maranguape!$B$2:$B$111,0),MATCH($C1187,[64]Maranguape!$B$2:$AP$2,0))*AY60","v":1411.1199619256822},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1160,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1187,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ60","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1160,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1187,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA60","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1160,[64]Pacajus!$B$2:$B$111,0),MATCH($C1187,[64]Pacajus!$B$2:$AP$2,0))*BB60","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1160,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1187,[64]Pacatuba!$B$2:$AP$2,0))*BC60","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1160,[64]Paracuru!$B$2:$B$111,0),MATCH($C1187,[64]Paracuru!$B$2:$AP$2,0))*BD60","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1160,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1187,[64]Paraipaba!$B$2:$AP$2,0))*BE60","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1160,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1187,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF60","v":705.56000109103707},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1160,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1187,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG60","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1160,[64]Trairi!$B$2:$B$111,0),MATCH($C1187,[64]Trairi!$B$2:$AP$2,0))*BH60","v":705.55999955979757},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1160,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1187,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI60","v":2116.6799267170368}]
[null,1188,2050,"Gestão Comercial | novas ligações de água",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1160,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1188,[64]Aquiraz!$B$2:$AP$2,0))*AL61","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1160,[64]Barbalha!$B$2:$B$111,0),MATCH($C1188,[64]Barbalha!$B$2:$AP$2,0))*AM61","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1160,[64]Cascavel!$B$2:$B$111,0),MATCH($C1188,[64]Cascavel!$B$2:$AP$2,0))*AN61","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1160,[64]Caucaia!$B$2:$B$111,0),MATCH($C1188,[64]Caucaia!$B$2:$AP$2,0))*AO61","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1160,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1188,[64]Chorozinho!$B$2:$AP$2,0))*AP61","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1160,[64]Eusébio!$B$2:$B$111,0),MATCH($C1188,[64]Eusébio!$B$2:$AP$2,0))*AQ61","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1160,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1188,'[64]Farias Brito'!$B$2:$AP$2,0))*AR61","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1160,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1188,[64]Fortaleza!$B$2:$AP$2,0))*AS61","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1160,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1188,[64]Guaiúba!$B$2:$AP$2,0))*AT61","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1160,[64]Horizonte!$B$2:$B$111,0),MATCH($C1188,[64]Horizonte!$B$2:$AP$2,0))*AU61","v":7055.5999938803434},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1160,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1188,[64]Itaitinga!$B$2:$AP$2,0))*AV61","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1160,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1188,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW61","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1160,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1188,[64]Maracanaú!$B$2:$AP$2,0))*AX61","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1160,[64]Maranguape!$B$2:$B$111,0),MATCH($C1188,[64]Maranguape!$B$2:$AP$2,0))*AY61","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1160,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1188,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ61","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1160,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1188,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA61","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1160,[64]Pacajus!$B$2:$B$111,0),MATCH($C1188,[64]Pacajus!$B$2:$AP$2,0))*BB61","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1160,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1188,[64]Pacatuba!$B$2:$AP$2,0))*BC61","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1160,[64]Paracuru!$B$2:$B$111,0),MATCH($C1188,[64]Paracuru!$B$2:$AP$2,0))*BD61","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1160,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1188,[64]Paraipaba!$B$2:$AP$2,0))*BE61","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1160,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1188,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF61","v":1411.1200021820741},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1160,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1188,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG61","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1160,[64]Trairi!$B$2:$B$111,0),MATCH($C1188,[64]Trairi!$B$2:$AP$2,0))*BH61","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1160,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1188,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI61","v":1411.1199511446912}]
[null,1189,2051,"Gestão Comercial | novas ligações de água",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1160,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1189,[64]Aquiraz!$B$2:$AP$2,0))*AL62","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1160,[64]Barbalha!$B$2:$B$111,0),MATCH($C1189,[64]Barbalha!$B$2:$AP$2,0))*AM62","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1160,[64]Cascavel!$B$2:$B$111,0),MATCH($C1189,[64]Cascavel!$B$2:$AP$2,0))*AN62","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1160,[64]Caucaia!$B$2:$B$111,0),MATCH($C1189,[64]Caucaia!$B$2:$AP$2,0))*AO62","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1160,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1189,[64]Chorozinho!$B$2:$AP$2,0))*AP62","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1160,[64]Eusébio!$B$2:$B$111,0),MATCH($C1189,[64]Eusébio!$B$2:$AP$2,0))*AQ62","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1160,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1189,'[64]Farias Brito'!$B$2:$AP$2,0))*AR62","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1160,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1189,[64]Fortaleza!$B$2:$AP$2,0))*AS62","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1160,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1189,[64]Guaiúba!$B$2:$AP$2,0))*AT62","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1160,[64]Horizonte!$B$2:$B$111,0),MATCH($C1189,[64]Horizonte!$B$2:$AP$2,0))*AU62","v":6350.0399899632721},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1160,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1189,[64]Itaitinga!$B$2:$AP$2,0))*AV62","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1160,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1189,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW62","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1160,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1189,[64]Maracanaú!$B$2:$AP$2,0))*AX62","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1160,[64]Maranguape!$B$2:$B$111,0),MATCH($C1189,[64]Maranguape!$B$2:$AP$2,0))*AY62","v":705.55998096284111},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1160,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1189,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ62","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1160,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1189,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA62","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1160,[64]Pacajus!$B$2:$B$111,0),MATCH($C1189,[64]Pacajus!$B$2:$AP$2,0))*BB62","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1160,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1189,[64]Pacatuba!$B$2:$AP$2,0))*BC62","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1160,[64]Paracuru!$B$2:$B$111,0),MATCH($C1189,[64]Paracuru!$B$2:$AP$2,0))*BD62","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1160,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1189,[64]Paraipaba!$B$2:$AP$2,0))*BE62","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1160,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1189,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF62","v":705.56000109103707},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1160,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1189,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG62","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1160,[64]Trairi!$B$2:$B$111,0),MATCH($C1189,[64]Trairi!$B$2:$AP$2,0))*BH62","v":705.55999955979757},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1160,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1189,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI62","v":2822.2399022893824}]
[null,1190,2052,"Gestão Comercial | novas ligações de água",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1160,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1190,[64]Aquiraz!$B$2:$AP$2,0))*AL63","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1160,[64]Barbalha!$B$2:$B$111,0),MATCH($C1190,[64]Barbalha!$B$2:$AP$2,0))*AM63","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1160,[64]Cascavel!$B$2:$B$111,0),MATCH($C1190,[64]Cascavel!$B$2:$AP$2,0))*AN63","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1160,[64]Caucaia!$B$2:$B$111,0),MATCH($C1190,[64]Caucaia!$B$2:$AP$2,0))*AO63","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1160,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1190,[64]Chorozinho!$B$2:$AP$2,0))*AP63","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1160,[64]Eusébio!$B$2:$B$111,0),MATCH($C1190,[64]Eusébio!$B$2:$AP$2,0))*AQ63","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1160,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1190,'[64]Farias Brito'!$B$2:$AP$2,0))*AR63","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1160,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1190,[64]Fortaleza!$B$2:$AP$2,0))*AS63","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1160,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1190,[64]Guaiúba!$B$2:$AP$2,0))*AT63","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1160,[64]Horizonte!$B$2:$B$111,0),MATCH($C1190,[64]Horizonte!$B$2:$AP$2,0))*AU63","v":9172.2799716637746},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1160,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1190,[64]Itaitinga!$B$2:$AP$2,0))*AV63","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1160,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1190,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW63","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1160,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1190,[64]Maracanaú!$B$2:$AP$2,0))*AX63","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1160,[64]Maranguape!$B$2:$B$111,0),MATCH($C1190,[64]Maranguape!$B$2:$AP$2,0))*AY63","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1160,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1190,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ63","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1160,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1190,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA63","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1160,[64]Pacajus!$B$2:$B$111,0),MATCH($C1190,[64]Pacajus!$B$2:$AP$2,0))*BB63","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1160,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1190,[64]Pacatuba!$B$2:$AP$2,0))*BC63","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1160,[64]Paracuru!$B$2:$B$111,0),MATCH($C1190,[64]Paracuru!$B$2:$AP$2,0))*BD63","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1160,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1190,[64]Paraipaba!$B$2:$AP$2,0))*BE63","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1160,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1190,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF63","v":2116.6800032731112},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1160,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1190,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG63","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1160,[64]Trairi!$B$2:$B$111,0),MATCH($C1190,[64]Trairi!$B$2:$AP$2,0))*BH63","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1160,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1190,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI63","v":1411.1199511446912}]
[null,1191,2053,"Gestão Comercial | novas ligações de água",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1160,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1191,[64]Aquiraz!$B$2:$AP$2,0))*AL64","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1160,[64]Barbalha!$B$2:$B$111,0),MATCH($C1191,[64]Barbalha!$B$2:$AP$2,0))*AM64","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1160,[64]Cascavel!$B$2:$B$111,0),MATCH($C1191,[64]Cascavel!$B$2:$AP$2,0))*AN64","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1160,[64]Caucaia!$B$2:$B$111,0),MATCH($C1191,[64]Caucaia!$B$2:$AP$2,0))*AO64","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1160,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1191,[64]Chorozinho!$B$2:$AP$2,0))*AP64","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1160,[64]Eusébio!$B$2:$B$111,0),MATCH($C1191,[64]Eusébio!$B$2:$AP$2,0))*AQ64","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1160,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1191,'[64]Farias Brito'!$B$2:$AP$2,0))*AR64","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1160,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1191,[64]Fortaleza!$B$2:$AP$2,0))*AS64","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1160,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1191,[64]Guaiúba!$B$2:$AP$2,0))*AT64","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1160,[64]Horizonte!$B$2:$B$111,0),MATCH($C1191,[64]Horizonte!$B$2:$AP$2,0))*AU64","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1160,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1191,[64]Itaitinga!$B$2:$AP$2,0))*AV64","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1160,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1191,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW64","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1160,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1191,[64]Maracanaú!$B$2:$AP$2,0))*AX64","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1160,[64]Maranguape!$B$2:$B$111,0),MATCH($C1191,[64]Maranguape!$B$2:$AP$2,0))*AY64","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1160,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1191,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ64","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1160,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1191,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA64","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1160,[64]Pacajus!$B$2:$B$111,0),MATCH($C1191,[64]Pacajus!$B$2:$AP$2,0))*BB64","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1160,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1191,[64]Pacatuba!$B$2:$AP$2,0))*BC64","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1160,[64]Paracuru!$B$2:$B$111,0),MATCH($C1191,[64]Paracuru!$B$2:$AP$2,0))*BD64","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1160,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1191,[64]Paraipaba!$B$2:$AP$2,0))*BE64","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1160,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1191,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF64","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1160,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1191,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG64","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1160,[64]Trairi!$B$2:$B$111,0),MATCH($C1191,[64]Trairi!$B$2:$AP$2,0))*BH64","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1160,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1191,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI64","v":0}]
[null,1192,2054,"Gestão Comercial | novas ligações de água",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1160,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1192,[64]Aquiraz!$B$2:$AP$2,0))*AL65","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1160,[64]Barbalha!$B$2:$B$111,0),MATCH($C1192,[64]Barbalha!$B$2:$AP$2,0))*AM65","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1160,[64]Cascavel!$B$2:$B$111,0),MATCH($C1192,[64]Cascavel!$B$2:$AP$2,0))*AN65","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1160,[64]Caucaia!$B$2:$B$111,0),MATCH($C1192,[64]Caucaia!$B$2:$AP$2,0))*AO65","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1160,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1192,[64]Chorozinho!$B$2:$AP$2,0))*AP65","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1160,[64]Eusébio!$B$2:$B$111,0),MATCH($C1192,[64]Eusébio!$B$2:$AP$2,0))*AQ65","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1160,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1192,'[64]Farias Brito'!$B$2:$AP$2,0))*AR65","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1160,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1192,[64]Fortaleza!$B$2:$AP$2,0))*AS65","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1160,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1192,[64]Guaiúba!$B$2:$AP$2,0))*AT65","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1160,[64]Horizonte!$B$2:$B$111,0),MATCH($C1192,[64]Horizonte!$B$2:$AP$2,0))*AU65","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1160,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1192,[64]Itaitinga!$B$2:$AP$2,0))*AV65","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1160,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1192,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW65","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1160,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1192,[64]Maracanaú!$B$2:$AP$2,0))*AX65","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1160,[64]Maranguape!$B$2:$B$111,0),MATCH($C1192,[64]Maranguape!$B$2:$AP$2,0))*AY65","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1160,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1192,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ65","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1160,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1192,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA65","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1160,[64]Pacajus!$B$2:$B$111,0),MATCH($C1192,[64]Pacajus!$B$2:$AP$2,0))*BB65","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1160,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1192,[64]Pacatuba!$B$2:$AP$2,0))*BC65","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1160,[64]Paracuru!$B$2:$B$111,0),MATCH($C1192,[64]Paracuru!$B$2:$AP$2,0))*BD65","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1160,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1192,[64]Paraipaba!$B$2:$AP$2,0))*BE65","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1160,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1192,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF65","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1160,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1192,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG65","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1160,[64]Trairi!$B$2:$B$111,0),MATCH($C1192,[64]Trairi!$B$2:$AP$2,0))*BH65","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1160,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1192,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI65","v":0}]
[null,1193,2055,"Gestão Comercial | novas ligações de água",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1160,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1193,[64]Aquiraz!$B$2:$AP$2,0))*AL66","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1160,[64]Barbalha!$B$2:$B$111,0),MATCH($C1193,[64]Barbalha!$B$2:$AP$2,0))*AM66","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1160,[64]Cascavel!$B$2:$B$111,0),MATCH($C1193,[64]Cascavel!$B$2:$AP$2,0))*AN66","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1160,[64]Caucaia!$B$2:$B$111,0),MATCH($C1193,[64]Caucaia!$B$2:$AP$2,0))*AO66","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1160,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1193,[64]Chorozinho!$B$2:$AP$2,0))*AP66","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1160,[64]Eusébio!$B$2:$B$111,0),MATCH($C1193,[64]Eusébio!$B$2:$AP$2,0))*AQ66","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1160,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1193,'[64]Farias Brito'!$B$2:$AP$2,0))*AR66","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1160,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1193,[64]Fortaleza!$B$2:$AP$2,0))*AS66","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1160,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1193,[64]Guaiúba!$B$2:$AP$2,0))*AT66","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1160,[64]Horizonte!$B$2:$B$111,0),MATCH($C1193,[64]Horizonte!$B$2:$AP$2,0))*AU66","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1160,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1193,[64]Itaitinga!$B$2:$AP$2,0))*AV66","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1160,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1193,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW66","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1160,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1193,[64]Maracanaú!$B$2:$AP$2,0))*AX66","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1160,[64]Maranguape!$B$2:$B$111,0),MATCH($C1193,[64]Maranguape!$B$2:$AP$2,0))*AY66","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1160,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1193,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ66","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1160,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1193,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA66","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1160,[64]Pacajus!$B$2:$B$111,0),MATCH($C1193,[64]Pacajus!$B$2:$AP$2,0))*BB66","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1160,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1193,[64]Pacatuba!$B$2:$AP$2,0))*BC66","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1160,[64]Paracuru!$B$2:$B$111,0),MATCH($C1193,[64]Paracuru!$B$2:$AP$2,0))*BD66","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1160,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1193,[64]Paraipaba!$B$2:$AP$2,0))*BE66","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1160,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1193,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF66","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1160,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1193,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG66","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1160,[64]Trairi!$B$2:$B$111,0),MATCH($C1193,[64]Trairi!$B$2:$AP$2,0))*BH66","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1160,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1193,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI66","v":0}]
[null,1194,2056,"Gestão Comercial | novas ligações de água",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1160,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1194,[64]Aquiraz!$B$2:$AP$2,0))*AL67","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1160,[64]Barbalha!$B$2:$B$111,0),MATCH($C1194,[64]Barbalha!$B$2:$AP$2,0))*AM67","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1160,[64]Cascavel!$B$2:$B$111,0),MATCH($C1194,[64]Cascavel!$B$2:$AP$2,0))*AN67","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1160,[64]Caucaia!$B$2:$B$111,0),MATCH($C1194,[64]Caucaia!$B$2:$AP$2,0))*AO67","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1160,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1194,[64]Chorozinho!$B$2:$AP$2,0))*AP67","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1160,[64]Eusébio!$B$2:$B$111,0),MATCH($C1194,[64]Eusébio!$B$2:$AP$2,0))*AQ67","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1160,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1194,'[64]Farias Brito'!$B$2:$AP$2,0))*AR67","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1160,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1194,[64]Fortaleza!$B$2:$AP$2,0))*AS67","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1160,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1194,[64]Guaiúba!$B$2:$AP$2,0))*AT67","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1160,[64]Horizonte!$B$2:$B$111,0),MATCH($C1194,[64]Horizonte!$B$2:$AP$2,0))*AU67","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1160,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1194,[64]Itaitinga!$B$2:$AP$2,0))*AV67","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1160,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1194,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW67","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1160,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1194,[64]Maracanaú!$B$2:$AP$2,0))*AX67","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1160,[64]Maranguape!$B$2:$B$111,0),MATCH($C1194,[64]Maranguape!$B$2:$AP$2,0))*AY67","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1160,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1194,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ67","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1160,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1194,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA67","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1160,[64]Pacajus!$B$2:$B$111,0),MATCH($C1194,[64]Pacajus!$B$2:$AP$2,0))*BB67","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1160,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1194,[64]Pacatuba!$B$2:$AP$2,0))*BC67","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1160,[64]Paracuru!$B$2:$B$111,0),MATCH($C1194,[64]Paracuru!$B$2:$AP$2,0))*BD67","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1160,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1194,[64]Paraipaba!$B$2:$AP$2,0))*BE67","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1160,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1194,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF67","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1160,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1194,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG67","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1160,[64]Trairi!$B$2:$B$111,0),MATCH($C1194,[64]Trairi!$B$2:$AP$2,0))*BH67","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1160,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1194,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI67","v":0}]
[null,1195,2057,"Gestão Comercial | novas ligações de água",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1160,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1195,[64]Aquiraz!$B$2:$AP$2,0))*AL68","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1160,[64]Barbalha!$B$2:$B$111,0),MATCH($C1195,[64]Barbalha!$B$2:$AP$2,0))*AM68","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1160,[64]Cascavel!$B$2:$B$111,0),MATCH($C1195,[64]Cascavel!$B$2:$AP$2,0))*AN68","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1160,[64]Caucaia!$B$2:$B$111,0),MATCH($C1195,[64]Caucaia!$B$2:$AP$2,0))*AO68","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1160,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1195,[64]Chorozinho!$B$2:$AP$2,0))*AP68","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1160,[64]Eusébio!$B$2:$B$111,0),MATCH($C1195,[64]Eusébio!$B$2:$AP$2,0))*AQ68","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1160,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1195,'[64]Farias Brito'!$B$2:$AP$2,0))*AR68","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1160,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1195,[64]Fortaleza!$B$2:$AP$2,0))*AS68","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1160,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1195,[64]Guaiúba!$B$2:$AP$2,0))*AT68","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1160,[64]Horizonte!$B$2:$B$111,0),MATCH($C1195,[64]Horizonte!$B$2:$AP$2,0))*AU68","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1160,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1195,[64]Itaitinga!$B$2:$AP$2,0))*AV68","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1160,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1195,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW68","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1160,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1195,[64]Maracanaú!$B$2:$AP$2,0))*AX68","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1160,[64]Maranguape!$B$2:$B$111,0),MATCH($C1195,[64]Maranguape!$B$2:$AP$2,0))*AY68","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1160,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1195,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ68","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1160,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1195,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA68","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1160,[64]Pacajus!$B$2:$B$111,0),MATCH($C1195,[64]Pacajus!$B$2:$AP$2,0))*BB68","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1160,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1195,[64]Pacatuba!$B$2:$AP$2,0))*BC68","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1160,[64]Paracuru!$B$2:$B$111,0),MATCH($C1195,[64]Paracuru!$B$2:$AP$2,0))*BD68","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1160,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1195,[64]Paraipaba!$B$2:$AP$2,0))*BE68","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1160,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1195,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF68","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1160,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1195,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG68","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1160,[64]Trairi!$B$2:$B$111,0),MATCH($C1195,[64]Trairi!$B$2:$AP$2,0))*BH68","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1160,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1195,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI68","v":0}]
[null,1196,"Ligar? Sim = 1 ; Não = 0","Gestão Comercial | novas ligações de água",0,0,null,null,null,null,{"$f":"IF(K18=\"Cons1\",$E$1196,$F$1196)","v":0},{"$f":"IF(L18=\"Cons1\",$E$1196,$F$1196)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD18=\"Cons1\",$E$1196,$F$1196)","v":0},0,0,0,{"$f":"IF(AH18=\"Cons1\",$E$1196,$F$1196)","v":0}]
["Substituição de Ligações",1197,"Gestão comercial | Substituições de Ligações de águas","Gestão Comercial | novas ligações de água",{"$f":"SUM(E1198:E1232)","v":0},{"$f":"SUM(F1198:F1232)","v":0}]
[null,1198,2023,"Gestão comercial | Substituições de Ligações de águas",{"$f":"SUMIFS($K1198:$AH1198,$K$18:$AH$18,E$4)*$E$1196","v":0},{"$f":"SUMIFS($K1198:$AH1198,$K$18:$AH$18,F$4)*$F$1196","v":0},{"$f":"SUMIFS($K1198:$AH1198,$K$18:$AH$18,G$4)","v":0},0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1197,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1198,[64]Aquiraz!$B$2:$AP$2,0))*AL34","v":283298.68780011829},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1197,[64]Barbalha!$B$2:$B$111,0),MATCH($C1198,[64]Barbalha!$B$2:$AP$2,0))*AM34","v":455035.01999999996},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1197,[64]Cascavel!$B$2:$B$111,0),MATCH($C1198,[64]Cascavel!$B$2:$AP$2,0))*AN34","v":522723.67972541589},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1197,[64]Caucaia!$B$2:$B$111,0),MATCH($C1198,[64]Caucaia!$B$2:$AP$2,0))*AO34","v":3761873.5400000005},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1197,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1198,[64]Chorozinho!$B$2:$AP$2,0))*AP34","v":170480.62524075012},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1197,[64]Eusébio!$B$2:$B$111,0),MATCH($C1198,[64]Eusébio!$B$2:$AP$2,0))*AQ34","v":696338.14005987311},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1197,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1198,'[64]Farias Brito'!$B$2:$AP$2,0))*AR34","v":102163.50999999998},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1197,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1198,[64]Fortaleza!$B$2:$AP$2,0))*AS34","v":25732669.119999997},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1197,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1198,[64]Guaiúba!$B$2:$AP$2,0))*AT34","v":181763.3},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1197,[64]Horizonte!$B$2:$B$111,0),MATCH($C1198,[64]Horizonte!$B$2:$AP$2,0))*AU34","v":748986.99346300634},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1197,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1198,[64]Itaitinga!$B$2:$AP$2,0))*AV34","v":688193.46},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1197,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1198,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW34","v":3145758.63},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1197,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1198,[64]Maracanaú!$B$2:$AP$2,0))*AX34","v":2895663.5499694026},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1197,[64]Maranguape!$B$2:$B$111,0),MATCH($C1198,[64]Maranguape!$B$2:$AP$2,0))*AY34","v":1015994.17},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1197,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1198,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ34","v":176749.14},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1197,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1198,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA34","v":146663.47850649347},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1197,[64]Pacajus!$B$2:$B$111,0),MATCH($C1198,[64]Pacajus!$B$2:$AP$2,0))*BB34","v":630527.60467180994},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1197,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1198,[64]Pacatuba!$B$2:$AP$2,0))*BC34","v":780324.98411419708},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1197,[64]Paracuru!$B$2:$B$111,0),MATCH($C1198,[64]Paracuru!$B$2:$AP$2,0))*BD34","v":195552.24},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1197,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1198,[64]Paraipaba!$B$2:$AP$2,0))*BE34","v":167347.59},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1197,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1198,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF34","v":376060.21216552414},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1197,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1198,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG34","v":93388.28368036529},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1197,[64]Trairi!$B$2:$B$111,0),MATCH($C1198,[64]Trairi!$B$2:$AP$2,0))*BH34","v":195552.24},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1197,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1198,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI34","v":6267.7}]
[null,1199,{"$f":"C1198+1","v":2024},"Gestão comercial | Substituições de Ligações de águas",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1197,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1199,[64]Aquiraz!$B$2:$AP$2,0))*AL35","v":240678.54367238321},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1197,[64]Barbalha!$B$2:$B$111,0),MATCH($C1199,[64]Barbalha!$B$2:$AP$2,0))*AM35","v":376062},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1197,[64]Cascavel!$B$2:$B$111,0),MATCH($C1199,[64]Cascavel!$B$2:$AP$2,0))*AN35","v":439363.66845831595},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1197,[64]Caucaia!$B$2:$B$111,0),MATCH($C1199,[64]Caucaia!$B$2:$AP$2,0))*AO35","v":3101884.7300000004},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1197,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1199,[64]Chorozinho!$B$2:$AP$2,0))*AP35","v":141649.3430309174},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1197,[64]Eusébio!$B$2:$B$111,0),MATCH($C1199,[64]Eusébio!$B$2:$AP$2,0))*AQ35","v":584146.84656687826},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1197,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1199,'[64]Farias Brito'!$B$2:$AP$2,0))*AR35","v":83987.18},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1197,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1199,[64]Fortaleza!$B$2:$AP$2,0))*AS35","v":21100838.819999997},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1197,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1199,[64]Guaiúba!$B$2:$AP$2,0))*AT35","v":149798.03},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1197,[64]Horizonte!$B$2:$B$111,0),MATCH($C1199,[64]Horizonte!$B$2:$AP$2,0))*AU35","v":631781.49507940421},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1197,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1199,[64]Itaitinga!$B$2:$AP$2,0))*AV35","v":563466.2300000001},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1197,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1199,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW35","v":2588560.1},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1197,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1199,[64]Maracanaú!$B$2:$AP$2,0))*AX35","v":2371686.3361654156},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1197,[64]Maranguape!$B$2:$B$111,0),MATCH($C1199,[64]Maranguape!$B$2:$AP$2,0))*AY35","v":845512.7300000001},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1197,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1199,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ35","v":147290.95000000001},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1197,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1199,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA35","v":124726.63343073592},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1197,[64]Pacajus!$B$2:$B$111,0),MATCH($C1199,[64]Pacajus!$B$2:$AP$2,0))*BB35","v":535885.78727077274},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1197,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1199,[64]Pacatuba!$B$2:$AP$2,0))*BC35","v":638675.6295534994},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1197,[64]Paracuru!$B$2:$B$111,0),MATCH($C1199,[64]Paracuru!$B$2:$AP$2,0))*BD35","v":171108.21},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1197,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1199,[64]Paraipaba!$B$2:$AP$2,0))*BE35","v":137262.63},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1197,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1199,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF35","v":319024.41513497545},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1197,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1199,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG35","v":77719.108566210052},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1197,[64]Trairi!$B$2:$B$111,0),MATCH($C1199,[64]Trairi!$B$2:$AP$2,0))*BH35","v":172361.74999999997},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1197,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1199,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI35","v":5014.1600000000008}]
[null,1200,{"$f":"C1199+1","v":2025},"Gestão comercial | Substituições de Ligações de águas",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1197,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1200,[64]Aquiraz!$B$2:$AP$2,0))*AL36","v":191163.95952690716},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1197,[64]Barbalha!$B$2:$B$111,0),MATCH($C1200,[64]Barbalha!$B$2:$AP$2,0))*AM36","v":290821.27999999997},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1197,[64]Cascavel!$B$2:$B$111,0),MATCH($C1200,[64]Cascavel!$B$2:$AP$2,0))*AN36","v":345975.38515476591},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1197,[64]Caucaia!$B$2:$B$111,0),MATCH($C1200,[64]Caucaia!$B$2:$AP$2,0))*AO36","v":2397395.2500000005},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1197,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1200,[64]Chorozinho!$B$2:$AP$2,0))*AP36","v":110937.7598073999},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1197,[64]Eusébio!$B$2:$B$111,0),MATCH($C1200,[64]Eusébio!$B$2:$AP$2,0))*AQ36","v":458166.67901329184},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1197,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1200,'[64]Farias Brito'!$B$2:$AP$2,0))*AR36","v":65184.079999999987},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1197,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1200,[64]Fortaleza!$B$2:$AP$2,0))*AS36","v":16211406.049999999},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1197,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1200,[64]Guaiúba!$B$2:$AP$2,0))*AT36","v":115952.45000000001},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1197,[64]Horizonte!$B$2:$B$111,0),MATCH($C1200,[64]Horizonte!$B$2:$AP$2,0))*AU36","v":498906.81564200419},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1197,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1200,[64]Itaitinga!$B$2:$AP$2,0))*AV36","v":439992.54000000004},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1197,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1200,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW36","v":1995008.9100000001},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1197,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1200,[64]Maracanaú!$B$2:$AP$2,0))*AX36","v":1819504.6072643239},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1197,[64]Maranguape!$B$2:$B$111,0),MATCH($C1200,[64]Maranguape!$B$2:$AP$2,0))*AY36","v":657481.73},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1197,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1200,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ36","v":114698.91},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1197,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1200,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA36","v":98402.419339826825},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1197,[64]Pacajus!$B$2:$B$111,0),MATCH($C1200,[64]Pacajus!$B$2:$AP$2,0))*BB36","v":426201.56180599477},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1197,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1200,[64]Pacatuba!$B$2:$AP$2,0))*BC36","v":490131.8379611054},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1197,[64]Paracuru!$B$2:$B$111,0),MATCH($C1200,[64]Paracuru!$B$2:$AP$2,0))*BD36","v":139769.71},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1197,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1200,[64]Paraipaba!$B$2:$AP$2,0))*BE36","v":105297.36},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1197,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1200,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF36","v":252587.11310402118},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1197,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1200,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG36","v":60796.399442922375},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1197,[64]Trairi!$B$2:$B$111,0),MATCH($C1200,[64]Trairi!$B$2:$AP$2,0))*BH36","v":139769.71000000002},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1197,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1200,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI36","v":4387.3900000000003}]
[null,1201,{"$f":"C1200+1","v":2026},"Gestão comercial | Substituições de Ligações de águas",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1197,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1201,[64]Aquiraz!$B$2:$AP$2,0))*AL37","v":135381.69936723833},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1197,[64]Barbalha!$B$2:$B$111,0),MATCH($C1201,[64]Barbalha!$B$2:$AP$2,0))*AM37","v":200566.39999999999},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1197,[64]Cascavel!$B$2:$B$111,0),MATCH($C1201,[64]Cascavel!$B$2:$AP$2,0))*AN37","v":241305.29580858658},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1197,[64]Caucaia!$B$2:$B$111,0),MATCH($C1201,[64]Caucaia!$B$2:$AP$2,0))*AO37","v":1647151.5600000003},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1197,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1201,[64]Chorozinho!$B$2:$AP$2,0))*AP37","v":76465.574556512933},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1197,[64]Eusébio!$B$2:$B$111,0),MATCH($C1201,[64]Eusébio!$B$2:$AP$2,0))*AQ37","v":319024.40440186806},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1197,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1201,'[64]Farias Brito'!$B$2:$AP$2,0))*AR37","v":44500.67},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1197,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1201,[64]Fortaleza!$B$2:$AP$2,0))*AS37","v":11063117.269999998},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1197,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1201,[64]Guaiúba!$B$2:$AP$2,0))*AT37","v":79599.789999999994},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1197,[64]Horizonte!$B$2:$B$111,0),MATCH($C1201,[64]Horizonte!$B$2:$AP$2,0))*AU37","v":349109.41515080637},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1197,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1201,[64]Itaitinga!$B$2:$AP$2,0))*AV37","v":305236.99},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1197,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1201,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW37","v":1365731.83},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1197,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1201,[64]Maracanaú!$B$2:$AP$2,0))*AX37","v":1240371.8972704434},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1197,[64]Maranguape!$B$2:$B$111,0),MATCH($C1201,[64]Maranguape!$B$2:$AP$2,0))*AY37","v":453781.48000000004},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1197,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1201,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ37","v":78973.02},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1197,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1201,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA37","v":69571.137240259734},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1197,[64]Pacajus!$B$2:$B$111,0),MATCH($C1201,[64]Pacajus!$B$2:$AP$2,0))*BB37","v":300221.39427216392},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1197,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1201,[64]Pacatuba!$B$2:$AP$2,0))*BC37","v":334066.84233806917},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1197,[64]Paracuru!$B$2:$B$111,0),MATCH($C1201,[64]Paracuru!$B$2:$AP$2,0))*BD37","v":101536.74},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1197,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1201,[64]Paraipaba!$B$2:$AP$2,0))*BE37","v":72078.55},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1197,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1201,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF37","v":178628.60706672454},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1197,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1201,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG37","v":41993.389305936071},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1197,[64]Trairi!$B$2:$B$111,0),MATCH($C1201,[64]Trairi!$B$2:$AP$2,0))*BH37","v":101536.74},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1197,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1201,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI37","v":3133.85}]
[null,1202,2027,"Gestão comercial | Substituições de Ligações de águas",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1197,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1202,[64]Aquiraz!$B$2:$AP$2,0))*AL38","v":72078.226191602604},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1197,[64]Barbalha!$B$2:$B$111,0),MATCH($C1202,[64]Barbalha!$B$2:$AP$2,0))*AM38","v":103417.04999999999},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1197,[64]Cascavel!$B$2:$B$111,0),MATCH($C1202,[64]Cascavel!$B$2:$AP$2,0))*AN38","v":126606.93442971286},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1197,[64]Caucaia!$B$2:$B$111,0),MATCH($C1202,[64]Caucaia!$B$2:$AP$2,0))*AO38","v":853033.97},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1197,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1202,[64]Chorozinho!$B$2:$AP$2,0))*AP38","v":39486.321287379622},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1197,[64]Eusébio!$B$2:$B$111,0),MATCH($C1202,[64]Eusébio!$B$2:$AP$2,0))*AQ38","v":166720.02273260689},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1197,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1202,'[64]Farias Brito'!$B$2:$AP$2,0))*AR38","v":23190.49},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1197,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1202,[64]Fortaleza!$B$2:$AP$2,0))*AS38","v":5659106.3300000001},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1197,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1202,[64]Guaiúba!$B$2:$AP$2,0))*AT38","v":40740.049999999996},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1197,[64]Horizonte!$B$2:$B$111,0),MATCH($C1202,[64]Horizonte!$B$2:$AP$2,0))*AU38","v":183016.06660347164},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1197,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1202,[64]Itaitinga!$B$2:$AP$2,0))*AV38","v":158572.81},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1197,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1202,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW38","v":700728.86},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1197,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1202,[64]Maracanaú!$B$2:$AP$2,0))*AX38","v":633661.43918161618},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1197,[64]Maranguape!$B$2:$B$111,0),MATCH($C1202,[64]Maranguape!$B$2:$AP$2,0))*AY38","v":235038.75},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1197,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1202,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ38","v":40740.050000000003},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1197,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1202,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA38","v":36352.486125541123},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1197,[64]Pacajus!$B$2:$B$111,0),MATCH($C1202,[64]Pacajus!$B$2:$AP$2,0))*BB38","v":157945.2846692804},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1197,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1202,[64]Pacatuba!$B$2:$AP$2,0))*BC38","v":170480.63968333663},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1197,[64]Paracuru!$B$2:$B$111,0),MATCH($C1202,[64]Paracuru!$B$2:$AP$2,0))*BD38","v":54528.99},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1197,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1202,[64]Paraipaba!$B$2:$AP$2,0))*BE38","v":36979.43},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1197,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1202,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF38","v":95895.369031596332},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1197,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1202,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG38","v":21936.845159817349},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1197,[64]Trairi!$B$2:$B$111,0),MATCH($C1202,[64]Trairi!$B$2:$AP$2,0))*BH38","v":54528.99},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1197,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1202,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI38","v":1880.3100000000002}]
[null,1203,2028,"Gestão comercial | Substituições de Ligações de águas",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1197,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1203,[64]Aquiraz!$B$2:$AP$2,0))*AL39","v":38232.802099349501},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1197,[64]Barbalha!$B$2:$B$111,0),MATCH($C1203,[64]Barbalha!$B$2:$AP$2,0))*AM39","v":53275.45},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1197,[64]Cascavel!$B$2:$B$111,0),MATCH($C1203,[64]Cascavel!$B$2:$AP$2,0))*AN39","v":66437.302227399676},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1197,[64]Caucaia!$B$2:$B$111,0),MATCH($C1203,[64]Caucaia!$B$2:$AP$2,0))*AO39","v":445006.69999999995},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1197,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1203,[64]Chorozinho!$B$2:$AP$2,0))*AP39","v":20683.311150532187},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1197,[64]Eusébio!$B$2:$B$111,0),MATCH($C1203,[64]Eusébio!$B$2:$AP$2,0))*AQ39","v":86493.846380074247},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1197,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1203,'[64]Farias Brito'!$B$2:$AP$2,0))*AR39","v":11908.63},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1197,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1203,[64]Fortaleza!$B$2:$AP$2,0))*AS39","v":2893170.32},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1197,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1203,[64]Guaiúba!$B$2:$AP$2,0))*AT39","v":20683.41},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1197,[64]Horizonte!$B$2:$B$111,0),MATCH($C1203,[64]Horizonte!$B$2:$AP$2,0))*AU39","v":95268.635315770036},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1197,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1203,[64]Itaitinga!$B$2:$AP$2,0))*AV39","v":82106.87000000001},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1197,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1203,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW39","v":359139.21},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1197,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1203,[64]Maracanaú!$B$2:$AP$2,0))*AX39","v":323411.77311346581},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1197,[64]Maranguape!$B$2:$B$111,0),MATCH($C1203,[64]Maranguape!$B$2:$AP$2,0))*AY39","v":120966.60999999999},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1197,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1203,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ39","v":21310.18},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1197,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1203,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA39","v":19429.777067099567},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1197,[64]Pacajus!$B$2:$B$111,0),MATCH($C1203,[64]Pacajus!$B$2:$AP$2,0))*BB39","v":83360.011353231312},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1197,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1203,[64]Pacatuba!$B$2:$AP$2,0))*BC39","v":87120.622348309786},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1197,[64]Paracuru!$B$2:$B$111,0),MATCH($C1203,[64]Paracuru!$B$2:$AP$2,0))*BD39","v":29458.189999999995},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1197,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1203,[64]Paraipaba!$B$2:$AP$2,0))*BE39","v":19429.87},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1197,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1203,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF39","v":52021.679016629314},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1197,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1203,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG39","v":11281.806082191779},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1197,[64]Trairi!$B$2:$B$111,0),MATCH($C1203,[64]Trairi!$B$2:$AP$2,0))*BH39","v":29458.189999999995},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1197,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1203,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI39","v":8148.01}]
[null,1204,2029,"Gestão comercial | Substituições de Ligações de águas",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1197,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1204,[64]Aquiraz!$B$2:$AP$2,0))*AL40","v":40739.876102897695},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1197,[64]Barbalha!$B$2:$B$111,0),MATCH($C1204,[64]Barbalha!$B$2:$AP$2,0))*AM40","v":55155.759999999995},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1197,[64]Cascavel!$B$2:$B$111,0),MATCH($C1204,[64]Cascavel!$B$2:$AP$2,0))*AN40","v":68944.370236171089},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1197,[64]Caucaia!$B$2:$B$111,0),MATCH($C1204,[64]Caucaia!$B$2:$AP$2,0))*AO40","v":456288.55999999994},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1197,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1204,[64]Chorozinho!$B$2:$AP$2,0))*AP40","v":21310.078155093765},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1197,[64]Eusébio!$B$2:$B$111,0),MATCH($C1204,[64]Eusébio!$B$2:$AP$2,0))*AQ40","v":90254.448396599226},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1197,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1204,'[64]Farias Brito'!$B$2:$AP$2,0))*AR40","v":11908.63},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1197,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1204,[64]Fortaleza!$B$2:$AP$2,0))*AS40","v":2955847.3199999994},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1197,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1204,[64]Guaiúba!$B$2:$AP$2,0))*AT40","v":21936.95},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1197,[64]Horizonte!$B$2:$B$111,0),MATCH($C1204,[64]Horizonte!$B$2:$AP$2,0))*AU40","v":100282.77732980426},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1197,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1204,[64]Itaitinga!$B$2:$AP$2,0))*AV40","v":85240.720000000016},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1197,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1204,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW40","v":367913.99},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1197,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1204,[64]Maracanaú!$B$2:$AP$2,0))*AX40","v":330306.21013720246},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1197,[64]Maranguape!$B$2:$B$111,0),MATCH($C1204,[64]Maranguape!$B$2:$AP$2,0))*AY40","v":124100.45999999999},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1197,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1204,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ40","v":21936.95},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1197,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1204,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA40","v":20056.54406926407},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1197,[64]Pacajus!$B$2:$B$111,0),MATCH($C1204,[64]Pacajus!$B$2:$AP$2,0))*BB40","v":87120.61336916656},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1197,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1204,[64]Pacatuba!$B$2:$AP$2,0))*BC40","v":89627.690359554574},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1197,[64]Paracuru!$B$2:$B$111,0),MATCH($C1204,[64]Paracuru!$B$2:$AP$2,0))*BD40","v":31338.5},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1197,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1204,[64]Paraipaba!$B$2:$AP$2,0))*BE40","v":19429.87},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1197,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1204,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF40","v":54528.747016311405},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1197,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1204,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG40","v":11908.573086757991},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1197,[64]Trairi!$B$2:$B$111,0),MATCH($C1204,[64]Trairi!$B$2:$AP$2,0))*BH40","v":31338.499999999996},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1197,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1204,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI40","v":8148.01}]
[null,1205,2030,"Gestão comercial | Substituições de Ligações de águas",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1197,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1205,[64]Aquiraz!$B$2:$AP$2,0))*AL41","v":44500.48710821999},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1197,[64]Barbalha!$B$2:$B$111,0),MATCH($C1205,[64]Barbalha!$B$2:$AP$2,0))*AM41","v":56409.299999999988},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1197,[64]Cascavel!$B$2:$B$111,0),MATCH($C1205,[64]Cascavel!$B$2:$AP$2,0))*AN41","v":72078.205249396575},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1197,[64]Caucaia!$B$2:$B$111,0),MATCH($C1205,[64]Caucaia!$B$2:$AP$2,0))*AO41","v":466943.64999999997},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1197,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1205,[64]Chorozinho!$B$2:$AP$2,0))*AP41","v":21936.84515965535},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1197,[64]Eusébio!$B$2:$B$111,0),MATCH($C1205,[64]Eusébio!$B$2:$AP$2,0))*AQ41","v":94015.050413124176},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1197,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1205,'[64]Farias Brito'!$B$2:$AP$2,0))*AR41","v":11908.63},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1197,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1205,[64]Fortaleza!$B$2:$AP$2,0))*AS41","v":3017897.55},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1197,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1205,[64]Guaiúba!$B$2:$AP$2,0))*AT41","v":22563.72},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1197,[64]Horizonte!$B$2:$B$111,0),MATCH($C1205,[64]Horizonte!$B$2:$AP$2,0))*AU41","v":104043.37934383849},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1197,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1205,[64]Itaitinga!$B$2:$AP$2,0))*AV41","v":88374.57},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1197,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1205,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW41","v":376688.76999999996},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1197,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1205,[64]Maracanaú!$B$2:$AP$2,0))*AX41","v":337200.64716093917},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1197,[64]Maranguape!$B$2:$B$111,0),MATCH($C1205,[64]Maranguape!$B$2:$AP$2,0))*AY41","v":129114.62},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1197,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1205,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ41","v":22563.72},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1197,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1205,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA41","v":20683.311071428569},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1197,[64]Pacajus!$B$2:$B$111,0),MATCH($C1205,[64]Pacajus!$B$2:$AP$2,0))*BB41","v":90881.215385101808},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1197,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1205,[64]Pacatuba!$B$2:$AP$2,0))*BC41","v":90881.224365176997},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1197,[64]Paracuru!$B$2:$B$111,0),MATCH($C1205,[64]Paracuru!$B$2:$AP$2,0))*BD41","v":33845.58},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1197,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1205,[64]Paraipaba!$B$2:$AP$2,0))*BE41","v":20056.64},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1197,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1205,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF41","v":56409.048017053938},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1197,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1205,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG41","v":12535.3400913242},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1197,[64]Trairi!$B$2:$B$111,0),MATCH($C1205,[64]Trairi!$B$2:$AP$2,0))*BH41","v":33218.81},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1197,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1205,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI41","v":8774.7800000000007}]
[null,1206,2031,"Gestão comercial | Substituições de Ligações de águas",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1197,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1206,[64]Aquiraz!$B$2:$AP$2,0))*AL42","v":47007.561111768184},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1197,[64]Barbalha!$B$2:$B$111,0),MATCH($C1206,[64]Barbalha!$B$2:$AP$2,0))*AM42","v":58289.610000000008},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1197,[64]Cascavel!$B$2:$B$111,0),MATCH($C1206,[64]Cascavel!$B$2:$AP$2,0))*AN42","v":75212.040263817718},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1197,[64]Caucaia!$B$2:$B$111,0),MATCH($C1206,[64]Caucaia!$B$2:$AP$2,0))*AO42","v":478225.51},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1197,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1206,[64]Chorozinho!$B$2:$AP$2,0))*AP42","v":22563.612164216931},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1197,[64]Eusébio!$B$2:$B$111,0),MATCH($C1206,[64]Eusébio!$B$2:$AP$2,0))*AQ42","v":97148.885426894994},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1197,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1206,'[64]Farias Brito'!$B$2:$AP$2,0))*AR42","v":13162.169999999998},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1197,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1206,[64]Fortaleza!$B$2:$AP$2,0))*AS42","v":3079947.78},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1197,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1206,[64]Guaiúba!$B$2:$AP$2,0))*AT42","v":23190.49},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1197,[64]Horizonte!$B$2:$B$111,0),MATCH($C1206,[64]Horizonte!$B$2:$AP$2,0))*AU42","v":108430.75135787271},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1197,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1206,[64]Itaitinga!$B$2:$AP$2,0))*AV42","v":91508.42},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1197,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1206,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW42","v":385463.55},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1197,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1206,[64]Maracanaú!$B$2:$AP$2,0))*AX42","v":343468.31718251796},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1197,[64]Maranguape!$B$2:$B$111,0),MATCH($C1206,[64]Maranguape!$B$2:$AP$2,0))*AY42","v":132875.24},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1197,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1206,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ42","v":23190.49},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1197,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1206,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA42","v":21936.845075757574},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1197,[64]Pacajus!$B$2:$B$111,0),MATCH($C1206,[64]Pacajus!$B$2:$AP$2,0))*BB42","v":95268.584403692934},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1197,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1206,[64]Pacatuba!$B$2:$AP$2,0))*BC42","v":92134.758370799376},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1197,[64]Paracuru!$B$2:$B$111,0),MATCH($C1206,[64]Paracuru!$B$2:$AP$2,0))*BD42","v":35725.89},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1197,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1206,[64]Paraipaba!$B$2:$AP$2,0))*BE42","v":20056.64},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1197,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1206,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF42","v":58289.349019930916},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1197,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1206,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG42","v":12535.3400913242},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1197,[64]Trairi!$B$2:$B$111,0),MATCH($C1206,[64]Trairi!$B$2:$AP$2,0))*BH42","v":35725.89},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1197,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1206,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI42","v":9401.5500000000011}]
[null,1207,2032,"Gestão comercial | Substituições de Ligações de águas",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1197,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1207,[64]Aquiraz!$B$2:$AP$2,0))*AL43","v":50141.405115316375},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1197,[64]Barbalha!$B$2:$B$111,0),MATCH($C1207,[64]Barbalha!$B$2:$AP$2,0))*AM43","v":57662.840000000004},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1197,[64]Cascavel!$B$2:$B$111,0),MATCH($C1207,[64]Cascavel!$B$2:$AP$2,0))*AN43","v":78345.875278238833},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1197,[64]Caucaia!$B$2:$B$111,0),MATCH($C1207,[64]Caucaia!$B$2:$AP$2,0))*AO43","v":489507.37000000005},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1197,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1207,[64]Chorozinho!$B$2:$AP$2,0))*AP43","v":23190.379168778509},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1197,[64]Eusébio!$B$2:$B$111,0),MATCH($C1207,[64]Eusébio!$B$2:$AP$2,0))*AQ43","v":97148.885426894994},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1197,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1207,'[64]Farias Brito'!$B$2:$AP$2,0))*AR43","v":13162.169999999998},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1197,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1207,[64]Fortaleza!$B$2:$AP$2,0))*AS43","v":3141371.24},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1197,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1207,[64]Guaiúba!$B$2:$AP$2,0))*AT43","v":23190.49},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1197,[64]Horizonte!$B$2:$B$111,0),MATCH($C1207,[64]Horizonte!$B$2:$AP$2,0))*AU43","v":112191.35337190694},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1197,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1207,[64]Itaitinga!$B$2:$AP$2,0))*AV43","v":94015.500000000015},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1197,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1207,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW43","v":393611.56},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1197,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1207,[64]Maracanaú!$B$2:$AP$2,0))*AX43","v":349735.98720409669},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1197,[64]Maranguape!$B$2:$B$111,0),MATCH($C1207,[64]Maranguape!$B$2:$AP$2,0))*AY43","v":131621.69999999998},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1197,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1207,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ43","v":23817.26},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1197,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1207,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA43","v":22563.612077922076},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1197,[64]Pacajus!$B$2:$B$111,0),MATCH($C1207,[64]Pacajus!$B$2:$AP$2,0))*BB43","v":93388.283395725317},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1197,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1207,[64]Pacatuba!$B$2:$AP$2,0))*BC43","v":94015.059378459948},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1197,[64]Paracuru!$B$2:$B$111,0),MATCH($C1207,[64]Paracuru!$B$2:$AP$2,0))*BD43","v":37606.199999999997},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1197,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1207,[64]Paraipaba!$B$2:$AP$2,0))*BE43","v":20683.41},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1197,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1207,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF43","v":60796.417016581792},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1197,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1207,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG43","v":13162.107095890411},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1197,[64]Trairi!$B$2:$B$111,0),MATCH($C1207,[64]Trairi!$B$2:$AP$2,0))*BH43","v":36352.659999999996},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1197,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1207,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI43","v":10028.32}]
[null,1208,2033,{"$f":"IF(C1208=\"\",\"\",IF(AND(COUNT(C1208)>0,COUNT(C1207)=0),C1207,D1207))","v":"Gestão comercial | Substituições de Ligações de águas"},0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1197,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1208,[64]Aquiraz!$B$2:$AP$2,0))*AL44","v":51394.945115316383},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1197,[64]Barbalha!$B$2:$B$111,0),MATCH($C1208,[64]Barbalha!$B$2:$AP$2,0))*AM44","v":59543.149999999994},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1197,[64]Cascavel!$B$2:$B$111,0),MATCH($C1208,[64]Cascavel!$B$2:$AP$2,0))*AN44","v":78972.642283888548},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1197,[64]Caucaia!$B$2:$B$111,0),MATCH($C1208,[64]Caucaia!$B$2:$AP$2,0))*AO44","v":492014.45},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1197,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1208,[64]Chorozinho!$B$2:$AP$2,0))*AP44","v":23190.379168778509},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1197,[64]Eusébio!$B$2:$B$111,0),MATCH($C1208,[64]Eusébio!$B$2:$AP$2,0))*AQ44","v":101536.25444617412},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1197,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1208,'[64]Farias Brito'!$B$2:$AP$2,0))*AR44","v":13162.169999999998},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1197,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1208,[64]Fortaleza!$B$2:$AP$2,0))*AS44","v":3149519.25},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1197,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1208,[64]Guaiúba!$B$2:$AP$2,0))*AT44","v":23190.49},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1197,[64]Horizonte!$B$2:$B$111,0),MATCH($C1208,[64]Horizonte!$B$2:$AP$2,0))*AU44","v":112818.12037424598},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1197,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1208,[64]Itaitinga!$B$2:$AP$2,0))*AV44","v":94642.27},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1197,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1208,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW44","v":394865.10000000003},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1197,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1208,[64]Maracanaú!$B$2:$AP$2,0))*AX44","v":350989.52120841248},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1197,[64]Maranguape!$B$2:$B$111,0),MATCH($C1208,[64]Maranguape!$B$2:$AP$2,0))*AY44","v":135382.32},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1197,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1208,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ44","v":23817.26},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1197,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1208,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA44","v":22563.612077922076},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1197,[64]Pacajus!$B$2:$B$111,0),MATCH($C1208,[64]Pacajus!$B$2:$AP$2,0))*BB44","v":98402.419416972305},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1197,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1208,[64]Pacatuba!$B$2:$AP$2,0))*BC44","v":94641.826382044179},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1197,[64]Paracuru!$B$2:$B$111,0),MATCH($C1208,[64]Paracuru!$B$2:$AP$2,0))*BD44","v":38232.969999999994},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1197,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1208,[64]Paraipaba!$B$2:$AP$2,0))*BE44","v":20683.41},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1197,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1208,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF44","v":62049.954015521354},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1197,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1208,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG44","v":13162.107095890411},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1197,[64]Trairi!$B$2:$B$111,0),MATCH($C1208,[64]Trairi!$B$2:$AP$2,0))*BH44","v":36979.43},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1197,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1208,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI44","v":10028.32}]
[null,1209,2034,"Gestão comercial | Substituições de Ligações de águas",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1197,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1209,[64]Aquiraz!$B$2:$AP$2,0))*AL45","v":52021.712117090487},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1197,[64]Barbalha!$B$2:$B$111,0),MATCH($C1209,[64]Barbalha!$B$2:$AP$2,0))*AM45","v":60169.919999999998},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1197,[64]Cascavel!$B$2:$B$111,0),MATCH($C1209,[64]Cascavel!$B$2:$AP$2,0))*AN45","v":80226.176288872099},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1197,[64]Caucaia!$B$2:$B$111,0),MATCH($C1209,[64]Caucaia!$B$2:$AP$2,0))*AO45","v":493894.76},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1197,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1209,[64]Chorozinho!$B$2:$AP$2,0))*AP45","v":23817.146173340094},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1197,[64]Eusébio!$B$2:$B$111,0),MATCH($C1209,[64]Eusébio!$B$2:$AP$2,0))*AQ45","v":102163.02144892828},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1197,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1209,'[64]Farias Brito'!$B$2:$AP$2,0))*AR45","v":13162.169999999998},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1197,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1209,[64]Fortaleza!$B$2:$AP$2,0))*AS45","v":3156413.7199999997},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1197,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1209,[64]Guaiúba!$B$2:$AP$2,0))*AT45","v":23190.49},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1197,[64]Horizonte!$B$2:$B$111,0),MATCH($C1209,[64]Horizonte!$B$2:$AP$2,0))*AU45","v":112818.12037424598},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1197,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1209,[64]Itaitinga!$B$2:$AP$2,0))*AV45","v":95269.040000000008},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1197,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1209,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW45","v":396118.63999999996},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1197,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1209,[64]Maracanaú!$B$2:$AP$2,0))*AX45","v":352243.05521272821},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1197,[64]Maranguape!$B$2:$B$111,0),MATCH($C1209,[64]Maranguape!$B$2:$AP$2,0))*AY45","v":136009.09},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1197,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1209,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ45","v":23817.26},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1197,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1209,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA45","v":23190.379080086575},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1197,[64]Pacajus!$B$2:$B$111,0),MATCH($C1209,[64]Pacajus!$B$2:$AP$2,0))*BB45","v":98402.419416972305},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1197,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1209,[64]Pacatuba!$B$2:$AP$2,0))*BC45","v":95268.593384082342},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1197,[64]Paracuru!$B$2:$B$111,0),MATCH($C1209,[64]Paracuru!$B$2:$AP$2,0))*BD45","v":38232.969999999994},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1197,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1209,[64]Paraipaba!$B$2:$AP$2,0))*BE45","v":20683.41},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1197,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1209,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF45","v":62049.954015521354},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1197,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1209,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG45","v":13162.107095890411},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1197,[64]Trairi!$B$2:$B$111,0),MATCH($C1209,[64]Trairi!$B$2:$AP$2,0))*BH45","v":36979.43},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1197,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1209,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI45","v":10028.32}]
[null,1210,2035,"Gestão comercial | Substituições de Ligações de águas",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1197,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1210,[64]Aquiraz!$B$2:$AP$2,0))*AL46","v":52021.712117090487},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1197,[64]Barbalha!$B$2:$B$111,0),MATCH($C1210,[64]Barbalha!$B$2:$AP$2,0))*AM46","v":60169.919999999998},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1197,[64]Cascavel!$B$2:$B$111,0),MATCH($C1210,[64]Cascavel!$B$2:$AP$2,0))*AN46","v":80226.176288872099},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1197,[64]Caucaia!$B$2:$B$111,0),MATCH($C1210,[64]Caucaia!$B$2:$AP$2,0))*AO46","v":495148.3},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1197,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1210,[64]Chorozinho!$B$2:$AP$2,0))*AP46","v":23817.146173340094},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1197,[64]Eusébio!$B$2:$B$111,0),MATCH($C1210,[64]Eusébio!$B$2:$AP$2,0))*AQ46","v":102163.02144892828},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1197,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1210,'[64]Farias Brito'!$B$2:$AP$2,0))*AR46","v":13162.169999999998},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1197,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1210,[64]Fortaleza!$B$2:$AP$2,0))*AS46","v":3162681.42},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1197,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1210,[64]Guaiúba!$B$2:$AP$2,0))*AT46","v":23190.49},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1197,[64]Horizonte!$B$2:$B$111,0),MATCH($C1210,[64]Horizonte!$B$2:$AP$2,0))*AU46","v":113444.88737658501},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1197,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1210,[64]Itaitinga!$B$2:$AP$2,0))*AV46","v":95269.040000000008},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1197,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1210,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW46","v":396745.41},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1197,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1210,[64]Maracanaú!$B$2:$AP$2,0))*AX46","v":352869.82221488614},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1197,[64]Maranguape!$B$2:$B$111,0),MATCH($C1210,[64]Maranguape!$B$2:$AP$2,0))*AY46","v":136635.85999999999},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1197,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1210,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ46","v":23817.26},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1197,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1210,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA46","v":23190.379080086575},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1197,[64]Pacajus!$B$2:$B$111,0),MATCH($C1210,[64]Pacajus!$B$2:$AP$2,0))*BB46","v":99029.186419628197},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1197,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1210,[64]Pacatuba!$B$2:$AP$2,0))*BC46","v":95268.593384082342},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1197,[64]Paracuru!$B$2:$B$111,0),MATCH($C1210,[64]Paracuru!$B$2:$AP$2,0))*BD46","v":38232.969999999994},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1197,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1210,[64]Paraipaba!$B$2:$AP$2,0))*BE46","v":20683.41},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1197,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1210,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF46","v":62049.954015521354},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1197,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1210,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG46","v":13162.107095890411},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1197,[64]Trairi!$B$2:$B$111,0),MATCH($C1210,[64]Trairi!$B$2:$AP$2,0))*BH46","v":36979.43},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1197,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1210,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI46","v":10028.32}]
[null,1211,2036,"Gestão comercial | Substituições de Ligações de águas",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1197,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1211,[64]Aquiraz!$B$2:$AP$2,0))*AL47","v":52021.712117090487},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1197,[64]Barbalha!$B$2:$B$111,0),MATCH($C1211,[64]Barbalha!$B$2:$AP$2,0))*AM47","v":60169.919999999998},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1197,[64]Cascavel!$B$2:$B$111,0),MATCH($C1211,[64]Cascavel!$B$2:$AP$2,0))*AN47","v":80226.176288872099},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1197,[64]Caucaia!$B$2:$B$111,0),MATCH($C1211,[64]Caucaia!$B$2:$AP$2,0))*AO47","v":496401.84000000008},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1197,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1211,[64]Chorozinho!$B$2:$AP$2,0))*AP47","v":23817.146173340094},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1197,[64]Eusébio!$B$2:$B$111,0),MATCH($C1211,[64]Eusébio!$B$2:$AP$2,0))*AQ47","v":102789.78845168243},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1197,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1211,'[64]Farias Brito'!$B$2:$AP$2,0))*AR47","v":13162.169999999998},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1197,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1211,[64]Fortaleza!$B$2:$AP$2,0))*AS47","v":3167695.58},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1197,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1211,[64]Guaiúba!$B$2:$AP$2,0))*AT47","v":23817.26},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1197,[64]Horizonte!$B$2:$B$111,0),MATCH($C1211,[64]Horizonte!$B$2:$AP$2,0))*AU47","v":113444.88737658501},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1197,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1211,[64]Itaitinga!$B$2:$AP$2,0))*AV47","v":95895.81},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1197,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1211,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW47","v":397998.95},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1197,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1211,[64]Maracanaú!$B$2:$AP$2,0))*AX47","v":353496.58921704401},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1197,[64]Maranguape!$B$2:$B$111,0),MATCH($C1211,[64]Maranguape!$B$2:$AP$2,0))*AY47","v":137262.62999999998},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1197,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1211,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ47","v":23817.26},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1197,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1211,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA47","v":23190.379080086575},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1197,[64]Pacajus!$B$2:$B$111,0),MATCH($C1211,[64]Pacajus!$B$2:$AP$2,0))*BB47","v":99029.186419628197},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1197,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1211,[64]Pacatuba!$B$2:$AP$2,0))*BC47","v":95268.593384082342},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1197,[64]Paracuru!$B$2:$B$111,0),MATCH($C1211,[64]Paracuru!$B$2:$AP$2,0))*BD47","v":38232.969999999994},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1197,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1211,[64]Paraipaba!$B$2:$AP$2,0))*BE47","v":20683.41},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1197,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1211,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF47","v":62049.954015521354},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1197,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1211,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG47","v":13162.107095890411},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1197,[64]Trairi!$B$2:$B$111,0),MATCH($C1211,[64]Trairi!$B$2:$AP$2,0))*BH47","v":36979.43},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1197,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1211,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI47","v":10028.32}]
[null,1212,2037,"Gestão comercial | Substituições de Ligações de águas",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1197,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1212,[64]Aquiraz!$B$2:$AP$2,0))*AL48","v":52021.712117090487},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1197,[64]Barbalha!$B$2:$B$111,0),MATCH($C1212,[64]Barbalha!$B$2:$AP$2,0))*AM48","v":60169.919999999998},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1197,[64]Cascavel!$B$2:$B$111,0),MATCH($C1212,[64]Cascavel!$B$2:$AP$2,0))*AN48","v":80226.176288872099},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1197,[64]Caucaia!$B$2:$B$111,0),MATCH($C1212,[64]Caucaia!$B$2:$AP$2,0))*AO48","v":497655.38000000006},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1197,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1212,[64]Chorozinho!$B$2:$AP$2,0))*AP48","v":23817.146173340094},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1197,[64]Eusébio!$B$2:$B$111,0),MATCH($C1212,[64]Eusébio!$B$2:$AP$2,0))*AQ48","v":102789.78845168243},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1197,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1212,'[64]Farias Brito'!$B$2:$AP$2,0))*AR48","v":13162.169999999998},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1197,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1212,[64]Fortaleza!$B$2:$AP$2,0))*AS48","v":3172082.9699999997},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1197,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1212,[64]Guaiúba!$B$2:$AP$2,0))*AT48","v":23817.26},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1197,[64]Horizonte!$B$2:$B$111,0),MATCH($C1212,[64]Horizonte!$B$2:$AP$2,0))*AU48","v":114071.65437892405},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1197,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1212,[64]Itaitinga!$B$2:$AP$2,0))*AV48","v":96522.580000000016},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1197,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1212,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW48","v":398625.72},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1197,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1212,[64]Maracanaú!$B$2:$AP$2,0))*AX48","v":354123.35621920187},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1197,[64]Maranguape!$B$2:$B$111,0),MATCH($C1212,[64]Maranguape!$B$2:$AP$2,0))*AY48","v":137262.62999999998},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1197,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1212,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ48","v":23817.26},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1197,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1212,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA48","v":23190.379080086575},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1197,[64]Pacajus!$B$2:$B$111,0),MATCH($C1212,[64]Pacajus!$B$2:$AP$2,0))*BB48","v":99029.186419628197},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1197,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1212,[64]Pacatuba!$B$2:$AP$2,0))*BC48","v":95268.593384082342},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1197,[64]Paracuru!$B$2:$B$111,0),MATCH($C1212,[64]Paracuru!$B$2:$AP$2,0))*BD48","v":38859.74},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1197,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1212,[64]Paraipaba!$B$2:$AP$2,0))*BE48","v":20683.41},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1197,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1212,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF48","v":62049.954015521354},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1197,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1212,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG48","v":13162.107095890411},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1197,[64]Trairi!$B$2:$B$111,0),MATCH($C1212,[64]Trairi!$B$2:$AP$2,0))*BH48","v":36979.43},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1197,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1212,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI48","v":10028.32}]
[null,1213,2038,"Gestão comercial | Substituições de Ligações de águas",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1197,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1213,[64]Aquiraz!$B$2:$AP$2,0))*AL49","v":52021.712117090487},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1197,[64]Barbalha!$B$2:$B$111,0),MATCH($C1213,[64]Barbalha!$B$2:$AP$2,0))*AM49","v":60169.919999999998},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1197,[64]Cascavel!$B$2:$B$111,0),MATCH($C1213,[64]Cascavel!$B$2:$AP$2,0))*AN49","v":80226.176288872099},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1197,[64]Caucaia!$B$2:$B$111,0),MATCH($C1213,[64]Caucaia!$B$2:$AP$2,0))*AO49","v":498282.15000000008},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1197,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1213,[64]Chorozinho!$B$2:$AP$2,0))*AP49","v":23817.146173340094},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1197,[64]Eusébio!$B$2:$B$111,0),MATCH($C1213,[64]Eusébio!$B$2:$AP$2,0))*AQ49","v":102789.78845168243},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1197,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1213,'[64]Farias Brito'!$B$2:$AP$2,0))*AR49","v":13162.169999999998},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1197,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1213,[64]Fortaleza!$B$2:$AP$2,0))*AS49","v":3175216.82},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1197,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1213,[64]Guaiúba!$B$2:$AP$2,0))*AT49","v":23817.26},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1197,[64]Horizonte!$B$2:$B$111,0),MATCH($C1213,[64]Horizonte!$B$2:$AP$2,0))*AU49","v":114071.65437892405},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1197,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1213,[64]Itaitinga!$B$2:$AP$2,0))*AV49","v":96522.580000000016},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1197,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1213,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW49","v":399252.49},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1197,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1213,[64]Maracanaú!$B$2:$AP$2,0))*AX49","v":354750.12322135974},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1197,[64]Maranguape!$B$2:$B$111,0),MATCH($C1213,[64]Maranguape!$B$2:$AP$2,0))*AY49","v":137262.62999999998},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1197,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1213,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ49","v":23817.26},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1197,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1213,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA49","v":23190.379080086575},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1197,[64]Pacajus!$B$2:$B$111,0),MATCH($C1213,[64]Pacajus!$B$2:$AP$2,0))*BB49","v":99655.953422284059},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1197,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1213,[64]Pacatuba!$B$2:$AP$2,0))*BC49","v":95268.593384082342},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1197,[64]Paracuru!$B$2:$B$111,0),MATCH($C1213,[64]Paracuru!$B$2:$AP$2,0))*BD49","v":38859.74},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1197,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1213,[64]Paraipaba!$B$2:$AP$2,0))*BE49","v":20683.41},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1197,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1213,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF49","v":62049.954015521354},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1197,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1213,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG49","v":13162.107095890411},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1197,[64]Trairi!$B$2:$B$111,0),MATCH($C1213,[64]Trairi!$B$2:$AP$2,0))*BH49","v":36979.43},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1197,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1213,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI49","v":10028.32}]
[null,1214,2039,"Gestão comercial | Substituições de Ligações de águas",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1197,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1214,[64]Aquiraz!$B$2:$AP$2,0))*AL50","v":52648.479118864576},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1197,[64]Barbalha!$B$2:$B$111,0),MATCH($C1214,[64]Barbalha!$B$2:$AP$2,0))*AM50","v":60169.919999999998},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1197,[64]Cascavel!$B$2:$B$111,0),MATCH($C1214,[64]Cascavel!$B$2:$AP$2,0))*AN50","v":80852.943290766038},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1197,[64]Caucaia!$B$2:$B$111,0),MATCH($C1214,[64]Caucaia!$B$2:$AP$2,0))*AO50","v":498908.92000000004},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1197,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1214,[64]Chorozinho!$B$2:$AP$2,0))*AP50","v":23817.146173340094},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1197,[64]Eusébio!$B$2:$B$111,0),MATCH($C1214,[64]Eusébio!$B$2:$AP$2,0))*AQ50","v":102789.78845168243},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1197,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1214,'[64]Farias Brito'!$B$2:$AP$2,0))*AR50","v":13162.169999999998},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1197,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1214,[64]Fortaleza!$B$2:$AP$2,0))*AS50","v":3177723.9},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1197,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1214,[64]Guaiúba!$B$2:$AP$2,0))*AT50","v":23817.26},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1197,[64]Horizonte!$B$2:$B$111,0),MATCH($C1214,[64]Horizonte!$B$2:$AP$2,0))*AU50","v":114071.65437892405},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1197,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1214,[64]Itaitinga!$B$2:$AP$2,0))*AV50","v":96522.580000000016},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1197,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1214,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW50","v":399252.49},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1197,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1214,[64]Maracanaú!$B$2:$AP$2,0))*AX50","v":355376.89022351766},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1197,[64]Maranguape!$B$2:$B$111,0),MATCH($C1214,[64]Maranguape!$B$2:$AP$2,0))*AY50","v":137889.4},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1197,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1214,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ50","v":23817.26},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1197,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1214,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA50","v":23190.379080086575},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1197,[64]Pacajus!$B$2:$B$111,0),MATCH($C1214,[64]Pacajus!$B$2:$AP$2,0))*BB50","v":99655.953422284059},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1197,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1214,[64]Pacatuba!$B$2:$AP$2,0))*BC50","v":95268.593384082342},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1197,[64]Paracuru!$B$2:$B$111,0),MATCH($C1214,[64]Paracuru!$B$2:$AP$2,0))*BD50","v":38859.74},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1197,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1214,[64]Paraipaba!$B$2:$AP$2,0))*BE50","v":20683.41},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1197,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1214,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF50","v":62676.721015974457},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1197,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1214,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG50","v":13162.107095890411},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1197,[64]Trairi!$B$2:$B$111,0),MATCH($C1214,[64]Trairi!$B$2:$AP$2,0))*BH50","v":37606.199999999997},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1197,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1214,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI50","v":10028.32}]
[null,1215,2040,"Gestão comercial | Substituições de Ligações de águas",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1197,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1215,[64]Aquiraz!$B$2:$AP$2,0))*AL51","v":52648.479118864576},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1197,[64]Barbalha!$B$2:$B$111,0),MATCH($C1215,[64]Barbalha!$B$2:$AP$2,0))*AM51","v":60169.919999999998},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1197,[64]Cascavel!$B$2:$B$111,0),MATCH($C1215,[64]Cascavel!$B$2:$AP$2,0))*AN51","v":80852.943290766038},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1197,[64]Caucaia!$B$2:$B$111,0),MATCH($C1215,[64]Caucaia!$B$2:$AP$2,0))*AO51","v":499535.69000000006},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1197,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1215,[64]Chorozinho!$B$2:$AP$2,0))*AP51","v":23817.146173340094},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1197,[64]Eusébio!$B$2:$B$111,0),MATCH($C1215,[64]Eusébio!$B$2:$AP$2,0))*AQ51","v":103416.5554544366},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1197,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1215,'[64]Farias Brito'!$B$2:$AP$2,0))*AR51","v":13162.169999999998},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1197,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1215,[64]Fortaleza!$B$2:$AP$2,0))*AS51","v":3179604.21},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1197,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1215,[64]Guaiúba!$B$2:$AP$2,0))*AT51","v":23817.26},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1197,[64]Horizonte!$B$2:$B$111,0),MATCH($C1215,[64]Horizonte!$B$2:$AP$2,0))*AU51","v":114071.65437892405},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1197,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1215,[64]Itaitinga!$B$2:$AP$2,0))*AV51","v":97149.35},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1197,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1215,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW51","v":399879.26},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1197,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1215,[64]Maracanaú!$B$2:$AP$2,0))*AX51","v":355376.89022351766},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1197,[64]Maranguape!$B$2:$B$111,0),MATCH($C1215,[64]Maranguape!$B$2:$AP$2,0))*AY51","v":137889.4},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1197,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1215,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ51","v":23817.26},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1197,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1215,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA51","v":23817.146082251082},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1197,[64]Pacajus!$B$2:$B$111,0),MATCH($C1215,[64]Pacajus!$B$2:$AP$2,0))*BB51","v":99655.953422284059},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1197,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1215,[64]Pacatuba!$B$2:$AP$2,0))*BC51","v":95268.593384082342},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1197,[64]Paracuru!$B$2:$B$111,0),MATCH($C1215,[64]Paracuru!$B$2:$AP$2,0))*BD51","v":38859.74},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1197,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1215,[64]Paraipaba!$B$2:$AP$2,0))*BE51","v":20683.41},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1197,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1215,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF51","v":62676.721015974457},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1197,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1215,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG51","v":13162.107095890411},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1197,[64]Trairi!$B$2:$B$111,0),MATCH($C1215,[64]Trairi!$B$2:$AP$2,0))*BH51","v":37606.199999999997},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1197,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1215,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI51","v":10028.32}]
[null,1216,2041,"Gestão comercial | Substituições de Ligações de águas",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1197,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1216,[64]Aquiraz!$B$2:$AP$2,0))*AL52","v":52648.479118864576},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1197,[64]Barbalha!$B$2:$B$111,0),MATCH($C1216,[64]Barbalha!$B$2:$AP$2,0))*AM52","v":60169.919999999998},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1197,[64]Cascavel!$B$2:$B$111,0),MATCH($C1216,[64]Cascavel!$B$2:$AP$2,0))*AN52","v":80852.943290766038},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1197,[64]Caucaia!$B$2:$B$111,0),MATCH($C1216,[64]Caucaia!$B$2:$AP$2,0))*AO52","v":499535.69000000006},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1197,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1216,[64]Chorozinho!$B$2:$AP$2,0))*AP52","v":23817.146173340094},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1197,[64]Eusébio!$B$2:$B$111,0),MATCH($C1216,[64]Eusébio!$B$2:$AP$2,0))*AQ52","v":103416.5554544366},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1197,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1216,'[64]Farias Brito'!$B$2:$AP$2,0))*AR52","v":13162.169999999998},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1197,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1216,[64]Fortaleza!$B$2:$AP$2,0))*AS52","v":3180230.98},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1197,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1216,[64]Guaiúba!$B$2:$AP$2,0))*AT52","v":23817.26},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1197,[64]Horizonte!$B$2:$B$111,0),MATCH($C1216,[64]Horizonte!$B$2:$AP$2,0))*AU52","v":114071.65437892405},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1197,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1216,[64]Itaitinga!$B$2:$AP$2,0))*AV52","v":97149.35},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1197,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1216,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW52","v":399879.26},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1197,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1216,[64]Maracanaú!$B$2:$AP$2,0))*AX52","v":355376.89022351766},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1197,[64]Maranguape!$B$2:$B$111,0),MATCH($C1216,[64]Maranguape!$B$2:$AP$2,0))*AY52","v":137889.4},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1197,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1216,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ52","v":23817.26},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1197,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1216,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA52","v":23817.146082251082},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1197,[64]Pacajus!$B$2:$B$111,0),MATCH($C1216,[64]Pacajus!$B$2:$AP$2,0))*BB52","v":99655.953422284059},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1197,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1216,[64]Pacatuba!$B$2:$AP$2,0))*BC52","v":95268.593384082342},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1197,[64]Paracuru!$B$2:$B$111,0),MATCH($C1216,[64]Paracuru!$B$2:$AP$2,0))*BD52","v":38859.74},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1197,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1216,[64]Paraipaba!$B$2:$AP$2,0))*BE52","v":20683.41},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1197,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1216,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF52","v":62676.721015974457},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1197,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1216,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG52","v":13162.107095890411},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1197,[64]Trairi!$B$2:$B$111,0),MATCH($C1216,[64]Trairi!$B$2:$AP$2,0))*BH52","v":37606.199999999997},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1197,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1216,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI52","v":10028.32}]
[null,1217,2042,"Gestão comercial | Substituições de Ligações de águas",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1197,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1217,[64]Aquiraz!$B$2:$AP$2,0))*AL53","v":52648.479118864576},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1197,[64]Barbalha!$B$2:$B$111,0),MATCH($C1217,[64]Barbalha!$B$2:$AP$2,0))*AM53","v":60169.919999999998},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1197,[64]Cascavel!$B$2:$B$111,0),MATCH($C1217,[64]Cascavel!$B$2:$AP$2,0))*AN53","v":80852.943290766038},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1197,[64]Caucaia!$B$2:$B$111,0),MATCH($C1217,[64]Caucaia!$B$2:$AP$2,0))*AO53","v":499535.69000000006},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1197,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1217,[64]Chorozinho!$B$2:$AP$2,0))*AP53","v":23817.146173340094},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1197,[64]Eusébio!$B$2:$B$111,0),MATCH($C1217,[64]Eusébio!$B$2:$AP$2,0))*AQ53","v":103416.5554544366},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1197,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1217,'[64]Farias Brito'!$B$2:$AP$2,0))*AR53","v":13162.169999999998},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1197,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1217,[64]Fortaleza!$B$2:$AP$2,0))*AS53","v":3179604.21},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1197,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1217,[64]Guaiúba!$B$2:$AP$2,0))*AT53","v":23817.26},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1197,[64]Horizonte!$B$2:$B$111,0),MATCH($C1217,[64]Horizonte!$B$2:$AP$2,0))*AU53","v":114071.65437892405},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1197,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1217,[64]Itaitinga!$B$2:$AP$2,0))*AV53","v":97149.35},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1197,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1217,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW53","v":399879.26},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1197,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1217,[64]Maracanaú!$B$2:$AP$2,0))*AX53","v":356003.65722567547},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1197,[64]Maranguape!$B$2:$B$111,0),MATCH($C1217,[64]Maranguape!$B$2:$AP$2,0))*AY53","v":137889.4},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1197,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1217,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ53","v":23817.26},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1197,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1217,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA53","v":23817.146082251082},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1197,[64]Pacajus!$B$2:$B$111,0),MATCH($C1217,[64]Pacajus!$B$2:$AP$2,0))*BB53","v":99655.953422284059},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1197,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1217,[64]Pacatuba!$B$2:$AP$2,0))*BC53","v":95268.593384082342},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1197,[64]Paracuru!$B$2:$B$111,0),MATCH($C1217,[64]Paracuru!$B$2:$AP$2,0))*BD53","v":38859.74},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1197,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1217,[64]Paraipaba!$B$2:$AP$2,0))*BE53","v":20683.41},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1197,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1217,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF53","v":62676.721015974457},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1197,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1217,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG53","v":13162.107095890411},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1197,[64]Trairi!$B$2:$B$111,0),MATCH($C1217,[64]Trairi!$B$2:$AP$2,0))*BH53","v":37606.199999999997},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1197,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1217,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI53","v":10028.32}]
[null,1218,2043,"Gestão comercial | Substituições de Ligações de águas",0,0,{"$f":"SUMIFS($K1218:$AH1218,$K$18:$AH$18,G$4)","v":0},0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1197,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1218,[64]Aquiraz!$B$2:$AP$2,0))*AL54","v":52648.479118864576},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1197,[64]Barbalha!$B$2:$B$111,0),MATCH($C1218,[64]Barbalha!$B$2:$AP$2,0))*AM54","v":60169.919999999998},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1197,[64]Cascavel!$B$2:$B$111,0),MATCH($C1218,[64]Cascavel!$B$2:$AP$2,0))*AN54","v":80852.943290766038},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1197,[64]Caucaia!$B$2:$B$111,0),MATCH($C1218,[64]Caucaia!$B$2:$AP$2,0))*AO54","v":499535.69000000006},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1197,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1218,[64]Chorozinho!$B$2:$AP$2,0))*AP54","v":23817.146173340094},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1197,[64]Eusébio!$B$2:$B$111,0),MATCH($C1218,[64]Eusébio!$B$2:$AP$2,0))*AQ54","v":103416.5554544366},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1197,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1218,'[64]Farias Brito'!$B$2:$AP$2,0))*AR54","v":13162.169999999998},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1197,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1218,[64]Fortaleza!$B$2:$AP$2,0))*AS54","v":3178977.44},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1197,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1218,[64]Guaiúba!$B$2:$AP$2,0))*AT54","v":23817.26},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1197,[64]Horizonte!$B$2:$B$111,0),MATCH($C1218,[64]Horizonte!$B$2:$AP$2,0))*AU54","v":114071.65437892405},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1197,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1218,[64]Itaitinga!$B$2:$AP$2,0))*AV54","v":97149.35},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1197,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1218,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW54","v":399252.49},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1197,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1218,[64]Maracanaú!$B$2:$AP$2,0))*AX54","v":356003.65722567547},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1197,[64]Maranguape!$B$2:$B$111,0),MATCH($C1218,[64]Maranguape!$B$2:$AP$2,0))*AY54","v":137889.4},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1197,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1218,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ54","v":23817.26},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1197,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1218,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA54","v":23817.146082251082},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1197,[64]Pacajus!$B$2:$B$111,0),MATCH($C1218,[64]Pacajus!$B$2:$AP$2,0))*BB54","v":99655.953422284059},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1197,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1218,[64]Pacatuba!$B$2:$AP$2,0))*BC54","v":95268.593384082342},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1197,[64]Paracuru!$B$2:$B$111,0),MATCH($C1218,[64]Paracuru!$B$2:$AP$2,0))*BD54","v":38859.74},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1197,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1218,[64]Paraipaba!$B$2:$AP$2,0))*BE54","v":20683.41},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1197,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1218,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF54","v":62676.721015974457},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1197,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1218,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG54","v":13162.107095890411},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1197,[64]Trairi!$B$2:$B$111,0),MATCH($C1218,[64]Trairi!$B$2:$AP$2,0))*BH54","v":37606.199999999997},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1197,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1218,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI54","v":10028.32}]
[null,1219,2044,"Gestão comercial | Substituições de Ligações de águas",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1197,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1219,[64]Aquiraz!$B$2:$AP$2,0))*AL55","v":52021.712117090487},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1197,[64]Barbalha!$B$2:$B$111,0),MATCH($C1219,[64]Barbalha!$B$2:$AP$2,0))*AM55","v":60169.919999999998},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1197,[64]Cascavel!$B$2:$B$111,0),MATCH($C1219,[64]Cascavel!$B$2:$AP$2,0))*AN55","v":80852.943290766038},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1197,[64]Caucaia!$B$2:$B$111,0),MATCH($C1219,[64]Caucaia!$B$2:$AP$2,0))*AO55","v":498908.92000000004},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1197,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1219,[64]Chorozinho!$B$2:$AP$2,0))*AP55","v":23817.146173340094},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1197,[64]Eusébio!$B$2:$B$111,0),MATCH($C1219,[64]Eusébio!$B$2:$AP$2,0))*AQ55","v":102789.78845168243},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1197,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1219,'[64]Farias Brito'!$B$2:$AP$2,0))*AR55","v":13162.169999999998},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1197,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1219,[64]Fortaleza!$B$2:$AP$2,0))*AS55","v":3176470.36},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1197,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1219,[64]Guaiúba!$B$2:$AP$2,0))*AT55","v":23817.26},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1197,[64]Horizonte!$B$2:$B$111,0),MATCH($C1219,[64]Horizonte!$B$2:$AP$2,0))*AU55","v":114071.65437892405},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1197,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1219,[64]Itaitinga!$B$2:$AP$2,0))*AV55","v":97149.35},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1197,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1219,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW55","v":399252.49},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1197,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1219,[64]Maracanaú!$B$2:$AP$2,0))*AX55","v":355376.89022351766},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1197,[64]Maranguape!$B$2:$B$111,0),MATCH($C1219,[64]Maranguape!$B$2:$AP$2,0))*AY55","v":137889.4},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1197,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1219,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ55","v":23817.26},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1197,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1219,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA55","v":23817.146082251082},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1197,[64]Pacajus!$B$2:$B$111,0),MATCH($C1219,[64]Pacajus!$B$2:$AP$2,0))*BB55","v":99655.953422284059},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1197,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1219,[64]Pacatuba!$B$2:$AP$2,0))*BC55","v":95268.593384082342},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1197,[64]Paracuru!$B$2:$B$111,0),MATCH($C1219,[64]Paracuru!$B$2:$AP$2,0))*BD55","v":38859.74},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1197,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1219,[64]Paraipaba!$B$2:$AP$2,0))*BE55","v":20683.41},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1197,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1219,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF55","v":62049.954015521354},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1197,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1219,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG55","v":13162.107095890411},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1197,[64]Trairi!$B$2:$B$111,0),MATCH($C1219,[64]Trairi!$B$2:$AP$2,0))*BH55","v":37606.199999999997},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1197,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1219,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI55","v":10028.32}]
[null,1220,2045,"Gestão comercial | Substituições de Ligações de águas",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1197,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1220,[64]Aquiraz!$B$2:$AP$2,0))*AL56","v":52021.712117090487},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1197,[64]Barbalha!$B$2:$B$111,0),MATCH($C1220,[64]Barbalha!$B$2:$AP$2,0))*AM56","v":60169.919999999998},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1197,[64]Cascavel!$B$2:$B$111,0),MATCH($C1220,[64]Cascavel!$B$2:$AP$2,0))*AN56","v":80226.176288872099},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1197,[64]Caucaia!$B$2:$B$111,0),MATCH($C1220,[64]Caucaia!$B$2:$AP$2,0))*AO56","v":498282.15000000008},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1197,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1220,[64]Chorozinho!$B$2:$AP$2,0))*AP56","v":23817.146173340094},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1197,[64]Eusébio!$B$2:$B$111,0),MATCH($C1220,[64]Eusébio!$B$2:$AP$2,0))*AQ56","v":102789.78845168243},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1197,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1220,'[64]Farias Brito'!$B$2:$AP$2,0))*AR56","v":13162.169999999998},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1197,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1220,[64]Fortaleza!$B$2:$AP$2,0))*AS56","v":3173963.28},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1197,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1220,[64]Guaiúba!$B$2:$AP$2,0))*AT56","v":23817.26},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1197,[64]Horizonte!$B$2:$B$111,0),MATCH($C1220,[64]Horizonte!$B$2:$AP$2,0))*AU56","v":114071.65437892405},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1197,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1220,[64]Itaitinga!$B$2:$AP$2,0))*AV56","v":97149.35},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1197,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1220,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW56","v":398625.72},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1197,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1220,[64]Maracanaú!$B$2:$AP$2,0))*AX56","v":355376.89022351766},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1197,[64]Maranguape!$B$2:$B$111,0),MATCH($C1220,[64]Maranguape!$B$2:$AP$2,0))*AY56","v":137262.62999999998},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1197,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1220,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ56","v":23817.26},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1197,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1220,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA56","v":23817.146082251082},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1197,[64]Pacajus!$B$2:$B$111,0),MATCH($C1220,[64]Pacajus!$B$2:$AP$2,0))*BB56","v":99655.953422284059},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1197,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1220,[64]Pacatuba!$B$2:$AP$2,0))*BC56","v":95268.593384082342},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1197,[64]Paracuru!$B$2:$B$111,0),MATCH($C1220,[64]Paracuru!$B$2:$AP$2,0))*BD56","v":38859.74},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1197,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1220,[64]Paraipaba!$B$2:$AP$2,0))*BE56","v":20683.41},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1197,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1220,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF56","v":62049.954015521354},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1197,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1220,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG56","v":13162.107095890411},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1197,[64]Trairi!$B$2:$B$111,0),MATCH($C1220,[64]Trairi!$B$2:$AP$2,0))*BH56","v":36979.43},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1197,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1220,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI56","v":10028.32}]
[null,1221,2046,"Gestão comercial | Substituições de Ligações de águas",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1197,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1221,[64]Aquiraz!$B$2:$AP$2,0))*AL57","v":52021.712117090487},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1197,[64]Barbalha!$B$2:$B$111,0),MATCH($C1221,[64]Barbalha!$B$2:$AP$2,0))*AM57","v":60169.919999999998},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1197,[64]Cascavel!$B$2:$B$111,0),MATCH($C1221,[64]Cascavel!$B$2:$AP$2,0))*AN57","v":80226.176288872099},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1197,[64]Caucaia!$B$2:$B$111,0),MATCH($C1221,[64]Caucaia!$B$2:$AP$2,0))*AO57","v":497028.61000000004},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1197,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1221,[64]Chorozinho!$B$2:$AP$2,0))*AP57","v":23817.146173340094},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1197,[64]Eusébio!$B$2:$B$111,0),MATCH($C1221,[64]Eusébio!$B$2:$AP$2,0))*AQ57","v":102789.78845168243},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1197,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1221,'[64]Farias Brito'!$B$2:$AP$2,0))*AR57","v":13162.169999999998},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1197,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1221,[64]Fortaleza!$B$2:$AP$2,0))*AS57","v":3170202.66},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1197,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1221,[64]Guaiúba!$B$2:$AP$2,0))*AT57","v":23817.26},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1197,[64]Horizonte!$B$2:$B$111,0),MATCH($C1221,[64]Horizonte!$B$2:$AP$2,0))*AU57","v":113444.88737658501},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1197,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1221,[64]Itaitinga!$B$2:$AP$2,0))*AV57","v":97149.35},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1197,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1221,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW57","v":397998.95},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1197,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1221,[64]Maracanaú!$B$2:$AP$2,0))*AX57","v":354750.12322135974},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1197,[64]Maranguape!$B$2:$B$111,0),MATCH($C1221,[64]Maranguape!$B$2:$AP$2,0))*AY57","v":137262.62999999998},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1197,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1221,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ57","v":23817.26},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1197,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1221,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA57","v":23190.379080086575},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1197,[64]Pacajus!$B$2:$B$111,0),MATCH($C1221,[64]Pacajus!$B$2:$AP$2,0))*BB57","v":99029.186419628197},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1197,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1221,[64]Pacatuba!$B$2:$AP$2,0))*BC57","v":95268.593384082342},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1197,[64]Paracuru!$B$2:$B$111,0),MATCH($C1221,[64]Paracuru!$B$2:$AP$2,0))*BD57","v":38232.969999999994},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1197,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1221,[64]Paraipaba!$B$2:$AP$2,0))*BE57","v":20683.41},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1197,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1221,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF57","v":62049.954015521354},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1197,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1221,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG57","v":13162.107095890411},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1197,[64]Trairi!$B$2:$B$111,0),MATCH($C1221,[64]Trairi!$B$2:$AP$2,0))*BH57","v":36979.43},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1197,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1221,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI57","v":10028.32}]
[null,1222,2047,"Gestão comercial | Substituições de Ligações de águas",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1197,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1222,[64]Aquiraz!$B$2:$AP$2,0))*AL58","v":52021.712117090487},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1197,[64]Barbalha!$B$2:$B$111,0),MATCH($C1222,[64]Barbalha!$B$2:$AP$2,0))*AM58","v":60169.919999999998},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1197,[64]Cascavel!$B$2:$B$111,0),MATCH($C1222,[64]Cascavel!$B$2:$AP$2,0))*AN58","v":80226.176288872099},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1197,[64]Caucaia!$B$2:$B$111,0),MATCH($C1222,[64]Caucaia!$B$2:$AP$2,0))*AO58","v":496401.84000000008},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1197,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1222,[64]Chorozinho!$B$2:$AP$2,0))*AP58","v":23817.146173340094},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1197,[64]Eusébio!$B$2:$B$111,0),MATCH($C1222,[64]Eusébio!$B$2:$AP$2,0))*AQ58","v":102789.78845168243},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1197,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1222,'[64]Farias Brito'!$B$2:$AP$2,0))*AR58","v":13162.169999999998},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1197,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1222,[64]Fortaleza!$B$2:$AP$2,0))*AS58","v":3165815.27},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1197,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1222,[64]Guaiúba!$B$2:$AP$2,0))*AT58","v":23817.26},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1197,[64]Horizonte!$B$2:$B$111,0),MATCH($C1222,[64]Horizonte!$B$2:$AP$2,0))*AU58","v":113444.88737658501},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1197,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1222,[64]Itaitinga!$B$2:$AP$2,0))*AV58","v":96522.580000000016},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1197,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1222,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW58","v":397372.18},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1197,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1222,[64]Maracanaú!$B$2:$AP$2,0))*AX58","v":354750.12322135974},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1197,[64]Maranguape!$B$2:$B$111,0),MATCH($C1222,[64]Maranguape!$B$2:$AP$2,0))*AY58","v":137262.62999999998},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1197,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1222,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ58","v":23817.26},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1197,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1222,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA58","v":23190.379080086575},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1197,[64]Pacajus!$B$2:$B$111,0),MATCH($C1222,[64]Pacajus!$B$2:$AP$2,0))*BB58","v":99029.186419628197},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1197,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1222,[64]Pacatuba!$B$2:$AP$2,0))*BC58","v":95268.593384082342},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1197,[64]Paracuru!$B$2:$B$111,0),MATCH($C1222,[64]Paracuru!$B$2:$AP$2,0))*BD58","v":38232.969999999994},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1197,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1222,[64]Paraipaba!$B$2:$AP$2,0))*BE58","v":20683.41},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1197,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1222,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF58","v":62049.954015521354},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1197,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1222,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG58","v":13162.107095890411},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1197,[64]Trairi!$B$2:$B$111,0),MATCH($C1222,[64]Trairi!$B$2:$AP$2,0))*BH58","v":36979.43},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1197,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1222,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI58","v":10028.32}]
[null,1223,2048,"Gestão comercial | Substituições de Ligações de águas",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1197,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1223,[64]Aquiraz!$B$2:$AP$2,0))*AL59","v":52021.712117090487},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1197,[64]Barbalha!$B$2:$B$111,0),MATCH($C1223,[64]Barbalha!$B$2:$AP$2,0))*AM59","v":60169.919999999998},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1197,[64]Cascavel!$B$2:$B$111,0),MATCH($C1223,[64]Cascavel!$B$2:$AP$2,0))*AN59","v":80226.176288872099},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1197,[64]Caucaia!$B$2:$B$111,0),MATCH($C1223,[64]Caucaia!$B$2:$AP$2,0))*AO59","v":495148.3},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1197,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1223,[64]Chorozinho!$B$2:$AP$2,0))*AP59","v":23817.146173340094},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1197,[64]Eusébio!$B$2:$B$111,0),MATCH($C1223,[64]Eusébio!$B$2:$AP$2,0))*AQ59","v":102163.02144892828},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1197,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1223,'[64]Farias Brito'!$B$2:$AP$2,0))*AR59","v":13162.169999999998},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1197,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1223,[64]Fortaleza!$B$2:$AP$2,0))*AS59","v":3160801.11},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1197,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1223,[64]Guaiúba!$B$2:$AP$2,0))*AT59","v":23190.49},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1197,[64]Horizonte!$B$2:$B$111,0),MATCH($C1223,[64]Horizonte!$B$2:$AP$2,0))*AU59","v":113444.88737658501},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1197,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1223,[64]Itaitinga!$B$2:$AP$2,0))*AV59","v":96522.580000000016},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1197,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1223,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW59","v":396745.41},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1197,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1223,[64]Maracanaú!$B$2:$AP$2,0))*AX59","v":354123.35621920187},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1197,[64]Maranguape!$B$2:$B$111,0),MATCH($C1223,[64]Maranguape!$B$2:$AP$2,0))*AY59","v":136635.85999999999},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1197,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1223,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ59","v":23817.26},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1197,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1223,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA59","v":23190.379080086575},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1197,[64]Pacajus!$B$2:$B$111,0),MATCH($C1223,[64]Pacajus!$B$2:$AP$2,0))*BB59","v":98402.419416972305},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1197,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1223,[64]Pacatuba!$B$2:$AP$2,0))*BC59","v":95268.593384082342},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1197,[64]Paracuru!$B$2:$B$111,0),MATCH($C1223,[64]Paracuru!$B$2:$AP$2,0))*BD59","v":38232.969999999994},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1197,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1223,[64]Paraipaba!$B$2:$AP$2,0))*BE59","v":20683.41},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1197,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1223,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF59","v":62049.954015521354},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1197,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1223,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG59","v":13162.107095890411},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1197,[64]Trairi!$B$2:$B$111,0),MATCH($C1223,[64]Trairi!$B$2:$AP$2,0))*BH59","v":36979.43},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1197,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1223,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI59","v":10028.32}]
[null,1224,2049,"Gestão comercial | Substituições de Ligações de águas",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1197,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1224,[64]Aquiraz!$B$2:$AP$2,0))*AL60","v":52021.712117090487},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1197,[64]Barbalha!$B$2:$B$111,0),MATCH($C1224,[64]Barbalha!$B$2:$AP$2,0))*AM60","v":60169.919999999998},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1197,[64]Cascavel!$B$2:$B$111,0),MATCH($C1224,[64]Cascavel!$B$2:$AP$2,0))*AN60","v":79599.409285782487},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1197,[64]Caucaia!$B$2:$B$111,0),MATCH($C1224,[64]Caucaia!$B$2:$AP$2,0))*AO60","v":493267.99},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1197,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1224,[64]Chorozinho!$B$2:$AP$2,0))*AP60","v":23817.146173340094},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1197,[64]Eusébio!$B$2:$B$111,0),MATCH($C1224,[64]Eusébio!$B$2:$AP$2,0))*AQ60","v":102163.02144892828},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1197,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1224,'[64]Farias Brito'!$B$2:$AP$2,0))*AR60","v":13162.169999999998},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1197,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1224,[64]Fortaleza!$B$2:$AP$2,0))*AS60","v":3154533.41},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1197,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1224,[64]Guaiúba!$B$2:$AP$2,0))*AT60","v":23190.49},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1197,[64]Horizonte!$B$2:$B$111,0),MATCH($C1224,[64]Horizonte!$B$2:$AP$2,0))*AU60","v":112818.12037424598},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1197,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1224,[64]Itaitinga!$B$2:$AP$2,0))*AV60","v":96522.580000000016},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1197,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1224,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW60","v":395491.87},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1197,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1224,[64]Maracanaú!$B$2:$AP$2,0))*AX60","v":353496.58921704401},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1197,[64]Maranguape!$B$2:$B$111,0),MATCH($C1224,[64]Maranguape!$B$2:$AP$2,0))*AY60","v":136009.09},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1197,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1224,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ60","v":23817.26},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1197,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1224,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA60","v":23190.379080086575},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1197,[64]Pacajus!$B$2:$B$111,0),MATCH($C1224,[64]Pacajus!$B$2:$AP$2,0))*BB60","v":98402.419416972305},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1197,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1224,[64]Pacatuba!$B$2:$AP$2,0))*BC60","v":94641.826382044179},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1197,[64]Paracuru!$B$2:$B$111,0),MATCH($C1224,[64]Paracuru!$B$2:$AP$2,0))*BD60","v":38232.969999999994},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1197,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1224,[64]Paraipaba!$B$2:$AP$2,0))*BE60","v":20683.41},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1197,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1224,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF60","v":62049.954015521354},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1197,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1224,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG60","v":13162.107095890411},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1197,[64]Trairi!$B$2:$B$111,0),MATCH($C1224,[64]Trairi!$B$2:$AP$2,0))*BH60","v":36979.43},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1197,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1224,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI60","v":10028.32}]
[null,1225,2050,"Gestão comercial | Substituições de Ligações de águas",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1197,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1225,[64]Aquiraz!$B$2:$AP$2,0))*AL61","v":51394.945115316383},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1197,[64]Barbalha!$B$2:$B$111,0),MATCH($C1225,[64]Barbalha!$B$2:$AP$2,0))*AM61","v":59543.149999999994},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1197,[64]Cascavel!$B$2:$B$111,0),MATCH($C1225,[64]Cascavel!$B$2:$AP$2,0))*AN61","v":78972.642283888548},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1197,[64]Caucaia!$B$2:$B$111,0),MATCH($C1225,[64]Caucaia!$B$2:$AP$2,0))*AO61","v":491387.68},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1197,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1225,[64]Chorozinho!$B$2:$AP$2,0))*AP61","v":23190.379168778509},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1197,[64]Eusébio!$B$2:$B$111,0),MATCH($C1225,[64]Eusébio!$B$2:$AP$2,0))*AQ61","v":101536.25444617412},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1197,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1225,'[64]Farias Brito'!$B$2:$AP$2,0))*AR61","v":13162.169999999998},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1197,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1225,[64]Fortaleza!$B$2:$AP$2,0))*AS61","v":3147012.17},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1197,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1225,[64]Guaiúba!$B$2:$AP$2,0))*AT61","v":23190.49},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1197,[64]Horizonte!$B$2:$B$111,0),MATCH($C1225,[64]Horizonte!$B$2:$AP$2,0))*AU61","v":112191.35337190694},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1197,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1225,[64]Itaitinga!$B$2:$AP$2,0))*AV61","v":95895.81},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1197,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1225,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW61","v":394865.10000000003},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1197,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1225,[64]Maracanaú!$B$2:$AP$2,0))*AX61","v":352869.82221488614},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1197,[64]Maranguape!$B$2:$B$111,0),MATCH($C1225,[64]Maranguape!$B$2:$AP$2,0))*AY61","v":136009.09},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1197,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1225,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ61","v":23817.26},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1197,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1225,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA61","v":23190.379080086575},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1197,[64]Pacajus!$B$2:$B$111,0),MATCH($C1225,[64]Pacajus!$B$2:$AP$2,0))*BB61","v":97775.652414316428},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1197,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1225,[64]Pacatuba!$B$2:$AP$2,0))*BC61","v":94641.826382044179},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1197,[64]Paracuru!$B$2:$B$111,0),MATCH($C1225,[64]Paracuru!$B$2:$AP$2,0))*BD61","v":38232.969999999994},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1197,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1225,[64]Paraipaba!$B$2:$AP$2,0))*BE61","v":20683.41},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1197,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1225,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF61","v":62049.954015521354},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1197,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1225,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG61","v":13162.107095890411},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1197,[64]Trairi!$B$2:$B$111,0),MATCH($C1225,[64]Trairi!$B$2:$AP$2,0))*BH61","v":36979.43},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1197,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1225,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI61","v":10028.32}]
[null,1226,2051,"Gestão comercial | Substituições de Ligações de águas",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1197,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1226,[64]Aquiraz!$B$2:$AP$2,0))*AL62","v":51394.945115316383},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1197,[64]Barbalha!$B$2:$B$111,0),MATCH($C1226,[64]Barbalha!$B$2:$AP$2,0))*AM62","v":59543.149999999994},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1197,[64]Cascavel!$B$2:$B$111,0),MATCH($C1226,[64]Cascavel!$B$2:$AP$2,0))*AN62","v":78972.642283888548},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1197,[64]Caucaia!$B$2:$B$111,0),MATCH($C1226,[64]Caucaia!$B$2:$AP$2,0))*AO62","v":489507.37000000005},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1197,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1226,[64]Chorozinho!$B$2:$AP$2,0))*AP62","v":23190.379168778509},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1197,[64]Eusébio!$B$2:$B$111,0),MATCH($C1226,[64]Eusébio!$B$2:$AP$2,0))*AQ62","v":100909.48744341994},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1197,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1226,'[64]Farias Brito'!$B$2:$AP$2,0))*AR62","v":13162.169999999998},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1197,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1226,[64]Fortaleza!$B$2:$AP$2,0))*AS62","v":3139490.93},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1197,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1226,[64]Guaiúba!$B$2:$AP$2,0))*AT62","v":23190.49},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1197,[64]Horizonte!$B$2:$B$111,0),MATCH($C1226,[64]Horizonte!$B$2:$AP$2,0))*AU62","v":112191.35337190694},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1197,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1226,[64]Itaitinga!$B$2:$AP$2,0))*AV62","v":95895.81},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1197,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1226,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW62","v":393611.56},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1197,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1226,[64]Maracanaú!$B$2:$AP$2,0))*AX62","v":351616.28821057035},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1197,[64]Maranguape!$B$2:$B$111,0),MATCH($C1226,[64]Maranguape!$B$2:$AP$2,0))*AY62","v":134755.54999999999},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1197,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1226,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ62","v":23817.26},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1197,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1226,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA62","v":23190.379080086575},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1197,[64]Pacajus!$B$2:$B$111,0),MATCH($C1226,[64]Pacajus!$B$2:$AP$2,0))*BB62","v":97775.652414316428},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1197,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1226,[64]Pacatuba!$B$2:$AP$2,0))*BC62","v":94015.059378459948},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1197,[64]Paracuru!$B$2:$B$111,0),MATCH($C1226,[64]Paracuru!$B$2:$AP$2,0))*BD62","v":38232.969999999994},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1197,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1226,[64]Paraipaba!$B$2:$AP$2,0))*BE62","v":20683.41},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1197,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1226,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF62","v":60796.417016581792},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1197,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1226,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG62","v":13162.107095890411},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1197,[64]Trairi!$B$2:$B$111,0),MATCH($C1226,[64]Trairi!$B$2:$AP$2,0))*BH62","v":36352.659999999996},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1197,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1226,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI62","v":10028.32}]
[null,1227,2052,"Gestão comercial | Substituições de Ligações de águas",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1197,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1227,[64]Aquiraz!$B$2:$AP$2,0))*AL63","v":51394.945115316383},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1197,[64]Barbalha!$B$2:$B$111,0),MATCH($C1227,[64]Barbalha!$B$2:$AP$2,0))*AM63","v":59543.149999999994},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1197,[64]Cascavel!$B$2:$B$111,0),MATCH($C1227,[64]Cascavel!$B$2:$AP$2,0))*AN63","v":78972.642283888548},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1197,[64]Caucaia!$B$2:$B$111,0),MATCH($C1227,[64]Caucaia!$B$2:$AP$2,0))*AO63","v":487627.06000000006},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1197,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1227,[64]Chorozinho!$B$2:$AP$2,0))*AP63","v":23190.379168778509},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1197,[64]Eusébio!$B$2:$B$111,0),MATCH($C1227,[64]Eusébio!$B$2:$AP$2,0))*AQ63","v":100909.48744341994},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1197,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1227,'[64]Farias Brito'!$B$2:$AP$2,0))*AR63","v":13162.169999999998},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1197,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1227,[64]Fortaleza!$B$2:$AP$2,0))*AS63","v":3130716.1499999994},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1197,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1227,[64]Guaiúba!$B$2:$AP$2,0))*AT63","v":23190.49},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1197,[64]Horizonte!$B$2:$B$111,0),MATCH($C1227,[64]Horizonte!$B$2:$AP$2,0))*AU63","v":111564.5863695679},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1197,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1227,[64]Itaitinga!$B$2:$AP$2,0))*AV63","v":95269.040000000008},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1197,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1227,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW63","v":392358.02},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1197,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1227,[64]Maracanaú!$B$2:$AP$2,0))*AX63","v":350989.52120841248},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1197,[64]Maranguape!$B$2:$B$111,0),MATCH($C1227,[64]Maranguape!$B$2:$AP$2,0))*AY63","v":134128.78},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1197,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1227,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ63","v":23817.26},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1197,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1227,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA63","v":22563.612077922076},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1197,[64]Pacajus!$B$2:$B$111,0),MATCH($C1227,[64]Pacajus!$B$2:$AP$2,0))*BB63","v":97148.885411660565},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1197,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1227,[64]Pacatuba!$B$2:$AP$2,0))*BC63","v":94015.059378459948},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1197,[64]Paracuru!$B$2:$B$111,0),MATCH($C1227,[64]Paracuru!$B$2:$AP$2,0))*BD63","v":37606.199999999997},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1197,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1227,[64]Paraipaba!$B$2:$AP$2,0))*BE63","v":20683.41},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1197,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1227,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF63","v":60169.650016128689},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1197,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1227,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG63","v":13162.107095890411},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1197,[64]Trairi!$B$2:$B$111,0),MATCH($C1227,[64]Trairi!$B$2:$AP$2,0))*BH63","v":36352.659999999996},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1197,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1227,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI63","v":10028.32}]
[null,1228,2053,"Gestão comercial | Substituições de Ligações de águas",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1197,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1228,[64]Aquiraz!$B$2:$AP$2,0))*AL64","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1197,[64]Barbalha!$B$2:$B$111,0),MATCH($C1228,[64]Barbalha!$B$2:$AP$2,0))*AM64","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1197,[64]Cascavel!$B$2:$B$111,0),MATCH($C1228,[64]Cascavel!$B$2:$AP$2,0))*AN64","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1197,[64]Caucaia!$B$2:$B$111,0),MATCH($C1228,[64]Caucaia!$B$2:$AP$2,0))*AO64","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1197,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1228,[64]Chorozinho!$B$2:$AP$2,0))*AP64","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1197,[64]Eusébio!$B$2:$B$111,0),MATCH($C1228,[64]Eusébio!$B$2:$AP$2,0))*AQ64","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1197,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1228,'[64]Farias Brito'!$B$2:$AP$2,0))*AR64","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1197,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1228,[64]Fortaleza!$B$2:$AP$2,0))*AS64","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1197,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1228,[64]Guaiúba!$B$2:$AP$2,0))*AT64","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1197,[64]Horizonte!$B$2:$B$111,0),MATCH($C1228,[64]Horizonte!$B$2:$AP$2,0))*AU64","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1197,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1228,[64]Itaitinga!$B$2:$AP$2,0))*AV64","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1197,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1228,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW64","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1197,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1228,[64]Maracanaú!$B$2:$AP$2,0))*AX64","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1197,[64]Maranguape!$B$2:$B$111,0),MATCH($C1228,[64]Maranguape!$B$2:$AP$2,0))*AY64","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1197,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1228,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ64","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1197,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1228,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA64","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1197,[64]Pacajus!$B$2:$B$111,0),MATCH($C1228,[64]Pacajus!$B$2:$AP$2,0))*BB64","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1197,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1228,[64]Pacatuba!$B$2:$AP$2,0))*BC64","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1197,[64]Paracuru!$B$2:$B$111,0),MATCH($C1228,[64]Paracuru!$B$2:$AP$2,0))*BD64","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1197,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1228,[64]Paraipaba!$B$2:$AP$2,0))*BE64","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1197,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1228,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF64","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1197,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1228,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG64","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1197,[64]Trairi!$B$2:$B$111,0),MATCH($C1228,[64]Trairi!$B$2:$AP$2,0))*BH64","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1197,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1228,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI64","v":0}]
[null,1229,2054,"Gestão comercial | Substituições de Ligações de águas",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1197,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1229,[64]Aquiraz!$B$2:$AP$2,0))*AL65","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1197,[64]Barbalha!$B$2:$B$111,0),MATCH($C1229,[64]Barbalha!$B$2:$AP$2,0))*AM65","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1197,[64]Cascavel!$B$2:$B$111,0),MATCH($C1229,[64]Cascavel!$B$2:$AP$2,0))*AN65","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1197,[64]Caucaia!$B$2:$B$111,0),MATCH($C1229,[64]Caucaia!$B$2:$AP$2,0))*AO65","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1197,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1229,[64]Chorozinho!$B$2:$AP$2,0))*AP65","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1197,[64]Eusébio!$B$2:$B$111,0),MATCH($C1229,[64]Eusébio!$B$2:$AP$2,0))*AQ65","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1197,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1229,'[64]Farias Brito'!$B$2:$AP$2,0))*AR65","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1197,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1229,[64]Fortaleza!$B$2:$AP$2,0))*AS65","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1197,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1229,[64]Guaiúba!$B$2:$AP$2,0))*AT65","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1197,[64]Horizonte!$B$2:$B$111,0),MATCH($C1229,[64]Horizonte!$B$2:$AP$2,0))*AU65","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1197,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1229,[64]Itaitinga!$B$2:$AP$2,0))*AV65","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1197,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1229,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW65","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1197,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1229,[64]Maracanaú!$B$2:$AP$2,0))*AX65","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1197,[64]Maranguape!$B$2:$B$111,0),MATCH($C1229,[64]Maranguape!$B$2:$AP$2,0))*AY65","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1197,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1229,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ65","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1197,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1229,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA65","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1197,[64]Pacajus!$B$2:$B$111,0),MATCH($C1229,[64]Pacajus!$B$2:$AP$2,0))*BB65","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1197,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1229,[64]Pacatuba!$B$2:$AP$2,0))*BC65","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1197,[64]Paracuru!$B$2:$B$111,0),MATCH($C1229,[64]Paracuru!$B$2:$AP$2,0))*BD65","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1197,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1229,[64]Paraipaba!$B$2:$AP$2,0))*BE65","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1197,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1229,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF65","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1197,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1229,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG65","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1197,[64]Trairi!$B$2:$B$111,0),MATCH($C1229,[64]Trairi!$B$2:$AP$2,0))*BH65","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1197,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1229,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI65","v":0}]
[null,1230,2055,"Gestão comercial | Substituições de Ligações de águas",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1197,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1230,[64]Aquiraz!$B$2:$AP$2,0))*AL66","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1197,[64]Barbalha!$B$2:$B$111,0),MATCH($C1230,[64]Barbalha!$B$2:$AP$2,0))*AM66","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1197,[64]Cascavel!$B$2:$B$111,0),MATCH($C1230,[64]Cascavel!$B$2:$AP$2,0))*AN66","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1197,[64]Caucaia!$B$2:$B$111,0),MATCH($C1230,[64]Caucaia!$B$2:$AP$2,0))*AO66","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1197,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1230,[64]Chorozinho!$B$2:$AP$2,0))*AP66","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1197,[64]Eusébio!$B$2:$B$111,0),MATCH($C1230,[64]Eusébio!$B$2:$AP$2,0))*AQ66","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1197,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1230,'[64]Farias Brito'!$B$2:$AP$2,0))*AR66","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1197,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1230,[64]Fortaleza!$B$2:$AP$2,0))*AS66","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1197,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1230,[64]Guaiúba!$B$2:$AP$2,0))*AT66","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1197,[64]Horizonte!$B$2:$B$111,0),MATCH($C1230,[64]Horizonte!$B$2:$AP$2,0))*AU66","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1197,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1230,[64]Itaitinga!$B$2:$AP$2,0))*AV66","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1197,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1230,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW66","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1197,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1230,[64]Maracanaú!$B$2:$AP$2,0))*AX66","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1197,[64]Maranguape!$B$2:$B$111,0),MATCH($C1230,[64]Maranguape!$B$2:$AP$2,0))*AY66","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1197,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1230,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ66","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1197,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1230,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA66","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1197,[64]Pacajus!$B$2:$B$111,0),MATCH($C1230,[64]Pacajus!$B$2:$AP$2,0))*BB66","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1197,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1230,[64]Pacatuba!$B$2:$AP$2,0))*BC66","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1197,[64]Paracuru!$B$2:$B$111,0),MATCH($C1230,[64]Paracuru!$B$2:$AP$2,0))*BD66","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1197,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1230,[64]Paraipaba!$B$2:$AP$2,0))*BE66","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1197,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1230,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF66","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1197,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1230,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG66","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1197,[64]Trairi!$B$2:$B$111,0),MATCH($C1230,[64]Trairi!$B$2:$AP$2,0))*BH66","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1197,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1230,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI66","v":0}]
[null,1231,2056,"Gestão comercial | Substituições de Ligações de águas",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1197,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1231,[64]Aquiraz!$B$2:$AP$2,0))*AL67","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1197,[64]Barbalha!$B$2:$B$111,0),MATCH($C1231,[64]Barbalha!$B$2:$AP$2,0))*AM67","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1197,[64]Cascavel!$B$2:$B$111,0),MATCH($C1231,[64]Cascavel!$B$2:$AP$2,0))*AN67","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1197,[64]Caucaia!$B$2:$B$111,0),MATCH($C1231,[64]Caucaia!$B$2:$AP$2,0))*AO67","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1197,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1231,[64]Chorozinho!$B$2:$AP$2,0))*AP67","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1197,[64]Eusébio!$B$2:$B$111,0),MATCH($C1231,[64]Eusébio!$B$2:$AP$2,0))*AQ67","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1197,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1231,'[64]Farias Brito'!$B$2:$AP$2,0))*AR67","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1197,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1231,[64]Fortaleza!$B$2:$AP$2,0))*AS67","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1197,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1231,[64]Guaiúba!$B$2:$AP$2,0))*AT67","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1197,[64]Horizonte!$B$2:$B$111,0),MATCH($C1231,[64]Horizonte!$B$2:$AP$2,0))*AU67","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1197,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1231,[64]Itaitinga!$B$2:$AP$2,0))*AV67","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1197,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1231,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW67","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1197,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1231,[64]Maracanaú!$B$2:$AP$2,0))*AX67","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1197,[64]Maranguape!$B$2:$B$111,0),MATCH($C1231,[64]Maranguape!$B$2:$AP$2,0))*AY67","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1197,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1231,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ67","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1197,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1231,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA67","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1197,[64]Pacajus!$B$2:$B$111,0),MATCH($C1231,[64]Pacajus!$B$2:$AP$2,0))*BB67","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1197,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1231,[64]Pacatuba!$B$2:$AP$2,0))*BC67","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1197,[64]Paracuru!$B$2:$B$111,0),MATCH($C1231,[64]Paracuru!$B$2:$AP$2,0))*BD67","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1197,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1231,[64]Paraipaba!$B$2:$AP$2,0))*BE67","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1197,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1231,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF67","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1197,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1231,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG67","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1197,[64]Trairi!$B$2:$B$111,0),MATCH($C1231,[64]Trairi!$B$2:$AP$2,0))*BH67","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1197,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1231,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI67","v":0}]
[null,1232,2057,"Gestão comercial | Substituições de Ligações de águas",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1197,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1232,[64]Aquiraz!$B$2:$AP$2,0))*AL68","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1197,[64]Barbalha!$B$2:$B$111,0),MATCH($C1232,[64]Barbalha!$B$2:$AP$2,0))*AM68","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1197,[64]Cascavel!$B$2:$B$111,0),MATCH($C1232,[64]Cascavel!$B$2:$AP$2,0))*AN68","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1197,[64]Caucaia!$B$2:$B$111,0),MATCH($C1232,[64]Caucaia!$B$2:$AP$2,0))*AO68","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1197,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1232,[64]Chorozinho!$B$2:$AP$2,0))*AP68","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1197,[64]Eusébio!$B$2:$B$111,0),MATCH($C1232,[64]Eusébio!$B$2:$AP$2,0))*AQ68","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1197,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1232,'[64]Farias Brito'!$B$2:$AP$2,0))*AR68","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1197,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1232,[64]Fortaleza!$B$2:$AP$2,0))*AS68","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1197,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1232,[64]Guaiúba!$B$2:$AP$2,0))*AT68","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1197,[64]Horizonte!$B$2:$B$111,0),MATCH($C1232,[64]Horizonte!$B$2:$AP$2,0))*AU68","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1197,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1232,[64]Itaitinga!$B$2:$AP$2,0))*AV68","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1197,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1232,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW68","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1197,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1232,[64]Maracanaú!$B$2:$AP$2,0))*AX68","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1197,[64]Maranguape!$B$2:$B$111,0),MATCH($C1232,[64]Maranguape!$B$2:$AP$2,0))*AY68","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1197,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1232,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ68","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1197,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1232,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA68","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1197,[64]Pacajus!$B$2:$B$111,0),MATCH($C1232,[64]Pacajus!$B$2:$AP$2,0))*BB68","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1197,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1232,[64]Pacatuba!$B$2:$AP$2,0))*BC68","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1197,[64]Paracuru!$B$2:$B$111,0),MATCH($C1232,[64]Paracuru!$B$2:$AP$2,0))*BD68","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1197,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1232,[64]Paraipaba!$B$2:$AP$2,0))*BE68","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1197,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1232,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF68","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1197,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1232,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG68","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1197,[64]Trairi!$B$2:$B$111,0),MATCH($C1232,[64]Trairi!$B$2:$AP$2,0))*BH68","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1197,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1232,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI68","v":0}]
[null,1233,null,""]
["x",1234,"Gestão Comercial | outros 1",""]
[null,1235,2023,"Gestão Comercial | outros 1",{"$f":"SUMIFS($K1235:$AH1235,$K$18:$AH$18,E$4)","v":0},0,0,0,0]
[null,1236,{"$f":"C1235+1","v":2024},"Gestão Comercial | outros 1",0,0,0,0,0]
[null,1237,{"$f":"C1236+1","v":2025},"Gestão Comercial | outros 1",0,0,0,0,0]
[null,1238,{"$f":"C1237+1","v":2026},"Gestão Comercial | outros 1",0,0,0,0,0]
[null,1239,2027,"Gestão Comercial | outros 1",0,0,0,0,0]
[null,1240,2028,"Gestão Comercial | outros 1",0,0,0,0,0]
[null,1241,2029,"Gestão Comercial | outros 1",0,0,0,0,0]
[null,1242,2030,"Gestão Comercial | outros 1",0,0,0,0,0]
[null,{"$f":"ROW(C1243)","v":1243},2031,"Gestão Comercial | outros 1",0,0,0,0,0]
[null,1244,2032,"Gestão Comercial | outros 1",0,0,0,0,0]
[null,1245,2033,"Gestão Comercial | outros 1",{"$f":"SUMIFS($K1245:$AH1245,$K$18:$AH$18,E$4)","v":0},0,0,0,0]
[null,1246,2034,"Gestão Comercial | outros 1",0,0,0,0,0]
[null,1247,2035,"Gestão Comercial | outros 1",0,0,0,0,0]
[null,1248,2036,"Gestão Comercial | outros 1",0,0,0,0,0]
[null,1249,2037,"Gestão Comercial | outros 1",0,0,0,0,0]
[null,1250,2038,"Gestão Comercial | outros 1",0,0,0,0,0]
[null,1251,2039,"Gestão Comercial | outros 1",0,0,0,0,0]
[null,1252,2040,"Gestão Comercial | outros 1",0,0,0,0,0]
[null,1253,2041,"Gestão Comercial | outros 1",0,0,0,0,0]
[null,1254,2042,"Gestão Comercial | outros 1",0,0,0,0,0]
[null,1255,2043,"Gestão Comercial | outros 1",{"$f":"SUMIFS($K1255:$AH1255,$K$18:$AH$18,E$4)","v":0},0,0,0,0]
[null,1256,2044,"Gestão Comercial | outros 1",0,0,0,0,0]
[null,1257,2045,"Gestão Comercial | outros 1",0,0,0,0,0]
[null,1258,2046,"Gestão Comercial | outros 1",0,0,0,0,0]
[null,1259,2047,"Gestão Comercial | outros 1",0,0,0,0,0]
[null,1260,2048,"Gestão Comercial | outros 1",0,0,0,0,0]
[null,1261,2049,"Gestão Comercial | outros 1",0,0,0,0,0]
[null,1262,2050,"Gestão Comercial | outros 1",0,0,0,0,0]
[null,1263,2051,"Gestão Comercial | outros 1",0,0,0,0,0]
[null,1264,2052,"Gestão Comercial | outros 1",0,0,0,0,0]
[null,1265,2053,"Gestão Comercial | outros 1",0,0,0,0,0]
[null,1266,2054,"Gestão Comercial | outros 1",0,0,0,0,0]
[null,1267,2055,"Gestão Comercial | outros 1",0,0,0,0,0]
[null,1268,2056,"Gestão Comercial | outros 1",0,0,0,0,0]
[null,1269,2057,"Gestão Comercial | outros 1",0,0,0,0,0]
[null,1270,null,""]
["x",1271,"Gestão Comercial | outros 2",""]
[null,1272,2023,{"$f":"IF(C1272=\"\",\"\",IF(AND(COUNT(C1272)>0,COUNT(C1271)=0),C1271,D1271))","v":"Gestão Comercial | outros 2"},{"$f":"SUMIFS($K1272:$AH1272,$K$18:$AH$18,E$4)","v":0},0,0,0,0]
[null,1273,{"$f":"C1272+1","v":2024},"Gestão Comercial | outros 2",0,0,0,0,0]
[null,1274,{"$f":"C1273+1","v":2025},"Gestão Comercial | outros 2",0,0,0,0,0]
[null,1275,{"$f":"C1274+1","v":2026},"Gestão Comercial | outros 2",0,0,0,0,0]
[null,1276,2027,"Gestão Comercial | outros 2",0,0,0,0,0]
[null,1277,2028,"Gestão Comercial | outros 2",0,0,0,0,0]
[null,1278,2029,"Gestão Comercial | outros 2",0,0,0,0,0]
[null,1279,2030,"Gestão Comercial | outros 2",0,0,0,0,0]
[null,1280,2031,"Gestão Comercial | outros 2",0,0,0,0,0]
[null,1281,2032,"Gestão Comercial | outros 2",0,0,0,0,0]
[null,1282,2033,"Gestão Comercial | outros 2",{"$f":"SUMIFS($K1282:$AH1282,$K$18:$AH$18,E$4)","v":0},0,0,0,0]
[null,1283,2034,"Gestão Comercial | outros 2",0,0,0,0,0]
[null,1284,2035,"Gestão Comercial | outros 2",0,0,0,0,0]
[null,1285,2036,"Gestão Comercial | outros 2",0,0,0,0,0]
[null,1286,2037,"Gestão Comercial | outros 2",0,0,0,0,0]
[null,1287,2038,"Gestão Comercial | outros 2",0,0,0,0,0]
[null,1288,2039,"Gestão Comercial | outros 2",0,0,0,0,0]
[null,1289,2040,"Gestão Comercial | outros 2",0,0,0,0,0]
[null,1290,2041,"Gestão Comercial | outros 2",0,0,0,0,0]
[null,1291,2042,"Gestão Comercial | outros 2",0,0,0,0,0]
[null,1292,2043,"Gestão Comercial | outros 2",{"$f":"SUMIFS($K1292:$AH1292,$K$18:$AH$18,E$4)","v":0},0,0,0,0]
[null,1293,2044,"Gestão Comercial | outros 2",0,0,0,0,0]
[null,1294,2045,"Gestão Comercial | outros 2",0,0,0,0,0]
[null,1295,2046,"Gestão Comercial | outros 2",0,0,0,0,0]
[null,1296,2047,"Gestão Comercial | outros 2",0,0,0,0,0]
[null,1297,2048,"Gestão Comercial | outros 2",0,0,0,0,0]
[null,1298,2049,"Gestão Comercial | outros 2",0,0,0,0,0]
[null,1299,2050,"Gestão Comercial | outros 2",0,0,0,0,0]
[null,1300,2051,"Gestão Comercial | outros 2",0,0,0,0,0]
[null,1301,2052,"Gestão Comercial | outros 2",0,0,0,0,0]
[null,1302,2053,"Gestão Comercial | outros 2",0,0,0,0,0]
[null,1303,2054,"Gestão Comercial | outros 2",0,0,0,0,0]
[null,1304,2055,"Gestão Comercial | outros 2",0,0,0,0,0]
[null,1305,2056,"Gestão Comercial | outros 2",0,0,0,0,0]
[null,1306,2057,"Gestão Comercial | outros 2",0,0,0,0,0]
[null,{"$f":"ROW(C1307)","v":1307},null,""]
["CAPEX Esgoto",1308,"Esgoto","",{"$f":"SUM(E1309:E1343)","v":2368358787.5278783},{"$f":"SUM(F1309:F1343)","v":2939026097.4293771},null,null,null,null,{"$f":"SUM(K1309:K1343)","v":110163981.38724227},{"$f":"SUM(L1309:L1343)","v":66099319.966570646},136528518.82695666,586634388.1660918,48243610.882387705,297548616.86460978,22018759.650561884,2065447035.5692387,35818699.97968863,133937088.24121547,109530368.54888654,505593415.98691446,369675265.70050555,142425663.45253095,49148556.795182005,34175681.91065225,167745867.3318783,126531622.97692455,71770804.873872384,29709535.539978746,{"$f":"SUM(AE1309:AE1343)","v":105729467.48759495},20604864.100834187,59130001.691765778,{"$f":"SUM(AH1309:AH1343)","v":13173749.025169887}]
[null,1309,2023,"Esgoto",{"$f":"E1937+E1974+E2011+E2048+E2085","v":151336417.35031238},{"$f":"SUMIFS($K1309:$AH1309,$K$18:$AH$18,F$4)","v":230489344.47589153},0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1308,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1309,[64]Aquiraz!$B$2:$AP$2,0))*AL34","v":18070375.155850012},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1308,[64]Barbalha!$B$2:$B$111,0),MATCH($C1309,[64]Barbalha!$B$2:$AP$2,0))*AM34","v":8346149.8994776187},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1308,[64]Cascavel!$B$2:$B$111,0),MATCH($C1309,[64]Cascavel!$B$2:$AP$2,0))*AN34","v":7187159.5077188537},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1308,[64]Caucaia!$B$2:$B$111,0),MATCH($C1309,[64]Caucaia!$B$2:$AP$2,0))*AO34","v":39735177.736025535},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1308,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1309,[64]Chorozinho!$B$2:$AP$2,0))*AP34","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1308,[64]Eusébio!$B$2:$B$111,0),MATCH($C1309,[64]Eusébio!$B$2:$AP$2,0))*AQ34","v":16179824.538593285},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1308,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1309,'[64]Farias Brito'!$B$2:$AP$2,0))*AR34","v":1615949.0631095828},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1308,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1309,[64]Fortaleza!$B$2:$AP$2,0))*AS34","v":178611057.15008467},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1308,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1309,[64]Guaiúba!$B$2:$AP$2,0))*AT34","v":1622638.4781307636},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1308,[64]Horizonte!$B$2:$B$111,0),MATCH($C1309,[64]Horizonte!$B$2:$AP$2,0))*AU34","v":8603939.2338802107},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1308,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1309,[64]Itaitinga!$B$2:$AP$2,0))*AV34","v":2762899.0874745729},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1308,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1309,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW34","v":36751751.745336115},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1308,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1309,[64]Maracanaú!$B$2:$AP$2,0))*AX34","v":15960561.622624401},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1308,[64]Maranguape!$B$2:$B$111,0),MATCH($C1309,[64]Maranguape!$B$2:$AP$2,0))*AY34","v":9766223.3808397278},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1308,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1309,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ34","v":797686.63614999992},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1308,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1309,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA34","v":1628107.6559852352},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1308,[64]Pacajus!$B$2:$B$111,0),MATCH($C1309,[64]Pacajus!$B$2:$AP$2,0))*BB34","v":7575414.0636017509},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1308,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1309,[64]Pacatuba!$B$2:$AP$2,0))*BC34","v":14034332.052883636},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1308,[64]Paracuru!$B$2:$B$111,0),MATCH($C1309,[64]Paracuru!$B$2:$AP$2,0))*BD34","v":4568259.7683279514},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1308,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1309,[64]Paraipaba!$B$2:$AP$2,0))*BE34","v":1005105.4818803604},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1308,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1309,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF34","v":3083344.4410461187},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1308,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1309,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG34","v":741022.19170507544},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1308,[64]Trairi!$B$2:$B$111,0),MATCH($C1309,[64]Trairi!$B$2:$AP$2,0))*BH34","v":2745377.7068217965},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1308,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1309,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI34","v":433405.22865660425}]
[null,1310,{"$f":"C1309+1","v":2024},"Esgoto",{"$f":"E1938+E1975+E2012+E2049+E2086","v":376063589.93699509},374561968.48161399,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1308,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1310,[64]Aquiraz!$B$2:$AP$2,0))*AL35","v":21773233.293236021},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1308,[64]Barbalha!$B$2:$B$111,0),MATCH($C1310,[64]Barbalha!$B$2:$AP$2,0))*AM35","v":11575476.239165096},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1308,[64]Cascavel!$B$2:$B$111,0),MATCH($C1310,[64]Cascavel!$B$2:$AP$2,0))*AN35","v":27571523.645218853},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1308,[64]Caucaia!$B$2:$B$111,0),MATCH($C1310,[64]Caucaia!$B$2:$AP$2,0))*AO35","v":33582691.233836323},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1308,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1310,[64]Chorozinho!$B$2:$AP$2,0))*AP35","v":105511.99999999999},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1308,[64]Eusébio!$B$2:$B$111,0),MATCH($C1310,[64]Eusébio!$B$2:$AP$2,0))*AQ35","v":50547125.151453458},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1308,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1310,'[64]Farias Brito'!$B$2:$AP$2,0))*AR35","v":3950910.1258680802},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1308,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1310,[64]Fortaleza!$B$2:$AP$2,0))*AS35","v":300619599.58167899},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1308,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1310,[64]Guaiúba!$B$2:$AP$2,0))*AT35","v":5479329.9781307634},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1308,[64]Horizonte!$B$2:$B$111,0),MATCH($C1310,[64]Horizonte!$B$2:$AP$2,0))*AU35","v":8625110.1250938457},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1308,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1310,[64]Itaitinga!$B$2:$AP$2,0))*AV35","v":6026178.9284835337},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1308,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1310,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW35","v":88857630.702183306},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1308,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1310,[64]Maracanaú!$B$2:$AP$2,0))*AX35","v":29547186.309001856},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1308,[64]Maranguape!$B$2:$B$111,0),MATCH($C1310,[64]Maranguape!$B$2:$AP$2,0))*AY35","v":15997210.280183058},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1308,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1310,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ35","v":9317470.5556095354},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1308,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1310,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA35","v":5732264.8459852356},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1308,[64]Pacajus!$B$2:$B$111,0),MATCH($C1310,[64]Pacajus!$B$2:$AP$2,0))*BB35","v":48166539.983112752},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1308,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1310,[64]Pacatuba!$B$2:$AP$2,0))*BC35","v":42032570.467562743},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1308,[64]Paracuru!$B$2:$B$111,0),MATCH($C1310,[64]Paracuru!$B$2:$AP$2,0))*BD35","v":14461631.610835817},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1308,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1310,[64]Paraipaba!$B$2:$AP$2,0))*BE35","v":8210981.0944447964},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1308,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1310,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF35","v":9676096.7435350269},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1308,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1310,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG35","v":1468115.377775813},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1308,[64]Trairi!$B$2:$B$111,0),MATCH($C1310,[64]Trairi!$B$2:$AP$2,0))*BH35","v":6542852.8395072613},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1308,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1310,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI35","v":758317.30670689745}]
[null,1311,{"$f":"C1310+1","v":2025},"Esgoto",189661544.52672812,358650868.27573377,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1308,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1311,[64]Aquiraz!$B$2:$AP$2,0))*AL36","v":4964857.2089430522},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1308,[64]Barbalha!$B$2:$B$111,0),MATCH($C1311,[64]Barbalha!$B$2:$AP$2,0))*AM36","v":4728533.5898428494},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1308,[64]Cascavel!$B$2:$B$111,0),MATCH($C1311,[64]Cascavel!$B$2:$AP$2,0))*AN36","v":8909654.7089188509},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1308,[64]Caucaia!$B$2:$B$111,0),MATCH($C1311,[64]Caucaia!$B$2:$AP$2,0))*AO36","v":82261408.242035761},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1308,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1311,[64]Chorozinho!$B$2:$AP$2,0))*AP36","v":3095192.1034958633},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1308,[64]Eusébio!$B$2:$B$111,0),MATCH($C1311,[64]Eusébio!$B$2:$AP$2,0))*AQ36","v":21905958.934219051},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1308,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1311,'[64]Farias Brito'!$B$2:$AP$2,0))*AR36","v":896638.1563988158},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1308,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1311,[64]Fortaleza!$B$2:$AP$2,0))*AS36","v":245874763.14353719},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1308,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1311,[64]Guaiúba!$B$2:$AP$2,0))*AT36","v":4178451.8881307626},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1308,[64]Horizonte!$B$2:$B$111,0),MATCH($C1311,[64]Horizonte!$B$2:$AP$2,0))*AU36","v":20765960.135768406},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1308,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1311,[64]Itaitinga!$B$2:$AP$2,0))*AV36","v":8493414.4263760187},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1308,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1311,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW36","v":46290255.809278741},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1308,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1311,[64]Maracanaú!$B$2:$AP$2,0))*AX36","v":18430904.314829338},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1308,[64]Maranguape!$B$2:$B$111,0),MATCH($C1311,[64]Maranguape!$B$2:$AP$2,0))*AY36","v":11703145.111991674},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1308,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1311,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ36","v":2874580.4982970343},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1308,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1311,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA36","v":1145659.3079852352},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1308,[64]Pacajus!$B$2:$B$111,0),MATCH($C1311,[64]Pacajus!$B$2:$AP$2,0))*BB36","v":11178623.128017029},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1308,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1311,[64]Pacatuba!$B$2:$AP$2,0))*BC36","v":18363322.922895081},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1308,[64]Paracuru!$B$2:$B$111,0),MATCH($C1311,[64]Paracuru!$B$2:$AP$2,0))*BD36","v":5567263.3466167571},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1308,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1311,[64]Paraipaba!$B$2:$AP$2,0))*BE36","v":6265840.5250285883},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1308,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1311,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF36","v":6396450.1292151818},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1308,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1311,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG36","v":3390336.5726883356},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1308,[64]Trairi!$B$2:$B$111,0),MATCH($C1311,[64]Trairi!$B$2:$AP$2,0))*BH36","v":8894806.3166119438},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1308,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1311,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI36","v":1736392.2813403283}]
[null,1312,{"$f":"C1311+1","v":2026},"Esgoto",173718056.22070596,340541409.61436909,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1308,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1312,[64]Aquiraz!$B$2:$AP$2,0))*AL37","v":7426919.6136732856},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1308,[64]Barbalha!$B$2:$B$111,0),MATCH($C1312,[64]Barbalha!$B$2:$AP$2,0))*AM37","v":5836027.0201462405},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1308,[64]Cascavel!$B$2:$B$111,0),MATCH($C1312,[64]Cascavel!$B$2:$AP$2,0))*AN37","v":7620915.6689188527},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1308,[64]Caucaia!$B$2:$B$111,0),MATCH($C1312,[64]Caucaia!$B$2:$AP$2,0))*AO37","v":94090413.020261258},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1308,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1312,[64]Chorozinho!$B$2:$AP$2,0))*AP37","v":6454274.9135219827},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1308,[64]Eusébio!$B$2:$B$111,0),MATCH($C1312,[64]Eusébio!$B$2:$AP$2,0))*AQ37","v":21629909.707443647},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1308,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1312,'[64]Farias Brito'!$B$2:$AP$2,0))*AR37","v":971487.82645731373},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1308,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1312,[64]Fortaleza!$B$2:$AP$2,0))*AS37","v":223185134.91708922},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1308,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1312,[64]Guaiúba!$B$2:$AP$2,0))*AT37","v":2115768.1834807633},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1308,[64]Horizonte!$B$2:$B$111,0),MATCH($C1312,[64]Horizonte!$B$2:$AP$2,0))*AU37","v":7966813.4446431007},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1308,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1312,[64]Itaitinga!$B$2:$AP$2,0))*AV37","v":5004704.1413855581},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1308,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1312,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW37","v":34357480.403314717},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1308,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1312,[64]Maracanaú!$B$2:$AP$2,0))*AX37","v":43192060.728399277},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1308,[64]Maranguape!$B$2:$B$111,0),MATCH($C1312,[64]Maranguape!$B$2:$AP$2,0))*AY37","v":9462474.5168424938},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1308,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1312,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ37","v":3717876.9582970357},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1308,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1312,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA37","v":1271535.3379852353},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1308,[64]Pacajus!$B$2:$B$111,0),MATCH($C1312,[64]Pacajus!$B$2:$AP$2,0))*BB37","v":10407730.157331513},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1308,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1312,[64]Pacatuba!$B$2:$AP$2,0))*BC37","v":5570951.4414858771},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1308,[64]Paracuru!$B$2:$B$111,0),MATCH($C1312,[64]Paracuru!$B$2:$AP$2,0))*BD37","v":9342615.0902654007},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1308,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1312,[64]Paraipaba!$B$2:$AP$2,0))*BE37","v":1124164.8403657856},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1308,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1312,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF37","v":8703576.1401792914},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1308,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1312,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG37","v":849061.11224837322},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1308,[64]Trairi!$B$2:$B$111,0),MATCH($C1312,[64]Trairi!$B$2:$AP$2,0))*BH37","v":3246444.4939597901},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1308,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1312,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI37","v":711126.15737905295}]
[null,1313,2027,"Esgoto",213528647.42525309,270748749.68572426,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1308,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1313,[64]Aquiraz!$B$2:$AP$2,0))*AL38","v":7583324.5580366189},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1308,[64]Barbalha!$B$2:$B$111,0),MATCH($C1313,[64]Barbalha!$B$2:$AP$2,0))*AM38","v":5510850.8509914046},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1308,[64]Cascavel!$B$2:$B$111,0),MATCH($C1313,[64]Cascavel!$B$2:$AP$2,0))*AN38","v":21185892.10391885},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1308,[64]Caucaia!$B$2:$B$111,0),MATCH($C1313,[64]Caucaia!$B$2:$AP$2,0))*AO38","v":54430476.028452545},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1308,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1313,[64]Chorozinho!$B$2:$AP$2,0))*AP38","v":4232668.2695569005},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1308,[64]Eusébio!$B$2:$B$111,0),MATCH($C1313,[64]Eusébio!$B$2:$AP$2,0))*AQ38","v":36726490.523834899},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1308,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1313,'[64]Farias Brito'!$B$2:$AP$2,0))*AR38","v":1111889.496515811},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1308,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1313,[64]Fortaleza!$B$2:$AP$2,0))*AS38","v":190986629.86954537},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1308,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1313,[64]Guaiúba!$B$2:$AP$2,0))*AT38","v":5160161.4484807644},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1308,[64]Horizonte!$B$2:$B$111,0),MATCH($C1313,[64]Horizonte!$B$2:$AP$2,0))*AU38","v":12301875.356888905},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1308,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1313,[64]Itaitinga!$B$2:$AP$2,0))*AV38","v":5861388.5440450953},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1308,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1313,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW38","v":45132309.617662266},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1308,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1313,[64]Maracanaú!$B$2:$AP$2,0))*AX38","v":42520084.911764145},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1308,[64]Maranguape!$B$2:$B$111,0),MATCH($C1313,[64]Maranguape!$B$2:$AP$2,0))*AY38","v":7917797.7474979553},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1308,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1313,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ38","v":3050735.9782970338},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1308,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1313,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA38","v":1864259.4059352353},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1308,[64]Pacajus!$B$2:$B$111,0),MATCH($C1313,[64]Pacajus!$B$2:$AP$2,0))*BB38","v":8813641.9656646736},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1308,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1313,[64]Pacatuba!$B$2:$AP$2,0))*BC38","v":3745455.7741500842},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1308,[64]Paracuru!$B$2:$B$111,0),MATCH($C1313,[64]Paracuru!$B$2:$AP$2,0))*BD38","v":5546534.4574144166},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1308,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1313,[64]Paraipaba!$B$2:$AP$2,0))*BE38","v":1134414.2084727474},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1308,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1313,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF38","v":12666392.821425946},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1308,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1313,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG38","v":1365764.4298336662},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1308,[64]Trairi!$B$2:$B$111,0),MATCH($C1313,[64]Trairi!$B$2:$AP$2,0))*BH38","v":4618537.8705795268},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1308,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1313,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI38","v":809820.87201248435}]
[null,1314,2028,"Esgoto",185381469.37771839,198955182.46934843,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1308,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1314,[64]Aquiraz!$B$2:$AP$2,0))*AL39","v":8332139.6455797488},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1308,[64]Barbalha!$B$2:$B$111,0),MATCH($C1314,[64]Barbalha!$B$2:$AP$2,0))*AM39","v":3172269.6349882092},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1308,[64]Cascavel!$B$2:$B$111,0),MATCH($C1314,[64]Cascavel!$B$2:$AP$2,0))*AN39","v":10326439.339878727},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1308,[64]Caucaia!$B$2:$B$111,0),MATCH($C1314,[64]Caucaia!$B$2:$AP$2,0))*AO39","v":49902228.556354903},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1308,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1314,[64]Chorozinho!$B$2:$AP$2,0))*AP39","v":9292823.186562147},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1308,[64]Eusébio!$B$2:$B$111,0),MATCH($C1314,[64]Eusébio!$B$2:$AP$2,0))*AQ39","v":23203035.746226177},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1308,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1314,'[64]Farias Brito'!$B$2:$AP$2,0))*AR39","v":2651502.3870278252},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1308,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1314,[64]Fortaleza!$B$2:$AP$2,0))*AS39","v":131825506.53428298},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1308,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1314,[64]Guaiúba!$B$2:$AP$2,0))*AT39","v":2007732.9729658542},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1308,[64]Horizonte!$B$2:$B$111,0),MATCH($C1314,[64]Horizonte!$B$2:$AP$2,0))*AU39","v":9984249.0707458127},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1308,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1314,[64]Itaitinga!$B$2:$AP$2,0))*AV39","v":10626161.80988816},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1308,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1314,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW39","v":32653874.31523129},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1308,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1314,[64]Maracanaú!$B$2:$AP$2,0))*AX39","v":22879931.496379018},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1308,[64]Maranguape!$B$2:$B$111,0),MATCH($C1314,[64]Maranguape!$B$2:$AP$2,0))*AY39","v":15876217.904424684},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1308,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1314,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ39","v":7164835.7760827709},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1308,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1314,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA39","v":1873267.5214725072},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1308,[64]Pacajus!$B$2:$B$111,0),MATCH($C1314,[64]Pacajus!$B$2:$AP$2,0))*BB39","v":20420260.797691826},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1308,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1314,[64]Pacatuba!$B$2:$AP$2,0))*BC39","v":3790023.3616867289},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1308,[64]Paracuru!$B$2:$B$111,0),MATCH($C1314,[64]Paracuru!$B$2:$AP$2,0))*BD39","v":4082031.8369428688},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1308,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1314,[64]Paraipaba!$B$2:$AP$2,0))*BE39","v":1164820.7270647113},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1308,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1314,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF39","v":7431481.2725343443},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1308,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1314,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG39","v":921792.50574951107},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1308,[64]Trairi!$B$2:$B$111,0),MATCH($C1314,[64]Trairi!$B$2:$AP$2,0))*BH39","v":3627321.0364190834},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1308,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1314,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI39","v":1126704.410886887}]
[null,1315,2029,"Esgoto",145175690.40227911,177971986.10070387,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1308,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1315,[64]Aquiraz!$B$2:$AP$2,0))*AL40","v":5279994.8057644386},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1308,[64]Barbalha!$B$2:$B$111,0),MATCH($C1315,[64]Barbalha!$B$2:$AP$2,0))*AM40","v":3977786.7853061324},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1308,[64]Cascavel!$B$2:$B$111,0),MATCH($C1315,[64]Cascavel!$B$2:$AP$2,0))*AN40","v":7694644.0067841122},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1308,[64]Caucaia!$B$2:$B$111,0),MATCH($C1315,[64]Caucaia!$B$2:$AP$2,0))*AO40","v":51624517.206237935},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1308,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1315,[64]Chorozinho!$B$2:$AP$2,0))*AP40","v":3819130.9736837279},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1308,[64]Eusébio!$B$2:$B$111,0),MATCH($C1315,[64]Eusébio!$B$2:$AP$2,0))*AQ40","v":22038874.881343111},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1308,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1315,'[64]Farias Brito'!$B$2:$AP$2,0))*AR40","v":1210350.2961126366},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1308,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1315,[64]Fortaleza!$B$2:$AP$2,0))*AS40","v":108003524.23675951},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1308,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1315,[64]Guaiúba!$B$2:$AP$2,0))*AT40","v":2090205.4124900112},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1308,[64]Horizonte!$B$2:$B$111,0),MATCH($C1315,[64]Horizonte!$B$2:$AP$2,0))*AU40","v":7645532.1892283009},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1308,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1315,[64]Itaitinga!$B$2:$AP$2,0))*AV40","v":6555981.4903147453},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1308,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1315,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW40","v":30472304.308042213},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1308,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1315,[64]Maracanaú!$B$2:$AP$2,0))*AX40","v":24030063.610272024},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1308,[64]Maranguape!$B$2:$B$111,0),MATCH($C1315,[64]Maranguape!$B$2:$AP$2,0))*AY40","v":8407235.1978554409},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1308,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1315,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ40","v":2881171.0912274159},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1308,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1315,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA40","v":5639562.6290620528},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1308,[64]Pacajus!$B$2:$B$111,0),MATCH($C1315,[64]Pacajus!$B$2:$AP$2,0))*BB40","v":8487275.294722598},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1308,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1315,[64]Pacatuba!$B$2:$AP$2,0))*BC40","v":4088811.0892233681},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1308,[64]Paracuru!$B$2:$B$111,0),MATCH($C1315,[64]Paracuru!$B$2:$AP$2,0))*BD40","v":4609598.7317794319},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1308,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1315,[64]Paraipaba!$B$2:$AP$2,0))*BE40","v":1069979.9408472227},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1308,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1315,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF40","v":7017684.0572402924},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1308,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1315,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG40","v":1253500.8155602501},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1308,[64]Trairi!$B$2:$B$111,0),MATCH($C1315,[64]Trairi!$B$2:$AP$2,0))*BH40","v":4393181.1122792391},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1308,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1315,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI40","v":856766.34084677754}]
[null,1316,2030,"Esgoto",160041056.67426103,171362899.96918902,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1308,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1316,[64]Aquiraz!$B$2:$AP$2,0))*AL41","v":5004254.5814975249},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1308,[64]Barbalha!$B$2:$B$111,0),MATCH($C1316,[64]Barbalha!$B$2:$AP$2,0))*AM41","v":3290918.563565935},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1308,[64]Cascavel!$B$2:$B$111,0),MATCH($C1316,[64]Cascavel!$B$2:$AP$2,0))*AN41","v":8082380.278987905},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1308,[64]Caucaia!$B$2:$B$111,0),MATCH($C1316,[64]Caucaia!$B$2:$AP$2,0))*AO41","v":28846556.914985236},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1308,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1316,[64]Chorozinho!$B$2:$AP$2,0))*AP41","v":3885754.4444902269},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1308,[64]Eusébio!$B$2:$B$111,0),MATCH($C1316,[64]Eusébio!$B$2:$AP$2,0))*AQ41","v":22332072.631008711},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1308,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1316,'[64]Farias Brito'!$B$2:$AP$2,0))*AR41","v":1352961.6690928186},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1308,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1316,[64]Fortaleza!$B$2:$AP$2,0))*AS41","v":126882977.98061879},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1308,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1316,[64]Guaiúba!$B$2:$AP$2,0))*AT41","v":2175337.7373125725},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1308,[64]Horizonte!$B$2:$B$111,0),MATCH($C1316,[64]Horizonte!$B$2:$AP$2,0))*AU41","v":7904211.7318591876},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1308,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1316,[64]Itaitinga!$B$2:$AP$2,0))*AV41","v":6900741.1159413317},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1308,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1316,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW41","v":42184908.618799485},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1308,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1316,[64]Maracanaú!$B$2:$AP$2,0))*AX41","v":23875092.20812431},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1308,[64]Maranguape!$B$2:$B$111,0),MATCH($C1316,[64]Maranguape!$B$2:$AP$2,0))*AY41","v":8283064.8873160463},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1308,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1316,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ41","v":3900348.7933653188},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1308,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1316,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA41","v":1552219.5719500049},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1308,[64]Pacajus!$B$2:$B$111,0),MATCH($C1316,[64]Pacajus!$B$2:$AP$2,0))*BB41","v":10645814.458727974},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1308,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1316,[64]Pacatuba!$B$2:$AP$2,0))*BC41","v":5845141.3621166041},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1308,[64]Paracuru!$B$2:$B$111,0),MATCH($C1316,[64]Paracuru!$B$2:$AP$2,0))*BD41","v":3921994.7766075577},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1308,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1316,[64]Paraipaba!$B$2:$AP$2,0))*BE41","v":1077923.4772248792},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1308,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1316,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF41","v":5807108.1119805211},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1308,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1316,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG41","v":931752.81989170995},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1308,[64]Trairi!$B$2:$B$111,0),MATCH($C1316,[64]Trairi!$B$2:$AP$2,0))*BH41","v":3894585.8878803207},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1308,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1316,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI41","v":2825834.0201050751}]
[null,1317,2031,"Esgoto",137630398.90673727,145817773.80669513,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1308,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1317,[64]Aquiraz!$B$2:$AP$2,0))*AL42","v":4725550.0219322145},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1308,[64]Barbalha!$B$2:$B$111,0),MATCH($C1317,[64]Barbalha!$B$2:$AP$2,0))*AM42","v":3894646.2128547947},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1308,[64]Cascavel!$B$2:$B$111,0),MATCH($C1317,[64]Cascavel!$B$2:$AP$2,0))*AN42","v":7742610.1811917014},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1308,[64]Caucaia!$B$2:$B$111,0),MATCH($C1317,[64]Caucaia!$B$2:$AP$2,0))*AO42","v":24185396.35394289},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1308,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1317,[64]Chorozinho!$B$2:$AP$2,0))*AP42","v":3944907.3267713347},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1308,[64]Eusébio!$B$2:$B$111,0),MATCH($C1317,[64]Eusébio!$B$2:$AP$2,0))*AQ42","v":22464813.243399959},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1308,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1317,'[64]Farias Brito'!$B$2:$AP$2,0))*AR42","v":1949058.3180807992},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1308,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1317,[64]Fortaleza!$B$2:$AP$2,0))*AS42","v":100242275.26901807},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1308,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1317,[64]Guaiúba!$B$2:$AP$2,0))*AT42","v":2253763.4868367291},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1308,[64]Horizonte!$B$2:$B$111,0),MATCH($C1317,[64]Horizonte!$B$2:$AP$2,0))*AU42","v":8054122.0688306624},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1308,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1317,[64]Itaitinga!$B$2:$AP$2,0))*AV42","v":7389449.4150514454},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1308,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1317,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW42","v":28086403.320825454},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1308,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1317,[64]Maracanaú!$B$2:$AP$2,0))*AX42","v":16586609.959506003},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1308,[64]Maranguape!$B$2:$B$111,0),MATCH($C1317,[64]Maranguape!$B$2:$AP$2,0))*AY42","v":7591371.3928728662},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1308,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1317,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ42","v":4289659.4208016228},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1308,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1317,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA42","v":2471237.9095395505},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1308,[64]Pacajus!$B$2:$B$111,0),MATCH($C1317,[64]Pacajus!$B$2:$AP$2,0))*BB42","v":10050875.472733341},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1308,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1317,[64]Pacatuba!$B$2:$AP$2,0))*BC42","v":5325354.6314438265},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1308,[64]Paracuru!$B$2:$B$111,0),MATCH($C1317,[64]Paracuru!$B$2:$AP$2,0))*BD42","v":4690290.4714356903},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1308,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1317,[64]Paraipaba!$B$2:$AP$2,0))*BE42","v":1088174.2477108834},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1308,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1317,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF42","v":10584218.3750477},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1308,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1317,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG42","v":970724.13881068653},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1308,[64]Trairi!$B$2:$B$111,0),MATCH($C1317,[64]Trairi!$B$2:$AP$2,0))*BH42","v":4056694.950729195},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1308,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1317,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI42","v":809966.52406496531}]
[null,1318,2032,"Esgoto",135709009.31289741,140234434.24849084,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1308,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1318,[64]Aquiraz!$B$2:$AP$2,0))*AL43","v":4793891.3976653004},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1308,[64]Barbalha!$B$2:$B$111,0),MATCH($C1318,[64]Barbalha!$B$2:$AP$2,0))*AM43","v":3325900.8874420682},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1308,[64]Cascavel!$B$2:$B$111,0),MATCH($C1318,[64]Cascavel!$B$2:$AP$2,0))*AN43","v":8987449.0886938963},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1308,[64]Caucaia!$B$2:$B$111,0),MATCH($C1318,[64]Caucaia!$B$2:$AP$2,0))*AO43","v":26142913.905792531},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1308,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1318,[64]Chorozinho!$B$2:$AP$2,0))*AP43","v":4428688.5990524441},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1308,[64]Eusébio!$B$2:$B$111,0),MATCH($C1318,[64]Eusébio!$B$2:$AP$2,0))*AQ43","v":13589591.317457914},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1308,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1318,'[64]Farias Brito'!$B$2:$AP$2,0))*AR43","v":2235930.6566529013},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1308,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1318,[64]Fortaleza!$B$2:$AP$2,0))*AS43","v":91517776.078752652},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1308,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1318,[64]Guaiúba!$B$2:$AP$2,0))*AT43","v":2338009.1863608845},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1308,[64]Horizonte!$B$2:$B$111,0),MATCH($C1318,[64]Horizonte!$B$2:$AP$2,0))*AU43","v":15967626.678806862},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1308,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1318,[64]Itaitinga!$B$2:$AP$2,0))*AV43","v":7876818.7732450841},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1308,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1318,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW43","v":28542113.348744143},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1308,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1318,[64]Maracanaú!$B$2:$AP$2,0))*AX43","v":16775816.027358286},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1308,[64]Maranguape!$B$2:$B$111,0),MATCH($C1318,[64]Maranguape!$B$2:$AP$2,0))*AY43","v":8020386.8408315172},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1308,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1318,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ43","v":3107772.5182379303},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1308,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1318,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA43","v":2096451.2824275028},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1308,[64]Pacajus!$B$2:$B$111,0),MATCH($C1318,[64]Pacajus!$B$2:$AP$2,0))*BB43","v":8837588.5047641154},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1308,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1318,[64]Pacatuba!$B$2:$AP$2,0))*BC43","v":3954994.2618332822},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1308,[64]Paracuru!$B$2:$B$111,0),MATCH($C1318,[64]Paracuru!$B$2:$AP$2,0))*BD43","v":3997507.0155461105},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1308,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1318,[64]Paraipaba!$B$2:$AP$2,0))*BE43","v":1091871.8741212217},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1308,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1318,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF43","v":11134406.797158288},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1308,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1318,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG43","v":1003929.2990117854},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1308,[64]Trairi!$B$2:$B$111,0),MATCH($C1318,[64]Trairi!$B$2:$AP$2,0))*BH43","v":5346029.2781082354},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1308,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1318,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI43","v":829979.94332326227}]
[null,1319,2033,"Esgoto",119687794.50750534,{"$f":"SUMIFS($K1319:$AH1319,$K$18:$AH$18,F$4)","v":113900173.30782315},0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1308,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1319,[64]Aquiraz!$B$2:$AP$2,0))*AL44","v":4736116.8245124388},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1308,[64]Barbalha!$B$2:$B$111,0),MATCH($C1319,[64]Barbalha!$B$2:$AP$2,0))*AM44","v":3427307.6935409415},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1308,[64]Cascavel!$B$2:$B$111,0),MATCH($C1319,[64]Cascavel!$B$2:$AP$2,0))*AN44","v":8351738.8461960843},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1308,[64]Caucaia!$B$2:$B$111,0),MATCH($C1319,[64]Caucaia!$B$2:$AP$2,0))*AO44","v":24959763.735933039},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1308,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1319,[64]Chorozinho!$B$2:$AP$2,0))*AP44","v":3465802.7467914782},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1308,[64]Eusébio!$B$2:$B$111,0),MATCH($C1319,[64]Eusébio!$B$2:$AP$2,0))*AQ44","v":13726433.422209224},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1308,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1319,'[64]Farias Brito'!$B$2:$AP$2,0))*AR44","v":1465942.3048783608},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1308,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1319,[64]Fortaleza!$B$2:$AP$2,0))*AS44","v":71940850.109652624},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1308,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1319,[64]Guaiúba!$B$2:$AP$2,0))*AT44","v":2441305.1358234468},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1308,[64]Horizonte!$B$2:$B$111,0),MATCH($C1319,[64]Horizonte!$B$2:$AP$2,0))*AU44","v":8393445.0099431537},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1308,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1319,[64]Itaitinga!$B$2:$AP$2,0))*AV44","v":8411545.3734887205},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1308,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1319,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW44","v":21510313.639414959},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1308,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1319,[64]Maracanaú!$B$2:$AP$2,0))*AX44","v":17189044.410850573},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1308,[64]Maranguape!$B$2:$B$111,0),MATCH($C1319,[64]Maranguape!$B$2:$AP$2,0))*AY44","v":7839395.340917509},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1308,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1319,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ44","v":3227389.1003642324},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1308,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1319,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA44","v":1686192.7200170481},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1308,[64]Pacajus!$B$2:$B$111,0),MATCH($C1319,[64]Pacajus!$B$2:$AP$2,0))*BB44","v":8970765.6207440868},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1308,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1319,[64]Pacatuba!$B$2:$AP$2,0))*BC44","v":3995949.5805299385},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1308,[64]Paracuru!$B$2:$B$111,0),MATCH($C1319,[64]Paracuru!$B$2:$AP$2,0))*BD44","v":4046282.6118096495},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1308,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1319,[64]Paraipaba!$B$2:$AP$2,0))*BE44","v":1123095.5213428752},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1308,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1319,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF44","v":6277898.5910194842},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1308,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1319,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG44","v":1098472.9648612929},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1308,[64]Trairi!$B$2:$B$111,0),MATCH($C1319,[64]Trairi!$B$2:$AP$2,0))*BH44","v":4453809.7732041925},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1308,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1319,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI44","v":849106.73728315195}]
[null,1320,2034,"Esgoto",33635831.96374093,40576027.367592476,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1308,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1320,[64]Aquiraz!$B$2:$AP$2,0))*AL45","v":1313118.1147619523},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1308,[64]Barbalha!$B$2:$B$111,0),MATCH($C1320,[64]Barbalha!$B$2:$AP$2,0))*AM45","v":776873.59816089401},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1308,[64]Cascavel!$B$2:$B$111,0),MATCH($C1320,[64]Cascavel!$B$2:$AP$2,0))*AN45","v":978081.92144910153},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1308,[64]Caucaia!$B$2:$B$111,0),MATCH($C1320,[64]Caucaia!$B$2:$AP$2,0))*AO45","v":6451048.4182504928},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1308,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1320,[64]Chorozinho!$B$2:$AP$2,0))*AP45","v":439163.93768238416},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1308,[64]Eusébio!$B$2:$B$111,0),MATCH($C1320,[64]Eusébio!$B$2:$AP$2,0))*AQ45","v":2763678.3512595263},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1308,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1320,'[64]Farias Brito'!$B$2:$AP$2,0))*AR45","v":162052.78461459963},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1308,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1320,[64]Fortaleza!$B$2:$AP$2,0))*AS45","v":30818718.173687346},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1308,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1320,[64]Guaiúba!$B$2:$AP$2,0))*AT45","v":355613.94693000888},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1308,[64]Horizonte!$B$2:$B$111,0),MATCH($C1320,[64]Horizonte!$B$2:$AP$2,0))*AU45","v":1631366.0695901276},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1308,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1320,[64]Itaitinga!$B$2:$AP$2,0))*AV45","v":3368770.6444976823},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1308,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1320,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW45","v":5514082.0982835907},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1308,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1320,[64]Maracanaú!$B$2:$AP$2,0))*AX45","v":9639225.2838287652},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1308,[64]Maranguape!$B$2:$B$111,0),MATCH($C1320,[64]Maranguape!$B$2:$AP$2,0))*AY45","v":3022253.9786299309},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1308,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1320,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ45","v":404854.95688224508},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1308,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1320,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA45","v":684335.82230818633},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1308,[64]Pacajus!$B$2:$B$111,0),MATCH($C1320,[64]Pacajus!$B$2:$AP$2,0))*BB45","v":1187630.6246009038},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1308,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1320,[64]Pacatuba!$B$2:$AP$2,0))*BC45","v":1284614.2986166719},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1308,[64]Paracuru!$B$2:$B$111,0),MATCH($C1320,[64]Paracuru!$B$2:$AP$2,0))*BD45","v":568569.97297808027},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1308,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1320,[64]Paraipaba!$B$2:$AP$2,0))*BE45","v":315759.09291334439},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1308,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1320,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF45","v":1241969.4611359113},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1308,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1320,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG45","v":532552.53278415569},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1308,[64]Trairi!$B$2:$B$111,0),MATCH($C1320,[64]Trairi!$B$2:$AP$2,0))*BH45","v":647409.71584314678},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1308,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1320,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI45","v":110115.53164435564}]
[null,1321,2035,"Esgoto",34391557.339430749,41633956.253725782,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1308,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1321,[64]Aquiraz!$B$2:$AP$2,0))*AL46","v":1363918.2868488436},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1308,[64]Barbalha!$B$2:$B$111,0),MATCH($C1321,[64]Barbalha!$B$2:$AP$2,0))*AM46","v":788168.15599167452},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1308,[64]Cascavel!$B$2:$B$111,0),MATCH($C1321,[64]Cascavel!$B$2:$AP$2,0))*AN46","v":1094411.0107028452},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1308,[64]Caucaia!$B$2:$B$111,0),MATCH($C1321,[64]Caucaia!$B$2:$AP$2,0))*AO46","v":6456663.3125272244},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1308,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1321,[64]Chorozinho!$B$2:$AP$2,0))*AP46","v":469081.50582190522},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1308,[64]Eusébio!$B$2:$B$111,0),MATCH($C1321,[64]Eusébio!$B$2:$AP$2,0))*AQ46","v":2732847.2246642848},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1308,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1321,'[64]Farias Brito'!$B$2:$AP$2,0))*AR46","v":198050.11962285172},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1308,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1321,[64]Fortaleza!$B$2:$AP$2,0))*AS46","v":30492609.784410495},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1308,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1321,[64]Guaiúba!$B$2:$AP$2,0))*AT46","v":350029.41033377853},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1308,[64]Horizonte!$B$2:$B$111,0),MATCH($C1321,[64]Horizonte!$B$2:$AP$2,0))*AU46","v":1665200.4781056857},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1308,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1321,[64]Itaitinga!$B$2:$AP$2,0))*AV46","v":3368781.4993544696},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1308,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1321,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW46","v":5746581.0557292737},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1308,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1321,[64]Maracanaú!$B$2:$AP$2,0))*AX46","v":9705655.6114004385},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1308,[64]Maranguape!$B$2:$B$111,0),MATCH($C1321,[64]Maranguape!$B$2:$AP$2,0))*AY46","v":3002779.5112717757},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1308,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1321,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ46","v":420066.46663415839},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1308,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1321,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA46","v":713735.01029555767},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1308,[64]Pacajus!$B$2:$B$111,0),MATCH($C1321,[64]Pacajus!$B$2:$AP$2,0))*BB46","v":1294407.4231295935},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1308,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1321,[64]Pacatuba!$B$2:$AP$2,0))*BC46","v":1367647.2983888928},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1308,[64]Paracuru!$B$2:$B$111,0),MATCH($C1321,[64]Paracuru!$B$2:$AP$2,0))*BD46","v":642450.49292712437},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1308,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1321,[64]Paraipaba!$B$2:$AP$2,0))*BE46","v":1633011.9097719877},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1308,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1321,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF46","v":1229570.1693904323},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1308,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1321,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG46","v":536842.08975591033},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1308,[64]Trairi!$B$2:$B$111,0),MATCH($C1321,[64]Trairi!$B$2:$AP$2,0))*BH46","v":642808.49494261446},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1308,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1321,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI46","v":110197.27113472138}]
[null,1322,2036,"Esgoto",34527901.518709324,40215358.694508828,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1308,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1322,[64]Aquiraz!$B$2:$AP$2,0))*AL47","v":1469769.9853590408},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1308,[64]Barbalha!$B$2:$B$111,0),MATCH($C1322,[64]Barbalha!$B$2:$AP$2,0))*AM47","v":779339.06679420371},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1308,[64]Cascavel!$B$2:$B$111,0),MATCH($C1322,[64]Cascavel!$B$2:$AP$2,0))*AN47","v":1085689.4394233942},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1308,[64]Caucaia!$B$2:$B$111,0),MATCH($C1322,[64]Caucaia!$B$2:$AP$2,0))*AO47","v":6457961.6172764869},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1308,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1322,[64]Chorozinho!$B$2:$AP$2,0))*AP47","v":464127.14505752228},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1308,[64]Eusébio!$B$2:$B$111,0),MATCH($C1322,[64]Eusébio!$B$2:$AP$2,0))*AQ47","v":2764241.4829433463},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1308,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1322,'[64]Farias Brito'!$B$2:$AP$2,0))*AR47","v":198163.70242767251},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1308,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1322,[64]Fortaleza!$B$2:$AP$2,0))*AS47","v":30378076.444635227},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1308,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1322,[64]Guaiúba!$B$2:$AP$2,0))*AT47","v":356669.4558420938},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1308,[64]Horizonte!$B$2:$B$111,0),MATCH($C1322,[64]Horizonte!$B$2:$AP$2,0))*AU47","v":1640597.6661140758},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1308,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1322,[64]Itaitinga!$B$2:$AP$2,0))*AV47","v":3384093.9643316125},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1308,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1322,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW47","v":5718294.9606693909},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1308,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1322,[64]Maracanaú!$B$2:$AP$2,0))*AX47","v":9677854.4743786324},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1308,[64]Maranguape!$B$2:$B$111,0),MATCH($C1322,[64]Maranguape!$B$2:$AP$2,0))*AY47","v":3089115.8488375284},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1308,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1322,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ47","v":416168.76342140726},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1308,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1322,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA47","v":708691.10258669592},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1308,[64]Pacajus!$B$2:$B$111,0),MATCH($C1322,[64]Pacajus!$B$2:$AP$2,0))*BB47","v":1277379.2225184706},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1308,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1322,[64]Pacatuba!$B$2:$AP$2,0))*BC47","v":1379262.4316250253},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1308,[64]Paracuru!$B$2:$B$111,0),MATCH($C1322,[64]Paracuru!$B$2:$AP$2,0))*BD47","v":617032.17977089935},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1308,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1322,[64]Paraipaba!$B$2:$AP$2,0))*BE47","v":309846.35434716835},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1308,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1322,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF47","v":1282737.4162264131},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1308,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1322,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG47","v":536005.21203080437},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1308,[64]Trairi!$B$2:$B$111,0),MATCH($C1322,[64]Trairi!$B$2:$AP$2,0))*BH47","v":633699.47022182064},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1308,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1322,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI47","v":118442.80637921105}]
[null,1323,2037,"Esgoto",34537096.754689254,39974426.155103572,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1308,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1323,[64]Aquiraz!$B$2:$AP$2,0))*AL48","v":1467509.0257937526},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1308,[64]Barbalha!$B$2:$B$111,0),MATCH($C1323,[64]Barbalha!$B$2:$AP$2,0))*AM48","v":776078.08286620921},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1308,[64]Cascavel!$B$2:$B$111,0),MATCH($C1323,[64]Cascavel!$B$2:$AP$2,0))*AN48","v":1081207.7881439526},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1308,[64]Caucaia!$B$2:$B$111,0),MATCH($C1323,[64]Caucaia!$B$2:$AP$2,0))*AO48","v":6538467.442615699},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1308,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1323,[64]Chorozinho!$B$2:$AP$2,0))*AP48","v":476741.19868996728},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1308,[64]Eusébio!$B$2:$B$111,0),MATCH($C1323,[64]Eusébio!$B$2:$AP$2,0))*AQ48","v":2911833.3909778008},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1308,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1323,'[64]Farias Brito'!$B$2:$AP$2,0))*AR48","v":198281.50124029524},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1308,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1323,[64]Fortaleza!$B$2:$AP$2,0))*AS48","v":30034527.549987547},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1308,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1323,[64]Guaiúba!$B$2:$AP$2,0))*AT48","v":350198.28924586345},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1308,[64]Horizonte!$B$2:$B$111,0),MATCH($C1323,[64]Horizonte!$B$2:$AP$2,0))*AU48","v":1651659.2012949763},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1308,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1323,[64]Itaitinga!$B$2:$AP$2,0))*AV48","v":3373922.7914570486},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1308,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1323,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW48","v":5684463.0744968979},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1308,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1323,[64]Maracanaú!$B$2:$AP$2,0))*AX48","v":9645120.0173568241},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1308,[64]Maranguape!$B$2:$B$111,0),MATCH($C1323,[64]Maranguape!$B$2:$AP$2,0))*AY48","v":3058348.5536777037},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1308,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1323,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ48","v":413851.09020864667},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1308,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1323,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA48","v":702067.16487783415},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1308,[64]Pacajus!$B$2:$B$111,0),MATCH($C1323,[64]Pacajus!$B$2:$AP$2,0))*BB48","v":1260387.4438819434},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1308,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1323,[64]Pacatuba!$B$2:$AP$2,0))*BC48","v":1371871.8740259998},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1308,[64]Paracuru!$B$2:$B$111,0),MATCH($C1323,[64]Paracuru!$B$2:$AP$2,0))*BD48","v":633133.08374385198},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1308,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1323,[64]Paraipaba!$B$2:$AP$2,0))*BE48","v":308473.32120580913},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1308,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1323,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF48","v":1287245.8066992189},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1308,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1323,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG48","v":535168.3343056984},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1308,[64]Trairi!$B$2:$B$111,0),MATCH($C1323,[64]Trairi!$B$2:$AP$2,0))*BH48","v":637410.61654574878},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1308,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1323,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI48","v":113556.26645353701}]
[null,1324,2038,"Esgoto",34363494.439785942,39619475.64788688,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1308,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1324,[64]Aquiraz!$B$2:$AP$2,0))*AL49","v":1468116.0072175956},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1308,[64]Barbalha!$B$2:$B$111,0),MATCH($C1324,[64]Barbalha!$B$2:$AP$2,0))*AM49","v":770602.35323395138},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1308,[64]Cascavel!$B$2:$B$111,0),MATCH($C1324,[64]Cascavel!$B$2:$AP$2,0))*AN49","v":1075755.9186113197},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1308,[64]Caucaia!$B$2:$B$111,0),MATCH($C1324,[64]Caucaia!$B$2:$AP$2,0))*AO49","v":6503752.5260693245},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1308,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1324,[64]Chorozinho!$B$2:$AP$2,0))*AP49","v":474432.87983748561},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1308,[64]Eusébio!$B$2:$B$111,0),MATCH($C1324,[64]Eusébio!$B$2:$AP$2,0))*AQ49","v":2913721.8417568817},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1308,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1324,'[64]Farias Brito'!$B$2:$AP$2,0))*AR49","v":196017.79985073995},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1308,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1324,[64]Fortaleza!$B$2:$AP$2,0))*AS49","v":29685852.105339706},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1308,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1324,[64]Guaiúba!$B$2:$AP$2,0))*AT49","v":352474.77229963045},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1308,[64]Horizonte!$B$2:$B$111,0),MATCH($C1324,[64]Horizonte!$B$2:$AP$2,0))*AU49","v":1646042.7378589115},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1308,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1324,[64]Itaitinga!$B$2:$AP$2,0))*AV49","v":3368738.7617660104},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1308,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1324,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW49","v":5649456.7290609889},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1308,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1324,[64]Maracanaú!$B$2:$AP$2,0))*AX49","v":9610612.300335018},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1308,[64]Maranguape!$B$2:$B$111,0),MATCH($C1324,[64]Maranguape!$B$2:$AP$2,0))*AY49","v":3006689.9912311607},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1308,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1324,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ49","v":411726.64229430252},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1308,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1324,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA49","v":697023.2571689724},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1308,[64]Pacajus!$B$2:$B$111,0),MATCH($C1324,[64]Pacajus!$B$2:$AP$2,0))*BB49","v":1244282.2952454155},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1308,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1324,[64]Pacatuba!$B$2:$AP$2,0))*BC49","v":1354225.691589396},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1308,[64]Paracuru!$B$2:$B$111,0),MATCH($C1324,[64]Paracuru!$B$2:$AP$2,0))*BD49","v":611086.76713421021},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1308,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1324,[64]Paraipaba!$B$2:$AP$2,0))*BE49","v":327146.94749414083},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1308,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1324,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF49","v":1339410.3462414169},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1308,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1324,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG49","v":534331.45658059232},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1308,[64]Trairi!$B$2:$B$111,0),MATCH($C1324,[64]Trairi!$B$2:$AP$2,0))*BH49","v":617895.49902748608},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1308,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1324,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI49","v":123574.46042815738}]
[null,1325,2039,"Esgoto",34238902.159318909,39217992.678103536,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1308,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1325,[64]Aquiraz!$B$2:$AP$2,0))*AL50","v":1464000.4812398313},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1308,[64]Barbalha!$B$2:$B$111,0),MATCH($C1325,[64]Barbalha!$B$2:$AP$2,0))*AM50","v":763353.36360169738},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1308,[64]Cascavel!$B$2:$B$111,0),MATCH($C1325,[64]Cascavel!$B$2:$AP$2,0))*AN50","v":1110225.1998318734},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1308,[64]Caucaia!$B$2:$B$111,0),MATCH($C1325,[64]Caucaia!$B$2:$AP$2,0))*AO50","v":6470823.3079056665},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1308,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1325,[64]Chorozinho!$B$2:$AP$2,0))*AP50","v":465959.68584612105},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1308,[64]Eusébio!$B$2:$B$111,0),MATCH($C1325,[64]Eusébio!$B$2:$AP$2,0))*AQ50","v":2914916.8925359435},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1308,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1325,'[64]Farias Brito'!$B$2:$AP$2,0))*AR50","v":198510.77485383773},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1308,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1325,[64]Fortaleza!$B$2:$AP$2,0))*AS50","v":29335596.630691867},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1308,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1325,[64]Guaiúba!$B$2:$AP$2,0))*AT50","v":346003.60570340313},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1308,[64]Horizonte!$B$2:$B$111,0),MATCH($C1325,[64]Horizonte!$B$2:$AP$2,0))*AU50","v":1623019.9605757555},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1308,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1325,[64]Itaitinga!$B$2:$AP$2,0))*AV50","v":3355907.6988914465},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1308,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1325,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW50","v":5615624.8428884968},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1308,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1325,[64]Maracanaú!$B$2:$AP$2,0))*AX50","v":9579457.8733131886},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1308,[64]Maranguape!$B$2:$B$111,0),MATCH($C1325,[64]Maranguape!$B$2:$AP$2,0))*AY50","v":3022216.9325626944},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1308,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1325,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ50","v":406942.3090815419},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1308,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1325,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA50","v":690399.31946011062},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1308,[64]Pacajus!$B$2:$B$111,0),MATCH($C1325,[64]Pacajus!$B$2:$AP$2,0))*BB50","v":1225480.8346342929},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1308,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1325,[64]Pacatuba!$B$2:$AP$2,0))*BC50","v":1340661.123796196},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1308,[64]Paracuru!$B$2:$B$111,0),MATCH($C1325,[64]Paracuru!$B$2:$AP$2,0))*BD50","v":611396.30718372692},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1308,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1325,[64]Paraipaba!$B$2:$AP$2,0))*BE50","v":321020.83459796413},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1308,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1325,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF50","v":1328467.7037713043},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1308,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1325,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG50","v":534936.11853495578},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1308,[64]Trairi!$B$2:$B$111,0),MATCH($C1325,[64]Trairi!$B$2:$AP$2,0))*BH50","v":615751.77541805711},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1308,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1325,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI50","v":116221.26050248393}]
[null,1326,2040,"Esgoto",34021616.446520008,38977634.756745256,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1308,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1326,[64]Aquiraz!$B$2:$AP$2,0))*AL51","v":1459884.959963694},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1308,[64]Barbalha!$B$2:$B$111,0),MATCH($C1326,[64]Barbalha!$B$2:$AP$2,0))*AM51","v":755410.97396943567},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1308,[64]Cascavel!$B$2:$B$111,0),MATCH($C1326,[64]Cascavel!$B$2:$AP$2,0))*AN51","v":1065019.356052415},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1308,[64]Caucaia!$B$2:$B$111,0),MATCH($C1326,[64]Caucaia!$B$2:$AP$2,0))*AO51","v":6422520.0300341947},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1308,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1326,[64]Chorozinho!$B$2:$AP$2,0))*AP51","v":459245.90846825321},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1308,[64]Eusébio!$B$2:$B$111,0),MATCH($C1326,[64]Eusébio!$B$2:$AP$2,0))*AQ51","v":2915918.7133150054},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1308,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1326,'[64]Farias Brito'!$B$2:$AP$2,0))*AR51","v":198628.57366645953},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1308,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1326,[64]Fortaleza!$B$2:$AP$2,0))*AS51","v":29153528.202937182},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1308,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1326,[64]Guaiúba!$B$2:$AP$2,0))*AT51","v":342885.72910718003},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1308,[64]Horizonte!$B$2:$B$111,0),MATCH($C1326,[64]Horizonte!$B$2:$AP$2,0))*AU51","v":1633194.8610482209},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1308,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1326,[64]Itaitinga!$B$2:$AP$2,0))*AV51","v":3343278.859900408},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1308,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1326,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW51","v":5580618.4974526241},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1308,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1326,[64]Maracanaú!$B$2:$AP$2,0))*AX51","v":9545836.7862913813},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1308,[64]Maranguape!$B$2:$B$111,0),MATCH($C1326,[64]Maranguape!$B$2:$AP$2,0))*AY51","v":2967263.14783043},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1308,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1326,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ51","v":405511.26586880028},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1308,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1326,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA51","v":686242.04175124888},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1308,[64]Pacajus!$B$2:$B$111,0),MATCH($C1326,[64]Pacajus!$B$2:$AP$2,0))*BB51","v":1209375.6859977345},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1308,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1326,[64]Pacatuba!$B$2:$AP$2,0))*BC51","v":1324594.971359611},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1308,[64]Paracuru!$B$2:$B$111,0),MATCH($C1326,[64]Paracuru!$B$2:$AP$2,0))*BD51","v":606737.60259208176},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1308,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1326,[64]Paraipaba!$B$2:$AP$2,0))*BE51","v":320654.79641409987},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1308,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1326,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF51","v":1328534.8869780456},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1308,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1326,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG51","v":535540.78048931924},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1308,[64]Trairi!$B$2:$B$111,0),MATCH($C1326,[64]Trairi!$B$2:$AP$2,0))*BH51","v":610118.45730033854},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1308,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1326,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI51","v":128706.11447710435}]
[null,1327,2041,"Esgoto",22564898.930248026,12134566.084180443,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1308,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1327,[64]Aquiraz!$B$2:$AP$2,0))*AL52","v":813862.55175703834},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1308,[64]Barbalha!$B$2:$B$111,0),MATCH($C1327,[64]Barbalha!$B$2:$AP$2,0))*AM52","v":305001.58705260907},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1308,[64]Cascavel!$B$2:$B$111,0),MATCH($C1327,[64]Cascavel!$B$2:$AP$2,0))*AN52","v":453093.75180112396},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1308,[64]Caucaia!$B$2:$B$111,0),MATCH($C1327,[64]Caucaia!$B$2:$AP$2,0))*AO52","v":2906379.1006923914},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1308,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1327,[64]Chorozinho!$B$2:$AP$2,0))*AP52","v":194013.73377526598},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1308,[64]Eusébio!$B$2:$B$111,0),MATCH($C1327,[64]Eusébio!$B$2:$AP$2,0))*AQ52","v":1686033.6558306429},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1308,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1327,'[64]Farias Brito'!$B$2:$AP$2,0))*AR52","v":111246.16971946637},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1308,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1327,[64]Fortaleza!$B$2:$AP$2,0))*AS52","v":7440079.0789902527},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1308,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1327,[64]Guaiúba!$B$2:$AP$2,0))*AT52","v":128250.58767361537},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1308,[64]Horizonte!$B$2:$B$111,0),MATCH($C1327,[64]Horizonte!$B$2:$AP$2,0))*AU52","v":780814.93029973388},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1308,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1327,[64]Itaitinga!$B$2:$AP$2,0))*AV52","v":3040894.3370258436},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1308,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1327,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW52","v":2640572.2741989107},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1308,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1327,[64]Maracanaú!$B$2:$AP$2,0))*AX52","v":8254116.6302947551},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1308,[64]Maranguape!$B$2:$B$111,0),MATCH($C1327,[64]Maranguape!$B$2:$AP$2,0))*AY52","v":2327282.8857636335},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1308,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1327,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ52","v":163284.48617174901},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1308,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1327,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA52","v":608039.63404238713},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1308,[64]Pacajus!$B$2:$B$111,0),MATCH($C1327,[64]Pacajus!$B$2:$AP$2,0))*BB52","v":470864.34271079639},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1308,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1327,[64]Pacatuba!$B$2:$AP$2,0))*BC52","v":544106.09439908387},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1308,[64]Paracuru!$B$2:$B$111,0),MATCH($C1327,[64]Paracuru!$B$2:$AP$2,0))*BD52","v":224418.9891634043},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1308,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1327,[64]Paraipaba!$B$2:$AP$2,0))*BE52","v":174306.51461197023},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1308,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1327,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF52","v":660649.02633655339},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1308,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1327,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG52","v":491457.71238012926},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1308,[64]Trairi!$B$2:$B$111,0),MATCH($C1327,[64]Trairi!$B$2:$AP$2,0))*BH52","v":237275.66200574063},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1308,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1327,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI52","v":43421.277731374976}]
[null,1328,2042,"Esgoto",22351841.131205302,11745409.598118288,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1308,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1328,[64]Aquiraz!$B$2:$AP$2,0))*AL53","v":807849.36705544544},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1308,[64]Barbalha!$B$2:$B$111,0),MATCH($C1328,[64]Barbalha!$B$2:$AP$2,0))*AM53","v":299875.03705260903},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1308,[64]Cascavel!$B$2:$B$111,0),MATCH($C1328,[64]Cascavel!$B$2:$AP$2,0))*AN53","v":447773.97180112393},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1308,[64]Caucaia!$B$2:$B$111,0),MATCH($C1328,[64]Caucaia!$B$2:$AP$2,0))*AO53","v":2827286.9406923912},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1308,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1328,[64]Chorozinho!$B$2:$AP$2,0))*AP53","v":188735.48393479013},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1308,[64]Eusébio!$B$2:$B$111,0),MATCH($C1328,[64]Eusébio!$B$2:$AP$2,0))*AQ53","v":1673120.6658306434},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1308,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1328,'[64]Farias Brito'!$B$2:$AP$2,0))*AR53","v":104107.99312463879},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1308,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1328,[64]Fortaleza!$B$2:$AP$2,0))*AS53","v":7144444.0589902531},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1308,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1328,[64]Guaiúba!$B$2:$AP$2,0))*AT53","v":124897.29767361537},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1308,[64]Horizonte!$B$2:$B$111,0),MATCH($C1328,[64]Horizonte!$B$2:$AP$2,0))*AU53","v":769481.9702997338},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1308,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1328,[64]Itaitinga!$B$2:$AP$2,0))*AV53","v":3027369.8741512797},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1308,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1328,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW53","v":2605338.4962964081},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1308,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1328,[64]Maracanaú!$B$2:$AP$2,0))*AX53","v":8215276.1242981721},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1308,[64]Maranguape!$B$2:$B$111,0),MATCH($C1328,[64]Maranguape!$B$2:$AP$2,0))*AY53","v":2296410.5769837121},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1308,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1328,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ53","v":161511.226171749},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1308,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1328,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA53","v":600529.06633352546},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1308,[64]Pacajus!$B$2:$B$111,0),MATCH($C1328,[64]Pacajus!$B$2:$AP$2,0))*BB53","v":457257.95271079638},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1308,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1328,[64]Pacatuba!$B$2:$AP$2,0))*BC53","v":528884.74975568475},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1308,[64]Paracuru!$B$2:$B$111,0),MATCH($C1328,[64]Paracuru!$B$2:$AP$2,0))*BD53","v":220179.06916340429},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1308,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1328,[64]Paraipaba!$B$2:$AP$2,0))*BE53","v":171184.04851570923},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1308,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1328,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF53","v":658875.76633655338},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1308,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1328,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG53","v":490620.8346550233},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1308,[64]Trairi!$B$2:$B$111,0),MATCH($C1328,[64]Trairi!$B$2:$AP$2,0))*BH53","v":232818.87976495293},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1308,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1328,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI53","v":43421.277731374976}]
[null,1329,2043,"Esgoto",9564791.014831515,{"$f":"SUMIFS($K1329:$AH1329,$K$18:$AH$18,F$4)","v":11189729.858352492},0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1308,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1329,[64]Aquiraz!$B$2:$AP$2,0))*AL54","v":585327.51705544535},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1308,[64]Barbalha!$B$2:$B$111,0),MATCH($C1329,[64]Barbalha!$B$2:$AP$2,0))*AM54","v":299875.03705260903},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1308,[64]Cascavel!$B$2:$B$111,0),MATCH($C1329,[64]Cascavel!$B$2:$AP$2,0))*AN54","v":447773.97180112393},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1308,[64]Caucaia!$B$2:$B$111,0),MATCH($C1329,[64]Caucaia!$B$2:$AP$2,0))*AO54","v":2590512.0513003413},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1308,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1329,[64]Chorozinho!$B$2:$AP$2,0))*AP54","v":188735.48393479013},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1308,[64]Eusébio!$B$2:$B$111,0),MATCH($C1329,[64]Eusébio!$B$2:$AP$2,0))*AQ54","v":993438.09583064297},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1308,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1329,'[64]Farias Brito'!$B$2:$AP$2,0))*AR54","v":104107.99312463879},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1308,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1329,[64]Fortaleza!$B$2:$AP$2,0))*AS54","v":7143076.6036194218},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1308,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1329,[64]Guaiúba!$B$2:$AP$2,0))*AT54","v":124897.29767361537},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1308,[64]Horizonte!$B$2:$B$111,0),MATCH($C1329,[64]Horizonte!$B$2:$AP$2,0))*AU54","v":436609.57959855429},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1308,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1329,[64]Itaitinga!$B$2:$AP$2,0))*AV54","v":411447.13934670668},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1308,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1329,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW54","v":2605338.4962964081},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1308,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1329,[64]Maracanaú!$B$2:$AP$2,0))*AX54","v":1482408.5644773259},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1308,[64]Maranguape!$B$2:$B$111,0),MATCH($C1329,[64]Maranguape!$B$2:$AP$2,0))*AY54","v":576402.25728832767},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1308,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1329,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ54","v":161511.226171749},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1308,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1329,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA54","v":112386.13034829014},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1308,[64]Pacajus!$B$2:$B$111,0),MATCH($C1329,[64]Pacajus!$B$2:$AP$2,0))*BB54","v":457257.95271079638},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1308,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1329,[64]Pacatuba!$B$2:$AP$2,0))*BC54","v":528884.74975568475},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1308,[64]Paracuru!$B$2:$B$111,0),MATCH($C1329,[64]Paracuru!$B$2:$AP$2,0))*BD54","v":220179.06916340429},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1308,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1329,[64]Paraipaba!$B$2:$AP$2,0))*BE54","v":147578.77614324246},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1308,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1329,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF54","v":657974.30340968864},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1308,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1329,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG54","v":188293.68011810826},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1308,[64]Trairi!$B$2:$B$111,0),MATCH($C1329,[64]Trairi!$B$2:$AP$2,0))*BH54","v":242115.37459828626},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1308,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1329,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI54","v":48389.522364806064}]
[null,1330,2044,"Esgoto",9580107.4626521487,11188362.402981661,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1308,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1330,[64]Aquiraz!$B$2:$AP$2,0))*AL55","v":584440.88705544546},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1308,[64]Barbalha!$B$2:$B$111,0),MATCH($C1330,[64]Barbalha!$B$2:$AP$2,0))*AM55","v":299875.03705260903},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1308,[64]Cascavel!$B$2:$B$111,0),MATCH($C1330,[64]Cascavel!$B$2:$AP$2,0))*AN55","v":447773.97180112393},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1308,[64]Caucaia!$B$2:$B$111,0),MATCH($C1330,[64]Caucaia!$B$2:$AP$2,0))*AO55","v":2590512.0513003413},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1308,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1330,[64]Chorozinho!$B$2:$AP$2,0))*AP55","v":188735.48393479013},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1308,[64]Eusébio!$B$2:$B$111,0),MATCH($C1330,[64]Eusébio!$B$2:$AP$2,0))*AQ55","v":993438.09583064297},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1308,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1330,'[64]Farias Brito'!$B$2:$AP$2,0))*AR55","v":104107.99312463879},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1308,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1330,[64]Fortaleza!$B$2:$AP$2,0))*AS55","v":7141709.1482485905},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1308,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1330,[64]Guaiúba!$B$2:$AP$2,0))*AT55","v":124897.29767361537},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1308,[64]Horizonte!$B$2:$B$111,0),MATCH($C1330,[64]Horizonte!$B$2:$AP$2,0))*AU55","v":471387.29206261074},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1308,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1330,[64]Itaitinga!$B$2:$AP$2,0))*AV55","v":397840.74934670667},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1308,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1330,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW55","v":2605338.4962964081},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1308,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1330,[64]Maracanaú!$B$2:$AP$2,0))*AX55","v":1482408.5644773259},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1308,[64]Maranguape!$B$2:$B$111,0),MATCH($C1330,[64]Maranguape!$B$2:$AP$2,0))*AY55","v":571434.01264490455},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1308,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1330,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ55","v":161511.226171749},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1308,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1330,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA55","v":112386.13034829014},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1308,[64]Pacajus!$B$2:$B$111,0),MATCH($C1330,[64]Pacajus!$B$2:$AP$2,0))*BB55","v":457257.95271079638},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1308,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1330,[64]Pacatuba!$B$2:$AP$2,0))*BC55","v":528884.74975568475},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1308,[64]Paracuru!$B$2:$B$111,0),MATCH($C1330,[64]Paracuru!$B$2:$AP$2,0))*BD55","v":220179.06916340429},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1308,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1330,[64]Paraipaba!$B$2:$AP$2,0))*BE55","v":147578.77614324246},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1308,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1330,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF55","v":657974.30340968864},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1308,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1330,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG55","v":188293.68011810826},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1308,[64]Trairi!$B$2:$B$111,0),MATCH($C1330,[64]Trairi!$B$2:$AP$2,0))*BH55","v":242115.37459828626},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1308,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1330,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI55","v":48389.522364806064}]
[null,1331,2045,"Esgoto",9564316.1034473479,11183259.943970893,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1308,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1331,[64]Aquiraz!$B$2:$AP$2,0))*AL56","v":584440.88705544546},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1308,[64]Barbalha!$B$2:$B$111,0),MATCH($C1331,[64]Barbalha!$B$2:$AP$2,0))*AM56","v":299875.03705260903},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1308,[64]Cascavel!$B$2:$B$111,0),MATCH($C1331,[64]Cascavel!$B$2:$AP$2,0))*AN56","v":447773.97180112393},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1308,[64]Caucaia!$B$2:$B$111,0),MATCH($C1331,[64]Caucaia!$B$2:$AP$2,0))*AO56","v":2588144.5030312347},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1308,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1331,[64]Chorozinho!$B$2:$AP$2,0))*AP56","v":188735.48393479013},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1308,[64]Eusébio!$B$2:$B$111,0),MATCH($C1331,[64]Eusébio!$B$2:$AP$2,0))*AQ56","v":993438.09583064297},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1308,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1331,'[64]Farias Brito'!$B$2:$AP$2,0))*AR56","v":104107.99312463879},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1308,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1331,[64]Fortaleza!$B$2:$AP$2,0))*AS56","v":7138974.2375069279},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1308,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1331,[64]Guaiúba!$B$2:$AP$2,0))*AT56","v":124897.29767361537},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1308,[64]Horizonte!$B$2:$B$111,0),MATCH($C1331,[64]Horizonte!$B$2:$AP$2,0))*AU56","v":451514.31350878102},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1308,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1331,[64]Itaitinga!$B$2:$AP$2,0))*AV56","v":397840.74934670667},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1308,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1331,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW56","v":2605338.4962964081},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1308,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1331,[64]Maracanaú!$B$2:$AP$2,0))*AX56","v":1482408.5644773259},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1308,[64]Maranguape!$B$2:$B$111,0),MATCH($C1331,[64]Maranguape!$B$2:$AP$2,0))*AY56","v":575515.63199393335},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1308,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1331,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ56","v":161511.226171749},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1308,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1331,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA56","v":112386.13034829014},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1308,[64]Pacajus!$B$2:$B$111,0),MATCH($C1331,[64]Pacajus!$B$2:$AP$2,0))*BB56","v":457257.95271079638},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1308,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1331,[64]Pacatuba!$B$2:$AP$2,0))*BC56","v":528884.74975568475},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1308,[64]Paracuru!$B$2:$B$111,0),MATCH($C1331,[64]Paracuru!$B$2:$AP$2,0))*BD56","v":220179.06916340429},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1308,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1331,[64]Paraipaba!$B$2:$AP$2,0))*BE56","v":147578.77614324246},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1308,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1331,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF56","v":657974.30340968864},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1308,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1331,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG56","v":188293.68011810826},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1308,[64]Trairi!$B$2:$B$111,0),MATCH($C1331,[64]Trairi!$B$2:$AP$2,0))*BH56","v":242115.37459828626},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1308,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1331,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI56","v":48389.522364806064}]
[null,1332,2046,"Esgoto",9565164.4235265292,11181411.663229231,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1308,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1332,[64]Aquiraz!$B$2:$AP$2,0))*AL57","v":584440.88705544546},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1308,[64]Barbalha!$B$2:$B$111,0),MATCH($C1332,[64]Barbalha!$B$2:$AP$2,0))*AM57","v":299875.03705260903},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1308,[64]Cascavel!$B$2:$B$111,0),MATCH($C1332,[64]Cascavel!$B$2:$AP$2,0))*AN57","v":447773.97180112393},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1308,[64]Caucaia!$B$2:$B$111,0),MATCH($C1332,[64]Caucaia!$B$2:$AP$2,0))*AO57","v":2588144.5030312347},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1308,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1332,[64]Chorozinho!$B$2:$AP$2,0))*AP57","v":188735.48393479013},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1308,[64]Eusébio!$B$2:$B$111,0),MATCH($C1332,[64]Eusébio!$B$2:$AP$2,0))*AQ57","v":993438.09583064297},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1308,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1332,'[64]Farias Brito'!$B$2:$AP$2,0))*AR57","v":104107.99312463879},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1308,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1332,[64]Fortaleza!$B$2:$AP$2,0))*AS57","v":7136239.3267652662},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1308,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1332,[64]Guaiúba!$B$2:$AP$2,0))*AT57","v":124897.29767361537},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1308,[64]Horizonte!$B$2:$B$111,0),MATCH($C1332,[64]Horizonte!$B$2:$AP$2,0))*AU57","v":456482.55815238401},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1308,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1332,[64]Itaitinga!$B$2:$AP$2,0))*AV57","v":397840.74934670667},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1308,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1332,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW57","v":2602141.6237105941},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1308,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1332,[64]Maracanaú!$B$2:$AP$2,0))*AX57","v":1482408.5644773259},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1308,[64]Maranguape!$B$2:$B$111,0),MATCH($C1332,[64]Maranguape!$B$2:$AP$2,0))*AY57","v":575515.63198992063},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1308,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1332,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ57","v":161511.226171749},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1308,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1332,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA57","v":112386.13034829014},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1308,[64]Pacajus!$B$2:$B$111,0),MATCH($C1332,[64]Pacajus!$B$2:$AP$2,0))*BB57","v":456334.90073620167},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1308,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1332,[64]Pacatuba!$B$2:$AP$2,0))*BC57","v":528884.74975568475},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1308,[64]Paracuru!$B$2:$B$111,0),MATCH($C1332,[64]Paracuru!$B$2:$AP$2,0))*BD57","v":220179.06916340429},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1308,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1332,[64]Paraipaba!$B$2:$AP$2,0))*BE57","v":147578.77614324246},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1308,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1332,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF57","v":658860.93340968865},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1308,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1332,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG57","v":188293.68011810826},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1308,[64]Trairi!$B$2:$B$111,0),MATCH($C1332,[64]Trairi!$B$2:$AP$2,0))*BH57","v":242115.37459828626},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1308,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1332,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI57","v":48389.522364806064}]
[null,1333,2047,"Esgoto",9567426.348370593,11179909.993484572,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1308,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1333,[64]Aquiraz!$B$2:$AP$2,0))*AL58","v":584440.88705544546},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1308,[64]Barbalha!$B$2:$B$111,0),MATCH($C1333,[64]Barbalha!$B$2:$AP$2,0))*AM58","v":299875.03705260903},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1308,[64]Cascavel!$B$2:$B$111,0),MATCH($C1333,[64]Cascavel!$B$2:$AP$2,0))*AN58","v":447773.97180112393},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1308,[64]Caucaia!$B$2:$B$111,0),MATCH($C1333,[64]Caucaia!$B$2:$AP$2,0))*AO58","v":2585776.9547621277},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1308,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1333,[64]Chorozinho!$B$2:$AP$2,0))*AP58","v":188735.48393479013},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1308,[64]Eusébio!$B$2:$B$111,0),MATCH($C1333,[64]Eusébio!$B$2:$AP$2,0))*AQ58","v":992551.46583064285},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1308,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1333,'[64]Farias Brito'!$B$2:$AP$2,0))*AR58","v":104107.99312463879},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1308,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1333,[64]Fortaleza!$B$2:$AP$2,0))*AS58","v":7132136.9606527723},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1308,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1333,[64]Guaiúba!$B$2:$AP$2,0))*AT58","v":124897.29767361537},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1308,[64]Horizonte!$B$2:$B$111,0),MATCH($C1333,[64]Horizonte!$B$2:$AP$2,0))*AU58","v":460564.17748385842},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1308,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1333,[64]Itaitinga!$B$2:$AP$2,0))*AV58","v":397840.74934670667},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1308,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1333,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW58","v":2602141.6237105941},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1308,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1333,[64]Maracanaú!$B$2:$AP$2,0))*AX58","v":1481475.4999899166},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1308,[64]Maranguape!$B$2:$B$111,0),MATCH($C1333,[64]Maranguape!$B$2:$AP$2,0))*AY58","v":575515.63198992063},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1308,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1333,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ58","v":161511.226171749},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1308,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1333,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA58","v":112386.13034829014},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1308,[64]Pacajus!$B$2:$B$111,0),MATCH($C1333,[64]Pacajus!$B$2:$AP$2,0))*BB58","v":456334.90073620167},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1308,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1333,[64]Pacatuba!$B$2:$AP$2,0))*BC58","v":528884.74975568475},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1308,[64]Paracuru!$B$2:$B$111,0),MATCH($C1333,[64]Paracuru!$B$2:$AP$2,0))*BD58","v":220179.06916340429},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1308,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1333,[64]Paraipaba!$B$2:$AP$2,0))*BE58","v":147578.77614324246},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1308,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1333,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF58","v":658860.93340968865},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1308,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1333,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG58","v":188293.68011810826},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1308,[64]Trairi!$B$2:$B$111,0),MATCH($C1333,[64]Trairi!$B$2:$AP$2,0))*BH58","v":247083.61923522892},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1308,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1333,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI58","v":48389.522364806064}]
[null,1334,2048,"Esgoto",9574165.9650651254,11170938.494466029,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1308,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1334,[64]Aquiraz!$B$2:$AP$2,0))*AL59","v":584440.88705544546},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1308,[64]Barbalha!$B$2:$B$111,0),MATCH($C1334,[64]Barbalha!$B$2:$AP$2,0))*AM59","v":299875.03705260903},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1308,[64]Cascavel!$B$2:$B$111,0),MATCH($C1334,[64]Cascavel!$B$2:$AP$2,0))*AN59","v":447773.97180112393},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1308,[64]Caucaia!$B$2:$B$111,0),MATCH($C1334,[64]Caucaia!$B$2:$AP$2,0))*AO59","v":2583409.4064930202},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1308,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1334,[64]Chorozinho!$B$2:$AP$2,0))*AP59","v":188735.48393479013},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1308,[64]Eusébio!$B$2:$B$111,0),MATCH($C1334,[64]Eusébio!$B$2:$AP$2,0))*AQ59","v":992551.46583064285},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1308,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1334,'[64]Farias Brito'!$B$2:$AP$2,0))*AR59","v":104107.99312463879},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1308,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1334,[64]Fortaleza!$B$2:$AP$2,0))*AS59","v":7128034.5945402794},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1308,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1334,[64]Guaiúba!$B$2:$AP$2,0))*AT59","v":124897.29767361537},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1308,[64]Horizonte!$B$2:$B$111,0),MATCH($C1334,[64]Horizonte!$B$2:$AP$2,0))*AU59","v":470500.66676420369},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1308,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1334,[64]Itaitinga!$B$2:$AP$2,0))*AV59","v":397840.74934670667},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1308,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1334,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW59","v":2598944.7511247806},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1308,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1334,[64]Maracanaú!$B$2:$AP$2,0))*AX59","v":1481475.4999899166},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1308,[64]Maranguape!$B$2:$B$111,0),MATCH($C1334,[64]Maranguape!$B$2:$AP$2,0))*AY59","v":575515.63198992063},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1308,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1334,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ59","v":161511.226171749},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1308,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1334,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA59","v":112386.13034829014},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1308,[64]Pacajus!$B$2:$B$111,0),MATCH($C1334,[64]Pacajus!$B$2:$AP$2,0))*BB59","v":456334.90073620167},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1308,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1334,[64]Pacatuba!$B$2:$AP$2,0))*BC59","v":528884.74975568475},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1308,[64]Paracuru!$B$2:$B$111,0),MATCH($C1334,[64]Paracuru!$B$2:$AP$2,0))*BD59","v":220179.06916340429},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1308,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1334,[64]Paraipaba!$B$2:$AP$2,0))*BE59","v":147578.77614324246},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1308,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1334,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF59","v":661327.59340968868},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1308,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1334,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG59","v":188293.68011810826},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1308,[64]Trairi!$B$2:$B$111,0),MATCH($C1334,[64]Trairi!$B$2:$AP$2,0))*BH59","v":242115.37459828626},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1308,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1334,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI59","v":48389.522364806064}]
[null,1335,2049,"Esgoto",9603975.4328896515,11161995.018025223,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1308,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1335,[64]Aquiraz!$B$2:$AP$2,0))*AL60","v":584440.88705544546},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1308,[64]Barbalha!$B$2:$B$111,0),MATCH($C1335,[64]Barbalha!$B$2:$AP$2,0))*AM60","v":299875.03705260903},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1308,[64]Cascavel!$B$2:$B$111,0),MATCH($C1335,[64]Cascavel!$B$2:$AP$2,0))*AN60","v":447773.97180112393},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1308,[64]Caucaia!$B$2:$B$111,0),MATCH($C1335,[64]Caucaia!$B$2:$AP$2,0))*AO60","v":2583409.4064930202},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1308,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1335,[64]Chorozinho!$B$2:$AP$2,0))*AP60","v":188735.48393479013},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1308,[64]Eusébio!$B$2:$B$111,0),MATCH($C1335,[64]Eusébio!$B$2:$AP$2,0))*AQ60","v":992551.46583064285},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1308,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1335,'[64]Farias Brito'!$B$2:$AP$2,0))*AR60","v":104107.99312463879},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1308,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1335,[64]Fortaleza!$B$2:$AP$2,0))*AS60","v":7122564.7730569551},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1308,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1335,[64]Guaiúba!$B$2:$AP$2,0))*AT60","v":124897.29767361537},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1308,[64]Horizonte!$B$2:$B$111,0),MATCH($C1335,[64]Horizonte!$B$2:$AP$2,0))*AU60","v":485405.40067443042},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1308,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1335,[64]Itaitinga!$B$2:$AP$2,0))*AV60","v":397840.74934670667},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1308,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1335,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW60","v":2598944.7511247806},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1308,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1335,[64]Maracanaú!$B$2:$AP$2,0))*AX60","v":1481475.4999899166},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1308,[64]Maranguape!$B$2:$B$111,0),MATCH($C1335,[64]Maranguape!$B$2:$AP$2,0))*AY60","v":580483.87663735659},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1308,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1335,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ60","v":161511.226171749},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1308,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1335,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA60","v":112386.13034829014},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1308,[64]Pacajus!$B$2:$B$111,0),MATCH($C1335,[64]Pacajus!$B$2:$AP$2,0))*BB60","v":456334.90073620167},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1308,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1335,[64]Pacatuba!$B$2:$AP$2,0))*BC60","v":528884.74975568475},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1308,[64]Paracuru!$B$2:$B$111,0),MATCH($C1335,[64]Paracuru!$B$2:$AP$2,0))*BD60","v":220179.06916340429},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1308,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1335,[64]Paraipaba!$B$2:$AP$2,0))*BE60","v":146571.78118575917},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1308,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1335,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF60","v":658860.93340968865},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1308,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1335,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG60","v":188293.68011810826},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1308,[64]Trairi!$B$2:$B$111,0),MATCH($C1335,[64]Trairi!$B$2:$AP$2,0))*BH60","v":242115.37459828626},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1308,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1335,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI60","v":58326.011631668232}]
[null,1336,2050,{"$f":"IF(C1336=\"\",\"\",IF(AND(COUNT(C1336)>0,COUNT(C1335)=0),C1335,D1335))","v":"Esgoto"},9583026.8445909694,11156758.344640626,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1308,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1336,[64]Aquiraz!$B$2:$AP$2,0))*AL61","v":584440.88705544546},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1308,[64]Barbalha!$B$2:$B$111,0),MATCH($C1336,[64]Barbalha!$B$2:$AP$2,0))*AM61","v":299875.03705260903},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1308,[64]Cascavel!$B$2:$B$111,0),MATCH($C1336,[64]Cascavel!$B$2:$AP$2,0))*AN61","v":447773.97180112393},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1308,[64]Caucaia!$B$2:$B$111,0),MATCH($C1336,[64]Caucaia!$B$2:$AP$2,0))*AO61","v":2578674.3099548062},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1308,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1336,[64]Chorozinho!$B$2:$AP$2,0))*AP61","v":188735.48393479013},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1308,[64]Eusébio!$B$2:$B$111,0),MATCH($C1336,[64]Eusébio!$B$2:$AP$2,0))*AQ61","v":992551.46583064285},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1308,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1336,'[64]Farias Brito'!$B$2:$AP$2,0))*AR61","v":104107.99312463879},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1308,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1336,[64]Fortaleza!$B$2:$AP$2,0))*AS61","v":7117094.9515736308},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1308,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1336,[64]Guaiúba!$B$2:$AP$2,0))*AT61","v":124897.29767361537},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1308,[64]Horizonte!$B$2:$B$111,0),MATCH($C1336,[64]Horizonte!$B$2:$AP$2,0))*AU61","v":480437.15603768814},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1308,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1336,[64]Itaitinga!$B$2:$AP$2,0))*AV61","v":396945.12546318147},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1308,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1336,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW61","v":2595747.8785389666},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1308,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1336,[64]Maracanaú!$B$2:$AP$2,0))*AX61","v":1480542.4355025075},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1308,[64]Maranguape!$B$2:$B$111,0),MATCH($C1336,[64]Maranguape!$B$2:$AP$2,0))*AY61","v":574497.33856559708},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1308,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1336,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ61","v":161511.226171749},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1308,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1336,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA61","v":112386.13034829014},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1308,[64]Pacajus!$B$2:$B$111,0),MATCH($C1336,[64]Pacajus!$B$2:$AP$2,0))*BB61","v":456334.90073620167},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1308,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1336,[64]Pacatuba!$B$2:$AP$2,0))*BC61","v":528884.74975568475},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1308,[64]Paracuru!$B$2:$B$111,0),MATCH($C1336,[64]Paracuru!$B$2:$AP$2,0))*BD61","v":220179.06916340429},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1308,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1336,[64]Paraipaba!$B$2:$AP$2,0))*BE61","v":146571.78118575917},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1308,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1336,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF61","v":658860.93340968865},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1308,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1336,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG61","v":188293.68011810826},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1308,[64]Trairi!$B$2:$B$111,0),MATCH($C1336,[64]Trairi!$B$2:$AP$2,0))*BH61","v":247083.61923522892},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1308,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1336,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI61","v":53357.766998237144}]
[null,1337,2051,"Esgoto",9593811.653962234,11145051.934880422,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1308,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1337,[64]Aquiraz!$B$2:$AP$2,0))*AL62","v":584440.88705544546},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1308,[64]Barbalha!$B$2:$B$111,0),MATCH($C1337,[64]Barbalha!$B$2:$AP$2,0))*AM62","v":299875.03705260903},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1308,[64]Cascavel!$B$2:$B$111,0),MATCH($C1337,[64]Cascavel!$B$2:$AP$2,0))*AN62","v":447773.97180112393},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1308,[64]Caucaia!$B$2:$B$111,0),MATCH($C1337,[64]Caucaia!$B$2:$AP$2,0))*AO62","v":2576306.7616856992},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1308,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1337,[64]Chorozinho!$B$2:$AP$2,0))*AP62","v":188735.48393479013},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1308,[64]Eusébio!$B$2:$B$111,0),MATCH($C1337,[64]Eusébio!$B$2:$AP$2,0))*AQ62","v":992551.46583064285},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1308,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1337,'[64]Farias Brito'!$B$2:$AP$2,0))*AR62","v":104107.99312463879},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1308,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1337,[64]Fortaleza!$B$2:$AP$2,0))*AS62","v":7110257.6747194752},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1308,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1337,[64]Guaiúba!$B$2:$AP$2,0))*AT62","v":124897.29767361537},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1308,[64]Horizonte!$B$2:$B$111,0),MATCH($C1337,[64]Horizonte!$B$2:$AP$2,0))*AU62","v":470500.66676420369},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1308,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1337,[64]Itaitinga!$B$2:$AP$2,0))*AV62","v":396945.12546318147},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1308,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1337,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW62","v":2592551.0059531527},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1308,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1337,[64]Maracanaú!$B$2:$AP$2,0))*AX62","v":1480542.4355025075},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1308,[64]Maranguape!$B$2:$B$111,0),MATCH($C1337,[64]Maranguape!$B$2:$AP$2,0))*AY62","v":589402.07250389201},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1308,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1337,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ62","v":161511.226171749},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1308,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1337,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA62","v":112386.13034829014},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1308,[64]Pacajus!$B$2:$B$111,0),MATCH($C1337,[64]Pacajus!$B$2:$AP$2,0))*BB62","v":455411.84876160696},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1308,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1337,[64]Pacatuba!$B$2:$AP$2,0))*BC62","v":528884.74975568475},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1308,[64]Paracuru!$B$2:$B$111,0),MATCH($C1337,[64]Paracuru!$B$2:$AP$2,0))*BD62","v":220179.06916340429},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1308,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1337,[64]Paraipaba!$B$2:$AP$2,0))*BE62","v":146571.78118575917},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1308,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1337,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF62","v":661327.59340968868},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1308,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1337,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG62","v":188293.68011810826},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1308,[64]Trairi!$B$2:$B$111,0),MATCH($C1337,[64]Trairi!$B$2:$AP$2,0))*BH62","v":242115.37459828626},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1308,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1337,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI62","v":63294.256265099313}]
[null,1338,2052,"Esgoto",9595186.9535001665,11139042.103797289,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1308,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1338,[64]Aquiraz!$B$2:$AP$2,0))*AL63","v":584440.88705544546},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1308,[64]Barbalha!$B$2:$B$111,0),MATCH($C1338,[64]Barbalha!$B$2:$AP$2,0))*AM63","v":299875.03705260903},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1308,[64]Cascavel!$B$2:$B$111,0),MATCH($C1338,[64]Cascavel!$B$2:$AP$2,0))*AN63","v":446887.34650271689},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1308,[64]Caucaia!$B$2:$B$111,0),MATCH($C1338,[64]Caucaia!$B$2:$AP$2,0))*AO63","v":2573052.5881181853},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1308,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1338,[64]Chorozinho!$B$2:$AP$2,0))*AP63","v":188735.48393479013},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1308,[64]Eusébio!$B$2:$B$111,0),MATCH($C1338,[64]Eusébio!$B$2:$AP$2,0))*AQ63","v":991664.83583064296},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1308,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1338,'[64]Farias Brito'!$B$2:$AP$2,0))*AR63","v":104107.99312463879},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1308,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1338,[64]Fortaleza!$B$2:$AP$2,0))*AS63","v":7103420.3978653196},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1308,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1338,[64]Guaiúba!$B$2:$AP$2,0))*AT63","v":124897.29767361537},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1308,[64]Horizonte!$B$2:$B$111,0),MATCH($C1338,[64]Horizonte!$B$2:$AP$2,0))*AU63","v":499423.50929311069},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1308,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1338,[64]Itaitinga!$B$2:$AP$2,0))*AV63","v":396945.12546318147},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1308,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1338,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW63","v":2592551.0059531527},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1308,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1338,[64]Maracanaú!$B$2:$AP$2,0))*AX63","v":1479609.3710150984},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1308,[64]Maranguape!$B$2:$B$111,0),MATCH($C1338,[64]Maranguape!$B$2:$AP$2,0))*AY63","v":574497.33856559708},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1308,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1338,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ63","v":161511.226171749},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1308,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1338,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA63","v":112386.13034829014},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1308,[64]Pacajus!$B$2:$B$111,0),MATCH($C1338,[64]Pacajus!$B$2:$AP$2,0))*BB63","v":455411.84876160696},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1308,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1338,[64]Pacatuba!$B$2:$AP$2,0))*BC63","v":528884.74975568475},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1308,[64]Paracuru!$B$2:$B$111,0),MATCH($C1338,[64]Paracuru!$B$2:$AP$2,0))*BD63","v":220179.06916340429},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1308,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1338,[64]Paraipaba!$B$2:$AP$2,0))*BE63","v":146571.78118575917},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1308,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1338,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF63","v":661327.59340968868},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1308,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1338,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG63","v":188293.68011810826},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1308,[64]Trairi!$B$2:$B$111,0),MATCH($C1338,[64]Trairi!$B$2:$AP$2,0))*BH63","v":246196.99393682185},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1308,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1338,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI63","v":53357.766998237144}]
[null,1339,2053,"Esgoto",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1308,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1339,[64]Aquiraz!$B$2:$AP$2,0))*AL64","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1308,[64]Barbalha!$B$2:$B$111,0),MATCH($C1339,[64]Barbalha!$B$2:$AP$2,0))*AM64","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1308,[64]Cascavel!$B$2:$B$111,0),MATCH($C1339,[64]Cascavel!$B$2:$AP$2,0))*AN64","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1308,[64]Caucaia!$B$2:$B$111,0),MATCH($C1339,[64]Caucaia!$B$2:$AP$2,0))*AO64","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1308,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1339,[64]Chorozinho!$B$2:$AP$2,0))*AP64","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1308,[64]Eusébio!$B$2:$B$111,0),MATCH($C1339,[64]Eusébio!$B$2:$AP$2,0))*AQ64","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1308,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1339,'[64]Farias Brito'!$B$2:$AP$2,0))*AR64","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1308,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1339,[64]Fortaleza!$B$2:$AP$2,0))*AS64","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1308,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1339,[64]Guaiúba!$B$2:$AP$2,0))*AT64","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1308,[64]Horizonte!$B$2:$B$111,0),MATCH($C1339,[64]Horizonte!$B$2:$AP$2,0))*AU64","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1308,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1339,[64]Itaitinga!$B$2:$AP$2,0))*AV64","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1308,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1339,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW64","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1308,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1339,[64]Maracanaú!$B$2:$AP$2,0))*AX64","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1308,[64]Maranguape!$B$2:$B$111,0),MATCH($C1339,[64]Maranguape!$B$2:$AP$2,0))*AY64","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1308,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1339,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ64","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1308,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1339,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA64","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1308,[64]Pacajus!$B$2:$B$111,0),MATCH($C1339,[64]Pacajus!$B$2:$AP$2,0))*BB64","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1308,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1339,[64]Pacatuba!$B$2:$AP$2,0))*BC64","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1308,[64]Paracuru!$B$2:$B$111,0),MATCH($C1339,[64]Paracuru!$B$2:$AP$2,0))*BD64","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1308,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1339,[64]Paraipaba!$B$2:$AP$2,0))*BE64","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1308,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1339,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF64","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1308,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1339,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG64","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1308,[64]Trairi!$B$2:$B$111,0),MATCH($C1339,[64]Trairi!$B$2:$AP$2,0))*BH64","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1308,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1339,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI64","v":0}]
[null,1340,2054,"Esgoto",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1308,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1340,[64]Aquiraz!$B$2:$AP$2,0))*AL65","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1308,[64]Barbalha!$B$2:$B$111,0),MATCH($C1340,[64]Barbalha!$B$2:$AP$2,0))*AM65","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1308,[64]Cascavel!$B$2:$B$111,0),MATCH($C1340,[64]Cascavel!$B$2:$AP$2,0))*AN65","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1308,[64]Caucaia!$B$2:$B$111,0),MATCH($C1340,[64]Caucaia!$B$2:$AP$2,0))*AO65","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1308,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1340,[64]Chorozinho!$B$2:$AP$2,0))*AP65","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1308,[64]Eusébio!$B$2:$B$111,0),MATCH($C1340,[64]Eusébio!$B$2:$AP$2,0))*AQ65","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1308,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1340,'[64]Farias Brito'!$B$2:$AP$2,0))*AR65","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1308,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1340,[64]Fortaleza!$B$2:$AP$2,0))*AS65","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1308,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1340,[64]Guaiúba!$B$2:$AP$2,0))*AT65","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1308,[64]Horizonte!$B$2:$B$111,0),MATCH($C1340,[64]Horizonte!$B$2:$AP$2,0))*AU65","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1308,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1340,[64]Itaitinga!$B$2:$AP$2,0))*AV65","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1308,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1340,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW65","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1308,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1340,[64]Maracanaú!$B$2:$AP$2,0))*AX65","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1308,[64]Maranguape!$B$2:$B$111,0),MATCH($C1340,[64]Maranguape!$B$2:$AP$2,0))*AY65","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1308,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1340,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ65","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1308,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1340,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA65","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1308,[64]Pacajus!$B$2:$B$111,0),MATCH($C1340,[64]Pacajus!$B$2:$AP$2,0))*BB65","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1308,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1340,[64]Pacatuba!$B$2:$AP$2,0))*BC65","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1308,[64]Paracuru!$B$2:$B$111,0),MATCH($C1340,[64]Paracuru!$B$2:$AP$2,0))*BD65","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1308,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1340,[64]Paraipaba!$B$2:$AP$2,0))*BE65","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1308,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1340,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF65","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1308,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1340,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG65","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1308,[64]Trairi!$B$2:$B$111,0),MATCH($C1340,[64]Trairi!$B$2:$AP$2,0))*BH65","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1308,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1340,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI65","v":0}]
[null,1341,2055,"Esgoto",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1308,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1341,[64]Aquiraz!$B$2:$AP$2,0))*AL66","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1308,[64]Barbalha!$B$2:$B$111,0),MATCH($C1341,[64]Barbalha!$B$2:$AP$2,0))*AM66","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1308,[64]Cascavel!$B$2:$B$111,0),MATCH($C1341,[64]Cascavel!$B$2:$AP$2,0))*AN66","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1308,[64]Caucaia!$B$2:$B$111,0),MATCH($C1341,[64]Caucaia!$B$2:$AP$2,0))*AO66","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1308,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1341,[64]Chorozinho!$B$2:$AP$2,0))*AP66","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1308,[64]Eusébio!$B$2:$B$111,0),MATCH($C1341,[64]Eusébio!$B$2:$AP$2,0))*AQ66","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1308,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1341,'[64]Farias Brito'!$B$2:$AP$2,0))*AR66","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1308,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1341,[64]Fortaleza!$B$2:$AP$2,0))*AS66","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1308,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1341,[64]Guaiúba!$B$2:$AP$2,0))*AT66","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1308,[64]Horizonte!$B$2:$B$111,0),MATCH($C1341,[64]Horizonte!$B$2:$AP$2,0))*AU66","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1308,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1341,[64]Itaitinga!$B$2:$AP$2,0))*AV66","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1308,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1341,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW66","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1308,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1341,[64]Maracanaú!$B$2:$AP$2,0))*AX66","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1308,[64]Maranguape!$B$2:$B$111,0),MATCH($C1341,[64]Maranguape!$B$2:$AP$2,0))*AY66","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1308,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1341,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ66","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1308,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1341,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA66","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1308,[64]Pacajus!$B$2:$B$111,0),MATCH($C1341,[64]Pacajus!$B$2:$AP$2,0))*BB66","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1308,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1341,[64]Pacatuba!$B$2:$AP$2,0))*BC66","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1308,[64]Paracuru!$B$2:$B$111,0),MATCH($C1341,[64]Paracuru!$B$2:$AP$2,0))*BD66","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1308,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1341,[64]Paraipaba!$B$2:$AP$2,0))*BE66","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1308,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1341,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF66","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1308,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1341,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG66","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1308,[64]Trairi!$B$2:$B$111,0),MATCH($C1341,[64]Trairi!$B$2:$AP$2,0))*BH66","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1308,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1341,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI66","v":0}]
[null,1342,2056,"Esgoto",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1308,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1342,[64]Aquiraz!$B$2:$AP$2,0))*AL67","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1308,[64]Barbalha!$B$2:$B$111,0),MATCH($C1342,[64]Barbalha!$B$2:$AP$2,0))*AM67","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1308,[64]Cascavel!$B$2:$B$111,0),MATCH($C1342,[64]Cascavel!$B$2:$AP$2,0))*AN67","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1308,[64]Caucaia!$B$2:$B$111,0),MATCH($C1342,[64]Caucaia!$B$2:$AP$2,0))*AO67","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1308,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1342,[64]Chorozinho!$B$2:$AP$2,0))*AP67","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1308,[64]Eusébio!$B$2:$B$111,0),MATCH($C1342,[64]Eusébio!$B$2:$AP$2,0))*AQ67","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1308,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1342,'[64]Farias Brito'!$B$2:$AP$2,0))*AR67","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1308,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1342,[64]Fortaleza!$B$2:$AP$2,0))*AS67","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1308,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1342,[64]Guaiúba!$B$2:$AP$2,0))*AT67","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1308,[64]Horizonte!$B$2:$B$111,0),MATCH($C1342,[64]Horizonte!$B$2:$AP$2,0))*AU67","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1308,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1342,[64]Itaitinga!$B$2:$AP$2,0))*AV67","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1308,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1342,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW67","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1308,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1342,[64]Maracanaú!$B$2:$AP$2,0))*AX67","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1308,[64]Maranguape!$B$2:$B$111,0),MATCH($C1342,[64]Maranguape!$B$2:$AP$2,0))*AY67","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1308,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1342,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ67","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1308,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1342,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA67","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1308,[64]Pacajus!$B$2:$B$111,0),MATCH($C1342,[64]Pacajus!$B$2:$AP$2,0))*BB67","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1308,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1342,[64]Pacatuba!$B$2:$AP$2,0))*BC67","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1308,[64]Paracuru!$B$2:$B$111,0),MATCH($C1342,[64]Paracuru!$B$2:$AP$2,0))*BD67","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1308,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1342,[64]Paraipaba!$B$2:$AP$2,0))*BE67","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1308,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1342,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF67","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1308,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1342,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG67","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1308,[64]Trairi!$B$2:$B$111,0),MATCH($C1342,[64]Trairi!$B$2:$AP$2,0))*BH67","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1308,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1342,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI67","v":0}]
[null,1343,2057,"Esgoto",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1308,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1343,[64]Aquiraz!$B$2:$AP$2,0))*AL68","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1308,[64]Barbalha!$B$2:$B$111,0),MATCH($C1343,[64]Barbalha!$B$2:$AP$2,0))*AM68","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1308,[64]Cascavel!$B$2:$B$111,0),MATCH($C1343,[64]Cascavel!$B$2:$AP$2,0))*AN68","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1308,[64]Caucaia!$B$2:$B$111,0),MATCH($C1343,[64]Caucaia!$B$2:$AP$2,0))*AO68","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1308,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1343,[64]Chorozinho!$B$2:$AP$2,0))*AP68","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1308,[64]Eusébio!$B$2:$B$111,0),MATCH($C1343,[64]Eusébio!$B$2:$AP$2,0))*AQ68","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1308,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1343,'[64]Farias Brito'!$B$2:$AP$2,0))*AR68","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1308,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1343,[64]Fortaleza!$B$2:$AP$2,0))*AS68","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1308,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1343,[64]Guaiúba!$B$2:$AP$2,0))*AT68","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1308,[64]Horizonte!$B$2:$B$111,0),MATCH($C1343,[64]Horizonte!$B$2:$AP$2,0))*AU68","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1308,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1343,[64]Itaitinga!$B$2:$AP$2,0))*AV68","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1308,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1343,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW68","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1308,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1343,[64]Maracanaú!$B$2:$AP$2,0))*AX68","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1308,[64]Maranguape!$B$2:$B$111,0),MATCH($C1343,[64]Maranguape!$B$2:$AP$2,0))*AY68","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1308,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1343,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ68","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1308,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1343,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA68","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1308,[64]Pacajus!$B$2:$B$111,0),MATCH($C1343,[64]Pacajus!$B$2:$AP$2,0))*BB68","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1308,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1343,[64]Pacatuba!$B$2:$AP$2,0))*BC68","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1308,[64]Paracuru!$B$2:$B$111,0),MATCH($C1343,[64]Paracuru!$B$2:$AP$2,0))*BD68","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1308,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1343,[64]Paraipaba!$B$2:$AP$2,0))*BE68","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1308,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1343,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF68","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1308,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1343,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG68","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1308,[64]Trairi!$B$2:$B$111,0),MATCH($C1343,[64]Trairi!$B$2:$AP$2,0))*BH68","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1308,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1343,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI68","v":0}]
[null,1344,null,""]
["x",1345,"Tributação",{"$f":"IF(C1345=\"\",\"\",IF(AND(COUNT(C1345)>0,COUNT(C1344)=0),C1344,D1344))","v":""}]
[null,1346,null,""]
[null,1347,"PIS | Presumido","",6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3]
[null,1348,"PIS | Real","",1.6500000000000001E-2,1.6500000000000001E-2,1.6500000000000001E-2,1.6500000000000001E-2,1.6500000000000001E-2]
[null,1349,"COFINS | Presumido","",0.03,0.03,0.03,0.03,0.03]
[null,1350,"COFINS | Real","",7.5999999999999998E-2,7.5999999999999998E-2,7.5999999999999998E-2,7.5999999999999998E-2,7.5999999999999998E-2]
[null,1351,"ISS | Presumido e Real","",0,0,0,0,0]
[null,1352,"Base de Cálculo IR/CSLL | Presumido","",0.32,0.32,0.32,0.32,0.32]
[null,1353,"IR | Presumido e Real","",0.09,0.09,0.09,0.09,0.09]
[null,1354,"CSLL >240mil | Presumido e Real","",0.25,0.25,0.25,0.25,0.25]
[null,1355,"CSLL <240mil| Presumido e Real","",0.15,0.15,0.15,0.15,0.15]
[null,1356,null,""]
[null,1357,"Regime de Tributação","","Real","Real","Real","Real","Real"]
[null,1358,"Limite para Regime Presumido","",78000,78000,78000,78000,78000]
[null,1359,null,""]
[null,1360,"Crédito PIS COFINS sobre Opex (ex Valor de Pessoal)","",1,1,1,1,1]
[null,1361,"Crédito PIS COFINS sobre Capex","",1,1,1,1,1]
[null,1362,null,""]
[null,1363,"Beneficio Fiscal SUDENE","","Não","Não","Não","Não","Não"]
[null,1364,"Benefício (Desconto)","",0.75,0.75,0.75,0.75,0.75]
[null,1365,"Prazo do Benefício","",10,10,10,10,10]
[null,1366,"Distribuição de Dividendos","","Concessão","Beneficio","Beneficio","Beneficio","Beneficio"]
[null,1367,null,""]
["x",1368,"Obrigações do Acionista","",null,null,null,null,null,null,null,null,2023,{"$f":"M1368+1","v":2024},2025,2026,2027,2028]
[null,1369,"Capex Base - cinco primeiros anos","",{"$f":"SUM(Cons1!F226:J227)","v":1120172.3025226449},{"$f":"SUM(Cons2!F226:J227)","v":1613093.3763383303},0,0,0,null,null,null,1,2,3,4,5,6]
[null,1370,"Valor considerado do capex - seis primeiros anos","",0.3,0.3,0,0,0,null,null,{"$f":"SUM(M1370:R1370)","v":1},0.4,0.2,0.2,0.2,null,{"$f":"1-SUM(M1370:Q1370)","v":0},"Cons1"]
[null,{"$f":"ROW(C1371)","v":1371},"Valor Considerado do Capex ",null,{"$f":"ROUNDUP((E1369*E1370)/1000,0)*1000","v":337000},{"$f":"ROUNDUP((F1369*F1370)/1000,0)*1000","v":484000},{"$f":"G1369*G1370","v":0},{"$f":"H1369*H1370","v":0},{"$f":"I1369*I1370","v":0},null,null,{"$f":"SUM(M1371:R1371)","v":1},0.4,0.2,0.2,0.2,null,{"$f":"1-SUM(M1371:Q1371)","v":0},"Cons2"]
[null,1372,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1372:R1372)","v":1},null,null,null,null,null,{"$f":"1-SUM(M1372:Q1372)","v":1},"Cons3"]
[null,1373,"Subscrição obrigatória até o ano ",null,6,6,6,6,6,null,null,{"$f":"SUM(M1373:R1373)","v":1},null,null,null,null,null,{"$f":"1-SUM(M1373:Q1373)","v":1},"Cons4"]
[null,1374,null,{"$f":"IF(C1374=\"\",\"\",IF(AND(COUNT(C1374)>0,COUNT(C1372)=0),C1372,D1372))","v":""},null,null,null,null,null,null,null,{"$f":"SUM(M1374:R1374)","v":1},null,null,null,null,null,{"$f":"1-SUM(M1374:Q1374)","v":1},"Cons5"]
[null,1375,null,"",null,null,null,null,null,null,null,"Caixa"]
[null,{"$f":"ROW(C1376)","v":1376},"Limite de Distribuição de dividendos durante Completion Físico",{"$f":"IF(C1376=\"\",\"\",IF(AND(COUNT(C1376)>0,COUNT(C1375)=0),C1375,D1375))","v":""},0.25,0.25,0.25,0.25,0.25,null,null,"Cons1",{"$f":"Cons1!F16","v":24122.385392193315},{"$f":"Cons1!G16","v":10022.294802071483},{"$f":"Cons1!H16","v":45724.491794326903},{"$f":"Cons1!I16","v":44873.176250552162},{"$f":"Cons1!J16","v":26076.387191180816}]
[null,{"$f":"ROW(C1377)","v":1377},"Limite de Distribuição de dividendos após Completion Físico",{"$f":"IF(C1377=\"\",\"\",IF(AND(COUNT(C1377)>0,COUNT(C1376)=0),C1376,D1376))","v":""},0.5,0.5,0.5,0.5,0.5,null,null,"Cons2",{"$f":"Cons2!F16","v":-44550.235743717378},{"$f":"Cons2!G16","v":-221746.91606711142},{"$f":"Cons2!H16","v":-321830.14097713429},{"$f":"Cons2!I16","v":-554996.64467577508},{"$f":"Cons2!J16","v":-812673.39400066622}]
[null,{"$f":"ROW(C1378)","v":1378},null,""]
["x",1379,"Financiamento",{"$f":"IF(C1379=\"\",\"\",IF(AND(COUNT(C1379)>0,COUNT(C1378)=0),C1378,D1378))","v":""}]
[null,1380,null,""]
[null,1381,"OPÇÕES SELECIONADAS",""]
[null,1382,null,""]
["x",1383,"Fin1","","BNB1","BNB1","BNB1","BNB1","BNB1"]
[null,1384,"tipo de amortização","",{"$f":"IFERROR(INDEX(E$1527:E$1704,MATCH(E$1383,$C$1527:$C$1704,0)+MATCH($C1384,$C$1384:$C$1398,0),1),0)","v":"SAC"},{"$f":"IFERROR(INDEX(F$1527:F$1704,MATCH(F$1383,$C$1527:$C$1704,0)+MATCH($C1384,$C$1384:$C$1398,0),1),0)","v":"SAC"},"SAC","SAC","SAC"]
[null,1385,"primeiro desembolso","",2,2,2,2,2]
[null,1386,"último desembolso","",5,5,5,5,5]
[null,1387,"alavancagem","",0.35,0.35,0,0,0]
[null,1388,"início de pagamento de juros","",2,2,2,2,2]
[null,1389,"início de pagamento das amortizações","",6,6,6,6,6]
[null,1390,"indexador","","TLP","TLP","TLP","TLP","TLP"]
[null,1391,"spread","",4.1799999999999997E-2,4.1799999999999997E-2,4.1799999999999997E-2,4.1799999999999997E-2,4.1799999999999997E-2]
[null,1392,"iof","",0,0,0,0,0]
[null,1393,"fee","",0,0,0,0,0]
[null,1394,"fim do financiamento","",17,17,17,17,17]
[null,1395,"duração da conta reserva","",3,3,3,3,3]
[null,1396,"saldo devedor","",0,0,0,0,0]
[null,1397,"itens financiáveis","",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$238),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$238))),0)","v":1168974.9896467337},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$238),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$238))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$238),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$238))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$238),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$238))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$238),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$238))),0)","v":0}]
[null,1398,"dívida","",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$239),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$239))),0)","v":409141.24637635675},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$239),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$239))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$239),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$239))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$239),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$239))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$239),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$239))),0)","v":0}]
[null,1399,"check","",{"$f":"IF(ROUNDDOWN(E1397*E1387-E1398,0)=0,\"ok\",\"nok\")","v":"ok"},{"$f":"IF(ROUNDDOWN(F1397*F1387-F1398,0)=0,\"ok\",\"nok\")","v":"ok"},{"$f":"IF(ROUNDDOWN(G1397*G1387-G1398,0)=0,\"ok\",\"nok\")","v":"ok"},{"$f":"IF(ROUNDDOWN(H1397*H1387-H1398,0)=0,\"ok\",\"nok\")","v":"ok"},{"$f":"IF(ROUNDDOWN(I1397*I1387-I1398,0)=0,\"ok\",\"nok\")","v":"ok"}]
[null,1400,null,""]
["x",1401,"Fin2","","BNB2","BNB2","BNB2","BNB2","BNB2"]
[null,1402,"tipo de amortização","",{"$f":"IFERROR(INDEX(E$1527:E$1704,MATCH(E$1401,E$1527:E$1704,0)+MATCH($C1402,$C$1402:$C$1416,0),1),0)","v":"SAC"},"SAC","SAC","SAC","SAC"]
[null,1403,"primeiro desembolso","",6,6,6,6,6]
[null,1404,"último desembolso","",9,9,9,9,9]
[null,1405,"alavancagem","",0.35,0.35,0,0,0]
[null,1406,"início de pagamento de juros","",0,0,0,0,0]
[null,1407,"início de pagamento das amortizações","",10,10,10,10,10]
[null,1408,"indexador","","TLP","TLP","TLP","TLP","TLP"]
[null,1409,"spread","",4.1799999999999997E-2,4.1799999999999997E-2,4.1799999999999997E-2,4.1799999999999997E-2,4.1799999999999997E-2]
[null,1410,"iof",{"$f":"IF(C1410=\"\",\"\",IF(AND(COUNT(C1410)>0,COUNT(C1409)=0),C1409,D1409))","v":""},0,0,0,0,0]
[null,1411,"fee","",0,0,0,0,0]
[null,1412,"fim do financiamento","",21,21,21,21,21]
[null,1413,"duração da conta reserva","",3,3,3,3,3]
[null,1414,"saldo devedor","",0,0,0,0,0]
[null,1415,"itens financiáveis","",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$255),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$255))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$255),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$255))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$255),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$255))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$255),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$255))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$255),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$255))),0)","v":0}]
[null,1416,"dívida","",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$256),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$256))),0)","v":691725.79768371186},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$256),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$256))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$256),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$256))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$256),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$256))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$256),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$256))),0)","v":0}]
[null,1417,"check","",{"$f":"IF(ROUNDDOWN(E1415*E1405-E1416,0)=0,\"ok\",\"nok\")","v":"nok"},{"$f":"IF(ROUNDDOWN(F1415*F1405-F1416,0)=0,\"ok\",\"nok\")","v":"ok"},{"$f":"IF(ROUNDDOWN(G1415*G1405-G1416,0)=0,\"ok\",\"nok\")","v":"ok"},{"$f":"IF(ROUNDDOWN(H1415*H1405-H1416,0)=0,\"ok\",\"nok\")","v":"ok"},{"$f":"IF(ROUNDDOWN(I1415*I1405-I1416,0)=0,\"ok\",\"nok\")","v":"ok"}]
[null,1418,null,""]
["x",1419,"Fin3","","BNB3","BNB3","BNB3","BNB3","BNB3"]
[null,1420,"tipo de amortização","",{"$f":"IFERROR(INDEX(E$1527:E$1704,MATCH(E$1419,E$1527:E$1704,0)+MATCH($C1420,$C$1420:$C$1434,0),1),0)","v":"SAC"},"SAC","SAC","SAC","SAC"]
[null,1421,"primeiro desembolso","",10,10,10,10,10]
[null,1422,"último desembolso","",13,13,13,13,13]
[null,1423,"alavancagem","",0.35,0.35,0,0,0]
[null,1424,"início de pagamento de juros","",0,0,0,0,0]
[null,1425,"início de pagamento das amortizações","",14,14,14,14,14]
[null,1426,"indexador","","TLP","TLP","TLP","TLP","TLP"]
[null,1427,"spread","",4.1799999999999997E-2,4.1799999999999997E-2,4.1799999999999997E-2,4.1799999999999997E-2,4.1799999999999997E-2]
[null,1428,"iof","",0,0,0,0,0]
[null,1429,"fee","",0,0,0,0,0]
[null,1430,"fim do financiamento","",25,25,{"$f":"IFERROR(INDEX(G$1527:G$1704,MATCH(G$1419,G$1527:G$1704,0)+MATCH($C1430,$C$1420:$C$1434,0),1),0)","v":25},25,25]
[null,1431,"duração da conta reserva","",3,3,3,3,3]
[null,1432,"saldo devedor","",0,0,0,0,0]
[null,1433,"itens financiáveis","",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$272),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$272))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$272),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$272))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$272),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$272))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$272),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$272))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$272),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$272))),0)","v":0}]
[null,1434,"dívida","",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$273),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$273))),0)","v":365594.73699654749},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$273),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$273))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$273),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$273))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$273),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$273))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$273),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$273))),0)","v":0}]
[null,1435,"check","",{"$f":"IF(ROUNDDOWN(E1433*E1423-E1434,0)=0,\"ok\",\"nok\")","v":"nok"},{"$f":"IF(ROUNDDOWN(F1433*F1423-F1434,0)=0,\"ok\",\"nok\")","v":"ok"},{"$f":"IF(ROUNDDOWN(G1433*G1423-G1434,0)=0,\"ok\",\"nok\")","v":"ok"},{"$f":"IF(ROUNDDOWN(H1433*H1423-H1434,0)=0,\"ok\",\"nok\")","v":"ok"},{"$f":"IF(ROUNDDOWN(I1433*I1423-I1434,0)=0,\"ok\",\"nok\")","v":"ok"}]
[null,{"$f":"ROW(C1436)","v":1436},null,""]
["x",1437,"Fin4","","BNDES1","BNDES1","BNDES1","BNDES1","BNDES1"]
[null,1438,"tipo de amortização","",{"$f":"IFERROR(INDEX(E$1527:E$1704,MATCH(E$1437,$C$1527:$C$1704,0)+MATCH($C1438,$C$1438:$C$1452,0),1),0)","v":"SAC"},{"$f":"IFERROR(INDEX(F$1527:F$1704,MATCH(F$1437,$C$1527:$C$1704,0)+MATCH($C1438,$C$1438:$C$1452,0),1),0)","v":"SAC"},{"$f":"IFERROR(INDEX(G$1527:G$1704,MATCH(G$1437,$C$1527:$C$1704,0)+MATCH($C1438,$C$1438:$C$1452,0),1),0)","v":"SAC"},{"$f":"IFERROR(INDEX(H$1527:H$1704,MATCH(H$1437,$C$1527:$C$1704,0)+MATCH($C1438,$C$1438:$C$1452,0),1),0)","v":"SAC"},{"$f":"IFERROR(INDEX(I$1527:I$1704,MATCH(I$1437,$C$1527:$C$1704,0)+MATCH($C1438,$C$1438:$C$1452,0),1),0)","v":"SAC"}]
[null,1439,"primeiro desembolso","",{"$f":"IFERROR(INDEX(E$1527:E$1704,MATCH(E$1437,$C$1527:$C$1704,0)+MATCH($C1439,$C$1438:$C$1452,0),1),0)","v":2},2,2,2,2]
[null,1440,"último desembolso","",5,5,5,5,5]
[null,1441,"alavancagem","",0.35,0.35,0,0,0]
[null,1442,"início de pagamento de juros","",0,0,0,0,0]
[null,1443,"início de pagamento das amortizações","",5,5,6,6,6]
[null,1444,"indexador","","IPCA","IPCA","IPCA","IPCA","IPCA"]
[null,1445,"spread","",6.7699999999999996E-2,{"$f":"IFERROR(INDEX(F$1527:F$1704,MATCH(F$1437,$C$1527:$C$1704,0)+MATCH($C1445,$C$1438:$C$1452,0),1),0)","v":6.7699999999999996E-2},6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2]
[null,1446,"iof","",0,0,0,0,0]
[null,1447,"fee","",0,0,0,0,0]
[null,1448,"fim do financiamento","",25,25,25,25,25]
[null,1449,"duração da conta reserva","",3,3,3,3,3]
[null,1450,"saldo devedor","",0,0,0,0,0]
[null,1451,"itens financiáveis","",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$289),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$289))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$289),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$289))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$289),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$289))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$289),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$289))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$289),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$289))),0)","v":0}]
[null,1452,"dívida","",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$290),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$290))),0)","v":1168974.9896467337},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$290),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$290))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$290),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$290))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$290),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$290))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$290),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$290))),0)","v":0}]
[null,1453,"check","",{"$f":"IF(ROUNDDOWN(E1451*E1441-E1452,0)=0,\"ok\",\"nok\")","v":"nok"},{"$f":"IF(ROUNDDOWN(F1451*F1441-F1452,0)=0,\"ok\",\"nok\")","v":"ok"},{"$f":"IF(ROUNDDOWN(G1451*G1441-G1452,0)=0,\"ok\",\"nok\")","v":"ok"},{"$f":"IF(ROUNDDOWN(H1451*H1441-H1452,0)=0,\"ok\",\"nok\")","v":"ok"},{"$f":"IF(ROUNDDOWN(I1451*I1441-I1452,0)=0,\"ok\",\"nok\")","v":"ok"}]
[null,1454,null,""]
["x",1455,"Fin5","","BNDES2","BNDES2","BNDES2","BNDES2","BNDES2"]
[null,1456,"tipo de amortização","",{"$f":"IFERROR(INDEX(E$1527:E$1704,MATCH(E$1455,$C$1527:$C$1704,0)+MATCH($C1456,$C$1456:$C$1470,0),1),0)","v":"SAC"},{"$f":"IFERROR(INDEX(F$1527:F$1704,MATCH(F$1455,$C$1527:$C$1704,0)+MATCH($C1456,$C$1456:$C$1470,0),1),0)","v":"SAC"},{"$f":"IFERROR(INDEX(G$1527:G$1704,MATCH(G$1455,$C$1527:$C$1704,0)+MATCH($C1456,$C$1456:$C$1470,0),1),0)","v":"SAC"},{"$f":"IFERROR(INDEX(H$1527:H$1704,MATCH(H$1455,$C$1527:$C$1704,0)+MATCH($C1456,$C$1456:$C$1470,0),1),0)","v":"SAC"},{"$f":"IFERROR(INDEX(I$1527:I$1704,MATCH(I$1455,$C$1527:$C$1704,0)+MATCH($C1456,$C$1456:$C$1470,0),1),0)","v":"SAC"}]
[null,1457,"primeiro desembolso","",{"$f":"IFERROR(INDEX(E$1527:E$1704,MATCH(E$1455,$C$1527:$C$1704,0)+MATCH($C1457,$C$1456:$C$1470,0),1),0)","v":6},6,6,6,6]
[null,1458,"último desembolso","",9,9,9,9,9]
[null,1459,"alavancagem","",0.35,0.35,0,0,0]
[null,1460,"início de pagamento de juros","",0,0,0,0,0]
[null,1461,"início de pagamento das amortizações","",10,10,10,10,10]
[null,1462,"indexador","","IPCA","IPCA","IPCA","IPCA","IPCA"]
[null,1463,"spread","",6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2]
[null,1464,"iof","",0,0,0,0,0]
[null,1465,"fee","",0,0,0,0,0]
[null,1466,"fim do financiamento","",29,29,29,29,29]
[null,1467,"duração da conta reserva","",3,3,3,3,3]
[null,1468,"saldo devedor","",0,0,0,0,0]
[null,1469,"itens financiáveis","",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$306),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$306))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$306),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$306))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$306),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$306))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$306),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$306))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$306),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$306))),0)","v":0}]
[null,1470,"dívida","",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$307),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$307))),0)","v":691725.79768371186},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$307),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$307))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$307),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$307))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$307),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$307))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$307),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$307))),0)","v":0}]
[null,1471,"check","",{"$f":"IF(ROUNDDOWN(E1469*E1459-E1470,0)=0,\"ok\",\"nok\")","v":"nok"},{"$f":"IF(ROUNDDOWN(F1469*F1459-F1470,0)=0,\"ok\",\"nok\")","v":"ok"},{"$f":"IF(ROUNDDOWN(G1469*G1459-G1470,0)=0,\"ok\",\"nok\")","v":"ok"},{"$f":"IF(ROUNDDOWN(H1469*H1459-H1470,0)=0,\"ok\",\"nok\")","v":"ok"},{"$f":"IF(ROUNDDOWN(I1469*I1459-I1470,0)=0,\"ok\",\"nok\")","v":"ok"}]
[null,1472,null,""]
["x",1473,"Fin6","","BNDES3","BNDES3","BNDES3","BNDES3","BNDES3"]
[null,1474,"tipo de amortização",{"$f":"IF(C1474=\"\",\"\",IF(AND(COUNT(C1474)>0,COUNT(C1473)=0),C1473,D1473))","v":""},{"$f":"IFERROR(INDEX(E$1527:E$1704,MATCH(E$1473,$C$1527:$C$1704,0)+MATCH($C1474,$C$1474:$C$1488,0),1),0)","v":"SAC"},{"$f":"IFERROR(INDEX(F$1527:F$1704,MATCH(F$1473,$C$1527:$C$1704,0)+MATCH($C1474,$C$1474:$C$1488,0),1),0)","v":"SAC"},{"$f":"IFERROR(INDEX(G$1527:G$1704,MATCH(G$1473,$C$1527:$C$1704,0)+MATCH($C1474,$C$1474:$C$1488,0),1),0)","v":"SAC"},{"$f":"IFERROR(INDEX(H$1527:H$1704,MATCH(H$1473,$C$1527:$C$1704,0)+MATCH($C1474,$C$1474:$C$1488,0),1),0)","v":"SAC"},{"$f":"IFERROR(INDEX(I$1527:I$1704,MATCH(I$1473,$C$1527:$C$1704,0)+MATCH($C1474,$C$1474:$C$1488,0),1),0)","v":"SAC"}]
[null,1475,"primeiro desembolso","",{"$f":"IFERROR(INDEX(E$1527:E$1704,MATCH(E$1473,$C$1527:$C$1704,0)+MATCH($C1475,$C$1474:$C$1488,0),1),0)","v":10},10,10,10,10]
[null,1476,"último desembolso","",13,13,13,13,13]
[null,1477,"alavancagem","",0.35,0.35,0,0,0]
[null,1478,"início de pagamento de juros","",0,0,0,0,0]
[null,1479,"início de pagamento das amortizações","",14,14,14,14,14]
[null,1480,"indexador","","IPCA","IPCA","IPCA","IPCA","IPCA"]
[null,1481,"spread","",6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2]
[null,1482,"iof","",0,0,0,0,0]
[null,1483,"fee","",0,0,0,0,0]
[null,1484,"fim do financiamento","",29,29,29,29,29]
[null,1485,"duração da conta reserva","",3,3,3,3,3]
[null,1486,"saldo devedor","",0,0,0,0,0]
[null,1487,"itens financiáveis","",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$323),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$323))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$323),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$323))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$323),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$323))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$323),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$323))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$323),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$323))),0)","v":0}]
[null,1488,"dívida","",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$324),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$324))),0)","v":365594.73699654749},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$324),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$324))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$324),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$324))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$324),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$324))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$324),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$324))),0)","v":0}]
[null,1489,"check","",{"$f":"IF(ROUNDDOWN(E1487*E1477-E1488,0)=0,\"ok\",\"nok\")","v":"nok"},{"$f":"IF(ROUNDDOWN(F1487*F1477-F1488,0)=0,\"ok\",\"nok\")","v":"ok"},{"$f":"IF(ROUNDDOWN(G1487*G1477-G1488,0)=0,\"ok\",\"nok\")","v":"ok"},{"$f":"IF(ROUNDDOWN(H1487*H1477-H1488,0)=0,\"ok\",\"nok\")","v":"ok"},{"$f":"IF(ROUNDDOWN(I1487*I1477-I1488,0)=0,\"ok\",\"nok\")","v":"ok"}]
[null,1490,null,""]
["x",1491,"Fin7","","DebInfra1","DebInfra1","DebInfra1","DebInfra1","DebInfra1"]
[null,1492,"tipo de amortização","",{"$f":"IFERROR(INDEX(E$1527:E$1704,MATCH(E$1491,$C$1527:$C$1704,0)+MATCH($C1492,$C$1492:$C$1506,0),1),0)","v":"SAC"},{"$f":"IFERROR(INDEX(F$1527:F$1704,MATCH(F$1491,$C$1527:$C$1704,0)+MATCH($C1492,$C$1492:$C$1506,0),1),0)","v":"SAC"},{"$f":"IFERROR(INDEX(G$1527:G$1704,MATCH(G$1491,$C$1527:$C$1704,0)+MATCH($C1492,$C$1492:$C$1506,0),1),0)","v":"SAC"},{"$f":"IFERROR(INDEX(H$1527:H$1704,MATCH(H$1491,$C$1527:$C$1704,0)+MATCH($C1492,$C$1492:$C$1506,0),1),0)","v":"SAC"},{"$f":"IFERROR(INDEX(I$1527:I$1704,MATCH(I$1491,$C$1527:$C$1704,0)+MATCH($C1492,$C$1492:$C$1506,0),1),0)","v":"SAC"}]
[null,1493,"primeiro desembolso","",{"$f":"IFERROR(INDEX(E$1527:E$1704,MATCH(E$1491,$C$1527:$C$1704,0)+MATCH($C1493,$C$1492:$C$1506,0),1),0)","v":2},2,1,1,1]
[null,1494,"último desembolso","",5,5,1,1,1]
[null,1495,"alavancagem","",0,0,0,0,0]
[null,1496,"início de pagamento de juros","",2,2,2,2,2]
[null,1497,"início de pagamento das amortizações","",6,6,6,6,6]
[null,1498,"indexador","","IPCA","IPCA","IPCA","IPCA","IPCA"]
[null,1499,"spread","",7.0000000000000007E-2,7.0000000000000007E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2]
[null,{"$f":"ROW(C1500)","v":1500},"iof","",0,0,0,0,0]
[null,1501,"fee","",0,0,0,0,0]
[null,1502,"fim do financiamento","",10,10,10,10,10]
[null,1503,"duração da conta reserva","",3,3,0,0,0]
[null,1504,"saldo devedor","",0,0,0,0,0]
[null,1505,"itens financiáveis","",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$340),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$340))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$340),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$340))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$340),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$340))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$340),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$340))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$340),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$340))),0)","v":0}]
[null,1506,"dívida","",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$341),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$341))),0)","v":999943.37723494112},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$341),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$341))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$341),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$341))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$341),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$341))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$341),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$341))),0)","v":0}]
[null,1507,"check","",{"$f":"IF(ROUNDDOWN(E1505*E1495-E1506,0)=0,\"ok\",\"nok\")","v":"nok"},{"$f":"IF(ROUNDDOWN(F1505*F1495-F1506,0)=0,\"ok\",\"nok\")","v":"ok"},{"$f":"IF(ROUNDDOWN(G1505*G1495-G1506,0)=0,\"ok\",\"nok\")","v":"ok"},{"$f":"IF(ROUNDDOWN(H1505*H1495-H1506,0)=0,\"ok\",\"nok\")","v":"ok"},{"$f":"IF(ROUNDDOWN(I1505*I1495-I1506,0)=0,\"ok\",\"nok\")","v":"ok"}]
[null,1508,null,""]
["x",1509,"Fin8","","Ponte","Ponte","Ponte","Ponte","Ponte"]
[null,1510,"tipo de amortização","",{"$f":"IFERROR(INDEX(E$1527:E$1704,MATCH(E$1509,E$1527:E$1704,0)+MATCH($C1510,$C$1510:$C$1524,0),1),0)","v":"SAC"},"SAC","SAC","SAC","SAC"]
[null,1511,"primeiro desembolso","",1,1,1,1,1]
[null,1512,"último desembolso","",1,1,1,1,1]
[null,1513,"alavancagem","",0.7,0.7,0.7,0.7,0.7]
[null,1514,"início de pagamento de juros","",1,1,1,1,1]
[null,1515,"início de pagamento das amortizações","",1,1,1,1,1]
[null,1516,"indexador","","CDI","CDI","CDI","CDI","CDI"]
[null,1517,"spread","",3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,1518,"iof","",0,0,0,0,0]
[null,1519,"fee","",0.01,0.01,0.01,0.01,0.01]
[null,1520,"fim do financiamento","",2,2,2,2,2]
[null,1521,"duração da conta reserva","",3,3,3,3,3]
[null,1522,"saldo devedor","",0,0,0,0,0]
[null,1523,"itens financiáveis","",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$357),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$357))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$357),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$357))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$357),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$357))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$357),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$357))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$357),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$357))),0)","v":0}]
[null,1524,"dívida","",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$358),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$358))),0)","v":169031.61241179271},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$358),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$358))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$358),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$358))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$358),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$358))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$A$358),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$A$358))),0)","v":0}]
[null,1525,"check","",{"$f":"IF(ROUNDDOWN(E1523*E1513-E1524,0)=0,\"ok\",\"nok\")","v":"nok"},{"$f":"IF(ROUNDDOWN(F1523*F1513-F1524,0)=0,\"ok\",\"nok\")","v":"ok"},{"$f":"IF(ROUNDDOWN(G1523*G1513-G1524,0)=0,\"ok\",\"nok\")","v":"ok"},{"$f":"IF(ROUNDDOWN(H1523*H1513-H1524,0)=0,\"ok\",\"nok\")","v":"ok"},{"$f":"IF(ROUNDDOWN(I1523*I1513-I1524,0)=0,\"ok\",\"nok\")","v":"ok"}]
[null,1526,null,""]
[null,1527,"OPÇÕES DISPONÍVEIS",""]
[null,1528,null,""]
["x",1529,"Dívidas Existentes",""]
[null,1530,null,""]
["x",1531,"DIVexist1","","DIVexist","DIVexist","DIVexist","DIVexist","DIVexist"]
[null,1532,"tipo de amortização","","SAC","SAC","SAC","SAC","SAC"]
[null,1533,"primeiro desembolso","",1,1,1,1,1]
[null,1534,"último desembolso","",3,3,3,3,3]
[null,1535,"alavancagem","",0,0,0,0,0]
[null,1536,"início de pagamento de juros","",{"$f":"E1534","v":3},{"$f":"F1534","v":3},{"$f":"G1534","v":3},{"$f":"H1534","v":3},{"$f":"I1534","v":3}]
[null,1537,"início de pagamento das amortizações","",{"$f":"E1534","v":3},{"$f":"F1534","v":3},{"$f":"G1534","v":3},{"$f":"H1534","v":3},{"$f":"I1534","v":3}]
[null,1538,"indexador",{"$f":"IF(C1538=\"\",\"\",IF(AND(COUNT(C1538)>0,COUNT(C1537)=0),C1537,D1537))","v":""},"TJLP","TJLP","TJLP","TJLP","TJLP"]
[null,1539,"spread","",3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,1540,"iof","",0,0,0,0,0]
[null,1541,"fee","",0.01,0.01,0.01,0.01,0.01]
[null,1542,"fim do financiamento","",12,12,12,12,12]
[null,1543,"duração da conta reserva","",3,3,3,3,3]
[null,1544,"saldo devedor","",0,0,0,0,0]
[null,1545,null,""]
["x",1546,"DIVexist2","","DIVexist","DIVexist","DIVexist","DIVexist","DIVexist"]
[null,1547,"tipo de amortização","","SAC","SAC","SAC","SAC","SAC"]
[null,1548,"primeiro desembolso","",1,1,1,1,1]
[null,1549,"último desembolso","",3,3,3,3,3]
[null,1550,"alavancagem","",0,0,0,0,0]
[null,1551,"início de pagamento de juros","",{"$f":"E1549","v":3},{"$f":"F1549","v":3},{"$f":"G1549","v":3},{"$f":"H1549","v":3},{"$f":"I1549","v":3}]
[null,1552,"início de pagamento das amortizações","",{"$f":"E1549","v":3},{"$f":"F1549","v":3},{"$f":"G1549","v":3},{"$f":"H1549","v":3},{"$f":"I1549","v":3}]
[null,1553,"indexador","","TJLP","TJLP","TJLP","TJLP","TJLP"]
[null,1554,"spread","",3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,1555,"iof","",0,0,0,0,0]
[null,1556,"fee","",0.01,0.01,0.01,0.01,0.01]
[null,1557,"fim do financiamento","",12,12,12,12,12]
[null,1558,"duração da conta reserva","",3,3,3,3,3]
[null,1559,"saldo devedor","",0,0,0,0,0]
[null,1560,null,""]
["x",1561,"Ponte",""]
[null,1562,null,""]
["x",1563,"Ponte","","Ponte","Ponte","Ponte","Ponte","Ponte"]
[null,{"$f":"ROW(C1564)","v":1564},"tipo de amortização","","SAC","SAC","SAC","SAC","SAC"]
[null,1565,"primeiro desembolso","",1,1,1,1,1]
[null,1566,"último desembolso","",1,1,1,1,1]
[null,1567,"alavancagem","",0.7,0.7,0.7,0.7,0.7]
[null,1568,"início de pagamento de juros","",{"$f":"E1566","v":1},{"$f":"F1566","v":1},{"$f":"G1566","v":1},{"$f":"H1566","v":1},{"$f":"I1566","v":1}]
[null,1569,"início de pagamento das amortizações","",{"$f":"E1566","v":1},{"$f":"F1566","v":1},{"$f":"G1566","v":1},{"$f":"H1566","v":1},{"$f":"I1566","v":1}]
[null,1570,"indexador","","CDI","CDI","CDI","CDI","CDI"]
[null,1571,"spread","",3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,1572,"iof","",0,0,0,0,0]
[null,1573,"fee","",0.01,0.01,0.01,0.01,0.01]
[null,1574,"fim do financiamento","",2,2,2,2,2]
[null,1575,"duração da conta reserva","",3,3,3,3,3]
[null,1576,"saldo devedor","",0,0,0,0,0]
[null,1577,null,""]
["x",1578,"BNDES",""]
[null,1579,null,""]
["x",1580,"BNDES1","",{"$f":"$C1580","v":"BNDES1"},{"$f":"$C1580","v":"BNDES1"},{"$f":"$C1580","v":"BNDES1"},{"$f":"$C1580","v":"BNDES1"},{"$f":"$C1580","v":"BNDES1"}]
[null,1581,"tipo de amortização","","SAC","SAC","SAC","SAC","SAC"]
[null,1582,"primeiro desembolso","",2,2,2,2,2]
[null,1583,"último desembolso","",5,5,5,5,5]
[null,1584,"alavancagem","",{"$f":"70%*50%","v":0.35},{"$f":"70%*50%","v":0.35},"-","-","-"]
[null,1585,"início de pagamento de juros","",0,0,0,0,0]
[null,1586,"início de pagamento das amortizações","",5,5,6,6,6]
[null,1587,"indexador","","IPCA","IPCA","IPCA","IPCA","IPCA"]
[null,1588,"spread","",{"$f":"4.43% + 0.9% + 1.44%","v":6.7699999999999996E-2},{"$f":"4.43% + 0.9% + 1.44%","v":6.7699999999999996E-2},{"$f":"4.43% + 0.9% + 1.44%","v":6.7699999999999996E-2},{"$f":"4.43% + 0.9% + 1.44%","v":6.7699999999999996E-2},{"$f":"4.43% + 0.9% + 1.44%","v":6.7699999999999996E-2}]
[null,1589,"iof","",0,0,0,0,0]
[null,1590,"fee","",0,0,0,0,0]
[null,1591,"fim do financiamento","",{"$f":"MIN(E1583+20,29)","v":25},{"$f":"MIN(F1583+20,29)","v":25},{"$f":"MIN(G1583+20,29)","v":25},{"$f":"MIN(H1583+20,29)","v":25},{"$f":"MIN(I1583+20,29)","v":25}]
[null,1592,"duração da conta reserva","",3,3,3,3,3]
[null,1593,"saldo devedor","",0,0,0,0,0]
[null,1594,null,""]
["x",1595,"BNDES2","",{"$f":"$C1595","v":"BNDES2"},{"$f":"$C1595","v":"BNDES2"},{"$f":"$C1595","v":"BNDES2"},{"$f":"$C1595","v":"BNDES2"},{"$f":"$C1595","v":"BNDES2"}]
[null,1596,"tipo de amortização","","SAC","SAC","SAC","SAC","SAC"]
[null,1597,"primeiro desembolso","",6,6,6,6,6]
[null,1598,"último desembolso","",9,9,9,9,9]
[null,1599,"alavancagem","",{"$f":"70%*50%","v":0.35},{"$f":"70%*50%","v":0.35}]
[null,1600,"início de pagamento de juros","",0,0,0,0,0]
[null,1601,"início de pagamento das amortizações","",{"$f":"E1598+1","v":10},{"$f":"F1598+1","v":10},{"$f":"G1598+1","v":10},{"$f":"H1598+1","v":10},{"$f":"I1598+1","v":10}]
[null,1602,"indexador",{"$f":"IF(C1602=\"\",\"\",IF(AND(COUNT(C1602)>0,COUNT(C1601)=0),C1601,D1601))","v":""},"IPCA","IPCA","IPCA","IPCA","IPCA"]
[null,1603,"spread","",{"$f":"4.43% + 0.9% + 1.44%","v":6.7699999999999996E-2},{"$f":"4.43% + 0.9% + 1.44%","v":6.7699999999999996E-2},{"$f":"4.43% + 0.9% + 1.44%","v":6.7699999999999996E-2},{"$f":"4.43% + 0.9% + 1.44%","v":6.7699999999999996E-2},{"$f":"4.43% + 0.9% + 1.44%","v":6.7699999999999996E-2}]
[null,1604,"iof","",0,0,0,0,0]
[null,1605,"fee","",0,0,0,0,0]
[null,1606,"fim do financiamento","",{"$f":"MIN(E1598+20,29)","v":29},{"$f":"MIN(F1598+20,29)","v":29},{"$f":"MIN(G1598+20,29)","v":29},{"$f":"MIN(H1598+20,29)","v":29},{"$f":"MIN(I1598+20,29)","v":29}]
[null,1607,"duração da conta reserva","",3,3,3,3,3]
[null,1608,"saldo devedor","",0,0,0,0,0]
[null,1609,null,""]
["x",1610,"BNDES3","",{"$f":"$C1610","v":"BNDES3"},{"$f":"$C1610","v":"BNDES3"},{"$f":"$C1610","v":"BNDES3"},{"$f":"$C1610","v":"BNDES3"},{"$f":"$C1610","v":"BNDES3"}]
[null,1611,"tipo de amortização","","SAC","SAC","SAC","SAC","SAC"]
[null,1612,"primeiro desembolso","",10,10,10,10,10]
[null,1613,"último desembolso","",13,13,13,13,13]
[null,1614,"alavancagem","",{"$f":"70%*50%","v":0.35},{"$f":"70%*50%","v":0.35}]
[null,1615,"início de pagamento de juros","",0,0,0,0,0]
[null,1616,"início de pagamento das amortizações","",14,14,14,14,14]
[null,1617,"indexador","","IPCA","IPCA","IPCA","IPCA","IPCA"]
[null,1618,"spread","",{"$f":"4.43% + 0.9% + 1.44%","v":6.7699999999999996E-2},{"$f":"4.43% + 0.9% + 1.44%","v":6.7699999999999996E-2},{"$f":"4.43% + 0.9% + 1.44%","v":6.7699999999999996E-2},{"$f":"4.43% + 0.9% + 1.44%","v":6.7699999999999996E-2},{"$f":"4.43% + 0.9% + 1.44%","v":6.7699999999999996E-2}]
[null,1619,"iof","",0,0,0,0,0]
[null,1620,"fee","",0,0,0,0,0]
[null,1621,"fim do financiamento","",{"$f":"MIN(E1613+20,29)","v":29},{"$f":"MIN(F1613+20,29)","v":29},{"$f":"MIN(G1613+20,29)","v":29},{"$f":"MIN(H1613+20,29)","v":29},{"$f":"MIN(I1613+20,29)","v":29}]
[null,1622,"duração da conta reserva","",3,3,3,3,3]
[null,1623,"saldo devedor","",0,0,0,0,0]
[null,1624,null,""]
["x",1625,"CEF",""]
[null,1626,null,""]
["x",1627,"BNB1","",{"$f":"$C1627","v":"BNB1"},{"$f":"$C1627","v":"BNB1"},{"$f":"$C1627","v":"BNB1"},{"$f":"$C1627","v":"BNB1"},{"$f":"$C1627","v":"BNB1"}]
[null,{"$f":"ROW(C1628)","v":1628},"tipo de amortização","","SAC","SAC","SAC","SAC","SAC"]
[null,1629,"primeiro desembolso","",2,2,2,2,2]
[null,1630,"último desembolso","",5,5,5,5,5]
[null,1631,"alavancagem","",{"$f":"70%*50%","v":0.35},{"$f":"70%*50%","v":0.35}]
[null,1632,"início de pagamento de juros","",2,2,2,2,2]
[null,1633,"início de pagamento das amortizações","",{"$f":"E1630+1","v":6},{"$f":"F1630+1","v":6},{"$f":"G1630+1","v":6},{"$f":"H1630+1","v":6},{"$f":"I1630+1","v":6}]
[null,1634,"indexador","","TLP","TLP","TLP","TLP","TLP"]
[null,1635,"spread","",{"$f":"IF(Cons1!$C$431=1,5.17%,4.18%)","v":4.1799999999999997E-2},{"$f":"IF(Cons1!$C$431=1,5.17%,4.18%)","v":4.1799999999999997E-2},{"$f":"IF(Cons1!$C$431=1,5.17%,4.18%)","v":4.1799999999999997E-2},{"$f":"IF(Cons1!$C$431=1,5.17%,4.18%)","v":4.1799999999999997E-2},{"$f":"IF(Cons1!$C$431=1,5.17%,4.18%)","v":4.1799999999999997E-2}]
[null,1636,"iof","",0,0,0,0,0]
[null,1637,"fee","",0,0,0,0,0]
[null,1638,"fim do financiamento","",{"$f":"MIN(E1630+12,29)","v":17},{"$f":"MIN(F1630+12,29)","v":17},{"$f":"MIN(G1630+12,29)","v":17},{"$f":"MIN(H1630+12,29)","v":17},{"$f":"MIN(I1630+12,29)","v":17}]
[null,1639,"duração da conta reserva","",3,3,3,3,3]
[null,1640,"saldo devedor","",0,0,0,0,0]
[null,1641,null,""]
["x",1642,"BNB2","",{"$f":"$C1642","v":"BNB2"},{"$f":"$C1642","v":"BNB2"},{"$f":"$C1642","v":"BNB2"},{"$f":"$C1642","v":"BNB2"},{"$f":"$C1642","v":"BNB2"}]
[null,1643,"tipo de amortização","","SAC","SAC","SAC","SAC","SAC"]
[null,1644,"primeiro desembolso","",6,6,6,6,6]
[null,1645,"último desembolso","",9,9,9,9,9]
[null,1646,"alavancagem","",{"$f":"70%*50%","v":0.35},{"$f":"70%*50%","v":0.35}]
[null,1647,"início de pagamento de juros","",0,0,0,0,0]
[null,1648,"início de pagamento das amortizações","",{"$f":"E1645+1","v":10},{"$f":"F1645+1","v":10},{"$f":"G1645+1","v":10},{"$f":"H1645+1","v":10},{"$f":"I1645+1","v":10}]
[null,1649,"indexador","","TLP","TLP","TLP","TLP","TLP"]
[null,1650,"spread","",{"$f":"E1635","v":4.1799999999999997E-2},{"$f":"F1635","v":4.1799999999999997E-2},{"$f":"G1635","v":4.1799999999999997E-2},{"$f":"H1635","v":4.1799999999999997E-2},{"$f":"I1635","v":4.1799999999999997E-2}]
[null,1651,"iof","",0,0,0,0,0]
[null,1652,"fee","",0,0,0,0,0]
[null,1653,"fim do financiamento","",{"$f":"MIN(E1645+12,29)","v":21},{"$f":"MIN(F1645+12,29)","v":21},{"$f":"MIN(G1645+12,29)","v":21},{"$f":"MIN(H1645+12,29)","v":21},{"$f":"MIN(I1645+12,29)","v":21}]
[null,1654,"duração da conta reserva","",3,3,3,3,3]
[null,1655,"saldo devedor","",0,0,0,0,0]
[null,1656,null,""]
["x",1657,"BNB3","",{"$f":"$C1657","v":"BNB3"},{"$f":"$C1657","v":"BNB3"},{"$f":"$C1657","v":"BNB3"},{"$f":"$C1657","v":"BNB3"},{"$f":"$C1657","v":"BNB3"}]
[null,1658,"tipo de amortização","","SAC","SAC","SAC","SAC","SAC"]
[null,1659,"primeiro desembolso","",10,10,10,10,10]
[null,1660,"último desembolso","",13,13,13,13,13]
[null,1661,"alavancagem","",{"$f":"70%*50%","v":0.35},{"$f":"70%*50%","v":0.35}]
[null,1662,"início de pagamento de juros","",0,0,0,0,0]
[null,1663,"início de pagamento das amortizações","",{"$f":"E1660+1","v":14},{"$f":"F1660+1","v":14},{"$f":"G1660+1","v":14},{"$f":"H1660+1","v":14},{"$f":"I1660+1","v":14}]
[null,1664,"indexador","","TLP","TLP","TLP","TLP","TLP"]
[null,1665,"spread","",{"$f":"E1650","v":4.1799999999999997E-2},{"$f":"F1650","v":4.1799999999999997E-2},{"$f":"G1650","v":4.1799999999999997E-2},{"$f":"H1650","v":4.1799999999999997E-2},{"$f":"I1650","v":4.1799999999999997E-2}]
[null,1666,"iof",{"$f":"IF(C1666=\"\",\"\",IF(AND(COUNT(C1666)>0,COUNT(C1665)=0),C1665,D1665))","v":""},0,0,0,0,0]
[null,1667,"fee","",0,0,0,0,0]
[null,1668,"fim do financiamento","",{"$f":"MIN(E1660+12,29)","v":25},{"$f":"MIN(F1660+12,29)","v":25},{"$f":"MIN(G1660+12,29)","v":25},{"$f":"MIN(H1660+12,29)","v":25},{"$f":"MIN(I1660+12,29)","v":25}]
[null,1669,"duração da conta reserva","",3,3,3,3,3]
[null,1670,"saldo devedor","",0,0,0,0,0]
[null,1671,null,""]
["x",1672,"Debênture de Infraestrutura",""]
[null,1673,null,""]
["x",1674,"DebInfra1","",{"$f":"$C1674","v":"DebInfra1"},{"$f":"$C1674","v":"DebInfra1"},{"$f":"$C1674","v":"DebInfra1"},{"$f":"$C1674","v":"DebInfra1"},{"$f":"$C1674","v":"DebInfra1"}]
[null,1675,"tipo de amortização","","SAC","SAC","SAC","SAC","SAC"]
[null,1676,"primeiro desembolso","",2,2,1,1,1]
[null,1677,"último desembolso","",5,5,1,1,1]
[null,1678,"alavancagem","",0,0,0,0,0]
[null,1679,"início de pagamento de juros","",2,2,2,2,2]
[null,1680,"início de pagamento das amortizações","",6,6,6,6,6]
[null,1681,"indexador","","IPCA","IPCA","IPCA","IPCA","IPCA"]
[null,1682,"spread","",7.0000000000000007E-2,7.0000000000000007E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2]
[null,1683,"iof","",0,0,0,0,0]
[null,1684,"fee","",0,0,0,0,0]
[null,1685,"fim do financiamento","",10,10,10,10,10]
[null,1686,"duração da conta reserva","",0,0,0,0,0]
[null,1687,"saldo devedor","",0,0,0,0,0]
[null,1688,null,""]
["x",1689,"DebInfra2","",{"$f":"$C1689","v":"DebInfra2"},{"$f":"$C1689","v":"DebInfra2"},{"$f":"$C1689","v":"DebInfra2"},{"$f":"$C1689","v":"DebInfra2"},{"$f":"$C1689","v":"DebInfra2"}]
[null,1690,"tipo de amortização","","SAC","SAC","SAC","SAC","SAC"]
[null,1691,"primeiro desembolso","",8,8,1,1,1]
[null,{"$f":"ROW(C1692)","v":1692},"último desembolso","",13,13,1,1,1]
[null,1693,"alavancagem","",0,0,0,0,0]
[null,1694,"início de pagamento de juros","",{"$f":"E1692","v":13},{"$f":"F1692","v":13},{"$f":"G1692","v":1},{"$f":"H1692","v":1},{"$f":"I1692","v":1}]
[null,1695,"início de pagamento das amortizações","",6,6,6,6,6]
[null,1696,"indexador","","IPCA","IPCA","IPCA","IPCA","IPCA"]
[null,1697,"spread","",{"$f":"5.8%+2.4%","v":8.199999999999999E-2},{"$f":"5.8%+2.4%","v":8.199999999999999E-2},{"$f":"5.8%+2.4%","v":8.199999999999999E-2},{"$f":"5.8%+2.4%","v":8.199999999999999E-2},{"$f":"5.8%+2.4%","v":8.199999999999999E-2}]
[null,1698,"iof","",0,0,0,0,0]
[null,1699,"fee","",0,0,0,0,0]
[null,1700,"fim do financiamento","",7,7,7,7,7]
[null,1701,"duração da conta reserva","",0,0,0,0,0]
[null,1702,"saldo devedor","",0,0,0,0,0]
[null,1703,null,""]
[null,1704,null,""]
[null,1705,null,""]
[null,1706,"Outputs",""]
[null,1707,"check","",{"$f":"Cons1!$AQ$2","v":"ok"},{"$f":"Cons2!$AQ$2","v":"nok"},{"$f":"Cons3!$AQ$2","v":"ok"},{"$f":"Cons4!$AQ$2","v":"ok"},{"$f":"Cons5!$AQ$2","v":"ok"}]
[null,1708,null,""]
["x",1709,"Indicadores Econômico-Financeiros",""]
[null,1710,null,""]
[null,1711,"Custo de Capital",""]
[null,1712,null,""]
[null,1713,"Ke | BRL Nominal","",{"$f":"WACC!C20","v":0.2329386402620115},{"$f":"E1713","v":0.2329386402620115},0.2329386402620115,0.2329386402620115,0.2329386402620115]
[null,1714,"Ke | BRL Real",{"$f":"IF(C1714=\"\",\"\",IF(AND(COUNT(C1714)>0,COUNT(C1713)=0),C1713,D1713))","v":""},{"$f":"WACC!C21","v":0.16244015246134658},0.16244015246134658,0.16244015246134658,0.16244015246134658,0.16244015246134658]
[null,null,null,""]
[null,1716,"Wacc | BRL Nominal","",{"$f":"WACC!C32","v":0.14421492840151146},{"$f":"E1716","v":0.14421492840151146},0.14421492840151146,0.14421492840151146,0.14421492840151146]
[null,1717,"Wacc | BRL Real","",{"$f":"WACC!C34","v":7.8789594538902996E-2},7.8789594538902996E-2,7.8789594538902996E-2,7.8789594538902996E-2,7.8789594538902996E-2,null,"s","s"]
[null,1718,null,""]
["x",1719,"TIR e VPL",""]
[null,1720,null,""]
[null,1721,"Fluxo de Projeto",""]
[null,1722,"TIR","",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$C$229),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$C$229))),0)","v":7.8789618679493634E-2},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$C$229),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$C$229))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$C$229),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$C$229))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$C$229),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$C$229))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$C$229),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$C$229))),0)","v":0}]
[null,1723,"VPL","",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$229),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$229))),0)","v":0.27831109744802807},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$229),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$229))),0)","v":-3054365.2340591266},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$229),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$229))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$229),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$229))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$229),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$229))),0)","v":0}]
[null,1724,null,""]
[null,1725,"Fluxo de Alavancado",""]
[null,1726,"TIR","",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$404),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$404))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$404),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$404))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$404),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$404))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$404),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$404))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$404),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$404))),0)","v":0}]
[null,1727,"VPL","",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$375),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$375))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$375),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$375))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$375),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$375))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$375),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$375))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$375),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$375))),0)","v":0}]
[null,1728,null,""]
[null,1729,"Fluxo de Dividendos",""]
[null,{"$f":"ROW(C1730)","v":1730},"TIR","",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$409),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$409))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$409),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$409))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$409),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$409))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$409),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$409))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$409),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$409))),0)","v":0}]
[null,1731,"VPL","",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$379),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$379))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$379),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$379))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$379),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$379))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$379),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$379))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$379),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$379))),0)","v":0}]
[null,1732,null,""]
["x",1733,"Indicadores de Rentabilidade",""]
[null,1734,"Margem EBITDA média","",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$C$383),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$C$383))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$C$383),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$C$383))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$C$383),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$C$383))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$C$383),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$C$383))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$C$383),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$C$383))),0)","v":0}]
[null,1735,"Margem Líquida média","",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$C$384),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$C$384))),0)","v":0.63078394988239372},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$C$384),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$C$384))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$C$384),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$C$384))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$C$384),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$C$384))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$C$384),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$C$384))),0)","v":0}]
[null,1736,null,""]
[null,{"$f":"ROW(C1737)","v":1737},null,""]
["x",1738,"Indicadores de Endividamento",""]
[null,1739,null,""]
["x",1740,"Equity",{"$f":"IF(C1740=\"\",\"\",IF(AND(COUNT(C1740)>0,COUNT(C1739)=0),C1739,D1739))","v":""}]
[null,1741,null,""]
[null,1742,"Equity realizado","",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$C$394),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$C$394))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$C$394),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$C$394))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$C$394),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$C$394))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$C$394),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$C$394))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$C$394),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$C$394))),0)","v":0}]
[null,1743,null,""]
["x",1744,"PL/Ativo",""]
[null,1745,"minimmo esperado","",0.2,0.2]
[null,1746,"minimo observado","",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$C$395),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$C$395))),0)","v":200000},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$C$395),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$C$395))),0)","v":250000}]
[null,1747,2020,{"$f":"IF(C1747=\"\",\"\",IF(AND(COUNT(C1747)>0,COUNT(C1744)=0),C1744,D1746))","v":"PL/Ativo"}]
[1,1748,2023,{"$f":"IF(C1748=\"\",\"\",IF(AND(COUNT(C1748)>0,COUNT(C1747)=0),C1747,D1747))","v":"PL/Ativo"},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1748-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":90000},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1748-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":120000}]
[{"$f":"1+A1748","v":2},1749,{"$f":"C1748+1","v":2024},"PL/Ativo",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1749-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":60000},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1749-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":20000}]
[{"$f":"1+A1749","v":3},1750,{"$f":"C1749+1","v":2025},{"$f":"IF(C1750=\"\",\"\",IF(AND(COUNT(C1750)>0,COUNT(C1749)=0),C1749,D1749))","v":"PL/Ativo"},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1750-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":50000},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1750-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":110000}]
[4,1751,2026,"PL/Ativo",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1751-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1751-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":0}]
[5,1752,2027,"PL/Ativo",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1752-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1752-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":0}]
[6,1753,2028,"PL/Ativo",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1753-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1753-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":0}]
[7,1754,2029,"PL/Ativo",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1754-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1754-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":0}]
[8,1755,2030,"PL/Ativo",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1755-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1755-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":0}]
[9,1756,2031,"PL/Ativo",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1756-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1756-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":0}]
[10,1757,2032,"PL/Ativo",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1757-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1757-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":0}]
[11,1758,2033,"PL/Ativo",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1758-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1758-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":0}]
[12,1759,2034,"PL/Ativo",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1759-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1759-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":0}]
[13,1760,2035,"PL/Ativo",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1760-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1760-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":0}]
[14,1761,2036,"PL/Ativo",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1761-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1761-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":0}]
[15,1762,2037,"PL/Ativo",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1762-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1762-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":0}]
[16,{"$f":"ROW(C1763)","v":1763},2038,"PL/Ativo",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1763-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1763-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":0}]
[17,1764,2039,"PL/Ativo",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1764-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1764-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":0}]
[18,1765,2040,"PL/Ativo",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1765-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1765-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":0}]
[19,1766,2041,"PL/Ativo",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1766-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1766-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":0}]
[20,1767,2042,"PL/Ativo",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1767-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$395)+$A1767-$A$1747,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$395))),0)","v":0}]
[null,1768,null,""]
["x",1769,"ICSD",""]
[null,1770,"maximo esperado","",1.3,1.3,1.3,1.3,1.3]
[null,1771,"maximo observado","",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$C$396),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$C$396))),0)","v":0.29246164949205739},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$C$396),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$C$396))),0)","v":0.33511111111111114},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$C$396),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$C$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$C$396),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$C$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$C$396),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$C$396))),0)","v":0}]
[null,1772,2020,{"$f":"IF(C1772=\"\",\"\",IF(AND(COUNT(C1772)>0,COUNT(C1769)=0),C1769,D1771))","v":"ICSD"}]
[1,1773,2023,{"$f":"IF(C1773=\"\",\"\",IF(AND(COUNT(C1773)>0,COUNT(C1772)=0),C1772,D1772))","v":"ICSD"},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1773-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0.43401815082057554},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1773-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0.33511111111111114},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1773-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1773-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1773-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0}]
[{"$f":"1+A1773","v":2},1774,{"$f":"C1773+1","v":2024},"ICSD",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1774-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0.31696234382423993},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1774-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":1.2058472701970626},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1774-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1774-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1774-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0}]
[{"$f":"1+A1774","v":3},1775,2025,"ICSD",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1775-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0.3279129047603031},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1775-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":1.1729007783630789},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1775-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1775-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1775-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0}]
[4,1776,2026,"ICSD",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1776-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0.30754253081679983},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1776-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":1.0793187603964725},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1776-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1776-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1776-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0}]
[5,1777,2027,"ICSD",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1777-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0.29481401504880972},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1777-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":1.0530953479016003},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1777-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1777-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1777-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0}]
[6,1778,2028,"ICSD",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1778-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0.29246164949205739},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1778-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":1.0385558015116707},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1778-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1778-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1778-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0}]
[7,1779,2029,"ICSD",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1779-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0.3022683922734104},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1779-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":1.0303638215544466},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1779-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1779-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1779-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0}]
[8,1780,2030,"ICSD",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1780-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0.30653121476093403},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1780-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":1.0065368100495677},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1780-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1780-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1780-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0}]
[9,1781,2031,"ICSD",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1781-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0.31010032323372705},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1781-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":1.0059910589555194},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1781-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1781-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1781-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0}]
[10,1782,2032,"ICSD",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1782-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0.32600546032454369},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1782-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":1.0122089447666498},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1782-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1782-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1782-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0}]
[11,1783,2033,"ICSD",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1783-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0.33753831381879468},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1783-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":1.0107065361566665},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1783-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1783-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1783-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0}]
[12,1784,2034,"ICSD",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1784-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0.35357410269882},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1784-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":1.0097025309088365},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1784-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1784-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1784-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0}]
[13,1785,2035,"ICSD",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1785-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0.37981021446914953},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1785-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":1.0088714529337419},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1785-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1785-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1785-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0}]
[14,1786,2036,"ICSD",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1786-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0.42452308571299852},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1786-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":1.0126260948153267},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1786-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1786-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1786-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0}]
[15,1787,2037,"ICSD",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1787-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0.4714459979841315},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1787-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":1.0116335017896141},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1787-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1787-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1787-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0}]
[16,1788,2038,"ICSD",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1788-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0.52056518991086886},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1788-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":1.0107890515815918},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1788-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1788-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1788-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0}]
[17,1789,2039,"ICSD",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1789-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0.5727573819666274},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1789-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":1.0100618013380112},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1789-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1789-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1789-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0}]
[18,1790,2040,"ICSD",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1790-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0.59712029026753266},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1790-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":1.0094278996031365},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1790-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1790-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1790-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0}]
[19,1791,2041,"ICSD",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1791-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0.62151927932350226},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1791-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":1.0088679493876718},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1791-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1791-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1791-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0}]
[20,1792,2042,"ICSD",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1792-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0.64705350403778972},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$A1792-$A$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":1.0084880454059744},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1792-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1792-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$396)+$C1792-$C$1772,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$396))),0)","v":0}]
[null,1793,null,""]
["x",1794,"Net Debt / EBITDA",""]
[null,1795,"maximo esperado","",3.5,3.5,3.5,3.5,3.5]
[null,1796,"maximo observado","",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$C$397),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$C$397))),0)","v":-8.3135510727091312E+16},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$C$397),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$C$397))),0)","v":-16.301523758001114},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$C$397),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$C$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$C$397),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$C$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$C$397),4,3),\"1\",\"\"),\"\"),ROW(Cons3!$C$397))),0)","v":0}]
[null,1797,2020,{"$f":"IF(C1797=\"\",\"\",IF(AND(COUNT(C1797)>0,COUNT(C1794)=0),C1794,D1796))","v":"Net Debt / EBITDA"}]
[1,1798,2023,{"$f":"IF(C1798=\"\",\"\",IF(AND(COUNT(C1798)>0,COUNT(C1797)=0),C1797,D1797))","v":"Net Debt / EBITDA"},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1798-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1798-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1798-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1798-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1798-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0}]
[{"$f":"1+A1798","v":2},1799,{"$f":"C1798+1","v":2024},"Net Debt / EBITDA",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1799-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":3.2038682940482004},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1799-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1799-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1799-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1799-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0}]
[{"$f":"1+A1799","v":3},1800,2025,"Net Debt / EBITDA",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1800-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":2.8804006879765569},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1800-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1800-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1800-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1800-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0}]
[4,1801,2026,"Net Debt / EBITDA",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1801-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":2.87759707377087},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1801-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1801-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1801-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1801-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0}]
[5,1802,2027,"Net Debt / EBITDA",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1802-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":2.0834208121452642},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1802-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1802-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1802-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1802-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0}]
[6,1803,2028,"Net Debt / EBITDA",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1803-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":1.6883119335055057},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1803-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1803-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1803-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1803-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0}]
[7,1804,2029,"Net Debt / EBITDA",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1804-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":1.6927726964499306},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1804-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1804-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1804-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1804-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0}]
[8,1805,2030,"Net Debt / EBITDA",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1805-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":1.840574366972433},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1805-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":-16.301523758001114},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1805-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1805-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1805-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0}]
[9,1806,2031,"Net Debt / EBITDA",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1806-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":1.9109342672245122},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1806-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":307.69553739045477},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1806-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1806-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1806-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0}]
[10,1807,2032,"Net Debt / EBITDA",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1807-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":1.6198528379774826},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1807-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":33.199025886408684},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1807-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1807-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1807-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0}]
[11,1808,2033,"Net Debt / EBITDA",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1808-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":1.7098462636886209},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1808-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":608.14156233195661},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1808-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1808-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1808-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0}]
[12,1809,2034,"Net Debt / EBITDA",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1809-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":1.6657772779859283},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1809-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":616.67668593666235},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1809-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1809-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1809-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0}]
[13,1810,2035,"Net Debt / EBITDA",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1810-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":1.5073994874872731},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1810-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":624.31471652391201},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1810-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1810-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1810-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0}]
[14,1811,2036,"Net Debt / EBITDA",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1811-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":1.5093274090511781},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1811-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":32.439565576000703},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1811-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1811-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1811-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0}]
[15,1812,2037,"Net Debt / EBITDA",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1812-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":1.5380963137436812},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1812-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1812-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1812-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1812-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0}]
[16,1813,2038,"Net Debt / EBITDA",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1813-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":1.5829778795518252},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1813-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1813-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1813-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1813-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0}]
[17,1814,2039,"Net Debt / EBITDA",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1814-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":1.5896770768255719},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1814-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1814-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1814-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1814-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0}]
[18,1815,2040,"Net Debt / EBITDA",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1815-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":2.5405539909544195},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1815-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1815-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1815-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1815-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0}]
[19,1816,2041,"Net Debt / EBITDA",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1816-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":2.640968005784563},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1816-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1816-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1816-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1816-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0}]
[20,1817,2042,"Net Debt / EBITDA",{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",E$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1817-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":2.7551065555751055},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",F$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$A1817-$A$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",G$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1817-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",H$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1817-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0},{"$f":"IFERROR(INDIRECT(CONCATENATE(\"'\",I$4,\"'!\",IFERROR(SUBSTITUTE(ADDRESS(1,COLUMN(Cons3!$E$397)+$C1817-$C$1797,4,3),\"1\",\"\"),\"\"),ROW(Cons3!$E$397))),0)","v":0}]
[null,1818,null,""]
["x",1819,"Consolidadores",""]
[]
["x",1821,"OPEX - Total",{"$f":"IF(C1821=\"\",\"\",IF(AND(COUNT(C1821)>0,COUNT(C1820)=0),C1820,D1820))","v":0},{"$f":"SUM(E1822:E1857)","v":3520214661.6485896},{"$f":"SUM(F1822:F1857)","v":8971483485.1512432}]
[null,{"$f":"ROW(C1822)","v":1822},2020,"OPEX - Total",{"$f":"SUMIFS($K1822:$AH1822,$K$18:$AH$18,E$4)","v":28769788.170237385},162090795.32907128,{"$f":"SUMIFS($K1822:$AG1822,$K$18:$AG$18,G$4)","v":0},0,0,null,{"$f":"K768+K806+K847+K885+K929","v":1019925.1875988306},{"$f":"L768+L806+L847+L885+L929","v":616241.89444447542},159366.5231974448,14437841.594809826,0,647666.13907008572,0,144592054.64699471,266063.19415817753,625330.47168348404,96468.969362342759,7877369.8047136785,12076814.877593566,1361294.8335475742,48905.1315572194,0,223768.02716001862,3750573.1161504881,523337.41199576377,811743.20688426879,1338457.3298694636,119430.8836382665,267930.25487899146,{"$f":"AH768+AH806+AH847+AH885+AH929","v":0}]
[null,1823,{"$f":"C1822+3","v":2023},"OPEX - Total",36512941.260343835,179509348.08405533,0,0,0,null,{"$f":"K769+K807+K848+K886+K930","v":1361068.4053783873},1026741.8306800021,413928.7456789916,15779952.850046741,181041.97809257539,1152375.5405227176,191633.88285713037,159349256.83890027,515411.53254923271,2059561.7658425963,579149.02962844691,9222133.4057618137,12647364.305750113,1927462.1640439043,252591.36398199131,191999.56306677655,445282.4094367646,3995762.7616034537,777781.39765692188,1056943.6941409854,1697718.2196960521,348150.43716880359,499544.64644557412,349432.57546893676]
[null,1824,{"$f":"C1823+1","v":2024},"OPEX - Total",43798807.252504237,198804619.61787942,0,0,0,null,{"$f":"K770+K808+K849+K887+K931","v":1591711.6619182262},1257613.2967393717,708514.50506200874,17635759.675541565,138201.29956571865,1705394.3182571656,198094.27899760907,176331735.56177351,580127.66288770142,3473517.1596434326,1021897.5939756432,10918735.317067748,13440376.127954485,2613133.7659804076,328529.02306539461,227700.05504669246,846861.45400533546,4260389.5651951712,902362.36211572657,1111856.4200077269,1873332.2541862889,363921.46244333108,585651.88181125699,488010.16714212293]
[null,1825,2025,"OPEX - Total",51585681.741174184,211108552.66385409,0,0,0,null,{"$f":"K771+K809+K850+K888+K932","v":1868668.116798447},1659664.9488844336,1148985.8878196846,19627473.433257025,151549.07507931135,2238894.6402931809,279665.88241064234,185903576.93816864,701898.16346889769,3943489.3201558813,1598342.2131914201,12845847.948927309,14605365.916536216,3501754.7232698947,420732.40994974569,353362.51802359655,1174857.5536012575,4560053.8990082862,1085318.1875432592,1169525.451092008,2107759.0890605561,447627.36831698788,767272.19641562563,532548.52375597169]
[null,1826,2026,"OPEX - Total",61728581.102475785,235171771.97453049,0,0,0,null,{"$f":"K772+K810+K851+K889+K933","v":2260615.4803761509},2140717.0302896234,1691216.139470536,21818305.868440248,400165.36180176632,2916095.2580117579,410186.95627038629,206739465.11644959,868443.54434909055,4354421.6137056993,2195619.4579580398,14978860.89268495,16069088.519188432,4525564.1308783852,657203.87523435755,537820.13309585769,1989033.2900489892,5124846.6518617105,1334561.3725247388,1255941.3150644903,2513174.6511304756,552784.46593135607,957539.18498960987,608682.76725004858]
[null,1827,2027,"OPEX - Total",72293099.43193239,259722656.35674217,0,0,0,null,{"$f":"K773+K811+K852+K890+K934","v":2655937.3926776028},2520106.3133940008,2259359.071940084,24418681.609016139,669545.46825994237,3622448.020199772,500629.01871584059,227229921.39159662,1012161.5639253372,5251807.8880886268,2795743.1223752866,17094627.830810335,17893518.193616305,5340348.0711987177,813662.86594962131,687232.49567929585,2615203.187679308,5911352.7560568433,1514214.8919069225,1322854.0364931165,2910949.3025269075,1081301.4459345189,1244733.6792679483,649416.17136547528]
[null,1828,2028,"OPEX - Total",79928270.868267432,265236677.0803943,0,0,0,null,{"$f":"K774+K812+K853+K891+K935","v":2998832.9420903148},2833169.5800827844,2728459.3186422698,25944014.333174415,852259.92936020519,4213188.5909731751,596873.82389461005,230373731.90840665,1129233.2243315852,5539111.8659055987,3420650.1324321483,18900186.890444044,18857601.392999951,6023810.0705772871,991649.1260173684,838063.61708635394,3305405.5136297648,6008615.4928418621,1707934.1475700778,1389760.8623740554,3162865.1373400749,1020910.7997349423,1637459.8917940825,691159.35695809987]
[null,1829,2029,"OPEX - Total",88174052.990878373,270442710.71279138,0,0,0,null,{"$f":"K775+K813+K854+K892+K936","v":3187435.7928156219},3160368.5890362966,3236143.6472499394,27856355.487565283,992210.24855404091,4862877.0177934486,680351.84651316062,232861398.41134673,1261346.0840415051,5963794.4538401412,4015103.0174128995,20992058.488227271,20154313.404127087,6651389.2861950146,1134707.2478257152,1007604.3867292351,3902609.2338549639,6241552.2398190256,1913352.371736008,1455840.7282853294,3430766.2429206632,1098434.1971361996,1826563.2738011756,730188.00684301124]
[null,1830,2030,"OPEX - Total",96699540.122477025,277125903.88601899,0,0,0,null,{"$f":"K776+K814+K855+K893+K937","v":3388833.9609847255},3481958.849818442,3761306.5624563172,29651994.464408498,1158198.7549360539,5523981.7213059049,770835.41918789269,236959613.25397798,1393864.2929699202,6402275.1812406136,4635527.9406001009,23151798.012413863,21450075.307790112,7305700.0827809032,1301826.9342511948,1146288.6396496929,4567580.1493136855,6480893.4642470609,2108765.8320562388,1521992.476651872,3696948.8216171218,1173293.7307823279,2013295.3065249741,778594.84853054385]
[null,1831,2031,"OPEX - Total",105136690.19535914,283724674.87882304,0,0,0,null,{"$f":"K777+K815+K856+K894+K938","v":3590389.7754652505},3809385.055135129,4285904.5857401649,31544279.014144674,1326056.6933095613,6187874.3694038717,863397.5464473617,240836947.99479479,1526590.1729451409,6843456.6064557293,5262340.2446116693,25240646.044459645,22719928.837330017,7958773.5757664358,1467090.6943375829,1308784.5483348151,5226363.3209679341,6709737.909053552,2311027.7653127187,1587643.8835530467,3989557.066711335,1249587.5120365955,2205631.6422699378,809970.21559530206]
[null,1832,2032,"OPEX - Total",114287084.62511696,296204879.94899142,0,0,0,null,{"$f":"K778+K816+K857+K895+K939","v":3813538.0350070246},4131733.4118522992,4843242.3862757497,33685112.937110499,1500361.053487754,6927387.3162452923,954403.00574440067,250360577.36480656,1672489.5545013859,7354264.2372655738,5930303.5220716102,27369919.414274078,24268750.274263144,8678714.5223838855,1626560.129387337,1467820.6904197019,5909988.5161388526,6987542.6377129853,2507493.589662564,1653014.0376883,4264043.0385784172,1329229.0783232362,2405409.9028218151,850065.91808588721]
[null,1833,2033,"OPEX - Total",122137996.44744059,296875380.09478086,0,0,0,null,{"$f":"K779+K817+K858+K896+K940","v":3996638.4904064024},4456104.1308273897,5347901.9464552626,35379818.489401355,1662464.1225349228,7484501.8059736053,1040423.4601882128,248559062.88625139,1791642.3492876883,7726728.1980773127,6530359.4432574417,29468691.906860359,25328706.662881598,9271498.1251127087,1791850.0417534141,1627798.7226069495,6557125.8393909233,7165476.3650245676,2706670.7059621378,1717319.5328193775,4512222.1079505896,1402442.0366834258,2597844.3357126126,890084.83680184011]
[null,1834,2034,"OPEX - Total",128571948.30529417,301041956.13767898,0,0,0,null,{"$f":"K780+K818+K859+K897+K941","v":4135850.143079346},4635716.6471630046,5832040.4478876935,37094871.819210388,1820488.1863158834,8064030.8053579405,1117997.9633722375,250535369.09417334,1871273.3687831955,8085960.3428191291,7090964.6406463701,30474910.295449127,26590970.142167073,9661674.3665334824,1927615.1370604786,1787349.5425580172,7189206.688492639,7377199.3673845455,2848934.700784191,1731316.2117614318,4638879.3124115821,1442245.0393064055,2750339.9600316333,908700.22022400529]
[null,1835,2035,"OPEX - Total",132273751.19549684,304770599.88481939,0,0,0,null,{"$f":"K781+K819+K860+K898+K942","v":4224815.974743804},4757582.4124162998,6128131.6726126615,38209542.551421292,1917529.4157069381,8423445.6192546263,1161275.7093668683,252831215.60385489,1925575.5558655804,8321377.6658652062,7437725.2066188017,30749312.626058649,27394245.907471001,9914830.3845910728,2013432.3790641187,1883973.8107674229,7573570.674727926,7525840.4331026543,2941280.9368246328,1752202.8215635638,4729340.063189025,1468418.7294888771,2838599.1784771723,921085.74726320175]
[null,1836,2036,"OPEX - Total",133682080.69910075,307792054.96095067,0,0,0,null,{"$f":"K782+K820+K861+K899+K943","v":4272852.5686932094},4806226.4324001838,6189507.6552384039,38629353.858283125,1938249.8852837195,8514394.9487190489,1169112.1036198002,255317800.18175885,1943612.2234020617,8415384.4235733375,7533133.5830500573,31065378.10370595,27676912.392466269,10028969.110004442,2033260.9704189822,1908527.4299787278,7658045.3782893112,7601698.988194067,2970806.2347253766,1759601.0121305883,4770653.4823911507,1477495.5112833306,2866344.6803782424,926814.50206319138]
[null,1837,2037,"OPEX - Total",135044588.00442329,310731815.45784652,0,0,0,null,{"$f":"K783+K821+K862+K900+K944","v":4318731.310254083},4853107.1341131935,6249554.6883083135,39033716.305598661,1958185.767722561,8602428.0958534591,1177079.2634183008,257736800.12387848,1961084.7185260071,8506023.1025324687,7624784.6920608338,31371721.774022598,27951941.122706965,10138710.381045336,2052466.4198073798,1931915.813215079,7739152.8956115926,7675134.1230128212,2999126.1458129436,1772215.9850361373,4810481.081696555,1486452.0339369208,2893023.7818867983,932566.70221230155]
[null,1838,2038,"OPEX - Total",136359915.44358408,313581288.43060893,0,0,0,null,{"$f":"K784+K822+K863+K901+K945","v":4362996.734679861},4898171.9837332061,6308692.8978559207,39420965.605086483,1977076.5030008026,8686480.6625303328,1185036.2138342322,260087522.52330279,1977974.0792563697,8593092.3381959777,7713143.839485758,31668080.880942903,28219208.628317691,10243801.503323849,2070893.0748634883,1954019.4707624307,7816839.84299458,7746228.4312357279,3026442.8767951271,1784409.7835796252,4848292.0678644348,1495160.9205592037,2918494.6534212413,938178.35857096303]
[null,1839,2039,"OPEX - Total",137623681.41170096,316338715.41298741,0,0,0,null,{"$f":"K785+K823+K864+K902+K946","v":4404661.2482262952},4941835.9885894395,6364415.3797824066,39791829.028534546,1995061.4752095446,8767106.996678669,1192765.0426627533,262367873.3931278,1994303.9728095913,8676190.7955337707,7798064.4198476858,31953981.100567643,28478874.739985242,10343755.199317897,2088655.6511412268,1974922.7567710776,7891084.4600666733,7814008.2376534119,3052575.1046922007,1796362.3720339574,4884095.4134694636,1503626.5885287626,2942353.512600706,943993.94685762201]
[null,1840,2040,"OPEX - Total",138839512.27002823,319004535.06694376,0,0,0,null,{"$f":"K786+K824+K865+K903+K947","v":4444547.138390976},4984004.6884169495,6418209.280484587,40145662.860699371,2012190.0023803778,8844300.7429856975,1200466.8530633992,264577862.74195954,2010148.7131701785,8756015.3728858773,7879598.3272321131,32229364.481745593,28730160.562581096,10439495.537525184,2105655.0737014371,1994524.0215296112,7961798.0132041844,7879209.3346122168,3077966.3520537736,1807844.1627030363,4918169.9853949854,1511965.8101056775,2965063.1540273298,949824.12611874705]
[null,1841,2041,"OPEX - Total",139950925.38293821,321461943.88302708,0,0,0,null,{"$f":"K787+K825+K866+K904+K948","v":4479341.5786910318},5022211.8255216591,6466616.5959850466,40467538.369651817,2027082.7648576589,8912851.9653596133,1207967.9312875916,266624083.62176058,2024165.0002194359,8828070.1943451855,7955983.3874396347,32479399.087968968,28968088.75098028,10527242.165829135,2120626.4791037841,2012675.6097590986,8025225.0953187654,7938183.5092458278,3100284.9701055228,1817954.0926462046,4947076.459001909,1520109.7261990258,2984896.6436620401,955193.44102550531]
[null,1842,2042,"OPEX - Total",{"$f":"SUMIFS($K1842:$AH1842,$K$18:$AH$18,E$4)","v":141175881.99585837},328576218.63299865,0,0,0,null,{"$f":"K788+K826+K867+K905+K949","v":4518489.2440657532},5042376.2506073266,6515413.4901548633,40850275.334825143,2038280.9536029457,9059893.5795226358,1211191.8434459658,273304663.81243289,2044672.7055902751,8903760.7170025464,8037242.2780495472,32612266.680180259,29344211.751260974,10634719.320026329,2128683.080901653,2023253.0415739191,8081669.0313145844,8021495.9349021986,3112146.4214812443,1823383.8833212303,4962946.5650145607,1527656.3652954618,2995146.2506281263,958262.0936566107]
[null,1843,2043,"OPEX - Total",140507221.484209,322668149.07214761,0,0,0,null,{"$f":"K789+K827+K868+K906+K950","v":4497936.220224753},5040763.9114490291,6491620.7590406379,40619398.538323492,2034174.4733833214,8943030.737068817,1211973.2026548577,267636576.44448292,2031167.981571211,8868629.686813809,8002571.7071047239,32602855.809337553,29086374.832610406,10564571.920673314,2128174.1932028104,2022393.0105453783,8055660.3620866248,7967229.7578313956,3111206.1056072749,1823038.8336558463,4960934.4836838879,1523226.7232411054,2993767.9431530894,958092.91861032625]
[null,1844,2044,"OPEX - Total",140417140.63455147,322454697.11133957,0,0,0,null,{"$f":"K790+K828+K869+K907+K951","v":4493958.7128889486},5036970.5346253933,6486719.018192187,40580554.327073902,2031884.0052497841,8935060.2554895561,1210838.500051636,267472903.78787133,2029836.4692034614,8859748.249941377,8006425.8029221063,32578768.504878972,29079206.72516676,10553564.789403088,2126299.0593013708,2021297.0895940964,8047375.556886008,7961079.7681650277,3108723.2787708873,1822216.9086360957,4957006.5197156621,1522544.3186049152,2990747.9706668053,958107.59259170783]
[null,1845,2045,"OPEX - Total",140276208.34394565,322157701.61503577,0,0,0,null,{"$f":"K791+K829+K870+K908+K952","v":4488057.0382614341},5031833.9639932439,6480161.8793462971,40526637.116841659,2028921.4338895597,8924083.1815101486,1210194.0688272612,267244741.66312647,2028067.8033537818,8848231.6868850514,8002936.512607879,32545116.294981461,29060439.015149467,10538749.435115449,2123978.860637181,2018442.9074764261,8036024.2621513512,7952657.4471511729,3105272.5092441738,1820958.4551004968,4951386.5679949988,1521984.2100201938,2986721.0927077299,958312.55260847765]
[null,1846,2046,"OPEX - Total",140083788.43736845,321767976.9830327,0,0,0,null,{"$f":"K792+K830+K871+K909+K953","v":4479980.2158231391},5024867.0790064111,6470743.8632832542,40455851.798064321,2024952.4880608134,8909293.4181334842,1210193.5920081253,266945598.53939614,2025782.2655133682,8832824.9984108731,7994752.8267399482,32501238.28976541,29034645.023541238,10519018.250493469,2121129.662983438,2014394.2449484174,8021069.2423716076,7940635.3651765091,3100981.7502609752,1819189.3317618447,4943641.9738978781,1521357.7742651491,2981355.8153864425,958267.61110895558]
[null,1847,2047,"OPEX - Total",139844136.09925422,321287797.59879732,0,0,0,null,{"$f":"K793+K831+K872+K910+K954","v":4470082.0306642354},5016380.881553418,6460603.1513363188,40368022.321623303,2020001.6384668585,8891288.2314236145,1209750.5365720757,266576615.86991063,2022488.6995196475,8814264.0283151865,7983185.1923400117,32446903.073835898,29000346.548173543,10494840.363547495,2117252.95599942,2009310.7330112155,8002608.3976897057,7926738.378440557,3095749.7939492823,1817171.6924982425,4934645.1849339688,1520611.1673267442,2974981.5685551083,958091.25836502807]
[null,1848,2048,"OPEX - Total",139555351.33533272,320716416.05477452,0,0,0,null,{"$f":"K794+K832+K873+K911+K955","v":4458786.7425768012},5005445.9309231769,6448909.5464209896,40263475.852134757,2014066.3065640423,8869755.371486811,1209685.7091646839,266137876.6472927,2018945.0580680324,8791303.6757491343,7968055.6149340076,32382311.195039537,28958037.627095915,10465447.811450785,2112863.3554022973,2002935.7182125023,7980880.3893334521,7910071.8607047042,3089102.9949760754,1815158.4788569123,4923816.3753393963,1519616.9243570326,2967368.7818176174,957849.422205874]
[null,1849,2049,"OPEX - Total",139216596.75089765,320052430.34958708,0,0,0,null,{"$f":"K795+K833+K874+K912+K956","v":4444786.727451792},4994021.4138940005,6433748.1542049814,40142582.865640543,2007384.8159598387,8844799.4689418413,1209242.2139439944,265628738.60964918,2014638.8994193724,8764928.1048408281,7949130.8744126884,32307394.280941837,28908106.556015931,10431362.928142792,2107695.3988003968,1995113.4528737231,7955345.279551194,7890925.6484904662,3081618.7755211708,1812127.6720579483,4911027.8270971784,1518373.332499369,2957961.2671217564,957972.53301198711]
[null,1850,2050,"OPEX - Total",138829435.84441262,319295921.256194,0,0,0,null,{"$f":"K796+K834+K875+K913+K957","v":4428939.0583412368},4980605.3296422325,6416547.8406617697,40004366.076062188,1999720.3799884124,8816630.5937612709,1208923.2391104982,265048620.02533135,2009830.719612875,8735488.3251210116,7926808.3472984768,32221981.896992557,28850061.275155805,10392675.940836007,2101757.8217054624,1986491.8817772539,7926296.6214030227,7868866.5054063424,3073115.0555985821,1808852.2412503629,4896333.3038675589,1517130.6989155584,2947503.8551684562,957810.06759837689]
[null,1851,2051,"OPEX - Total",138389375.35572401,318444914.37662065,0,0,0,null,{"$f":"K797+K835+K876+K914+K958","v":4410710.3478469513},4965102.0573686659,6397497.168915024,39849038.649687424,1990802.10298998,8784380.4072896689,1208857.6710131865,264394559.27424499,2004252.3749859093,8701763.3178562801,7900982.1206770353,32125585.194429804,28783967.549990553,10348776.166604765,2095032.8614473499,1976357.3095922593,7893644.2382097645,7843717.1603797646,3063758.0324954037,1805570.384957721,4880025.7966487389,1515885.4404946729,2936076.798091724,957947.30612705497]
[null,1852,2052,"OPEX - Total",138520588.44626138,323320382.23791945,0,0,0,null,{"$f":"K798+K836+K877+K915+K959","v":4410168.8309584353},4948077.4282765798,6399721.7140500275,39890754.086606689,1984400.8173562523,8859194.7470196709,1208101.5575249589,269272635.16150928,2011178.3021508197,8700328.2811221387,7907148.1165305553,32018731.281153582,28952973.026479229,10361985.692632705,2087797.1602062122,1964934.3084290312,7879993.2106370116,7867951.4459171584,3052953.1849550619,1801535.7684221324,4861782.0198470466,1517395.2923512459,2923326.7242280445,957902.5258170201]
[null,1853,2053,"OPEX - Total",0,0,0,0,0,null,{"$f":"K799+K837+K878+K916+K960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1854,2054,"OPEX - Total",0,0,0,0,0,null,{"$f":"K800+K838+K879+K917+K961","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1855,2055,"OPEX - Total",0,0,0,0,0,null,{"$f":"K801+K839+K880+K918+K962","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1856,2056,"OPEX - Total",0,0,0,0,0,null,{"$f":"K802+K840+K881+K919+K963","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1857,2057,"OPEX - Total",0,0,0,0,0,null,{"$f":"K803+K841+K882+K920+K964","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1858,null,""]
["Gastos c/ Gestão Comercial",1859,"OPEX - Gestão Comercial",""]
["Gastos c/ Gestão Comercial",{"$f":"ROW(C1860)","v":1860},2020,"OPEX - Gestão Comercial",{"$f":"SUMIFS($K1860:$AH1860,$K$18:$AH$18,E$4)","v":0},0,{"$f":"SUMIFS($K1860:$AG1860,$K$18:$AG$18,G$4)","v":0},0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1859,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1860,[64]Aquiraz!$B$2:$AP$2,0))*AL33*1000","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1859,[64]Barbalha!$B$2:$B$111,0),MATCH($C1860,[64]Barbalha!$B$2:$AP$2,0))*AM33*1000","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1859,[64]Cascavel!$B$2:$B$111,0),MATCH($C1860,[64]Cascavel!$B$2:$AP$2,0))*AN33*1000","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1859,[64]Caucaia!$B$2:$B$111,0),MATCH($C1860,[64]Caucaia!$B$2:$AP$2,0))*AO33*1000","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1859,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1860,[64]Chorozinho!$B$2:$AP$2,0))*AP33*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1859,[64]Eusébio!$B$2:$B$111,0),MATCH($C1860,[64]Eusébio!$B$2:$AP$2,0))*AQ33*1000","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1859,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1860,'[64]Farias Brito'!$B$2:$AP$2,0))*AR33*1000","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1859,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1860,[64]Fortaleza!$B$2:$AP$2,0))*AS33*1000","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1859,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1860,[64]Guaiúba!$B$2:$AP$2,0))*AT33*1000","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1859,[64]Horizonte!$B$2:$B$111,0),MATCH($C1860,[64]Horizonte!$B$2:$AP$2,0))*AU33*1000","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1859,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1860,[64]Itaitinga!$B$2:$AP$2,0))*AV33*1000","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1859,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1860,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW33*1000","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1859,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1860,[64]Maracanaú!$B$2:$AP$2,0))*AX33*1000","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1859,[64]Maranguape!$B$2:$B$111,0),MATCH($C1860,[64]Maranguape!$B$2:$AP$2,0))*AY33*1000","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1859,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1860,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ33*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1859,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1860,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA33*1000","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1859,[64]Pacajus!$B$2:$B$111,0),MATCH($C1860,[64]Pacajus!$B$2:$AP$2,0))*BB33*1000","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1859,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1860,[64]Pacatuba!$B$2:$AP$2,0))*BC33*1000","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1859,[64]Paracuru!$B$2:$B$111,0),MATCH($C1860,[64]Paracuru!$B$2:$AP$2,0))*BD33*1000","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1859,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1860,[64]Paraipaba!$B$2:$AP$2,0))*BE33*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1859,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1860,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF33*1000","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1859,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1860,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG33*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1859,[64]Trairi!$B$2:$B$111,0),MATCH($C1860,[64]Trairi!$B$2:$AP$2,0))*BH33*1000","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1859,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1860,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI33*1000","v":0}]
["Gastos c/ Gestão Comercial",1861,{"$f":"C1860+3","v":2023},"OPEX - Gestão Comercial",3915807.9929582113,4024653.9933085022,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1860,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1861,[64]Aquiraz!$B$2:$AP$2,0))*AL34*1000","v":178194.16907234507},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1860,[64]Barbalha!$B$2:$B$111,0),MATCH($C1861,[64]Barbalha!$B$2:$AP$2,0))*AM34*1000","v":212941.55273168624},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1860,[64]Cascavel!$B$2:$B$111,0),MATCH($C1861,[64]Cascavel!$B$2:$AP$2,0))*AN34*1000","v":180198.45221474508},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1860,[64]Caucaia!$B$2:$B$111,0),MATCH($C1861,[64]Caucaia!$B$2:$AP$2,0))*AO34*1000","v":461787.71868293337},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1860,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1861,[64]Chorozinho!$B$2:$AP$2,0))*AP34*1000","v":180198.45221474508},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1860,[64]Eusébio!$B$2:$B$111,0),MATCH($C1861,[64]Eusébio!$B$2:$AP$2,0))*AQ34*1000","v":221275.74507626667},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1860,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1861,'[64]Farias Brito'!$B$2:$AP$2,0))*AR34*1000","v":183538.92411874508},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1860,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1861,[64]Fortaleza!$B$2:$AP$2,0))*AS34*1000","v":2631809.7664158433},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1860,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1861,[64]Guaiúba!$B$2:$AP$2,0))*AT34*1000","v":190219.86792674509},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1860,[64]Horizonte!$B$2:$B$111,0),MATCH($C1861,[64]Horizonte!$B$2:$AP$2,0))*AU34*1000","v":180198.45221474508},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1860,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1861,[64]Itaitinga!$B$2:$AP$2,0))*AV34*1000","v":221275.74507626667},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1860,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1861,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW34*1000","v":567996.94004364696},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1860,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1861,[64]Maracanaú!$B$2:$AP$2,0))*AX34*1000","v":402351.57983596082},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1860,[64]Maranguape!$B$2:$B$111,0),MATCH($C1861,[64]Maranguape!$B$2:$AP$2,0))*AY34*1000","v":233301.44393066666},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1860,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1861,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ34*1000","v":183538.92411874508},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1860,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1861,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA34*1000","v":183538.92411874508},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1860,[64]Pacajus!$B$2:$B$111,0),MATCH($C1861,[64]Pacajus!$B$2:$AP$2,0))*BB34*1000","v":180198.45221474508},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1860,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1861,[64]Pacatuba!$B$2:$AP$2,0))*BC34*1000","v":233301.44393066666},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1860,[64]Paracuru!$B$2:$B$111,0),MATCH($C1861,[64]Paracuru!$B$2:$AP$2,0))*BD34*1000","v":183538.92411874508},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1860,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1861,[64]Paraipaba!$B$2:$AP$2,0))*BE34*1000","v":183538.92411874508},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1860,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1861,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF34*1000","v":190219.86792674509},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1860,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1861,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG34*1000","v":190219.86792674509},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1860,[64]Trairi!$B$2:$B$111,0),MATCH($C1861,[64]Trairi!$B$2:$AP$2,0))*BH34*1000","v":183538.92411874508},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1860,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1861,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI34*1000","v":183538.92411874508}]
["Gastos c/ Gestão Comercial",1862,{"$f":"C1861+1","v":2024},"OPEX - Gestão Comercial",3226502.7768954658,3809246.1132888938,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1861,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1862,[64]Aquiraz!$B$2:$AP$2,0))*AL35*1000","v":135112.59306842351},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1861,[64]Barbalha!$B$2:$B$111,0),MATCH($C1862,[64]Barbalha!$B$2:$AP$2,0))*AM35*1000","v":126778.40072384314},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1861,[64]Cascavel!$B$2:$B$111,0),MATCH($C1862,[64]Cascavel!$B$2:$AP$2,0))*AN35*1000","v":137116.87621082351},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1861,[64]Caucaia!$B$2:$B$111,0),MATCH($C1862,[64]Caucaia!$B$2:$AP$2,0))*AO35*1000","v":461787.71868293337},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1861,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1862,[64]Chorozinho!$B$2:$AP$2,0))*AP35*1000","v":137116.87621082351},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1861,[64]Eusébio!$B$2:$B$111,0),MATCH($C1862,[64]Eusébio!$B$2:$AP$2,0))*AQ35*1000","v":135112.59306842351},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1861,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1862,'[64]Farias Brito'!$B$2:$AP$2,0))*AR35*1000","v":140457.34811482352},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1861,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1862,[64]Fortaleza!$B$2:$AP$2,0))*AS35*1000","v":2631809.7664158433},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1861,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1862,[64]Guaiúba!$B$2:$AP$2,0))*AT35*1000","v":147138.29192282353},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1861,[64]Horizonte!$B$2:$B$111,0),MATCH($C1862,[64]Horizonte!$B$2:$AP$2,0))*AU35*1000","v":137116.87621082351},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1861,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1862,[64]Itaitinga!$B$2:$AP$2,0))*AV35*1000","v":135112.59306842351},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1861,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1862,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW35*1000","v":567996.94004364696},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1861,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1862,[64]Maracanaú!$B$2:$AP$2,0))*AX35*1000","v":402351.57983596082},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1861,[64]Maranguape!$B$2:$B$111,0),MATCH($C1862,[64]Maranguape!$B$2:$AP$2,0))*AY35*1000","v":233301.44393066666},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1861,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1862,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ35*1000","v":140457.34811482352},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1861,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1862,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA35*1000","v":140457.34811482352},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1861,[64]Pacajus!$B$2:$B$111,0),MATCH($C1862,[64]Pacajus!$B$2:$AP$2,0))*BB35*1000","v":137116.87621082351},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1861,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1862,[64]Pacatuba!$B$2:$AP$2,0))*BC35*1000","v":233301.44393066666},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1861,[64]Paracuru!$B$2:$B$111,0),MATCH($C1862,[64]Paracuru!$B$2:$AP$2,0))*BD35*1000","v":140457.34811482352},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1861,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1862,[64]Paraipaba!$B$2:$AP$2,0))*BE35*1000","v":140457.34811482352},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1861,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1862,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF35*1000","v":147138.29192282353},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1861,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1862,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG35*1000","v":147138.29192282353},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1861,[64]Trairi!$B$2:$B$111,0),MATCH($C1862,[64]Trairi!$B$2:$AP$2,0))*BH35*1000","v":140457.34811482352},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1861,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1862,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI35*1000","v":140457.34811482352}]
["Gastos c/ Gestão Comercial",1863,2025,"OPEX - Gestão Comercial",2968013.3208719366,3809246.1132888938,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1862,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1863,[64]Aquiraz!$B$2:$AP$2,0))*AL36*1000","v":135112.59306842351},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1862,[64]Barbalha!$B$2:$B$111,0),MATCH($C1863,[64]Barbalha!$B$2:$AP$2,0))*AM36*1000","v":126778.40072384314},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1862,[64]Cascavel!$B$2:$B$111,0),MATCH($C1863,[64]Cascavel!$B$2:$AP$2,0))*AN36*1000","v":137116.87621082351},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1862,[64]Caucaia!$B$2:$B$111,0),MATCH($C1863,[64]Caucaia!$B$2:$AP$2,0))*AO36*1000","v":461787.71868293337},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1862,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1863,[64]Chorozinho!$B$2:$AP$2,0))*AP36*1000","v":137116.87621082351},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1862,[64]Eusébio!$B$2:$B$111,0),MATCH($C1863,[64]Eusébio!$B$2:$AP$2,0))*AQ36*1000","v":135112.59306842351},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1862,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1863,'[64]Farias Brito'!$B$2:$AP$2,0))*AR36*1000","v":140457.34811482352},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1862,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1863,[64]Fortaleza!$B$2:$AP$2,0))*AS36*1000","v":2631809.7664158433},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1862,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1863,[64]Guaiúba!$B$2:$AP$2,0))*AT36*1000","v":147138.29192282353},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1862,[64]Horizonte!$B$2:$B$111,0),MATCH($C1863,[64]Horizonte!$B$2:$AP$2,0))*AU36*1000","v":137116.87621082351},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1862,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1863,[64]Itaitinga!$B$2:$AP$2,0))*AV36*1000","v":135112.59306842351},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1862,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1863,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW36*1000","v":567996.94004364696},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1862,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1863,[64]Maracanaú!$B$2:$AP$2,0))*AX36*1000","v":316188.42782811762},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1862,[64]Maranguape!$B$2:$B$111,0),MATCH($C1863,[64]Maranguape!$B$2:$AP$2,0))*AY36*1000","v":147138.29192282353},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1862,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1863,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ36*1000","v":140457.34811482352},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1862,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1863,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA36*1000","v":140457.34811482352},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1862,[64]Pacajus!$B$2:$B$111,0),MATCH($C1863,[64]Pacajus!$B$2:$AP$2,0))*BB36*1000","v":137116.87621082351},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1862,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1863,[64]Pacatuba!$B$2:$AP$2,0))*BC36*1000","v":147138.29192282353},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1862,[64]Paracuru!$B$2:$B$111,0),MATCH($C1863,[64]Paracuru!$B$2:$AP$2,0))*BD36*1000","v":140457.34811482352},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1862,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1863,[64]Paraipaba!$B$2:$AP$2,0))*BE36*1000","v":140457.34811482352},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1862,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1863,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF36*1000","v":147138.29192282353},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1862,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1863,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG36*1000","v":147138.29192282353},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1862,[64]Trairi!$B$2:$B$111,0),MATCH($C1863,[64]Trairi!$B$2:$AP$2,0))*BH36*1000","v":140457.34811482352},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1862,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1863,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI36*1000","v":140457.34811482352}]
["Gastos c/ Gestão Comercial",1864,2026,"OPEX - Gestão Comercial",3771997.7821268397,4865878.4656281099,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1863,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1864,[64]Aquiraz!$B$2:$AP$2,0))*AL37*1000","v":175311.81613116863},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1863,[64]Barbalha!$B$2:$B$111,0),MATCH($C1864,[64]Barbalha!$B$2:$AP$2,0))*AM37*1000","v":166977.62378658823},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1863,[64]Cascavel!$B$2:$B$111,0),MATCH($C1864,[64]Cascavel!$B$2:$AP$2,0))*AN37*1000","v":177316.0992735686},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1863,[64]Caucaia!$B$2:$B$111,0),MATCH($C1864,[64]Caucaia!$B$2:$AP$2,0))*AO37*1000","v":453140.65985940397},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1863,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1864,[64]Chorozinho!$B$2:$AP$2,0))*AP37*1000","v":177316.0992735686},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1863,[64]Eusébio!$B$2:$B$111,0),MATCH($C1864,[64]Eusébio!$B$2:$AP$2,0))*AQ37*1000","v":175311.81613116863},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1863,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1864,'[64]Farias Brito'!$B$2:$AP$2,0))*AR37*1000","v":180656.57117756864},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1863,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1864,[64]Fortaleza!$B$2:$AP$2,0))*AS37*1000","v":3496093.0622648625},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1863,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1864,[64]Guaiúba!$B$2:$AP$2,0))*AT37*1000","v":187337.51498556862},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1863,[64]Horizonte!$B$2:$B$111,0),MATCH($C1864,[64]Horizonte!$B$2:$AP$2,0))*AU37*1000","v":177316.0992735686},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1863,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1864,[64]Itaitinga!$B$2:$AP$2,0))*AV37*1000","v":175311.81613116863},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1863,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1864,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW37*1000","v":688594.60923188238},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1863,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1864,[64]Maracanaú!$B$2:$AP$2,0))*AX37*1000","v":396586.87395360786},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1863,[64]Maranguape!$B$2:$B$111,0),MATCH($C1864,[64]Maranguape!$B$2:$AP$2,0))*AY37*1000","v":187337.51498556862},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1863,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1864,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ37*1000","v":180656.57117756864},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1863,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1864,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA37*1000","v":180656.57117756864},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1863,[64]Pacajus!$B$2:$B$111,0),MATCH($C1864,[64]Pacajus!$B$2:$AP$2,0))*BB37*1000","v":177316.0992735686},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1863,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1864,[64]Pacatuba!$B$2:$AP$2,0))*BC37*1000","v":187337.51498556862},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1863,[64]Paracuru!$B$2:$B$111,0),MATCH($C1864,[64]Paracuru!$B$2:$AP$2,0))*BD37*1000","v":180656.57117756864},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1863,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1864,[64]Paraipaba!$B$2:$AP$2,0))*BE37*1000","v":180656.57117756864},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1863,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1864,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF37*1000","v":187337.51498556862},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1863,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1864,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG37*1000","v":187337.51498556862},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1863,[64]Trairi!$B$2:$B$111,0),MATCH($C1864,[64]Trairi!$B$2:$AP$2,0))*BH37*1000","v":180656.57117756864},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1863,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1864,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI37*1000","v":180656.57117756864}]
["Gastos c/ Gestão Comercial",1865,2027,"OPEX - Gestão Comercial",5225279.9454833884,{"$f":"SUMIFS($K1865:$AH1865,$K$18:$AH$18,F$4)","v":7874346.3568961099},0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1864,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1865,[64]Aquiraz!$B$2:$AP$2,0))*AL38*1000","v":175311.81613116863},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1864,[64]Barbalha!$B$2:$B$111,0),MATCH($C1865,[64]Barbalha!$B$2:$AP$2,0))*AM38*1000","v":166977.62378658823},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1864,[64]Cascavel!$B$2:$B$111,0),MATCH($C1865,[64]Cascavel!$B$2:$AP$2,0))*AN38*1000","v":177316.0992735686},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1864,[64]Caucaia!$B$2:$B$111,0),MATCH($C1865,[64]Caucaia!$B$2:$AP$2,0))*AO38*1000","v":1107407.32190309},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1864,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1865,[64]Chorozinho!$B$2:$AP$2,0))*AP38*1000","v":177316.0992735686},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1864,[64]Eusébio!$B$2:$B$111,0),MATCH($C1865,[64]Eusébio!$B$2:$AP$2,0))*AQ38*1000","v":175311.81613116863},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1864,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1865,'[64]Farias Brito'!$B$2:$AP$2,0))*AR38*1000","v":180656.57117756864},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1864,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1865,[64]Fortaleza!$B$2:$AP$2,0))*AS38*1000","v":5297931.1940003922},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1864,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1865,[64]Guaiúba!$B$2:$AP$2,0))*AT38*1000","v":187337.51498556862},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1864,[64]Horizonte!$B$2:$B$111,0),MATCH($C1865,[64]Horizonte!$B$2:$AP$2,0))*AU38*1000","v":627775.63220745092},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1864,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1865,[64]Itaitinga!$B$2:$AP$2,0))*AV38*1000","v":175311.81613116863},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1864,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1865,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW38*1000","v":688594.60923188238},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1864,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1865,[64]Maracanaú!$B$2:$AP$2,0))*AX38*1000","v":948949.9714423921},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1864,[64]Maranguape!$B$2:$B$111,0),MATCH($C1865,[64]Maranguape!$B$2:$AP$2,0))*AY38*1000","v":187337.51498556862},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1864,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1865,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ38*1000","v":180656.57117756864},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1864,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1865,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA38*1000","v":180656.57117756864},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1864,[64]Pacajus!$B$2:$B$111,0),MATCH($C1865,[64]Pacajus!$B$2:$AP$2,0))*BB38*1000","v":177316.0992735686},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1864,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1865,[64]Pacatuba!$B$2:$AP$2,0))*BC38*1000","v":637797.04791945103},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1864,[64]Paracuru!$B$2:$B$111,0),MATCH($C1865,[64]Paracuru!$B$2:$AP$2,0))*BD38*1000","v":180656.57117756864},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1864,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1865,[64]Paraipaba!$B$2:$AP$2,0))*BE38*1000","v":180656.57117756864},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1864,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1865,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF38*1000","v":187337.51498556862},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1864,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1865,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG38*1000","v":637797.04791945103},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1864,[64]Trairi!$B$2:$B$111,0),MATCH($C1865,[64]Trairi!$B$2:$AP$2,0))*BH38*1000","v":282560.13573247055},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1864,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1865,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI38*1000","v":180656.57117756864}]
["Gastos c/ Gestão Comercial",1866,2028,"OPEX - Gestão Comercial",4461247.2833200153,6883068.7625136776,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1865,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1866,[64]Aquiraz!$B$2:$AP$2,0))*AL39*1000","v":175311.81613116863},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1865,[64]Barbalha!$B$2:$B$111,0),MATCH($C1866,[64]Barbalha!$B$2:$AP$2,0))*AM39*1000","v":166977.62378658823},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1865,[64]Cascavel!$B$2:$B$111,0),MATCH($C1866,[64]Cascavel!$B$2:$AP$2,0))*AN39*1000","v":177316.0992735686},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1865,[64]Caucaia!$B$2:$B$111,0),MATCH($C1866,[64]Caucaia!$B$2:$AP$2,0))*AO39*1000","v":769053.64559830585},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1865,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1866,[64]Chorozinho!$B$2:$AP$2,0))*AP39*1000","v":177316.0992735686},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1865,[64]Eusébio!$B$2:$B$111,0),MATCH($C1866,[64]Eusébio!$B$2:$AP$2,0))*AQ39*1000","v":175311.81613116863},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1865,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1866,'[64]Farias Brito'!$B$2:$AP$2,0))*AR39*1000","v":180656.57117756864},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1865,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1866,[64]Fortaleza!$B$2:$AP$2,0))*AS39*1000","v":4565544.401933725},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1865,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1866,[64]Guaiúba!$B$2:$AP$2,0))*AT39*1000","v":187337.51498556862},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1865,[64]Horizonte!$B$2:$B$111,0),MATCH($C1866,[64]Horizonte!$B$2:$AP$2,0))*AU39*1000","v":493229.08501247055},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1865,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1866,[64]Itaitinga!$B$2:$AP$2,0))*AV39*1000","v":175311.81613116863},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1865,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1866,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW39*1000","v":430105.15320835297},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1865,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1866,[64]Maracanaú!$B$2:$AP$2,0))*AX39*1000","v":712499.85969250975},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1865,[64]Maranguape!$B$2:$B$111,0),MATCH($C1866,[64]Maranguape!$B$2:$AP$2,0))*AY39*1000","v":187337.51498556862},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1865,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1866,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ39*1000","v":180656.57117756864},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1865,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1866,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA39*1000","v":180656.57117756864},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1865,[64]Pacajus!$B$2:$B$111,0),MATCH($C1866,[64]Pacajus!$B$2:$AP$2,0))*BB39*1000","v":177316.0992735686},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1865,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1866,[64]Pacatuba!$B$2:$AP$2,0))*BC39*1000","v":503250.50072447059},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1865,[64]Paracuru!$B$2:$B$111,0),MATCH($C1866,[64]Paracuru!$B$2:$AP$2,0))*BD39*1000","v":180656.57117756864},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1865,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1866,[64]Paraipaba!$B$2:$AP$2,0))*BE39*1000","v":180656.57117756864},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1865,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1866,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF39*1000","v":187337.51498556862},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1865,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1866,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG39*1000","v":503250.50072447059},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1865,[64]Trairi!$B$2:$B$111,0),MATCH($C1866,[64]Trairi!$B$2:$AP$2,0))*BH39*1000","v":496569.55691647052},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1865,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1866,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI39*1000","v":180656.57117756864}]
["Gastos c/ Gestão Comercial",1867,2029,"OPEX - Gestão Comercial",4461247.2833200153,5397143.6165170511,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1866,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1867,[64]Aquiraz!$B$2:$AP$2,0))*AL40*1000","v":175311.81613116863},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1866,[64]Barbalha!$B$2:$B$111,0),MATCH($C1867,[64]Barbalha!$B$2:$AP$2,0))*AM40*1000","v":166977.62378658823},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1866,[64]Cascavel!$B$2:$B$111,0),MATCH($C1867,[64]Cascavel!$B$2:$AP$2,0))*AN40*1000","v":177316.0992735686},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1866,[64]Caucaia!$B$2:$B$111,0),MATCH($C1867,[64]Caucaia!$B$2:$AP$2,0))*AO40*1000","v":769053.64559830585},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1866,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1867,[64]Chorozinho!$B$2:$AP$2,0))*AP40*1000","v":177316.0992735686},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1866,[64]Eusébio!$B$2:$B$111,0),MATCH($C1867,[64]Eusébio!$B$2:$AP$2,0))*AQ40*1000","v":175311.81613116863},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1866,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1867,'[64]Farias Brito'!$B$2:$AP$2,0))*AR40*1000","v":180656.57117756864},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1866,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1867,[64]Fortaleza!$B$2:$AP$2,0))*AS40*1000","v":3079619.2559370985},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1866,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1867,[64]Guaiúba!$B$2:$AP$2,0))*AT40*1000","v":187337.51498556862},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1866,[64]Horizonte!$B$2:$B$111,0),MATCH($C1867,[64]Horizonte!$B$2:$AP$2,0))*AU40*1000","v":493229.08501247055},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1866,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1867,[64]Itaitinga!$B$2:$AP$2,0))*AV40*1000","v":175311.81613116863},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1866,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1867,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW40*1000","v":430105.15320835297},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1866,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1867,[64]Maracanaú!$B$2:$AP$2,0))*AX40*1000","v":712499.85969250975},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1866,[64]Maranguape!$B$2:$B$111,0),MATCH($C1867,[64]Maranguape!$B$2:$AP$2,0))*AY40*1000","v":187337.51498556862},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1866,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1867,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ40*1000","v":180656.57117756864},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1866,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1867,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA40*1000","v":180656.57117756864},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1866,[64]Pacajus!$B$2:$B$111,0),MATCH($C1867,[64]Pacajus!$B$2:$AP$2,0))*BB40*1000","v":177316.0992735686},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1866,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1867,[64]Pacatuba!$B$2:$AP$2,0))*BC40*1000","v":503250.50072447059},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1866,[64]Paracuru!$B$2:$B$111,0),MATCH($C1867,[64]Paracuru!$B$2:$AP$2,0))*BD40*1000","v":180656.57117756864},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1866,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1867,[64]Paraipaba!$B$2:$AP$2,0))*BE40*1000","v":180656.57117756864},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1866,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1867,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF40*1000","v":187337.51498556862},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1866,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1867,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG40*1000","v":503250.50072447059},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1866,[64]Trairi!$B$2:$B$111,0),MATCH($C1867,[64]Trairi!$B$2:$AP$2,0))*BH40*1000","v":496569.55691647052},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1866,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1867,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI40*1000","v":180656.57117756864}]
["Gastos c/ Gestão Comercial",1868,2030,"OPEX - Gestão Comercial",4461247.2833200153,5397143.6165170511,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1867,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1868,[64]Aquiraz!$B$2:$AP$2,0))*AL41*1000","v":175311.81613116863},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1867,[64]Barbalha!$B$2:$B$111,0),MATCH($C1868,[64]Barbalha!$B$2:$AP$2,0))*AM41*1000","v":166977.62378658823},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1867,[64]Cascavel!$B$2:$B$111,0),MATCH($C1868,[64]Cascavel!$B$2:$AP$2,0))*AN41*1000","v":177316.0992735686},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1867,[64]Caucaia!$B$2:$B$111,0),MATCH($C1868,[64]Caucaia!$B$2:$AP$2,0))*AO41*1000","v":769053.64559830585},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1867,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1868,[64]Chorozinho!$B$2:$AP$2,0))*AP41*1000","v":177316.0992735686},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1867,[64]Eusébio!$B$2:$B$111,0),MATCH($C1868,[64]Eusébio!$B$2:$AP$2,0))*AQ41*1000","v":175311.81613116863},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1867,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1868,'[64]Farias Brito'!$B$2:$AP$2,0))*AR41*1000","v":180656.57117756864},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1867,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1868,[64]Fortaleza!$B$2:$AP$2,0))*AS41*1000","v":3079619.2559370985},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1867,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1868,[64]Guaiúba!$B$2:$AP$2,0))*AT41*1000","v":187337.51498556862},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1867,[64]Horizonte!$B$2:$B$111,0),MATCH($C1868,[64]Horizonte!$B$2:$AP$2,0))*AU41*1000","v":493229.08501247055},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1867,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1868,[64]Itaitinga!$B$2:$AP$2,0))*AV41*1000","v":175311.81613116863},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1867,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1868,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW41*1000","v":430105.15320835297},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1867,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1868,[64]Maracanaú!$B$2:$AP$2,0))*AX41*1000","v":712499.85969250975},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1867,[64]Maranguape!$B$2:$B$111,0),MATCH($C1868,[64]Maranguape!$B$2:$AP$2,0))*AY41*1000","v":187337.51498556862},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1867,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1868,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ41*1000","v":180656.57117756864},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1867,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1868,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA41*1000","v":180656.57117756864},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1867,[64]Pacajus!$B$2:$B$111,0),MATCH($C1868,[64]Pacajus!$B$2:$AP$2,0))*BB41*1000","v":177316.0992735686},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1867,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1868,[64]Pacatuba!$B$2:$AP$2,0))*BC41*1000","v":503250.50072447059},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1867,[64]Paracuru!$B$2:$B$111,0),MATCH($C1868,[64]Paracuru!$B$2:$AP$2,0))*BD41*1000","v":180656.57117756864},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1867,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1868,[64]Paraipaba!$B$2:$AP$2,0))*BE41*1000","v":180656.57117756864},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1867,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1868,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF41*1000","v":187337.51498556862},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1867,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1868,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG41*1000","v":503250.50072447059},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1867,[64]Trairi!$B$2:$B$111,0),MATCH($C1868,[64]Trairi!$B$2:$AP$2,0))*BH41*1000","v":496569.55691647052},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1867,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1868,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI41*1000","v":180656.57117756864}]
["Gastos c/ Gestão Comercial",1869,2031,"OPEX - Gestão Comercial",4461247.2833200153,5397143.6165170511,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1868,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1869,[64]Aquiraz!$B$2:$AP$2,0))*AL42*1000","v":175311.81613116863},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1868,[64]Barbalha!$B$2:$B$111,0),MATCH($C1869,[64]Barbalha!$B$2:$AP$2,0))*AM42*1000","v":166977.62378658823},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1868,[64]Cascavel!$B$2:$B$111,0),MATCH($C1869,[64]Cascavel!$B$2:$AP$2,0))*AN42*1000","v":177316.0992735686},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1868,[64]Caucaia!$B$2:$B$111,0),MATCH($C1869,[64]Caucaia!$B$2:$AP$2,0))*AO42*1000","v":769053.64559830585},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1868,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1869,[64]Chorozinho!$B$2:$AP$2,0))*AP42*1000","v":177316.0992735686},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1868,[64]Eusébio!$B$2:$B$111,0),MATCH($C1869,[64]Eusébio!$B$2:$AP$2,0))*AQ42*1000","v":175311.81613116863},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1868,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1869,'[64]Farias Brito'!$B$2:$AP$2,0))*AR42*1000","v":180656.57117756864},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1868,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1869,[64]Fortaleza!$B$2:$AP$2,0))*AS42*1000","v":3079619.2559370985},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1868,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1869,[64]Guaiúba!$B$2:$AP$2,0))*AT42*1000","v":187337.51498556862},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1868,[64]Horizonte!$B$2:$B$111,0),MATCH($C1869,[64]Horizonte!$B$2:$AP$2,0))*AU42*1000","v":493229.08501247055},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1868,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1869,[64]Itaitinga!$B$2:$AP$2,0))*AV42*1000","v":175311.81613116863},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1868,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1869,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW42*1000","v":430105.15320835297},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1868,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1869,[64]Maracanaú!$B$2:$AP$2,0))*AX42*1000","v":712499.85969250975},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1868,[64]Maranguape!$B$2:$B$111,0),MATCH($C1869,[64]Maranguape!$B$2:$AP$2,0))*AY42*1000","v":187337.51498556862},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1868,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1869,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ42*1000","v":180656.57117756864},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1868,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1869,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA42*1000","v":180656.57117756864},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1868,[64]Pacajus!$B$2:$B$111,0),MATCH($C1869,[64]Pacajus!$B$2:$AP$2,0))*BB42*1000","v":177316.0992735686},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1868,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1869,[64]Pacatuba!$B$2:$AP$2,0))*BC42*1000","v":503250.50072447059},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1868,[64]Paracuru!$B$2:$B$111,0),MATCH($C1869,[64]Paracuru!$B$2:$AP$2,0))*BD42*1000","v":180656.57117756864},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1868,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1869,[64]Paraipaba!$B$2:$AP$2,0))*BE42*1000","v":180656.57117756864},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1868,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1869,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF42*1000","v":187337.51498556862},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1868,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1869,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG42*1000","v":503250.50072447059},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1868,[64]Trairi!$B$2:$B$111,0),MATCH($C1869,[64]Trairi!$B$2:$AP$2,0))*BH42*1000","v":496569.55691647052},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1868,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1869,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI42*1000","v":180656.57117756864}]
["Gastos c/ Gestão Comercial",1870,2032,"OPEX - Gestão Comercial",5082270.1404628726,11220452.187945621,{"$f":"SUMIFS($K1870:$AG1870,$K$18:$AG$18,G$4)","v":0},0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1869,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1870,[64]Aquiraz!$B$2:$AP$2,0))*AL43*1000","v":194820.38755974005},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1869,[64]Barbalha!$B$2:$B$111,0),MATCH($C1870,[64]Barbalha!$B$2:$AP$2,0))*AM43*1000","v":166977.62378658823},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1869,[64]Cascavel!$B$2:$B$111,0),MATCH($C1870,[64]Cascavel!$B$2:$AP$2,0))*AN43*1000","v":200076.0992735686},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1869,[64]Caucaia!$B$2:$B$111,0),MATCH($C1870,[64]Caucaia!$B$2:$AP$2,0))*AO43*1000","v":983647.93131259154},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1869,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1870,[64]Chorozinho!$B$2:$AP$2,0))*AP43*1000","v":180567.52784499718},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1869,[64]Eusébio!$B$2:$B$111,0),MATCH($C1870,[64]Eusébio!$B$2:$AP$2,0))*AQ43*1000","v":285860.38755974005},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1869,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1870,'[64]Farias Brito'!$B$2:$AP$2,0))*AR43*1000","v":180656.57117756864},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1869,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1870,[64]Fortaleza!$B$2:$AP$2,0))*AS43*1000","v":8685082.1130799558},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1869,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1870,[64]Guaiúba!$B$2:$AP$2,0))*AT43*1000","v":200343.22927128291},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1869,[64]Horizonte!$B$2:$B$111,0),MATCH($C1870,[64]Horizonte!$B$2:$AP$2,0))*AU43*1000","v":528994.79929818481},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1869,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1870,[64]Itaitinga!$B$2:$AP$2,0))*AV43*1000","v":211077.53041688292},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1869,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1870,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW43*1000","v":430105.15320835297},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1869,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1870,[64]Maracanaú!$B$2:$AP$2,0))*AX43*1000","v":956357.00254965259},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1869,[64]Maranguape!$B$2:$B$111,0),MATCH($C1870,[64]Maranguape!$B$2:$AP$2,0))*AY43*1000","v":249114.65784271149},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1869,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1870,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ43*1000","v":180656.57117756864},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1869,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1870,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA43*1000","v":180656.57117756864},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1869,[64]Pacajus!$B$2:$B$111,0),MATCH($C1870,[64]Pacajus!$B$2:$AP$2,0))*BB43*1000","v":200076.0992735686},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1869,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1870,[64]Pacatuba!$B$2:$AP$2,0))*BC43*1000","v":555273.35786732775},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1869,[64]Paracuru!$B$2:$B$111,0),MATCH($C1870,[64]Paracuru!$B$2:$AP$2,0))*BD43*1000","v":180656.57117756864},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1869,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1870,[64]Paraipaba!$B$2:$AP$2,0))*BE43*1000","v":180656.57117756864},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1869,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1870,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF43*1000","v":187337.51498556862},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1869,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1870,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG43*1000","v":506501.92929589917},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1869,[64]Trairi!$B$2:$B$111,0),MATCH($C1870,[64]Trairi!$B$2:$AP$2,0))*BH43*1000","v":496569.55691647052},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1869,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1870,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI43*1000","v":180656.57117756864}]
["Gastos c/ Gestão Comercial",1871,2033,"OPEX - Gestão Comercial",4461247.2833200153,5397143.6165170511,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1870,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1871,[64]Aquiraz!$B$2:$AP$2,0))*AL44*1000","v":175311.81613116863},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1870,[64]Barbalha!$B$2:$B$111,0),MATCH($C1871,[64]Barbalha!$B$2:$AP$2,0))*AM44*1000","v":166977.62378658823},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1870,[64]Cascavel!$B$2:$B$111,0),MATCH($C1871,[64]Cascavel!$B$2:$AP$2,0))*AN44*1000","v":177316.0992735686},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1870,[64]Caucaia!$B$2:$B$111,0),MATCH($C1871,[64]Caucaia!$B$2:$AP$2,0))*AO44*1000","v":769053.64559830585},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1870,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1871,[64]Chorozinho!$B$2:$AP$2,0))*AP44*1000","v":177316.0992735686},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1870,[64]Eusébio!$B$2:$B$111,0),MATCH($C1871,[64]Eusébio!$B$2:$AP$2,0))*AQ44*1000","v":175311.81613116863},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1870,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1871,'[64]Farias Brito'!$B$2:$AP$2,0))*AR44*1000","v":180656.57117756864},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1870,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1871,[64]Fortaleza!$B$2:$AP$2,0))*AS44*1000","v":3079619.2559370985},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1870,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1871,[64]Guaiúba!$B$2:$AP$2,0))*AT44*1000","v":187337.51498556862},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1870,[64]Horizonte!$B$2:$B$111,0),MATCH($C1871,[64]Horizonte!$B$2:$AP$2,0))*AU44*1000","v":493229.08501247055},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1870,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1871,[64]Itaitinga!$B$2:$AP$2,0))*AV44*1000","v":175311.81613116863},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1870,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1871,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW44*1000","v":430105.15320835297},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1870,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1871,[64]Maracanaú!$B$2:$AP$2,0))*AX44*1000","v":712499.85969250975},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1870,[64]Maranguape!$B$2:$B$111,0),MATCH($C1871,[64]Maranguape!$B$2:$AP$2,0))*AY44*1000","v":187337.51498556862},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1870,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1871,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ44*1000","v":180656.57117756864},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1870,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1871,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA44*1000","v":180656.57117756864},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1870,[64]Pacajus!$B$2:$B$111,0),MATCH($C1871,[64]Pacajus!$B$2:$AP$2,0))*BB44*1000","v":177316.0992735686},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1870,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1871,[64]Pacatuba!$B$2:$AP$2,0))*BC44*1000","v":503250.50072447059},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1870,[64]Paracuru!$B$2:$B$111,0),MATCH($C1871,[64]Paracuru!$B$2:$AP$2,0))*BD44*1000","v":180656.57117756864},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1870,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1871,[64]Paraipaba!$B$2:$AP$2,0))*BE44*1000","v":180656.57117756864},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1870,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1871,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF44*1000","v":187337.51498556862},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1870,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1871,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG44*1000","v":503250.50072447059},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1870,[64]Trairi!$B$2:$B$111,0),MATCH($C1871,[64]Trairi!$B$2:$AP$2,0))*BH44*1000","v":496569.55691647052},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1870,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1871,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI44*1000","v":180656.57117756864}]
["Gastos c/ Gestão Comercial",1872,2034,"OPEX - Gestão Comercial",4461247.2833200153,5397143.6165170511,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1871,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1872,[64]Aquiraz!$B$2:$AP$2,0))*AL45*1000","v":175311.81613116863},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1871,[64]Barbalha!$B$2:$B$111,0),MATCH($C1872,[64]Barbalha!$B$2:$AP$2,0))*AM45*1000","v":166977.62378658823},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1871,[64]Cascavel!$B$2:$B$111,0),MATCH($C1872,[64]Cascavel!$B$2:$AP$2,0))*AN45*1000","v":177316.0992735686},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1871,[64]Caucaia!$B$2:$B$111,0),MATCH($C1872,[64]Caucaia!$B$2:$AP$2,0))*AO45*1000","v":769053.64559830585},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1871,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1872,[64]Chorozinho!$B$2:$AP$2,0))*AP45*1000","v":177316.0992735686},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1871,[64]Eusébio!$B$2:$B$111,0),MATCH($C1872,[64]Eusébio!$B$2:$AP$2,0))*AQ45*1000","v":175311.81613116863},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1871,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1872,'[64]Farias Brito'!$B$2:$AP$2,0))*AR45*1000","v":180656.57117756864},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1871,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1872,[64]Fortaleza!$B$2:$AP$2,0))*AS45*1000","v":3079619.2559370985},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1871,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1872,[64]Guaiúba!$B$2:$AP$2,0))*AT45*1000","v":187337.51498556862},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1871,[64]Horizonte!$B$2:$B$111,0),MATCH($C1872,[64]Horizonte!$B$2:$AP$2,0))*AU45*1000","v":493229.08501247055},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1871,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1872,[64]Itaitinga!$B$2:$AP$2,0))*AV45*1000","v":175311.81613116863},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1871,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1872,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW45*1000","v":430105.15320835297},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1871,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1872,[64]Maracanaú!$B$2:$AP$2,0))*AX45*1000","v":712499.85969250975},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1871,[64]Maranguape!$B$2:$B$111,0),MATCH($C1872,[64]Maranguape!$B$2:$AP$2,0))*AY45*1000","v":187337.51498556862},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1871,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1872,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ45*1000","v":180656.57117756864},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1871,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1872,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA45*1000","v":180656.57117756864},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1871,[64]Pacajus!$B$2:$B$111,0),MATCH($C1872,[64]Pacajus!$B$2:$AP$2,0))*BB45*1000","v":177316.0992735686},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1871,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1872,[64]Pacatuba!$B$2:$AP$2,0))*BC45*1000","v":503250.50072447059},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1871,[64]Paracuru!$B$2:$B$111,0),MATCH($C1872,[64]Paracuru!$B$2:$AP$2,0))*BD45*1000","v":180656.57117756864},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1871,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1872,[64]Paraipaba!$B$2:$AP$2,0))*BE45*1000","v":180656.57117756864},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1871,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1872,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF45*1000","v":187337.51498556862},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1871,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1872,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG45*1000","v":503250.50072447059},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1871,[64]Trairi!$B$2:$B$111,0),MATCH($C1872,[64]Trairi!$B$2:$AP$2,0))*BH45*1000","v":496569.55691647052},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1871,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1872,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI45*1000","v":180656.57117756864}]
["Gastos c/ Gestão Comercial",1873,2035,"OPEX - Gestão Comercial",4461247.2833200153,5397143.6165170511,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1872,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1873,[64]Aquiraz!$B$2:$AP$2,0))*AL46*1000","v":175311.81613116863},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1872,[64]Barbalha!$B$2:$B$111,0),MATCH($C1873,[64]Barbalha!$B$2:$AP$2,0))*AM46*1000","v":166977.62378658823},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1872,[64]Cascavel!$B$2:$B$111,0),MATCH($C1873,[64]Cascavel!$B$2:$AP$2,0))*AN46*1000","v":177316.0992735686},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1872,[64]Caucaia!$B$2:$B$111,0),MATCH($C1873,[64]Caucaia!$B$2:$AP$2,0))*AO46*1000","v":769053.64559830585},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1872,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1873,[64]Chorozinho!$B$2:$AP$2,0))*AP46*1000","v":177316.0992735686},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1872,[64]Eusébio!$B$2:$B$111,0),MATCH($C1873,[64]Eusébio!$B$2:$AP$2,0))*AQ46*1000","v":175311.81613116863},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1872,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1873,'[64]Farias Brito'!$B$2:$AP$2,0))*AR46*1000","v":180656.57117756864},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1872,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1873,[64]Fortaleza!$B$2:$AP$2,0))*AS46*1000","v":3079619.2559370985},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1872,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1873,[64]Guaiúba!$B$2:$AP$2,0))*AT46*1000","v":187337.51498556862},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1872,[64]Horizonte!$B$2:$B$111,0),MATCH($C1873,[64]Horizonte!$B$2:$AP$2,0))*AU46*1000","v":493229.08501247055},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1872,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1873,[64]Itaitinga!$B$2:$AP$2,0))*AV46*1000","v":175311.81613116863},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1872,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1873,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW46*1000","v":430105.15320835297},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1872,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1873,[64]Maracanaú!$B$2:$AP$2,0))*AX46*1000","v":712499.85969250975},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1872,[64]Maranguape!$B$2:$B$111,0),MATCH($C1873,[64]Maranguape!$B$2:$AP$2,0))*AY46*1000","v":187337.51498556862},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1872,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1873,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ46*1000","v":180656.57117756864},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1872,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1873,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA46*1000","v":180656.57117756864},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1872,[64]Pacajus!$B$2:$B$111,0),MATCH($C1873,[64]Pacajus!$B$2:$AP$2,0))*BB46*1000","v":177316.0992735686},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1872,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1873,[64]Pacatuba!$B$2:$AP$2,0))*BC46*1000","v":503250.50072447059},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1872,[64]Paracuru!$B$2:$B$111,0),MATCH($C1873,[64]Paracuru!$B$2:$AP$2,0))*BD46*1000","v":180656.57117756864},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1872,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1873,[64]Paraipaba!$B$2:$AP$2,0))*BE46*1000","v":180656.57117756864},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1872,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1873,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF46*1000","v":187337.51498556862},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1872,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1873,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG46*1000","v":503250.50072447059},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1872,[64]Trairi!$B$2:$B$111,0),MATCH($C1873,[64]Trairi!$B$2:$AP$2,0))*BH46*1000","v":496569.55691647052},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1872,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1873,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI46*1000","v":180656.57117756864}]
["Gastos c/ Gestão Comercial",1874,2036,"OPEX - Gestão Comercial",4461247.2833200153,5397143.6165170511,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1873,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1874,[64]Aquiraz!$B$2:$AP$2,0))*AL47*1000","v":175311.81613116863},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1873,[64]Barbalha!$B$2:$B$111,0),MATCH($C1874,[64]Barbalha!$B$2:$AP$2,0))*AM47*1000","v":166977.62378658823},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1873,[64]Cascavel!$B$2:$B$111,0),MATCH($C1874,[64]Cascavel!$B$2:$AP$2,0))*AN47*1000","v":177316.0992735686},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1873,[64]Caucaia!$B$2:$B$111,0),MATCH($C1874,[64]Caucaia!$B$2:$AP$2,0))*AO47*1000","v":769053.64559830585},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1873,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1874,[64]Chorozinho!$B$2:$AP$2,0))*AP47*1000","v":177316.0992735686},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1873,[64]Eusébio!$B$2:$B$111,0),MATCH($C1874,[64]Eusébio!$B$2:$AP$2,0))*AQ47*1000","v":175311.81613116863},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1873,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1874,'[64]Farias Brito'!$B$2:$AP$2,0))*AR47*1000","v":180656.57117756864},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1873,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1874,[64]Fortaleza!$B$2:$AP$2,0))*AS47*1000","v":3079619.2559370985},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1873,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1874,[64]Guaiúba!$B$2:$AP$2,0))*AT47*1000","v":187337.51498556862},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1873,[64]Horizonte!$B$2:$B$111,0),MATCH($C1874,[64]Horizonte!$B$2:$AP$2,0))*AU47*1000","v":493229.08501247055},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1873,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1874,[64]Itaitinga!$B$2:$AP$2,0))*AV47*1000","v":175311.81613116863},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1873,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1874,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW47*1000","v":430105.15320835297},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1873,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1874,[64]Maracanaú!$B$2:$AP$2,0))*AX47*1000","v":712499.85969250975},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1873,[64]Maranguape!$B$2:$B$111,0),MATCH($C1874,[64]Maranguape!$B$2:$AP$2,0))*AY47*1000","v":187337.51498556862},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1873,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1874,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ47*1000","v":180656.57117756864},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1873,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1874,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA47*1000","v":180656.57117756864},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1873,[64]Pacajus!$B$2:$B$111,0),MATCH($C1874,[64]Pacajus!$B$2:$AP$2,0))*BB47*1000","v":177316.0992735686},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1873,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1874,[64]Pacatuba!$B$2:$AP$2,0))*BC47*1000","v":503250.50072447059},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1873,[64]Paracuru!$B$2:$B$111,0),MATCH($C1874,[64]Paracuru!$B$2:$AP$2,0))*BD47*1000","v":180656.57117756864},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1873,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1874,[64]Paraipaba!$B$2:$AP$2,0))*BE47*1000","v":180656.57117756864},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1873,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1874,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF47*1000","v":187337.51498556862},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1873,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1874,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG47*1000","v":503250.50072447059},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1873,[64]Trairi!$B$2:$B$111,0),MATCH($C1874,[64]Trairi!$B$2:$AP$2,0))*BH47*1000","v":496569.55691647052},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1873,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1874,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI47*1000","v":180656.57117756864}]
["Gastos c/ Gestão Comercial",1875,2037,"OPEX - Gestão Comercial",4461247.2833200153,5397143.6165170511,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1874,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1875,[64]Aquiraz!$B$2:$AP$2,0))*AL48*1000","v":175311.81613116863},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1874,[64]Barbalha!$B$2:$B$111,0),MATCH($C1875,[64]Barbalha!$B$2:$AP$2,0))*AM48*1000","v":166977.62378658823},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1874,[64]Cascavel!$B$2:$B$111,0),MATCH($C1875,[64]Cascavel!$B$2:$AP$2,0))*AN48*1000","v":177316.0992735686},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1874,[64]Caucaia!$B$2:$B$111,0),MATCH($C1875,[64]Caucaia!$B$2:$AP$2,0))*AO48*1000","v":769053.64559830585},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1874,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1875,[64]Chorozinho!$B$2:$AP$2,0))*AP48*1000","v":177316.0992735686},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1874,[64]Eusébio!$B$2:$B$111,0),MATCH($C1875,[64]Eusébio!$B$2:$AP$2,0))*AQ48*1000","v":175311.81613116863},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1874,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1875,'[64]Farias Brito'!$B$2:$AP$2,0))*AR48*1000","v":180656.57117756864},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1874,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1875,[64]Fortaleza!$B$2:$AP$2,0))*AS48*1000","v":3079619.2559370985},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1874,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1875,[64]Guaiúba!$B$2:$AP$2,0))*AT48*1000","v":187337.51498556862},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1874,[64]Horizonte!$B$2:$B$111,0),MATCH($C1875,[64]Horizonte!$B$2:$AP$2,0))*AU48*1000","v":493229.08501247055},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1874,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1875,[64]Itaitinga!$B$2:$AP$2,0))*AV48*1000","v":175311.81613116863},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1874,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1875,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW48*1000","v":430105.15320835297},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1874,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1875,[64]Maracanaú!$B$2:$AP$2,0))*AX48*1000","v":712499.85969250975},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1874,[64]Maranguape!$B$2:$B$111,0),MATCH($C1875,[64]Maranguape!$B$2:$AP$2,0))*AY48*1000","v":187337.51498556862},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1874,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1875,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ48*1000","v":180656.57117756864},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1874,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1875,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA48*1000","v":180656.57117756864},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1874,[64]Pacajus!$B$2:$B$111,0),MATCH($C1875,[64]Pacajus!$B$2:$AP$2,0))*BB48*1000","v":177316.0992735686},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1874,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1875,[64]Pacatuba!$B$2:$AP$2,0))*BC48*1000","v":503250.50072447059},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1874,[64]Paracuru!$B$2:$B$111,0),MATCH($C1875,[64]Paracuru!$B$2:$AP$2,0))*BD48*1000","v":180656.57117756864},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1874,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1875,[64]Paraipaba!$B$2:$AP$2,0))*BE48*1000","v":180656.57117756864},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1874,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1875,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF48*1000","v":187337.51498556862},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1874,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1875,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG48*1000","v":503250.50072447059},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1874,[64]Trairi!$B$2:$B$111,0),MATCH($C1875,[64]Trairi!$B$2:$AP$2,0))*BH48*1000","v":496569.55691647052},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1874,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1875,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI48*1000","v":180656.57117756864}]
["Gastos c/ Gestão Comercial",1876,2038,"OPEX - Gestão Comercial",4461247.2833200153,5397143.6165170511,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1875,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1876,[64]Aquiraz!$B$2:$AP$2,0))*AL49*1000","v":175311.81613116863},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1875,[64]Barbalha!$B$2:$B$111,0),MATCH($C1876,[64]Barbalha!$B$2:$AP$2,0))*AM49*1000","v":166977.62378658823},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1875,[64]Cascavel!$B$2:$B$111,0),MATCH($C1876,[64]Cascavel!$B$2:$AP$2,0))*AN49*1000","v":177316.0992735686},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1875,[64]Caucaia!$B$2:$B$111,0),MATCH($C1876,[64]Caucaia!$B$2:$AP$2,0))*AO49*1000","v":769053.64559830585},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1875,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1876,[64]Chorozinho!$B$2:$AP$2,0))*AP49*1000","v":177316.0992735686},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1875,[64]Eusébio!$B$2:$B$111,0),MATCH($C1876,[64]Eusébio!$B$2:$AP$2,0))*AQ49*1000","v":175311.81613116863},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1875,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1876,'[64]Farias Brito'!$B$2:$AP$2,0))*AR49*1000","v":180656.57117756864},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1875,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1876,[64]Fortaleza!$B$2:$AP$2,0))*AS49*1000","v":3079619.2559370985},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1875,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1876,[64]Guaiúba!$B$2:$AP$2,0))*AT49*1000","v":187337.51498556862},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1875,[64]Horizonte!$B$2:$B$111,0),MATCH($C1876,[64]Horizonte!$B$2:$AP$2,0))*AU49*1000","v":493229.08501247055},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1875,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1876,[64]Itaitinga!$B$2:$AP$2,0))*AV49*1000","v":175311.81613116863},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1875,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1876,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW49*1000","v":430105.15320835297},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1875,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1876,[64]Maracanaú!$B$2:$AP$2,0))*AX49*1000","v":712499.85969250975},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1875,[64]Maranguape!$B$2:$B$111,0),MATCH($C1876,[64]Maranguape!$B$2:$AP$2,0))*AY49*1000","v":187337.51498556862},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1875,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1876,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ49*1000","v":180656.57117756864},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1875,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1876,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA49*1000","v":180656.57117756864},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1875,[64]Pacajus!$B$2:$B$111,0),MATCH($C1876,[64]Pacajus!$B$2:$AP$2,0))*BB49*1000","v":177316.0992735686},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1875,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1876,[64]Pacatuba!$B$2:$AP$2,0))*BC49*1000","v":503250.50072447059},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1875,[64]Paracuru!$B$2:$B$111,0),MATCH($C1876,[64]Paracuru!$B$2:$AP$2,0))*BD49*1000","v":180656.57117756864},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1875,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1876,[64]Paraipaba!$B$2:$AP$2,0))*BE49*1000","v":180656.57117756864},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1875,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1876,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF49*1000","v":187337.51498556862},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1875,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1876,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG49*1000","v":503250.50072447059},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1875,[64]Trairi!$B$2:$B$111,0),MATCH($C1876,[64]Trairi!$B$2:$AP$2,0))*BH49*1000","v":496569.55691647052},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1875,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1876,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI49*1000","v":180656.57117756864}]
["Gastos c/ Gestão Comercial",1877,2039,"OPEX - Gestão Comercial",4461247.2833200153,5397143.6165170511,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1876,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1877,[64]Aquiraz!$B$2:$AP$2,0))*AL50*1000","v":175311.81613116863},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1876,[64]Barbalha!$B$2:$B$111,0),MATCH($C1877,[64]Barbalha!$B$2:$AP$2,0))*AM50*1000","v":166977.62378658823},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1876,[64]Cascavel!$B$2:$B$111,0),MATCH($C1877,[64]Cascavel!$B$2:$AP$2,0))*AN50*1000","v":177316.0992735686},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1876,[64]Caucaia!$B$2:$B$111,0),MATCH($C1877,[64]Caucaia!$B$2:$AP$2,0))*AO50*1000","v":769053.64559830585},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1876,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1877,[64]Chorozinho!$B$2:$AP$2,0))*AP50*1000","v":177316.0992735686},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1876,[64]Eusébio!$B$2:$B$111,0),MATCH($C1877,[64]Eusébio!$B$2:$AP$2,0))*AQ50*1000","v":175311.81613116863},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1876,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1877,'[64]Farias Brito'!$B$2:$AP$2,0))*AR50*1000","v":180656.57117756864},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1876,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1877,[64]Fortaleza!$B$2:$AP$2,0))*AS50*1000","v":3079619.2559370985},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1876,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1877,[64]Guaiúba!$B$2:$AP$2,0))*AT50*1000","v":187337.51498556862},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1876,[64]Horizonte!$B$2:$B$111,0),MATCH($C1877,[64]Horizonte!$B$2:$AP$2,0))*AU50*1000","v":493229.08501247055},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1876,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1877,[64]Itaitinga!$B$2:$AP$2,0))*AV50*1000","v":175311.81613116863},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1876,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1877,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW50*1000","v":430105.15320835297},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1876,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1877,[64]Maracanaú!$B$2:$AP$2,0))*AX50*1000","v":712499.85969250975},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1876,[64]Maranguape!$B$2:$B$111,0),MATCH($C1877,[64]Maranguape!$B$2:$AP$2,0))*AY50*1000","v":187337.51498556862},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1876,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1877,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ50*1000","v":180656.57117756864},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1876,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1877,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA50*1000","v":180656.57117756864},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1876,[64]Pacajus!$B$2:$B$111,0),MATCH($C1877,[64]Pacajus!$B$2:$AP$2,0))*BB50*1000","v":177316.0992735686},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1876,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1877,[64]Pacatuba!$B$2:$AP$2,0))*BC50*1000","v":503250.50072447059},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1876,[64]Paracuru!$B$2:$B$111,0),MATCH($C1877,[64]Paracuru!$B$2:$AP$2,0))*BD50*1000","v":180656.57117756864},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1876,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1877,[64]Paraipaba!$B$2:$AP$2,0))*BE50*1000","v":180656.57117756864},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1876,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1877,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF50*1000","v":187337.51498556862},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1876,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1877,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG50*1000","v":503250.50072447059},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1876,[64]Trairi!$B$2:$B$111,0),MATCH($C1877,[64]Trairi!$B$2:$AP$2,0))*BH50*1000","v":496569.55691647052},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1876,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1877,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI50*1000","v":180656.57117756864}]
["Gastos c/ Gestão Comercial",1878,2040,"OPEX - Gestão Comercial",4461247.2833200153,5397143.6165170511,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1877,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1878,[64]Aquiraz!$B$2:$AP$2,0))*AL51*1000","v":175311.81613116863},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1877,[64]Barbalha!$B$2:$B$111,0),MATCH($C1878,[64]Barbalha!$B$2:$AP$2,0))*AM51*1000","v":166977.62378658823},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1877,[64]Cascavel!$B$2:$B$111,0),MATCH($C1878,[64]Cascavel!$B$2:$AP$2,0))*AN51*1000","v":177316.0992735686},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1877,[64]Caucaia!$B$2:$B$111,0),MATCH($C1878,[64]Caucaia!$B$2:$AP$2,0))*AO51*1000","v":769053.64559830585},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1877,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1878,[64]Chorozinho!$B$2:$AP$2,0))*AP51*1000","v":177316.0992735686},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1877,[64]Eusébio!$B$2:$B$111,0),MATCH($C1878,[64]Eusébio!$B$2:$AP$2,0))*AQ51*1000","v":175311.81613116863},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1877,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1878,'[64]Farias Brito'!$B$2:$AP$2,0))*AR51*1000","v":180656.57117756864},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1877,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1878,[64]Fortaleza!$B$2:$AP$2,0))*AS51*1000","v":3079619.2559370985},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1877,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1878,[64]Guaiúba!$B$2:$AP$2,0))*AT51*1000","v":187337.51498556862},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1877,[64]Horizonte!$B$2:$B$111,0),MATCH($C1878,[64]Horizonte!$B$2:$AP$2,0))*AU51*1000","v":493229.08501247055},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1877,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1878,[64]Itaitinga!$B$2:$AP$2,0))*AV51*1000","v":175311.81613116863},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1877,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1878,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW51*1000","v":430105.15320835297},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1877,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1878,[64]Maracanaú!$B$2:$AP$2,0))*AX51*1000","v":712499.85969250975},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1877,[64]Maranguape!$B$2:$B$111,0),MATCH($C1878,[64]Maranguape!$B$2:$AP$2,0))*AY51*1000","v":187337.51498556862},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1877,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1878,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ51*1000","v":180656.57117756864},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1877,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1878,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA51*1000","v":180656.57117756864},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1877,[64]Pacajus!$B$2:$B$111,0),MATCH($C1878,[64]Pacajus!$B$2:$AP$2,0))*BB51*1000","v":177316.0992735686},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1877,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1878,[64]Pacatuba!$B$2:$AP$2,0))*BC51*1000","v":503250.50072447059},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1877,[64]Paracuru!$B$2:$B$111,0),MATCH($C1878,[64]Paracuru!$B$2:$AP$2,0))*BD51*1000","v":180656.57117756864},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1877,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1878,[64]Paraipaba!$B$2:$AP$2,0))*BE51*1000","v":180656.57117756864},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1877,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1878,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF51*1000","v":187337.51498556862},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1877,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1878,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG51*1000","v":503250.50072447059},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1877,[64]Trairi!$B$2:$B$111,0),MATCH($C1878,[64]Trairi!$B$2:$AP$2,0))*BH51*1000","v":496569.55691647052},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1877,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1878,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI51*1000","v":180656.57117756864}]
["Gastos c/ Gestão Comercial",1879,2041,"OPEX - Gestão Comercial",4461247.2833200153,5397143.6165170511,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1878,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1879,[64]Aquiraz!$B$2:$AP$2,0))*AL52*1000","v":175311.81613116863},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1878,[64]Barbalha!$B$2:$B$111,0),MATCH($C1879,[64]Barbalha!$B$2:$AP$2,0))*AM52*1000","v":166977.62378658823},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1878,[64]Cascavel!$B$2:$B$111,0),MATCH($C1879,[64]Cascavel!$B$2:$AP$2,0))*AN52*1000","v":177316.0992735686},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1878,[64]Caucaia!$B$2:$B$111,0),MATCH($C1879,[64]Caucaia!$B$2:$AP$2,0))*AO52*1000","v":769053.64559830585},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1878,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1879,[64]Chorozinho!$B$2:$AP$2,0))*AP52*1000","v":177316.0992735686},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1878,[64]Eusébio!$B$2:$B$111,0),MATCH($C1879,[64]Eusébio!$B$2:$AP$2,0))*AQ52*1000","v":175311.81613116863},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1878,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1879,'[64]Farias Brito'!$B$2:$AP$2,0))*AR52*1000","v":180656.57117756864},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1878,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1879,[64]Fortaleza!$B$2:$AP$2,0))*AS52*1000","v":3079619.2559370985},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1878,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1879,[64]Guaiúba!$B$2:$AP$2,0))*AT52*1000","v":187337.51498556862},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1878,[64]Horizonte!$B$2:$B$111,0),MATCH($C1879,[64]Horizonte!$B$2:$AP$2,0))*AU52*1000","v":493229.08501247055},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1878,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1879,[64]Itaitinga!$B$2:$AP$2,0))*AV52*1000","v":175311.81613116863},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1878,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1879,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW52*1000","v":430105.15320835297},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1878,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1879,[64]Maracanaú!$B$2:$AP$2,0))*AX52*1000","v":712499.85969250975},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1878,[64]Maranguape!$B$2:$B$111,0),MATCH($C1879,[64]Maranguape!$B$2:$AP$2,0))*AY52*1000","v":187337.51498556862},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1878,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1879,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ52*1000","v":180656.57117756864},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1878,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1879,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA52*1000","v":180656.57117756864},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1878,[64]Pacajus!$B$2:$B$111,0),MATCH($C1879,[64]Pacajus!$B$2:$AP$2,0))*BB52*1000","v":177316.0992735686},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1878,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1879,[64]Pacatuba!$B$2:$AP$2,0))*BC52*1000","v":503250.50072447059},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1878,[64]Paracuru!$B$2:$B$111,0),MATCH($C1879,[64]Paracuru!$B$2:$AP$2,0))*BD52*1000","v":180656.57117756864},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1878,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1879,[64]Paraipaba!$B$2:$AP$2,0))*BE52*1000","v":180656.57117756864},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1878,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1879,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF52*1000","v":187337.51498556862},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1878,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1879,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG52*1000","v":503250.50072447059},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1878,[64]Trairi!$B$2:$B$111,0),MATCH($C1879,[64]Trairi!$B$2:$AP$2,0))*BH52*1000","v":496569.55691647052},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1878,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1879,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI52*1000","v":180656.57117756864}]
["Gastos c/ Gestão Comercial",1880,2042,"OPEX - Gestão Comercial",{"$f":"SUMIFS($K1880:$AH1880,$K$18:$AH$18,E$4)","v":5082270.1404628726},11220452.187945621,{"$f":"SUMIFS($K1880:$AG1880,$K$18:$AG$18,G$4)","v":0},0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1879,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1880,[64]Aquiraz!$B$2:$AP$2,0))*AL53*1000","v":194820.38755974005},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1879,[64]Barbalha!$B$2:$B$111,0),MATCH($C1880,[64]Barbalha!$B$2:$AP$2,0))*AM53*1000","v":166977.62378658823},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1879,[64]Cascavel!$B$2:$B$111,0),MATCH($C1880,[64]Cascavel!$B$2:$AP$2,0))*AN53*1000","v":200076.0992735686},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1879,[64]Caucaia!$B$2:$B$111,0),MATCH($C1880,[64]Caucaia!$B$2:$AP$2,0))*AO53*1000","v":983647.93131259154},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1879,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1880,[64]Chorozinho!$B$2:$AP$2,0))*AP53*1000","v":180567.52784499718},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1879,[64]Eusébio!$B$2:$B$111,0),MATCH($C1880,[64]Eusébio!$B$2:$AP$2,0))*AQ53*1000","v":285860.38755974005},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1879,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1880,'[64]Farias Brito'!$B$2:$AP$2,0))*AR53*1000","v":180656.57117756864},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1879,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1880,[64]Fortaleza!$B$2:$AP$2,0))*AS53*1000","v":8685082.1130799558},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1879,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1880,[64]Guaiúba!$B$2:$AP$2,0))*AT53*1000","v":200343.22927128291},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1879,[64]Horizonte!$B$2:$B$111,0),MATCH($C1880,[64]Horizonte!$B$2:$AP$2,0))*AU53*1000","v":528994.79929818481},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1879,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1880,[64]Itaitinga!$B$2:$AP$2,0))*AV53*1000","v":211077.53041688292},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1879,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1880,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW53*1000","v":430105.15320835297},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1879,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1880,[64]Maracanaú!$B$2:$AP$2,0))*AX53*1000","v":956357.00254965259},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1879,[64]Maranguape!$B$2:$B$111,0),MATCH($C1880,[64]Maranguape!$B$2:$AP$2,0))*AY53*1000","v":249114.65784271149},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1879,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1880,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ53*1000","v":180656.57117756864},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1879,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1880,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA53*1000","v":180656.57117756864},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1879,[64]Pacajus!$B$2:$B$111,0),MATCH($C1880,[64]Pacajus!$B$2:$AP$2,0))*BB53*1000","v":200076.0992735686},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1879,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1880,[64]Pacatuba!$B$2:$AP$2,0))*BC53*1000","v":555273.35786732775},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1879,[64]Paracuru!$B$2:$B$111,0),MATCH($C1880,[64]Paracuru!$B$2:$AP$2,0))*BD53*1000","v":180656.57117756864},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1879,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1880,[64]Paraipaba!$B$2:$AP$2,0))*BE53*1000","v":180656.57117756864},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1879,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1880,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF53*1000","v":187337.51498556862},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1879,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1880,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG53*1000","v":506501.92929589917},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1879,[64]Trairi!$B$2:$B$111,0),MATCH($C1880,[64]Trairi!$B$2:$AP$2,0))*BH53*1000","v":496569.55691647052},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1879,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1880,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI53*1000","v":180656.57117756864}]
["Gastos c/ Gestão Comercial",1881,2043,"OPEX - Gestão Comercial",4461247.2833200153,5397143.6165170511,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1880,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1881,[64]Aquiraz!$B$2:$AP$2,0))*AL54*1000","v":175311.81613116863},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1880,[64]Barbalha!$B$2:$B$111,0),MATCH($C1881,[64]Barbalha!$B$2:$AP$2,0))*AM54*1000","v":166977.62378658823},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1880,[64]Cascavel!$B$2:$B$111,0),MATCH($C1881,[64]Cascavel!$B$2:$AP$2,0))*AN54*1000","v":177316.0992735686},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1880,[64]Caucaia!$B$2:$B$111,0),MATCH($C1881,[64]Caucaia!$B$2:$AP$2,0))*AO54*1000","v":769053.64559830585},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1880,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1881,[64]Chorozinho!$B$2:$AP$2,0))*AP54*1000","v":177316.0992735686},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1880,[64]Eusébio!$B$2:$B$111,0),MATCH($C1881,[64]Eusébio!$B$2:$AP$2,0))*AQ54*1000","v":175311.81613116863},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1880,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1881,'[64]Farias Brito'!$B$2:$AP$2,0))*AR54*1000","v":180656.57117756864},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1880,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1881,[64]Fortaleza!$B$2:$AP$2,0))*AS54*1000","v":3079619.2559370985},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1880,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1881,[64]Guaiúba!$B$2:$AP$2,0))*AT54*1000","v":187337.51498556862},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1880,[64]Horizonte!$B$2:$B$111,0),MATCH($C1881,[64]Horizonte!$B$2:$AP$2,0))*AU54*1000","v":493229.08501247055},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1880,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1881,[64]Itaitinga!$B$2:$AP$2,0))*AV54*1000","v":175311.81613116863},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1880,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1881,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW54*1000","v":430105.15320835297},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1880,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1881,[64]Maracanaú!$B$2:$AP$2,0))*AX54*1000","v":712499.85969250975},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1880,[64]Maranguape!$B$2:$B$111,0),MATCH($C1881,[64]Maranguape!$B$2:$AP$2,0))*AY54*1000","v":187337.51498556862},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1880,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1881,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ54*1000","v":180656.57117756864},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1880,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1881,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA54*1000","v":180656.57117756864},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1880,[64]Pacajus!$B$2:$B$111,0),MATCH($C1881,[64]Pacajus!$B$2:$AP$2,0))*BB54*1000","v":177316.0992735686},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1880,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1881,[64]Pacatuba!$B$2:$AP$2,0))*BC54*1000","v":503250.50072447059},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1880,[64]Paracuru!$B$2:$B$111,0),MATCH($C1881,[64]Paracuru!$B$2:$AP$2,0))*BD54*1000","v":180656.57117756864},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1880,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1881,[64]Paraipaba!$B$2:$AP$2,0))*BE54*1000","v":180656.57117756864},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1880,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1881,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF54*1000","v":187337.51498556862},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1880,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1881,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG54*1000","v":503250.50072447059},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1880,[64]Trairi!$B$2:$B$111,0),MATCH($C1881,[64]Trairi!$B$2:$AP$2,0))*BH54*1000","v":496569.55691647052},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1880,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1881,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI54*1000","v":180656.57117756864}]
["Gastos c/ Gestão Comercial",1882,2044,"OPEX - Gestão Comercial",4461247.2833200153,5397143.6165170511,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1881,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1882,[64]Aquiraz!$B$2:$AP$2,0))*AL55*1000","v":175311.81613116863},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1881,[64]Barbalha!$B$2:$B$111,0),MATCH($C1882,[64]Barbalha!$B$2:$AP$2,0))*AM55*1000","v":166977.62378658823},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1881,[64]Cascavel!$B$2:$B$111,0),MATCH($C1882,[64]Cascavel!$B$2:$AP$2,0))*AN55*1000","v":177316.0992735686},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1881,[64]Caucaia!$B$2:$B$111,0),MATCH($C1882,[64]Caucaia!$B$2:$AP$2,0))*AO55*1000","v":769053.64559830585},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1881,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1882,[64]Chorozinho!$B$2:$AP$2,0))*AP55*1000","v":177316.0992735686},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1881,[64]Eusébio!$B$2:$B$111,0),MATCH($C1882,[64]Eusébio!$B$2:$AP$2,0))*AQ55*1000","v":175311.81613116863},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1881,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1882,'[64]Farias Brito'!$B$2:$AP$2,0))*AR55*1000","v":180656.57117756864},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1881,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1882,[64]Fortaleza!$B$2:$AP$2,0))*AS55*1000","v":3079619.2559370985},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1881,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1882,[64]Guaiúba!$B$2:$AP$2,0))*AT55*1000","v":187337.51498556862},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1881,[64]Horizonte!$B$2:$B$111,0),MATCH($C1882,[64]Horizonte!$B$2:$AP$2,0))*AU55*1000","v":493229.08501247055},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1881,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1882,[64]Itaitinga!$B$2:$AP$2,0))*AV55*1000","v":175311.81613116863},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1881,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1882,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW55*1000","v":430105.15320835297},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1881,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1882,[64]Maracanaú!$B$2:$AP$2,0))*AX55*1000","v":712499.85969250975},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1881,[64]Maranguape!$B$2:$B$111,0),MATCH($C1882,[64]Maranguape!$B$2:$AP$2,0))*AY55*1000","v":187337.51498556862},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1881,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1882,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ55*1000","v":180656.57117756864},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1881,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1882,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA55*1000","v":180656.57117756864},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1881,[64]Pacajus!$B$2:$B$111,0),MATCH($C1882,[64]Pacajus!$B$2:$AP$2,0))*BB55*1000","v":177316.0992735686},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1881,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1882,[64]Pacatuba!$B$2:$AP$2,0))*BC55*1000","v":503250.50072447059},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1881,[64]Paracuru!$B$2:$B$111,0),MATCH($C1882,[64]Paracuru!$B$2:$AP$2,0))*BD55*1000","v":180656.57117756864},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1881,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1882,[64]Paraipaba!$B$2:$AP$2,0))*BE55*1000","v":180656.57117756864},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1881,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1882,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF55*1000","v":187337.51498556862},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1881,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1882,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG55*1000","v":503250.50072447059},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1881,[64]Trairi!$B$2:$B$111,0),MATCH($C1882,[64]Trairi!$B$2:$AP$2,0))*BH55*1000","v":496569.55691647052},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1881,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1882,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI55*1000","v":180656.57117756864}]
["Gastos c/ Gestão Comercial",1883,2045,"OPEX - Gestão Comercial",4461247.2833200153,5397143.6165170511,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1882,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1883,[64]Aquiraz!$B$2:$AP$2,0))*AL56*1000","v":175311.81613116863},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1882,[64]Barbalha!$B$2:$B$111,0),MATCH($C1883,[64]Barbalha!$B$2:$AP$2,0))*AM56*1000","v":166977.62378658823},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1882,[64]Cascavel!$B$2:$B$111,0),MATCH($C1883,[64]Cascavel!$B$2:$AP$2,0))*AN56*1000","v":177316.0992735686},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1882,[64]Caucaia!$B$2:$B$111,0),MATCH($C1883,[64]Caucaia!$B$2:$AP$2,0))*AO56*1000","v":769053.64559830585},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1882,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1883,[64]Chorozinho!$B$2:$AP$2,0))*AP56*1000","v":177316.0992735686},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1882,[64]Eusébio!$B$2:$B$111,0),MATCH($C1883,[64]Eusébio!$B$2:$AP$2,0))*AQ56*1000","v":175311.81613116863},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1882,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1883,'[64]Farias Brito'!$B$2:$AP$2,0))*AR56*1000","v":180656.57117756864},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1882,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1883,[64]Fortaleza!$B$2:$AP$2,0))*AS56*1000","v":3079619.2559370985},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1882,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1883,[64]Guaiúba!$B$2:$AP$2,0))*AT56*1000","v":187337.51498556862},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1882,[64]Horizonte!$B$2:$B$111,0),MATCH($C1883,[64]Horizonte!$B$2:$AP$2,0))*AU56*1000","v":493229.08501247055},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1882,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1883,[64]Itaitinga!$B$2:$AP$2,0))*AV56*1000","v":175311.81613116863},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1882,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1883,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW56*1000","v":430105.15320835297},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1882,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1883,[64]Maracanaú!$B$2:$AP$2,0))*AX56*1000","v":712499.85969250975},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1882,[64]Maranguape!$B$2:$B$111,0),MATCH($C1883,[64]Maranguape!$B$2:$AP$2,0))*AY56*1000","v":187337.51498556862},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1882,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1883,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ56*1000","v":180656.57117756864},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1882,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1883,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA56*1000","v":180656.57117756864},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1882,[64]Pacajus!$B$2:$B$111,0),MATCH($C1883,[64]Pacajus!$B$2:$AP$2,0))*BB56*1000","v":177316.0992735686},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1882,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1883,[64]Pacatuba!$B$2:$AP$2,0))*BC56*1000","v":503250.50072447059},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1882,[64]Paracuru!$B$2:$B$111,0),MATCH($C1883,[64]Paracuru!$B$2:$AP$2,0))*BD56*1000","v":180656.57117756864},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1882,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1883,[64]Paraipaba!$B$2:$AP$2,0))*BE56*1000","v":180656.57117756864},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1882,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1883,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF56*1000","v":187337.51498556862},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1882,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1883,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG56*1000","v":503250.50072447059},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1882,[64]Trairi!$B$2:$B$111,0),MATCH($C1883,[64]Trairi!$B$2:$AP$2,0))*BH56*1000","v":496569.55691647052},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1882,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1883,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI56*1000","v":180656.57117756864}]
["Gastos c/ Gestão Comercial",1884,2046,"OPEX - Gestão Comercial",4461247.2833200153,5397143.6165170511,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1883,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1884,[64]Aquiraz!$B$2:$AP$2,0))*AL57*1000","v":175311.81613116863},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1883,[64]Barbalha!$B$2:$B$111,0),MATCH($C1884,[64]Barbalha!$B$2:$AP$2,0))*AM57*1000","v":166977.62378658823},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1883,[64]Cascavel!$B$2:$B$111,0),MATCH($C1884,[64]Cascavel!$B$2:$AP$2,0))*AN57*1000","v":177316.0992735686},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1883,[64]Caucaia!$B$2:$B$111,0),MATCH($C1884,[64]Caucaia!$B$2:$AP$2,0))*AO57*1000","v":769053.64559830585},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1883,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1884,[64]Chorozinho!$B$2:$AP$2,0))*AP57*1000","v":177316.0992735686},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1883,[64]Eusébio!$B$2:$B$111,0),MATCH($C1884,[64]Eusébio!$B$2:$AP$2,0))*AQ57*1000","v":175311.81613116863},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1883,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1884,'[64]Farias Brito'!$B$2:$AP$2,0))*AR57*1000","v":180656.57117756864},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1883,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1884,[64]Fortaleza!$B$2:$AP$2,0))*AS57*1000","v":3079619.2559370985},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1883,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1884,[64]Guaiúba!$B$2:$AP$2,0))*AT57*1000","v":187337.51498556862},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1883,[64]Horizonte!$B$2:$B$111,0),MATCH($C1884,[64]Horizonte!$B$2:$AP$2,0))*AU57*1000","v":493229.08501247055},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1883,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1884,[64]Itaitinga!$B$2:$AP$2,0))*AV57*1000","v":175311.81613116863},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1883,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1884,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW57*1000","v":430105.15320835297},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1883,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1884,[64]Maracanaú!$B$2:$AP$2,0))*AX57*1000","v":712499.85969250975},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1883,[64]Maranguape!$B$2:$B$111,0),MATCH($C1884,[64]Maranguape!$B$2:$AP$2,0))*AY57*1000","v":187337.51498556862},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1883,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1884,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ57*1000","v":180656.57117756864},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1883,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1884,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA57*1000","v":180656.57117756864},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1883,[64]Pacajus!$B$2:$B$111,0),MATCH($C1884,[64]Pacajus!$B$2:$AP$2,0))*BB57*1000","v":177316.0992735686},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1883,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1884,[64]Pacatuba!$B$2:$AP$2,0))*BC57*1000","v":503250.50072447059},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1883,[64]Paracuru!$B$2:$B$111,0),MATCH($C1884,[64]Paracuru!$B$2:$AP$2,0))*BD57*1000","v":180656.57117756864},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1883,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1884,[64]Paraipaba!$B$2:$AP$2,0))*BE57*1000","v":180656.57117756864},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1883,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1884,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF57*1000","v":187337.51498556862},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1883,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1884,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG57*1000","v":503250.50072447059},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1883,[64]Trairi!$B$2:$B$111,0),MATCH($C1884,[64]Trairi!$B$2:$AP$2,0))*BH57*1000","v":496569.55691647052},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1883,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1884,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI57*1000","v":180656.57117756864}]
["Gastos c/ Gestão Comercial",1885,2047,{"$f":"IF(C1885=\"\",\"\",IF(AND(COUNT(C1885)>0,COUNT(C1884)=0),C1884,D1884))","v":"OPEX - Gestão Comercial"},4461247.2833200153,5397143.6165170511,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1884,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1885,[64]Aquiraz!$B$2:$AP$2,0))*AL58*1000","v":175311.81613116863},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1884,[64]Barbalha!$B$2:$B$111,0),MATCH($C1885,[64]Barbalha!$B$2:$AP$2,0))*AM58*1000","v":166977.62378658823},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1884,[64]Cascavel!$B$2:$B$111,0),MATCH($C1885,[64]Cascavel!$B$2:$AP$2,0))*AN58*1000","v":177316.0992735686},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1884,[64]Caucaia!$B$2:$B$111,0),MATCH($C1885,[64]Caucaia!$B$2:$AP$2,0))*AO58*1000","v":769053.64559830585},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1884,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1885,[64]Chorozinho!$B$2:$AP$2,0))*AP58*1000","v":177316.0992735686},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1884,[64]Eusébio!$B$2:$B$111,0),MATCH($C1885,[64]Eusébio!$B$2:$AP$2,0))*AQ58*1000","v":175311.81613116863},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1884,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1885,'[64]Farias Brito'!$B$2:$AP$2,0))*AR58*1000","v":180656.57117756864},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1884,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1885,[64]Fortaleza!$B$2:$AP$2,0))*AS58*1000","v":3079619.2559370985},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1884,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1885,[64]Guaiúba!$B$2:$AP$2,0))*AT58*1000","v":187337.51498556862},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1884,[64]Horizonte!$B$2:$B$111,0),MATCH($C1885,[64]Horizonte!$B$2:$AP$2,0))*AU58*1000","v":493229.08501247055},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1884,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1885,[64]Itaitinga!$B$2:$AP$2,0))*AV58*1000","v":175311.81613116863},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1884,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1885,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW58*1000","v":430105.15320835297},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1884,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1885,[64]Maracanaú!$B$2:$AP$2,0))*AX58*1000","v":712499.85969250975},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1884,[64]Maranguape!$B$2:$B$111,0),MATCH($C1885,[64]Maranguape!$B$2:$AP$2,0))*AY58*1000","v":187337.51498556862},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1884,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1885,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ58*1000","v":180656.57117756864},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1884,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1885,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA58*1000","v":180656.57117756864},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1884,[64]Pacajus!$B$2:$B$111,0),MATCH($C1885,[64]Pacajus!$B$2:$AP$2,0))*BB58*1000","v":177316.0992735686},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1884,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1885,[64]Pacatuba!$B$2:$AP$2,0))*BC58*1000","v":503250.50072447059},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1884,[64]Paracuru!$B$2:$B$111,0),MATCH($C1885,[64]Paracuru!$B$2:$AP$2,0))*BD58*1000","v":180656.57117756864},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1884,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1885,[64]Paraipaba!$B$2:$AP$2,0))*BE58*1000","v":180656.57117756864},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1884,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1885,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF58*1000","v":187337.51498556862},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1884,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1885,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG58*1000","v":503250.50072447059},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1884,[64]Trairi!$B$2:$B$111,0),MATCH($C1885,[64]Trairi!$B$2:$AP$2,0))*BH58*1000","v":496569.55691647052},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1884,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1885,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI58*1000","v":180656.57117756864}]
["Gastos c/ Gestão Comercial",1886,2048,"OPEX - Gestão Comercial",4461247.2833200153,5397143.6165170511,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1885,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1886,[64]Aquiraz!$B$2:$AP$2,0))*AL59*1000","v":175311.81613116863},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1885,[64]Barbalha!$B$2:$B$111,0),MATCH($C1886,[64]Barbalha!$B$2:$AP$2,0))*AM59*1000","v":166977.62378658823},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1885,[64]Cascavel!$B$2:$B$111,0),MATCH($C1886,[64]Cascavel!$B$2:$AP$2,0))*AN59*1000","v":177316.0992735686},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1885,[64]Caucaia!$B$2:$B$111,0),MATCH($C1886,[64]Caucaia!$B$2:$AP$2,0))*AO59*1000","v":769053.64559830585},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1885,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1886,[64]Chorozinho!$B$2:$AP$2,0))*AP59*1000","v":177316.0992735686},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1885,[64]Eusébio!$B$2:$B$111,0),MATCH($C1886,[64]Eusébio!$B$2:$AP$2,0))*AQ59*1000","v":175311.81613116863},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1885,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1886,'[64]Farias Brito'!$B$2:$AP$2,0))*AR59*1000","v":180656.57117756864},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1885,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1886,[64]Fortaleza!$B$2:$AP$2,0))*AS59*1000","v":3079619.2559370985},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1885,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1886,[64]Guaiúba!$B$2:$AP$2,0))*AT59*1000","v":187337.51498556862},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1885,[64]Horizonte!$B$2:$B$111,0),MATCH($C1886,[64]Horizonte!$B$2:$AP$2,0))*AU59*1000","v":493229.08501247055},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1885,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1886,[64]Itaitinga!$B$2:$AP$2,0))*AV59*1000","v":175311.81613116863},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1885,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1886,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW59*1000","v":430105.15320835297},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1885,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1886,[64]Maracanaú!$B$2:$AP$2,0))*AX59*1000","v":712499.85969250975},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1885,[64]Maranguape!$B$2:$B$111,0),MATCH($C1886,[64]Maranguape!$B$2:$AP$2,0))*AY59*1000","v":187337.51498556862},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1885,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1886,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ59*1000","v":180656.57117756864},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1885,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1886,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA59*1000","v":180656.57117756864},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1885,[64]Pacajus!$B$2:$B$111,0),MATCH($C1886,[64]Pacajus!$B$2:$AP$2,0))*BB59*1000","v":177316.0992735686},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1885,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1886,[64]Pacatuba!$B$2:$AP$2,0))*BC59*1000","v":503250.50072447059},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1885,[64]Paracuru!$B$2:$B$111,0),MATCH($C1886,[64]Paracuru!$B$2:$AP$2,0))*BD59*1000","v":180656.57117756864},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1885,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1886,[64]Paraipaba!$B$2:$AP$2,0))*BE59*1000","v":180656.57117756864},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1885,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1886,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF59*1000","v":187337.51498556862},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1885,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1886,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG59*1000","v":503250.50072447059},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1885,[64]Trairi!$B$2:$B$111,0),MATCH($C1886,[64]Trairi!$B$2:$AP$2,0))*BH59*1000","v":496569.55691647052},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1885,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1886,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI59*1000","v":180656.57117756864}]
["Gastos c/ Gestão Comercial",1887,2049,"OPEX - Gestão Comercial",4461247.2833200153,5397143.6165170511,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1886,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1887,[64]Aquiraz!$B$2:$AP$2,0))*AL60*1000","v":175311.81613116863},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1886,[64]Barbalha!$B$2:$B$111,0),MATCH($C1887,[64]Barbalha!$B$2:$AP$2,0))*AM60*1000","v":166977.62378658823},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1886,[64]Cascavel!$B$2:$B$111,0),MATCH($C1887,[64]Cascavel!$B$2:$AP$2,0))*AN60*1000","v":177316.0992735686},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1886,[64]Caucaia!$B$2:$B$111,0),MATCH($C1887,[64]Caucaia!$B$2:$AP$2,0))*AO60*1000","v":769053.64559830585},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1886,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1887,[64]Chorozinho!$B$2:$AP$2,0))*AP60*1000","v":177316.0992735686},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1886,[64]Eusébio!$B$2:$B$111,0),MATCH($C1887,[64]Eusébio!$B$2:$AP$2,0))*AQ60*1000","v":175311.81613116863},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1886,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1887,'[64]Farias Brito'!$B$2:$AP$2,0))*AR60*1000","v":180656.57117756864},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1886,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1887,[64]Fortaleza!$B$2:$AP$2,0))*AS60*1000","v":3079619.2559370985},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1886,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1887,[64]Guaiúba!$B$2:$AP$2,0))*AT60*1000","v":187337.51498556862},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1886,[64]Horizonte!$B$2:$B$111,0),MATCH($C1887,[64]Horizonte!$B$2:$AP$2,0))*AU60*1000","v":493229.08501247055},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1886,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1887,[64]Itaitinga!$B$2:$AP$2,0))*AV60*1000","v":175311.81613116863},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1886,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1887,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW60*1000","v":430105.15320835297},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1886,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1887,[64]Maracanaú!$B$2:$AP$2,0))*AX60*1000","v":712499.85969250975},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1886,[64]Maranguape!$B$2:$B$111,0),MATCH($C1887,[64]Maranguape!$B$2:$AP$2,0))*AY60*1000","v":187337.51498556862},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1886,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1887,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ60*1000","v":180656.57117756864},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1886,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1887,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA60*1000","v":180656.57117756864},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1886,[64]Pacajus!$B$2:$B$111,0),MATCH($C1887,[64]Pacajus!$B$2:$AP$2,0))*BB60*1000","v":177316.0992735686},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1886,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1887,[64]Pacatuba!$B$2:$AP$2,0))*BC60*1000","v":503250.50072447059},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1886,[64]Paracuru!$B$2:$B$111,0),MATCH($C1887,[64]Paracuru!$B$2:$AP$2,0))*BD60*1000","v":180656.57117756864},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1886,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1887,[64]Paraipaba!$B$2:$AP$2,0))*BE60*1000","v":180656.57117756864},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1886,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1887,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF60*1000","v":187337.51498556862},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1886,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1887,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG60*1000","v":503250.50072447059},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1886,[64]Trairi!$B$2:$B$111,0),MATCH($C1887,[64]Trairi!$B$2:$AP$2,0))*BH60*1000","v":496569.55691647052},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1886,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1887,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI60*1000","v":180656.57117756864}]
["Gastos c/ Gestão Comercial",1888,2050,"OPEX - Gestão Comercial",4461247.2833200153,5397143.6165170511,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1887,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1888,[64]Aquiraz!$B$2:$AP$2,0))*AL61*1000","v":175311.81613116863},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1887,[64]Barbalha!$B$2:$B$111,0),MATCH($C1888,[64]Barbalha!$B$2:$AP$2,0))*AM61*1000","v":166977.62378658823},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1887,[64]Cascavel!$B$2:$B$111,0),MATCH($C1888,[64]Cascavel!$B$2:$AP$2,0))*AN61*1000","v":177316.0992735686},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1887,[64]Caucaia!$B$2:$B$111,0),MATCH($C1888,[64]Caucaia!$B$2:$AP$2,0))*AO61*1000","v":769053.64559830585},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1887,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1888,[64]Chorozinho!$B$2:$AP$2,0))*AP61*1000","v":177316.0992735686},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1887,[64]Eusébio!$B$2:$B$111,0),MATCH($C1888,[64]Eusébio!$B$2:$AP$2,0))*AQ61*1000","v":175311.81613116863},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1887,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1888,'[64]Farias Brito'!$B$2:$AP$2,0))*AR61*1000","v":180656.57117756864},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1887,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1888,[64]Fortaleza!$B$2:$AP$2,0))*AS61*1000","v":3079619.2559370985},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1887,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1888,[64]Guaiúba!$B$2:$AP$2,0))*AT61*1000","v":187337.51498556862},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1887,[64]Horizonte!$B$2:$B$111,0),MATCH($C1888,[64]Horizonte!$B$2:$AP$2,0))*AU61*1000","v":493229.08501247055},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1887,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1888,[64]Itaitinga!$B$2:$AP$2,0))*AV61*1000","v":175311.81613116863},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1887,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1888,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW61*1000","v":430105.15320835297},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1887,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1888,[64]Maracanaú!$B$2:$AP$2,0))*AX61*1000","v":712499.85969250975},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1887,[64]Maranguape!$B$2:$B$111,0),MATCH($C1888,[64]Maranguape!$B$2:$AP$2,0))*AY61*1000","v":187337.51498556862},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1887,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1888,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ61*1000","v":180656.57117756864},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1887,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1888,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA61*1000","v":180656.57117756864},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1887,[64]Pacajus!$B$2:$B$111,0),MATCH($C1888,[64]Pacajus!$B$2:$AP$2,0))*BB61*1000","v":177316.0992735686},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1887,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1888,[64]Pacatuba!$B$2:$AP$2,0))*BC61*1000","v":503250.50072447059},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1887,[64]Paracuru!$B$2:$B$111,0),MATCH($C1888,[64]Paracuru!$B$2:$AP$2,0))*BD61*1000","v":180656.57117756864},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1887,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1888,[64]Paraipaba!$B$2:$AP$2,0))*BE61*1000","v":180656.57117756864},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1887,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1888,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF61*1000","v":187337.51498556862},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1887,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1888,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG61*1000","v":503250.50072447059},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1887,[64]Trairi!$B$2:$B$111,0),MATCH($C1888,[64]Trairi!$B$2:$AP$2,0))*BH61*1000","v":496569.55691647052},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1887,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1888,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI61*1000","v":180656.57117756864}]
["Gastos c/ Gestão Comercial",1889,2051,"OPEX - Gestão Comercial",4461247.2833200153,5397143.6165170511,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1888,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1889,[64]Aquiraz!$B$2:$AP$2,0))*AL62*1000","v":175311.81613116863},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1888,[64]Barbalha!$B$2:$B$111,0),MATCH($C1889,[64]Barbalha!$B$2:$AP$2,0))*AM62*1000","v":166977.62378658823},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1888,[64]Cascavel!$B$2:$B$111,0),MATCH($C1889,[64]Cascavel!$B$2:$AP$2,0))*AN62*1000","v":177316.0992735686},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1888,[64]Caucaia!$B$2:$B$111,0),MATCH($C1889,[64]Caucaia!$B$2:$AP$2,0))*AO62*1000","v":769053.64559830585},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1888,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1889,[64]Chorozinho!$B$2:$AP$2,0))*AP62*1000","v":177316.0992735686},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1888,[64]Eusébio!$B$2:$B$111,0),MATCH($C1889,[64]Eusébio!$B$2:$AP$2,0))*AQ62*1000","v":175311.81613116863},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1888,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1889,'[64]Farias Brito'!$B$2:$AP$2,0))*AR62*1000","v":180656.57117756864},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1888,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1889,[64]Fortaleza!$B$2:$AP$2,0))*AS62*1000","v":3079619.2559370985},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1888,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1889,[64]Guaiúba!$B$2:$AP$2,0))*AT62*1000","v":187337.51498556862},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1888,[64]Horizonte!$B$2:$B$111,0),MATCH($C1889,[64]Horizonte!$B$2:$AP$2,0))*AU62*1000","v":493229.08501247055},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1888,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1889,[64]Itaitinga!$B$2:$AP$2,0))*AV62*1000","v":175311.81613116863},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1888,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1889,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW62*1000","v":430105.15320835297},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1888,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1889,[64]Maracanaú!$B$2:$AP$2,0))*AX62*1000","v":712499.85969250975},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1888,[64]Maranguape!$B$2:$B$111,0),MATCH($C1889,[64]Maranguape!$B$2:$AP$2,0))*AY62*1000","v":187337.51498556862},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1888,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1889,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ62*1000","v":180656.57117756864},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1888,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1889,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA62*1000","v":180656.57117756864},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1888,[64]Pacajus!$B$2:$B$111,0),MATCH($C1889,[64]Pacajus!$B$2:$AP$2,0))*BB62*1000","v":177316.0992735686},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1888,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1889,[64]Pacatuba!$B$2:$AP$2,0))*BC62*1000","v":503250.50072447059},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1888,[64]Paracuru!$B$2:$B$111,0),MATCH($C1889,[64]Paracuru!$B$2:$AP$2,0))*BD62*1000","v":180656.57117756864},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1888,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1889,[64]Paraipaba!$B$2:$AP$2,0))*BE62*1000","v":180656.57117756864},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1888,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1889,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF62*1000","v":187337.51498556862},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1888,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1889,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG62*1000","v":503250.50072447059},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1888,[64]Trairi!$B$2:$B$111,0),MATCH($C1889,[64]Trairi!$B$2:$AP$2,0))*BH62*1000","v":496569.55691647052},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1888,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1889,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI62*1000","v":180656.57117756864}]
["Gastos c/ Gestão Comercial",1890,2052,"OPEX - Gestão Comercial",5082270.1404628726,11220452.187945621,{"$f":"SUMIFS($K1890:$AG1890,$K$18:$AG$18,G$4)","v":0},0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1889,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1890,[64]Aquiraz!$B$2:$AP$2,0))*AL63*1000","v":194820.38755974005},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1889,[64]Barbalha!$B$2:$B$111,0),MATCH($C1890,[64]Barbalha!$B$2:$AP$2,0))*AM63*1000","v":166977.62378658823},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1889,[64]Cascavel!$B$2:$B$111,0),MATCH($C1890,[64]Cascavel!$B$2:$AP$2,0))*AN63*1000","v":200076.0992735686},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1889,[64]Caucaia!$B$2:$B$111,0),MATCH($C1890,[64]Caucaia!$B$2:$AP$2,0))*AO63*1000","v":983647.93131259154},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1889,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1890,[64]Chorozinho!$B$2:$AP$2,0))*AP63*1000","v":180567.52784499718},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1889,[64]Eusébio!$B$2:$B$111,0),MATCH($C1890,[64]Eusébio!$B$2:$AP$2,0))*AQ63*1000","v":285860.38755974005},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1889,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1890,'[64]Farias Brito'!$B$2:$AP$2,0))*AR63*1000","v":180656.57117756864},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1889,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1890,[64]Fortaleza!$B$2:$AP$2,0))*AS63*1000","v":8685082.1130799558},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1889,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1890,[64]Guaiúba!$B$2:$AP$2,0))*AT63*1000","v":200343.22927128291},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1889,[64]Horizonte!$B$2:$B$111,0),MATCH($C1890,[64]Horizonte!$B$2:$AP$2,0))*AU63*1000","v":528994.79929818481},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1889,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1890,[64]Itaitinga!$B$2:$AP$2,0))*AV63*1000","v":211077.53041688292},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1889,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1890,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW63*1000","v":430105.15320835297},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1889,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1890,[64]Maracanaú!$B$2:$AP$2,0))*AX63*1000","v":956357.00254965259},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1889,[64]Maranguape!$B$2:$B$111,0),MATCH($C1890,[64]Maranguape!$B$2:$AP$2,0))*AY63*1000","v":249114.65784271149},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1889,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1890,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ63*1000","v":180656.57117756864},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1889,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1890,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA63*1000","v":180656.57117756864},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1889,[64]Pacajus!$B$2:$B$111,0),MATCH($C1890,[64]Pacajus!$B$2:$AP$2,0))*BB63*1000","v":200076.0992735686},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1889,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1890,[64]Pacatuba!$B$2:$AP$2,0))*BC63*1000","v":555273.35786732775},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1889,[64]Paracuru!$B$2:$B$111,0),MATCH($C1890,[64]Paracuru!$B$2:$AP$2,0))*BD63*1000","v":180656.57117756864},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1889,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1890,[64]Paraipaba!$B$2:$AP$2,0))*BE63*1000","v":180656.57117756864},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1889,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1890,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF63*1000","v":187337.51498556862},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1889,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1890,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG63*1000","v":506501.92929589917},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1889,[64]Trairi!$B$2:$B$111,0),MATCH($C1890,[64]Trairi!$B$2:$AP$2,0))*BH63*1000","v":496569.55691647052},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1889,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1890,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI63*1000","v":180656.57117756864}]
["Gastos c/ Gestão Comercial",1891,2053,"OPEX - Gestão Comercial",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1890,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1891,[64]Aquiraz!$B$2:$AP$2,0))*AL64*1000","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1890,[64]Barbalha!$B$2:$B$111,0),MATCH($C1891,[64]Barbalha!$B$2:$AP$2,0))*AM64*1000","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1890,[64]Cascavel!$B$2:$B$111,0),MATCH($C1891,[64]Cascavel!$B$2:$AP$2,0))*AN64*1000","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1890,[64]Caucaia!$B$2:$B$111,0),MATCH($C1891,[64]Caucaia!$B$2:$AP$2,0))*AO64*1000","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1890,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1891,[64]Chorozinho!$B$2:$AP$2,0))*AP64*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1890,[64]Eusébio!$B$2:$B$111,0),MATCH($C1891,[64]Eusébio!$B$2:$AP$2,0))*AQ64*1000","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1890,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1891,'[64]Farias Brito'!$B$2:$AP$2,0))*AR64*1000","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1890,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1891,[64]Fortaleza!$B$2:$AP$2,0))*AS64*1000","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1890,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1891,[64]Guaiúba!$B$2:$AP$2,0))*AT64*1000","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1890,[64]Horizonte!$B$2:$B$111,0),MATCH($C1891,[64]Horizonte!$B$2:$AP$2,0))*AU64*1000","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1890,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1891,[64]Itaitinga!$B$2:$AP$2,0))*AV64*1000","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1890,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1891,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW64*1000","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1890,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1891,[64]Maracanaú!$B$2:$AP$2,0))*AX64*1000","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1890,[64]Maranguape!$B$2:$B$111,0),MATCH($C1891,[64]Maranguape!$B$2:$AP$2,0))*AY64*1000","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1890,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1891,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ64*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1890,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1891,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA64*1000","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1890,[64]Pacajus!$B$2:$B$111,0),MATCH($C1891,[64]Pacajus!$B$2:$AP$2,0))*BB64*1000","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1890,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1891,[64]Pacatuba!$B$2:$AP$2,0))*BC64*1000","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1890,[64]Paracuru!$B$2:$B$111,0),MATCH($C1891,[64]Paracuru!$B$2:$AP$2,0))*BD64*1000","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1890,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1891,[64]Paraipaba!$B$2:$AP$2,0))*BE64*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1890,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1891,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF64*1000","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1890,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1891,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG64*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1890,[64]Trairi!$B$2:$B$111,0),MATCH($C1891,[64]Trairi!$B$2:$AP$2,0))*BH64*1000","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1890,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1891,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI64*1000","v":0}]
["Gastos c/ Gestão Comercial",1892,2054,"OPEX - Gestão Comercial",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1891,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1892,[64]Aquiraz!$B$2:$AP$2,0))*AL65*1000","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1891,[64]Barbalha!$B$2:$B$111,0),MATCH($C1892,[64]Barbalha!$B$2:$AP$2,0))*AM65*1000","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1891,[64]Cascavel!$B$2:$B$111,0),MATCH($C1892,[64]Cascavel!$B$2:$AP$2,0))*AN65*1000","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1891,[64]Caucaia!$B$2:$B$111,0),MATCH($C1892,[64]Caucaia!$B$2:$AP$2,0))*AO65*1000","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1891,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1892,[64]Chorozinho!$B$2:$AP$2,0))*AP65*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1891,[64]Eusébio!$B$2:$B$111,0),MATCH($C1892,[64]Eusébio!$B$2:$AP$2,0))*AQ65*1000","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1891,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1892,'[64]Farias Brito'!$B$2:$AP$2,0))*AR65*1000","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1891,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1892,[64]Fortaleza!$B$2:$AP$2,0))*AS65*1000","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1891,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1892,[64]Guaiúba!$B$2:$AP$2,0))*AT65*1000","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1891,[64]Horizonte!$B$2:$B$111,0),MATCH($C1892,[64]Horizonte!$B$2:$AP$2,0))*AU65*1000","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1891,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1892,[64]Itaitinga!$B$2:$AP$2,0))*AV65*1000","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1891,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1892,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW65*1000","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1891,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1892,[64]Maracanaú!$B$2:$AP$2,0))*AX65*1000","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1891,[64]Maranguape!$B$2:$B$111,0),MATCH($C1892,[64]Maranguape!$B$2:$AP$2,0))*AY65*1000","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1891,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1892,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ65*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1891,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1892,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA65*1000","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1891,[64]Pacajus!$B$2:$B$111,0),MATCH($C1892,[64]Pacajus!$B$2:$AP$2,0))*BB65*1000","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1891,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1892,[64]Pacatuba!$B$2:$AP$2,0))*BC65*1000","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1891,[64]Paracuru!$B$2:$B$111,0),MATCH($C1892,[64]Paracuru!$B$2:$AP$2,0))*BD65*1000","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1891,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1892,[64]Paraipaba!$B$2:$AP$2,0))*BE65*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1891,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1892,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF65*1000","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1891,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1892,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG65*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1891,[64]Trairi!$B$2:$B$111,0),MATCH($C1892,[64]Trairi!$B$2:$AP$2,0))*BH65*1000","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1891,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1892,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI65*1000","v":0}]
["Gastos c/ Gestão Comercial",1893,2055,"OPEX - Gestão Comercial",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1892,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1893,[64]Aquiraz!$B$2:$AP$2,0))*AL66*1000","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1892,[64]Barbalha!$B$2:$B$111,0),MATCH($C1893,[64]Barbalha!$B$2:$AP$2,0))*AM66*1000","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1892,[64]Cascavel!$B$2:$B$111,0),MATCH($C1893,[64]Cascavel!$B$2:$AP$2,0))*AN66*1000","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1892,[64]Caucaia!$B$2:$B$111,0),MATCH($C1893,[64]Caucaia!$B$2:$AP$2,0))*AO66*1000","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1892,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1893,[64]Chorozinho!$B$2:$AP$2,0))*AP66*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1892,[64]Eusébio!$B$2:$B$111,0),MATCH($C1893,[64]Eusébio!$B$2:$AP$2,0))*AQ66*1000","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1892,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1893,'[64]Farias Brito'!$B$2:$AP$2,0))*AR66*1000","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1892,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1893,[64]Fortaleza!$B$2:$AP$2,0))*AS66*1000","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1892,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1893,[64]Guaiúba!$B$2:$AP$2,0))*AT66*1000","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1892,[64]Horizonte!$B$2:$B$111,0),MATCH($C1893,[64]Horizonte!$B$2:$AP$2,0))*AU66*1000","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1892,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1893,[64]Itaitinga!$B$2:$AP$2,0))*AV66*1000","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1892,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1893,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW66*1000","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1892,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1893,[64]Maracanaú!$B$2:$AP$2,0))*AX66*1000","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1892,[64]Maranguape!$B$2:$B$111,0),MATCH($C1893,[64]Maranguape!$B$2:$AP$2,0))*AY66*1000","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1892,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1893,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ66*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1892,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1893,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA66*1000","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1892,[64]Pacajus!$B$2:$B$111,0),MATCH($C1893,[64]Pacajus!$B$2:$AP$2,0))*BB66*1000","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1892,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1893,[64]Pacatuba!$B$2:$AP$2,0))*BC66*1000","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1892,[64]Paracuru!$B$2:$B$111,0),MATCH($C1893,[64]Paracuru!$B$2:$AP$2,0))*BD66*1000","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1892,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1893,[64]Paraipaba!$B$2:$AP$2,0))*BE66*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1892,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1893,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF66*1000","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1892,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1893,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG66*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1892,[64]Trairi!$B$2:$B$111,0),MATCH($C1893,[64]Trairi!$B$2:$AP$2,0))*BH66*1000","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1892,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1893,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI66*1000","v":0}]
["Gastos c/ Gestão Comercial",1894,2056,"OPEX - Gestão Comercial",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1893,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1894,[64]Aquiraz!$B$2:$AP$2,0))*AL67*1000","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1893,[64]Barbalha!$B$2:$B$111,0),MATCH($C1894,[64]Barbalha!$B$2:$AP$2,0))*AM67*1000","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1893,[64]Cascavel!$B$2:$B$111,0),MATCH($C1894,[64]Cascavel!$B$2:$AP$2,0))*AN67*1000","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1893,[64]Caucaia!$B$2:$B$111,0),MATCH($C1894,[64]Caucaia!$B$2:$AP$2,0))*AO67*1000","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1893,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1894,[64]Chorozinho!$B$2:$AP$2,0))*AP67*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1893,[64]Eusébio!$B$2:$B$111,0),MATCH($C1894,[64]Eusébio!$B$2:$AP$2,0))*AQ67*1000","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1893,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1894,'[64]Farias Brito'!$B$2:$AP$2,0))*AR67*1000","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1893,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1894,[64]Fortaleza!$B$2:$AP$2,0))*AS67*1000","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1893,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1894,[64]Guaiúba!$B$2:$AP$2,0))*AT67*1000","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1893,[64]Horizonte!$B$2:$B$111,0),MATCH($C1894,[64]Horizonte!$B$2:$AP$2,0))*AU67*1000","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1893,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1894,[64]Itaitinga!$B$2:$AP$2,0))*AV67*1000","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1893,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1894,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW67*1000","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1893,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1894,[64]Maracanaú!$B$2:$AP$2,0))*AX67*1000","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1893,[64]Maranguape!$B$2:$B$111,0),MATCH($C1894,[64]Maranguape!$B$2:$AP$2,0))*AY67*1000","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1893,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1894,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ67*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1893,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1894,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA67*1000","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1893,[64]Pacajus!$B$2:$B$111,0),MATCH($C1894,[64]Pacajus!$B$2:$AP$2,0))*BB67*1000","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1893,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1894,[64]Pacatuba!$B$2:$AP$2,0))*BC67*1000","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1893,[64]Paracuru!$B$2:$B$111,0),MATCH($C1894,[64]Paracuru!$B$2:$AP$2,0))*BD67*1000","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1893,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1894,[64]Paraipaba!$B$2:$AP$2,0))*BE67*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1893,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1894,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF67*1000","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1893,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1894,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG67*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1893,[64]Trairi!$B$2:$B$111,0),MATCH($C1894,[64]Trairi!$B$2:$AP$2,0))*BH67*1000","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1893,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1894,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI67*1000","v":0}]
["Gastos c/ Gestão Comercial",1895,2057,"OPEX - Gestão Comercial",0,0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1894,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1895,[64]Aquiraz!$B$2:$AP$2,0))*AL68*1000","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1894,[64]Barbalha!$B$2:$B$111,0),MATCH($C1895,[64]Barbalha!$B$2:$AP$2,0))*AM68*1000","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1894,[64]Cascavel!$B$2:$B$111,0),MATCH($C1895,[64]Cascavel!$B$2:$AP$2,0))*AN68*1000","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1894,[64]Caucaia!$B$2:$B$111,0),MATCH($C1895,[64]Caucaia!$B$2:$AP$2,0))*AO68*1000","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1894,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1895,[64]Chorozinho!$B$2:$AP$2,0))*AP68*1000","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1894,[64]Eusébio!$B$2:$B$111,0),MATCH($C1895,[64]Eusébio!$B$2:$AP$2,0))*AQ68*1000","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1894,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1895,'[64]Farias Brito'!$B$2:$AP$2,0))*AR68*1000","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1894,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1895,[64]Fortaleza!$B$2:$AP$2,0))*AS68*1000","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1894,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1895,[64]Guaiúba!$B$2:$AP$2,0))*AT68*1000","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1894,[64]Horizonte!$B$2:$B$111,0),MATCH($C1895,[64]Horizonte!$B$2:$AP$2,0))*AU68*1000","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1894,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1895,[64]Itaitinga!$B$2:$AP$2,0))*AV68*1000","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1894,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1895,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW68*1000","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1894,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1895,[64]Maracanaú!$B$2:$AP$2,0))*AX68*1000","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1894,[64]Maranguape!$B$2:$B$111,0),MATCH($C1895,[64]Maranguape!$B$2:$AP$2,0))*AY68*1000","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1894,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1895,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ68*1000","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1894,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1895,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA68*1000","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1894,[64]Pacajus!$B$2:$B$111,0),MATCH($C1895,[64]Pacajus!$B$2:$AP$2,0))*BB68*1000","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1894,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1895,[64]Pacatuba!$B$2:$AP$2,0))*BC68*1000","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1894,[64]Paracuru!$B$2:$B$111,0),MATCH($C1895,[64]Paracuru!$B$2:$AP$2,0))*BD68*1000","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1894,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1895,[64]Paraipaba!$B$2:$AP$2,0))*BE68*1000","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1894,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1895,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF68*1000","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1894,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1895,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG68*1000","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1894,[64]Trairi!$B$2:$B$111,0),MATCH($C1895,[64]Trairi!$B$2:$AP$2,0))*BH68*1000","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1894,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1895,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI68*1000","v":0}]
[]
["x",1897,"CAPEX",{"$f":"IF(C1897=\"\",\"\",IF(AND(COUNT(C1897)>0,COUNT(C1896)=0),C1896,D1896))","v":0},{"$f":"SUM(E1898:E1932)","v":2680218777.01928},{"$f":"SUM(F1898:F1932)","v":3537161543.6577344}]
[null,1898,2023,"CAPEX",{"$f":"E974+E1011+E1048+E1087+E1309","v":169031612.41179273},{"$f":"F974+F1011+F1048+F1087+F1309","v":244946416.58368808},{"$f":"G974+G1011+G1048+G1087+G1309","v":0},0,0,null,{"$f":"K974+K1011+K1048+K1087+K1309","v":19255299.225474425},{"$f":"L974+L1011+L1048+L1087+L1309","v":8992138.4798869099},8439263.7230317146,42183996.638499878,195260.61986812498,18171437.366840657,1873833.0412928921,188565703.97447586,1991020.0119952897,9313784.9699447472,3310006.4733298402,40139158.230063595,18312947.345498197,10932648.383774187,1099149.4895460084,1958481.2379702504,9106391.3178862762,15414618.129113862,5077891.9504602877,1329294.0829702679,3906926.8873695545,827009.10437572829,3055593.9455364896,{"$f":"AH974+AH1011+AH1048+AH1087+AH1309","v":526174.36627573066},null,null,null,{"$f":"SUMIFS(K1898:AG1898,$K$18:$AG$18,$E$4)","v":168505438.04551697},{"$f":"SUMIFS(K1898:AG1898,$K$18:$AG$18,$F$4)","v":244946416.58368805},null,{"$f":"E1898","v":169031612.41179273},{"$f":"F1898","v":244946416.58368808},{"$f":"SUM(AL1898:AM1898)-SUM(AO1898:AP1898)","v":-526174.36627578735}]
[null,1899,{"$f":"C1898+1","v":2024},"CAPEX",383752479.97342128,{"$f":"F975+F1012+F1049+F1088+F1310","v":383511418.37781334},0,0,0,null,22068542.077030402,11809402.359786801,28171840.735760625,36176798.510141857,251023.92474424397,51525735.505729802,4093137.7043485092,305362239.05694169,5747995.8574828263,9271249.9603916984,6331739.1055481564,89852746.516641736,30639768.251344346,16710725.177378472,9419112.0572270099,5896724.7527474435,48629714.284544259,42491999.942241587,14699485.333458597,8508578.3291558176,10339230.520753076,1575025.75918932,6850060.8681730116,841021.76047329349,null,null,null,{"$f":"SUMIFS(K1899:AG1899,$K$18:$AG$18,$E$4)","v":382911458.21294791},{"$f":"SUMIFS(K1899:AG1899,$K$18:$AG$18,$F$4)","v":383511418.37781334},null,{"$f":"E1899","v":383752479.97342128},{"$f":"F1899","v":383511418.37781334}]
[null,1900,{"$f":"C1899+1","v":2025},"CAPEX",197105670.09289822,366957934.87665391,0,0,0,null,{"$f":"K976+K1013+K1050+K1089+K1311","v":5306289.0480320379},4990586.3388451375,9477275.7226606235,85092949.799536914,3340786.7751129293,22876340.293912064,1038865.7348792449,249883216.84331816,4404276.1113898251,21152537.731952779,8722808.9938876405,47040453.963737167,19997417.331193887,12430280.927735087,2992566.4009145093,1311395.0553474433,11634209.347648539,18591605.292592477,5891612.4470787682,6460448.7193396091,7102316.8992009163,3444501.9201018424,9082888.2480776943,1797975.0230568242,null,null,null,195307695.06984138,366957934.87665385,null,197105670.09289822,366957934.87665391]
[null,1901,{"$f":"C1900+1","v":2026},"CAPEX",189888710.332405,366455907.95550543,0,0,0,null,{"$f":"K977+K1014+K1051+K1090+K1312","v":7993806.2719327798},6400250.0847734734,8726706.8817410283,98475764.029290333,6762612.2666115919,23357553.281627145,1181853.8313159246,242581384.55612606,2516675.1114366259,8837442.2186975889,5676791.6786913611,37356470.349930227,46540551.9569261,10738431.509318125,3939546.1695875288,1558910.4400116876,11247687.869042233,6232189.9994660178,9711129.1271525081,1423183.2404944065,9738064.2194104809,975560.38815494138,3550822.3948767399,821230.41129554901,null,null,null,189067479.92110941,366455907.95550543,null,189888710.332405,366455907.95550543]
[null,1902,2027,"CAPEX",229196516.83621654,295298885.76796645,0,0,0,null,{"$f":"K978+K1015+K1052+K1091+K1313","v":8153976.6238756031},6049436.531618638,22066804.342123471,58667377.711768121,4641097.4624471767,38180071.321031302,1352668.6982284219,209265030.41876721,5497026.0000296272,13222126.159686407,6627689.5947369002,47875575.78507778,45451735.457271412,9347084.2477735877,3353310.8220875268,2149055.2822212637,9895602.0802693665,4405838.1181291044,5901519.4975015242,1433279.3698013681,13599870.177865155,1481348.0398989278,4950460.5523641128,927418.30960898043,null,null,null,228269098.52660757,295298885.76796639,null,229196516.83621654,295298885.76796645]
[null,1903,2028,"CAPEX",201539385.0356307,224940770.26915017,0,0,0,null,{"$f":"K979+K1016+K1053+K1092+K1314","v":8952550.8692490347},3735983.5148379882,11440908.421900522,54445596.207975015,9612068.5687833522,24714798.748817038,2866711.0497046178,151055985.87856078,2356814.7932507168,10950689.186294444,11375319.499318147,35484722.706715897,25952587.937706247,17279792.962490134,7391372.768739217,2244399.1960760793,21373199.956608947,4566751.54783493,4481850.6210347041,1471903.321397075,8415255.3032852057,1054508.2054454037,4015670.7314519822,1240713.307303383,null,null,null,200298671.72832733,224940770.2691502,null,201539385.0356307,224940770.26915017]
[null,1904,2029,"CAPEX",161334082.9810189,203782983.57221943,0,0,0,null,{"$f":"K980+K1017+K1054+K1093+K1315","v":5848098.942350084},4515606.2719333656,8706369.5098007564,55727975.133367144,4139036.8749140468,23555696.940628953,1425479.6603894294,127629671.11547858,2439026.8339748741,8513930.43971687,7283031.8006487312,33537738.900726814,27158677.226455938,9792969.7374168895,3122245.7876838618,5936227.1814681999,9479153.752926087,4869275.1329207299,4977177.3582712673,1376679.9739795865,7968007.5902858414,1379093.9793802111,4724378.421456825,1011517.9870632737,null,null,null,160322564.99395564,203782983.57221946,null,161334082.9810189,203782983.57221943]
[null,1905,2030,"CAPEX",175820923.55114385,196919185.87596279,0,0,0,null,{"$f":"K981+K1018+K1055+K1094+K1316","v":5574537.0254537426},3849686.3204157138,9086864.5064728875,32975836.115714442,4205751.3746098531,23856296.279913746,1577203.5185696115,146105113.32795206,2524975.7179974355,8808565.080453001,7648049.2237713188,44972157.370684087,26851216.745654244,9656524.031477496,4153045.8458217648,1866856.2088370703,11629031.36451393,6620299.6595763862,4326881.2496993924,1384926.7731572429,6843446.036517133,1057552.8038646327,4225429.569057907,2939863.2769215712,null,null,null,172881060.27422228,196919185.87596279,null,175820923.55114385,196919185.87596279]
[null,1906,2031,"CAPEX",153031406.11591846,171068228.49915883,0,0,0,null,{"$f":"K982+K1019+K1056+K1095+K1317","v":5235190.2410326358},4444585.2305045733,8641532.022146184,28333501.726272099,4274876.7349544074,23804324.040079173,2179939.4203575919,119112211.96829355,2601794.0675215917,9119596.4777601976,8120139.1500814315,30847023.884310056,19573372.339825831,8939722.5836343169,4514988.7202580692,2781151.8203018978,10997676.466696249,6031517.4959727991,5083057.0559275253,1394077.0104432474,11639932.261101017,1096100.8380145947,4409347.6391067812,923975.42048146133,null,null,null,152107430.69543704,171068228.4991588,null,153031406.11591846,171068228.49915883]
[null,1907,2032,"CAPEX",150660127.23600325,165188089.29653856,0,0,0,null,{"$f":"K983+K1020+K1057+K1096+K1318","v":5303438.2351839347},3865482.011405502,9869507.6410703938,30248269.905052938,4738483.1398896361,14857233.962834993,2451035.374129694,110178076.31471464,2685990.6738973474,16956381.965409577,8612767.7715160698,31297670.502228744,19746160.132974401,9275722.7804163489,3325584.2171881762,2394918.4107358982,9676383.5228688084,4659359.8373139547,4410269.6560379453,1397907.5056061856,12093378.252847349,1130270.5323982269,5729917.1298812581,944007.05693975836,null,null,null,149716120.1790635,165188089.29653853,null,150660127.23600325,165188089.29653856]
[null,1908,2033,"CAPEX",{"$f":"E984+E1021+E1058+E1097+E1319","v":129353694.38044074},134947715.96687782,0,0,0,null,{"$f":"K984+K1021+K1058+K1097+K1319","v":5081873.6630439982},3755396.7347623031,8917221.844279984,27608605.348981056,3596587.9752444113,14273662.026671715,1540930.1540874292,89435851.140139252,2572840.5667225174,8980432.369727578,8987314.7211286835,23727162.854441147,19208959.928269856,8574489.4325706605,3362431.3150575599,1814390.6149513922,9505210.3608998992,4551941.7694531232,4239375.2583316937,1240696.3926428652,6599496.1533301435,1178818.8005421346,4644872.8729106756,902848.04912849388,null,null,null,128450846.33131225,134947715.96687782,null,129353694.38044074,134947715.96687782]
[null,1909,2034,"CAPEX",42368503.238150321,60310042.041835599,0,0,0,null,{"$f":"K985+K1022+K1059+K1098+K1320","v":1590238.4754347727},1088640.1080864249,1403185.8611230894,8924385.70169851,555243.63307340234,3277066.0371974059,233087.9177674941,47376168.212220594,478780.22469308006,2023749.143803729,3869985.201076421,7661617.2572406791,11610421.799062304,3669340.8394337436,530752.2038290475,811410.89794594038,1627018.6473591374,1778035.2929382985,685457.70841491909,451847.9484613348,1516650.5103081423,603999.82819648308,751532.13253561733,159929.69808534984,null,null,null,42208573.540064976,60310042.041835591,null,42368503.238150321,60310042.041835599]
[null,1910,2035,"CAPEX",43212412.141953103,61467170.320833936,0,0,0,null,{"$f":"K986+K1023+K1060+K1099+K1321","v":1638274.029952734},1105411.3471484466,1517743.5839890339,8947475.1353956051,586859.69832403143,3241595.9670930775,269150.62037574628,47138159.196226329,474146.80913894065,2091968.7461546427,3891485.9206125722,7906934.6938863639,11673185.087445196,3663073.9911330431,547181.05118096096,840278.42176104896,1740069.7049323309,1864891.8761311544,777047.48996396339,1743288.6951199782,1507159.3377190018,608473.70157398586,745566.76483508502,160160.59269378165,null,null,null,43052251.54925932,61467170.320833936,null,43212412.141953103,61467170.320833936]
[null,1911,2036,"CAPEX",43046287.004787631,59849727.643272966,0,0,0,null,{"$f":"K987+K1024+K1061+K1100+K1322","v":1675615.3032912808},1101729.4916856419,1376928.5080007531,8933073.9129424114,579713.43301433732,3274180.563557067,269176.33198056702,46846134.605251081,479199.81504725589,2071530.1990045258,3890585.077589714,7851626.0616264818,11655463.485960988,3721945.2206987962,541761.67596820975,836590.49743512634,1717005.1420329602,1834895.4375556505,752677.20160773827,419159.77129515883,1556076.0432492131,607233.89961305854,735372.20931429125,168340.76033827121,null,null,null,42877946.244449347,59849727.643272959,null,43046287.004787631,59849727.643272966]
[null,1912,2037,"CAPEX",43096693.173424527,59614376.351350397,0,0,0,null,{"$f":"K988+K1025+K1062+K1101+K1323","v":1665541.0669332463},1108938.0397576476,1366720.2150543807,8998450.1107556242,592142.09863402415,3409743.6829024437,269336.99479318969,46453940.428603403,472352.61744402547,2159481.6803786368,3885307.2587011512,7810458.0018539866,11601244.379992418,3693696.1855389718,540894.94915544905,826601.56661913113,1705273.8822093231,1825530.9798439043,786505.58438069117,417919.11959296628,1560335.0340263497,606243.78208549938,790982.29190585564,163429.57361259725,null,null,null,42933263.599811926,59614376.351350389,null,43096693.173424527,59614376.351350397]
[null,1913,2038,"CAPEX",43255128.338712454,59216588.229536146,0,0,0,null,{"$f":"K989+K1026+K1063+K1102+K1324","v":1763186.3640098008},1086562.1065253899,1587998.8749230453,8909043.1127713565,590377.08453569515,3400380.2600748139,267134.37460363441,46140950.335555553,474957.01009779255,2126339.9192795265,3894644.4806101127,7780747.5036180802,11509135.642960336,3681914.0022924282,539185.21044110495,812717.30159150809,1691091.1965490277,1875329.5994129349,750021.60097104916,437331.07828129781,1612243.8881359228,605509.7786333689,761488.43518759299,173427.40718721761,null,null,null,43081700.93152523,59216588.229536146,null,43255128.338712454,59216588.229536146]
[null,1914,2039,"CAPEX",42849515.653778903,58739299.676903449,0,0,0,null,{"$f":"K990+K1027+K1064+K1103+K1325","v":1712326.7139516771},1069865.0846705905,1514000.9713779686,8900851.7875410281,581534.18612582446,3406260.3767023077,269525.54760673223,45766764.397753008,468180.43750156532,2005119.8939198339,3852663.7545355489,7742814.6042455845,11533476.528173815,3679007.492696851,534010.8148283445,814464.12603164441,1670847.352902225,1829300.6972468498,717937.74462056567,430799.90058512142,1601295.5232843759,606054.43059516314,715595.89252419432,166117.07126154419,null,null,null,42683398.582517363,58739299.676903456,null,42849515.653778903,58739299.676903449]
[null,1915,2040,"CAPEX",42619023.768048942,58375983.867821716,0,0,0,null,{"$f":"K991+K1028+K1065+K1104+K1326","v":1700160.6171968747},1064722.9795225377,1467112.5298849416,8847325.896831831,572838.10767137585,3395580.7034103759,268532.44070818927,45461112.71751973,463504.95727667102,2042074.3061720103,3860095.2675445108,7684698.1892097155,11496829.222955305,3628142.1608434254,530155.11142166203,808312.01415051997,1651122.5878211607,1807332.1566804035,730361.173102931,429164.06799090578,1594900.6618609913,606820.90520806133,706298.44530726608,177810.41557925593,null,null,null,42441213.352469675,58375983.867821716,null,42619023.768048942,58375983.867821716]
[null,1916,2041,"CAPEX",30855918.274584867,31340013.169799492,0,0,0,null,{"$f":"K992+K1029+K1066+K1105+K1327","v":992386.81300246867},617865.94660571078,727504.15537865157,5317304.5326900287,305080.15525543457,2160820.9056367818,181017.15836119599,23571680.083572827,247262.41584310628,1194731.9999782988,3541024.8610699447,4717956.2667560009,10215548.662451692,2956324.6627766294,286008.02452461061,731447.85722459725,903221.82391117502,985211.34737504669,351271.29047425336,281631.66818877618,922733.66691747739,562377.77714345651,333014.1508126682,92505.218433526461,null,null,null,30763413.056151345,31340013.169799488,null,30855918.274584867,31340013.169799492]
[null,1917,2042,"CAPEX",30457445.154813316,30943789.540975146,0,0,0,null,{"$f":"K993+K1030+K1067+K1106+K1328","v":985492.7702196989},624023.34460571106,720868.44197017094,5220800.9185021874,298947.83462785906,2145602.8889579228,173921.84576636844,23222544.361972816,243447.26624310634,1260725.1302246461,3479707.8191567818,4674597.6176534975,10021478.557628497,2886650.3482756186,283687.17692461063,710953.1801234812,886891.40889134107,967968.95191047993,366876.33087425336,277750.97944506595,919573.20025267615,555320.755991966,380922.9939361834,92480.571633526502,null,null,null,30364964.583179794,30943789.54097515,null,30457445.154813316,30943789.540975146]
[null,1918,2043,"CAPEX",{"$f":"E994+E1031+E1068+E1107+E1329","v":17998308.877352815},30338595.879137538,0,0,0,null,{"$f":"K994+K1031+K1068+K1107+K1329","v":859562.04535722651},607067.41780571081,946563.35392686701,4927057.6299101375,299417.19849831029,1454403.7584197009,173982.9269663684,23252762.316601984,243770.88944310628,900125.97974251024,878412.42435220885,4679318.0156534994,3230372.3716263287,1206046.903780234,284052.59252461063,214082.00504046888,888547.04172204272,1035155.4966266649,352299.35607425333,254816.528672599,918401.04939504433,253094.33251400618,380164.66596951685,97428.455866957578,null,null,null,17900880.421485856,30338595.879137542,null,17998308.877352815,30338595.879137538]
[null,{"$f":"ROW(C1919)","v":1919},2044,"CAPEX",17746996.056018643,30291894.820965387,0,0,0,null,{"$f":"K995+K1032+K1069+K1108+K1330","v":812838.64703087229},598299.85158316558,839711.52599833661,4957364.6211101357,299441.8454595441,1460406.9008906335,173923.98896636843,23250551.512031168,243729.09704310633,838134.89627457666,835392.7575522085,4679193.7100534961,3285417.6089173676,1184393.8471368114,283989.36812461063,222394.46061830269,888467.7428032906,1003768.1272989931,320322.81207425328,254587.20627259905,919077.94067908381,253122.19429627035,336868.53450188047,97491.680266957585,null,null,null,17649504.375751682,30291894.820965387,null,17746996.056018643,30291894.820965387]
[null,1920,2045,"CAPEX",17860401.809835583,30455403.285587959,0,0,0,null,{"$f":"K996+K1033+K1070+K1109+K1331","v":821726.5265020181},607067.41780571104,847193.48614329391,4986701.4304410294,301068.54490097135,1468838.3048465955,173989.35656636849,23358783.996089481,244743.90224310636,855535.0924484916,855233.43155220908,4696099.2716535004,3285534.4140814734,1195723.7688858397,285206.70572461071,222425.5372215973,894389.44314145076,1008132.7826513867,342455.63847425336,255086.57187259904,922135.23547907872,253371.87872963838,336868.53450188047,97493.823466957634,null,null,null,17762907.986368623,30455403.285587959,null,17860401.809835583,30455403.285587959]
[null,1921,2046,"CAPEX",17573896.410711534,30294063.32807951,0,0,0,null,{"$f":"K997+K1034+K1071+K1110+K1332","v":760820.86968720774},611234.87020571076,720346.56935622194,4979107.0012410302,298873.89374415763,1465236.6336854375,173878.98176636844,23205583.586147834,243377.61224310627,866946.91004420444,839930.98355220794,4670075.1758676842,3299114.8897212725,1165580.7324818275,283592.87612461066,224418.72626050038,885437.91144671559,967532.80785734393,346058.35767425329,254098.55667259911,919333.32985367719,253013.96198824391,336868.53450188047,97495.966666957538,null,null,null,17476400.444044575,30294063.328079518,null,17573896.410711534,30294063.32807951]
[null,1922,2047,"CAPEX",17642468.228860516,30337994.556269791,0,0,0,null,{"$f":"K998+K1035+K1072+K1111+K1333","v":760665.48717897106},623330.01940571086,719866.48941566877,4971800.4485719241,298522.40664482431,1463495.9328983382,173921.84576636844,23179555.212435342,243201.86984310631,950112.05511869269,845583.67355220881,4666740.3566676825,3280198.1163893049,1163395.7400818272,283374.26972461061,221659.33820933095,884275.217840689,966676.59385622363,366340.53087425337,253945.31787259906,918820.03009580926,252926.09021341061,394606.92620645941,97448.816266957583,null,null,null,17545019.412593558,30337994.556269795,null,17642468.228860516,30337994.556269791]
[null,1923,2048,"CAPEX",18000069.009784542,30319804.515251078,0,0,0,null,{"$f":"K999+K1036+K1073+K1112+K1334","v":858617.54876795225},{"$f":"L999+L1036+L1073+L1112+L1334","v":607067.41780571081},946563.35392686701,4919954.9851028156,299417.19849831029,1453517.1284197005,173982.9269663684,23237720.307522841,243770.88944310628,934017.06690815953,861531.22475220868,4672924.2704818714,3225803.3445534357,1205160.2784818271,284052.59252461063,213435.82601334059,887623.98974744789,1035155.4966266649,352299.35607425333,254816.528672599,921754.33939504437,253094.33251400618,380164.66596951685,97428.455866957578,null,null,null,17902640.553917579,30319804.515251078,null,18000069.009784542,30319804.515251078]
[null,1924,2049,"CAPEX",17769238.409056146,30265527.436008949,0,0,0,null,{"$f":"K1000+K1037+K1074+K1113+K1335","v":812838.64703087229},598299.85158316558,839711.52599833661,4950261.9763028156,299441.8454595441,1459520.2708906333,173923.98896636843,23231407.136839531,243729.09704310633,852153.00488639623,833787.50075220852,4672799.9648818681,3284484.5444299583,1193443.7111292633,283989.36812461063,222394.46061830269,887544.69082869589,1003768.1272989931,320322.81207425328,253580.21131511577,919964.57067908382,253122.19429627035,336868.53450188047,107407.80913381976,null,null,null,17661830.599922322,30265527.436008949,null,17769238.409056146,30265527.436008949]
[null,1925,2050,"CAPEX",17879112.550979204,30428901.68625769,0,0,0,null,{"$f":"K1001+K1038+K1075+K1114+K1336","v":821726.5265020181},607067.41780571104,847193.48614329391,4977231.2373646013,301068.54490097135,1467951.6748465954,173989.35656636849,23336904.710156187,244743.90224310636,884457.93497739872,854337.80766868382,4686508.6538960589,3283668.2851066552,1194705.4754575035,285206.70572461071,222425.5372215973,893466.39116685605,1008132.7826513867,342455.63847425336,254079.57691511576,923021.86547907861,253371.87872963838,341836.77913882316,102462.06810038871,null,null,null,17776650.482878815,30428901.686257694,null,17879112.550979204,30428901.68625769]
[null,1926,2051,"CAPEX",17602521.13754724,30257703.5997307,0,0,0,null,{"$f":"K1002+K1039+K1076+K1115+K1337","v":760820.86968720774},611234.87020571076,720346.56935622194,4967269.2598954951,298873.89374415763,1464350.0036854374,173878.98176636844,23179601.934102044,243377.61224310627,880965.01865602401,839035.3596686828,4660484.5581102427,3297248.7607464539,1179467.172995799,283592.87612461066,224418.72626050038,884514.85947212088,967532.80785734393,346058.35767425329,253091.56171511582,921799.98985367722,253013.96198824391,336868.53450188047,112378.19696725078,null,null,null,17490142.940579988,30257703.599730708,null,17602521.13754724,30257703.5997307]
[null,1927,2052,"CAPEX",17670228.83399009,30297126.66658251,0,0,0,null,{"$f":"K1003+K1040+K1077+K1116+K1338","v":760665.48717897106},623330.01940571086,718979.86411726172,4959076.0819279812,298522.40664482431,1462609.3028983383,173921.84576636844,23150838.649647888,243201.86984310631,988971.38692794496,844688.04966868355,4657149.7389102411,3278331.9874144867,1162377.4466575037,283374.26972461061,221659.33820933095,883352.16586609429,966676.59385622363,366340.53087425337,252938.3229151158,921286.69009580929,252926.09021341061,393720.3009080523,102417.06090038866,null,null,null,17567811.773089699,30297126.666582506,null,17670228.83399009,30297126.66658251]
[null,{"$f":"ROW(C1928)","v":1928},2053,{"$f":"IF(C1928=\"\",\"\",IF(AND(COUNT(C1928)>0,COUNT(C1927)=0),C1927,D1927))","v":"CAPEX"},{"$f":"E1004+E1041+E1078+E1117+E1339","v":0},0,0,0,0,null,{"$f":"K1004+K1041+K1078+K1117+K1339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,null,0,0]
[null,{"$f":"ROW(C1929)","v":1929},2054,{"$f":"IF(C1929=\"\",\"\",IF(AND(COUNT(C1929)>0,COUNT(C1928)=0),C1928,D1928))","v":"CAPEX"},0,0,0,0,0,null,{"$f":"K1005+K1042+K1079+K1118+K1340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,null,0,0]
[null,{"$f":"ROW(C1930)","v":1930},2055,{"$f":"IF(C1930=\"\",\"\",IF(AND(COUNT(C1930)>0,COUNT(C1929)=0),C1929,D1929))","v":"CAPEX"},0,0,0,0,0,null,{"$f":"K1006+K1043+K1080+K1119+K1341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,null,0,0]
[null,{"$f":"ROW(C1931)","v":1931},2056,{"$f":"IF(C1931=\"\",\"\",IF(AND(COUNT(C1931)>0,COUNT(C1930)=0),C1930,D1930))","v":"CAPEX"},0,0,0,0,0,null,{"$f":"K1007+K1044+K1081+K1120+K1342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,null,0,0]
[null,{"$f":"ROW(C1932)","v":1932},2057,{"$f":"IF(C1932=\"\",\"\",IF(AND(COUNT(C1932)>0,COUNT(C1931)=0),C1931,D1931))","v":"CAPEX"},0,0,0,0,0,null,{"$f":"K1008+K1045+K1082+K1121+K1343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,null,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K1935-K1308","v":0},0,0,0,0,0,0,-1.9073486328125E-6,0,0,0,-5.3644180297851563E-7,0,0,0,5.9604644775390625E-8,0,0,1.3411045074462891E-7,-2.9802322387695313E-8,0,0,0,{"$f":"AH1935-AH1308","v":0}]
["x",null,null,null,{"$f":"SUM(E1937:E2119)","v":2368358787.5278764},{"$f":"SUM(F1937:F2119)","v":2939026097.4293761},null,null,null,null,{"$f":"SUM(K1937:K2119)","v":110163981.38724226},{"$f":"SUM(L1937:L2119)","v":66099319.966570698},136528518.82695675,586634388.1660918,48243610.882387675,297548616.8646099,22018759.650561906,2065447035.5692368,35818699.979688637,133937088.24121554,109530368.54888651,505593415.98691392,369675265.70050597,142425663.45253092,49148556.795181982,34175681.91065231,167745867.33187836,126531622.97692446,71770804.873872519,29709535.539978717,105729467.48759496,20604864.100834187,59130001.691765778,{"$f":"SUM(AH1937:AH2119)","v":13173749.02516989}]
["Estações Elevatórias",{"$f":"ROW(C1936)","v":1936},{"$f":"A1936","v":"Estações Elevatórias"},{"$f":"IF(C1936=\"\",\"\",IF(AND(COUNT(C1936)>0,COUNT(C1935)=0),C1935,D1935))","v":0}]
[null,1937,2023,"Estações Elevatórias",{"$f":"Lances!AD8","v":6020105.1265000012},{"$f":"SUMIFS($K1937:$AH1937,$K$18:$AH$18,F$4)","v":6791713.2662499985},{"$f":"SUMIFS($K1937:$AG1937,$K$18:$AG$18,G$4)","v":0},0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1936,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1937,[64]Aquiraz!$B$2:$AP$2,0))*AL34","v":2658404.5599999996},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1936,[64]Barbalha!$B$2:$B$111,0),MATCH($C1937,[64]Barbalha!$B$2:$AP$2,0))*AM34","v":793358.28614999994},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1936,[64]Cascavel!$B$2:$B$111,0),MATCH($C1937,[64]Cascavel!$B$2:$AP$2,0))*AN34","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1936,[64]Caucaia!$B$2:$B$111,0),MATCH($C1937,[64]Caucaia!$B$2:$AP$2,0))*AO34","v":2931872.9726},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1936,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1937,[64]Chorozinho!$B$2:$AP$2,0))*AP34","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1936,[64]Eusébio!$B$2:$B$111,0),MATCH($C1937,[64]Eusébio!$B$2:$AP$2,0))*AQ34","v":15380.070600000001},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1936,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1937,'[64]Farias Brito'!$B$2:$AP$2,0))*AR34","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1936,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1937,[64]Fortaleza!$B$2:$AP$2,0))*AS34","v":3802340.6357499999},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1936,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1937,[64]Guaiúba!$B$2:$AP$2,0))*AT34","v":7255.9897499999997},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1936,[64]Horizonte!$B$2:$B$111,0),MATCH($C1937,[64]Horizonte!$B$2:$AP$2,0))*AU34","v":15233.481250000001},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1936,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1937,[64]Itaitinga!$B$2:$AP$2,0))*AV34","v":9846.4858000000004},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1936,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1937,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW34","v":2418095.1490500001},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1936,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1937,[64]Maracanaú!$B$2:$AP$2,0))*AX34","v":61615.259699999995},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1936,[64]Maranguape!$B$2:$B$111,0),MATCH($C1937,[64]Maranguape!$B$2:$AP$2,0))*AY34","v":36914.325599999996},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1936,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1937,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ34","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1936,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1937,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA34","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1936,[64]Pacajus!$B$2:$B$111,0),MATCH($C1937,[64]Pacajus!$B$2:$AP$2,0))*BB34","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1936,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1937,[64]Pacatuba!$B$2:$AP$2,0))*BC34","v":4001.5185999999999},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1936,[64]Paracuru!$B$2:$B$111,0),MATCH($C1937,[64]Paracuru!$B$2:$AP$2,0))*BD34","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1936,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1937,[64]Paraipaba!$B$2:$AP$2,0))*BE34","v":9869.585500000001},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1936,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1937,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF34","v":36357.525999999998},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1936,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1937,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG34","v":3490.1251500000008},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1936,[64]Trairi!$B$2:$B$111,0),MATCH($C1937,[64]Trairi!$B$2:$AP$2,0))*BH34","v":7782.4212499999994},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1936,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1937,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI34","v":0}]
[null,1938,{"$f":"C1937+1","v":2024},"Estações Elevatórias",{"$f":"Lances!AD9","v":40316007.881500006},17731963.584550001,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1936,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1938,[64]Aquiraz!$B$2:$AP$2,0))*AL35","v":1598477.15},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1936,[64]Barbalha!$B$2:$B$111,0),MATCH($C1938,[64]Barbalha!$B$2:$AP$2,0))*AM35","v":3060778.93615},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1936,[64]Cascavel!$B$2:$B$111,0),MATCH($C1938,[64]Cascavel!$B$2:$AP$2,0))*AN35","v":2199588.6325000003},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1936,[64]Caucaia!$B$2:$B$111,0),MATCH($C1938,[64]Caucaia!$B$2:$AP$2,0))*AO35","v":2076507.5206499998},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1936,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1938,[64]Chorozinho!$B$2:$AP$2,0))*AP35","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1936,[64]Eusébio!$B$2:$B$111,0),MATCH($C1938,[64]Eusébio!$B$2:$AP$2,0))*AQ35","v":4706638.8355999999},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1936,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1938,'[64]Farias Brito'!$B$2:$AP$2,0))*AR35","v":1017826.61},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1936,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1938,[64]Fortaleza!$B$2:$AP$2,0))*AS35","v":9473042.0209999997},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1936,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1938,[64]Guaiúba!$B$2:$AP$2,0))*AT35","v":528747.99974999996},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1936,[64]Horizonte!$B$2:$B$111,0),MATCH($C1938,[64]Horizonte!$B$2:$AP$2,0))*AU35","v":713258.51124999998},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1936,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1938,[64]Itaitinga!$B$2:$AP$2,0))*AV35","v":511531.50580000004},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1936,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1938,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW35","v":4194422.94405},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1936,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1938,[64]Maracanaú!$B$2:$AP$2,0))*AX35","v":3165478.2396999998},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1936,[64]Maranguape!$B$2:$B$111,0),MATCH($C1938,[64]Maranguape!$B$2:$AP$2,0))*AY35","v":3704625.1406},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1936,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1938,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ35","v":2245714.0074999998},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1936,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1938,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA35","v":1067416.8500000001},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1936,[64]Pacajus!$B$2:$B$111,0),MATCH($C1938,[64]Pacajus!$B$2:$AP$2,0))*BB35","v":7997158.0099999998},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1936,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1938,[64]Pacatuba!$B$2:$AP$2,0))*BC35","v":3604344.5086000003},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1936,[64]Paracuru!$B$2:$B$111,0),MATCH($C1938,[64]Paracuru!$B$2:$AP$2,0))*BD35","v":2247164.91},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1936,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1938,[64]Paraipaba!$B$2:$AP$2,0))*BE35","v":1380837.9155000001},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1936,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1938,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF35","v":789866.54099999997},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1936,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1938,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG35","v":411704.05514999997},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1936,[64]Trairi!$B$2:$B$111,0),MATCH($C1938,[64]Trairi!$B$2:$AP$2,0))*BH35","v":1352840.6212499999},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1936,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1938,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI35","v":0}]
[null,1939,{"$f":"C1938+1","v":2025},"Estações Elevatórias",{"$f":"Lances!AD10","v":23141035.020637501},35407534.244569696,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1936,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1939,[64]Aquiraz!$B$2:$AP$2,0))*AL36","v":769259.34999999986},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1936,[64]Barbalha!$B$2:$B$111,0),MATCH($C1939,[64]Barbalha!$B$2:$AP$2,0))*AM36","v":329673.35860000004},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1936,[64]Cascavel!$B$2:$B$111,0),MATCH($C1939,[64]Cascavel!$B$2:$AP$2,0))*AN36","v":1014116.0533},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1936,[64]Caucaia!$B$2:$B$111,0),MATCH($C1939,[64]Caucaia!$B$2:$AP$2,0))*AO36","v":20872818.588900004},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1936,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1939,[64]Chorozinho!$B$2:$AP$2,0))*AP36","v":13849.59065},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1936,[64]Eusébio!$B$2:$B$111,0),MATCH($C1939,[64]Eusébio!$B$2:$AP$2,0))*AQ36","v":6600142.3295999998},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1936,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1939,'[64]Farias Brito'!$B$2:$AP$2,0))*AR36","v":33927.056649999999},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1936,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1939,[64]Fortaleza!$B$2:$AP$2,0))*AS36","v":10887388.694249999},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1936,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1939,[64]Guaiúba!$B$2:$AP$2,0))*AT36","v":551717.3097499999},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1936,[64]Horizonte!$B$2:$B$111,0),MATCH($C1939,[64]Horizonte!$B$2:$AP$2,0))*AU36","v":1634252.7382499999},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1936,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1939,[64]Itaitinga!$B$2:$AP$2,0))*AV36","v":1373205.0062999998},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1936,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1939,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW36","v":5519516.7893499993},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1936,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1939,[64]Maracanaú!$B$2:$AP$2,0))*AX36","v":1904536.2341500001},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1936,[64]Maranguape!$B$2:$B$111,0),MATCH($C1939,[64]Maranguape!$B$2:$AP$2,0))*AY36","v":894222.26214999997},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1936,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1939,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ36","v":22516.395187500002},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1936,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1939,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA36","v":5970.0075999999999},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1936,[64]Pacajus!$B$2:$B$111,0),MATCH($C1939,[64]Pacajus!$B$2:$AP$2,0))*BB36","v":1588557.9083499999},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1936,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1939,[64]Pacatuba!$B$2:$AP$2,0))*BC36","v":274622.28074999998},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1936,[64]Paracuru!$B$2:$B$111,0),MATCH($C1939,[64]Paracuru!$B$2:$AP$2,0))*BD36","v":18291.069500000001},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1936,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1939,[64]Paraipaba!$B$2:$AP$2,0))*BE36","v":848520.37246969703},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1936,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1939,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF36","v":2294463.9210000001},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1936,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1939,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG36","v":8475.5713500000002},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1936,[64]Trairi!$B$2:$B$111,0),MATCH($C1939,[64]Trairi!$B$2:$AP$2,0))*BH36","v":477576.02710000006},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1936,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1939,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI36","v":610950.35}]
[null,1940,{"$f":"C1939+1","v":2026},"Estações Elevatórias",{"$f":"Lances!AD11","v":23612099.945675828},34802760.687369697,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1936,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1940,[64]Aquiraz!$B$2:$AP$2,0))*AL37","v":2125313.0290999999},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1936,[64]Barbalha!$B$2:$B$111,0),MATCH($C1940,[64]Barbalha!$B$2:$AP$2,0))*AM37","v":1031178.5785999999},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1936,[64]Cascavel!$B$2:$B$111,0),MATCH($C1940,[64]Cascavel!$B$2:$AP$2,0))*AN37","v":692344.5432999999},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1936,[64]Caucaia!$B$2:$B$111,0),MATCH($C1940,[64]Caucaia!$B$2:$AP$2,0))*AO37","v":21086746.490699999},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1936,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1940,[64]Chorozinho!$B$2:$AP$2,0))*AP37","v":1555025.67065},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1936,[64]Eusébio!$B$2:$B$111,0),MATCH($C1940,[64]Eusébio!$B$2:$AP$2,0))*AQ37","v":5405985.595433333},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1936,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1940,'[64]Farias Brito'!$B$2:$AP$2,0))*AR37","v":33927.056649999999},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1936,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1940,[64]Fortaleza!$B$2:$AP$2,0))*AS37","v":10814235.724249998},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1936,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1940,[64]Guaiúba!$B$2:$AP$2,0))*AT37","v":214085.26134999999},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1936,[64]Horizonte!$B$2:$B$111,0),MATCH($C1940,[64]Horizonte!$B$2:$AP$2,0))*AU37","v":43982.348250000003},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1936,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1940,[64]Itaitinga!$B$2:$AP$2,0))*AV37","v":34872.097300000001},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1936,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1940,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW37","v":4532268.2093499992},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1936,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1940,[64]Maracanaú!$B$2:$AP$2,0))*AX37","v":4408366.3641500007},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1936,[64]Maranguape!$B$2:$B$111,0),MATCH($C1940,[64]Maranguape!$B$2:$AP$2,0))*AY37","v":1509225.6471500001},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1936,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1940,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ37","v":789690.93518750009},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1936,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1940,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA37","v":5970.0075999999999},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1936,[64]Pacajus!$B$2:$B$111,0),MATCH($C1940,[64]Pacajus!$B$2:$AP$2,0))*BB37","v":1188898.77835},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1936,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1940,[64]Pacatuba!$B$2:$AP$2,0))*BC37","v":35976.405750000005},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1936,[64]Paracuru!$B$2:$B$111,0),MATCH($C1940,[64]Paracuru!$B$2:$AP$2,0))*BD37","v":18291.069500000001},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1936,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1940,[64]Paraipaba!$B$2:$AP$2,0))*BE37","v":15932.492469696972},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1936,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1940,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF37","v":2837968.8020000001},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1936,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1940,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG37","v":8475.5713500000002},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1936,[64]Trairi!$B$2:$B$111,0),MATCH($C1940,[64]Trairi!$B$2:$AP$2,0))*BH37","v":21110.537100000001},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1936,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1940,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI37","v":4989.4175049999985}]
[null,1941,2027,"Estações Elevatórias",{"$f":"Lances!AD12","v":19136778.316125832},26307976.492669694,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1936,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1941,[64]Aquiraz!$B$2:$AP$2,0))*AL38","v":1152186.4591000001},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1936,[64]Barbalha!$B$2:$B$111,0),MATCH($C1941,[64]Barbalha!$B$2:$AP$2,0))*AM38","v":851542.58919999993},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1936,[64]Cascavel!$B$2:$B$111,0),MATCH($C1941,[64]Cascavel!$B$2:$AP$2,0))*AN38","v":1186189.4332999999},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1936,[64]Caucaia!$B$2:$B$111,0),MATCH($C1941,[64]Caucaia!$B$2:$AP$2,0))*AO38","v":12287372.83525},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1936,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1941,[64]Chorozinho!$B$2:$AP$2,0))*AP38","v":752862.62855000002},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1936,[64]Eusébio!$B$2:$B$111,0),MATCH($C1941,[64]Eusébio!$B$2:$AP$2,0))*AQ38","v":5566046.3394333329},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1936,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1941,'[64]Farias Brito'!$B$2:$AP$2,0))*AR38","v":33927.056649999999},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1936,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1941,[64]Fortaleza!$B$2:$AP$2,0))*AS38","v":10737090.154249998},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1936,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1941,[64]Guaiúba!$B$2:$AP$2,0))*AT38","v":418192.22635000001},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1936,[64]Horizonte!$B$2:$B$111,0),MATCH($C1941,[64]Horizonte!$B$2:$AP$2,0))*AU38","v":2011090.08825},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1936,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1941,[64]Itaitinga!$B$2:$AP$2,0))*AV38","v":34872.097300000001},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1936,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1941,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW38","v":2415769.0443500001},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1936,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1941,[64]Maracanaú!$B$2:$AP$2,0))*AX38","v":3863905.04415},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1936,[64]Maranguape!$B$2:$B$111,0),MATCH($C1941,[64]Maranguape!$B$2:$AP$2,0))*AY38","v":405524.96714999998},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1936,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1941,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ38","v":22516.395187500002},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1936,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1941,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA38","v":313366.06555},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1936,[64]Pacajus!$B$2:$B$111,0),MATCH($C1941,[64]Pacajus!$B$2:$AP$2,0))*BB38","v":67822.058350000007},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1936,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1941,[64]Pacatuba!$B$2:$AP$2,0))*BC38","v":35976.405750000005},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1936,[64]Paracuru!$B$2:$B$111,0),MATCH($C1941,[64]Paracuru!$B$2:$AP$2,0))*BD38","v":972874.56949999998},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1936,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1941,[64]Paraipaba!$B$2:$AP$2,0))*BE38","v":15932.492469696972},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1936,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1941,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF38","v":1044976.60275},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1936,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1941,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG38","v":364519.82134999998},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1936,[64]Trairi!$B$2:$B$111,0),MATCH($C1941,[64]Trairi!$B$2:$AP$2,0))*BH38","v":885210.01709999994},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1936,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1941,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI38","v":4989.4175049999985}]
[null,1942,2028,"Estações Elevatórias",{"$f":"Lances!AD13","v":20756610.014925834},21504903.731319699,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1936,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1942,[64]Aquiraz!$B$2:$AP$2,0))*AL39","v":634808.73179999995},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1936,[64]Barbalha!$B$2:$B$111,0),MATCH($C1942,[64]Barbalha!$B$2:$AP$2,0))*AM39","v":33501.289199999999},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1936,[64]Cascavel!$B$2:$B$111,0),MATCH($C1942,[64]Cascavel!$B$2:$AP$2,0))*AN39","v":33831.89445},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1936,[64]Caucaia!$B$2:$B$111,0),MATCH($C1942,[64]Caucaia!$B$2:$AP$2,0))*AO39","v":8991869.6789500024},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1936,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1942,[64]Chorozinho!$B$2:$AP$2,0))*AP39","v":2137821.6935500004},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1936,[64]Eusébio!$B$2:$B$111,0),MATCH($C1942,[64]Eusébio!$B$2:$AP$2,0))*AQ39","v":5566046.3394333329},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1936,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1942,'[64]Farias Brito'!$B$2:$AP$2,0))*AR39","v":442140.98665000004},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1936,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1942,[64]Fortaleza!$B$2:$AP$2,0))*AS39","v":10644062.805499999},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1936,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1942,[64]Guaiúba!$B$2:$AP$2,0))*AT39","v":12019.366},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1936,[64]Horizonte!$B$2:$B$111,0),MATCH($C1942,[64]Horizonte!$B$2:$AP$2,0))*AU39","v":1403789.7382500002},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1936,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1942,[64]Itaitinga!$B$2:$AP$2,0))*AV39","v":1353066.1365999999},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1936,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1942,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW39","v":2674051.2743500001},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1936,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1942,[64]Maracanaú!$B$2:$AP$2,0))*AX39","v":3863905.04415},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1936,[64]Maranguape!$B$2:$B$111,0),MATCH($C1942,[64]Maranguape!$B$2:$AP$2,0))*AY39","v":282311.77714999998},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1936,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1942,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ39","v":255347.45518749999},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1936,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1942,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA39","v":423079.61554999999},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1936,[64]Pacajus!$B$2:$B$111,0),MATCH($C1942,[64]Pacajus!$B$2:$AP$2,0))*BB39","v":1365246.9083500002},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1936,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1942,[64]Pacatuba!$B$2:$AP$2,0))*BC39","v":35976.405750000005},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1936,[64]Paracuru!$B$2:$B$111,0),MATCH($C1942,[64]Paracuru!$B$2:$AP$2,0))*BD39","v":18291.069500000001},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1936,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1942,[64]Paraipaba!$B$2:$AP$2,0))*BE39","v":15932.492469696972},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1936,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1942,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF39","v":1805161.5764499998},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1936,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1942,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG39","v":8475.5713500000002},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1936,[64]Trairi!$B$2:$B$111,0),MATCH($C1942,[64]Trairi!$B$2:$AP$2,0))*BH39","v":21110.537100000001},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1936,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1942,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI39","v":239665.35850499998}]
[null,1943,2029,"Estações Elevatórias",{"$f":"Lances!AD14","v":15733776.158925837},17650881.466819696,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1936,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1943,[64]Aquiraz!$B$2:$AP$2,0))*AL40","v":446391.6618},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1936,[64]Barbalha!$B$2:$B$111,0),MATCH($C1943,[64]Barbalha!$B$2:$AP$2,0))*AM40","v":618711.52919999987},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1936,[64]Cascavel!$B$2:$B$111,0),MATCH($C1943,[64]Cascavel!$B$2:$AP$2,0))*AN40","v":332332.27444999997},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1936,[64]Caucaia!$B$2:$B$111,0),MATCH($C1943,[64]Caucaia!$B$2:$AP$2,0))*AO40","v":8080242.4364499999},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1936,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1943,[64]Chorozinho!$B$2:$AP$2,0))*AP40","v":335656.92855000001},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1936,[64]Eusébio!$B$2:$B$111,0),MATCH($C1943,[64]Eusébio!$B$2:$AP$2,0))*AQ40","v":5566046.3394333329},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1936,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1943,'[64]Farias Brito'!$B$2:$AP$2,0))*AR40","v":33927.056649999999},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1936,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1943,[64]Fortaleza!$B$2:$AP$2,0))*AS40","v":7339231.2634999994},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1936,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1943,[64]Guaiúba!$B$2:$AP$2,0))*AT40","v":12019.366},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1936,[64]Horizonte!$B$2:$B$111,0),MATCH($C1943,[64]Horizonte!$B$2:$AP$2,0))*AU40","v":43982.348250000003},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1936,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1943,[64]Itaitinga!$B$2:$AP$2,0))*AV40","v":41430.276599999997},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1936,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1943,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW40","v":1851201.40435},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1936,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1943,[64]Maracanaú!$B$2:$AP$2,0))*AX40","v":5087726.0141500011},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1936,[64]Maranguape!$B$2:$B$111,0),MATCH($C1943,[64]Maranguape!$B$2:$AP$2,0))*AY40","v":673719.67714999989},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1936,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1943,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ40","v":22516.395187500002},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1936,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1943,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA40","v":559327.00555},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1936,[64]Pacajus!$B$2:$B$111,0),MATCH($C1943,[64]Pacajus!$B$2:$AP$2,0))*BB40","v":67822.058350000007},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1936,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1943,[64]Pacatuba!$B$2:$AP$2,0))*BC40","v":35976.405750000005},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1936,[64]Paracuru!$B$2:$B$111,0),MATCH($C1943,[64]Paracuru!$B$2:$AP$2,0))*BD40","v":18291.069500000001},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1936,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1943,[64]Paraipaba!$B$2:$AP$2,0))*BE40","v":15932.492469696972},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1936,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1943,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF40","v":1526553.1064499998},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1936,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1943,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG40","v":241306.63135000001},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1936,[64]Trairi!$B$2:$B$111,0),MATCH($C1943,[64]Trairi!$B$2:$AP$2,0))*BH40","v":429324.46710000001},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1936,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1943,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI40","v":4989.4175049999985}]
[null,1944,2030,"Estações Elevatórias",{"$f":"Lances!AD15","v":15459172.368925836},7351364.6439696969,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1936,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1944,[64]Aquiraz!$B$2:$AP$2,0))*AL41","v":90347.411800000002},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1936,[64]Barbalha!$B$2:$B$111,0),MATCH($C1944,[64]Barbalha!$B$2:$AP$2,0))*AM41","v":33501.289199999999},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1936,[64]Cascavel!$B$2:$B$111,0),MATCH($C1944,[64]Cascavel!$B$2:$AP$2,0))*AN41","v":442045.82445000001},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1936,[64]Caucaia!$B$2:$B$111,0),MATCH($C1944,[64]Caucaia!$B$2:$AP$2,0))*AO41","v":481757.77645},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1936,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1944,[64]Chorozinho!$B$2:$AP$2,0))*AP41","v":335656.92855000001},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1936,[64]Eusébio!$B$2:$B$111,0),MATCH($C1944,[64]Eusébio!$B$2:$AP$2,0))*AQ41","v":5566046.3394333329},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1936,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1944,'[64]Farias Brito'!$B$2:$AP$2,0))*AR41","v":33927.056649999999},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1936,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1944,[64]Fortaleza!$B$2:$AP$2,0))*AS41","v":6688252.4509999994},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1936,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1944,[64]Guaiúba!$B$2:$AP$2,0))*AT41","v":12019.366},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1936,[64]Horizonte!$B$2:$B$111,0),MATCH($C1944,[64]Horizonte!$B$2:$AP$2,0))*AU41","v":43982.348250000003},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1936,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1944,[64]Itaitinga!$B$2:$AP$2,0))*AV41","v":38309.0818},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1936,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1944,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW41","v":602032.23435000004},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1936,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1944,[64]Maracanaú!$B$2:$AP$2,0))*AX41","v":5087726.0141500011},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1936,[64]Maranguape!$B$2:$B$111,0),MATCH($C1944,[64]Maranguape!$B$2:$AP$2,0))*AY41","v":742204.60195000004},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1936,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1944,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ41","v":321016.7751875},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1936,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1944,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA41","v":14865.685549999998},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1936,[64]Pacajus!$B$2:$B$111,0),MATCH($C1944,[64]Pacajus!$B$2:$AP$2,0))*BB41","v":962723.0083499999},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1936,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1944,[64]Pacatuba!$B$2:$AP$2,0))*BC41","v":975521.77574999991},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1936,[64]Paracuru!$B$2:$B$111,0),MATCH($C1944,[64]Paracuru!$B$2:$AP$2,0))*BD41","v":18291.069500000001},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1936,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1944,[64]Paraipaba!$B$2:$AP$2,0))*BE41","v":15932.492469696972},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1936,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1944,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF41","v":115503.67645},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1936,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1944,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG41","v":8475.5713500000002},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1936,[64]Trairi!$B$2:$B$111,0),MATCH($C1944,[64]Trairi!$B$2:$AP$2,0))*BH41","v":23151.606749999999},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1936,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1944,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI41","v":157246.62750499998}]
[null,1945,2031,"Estações Elevatórias",{"$f":"Lances!AD16","v":10240556.533725834},9556307.8577196971,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1936,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1945,[64]Aquiraz!$B$2:$AP$2,0))*AL42","v":90347.411800000002},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1936,[64]Barbalha!$B$2:$B$111,0),MATCH($C1945,[64]Barbalha!$B$2:$AP$2,0))*AM42","v":185758.49919999999},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1936,[64]Cascavel!$B$2:$B$111,0),MATCH($C1945,[64]Cascavel!$B$2:$AP$2,0))*AN42","v":33831.89445},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1936,[64]Caucaia!$B$2:$B$111,0),MATCH($C1945,[64]Caucaia!$B$2:$AP$2,0))*AO42","v":481757.77645},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1936,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1945,[64]Chorozinho!$B$2:$AP$2,0))*AP42","v":335656.92855000001},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1936,[64]Eusébio!$B$2:$B$111,0),MATCH($C1945,[64]Eusébio!$B$2:$AP$2,0))*AQ42","v":5566046.3394333329},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1936,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1945,'[64]Farias Brito'!$B$2:$AP$2,0))*AR42","v":266758.11664999998},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1936,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1945,[64]Fortaleza!$B$2:$AP$2,0))*AS42","v":5434857.2147499993},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1936,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1945,[64]Guaiúba!$B$2:$AP$2,0))*AT42","v":12019.366},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1936,[64]Horizonte!$B$2:$B$111,0),MATCH($C1945,[64]Horizonte!$B$2:$AP$2,0))*AU42","v":43982.348250000003},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1936,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1945,[64]Itaitinga!$B$2:$AP$2,0))*AV42","v":41430.276599999997},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1936,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1945,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW42","v":136370.11434999999},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1936,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1945,[64]Maracanaú!$B$2:$AP$2,0))*AX42","v":192442.13415},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1936,[64]Maranguape!$B$2:$B$111,0),MATCH($C1945,[64]Maranguape!$B$2:$AP$2,0))*AY42","v":52601.911949999994},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1936,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1945,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ42","v":981575.44518749998},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1936,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1945,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA42","v":559327.00555},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1936,[64]Pacajus!$B$2:$B$111,0),MATCH($C1945,[64]Pacajus!$B$2:$AP$2,0))*BB42","v":800937.34834999999},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1936,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1945,[64]Pacatuba!$B$2:$AP$2,0))*BC42","v":936481.9757500001},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1936,[64]Paracuru!$B$2:$B$111,0),MATCH($C1945,[64]Paracuru!$B$2:$AP$2,0))*BD42","v":474756.55949999997},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1936,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1945,[64]Paraipaba!$B$2:$AP$2,0))*BE42","v":15932.492469696972},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1936,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1945,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF42","v":3117376.6364500001},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1936,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1945,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG42","v":8475.5713500000002},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1936,[64]Trairi!$B$2:$B$111,0),MATCH($C1945,[64]Trairi!$B$2:$AP$2,0))*BH42","v":23151.606749999999},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1936,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1945,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI42","v":4989.4175049999985}]
[null,1946,2032,"Estações Elevatórias",{"$f":"Lances!AD17","v":3302491.8903924995},5621131.4837196963,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1936,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1946,[64]Aquiraz!$B$2:$AP$2,0))*AL43","v":90347.411800000002},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1936,[64]Barbalha!$B$2:$B$111,0),MATCH($C1946,[64]Barbalha!$B$2:$AP$2,0))*AM43","v":33501.289199999999},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1936,[64]Cascavel!$B$2:$B$111,0),MATCH($C1946,[64]Cascavel!$B$2:$AP$2,0))*AN43","v":622707.20445000008},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1936,[64]Caucaia!$B$2:$B$111,0),MATCH($C1946,[64]Caucaia!$B$2:$AP$2,0))*AO43","v":1851154.24645},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1936,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1946,[64]Chorozinho!$B$2:$AP$2,0))*AP43","v":830458.74855000002},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1936,[64]Eusébio!$B$2:$B$111,0),MATCH($C1946,[64]Eusébio!$B$2:$AP$2,0))*AQ43","v":230688.20609999995},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1936,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1946,'[64]Farias Brito'!$B$2:$AP$2,0))*AR43","v":338441.47664999997},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1936,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1946,[64]Fortaleza!$B$2:$AP$2,0))*AS43","v":581314.96074999997},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1936,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1946,[64]Guaiúba!$B$2:$AP$2,0))*AT43","v":12019.366},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1936,[64]Horizonte!$B$2:$B$111,0),MATCH($C1946,[64]Horizonte!$B$2:$AP$2,0))*AU43","v":43982.348250000003},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1936,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1946,[64]Itaitinga!$B$2:$AP$2,0))*AV43","v":41430.276599999997},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1936,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1946,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW43","v":136370.11434999999},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1936,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1946,[64]Maracanaú!$B$2:$AP$2,0))*AX43","v":192442.13415},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1936,[64]Maranguape!$B$2:$B$111,0),MATCH($C1946,[64]Maranguape!$B$2:$AP$2,0))*AY43","v":285432.97194999998},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1936,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1946,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ43","v":22516.395187500002},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1936,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1946,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA43","v":313366.06555},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1936,[64]Pacajus!$B$2:$B$111,0),MATCH($C1946,[64]Pacajus!$B$2:$AP$2,0))*BB43","v":67822.058350000007},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1936,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1946,[64]Pacatuba!$B$2:$AP$2,0))*BC43","v":35976.405750000005},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1936,[64]Paracuru!$B$2:$B$111,0),MATCH($C1946,[64]Paracuru!$B$2:$AP$2,0))*BD43","v":18291.069500000001},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1936,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1946,[64]Paraipaba!$B$2:$AP$2,0))*BE43","v":15932.492469696972},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1936,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1946,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF43","v":3122811.5364499995},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1936,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1946,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG43","v":8475.5713500000002},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1936,[64]Trairi!$B$2:$B$111,0),MATCH($C1946,[64]Trairi!$B$2:$AP$2,0))*BH43","v":23151.606749999999},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1936,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1946,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI43","v":4989.4175049999985}]
[null,1947,2033,"Estações Elevatórias",{"$f":"Lances!AD18","v":1354191.4175925001},2115276.2711196966,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1936,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1947,[64]Aquiraz!$B$2:$AP$2,0))*AL44","v":90347.411800000002},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1936,[64]Barbalha!$B$2:$B$111,0),MATCH($C1947,[64]Barbalha!$B$2:$AP$2,0))*AM44","v":35869.52289},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1936,[64]Cascavel!$B$2:$B$111,0),MATCH($C1947,[64]Cascavel!$B$2:$AP$2,0))*AN44","v":186089.10444999998},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1936,[64]Caucaia!$B$2:$B$111,0),MATCH($C1947,[64]Caucaia!$B$2:$AP$2,0))*AO44","v":510811.56301000004},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1936,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1947,[64]Chorozinho!$B$2:$AP$2,0))*AP44","v":37156.548549999992},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1936,[64]Eusébio!$B$2:$B$111,0),MATCH($C1947,[64]Eusébio!$B$2:$AP$2,0))*AQ44","v":239916.24846},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1936,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1947,'[64]Farias Brito'!$B$2:$AP$2,0))*AR44","v":33927.056649999999},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1936,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1947,[64]Fortaleza!$B$2:$AP$2,0))*AS44","v":930103.93719999981},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1936,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1947,[64]Guaiúba!$B$2:$AP$2,0))*AT44","v":16372.959849999999},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1936,[64]Horizonte!$B$2:$B$111,0),MATCH($C1947,[64]Horizonte!$B$2:$AP$2,0))*AU44","v":53122.437000000005},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1936,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1947,[64]Itaitinga!$B$2:$AP$2,0))*AV44","v":47338.168080000003},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1936,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1947,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW44","v":160155.13377999997},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1936,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1947,[64]Maracanaú!$B$2:$AP$2,0))*AX44","v":229411.28996999998},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1936,[64]Maranguape!$B$2:$B$111,0),MATCH($C1947,[64]Maranguape!$B$2:$AP$2,0))*AY44","v":75914.662609999985},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1936,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1947,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ44","v":22516.395187500002},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1936,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1947,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA44","v":14865.685549999998},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1936,[64]Pacajus!$B$2:$B$111,0),MATCH($C1947,[64]Pacajus!$B$2:$AP$2,0))*BB44","v":67822.058350000007},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1936,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1947,[64]Pacatuba!$B$2:$AP$2,0))*BC44","v":38377.316909999994},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1936,[64]Paracuru!$B$2:$B$111,0),MATCH($C1947,[64]Paracuru!$B$2:$AP$2,0))*BD44","v":18291.069500000001},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1936,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1947,[64]Paraipaba!$B$2:$AP$2,0))*BE44","v":21854.243769696968},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1936,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1947,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF44","v":595824.75169999991},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1936,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1947,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG44","v":10569.64644},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1936,[64]Trairi!$B$2:$B$111,0),MATCH($C1947,[64]Trairi!$B$2:$AP$2,0))*BH44","v":27821.059499999999},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1936,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1947,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI44","v":4989.4175049999985}]
[null,1948,2034,"Estações Elevatórias",{"$f":"Lances!AD19","v":1221588.2475925002},1681854.9264863634,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1936,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1948,[64]Aquiraz!$B$2:$AP$2,0))*AL45","v":110001.45180000002},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1936,[64]Barbalha!$B$2:$B$111,0),MATCH($C1948,[64]Barbalha!$B$2:$AP$2,0))*AM45","v":35869.52289},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1936,[64]Cascavel!$B$2:$B$111,0),MATCH($C1948,[64]Cascavel!$B$2:$AP$2,0))*AN45","v":33831.89445},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1936,[64]Caucaia!$B$2:$B$111,0),MATCH($C1948,[64]Caucaia!$B$2:$AP$2,0))*AO45","v":533855.70837666665},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1936,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1948,[64]Chorozinho!$B$2:$AP$2,0))*AP45","v":37156.548549999992},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1936,[64]Eusébio!$B$2:$B$111,0),MATCH($C1948,[64]Eusébio!$B$2:$AP$2,0))*AQ45","v":239916.24846},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1936,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1948,'[64]Farias Brito'!$B$2:$AP$2,0))*AR45","v":33927.056649999999},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1936,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1948,[64]Fortaleza!$B$2:$AP$2,0))*AS45","v":930103.93719999981},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1936,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1948,[64]Guaiúba!$B$2:$AP$2,0))*AT45","v":16372.959849999999},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1936,[64]Horizonte!$B$2:$B$111,0),MATCH($C1948,[64]Horizonte!$B$2:$AP$2,0))*AU45","v":53122.437000000005},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1936,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1948,[64]Itaitinga!$B$2:$AP$2,0))*AV45","v":47338.168080000003},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1936,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1948,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW45","v":160155.13377999997},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1936,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1948,[64]Maracanaú!$B$2:$AP$2,0))*AX45","v":229411.28996999998},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1936,[64]Maranguape!$B$2:$B$111,0),MATCH($C1948,[64]Maranguape!$B$2:$AP$2,0))*AY45","v":75914.662609999985},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1936,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1948,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ45","v":22516.395187500002},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1936,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1948,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA45","v":14865.685549999998},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1936,[64]Pacajus!$B$2:$B$111,0),MATCH($C1948,[64]Pacajus!$B$2:$AP$2,0))*BB45","v":67822.058350000007},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1936,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1948,[64]Pacatuba!$B$2:$AP$2,0))*BC45","v":38377.316909999994},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1936,[64]Paracuru!$B$2:$B$111,0),MATCH($C1948,[64]Paracuru!$B$2:$AP$2,0))*BD45","v":18291.069500000001},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1936,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1948,[64]Paraipaba!$B$2:$AP$2,0))*BE45","v":21854.243769696968},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1936,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1948,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF45","v":139359.2617},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1936,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1948,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG45","v":10569.64644},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1936,[64]Trairi!$B$2:$B$111,0),MATCH($C1948,[64]Trairi!$B$2:$AP$2,0))*BH45","v":27821.059499999999},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1936,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1948,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI45","v":4989.4175049999985}]
[null,1949,2035,"Estações Elevatórias",{"$f":"Lances!AD20","v":1629847.3484832605},1723645.2243820156,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1936,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1949,[64]Aquiraz!$B$2:$AP$2,0))*AL46","v":110001.45180000002},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1936,[64]Barbalha!$B$2:$B$111,0),MATCH($C1949,[64]Barbalha!$B$2:$AP$2,0))*AM46","v":55993.100353043483},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1936,[64]Cascavel!$B$2:$B$111,0),MATCH($C1949,[64]Cascavel!$B$2:$AP$2,0))*AN46","v":56421.334280434792},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1936,[64]Caucaia!$B$2:$B$111,0),MATCH($C1949,[64]Caucaia!$B$2:$AP$2,0))*AO46","v":548590.40903971018},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1936,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1949,[64]Chorozinho!$B$2:$AP$2,0))*AP46","v":47393.202508695649},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1936,[64]Eusébio!$B$2:$B$111,0),MATCH($C1949,[64]Eusébio!$B$2:$AP$2,0))*AQ46","v":256499.2007643478},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1936,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1949,'[64]Farias Brito'!$B$2:$AP$2,0))*AR46","v":59003.576782608696},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1936,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1949,[64]Fortaleza!$B$2:$AP$2,0))*AS46","v":930103.93719999981},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1936,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1949,[64]Guaiúba!$B$2:$AP$2,0))*AT46","v":16372.959849999999},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1936,[64]Horizonte!$B$2:$B$111,0),MATCH($C1949,[64]Horizonte!$B$2:$AP$2,0))*AU46","v":74371.599565217388},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1936,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1949,[64]Itaitinga!$B$2:$AP$2,0))*AV46","v":60864.491927826086},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1936,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1949,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW46","v":231650.04943652172},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1936,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1949,[64]Maracanaú!$B$2:$AP$2,0))*AX46","v":326109.4145634782},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1936,[64]Maranguape!$B$2:$B$111,0),MATCH($C1949,[64]Maranguape!$B$2:$AP$2,0))*AY46","v":85202.865059999982},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1936,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1949,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ46","v":39158.948152173907},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1936,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1949,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA46","v":25853.366173913044},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1936,[64]Pacajus!$B$2:$B$111,0),MATCH($C1949,[64]Pacajus!$B$2:$AP$2,0))*BB46","v":117951.40582608695},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1936,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1949,[64]Pacatuba!$B$2:$AP$2,0))*BC46","v":62010.929151304343},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1936,[64]Paracuru!$B$2:$B$111,0),MATCH($C1949,[64]Paracuru!$B$2:$AP$2,0))*BD46","v":31810.55565217392},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1936,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1949,[64]Paraipaba!$B$2:$AP$2,0))*BE46","v":21854.243769696968},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1936,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1949,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF46","v":139359.2617},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1936,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1949,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG46","v":14254.541457391306},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1936,[64]Trairi!$B$2:$B$111,0),MATCH($C1949,[64]Trairi!$B$2:$AP$2,0))*BH46","v":37672.275563043477},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1936,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1949,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI46","v":4989.4522876086949}]
[null,1950,2036,"Estações Elevatórias",{"$f":"Lances!AD21","v":1715166.5659849797},1839238.9725820159,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1936,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1950,[64]Aquiraz!$B$2:$AP$2,0))*AL47","v":156662.75288181819},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1936,[64]Barbalha!$B$2:$B$111,0),MATCH($C1950,[64]Barbalha!$B$2:$AP$2,0))*AM47","v":55993.030787826086},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1936,[64]Cascavel!$B$2:$B$111,0),MATCH($C1950,[64]Cascavel!$B$2:$AP$2,0))*AN47","v":56421.334280434792},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1936,[64]Caucaia!$B$2:$B$111,0),MATCH($C1950,[64]Caucaia!$B$2:$AP$2,0))*AO47","v":642299.74005789217},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1936,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1950,[64]Chorozinho!$B$2:$AP$2,0))*AP47","v":47393.202508695649},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1936,[64]Eusébio!$B$2:$B$111,0),MATCH($C1950,[64]Eusébio!$B$2:$AP$2,0))*AQ47","v":283345.11826434784},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1936,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1950,'[64]Farias Brito'!$B$2:$AP$2,0))*AR47","v":59003.576782608696},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1936,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1950,[64]Fortaleza!$B$2:$AP$2,0))*AS47","v":930103.93719999981},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1936,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1950,[64]Guaiúba!$B$2:$AP$2,0))*AT47","v":18600.301613636362},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1936,[64]Horizonte!$B$2:$B$111,0),MATCH($C1950,[64]Horizonte!$B$2:$AP$2,0))*AU47","v":74371.599565217388},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1936,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1950,[64]Itaitinga!$B$2:$AP$2,0))*AV47","v":66367.0027460079},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1936,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1950,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW47","v":231650.04943652172},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1936,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1950,[64]Maracanaú!$B$2:$AP$2,0))*AX47","v":326109.4145634782},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1936,[64]Maranguape!$B$2:$B$111,0),MATCH($C1950,[64]Maranguape!$B$2:$AP$2,0))*AY47","v":85202.865059999982},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1936,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1950,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ47","v":39158.948152173907},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1936,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1950,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA47","v":25853.366173913044},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1936,[64]Pacajus!$B$2:$B$111,0),MATCH($C1950,[64]Pacajus!$B$2:$AP$2,0))*BB47","v":117951.40582608695},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1936,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1950,[64]Pacatuba!$B$2:$AP$2,0))*BC47","v":62010.929151304343},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1936,[64]Paracuru!$B$2:$B$111,0),MATCH($C1950,[64]Paracuru!$B$2:$AP$2,0))*BD47","v":31810.55565217392},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1936,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1950,[64]Paraipaba!$B$2:$AP$2,0))*BE47","v":21854.243769696968},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1936,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1950,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF47","v":161243.6788818182},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1936,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1950,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG47","v":14254.541457391306},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1936,[64]Trairi!$B$2:$B$111,0),MATCH($C1950,[64]Trairi!$B$2:$AP$2,0))*BH47","v":37672.275563043477},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1936,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1950,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI47","v":9071.6681909090912}]
[null,1951,2037,"Estações Elevatórias",{"$f":"Lances!AD22","v":1883177.2075975342},1963296.5640439205,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1936,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1951,[64]Aquiraz!$B$2:$AP$2,0))*AL48","v":156662.75288181819},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1936,[64]Barbalha!$B$2:$B$111,0),MATCH($C1951,[64]Barbalha!$B$2:$AP$2,0))*AM48","v":58099.59752115942},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1936,[64]Cascavel!$B$2:$B$111,0),MATCH($C1951,[64]Cascavel!$B$2:$AP$2,0))*AN48","v":56421.334280434792},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1936,[64]Caucaia!$B$2:$B$111,0),MATCH($C1951,[64]Caucaia!$B$2:$AP$2,0))*AO48","v":746824.68393646355},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1936,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1951,[64]Chorozinho!$B$2:$AP$2,0))*AP48","v":68480.450132505182},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1936,[64]Eusébio!$B$2:$B$111,0),MATCH($C1951,[64]Eusébio!$B$2:$AP$2,0))*AQ48","v":428161.94551975915},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1936,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1951,'[64]Farias Brito'!$B$2:$AP$2,0))*AR48","v":59003.576782608696},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1936,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1951,[64]Fortaleza!$B$2:$AP$2,0))*AS48","v":930103.93719999981},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1936,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1951,[64]Guaiúba!$B$2:$AP$2,0))*AT48","v":18600.301613636362},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1936,[64]Horizonte!$B$2:$B$111,0),MATCH($C1951,[64]Horizonte!$B$2:$AP$2,0))*AU48","v":74371.599565217388},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1936,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1951,[64]Itaitinga!$B$2:$AP$2,0))*AV48","v":66367.0027460079},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1936,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1951,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW48","v":231650.04943652172},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1936,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1951,[64]Maracanaú!$B$2:$AP$2,0))*AX48","v":326109.4145634782},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1936,[64]Maranguape!$B$2:$B$111,0),MATCH($C1951,[64]Maranguape!$B$2:$AP$2,0))*AY48","v":85202.865059999982},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1936,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1951,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ48","v":39158.948152173907},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1936,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1951,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA48","v":25853.366173913044},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1936,[64]Pacajus!$B$2:$B$111,0),MATCH($C1951,[64]Pacajus!$B$2:$AP$2,0))*BB48","v":117951.40582608695},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1936,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1951,[64]Pacatuba!$B$2:$AP$2,0))*BC48","v":62010.929151304343},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1936,[64]Paracuru!$B$2:$B$111,0),MATCH($C1951,[64]Paracuru!$B$2:$AP$2,0))*BD48","v":31810.55565217392},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1936,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1951,[64]Paraipaba!$B$2:$AP$2,0))*BE48","v":21854.243769696968},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1936,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1951,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF48","v":180776.32646515151},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1936,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1951,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG48","v":14254.541457391306},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1936,[64]Trairi!$B$2:$B$111,0),MATCH($C1951,[64]Trairi!$B$2:$AP$2,0))*BH48","v":37672.275563043477},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1936,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1951,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI48","v":9071.6681909090912}]
[null,1952,2038,"Estações Elevatórias",{"$f":"Lances!AD23","v":1898882.0403975341},2061738.9814439209,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1936,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1952,[64]Aquiraz!$B$2:$AP$2,0))*AL49","v":160498.6255818182},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1936,[64]Barbalha!$B$2:$B$111,0),MATCH($C1952,[64]Barbalha!$B$2:$AP$2,0))*AM49","v":58099.59752115942},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1936,[64]Cascavel!$B$2:$B$111,0),MATCH($C1952,[64]Cascavel!$B$2:$AP$2,0))*AN49","v":59691.045430434788},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1936,[64]Caucaia!$B$2:$B$111,0),MATCH($C1952,[64]Caucaia!$B$2:$AP$2,0))*AO49","v":814457.28763646365},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1936,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1952,[64]Chorozinho!$B$2:$AP$2,0))*AP49","v":68480.450132505182},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1936,[64]Eusébio!$B$2:$B$111,0),MATCH($C1952,[64]Eusébio!$B$2:$AP$2,0))*AQ49","v":428161.94551975915},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1936,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1952,'[64]Farias Brito'!$B$2:$AP$2,0))*AR49","v":59003.576782608696},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1936,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1952,[64]Fortaleza!$B$2:$AP$2,0))*AS49","v":930103.93719999981},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1936,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1952,[64]Guaiúba!$B$2:$AP$2,0))*AT49","v":20641.371263636363},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1936,[64]Horizonte!$B$2:$B$111,0),MATCH($C1952,[64]Horizonte!$B$2:$AP$2,0))*AU49","v":74371.599565217388},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1936,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1952,[64]Itaitinga!$B$2:$AP$2,0))*AV49","v":72925.182046007903},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1936,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1952,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW49","v":231650.04943652172},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1936,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1952,[64]Maracanaú!$B$2:$AP$2,0))*AX49","v":326109.4145634782},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1936,[64]Maranguape!$B$2:$B$111,0),MATCH($C1952,[64]Maranguape!$B$2:$AP$2,0))*AY49","v":85202.865059999982},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1936,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1952,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ49","v":39158.948152173907},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1936,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1952,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA49","v":25853.366173913044},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1936,[64]Pacajus!$B$2:$B$111,0),MATCH($C1952,[64]Pacajus!$B$2:$AP$2,0))*BB49","v":117951.40582608695},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1936,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1952,[64]Pacatuba!$B$2:$AP$2,0))*BC49","v":62010.929151304343},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1936,[64]Paracuru!$B$2:$B$111,0),MATCH($C1952,[64]Paracuru!$B$2:$AP$2,0))*BD49","v":31810.55565217392},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1936,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1952,[64]Paraipaba!$B$2:$AP$2,0))*BE49","v":21854.243769696968},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1936,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1952,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF49","v":211586.1401651515},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1936,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1952,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG49","v":14254.541457391306},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1936,[64]Trairi!$B$2:$B$111,0),MATCH($C1952,[64]Trairi!$B$2:$AP$2,0))*BH49","v":37672.275563043477},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1936,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1952,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI49","v":9071.6681909090912}]
[null,1953,2039,"Estações Elevatórias",{"$f":"Lances!AD24","v":1936946.3428975344},2109216.9502597097,{"$f":"SUMIFS($K1953:$AG1953,$K$18:$AG$18,G$4)","v":0},0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1936,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1953,[64]Aquiraz!$B$2:$AP$2,0))*AL50","v":160498.6255818182},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1936,[64]Barbalha!$B$2:$B$111,0),MATCH($C1953,[64]Barbalha!$B$2:$AP$2,0))*AM50","v":58099.59752115942},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1936,[64]Cascavel!$B$2:$B$111,0),MATCH($C1953,[64]Cascavel!$B$2:$AP$2,0))*AN50","v":97755.347930434786},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1936,[64]Caucaia!$B$2:$B$111,0),MATCH($C1953,[64]Caucaia!$B$2:$AP$2,0))*AO50","v":861935.25645225297},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1936,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1953,[64]Chorozinho!$B$2:$AP$2,0))*AP50","v":68480.450132505182},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1936,[64]Eusébio!$B$2:$B$111,0),MATCH($C1953,[64]Eusébio!$B$2:$AP$2,0))*AQ50","v":428161.94551975915},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1936,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1953,'[64]Farias Brito'!$B$2:$AP$2,0))*AR50","v":59003.576782608696},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1936,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1953,[64]Fortaleza!$B$2:$AP$2,0))*AS50","v":930103.93719999981},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1936,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1953,[64]Guaiúba!$B$2:$AP$2,0))*AT50","v":20641.371263636363},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1936,[64]Horizonte!$B$2:$B$111,0),MATCH($C1953,[64]Horizonte!$B$2:$AP$2,0))*AU50","v":74371.599565217388},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1936,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1953,[64]Itaitinga!$B$2:$AP$2,0))*AV50","v":72925.182046007903},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1936,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1953,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW50","v":231650.04943652172},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1936,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1953,[64]Maracanaú!$B$2:$AP$2,0))*AX50","v":326109.4145634782},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1936,[64]Maranguape!$B$2:$B$111,0),MATCH($C1953,[64]Maranguape!$B$2:$AP$2,0))*AY50","v":85202.865059999982},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1936,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1953,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ50","v":39158.948152173907},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1936,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1953,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA50","v":25853.366173913044},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1936,[64]Pacajus!$B$2:$B$111,0),MATCH($C1953,[64]Pacajus!$B$2:$AP$2,0))*BB50","v":117951.40582608695},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1936,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1953,[64]Pacatuba!$B$2:$AP$2,0))*BC50","v":62010.929151304343},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1936,[64]Paracuru!$B$2:$B$111,0),MATCH($C1953,[64]Paracuru!$B$2:$AP$2,0))*BD50","v":31810.55565217392},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1936,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1953,[64]Paraipaba!$B$2:$AP$2,0))*BE50","v":21854.243769696968},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1936,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1953,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF50","v":211586.1401651515},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1936,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1953,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG50","v":14254.541457391306},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1936,[64]Trairi!$B$2:$B$111,0),MATCH($C1953,[64]Trairi!$B$2:$AP$2,0))*BH50","v":37672.275563043477},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1936,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1953,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI50","v":9071.6681909090912}]
[null,1954,2040,"Estações Elevatórias",{"$f":"Lances!AD25","v":1902696.8340419787},2158380.11760971,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1936,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1954,[64]Aquiraz!$B$2:$AP$2,0))*AL51","v":160498.6255818182},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1936,[64]Barbalha!$B$2:$B$111,0),MATCH($C1954,[64]Barbalha!$B$2:$AP$2,0))*AM51","v":58099.59752115942},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1936,[64]Cascavel!$B$2:$B$111,0),MATCH($C1954,[64]Cascavel!$B$2:$AP$2,0))*AN51","v":59691.045430434788},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1936,[64]Caucaia!$B$2:$B$111,0),MATCH($C1954,[64]Caucaia!$B$2:$AP$2,0))*AO51","v":908603.7831189197},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1936,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1954,[64]Chorozinho!$B$2:$AP$2,0))*AP51","v":68480.450132505182},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1936,[64]Eusébio!$B$2:$B$111,0),MATCH($C1954,[64]Eusébio!$B$2:$AP$2,0))*AQ51","v":428161.94551975915},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1936,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1954,'[64]Farias Brito'!$B$2:$AP$2,0))*AR51","v":59003.576782608696},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1936,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1954,[64]Fortaleza!$B$2:$AP$2,0))*AS51","v":930103.93719999981},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1936,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1954,[64]Guaiúba!$B$2:$AP$2,0))*AT51","v":20641.371263636363},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1936,[64]Horizonte!$B$2:$B$111,0),MATCH($C1954,[64]Horizonte!$B$2:$AP$2,0))*AU51","v":74371.599565217388},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1936,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1954,[64]Itaitinga!$B$2:$AP$2,0))*AV51","v":72925.182046007903},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1936,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1954,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW51","v":231650.04943652172},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1936,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1954,[64]Maracanaú!$B$2:$AP$2,0))*AX51","v":326109.4145634782},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1936,[64]Maranguape!$B$2:$B$111,0),MATCH($C1954,[64]Maranguape!$B$2:$AP$2,0))*AY51","v":89017.658704444431},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1936,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1954,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ51","v":39158.948152173907},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1936,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1954,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA51","v":25853.366173913044},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1936,[64]Pacajus!$B$2:$B$111,0),MATCH($C1954,[64]Pacajus!$B$2:$AP$2,0))*BB51","v":117951.40582608695},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1936,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1954,[64]Pacatuba!$B$2:$AP$2,0))*BC51","v":62010.929151304343},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1936,[64]Paracuru!$B$2:$B$111,0),MATCH($C1954,[64]Paracuru!$B$2:$AP$2,0))*BD51","v":31810.55565217392},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1936,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1954,[64]Paraipaba!$B$2:$AP$2,0))*BE51","v":21854.243769696968},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1936,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1954,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF51","v":211586.1401651515},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1936,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1954,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG51","v":14254.541457391306},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1936,[64]Trairi!$B$2:$B$111,0),MATCH($C1954,[64]Trairi!$B$2:$AP$2,0))*BH51","v":40166.916246376815},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1936,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1954,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI51","v":9071.6681909090912}]
[null,1955,2041,"Estações Elevatórias",{"$f":"Lances!AD26","v":1902696.8340419787},2158380.11760971,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1936,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1955,[64]Aquiraz!$B$2:$AP$2,0))*AL52","v":160498.6255818182},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1936,[64]Barbalha!$B$2:$B$111,0),MATCH($C1955,[64]Barbalha!$B$2:$AP$2,0))*AM52","v":58099.59752115942},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1936,[64]Cascavel!$B$2:$B$111,0),MATCH($C1955,[64]Cascavel!$B$2:$AP$2,0))*AN52","v":59691.045430434788},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1936,[64]Caucaia!$B$2:$B$111,0),MATCH($C1955,[64]Caucaia!$B$2:$AP$2,0))*AO52","v":908603.7831189197},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1936,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1955,[64]Chorozinho!$B$2:$AP$2,0))*AP52","v":68480.450132505182},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1936,[64]Eusébio!$B$2:$B$111,0),MATCH($C1955,[64]Eusébio!$B$2:$AP$2,0))*AQ52","v":428161.94551975915},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1936,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1955,'[64]Farias Brito'!$B$2:$AP$2,0))*AR52","v":59003.576782608696},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1936,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1955,[64]Fortaleza!$B$2:$AP$2,0))*AS52","v":930103.93719999981},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1936,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1955,[64]Guaiúba!$B$2:$AP$2,0))*AT52","v":20641.371263636363},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1936,[64]Horizonte!$B$2:$B$111,0),MATCH($C1955,[64]Horizonte!$B$2:$AP$2,0))*AU52","v":74371.599565217388},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1936,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1955,[64]Itaitinga!$B$2:$AP$2,0))*AV52","v":72925.182046007903},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1936,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1955,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW52","v":231650.04943652172},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1936,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1955,[64]Maracanaú!$B$2:$AP$2,0))*AX52","v":326109.4145634782},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1936,[64]Maranguape!$B$2:$B$111,0),MATCH($C1955,[64]Maranguape!$B$2:$AP$2,0))*AY52","v":89017.658704444431},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1936,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1955,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ52","v":39158.948152173907},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1936,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1955,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA52","v":25853.366173913044},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1936,[64]Pacajus!$B$2:$B$111,0),MATCH($C1955,[64]Pacajus!$B$2:$AP$2,0))*BB52","v":117951.40582608695},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1936,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1955,[64]Pacatuba!$B$2:$AP$2,0))*BC52","v":62010.929151304343},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1936,[64]Paracuru!$B$2:$B$111,0),MATCH($C1955,[64]Paracuru!$B$2:$AP$2,0))*BD52","v":31810.55565217392},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1936,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1955,[64]Paraipaba!$B$2:$AP$2,0))*BE52","v":21854.243769696968},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1936,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1955,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF52","v":211586.1401651515},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1936,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1955,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG52","v":14254.541457391306},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1936,[64]Trairi!$B$2:$B$111,0),MATCH($C1955,[64]Trairi!$B$2:$AP$2,0))*BH52","v":40166.916246376815},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1936,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1955,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI52","v":9071.6681909090912}]
[null,1956,2042,"Estações Elevatórias",{"$f":"Lances!AD27","v":1902696.8340419787},2158380.11760971,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1936,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1956,[64]Aquiraz!$B$2:$AP$2,0))*AL53","v":160498.6255818182},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1936,[64]Barbalha!$B$2:$B$111,0),MATCH($C1956,[64]Barbalha!$B$2:$AP$2,0))*AM53","v":58099.59752115942},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1936,[64]Cascavel!$B$2:$B$111,0),MATCH($C1956,[64]Cascavel!$B$2:$AP$2,0))*AN53","v":59691.045430434788},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1936,[64]Caucaia!$B$2:$B$111,0),MATCH($C1956,[64]Caucaia!$B$2:$AP$2,0))*AO53","v":908603.7831189197},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1936,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1956,[64]Chorozinho!$B$2:$AP$2,0))*AP53","v":68480.450132505182},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1936,[64]Eusébio!$B$2:$B$111,0),MATCH($C1956,[64]Eusébio!$B$2:$AP$2,0))*AQ53","v":428161.94551975915},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1936,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1956,'[64]Farias Brito'!$B$2:$AP$2,0))*AR53","v":59003.576782608696},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1936,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1956,[64]Fortaleza!$B$2:$AP$2,0))*AS53","v":930103.93719999981},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1936,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1956,[64]Guaiúba!$B$2:$AP$2,0))*AT53","v":20641.371263636363},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1936,[64]Horizonte!$B$2:$B$111,0),MATCH($C1956,[64]Horizonte!$B$2:$AP$2,0))*AU53","v":74371.599565217388},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1936,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1956,[64]Itaitinga!$B$2:$AP$2,0))*AV53","v":72925.182046007903},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1936,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1956,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW53","v":231650.04943652172},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1936,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1956,[64]Maracanaú!$B$2:$AP$2,0))*AX53","v":326109.4145634782},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1936,[64]Maranguape!$B$2:$B$111,0),MATCH($C1956,[64]Maranguape!$B$2:$AP$2,0))*AY53","v":89017.658704444431},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1936,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1956,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ53","v":39158.948152173907},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1936,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1956,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA53","v":25853.366173913044},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1936,[64]Pacajus!$B$2:$B$111,0),MATCH($C1956,[64]Pacajus!$B$2:$AP$2,0))*BB53","v":117951.40582608695},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1936,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1956,[64]Pacatuba!$B$2:$AP$2,0))*BC53","v":62010.929151304343},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1936,[64]Paracuru!$B$2:$B$111,0),MATCH($C1956,[64]Paracuru!$B$2:$AP$2,0))*BD53","v":31810.55565217392},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1936,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1956,[64]Paraipaba!$B$2:$AP$2,0))*BE53","v":21854.243769696968},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1936,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1956,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF53","v":211586.1401651515},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1936,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1956,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG53","v":14254.541457391306},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1936,[64]Trairi!$B$2:$B$111,0),MATCH($C1956,[64]Trairi!$B$2:$AP$2,0))*BH53","v":40166.916246376815},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1936,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1956,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI53","v":9071.6681909090912}]
[null,1957,2043,"Estações Elevatórias",{"$f":"Lances!AD28","v":1904637.0928753118},{"$f":"SUMIFS($K1957:$AH1957,$K$18:$AH$18,F$4)","v":2161781.9003597102},0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1936,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1957,[64]Aquiraz!$B$2:$AP$2,0))*AL54","v":160498.6255818182},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1936,[64]Barbalha!$B$2:$B$111,0),MATCH($C1957,[64]Barbalha!$B$2:$AP$2,0))*AM54","v":58099.59752115942},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1936,[64]Cascavel!$B$2:$B$111,0),MATCH($C1957,[64]Cascavel!$B$2:$AP$2,0))*AN54","v":59691.045430434788},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1936,[64]Caucaia!$B$2:$B$111,0),MATCH($C1957,[64]Caucaia!$B$2:$AP$2,0))*AO54","v":908603.7831189197},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1936,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1957,[64]Chorozinho!$B$2:$AP$2,0))*AP54","v":68480.450132505182},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1936,[64]Eusébio!$B$2:$B$111,0),MATCH($C1957,[64]Eusébio!$B$2:$AP$2,0))*AQ54","v":428161.94551975915},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1936,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1957,'[64]Farias Brito'!$B$2:$AP$2,0))*AR54","v":59003.576782608696},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1936,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1957,[64]Fortaleza!$B$2:$AP$2,0))*AS54","v":930103.93719999981},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1936,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1957,[64]Guaiúba!$B$2:$AP$2,0))*AT54","v":20641.371263636363},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1936,[64]Horizonte!$B$2:$B$111,0),MATCH($C1957,[64]Horizonte!$B$2:$AP$2,0))*AU54","v":74371.599565217388},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1936,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1957,[64]Itaitinga!$B$2:$AP$2,0))*AV54","v":72925.182046007903},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1936,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1957,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW54","v":231650.04943652172},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1936,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1957,[64]Maracanaú!$B$2:$AP$2,0))*AX54","v":326109.4145634782},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1936,[64]Maranguape!$B$2:$B$111,0),MATCH($C1957,[64]Maranguape!$B$2:$AP$2,0))*AY54","v":90957.917537777772},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1936,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1957,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ54","v":39158.948152173907},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1936,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1957,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA54","v":25853.366173913044},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1936,[64]Pacajus!$B$2:$B$111,0),MATCH($C1957,[64]Pacajus!$B$2:$AP$2,0))*BB54","v":117951.40582608695},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1936,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1957,[64]Pacatuba!$B$2:$AP$2,0))*BC54","v":62010.929151304343},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1936,[64]Paracuru!$B$2:$B$111,0),MATCH($C1957,[64]Paracuru!$B$2:$AP$2,0))*BD54","v":31810.55565217392},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1936,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1957,[64]Paraipaba!$B$2:$AP$2,0))*BE54","v":21854.243769696968},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1936,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1957,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF54","v":214987.92291515152},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1936,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1957,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG54","v":14254.541457391306},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1936,[64]Trairi!$B$2:$B$111,0),MATCH($C1957,[64]Trairi!$B$2:$AP$2,0))*BH54","v":40166.916246376815},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1936,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1957,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI54","v":9071.6681909090912}]
[null,1958,2044,"Estações Elevatórias",{"$f":"Lances!AD29","v":1904637.0928753118},2161781.9003597102,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1936,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1958,[64]Aquiraz!$B$2:$AP$2,0))*AL55","v":160498.6255818182},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1936,[64]Barbalha!$B$2:$B$111,0),MATCH($C1958,[64]Barbalha!$B$2:$AP$2,0))*AM55","v":58099.59752115942},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1936,[64]Cascavel!$B$2:$B$111,0),MATCH($C1958,[64]Cascavel!$B$2:$AP$2,0))*AN55","v":59691.045430434788},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1936,[64]Caucaia!$B$2:$B$111,0),MATCH($C1958,[64]Caucaia!$B$2:$AP$2,0))*AO55","v":908603.7831189197},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1936,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1958,[64]Chorozinho!$B$2:$AP$2,0))*AP55","v":68480.450132505182},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1936,[64]Eusébio!$B$2:$B$111,0),MATCH($C1958,[64]Eusébio!$B$2:$AP$2,0))*AQ55","v":428161.94551975915},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1936,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1958,'[64]Farias Brito'!$B$2:$AP$2,0))*AR55","v":59003.576782608696},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1936,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1958,[64]Fortaleza!$B$2:$AP$2,0))*AS55","v":930103.93719999981},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1936,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1958,[64]Guaiúba!$B$2:$AP$2,0))*AT55","v":20641.371263636363},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1936,[64]Horizonte!$B$2:$B$111,0),MATCH($C1958,[64]Horizonte!$B$2:$AP$2,0))*AU55","v":74371.599565217388},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1936,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1958,[64]Itaitinga!$B$2:$AP$2,0))*AV55","v":72925.182046007903},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1936,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1958,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW55","v":231650.04943652172},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1936,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1958,[64]Maracanaú!$B$2:$AP$2,0))*AX55","v":326109.4145634782},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1936,[64]Maranguape!$B$2:$B$111,0),MATCH($C1958,[64]Maranguape!$B$2:$AP$2,0))*AY55","v":90957.917537777772},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1936,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1958,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ55","v":39158.948152173907},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1936,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1958,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA55","v":25853.366173913044},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1936,[64]Pacajus!$B$2:$B$111,0),MATCH($C1958,[64]Pacajus!$B$2:$AP$2,0))*BB55","v":117951.40582608695},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1936,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1958,[64]Pacatuba!$B$2:$AP$2,0))*BC55","v":62010.929151304343},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1936,[64]Paracuru!$B$2:$B$111,0),MATCH($C1958,[64]Paracuru!$B$2:$AP$2,0))*BD55","v":31810.55565217392},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1936,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1958,[64]Paraipaba!$B$2:$AP$2,0))*BE55","v":21854.243769696968},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1936,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1958,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF55","v":214987.92291515152},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1936,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1958,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG55","v":14254.541457391306},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1936,[64]Trairi!$B$2:$B$111,0),MATCH($C1958,[64]Trairi!$B$2:$AP$2,0))*BH55","v":40166.916246376815},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1936,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1958,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI55","v":9071.6681909090912}]
[null,1959,2045,"Estações Elevatórias",{"$f":"Lances!AD30","v":1904637.0928753118},2161781.9003597102,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1936,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1959,[64]Aquiraz!$B$2:$AP$2,0))*AL56","v":160498.6255818182},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1936,[64]Barbalha!$B$2:$B$111,0),MATCH($C1959,[64]Barbalha!$B$2:$AP$2,0))*AM56","v":58099.59752115942},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1936,[64]Cascavel!$B$2:$B$111,0),MATCH($C1959,[64]Cascavel!$B$2:$AP$2,0))*AN56","v":59691.045430434788},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1936,[64]Caucaia!$B$2:$B$111,0),MATCH($C1959,[64]Caucaia!$B$2:$AP$2,0))*AO56","v":908603.7831189197},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1936,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1959,[64]Chorozinho!$B$2:$AP$2,0))*AP56","v":68480.450132505182},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1936,[64]Eusébio!$B$2:$B$111,0),MATCH($C1959,[64]Eusébio!$B$2:$AP$2,0))*AQ56","v":428161.94551975915},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1936,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1959,'[64]Farias Brito'!$B$2:$AP$2,0))*AR56","v":59003.576782608696},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1936,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1959,[64]Fortaleza!$B$2:$AP$2,0))*AS56","v":930103.93719999981},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1936,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1959,[64]Guaiúba!$B$2:$AP$2,0))*AT56","v":20641.371263636363},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1936,[64]Horizonte!$B$2:$B$111,0),MATCH($C1959,[64]Horizonte!$B$2:$AP$2,0))*AU56","v":74371.599565217388},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1936,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1959,[64]Itaitinga!$B$2:$AP$2,0))*AV56","v":72925.182046007903},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1936,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1959,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW56","v":231650.04943652172},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1936,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1959,[64]Maracanaú!$B$2:$AP$2,0))*AX56","v":326109.4145634782},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1936,[64]Maranguape!$B$2:$B$111,0),MATCH($C1959,[64]Maranguape!$B$2:$AP$2,0))*AY56","v":90957.917537777772},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1936,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1959,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ56","v":39158.948152173907},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1936,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1959,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA56","v":25853.366173913044},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1936,[64]Pacajus!$B$2:$B$111,0),MATCH($C1959,[64]Pacajus!$B$2:$AP$2,0))*BB56","v":117951.40582608695},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1936,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1959,[64]Pacatuba!$B$2:$AP$2,0))*BC56","v":62010.929151304343},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1936,[64]Paracuru!$B$2:$B$111,0),MATCH($C1959,[64]Paracuru!$B$2:$AP$2,0))*BD56","v":31810.55565217392},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1936,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1959,[64]Paraipaba!$B$2:$AP$2,0))*BE56","v":21854.243769696968},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1936,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1959,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF56","v":214987.92291515152},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1936,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1959,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG56","v":14254.541457391306},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1936,[64]Trairi!$B$2:$B$111,0),MATCH($C1959,[64]Trairi!$B$2:$AP$2,0))*BH56","v":40166.916246376815},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1936,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1959,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI56","v":9071.6681909090912}]
[null,1960,2046,"Estações Elevatórias",{"$f":"Lances!AD31","v":1904637.0928753118},2161781.9003597102,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1936,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1960,[64]Aquiraz!$B$2:$AP$2,0))*AL57","v":160498.6255818182},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1936,[64]Barbalha!$B$2:$B$111,0),MATCH($C1960,[64]Barbalha!$B$2:$AP$2,0))*AM57","v":58099.59752115942},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1936,[64]Cascavel!$B$2:$B$111,0),MATCH($C1960,[64]Cascavel!$B$2:$AP$2,0))*AN57","v":59691.045430434788},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1936,[64]Caucaia!$B$2:$B$111,0),MATCH($C1960,[64]Caucaia!$B$2:$AP$2,0))*AO57","v":908603.7831189197},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1936,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1960,[64]Chorozinho!$B$2:$AP$2,0))*AP57","v":68480.450132505182},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1936,[64]Eusébio!$B$2:$B$111,0),MATCH($C1960,[64]Eusébio!$B$2:$AP$2,0))*AQ57","v":428161.94551975915},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1936,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1960,'[64]Farias Brito'!$B$2:$AP$2,0))*AR57","v":59003.576782608696},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1936,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1960,[64]Fortaleza!$B$2:$AP$2,0))*AS57","v":930103.93719999981},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1936,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1960,[64]Guaiúba!$B$2:$AP$2,0))*AT57","v":20641.371263636363},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1936,[64]Horizonte!$B$2:$B$111,0),MATCH($C1960,[64]Horizonte!$B$2:$AP$2,0))*AU57","v":74371.599565217388},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1936,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1960,[64]Itaitinga!$B$2:$AP$2,0))*AV57","v":72925.182046007903},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1936,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1960,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW57","v":231650.04943652172},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1936,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1960,[64]Maracanaú!$B$2:$AP$2,0))*AX57","v":326109.4145634782},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1936,[64]Maranguape!$B$2:$B$111,0),MATCH($C1960,[64]Maranguape!$B$2:$AP$2,0))*AY57","v":90957.917537777772},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1936,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1960,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ57","v":39158.948152173907},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1936,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1960,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA57","v":25853.366173913044},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1936,[64]Pacajus!$B$2:$B$111,0),MATCH($C1960,[64]Pacajus!$B$2:$AP$2,0))*BB57","v":117951.40582608695},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1936,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1960,[64]Pacatuba!$B$2:$AP$2,0))*BC57","v":62010.929151304343},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1936,[64]Paracuru!$B$2:$B$111,0),MATCH($C1960,[64]Paracuru!$B$2:$AP$2,0))*BD57","v":31810.55565217392},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1936,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1960,[64]Paraipaba!$B$2:$AP$2,0))*BE57","v":21854.243769696968},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1936,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1960,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF57","v":214987.92291515152},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1936,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1960,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG57","v":14254.541457391306},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1936,[64]Trairi!$B$2:$B$111,0),MATCH($C1960,[64]Trairi!$B$2:$AP$2,0))*BH57","v":40166.916246376815},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1936,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1960,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI57","v":9071.6681909090912}]
[null,1961,2047,"Estações Elevatórias",{"$f":"Lances!AD32","v":1904637.0928753118},2161781.9003597102,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1936,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1961,[64]Aquiraz!$B$2:$AP$2,0))*AL58","v":160498.6255818182},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1936,[64]Barbalha!$B$2:$B$111,0),MATCH($C1961,[64]Barbalha!$B$2:$AP$2,0))*AM58","v":58099.59752115942},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1936,[64]Cascavel!$B$2:$B$111,0),MATCH($C1961,[64]Cascavel!$B$2:$AP$2,0))*AN58","v":59691.045430434788},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1936,[64]Caucaia!$B$2:$B$111,0),MATCH($C1961,[64]Caucaia!$B$2:$AP$2,0))*AO58","v":908603.7831189197},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1936,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1961,[64]Chorozinho!$B$2:$AP$2,0))*AP58","v":68480.450132505182},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1936,[64]Eusébio!$B$2:$B$111,0),MATCH($C1961,[64]Eusébio!$B$2:$AP$2,0))*AQ58","v":428161.94551975915},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1936,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1961,'[64]Farias Brito'!$B$2:$AP$2,0))*AR58","v":59003.576782608696},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1936,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1961,[64]Fortaleza!$B$2:$AP$2,0))*AS58","v":930103.93719999981},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1936,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1961,[64]Guaiúba!$B$2:$AP$2,0))*AT58","v":20641.371263636363},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1936,[64]Horizonte!$B$2:$B$111,0),MATCH($C1961,[64]Horizonte!$B$2:$AP$2,0))*AU58","v":74371.599565217388},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1936,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1961,[64]Itaitinga!$B$2:$AP$2,0))*AV58","v":72925.182046007903},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1936,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1961,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW58","v":231650.04943652172},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1936,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1961,[64]Maracanaú!$B$2:$AP$2,0))*AX58","v":326109.4145634782},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1936,[64]Maranguape!$B$2:$B$111,0),MATCH($C1961,[64]Maranguape!$B$2:$AP$2,0))*AY58","v":90957.917537777772},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1936,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1961,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ58","v":39158.948152173907},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1936,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1961,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA58","v":25853.366173913044},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1936,[64]Pacajus!$B$2:$B$111,0),MATCH($C1961,[64]Pacajus!$B$2:$AP$2,0))*BB58","v":117951.40582608695},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1936,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1961,[64]Pacatuba!$B$2:$AP$2,0))*BC58","v":62010.929151304343},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1936,[64]Paracuru!$B$2:$B$111,0),MATCH($C1961,[64]Paracuru!$B$2:$AP$2,0))*BD58","v":31810.55565217392},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1936,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1961,[64]Paraipaba!$B$2:$AP$2,0))*BE58","v":21854.243769696968},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1936,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1961,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF58","v":214987.92291515152},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1936,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1961,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG58","v":14254.541457391306},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1936,[64]Trairi!$B$2:$B$111,0),MATCH($C1961,[64]Trairi!$B$2:$AP$2,0))*BH58","v":40166.916246376815},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1936,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1961,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI58","v":9071.6681909090912}]
[null,1962,2048,"Estações Elevatórias",{"$f":"Lances!AD33","v":1904637.0928753118},2161781.9003597102,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1936,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1962,[64]Aquiraz!$B$2:$AP$2,0))*AL59","v":160498.6255818182},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1936,[64]Barbalha!$B$2:$B$111,0),MATCH($C1962,[64]Barbalha!$B$2:$AP$2,0))*AM59","v":58099.59752115942},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1936,[64]Cascavel!$B$2:$B$111,0),MATCH($C1962,[64]Cascavel!$B$2:$AP$2,0))*AN59","v":59691.045430434788},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1936,[64]Caucaia!$B$2:$B$111,0),MATCH($C1962,[64]Caucaia!$B$2:$AP$2,0))*AO59","v":908603.7831189197},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1936,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1962,[64]Chorozinho!$B$2:$AP$2,0))*AP59","v":68480.450132505182},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1936,[64]Eusébio!$B$2:$B$111,0),MATCH($C1962,[64]Eusébio!$B$2:$AP$2,0))*AQ59","v":428161.94551975915},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1936,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1962,'[64]Farias Brito'!$B$2:$AP$2,0))*AR59","v":59003.576782608696},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1936,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1962,[64]Fortaleza!$B$2:$AP$2,0))*AS59","v":930103.93719999981},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1936,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1962,[64]Guaiúba!$B$2:$AP$2,0))*AT59","v":20641.371263636363},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1936,[64]Horizonte!$B$2:$B$111,0),MATCH($C1962,[64]Horizonte!$B$2:$AP$2,0))*AU59","v":74371.599565217388},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1936,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1962,[64]Itaitinga!$B$2:$AP$2,0))*AV59","v":72925.182046007903},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1936,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1962,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW59","v":231650.04943652172},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1936,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1962,[64]Maracanaú!$B$2:$AP$2,0))*AX59","v":326109.4145634782},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1936,[64]Maranguape!$B$2:$B$111,0),MATCH($C1962,[64]Maranguape!$B$2:$AP$2,0))*AY59","v":90957.917537777772},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1936,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1962,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ59","v":39158.948152173907},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1936,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1962,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA59","v":25853.366173913044},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1936,[64]Pacajus!$B$2:$B$111,0),MATCH($C1962,[64]Pacajus!$B$2:$AP$2,0))*BB59","v":117951.40582608695},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1936,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1962,[64]Pacatuba!$B$2:$AP$2,0))*BC59","v":62010.929151304343},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1936,[64]Paracuru!$B$2:$B$111,0),MATCH($C1962,[64]Paracuru!$B$2:$AP$2,0))*BD59","v":31810.55565217392},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1936,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1962,[64]Paraipaba!$B$2:$AP$2,0))*BE59","v":21854.243769696968},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1936,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1962,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF59","v":214987.92291515152},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1936,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1962,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG59","v":14254.541457391306},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1936,[64]Trairi!$B$2:$B$111,0),MATCH($C1962,[64]Trairi!$B$2:$AP$2,0))*BH59","v":40166.916246376815},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1936,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1962,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI59","v":9071.6681909090912}]
[null,1963,2049,"Estações Elevatórias",{"$f":"Lances!AD34","v":1904637.0928753118},2161781.9003597102,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1936,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1963,[64]Aquiraz!$B$2:$AP$2,0))*AL60","v":160498.6255818182},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1936,[64]Barbalha!$B$2:$B$111,0),MATCH($C1963,[64]Barbalha!$B$2:$AP$2,0))*AM60","v":58099.59752115942},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1936,[64]Cascavel!$B$2:$B$111,0),MATCH($C1963,[64]Cascavel!$B$2:$AP$2,0))*AN60","v":59691.045430434788},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1936,[64]Caucaia!$B$2:$B$111,0),MATCH($C1963,[64]Caucaia!$B$2:$AP$2,0))*AO60","v":908603.7831189197},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1936,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1963,[64]Chorozinho!$B$2:$AP$2,0))*AP60","v":68480.450132505182},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1936,[64]Eusébio!$B$2:$B$111,0),MATCH($C1963,[64]Eusébio!$B$2:$AP$2,0))*AQ60","v":428161.94551975915},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1936,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1963,'[64]Farias Brito'!$B$2:$AP$2,0))*AR60","v":59003.576782608696},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1936,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1963,[64]Fortaleza!$B$2:$AP$2,0))*AS60","v":930103.93719999981},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1936,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1963,[64]Guaiúba!$B$2:$AP$2,0))*AT60","v":20641.371263636363},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1936,[64]Horizonte!$B$2:$B$111,0),MATCH($C1963,[64]Horizonte!$B$2:$AP$2,0))*AU60","v":74371.599565217388},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1936,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1963,[64]Itaitinga!$B$2:$AP$2,0))*AV60","v":72925.182046007903},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1936,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1963,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW60","v":231650.04943652172},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1936,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1963,[64]Maracanaú!$B$2:$AP$2,0))*AX60","v":326109.4145634782},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1936,[64]Maranguape!$B$2:$B$111,0),MATCH($C1963,[64]Maranguape!$B$2:$AP$2,0))*AY60","v":90957.917537777772},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1936,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1963,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ60","v":39158.948152173907},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1936,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1963,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA60","v":25853.366173913044},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1936,[64]Pacajus!$B$2:$B$111,0),MATCH($C1963,[64]Pacajus!$B$2:$AP$2,0))*BB60","v":117951.40582608695},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1936,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1963,[64]Pacatuba!$B$2:$AP$2,0))*BC60","v":62010.929151304343},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1936,[64]Paracuru!$B$2:$B$111,0),MATCH($C1963,[64]Paracuru!$B$2:$AP$2,0))*BD60","v":31810.55565217392},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1936,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1963,[64]Paraipaba!$B$2:$AP$2,0))*BE60","v":21854.243769696968},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1936,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1963,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF60","v":214987.92291515152},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1936,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1963,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG60","v":14254.541457391306},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1936,[64]Trairi!$B$2:$B$111,0),MATCH($C1963,[64]Trairi!$B$2:$AP$2,0))*BH60","v":40166.916246376815},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1936,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1963,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI60","v":9071.6681909090912}]
[null,1964,2050,"Estações Elevatórias",{"$f":"Lances!AD35","v":1904637.0928753118},2161781.9003597102,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1936,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1964,[64]Aquiraz!$B$2:$AP$2,0))*AL61","v":160498.6255818182},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1936,[64]Barbalha!$B$2:$B$111,0),MATCH($C1964,[64]Barbalha!$B$2:$AP$2,0))*AM61","v":58099.59752115942},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1936,[64]Cascavel!$B$2:$B$111,0),MATCH($C1964,[64]Cascavel!$B$2:$AP$2,0))*AN61","v":59691.045430434788},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1936,[64]Caucaia!$B$2:$B$111,0),MATCH($C1964,[64]Caucaia!$B$2:$AP$2,0))*AO61","v":908603.7831189197},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1936,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1964,[64]Chorozinho!$B$2:$AP$2,0))*AP61","v":68480.450132505182},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1936,[64]Eusébio!$B$2:$B$111,0),MATCH($C1964,[64]Eusébio!$B$2:$AP$2,0))*AQ61","v":428161.94551975915},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1936,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1964,'[64]Farias Brito'!$B$2:$AP$2,0))*AR61","v":59003.576782608696},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1936,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1964,[64]Fortaleza!$B$2:$AP$2,0))*AS61","v":930103.93719999981},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1936,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1964,[64]Guaiúba!$B$2:$AP$2,0))*AT61","v":20641.371263636363},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1936,[64]Horizonte!$B$2:$B$111,0),MATCH($C1964,[64]Horizonte!$B$2:$AP$2,0))*AU61","v":74371.599565217388},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1936,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1964,[64]Itaitinga!$B$2:$AP$2,0))*AV61","v":72925.182046007903},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1936,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1964,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW61","v":231650.04943652172},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1936,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1964,[64]Maracanaú!$B$2:$AP$2,0))*AX61","v":326109.4145634782},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1936,[64]Maranguape!$B$2:$B$111,0),MATCH($C1964,[64]Maranguape!$B$2:$AP$2,0))*AY61","v":90957.917537777772},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1936,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1964,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ61","v":39158.948152173907},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1936,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1964,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA61","v":25853.366173913044},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1936,[64]Pacajus!$B$2:$B$111,0),MATCH($C1964,[64]Pacajus!$B$2:$AP$2,0))*BB61","v":117951.40582608695},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1936,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1964,[64]Pacatuba!$B$2:$AP$2,0))*BC61","v":62010.929151304343},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1936,[64]Paracuru!$B$2:$B$111,0),MATCH($C1964,[64]Paracuru!$B$2:$AP$2,0))*BD61","v":31810.55565217392},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1936,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1964,[64]Paraipaba!$B$2:$AP$2,0))*BE61","v":21854.243769696968},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1936,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1964,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF61","v":214987.92291515152},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1936,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1964,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG61","v":14254.541457391306},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1936,[64]Trairi!$B$2:$B$111,0),MATCH($C1964,[64]Trairi!$B$2:$AP$2,0))*BH61","v":40166.916246376815},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1936,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1964,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI61","v":9071.6681909090912}]
[null,1965,2051,"Estações Elevatórias",{"$f":"Lances!AD36","v":1904637.0928753118},2161781.9003597102,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1936,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1965,[64]Aquiraz!$B$2:$AP$2,0))*AL62","v":160498.6255818182},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1936,[64]Barbalha!$B$2:$B$111,0),MATCH($C1965,[64]Barbalha!$B$2:$AP$2,0))*AM62","v":58099.59752115942},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1936,[64]Cascavel!$B$2:$B$111,0),MATCH($C1965,[64]Cascavel!$B$2:$AP$2,0))*AN62","v":59691.045430434788},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1936,[64]Caucaia!$B$2:$B$111,0),MATCH($C1965,[64]Caucaia!$B$2:$AP$2,0))*AO62","v":908603.7831189197},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1936,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1965,[64]Chorozinho!$B$2:$AP$2,0))*AP62","v":68480.450132505182},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1936,[64]Eusébio!$B$2:$B$111,0),MATCH($C1965,[64]Eusébio!$B$2:$AP$2,0))*AQ62","v":428161.94551975915},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1936,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1965,'[64]Farias Brito'!$B$2:$AP$2,0))*AR62","v":59003.576782608696},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1936,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1965,[64]Fortaleza!$B$2:$AP$2,0))*AS62","v":930103.93719999981},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1936,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1965,[64]Guaiúba!$B$2:$AP$2,0))*AT62","v":20641.371263636363},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1936,[64]Horizonte!$B$2:$B$111,0),MATCH($C1965,[64]Horizonte!$B$2:$AP$2,0))*AU62","v":74371.599565217388},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1936,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1965,[64]Itaitinga!$B$2:$AP$2,0))*AV62","v":72925.182046007903},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1936,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1965,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW62","v":231650.04943652172},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1936,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1965,[64]Maracanaú!$B$2:$AP$2,0))*AX62","v":326109.4145634782},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1936,[64]Maranguape!$B$2:$B$111,0),MATCH($C1965,[64]Maranguape!$B$2:$AP$2,0))*AY62","v":90957.917537777772},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1936,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1965,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ62","v":39158.948152173907},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1936,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1965,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA62","v":25853.366173913044},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1936,[64]Pacajus!$B$2:$B$111,0),MATCH($C1965,[64]Pacajus!$B$2:$AP$2,0))*BB62","v":117951.40582608695},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1936,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1965,[64]Pacatuba!$B$2:$AP$2,0))*BC62","v":62010.929151304343},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1936,[64]Paracuru!$B$2:$B$111,0),MATCH($C1965,[64]Paracuru!$B$2:$AP$2,0))*BD62","v":31810.55565217392},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1936,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1965,[64]Paraipaba!$B$2:$AP$2,0))*BE62","v":21854.243769696968},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1936,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1965,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF62","v":214987.92291515152},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1936,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1965,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG62","v":14254.541457391306},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1936,[64]Trairi!$B$2:$B$111,0),MATCH($C1965,[64]Trairi!$B$2:$AP$2,0))*BH62","v":40166.916246376815},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1936,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1965,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI62","v":9071.6681909090912}]
[null,1966,2052,"Estações Elevatórias",{"$f":"Lances!AD37","v":1904637.0928753118},2161781.9003597102,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1936,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1966,[64]Aquiraz!$B$2:$AP$2,0))*AL63","v":160498.6255818182},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1936,[64]Barbalha!$B$2:$B$111,0),MATCH($C1966,[64]Barbalha!$B$2:$AP$2,0))*AM63","v":58099.59752115942},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1936,[64]Cascavel!$B$2:$B$111,0),MATCH($C1966,[64]Cascavel!$B$2:$AP$2,0))*AN63","v":59691.045430434788},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1936,[64]Caucaia!$B$2:$B$111,0),MATCH($C1966,[64]Caucaia!$B$2:$AP$2,0))*AO63","v":908603.7831189197},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1936,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1966,[64]Chorozinho!$B$2:$AP$2,0))*AP63","v":68480.450132505182},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1936,[64]Eusébio!$B$2:$B$111,0),MATCH($C1966,[64]Eusébio!$B$2:$AP$2,0))*AQ63","v":428161.94551975915},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1936,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1966,'[64]Farias Brito'!$B$2:$AP$2,0))*AR63","v":59003.576782608696},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1936,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1966,[64]Fortaleza!$B$2:$AP$2,0))*AS63","v":930103.93719999981},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1936,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1966,[64]Guaiúba!$B$2:$AP$2,0))*AT63","v":20641.371263636363},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1936,[64]Horizonte!$B$2:$B$111,0),MATCH($C1966,[64]Horizonte!$B$2:$AP$2,0))*AU63","v":74371.599565217388},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1936,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1966,[64]Itaitinga!$B$2:$AP$2,0))*AV63","v":72925.182046007903},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1936,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1966,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW63","v":231650.04943652172},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1936,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1966,[64]Maracanaú!$B$2:$AP$2,0))*AX63","v":326109.4145634782},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1936,[64]Maranguape!$B$2:$B$111,0),MATCH($C1966,[64]Maranguape!$B$2:$AP$2,0))*AY63","v":90957.917537777772},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1936,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1966,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ63","v":39158.948152173907},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1936,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1966,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA63","v":25853.366173913044},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1936,[64]Pacajus!$B$2:$B$111,0),MATCH($C1966,[64]Pacajus!$B$2:$AP$2,0))*BB63","v":117951.40582608695},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1936,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1966,[64]Pacatuba!$B$2:$AP$2,0))*BC63","v":62010.929151304343},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1936,[64]Paracuru!$B$2:$B$111,0),MATCH($C1966,[64]Paracuru!$B$2:$AP$2,0))*BD63","v":31810.55565217392},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1936,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1966,[64]Paraipaba!$B$2:$AP$2,0))*BE63","v":21854.243769696968},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1936,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1966,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF63","v":214987.92291515152},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1936,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1966,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG63","v":14254.541457391306},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1936,[64]Trairi!$B$2:$B$111,0),MATCH($C1966,[64]Trairi!$B$2:$AP$2,0))*BH63","v":40166.916246376815},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1936,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1966,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI63","v":9071.6681909090912}]
[null,1967,2053,"Estações Elevatórias",{"$f":"Lances!AD38","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1936,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1967,[64]Aquiraz!$B$2:$AP$2,0))*AL64","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1936,[64]Barbalha!$B$2:$B$111,0),MATCH($C1967,[64]Barbalha!$B$2:$AP$2,0))*AM64","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1936,[64]Cascavel!$B$2:$B$111,0),MATCH($C1967,[64]Cascavel!$B$2:$AP$2,0))*AN64","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1936,[64]Caucaia!$B$2:$B$111,0),MATCH($C1967,[64]Caucaia!$B$2:$AP$2,0))*AO64","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1936,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1967,[64]Chorozinho!$B$2:$AP$2,0))*AP64","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1936,[64]Eusébio!$B$2:$B$111,0),MATCH($C1967,[64]Eusébio!$B$2:$AP$2,0))*AQ64","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1936,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1967,'[64]Farias Brito'!$B$2:$AP$2,0))*AR64","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1936,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1967,[64]Fortaleza!$B$2:$AP$2,0))*AS64","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1936,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1967,[64]Guaiúba!$B$2:$AP$2,0))*AT64","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1936,[64]Horizonte!$B$2:$B$111,0),MATCH($C1967,[64]Horizonte!$B$2:$AP$2,0))*AU64","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1936,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1967,[64]Itaitinga!$B$2:$AP$2,0))*AV64","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1936,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1967,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW64","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1936,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1967,[64]Maracanaú!$B$2:$AP$2,0))*AX64","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1936,[64]Maranguape!$B$2:$B$111,0),MATCH($C1967,[64]Maranguape!$B$2:$AP$2,0))*AY64","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1936,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1967,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ64","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1936,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1967,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA64","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1936,[64]Pacajus!$B$2:$B$111,0),MATCH($C1967,[64]Pacajus!$B$2:$AP$2,0))*BB64","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1936,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1967,[64]Pacatuba!$B$2:$AP$2,0))*BC64","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1936,[64]Paracuru!$B$2:$B$111,0),MATCH($C1967,[64]Paracuru!$B$2:$AP$2,0))*BD64","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1936,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1967,[64]Paraipaba!$B$2:$AP$2,0))*BE64","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1936,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1967,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF64","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1936,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1967,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG64","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1936,[64]Trairi!$B$2:$B$111,0),MATCH($C1967,[64]Trairi!$B$2:$AP$2,0))*BH64","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1936,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1967,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI64","v":0}]
[null,1968,2054,"Estações Elevatórias",{"$f":"Lances!AD39","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1936,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1968,[64]Aquiraz!$B$2:$AP$2,0))*AL65","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1936,[64]Barbalha!$B$2:$B$111,0),MATCH($C1968,[64]Barbalha!$B$2:$AP$2,0))*AM65","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1936,[64]Cascavel!$B$2:$B$111,0),MATCH($C1968,[64]Cascavel!$B$2:$AP$2,0))*AN65","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1936,[64]Caucaia!$B$2:$B$111,0),MATCH($C1968,[64]Caucaia!$B$2:$AP$2,0))*AO65","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1936,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1968,[64]Chorozinho!$B$2:$AP$2,0))*AP65","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1936,[64]Eusébio!$B$2:$B$111,0),MATCH($C1968,[64]Eusébio!$B$2:$AP$2,0))*AQ65","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1936,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1968,'[64]Farias Brito'!$B$2:$AP$2,0))*AR65","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1936,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1968,[64]Fortaleza!$B$2:$AP$2,0))*AS65","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1936,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1968,[64]Guaiúba!$B$2:$AP$2,0))*AT65","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1936,[64]Horizonte!$B$2:$B$111,0),MATCH($C1968,[64]Horizonte!$B$2:$AP$2,0))*AU65","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1936,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1968,[64]Itaitinga!$B$2:$AP$2,0))*AV65","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1936,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1968,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW65","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1936,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1968,[64]Maracanaú!$B$2:$AP$2,0))*AX65","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1936,[64]Maranguape!$B$2:$B$111,0),MATCH($C1968,[64]Maranguape!$B$2:$AP$2,0))*AY65","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1936,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1968,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ65","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1936,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1968,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA65","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1936,[64]Pacajus!$B$2:$B$111,0),MATCH($C1968,[64]Pacajus!$B$2:$AP$2,0))*BB65","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1936,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1968,[64]Pacatuba!$B$2:$AP$2,0))*BC65","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1936,[64]Paracuru!$B$2:$B$111,0),MATCH($C1968,[64]Paracuru!$B$2:$AP$2,0))*BD65","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1936,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1968,[64]Paraipaba!$B$2:$AP$2,0))*BE65","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1936,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1968,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF65","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1936,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1968,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG65","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1936,[64]Trairi!$B$2:$B$111,0),MATCH($C1968,[64]Trairi!$B$2:$AP$2,0))*BH65","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1936,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1968,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI65","v":0}]
[null,1969,2055,"Estações Elevatórias",{"$f":"Lances!AD40","v":0},0,{"$f":"SUMIFS($K1969:$AG1969,$K$18:$AG$18,G$4)","v":0},0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1936,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1969,[64]Aquiraz!$B$2:$AP$2,0))*AL66","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1936,[64]Barbalha!$B$2:$B$111,0),MATCH($C1969,[64]Barbalha!$B$2:$AP$2,0))*AM66","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1936,[64]Cascavel!$B$2:$B$111,0),MATCH($C1969,[64]Cascavel!$B$2:$AP$2,0))*AN66","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1936,[64]Caucaia!$B$2:$B$111,0),MATCH($C1969,[64]Caucaia!$B$2:$AP$2,0))*AO66","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1936,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1969,[64]Chorozinho!$B$2:$AP$2,0))*AP66","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1936,[64]Eusébio!$B$2:$B$111,0),MATCH($C1969,[64]Eusébio!$B$2:$AP$2,0))*AQ66","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1936,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1969,'[64]Farias Brito'!$B$2:$AP$2,0))*AR66","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1936,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1969,[64]Fortaleza!$B$2:$AP$2,0))*AS66","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1936,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1969,[64]Guaiúba!$B$2:$AP$2,0))*AT66","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1936,[64]Horizonte!$B$2:$B$111,0),MATCH($C1969,[64]Horizonte!$B$2:$AP$2,0))*AU66","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1936,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1969,[64]Itaitinga!$B$2:$AP$2,0))*AV66","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1936,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1969,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW66","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1936,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1969,[64]Maracanaú!$B$2:$AP$2,0))*AX66","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1936,[64]Maranguape!$B$2:$B$111,0),MATCH($C1969,[64]Maranguape!$B$2:$AP$2,0))*AY66","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1936,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1969,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ66","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1936,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1969,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA66","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1936,[64]Pacajus!$B$2:$B$111,0),MATCH($C1969,[64]Pacajus!$B$2:$AP$2,0))*BB66","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1936,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1969,[64]Pacatuba!$B$2:$AP$2,0))*BC66","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1936,[64]Paracuru!$B$2:$B$111,0),MATCH($C1969,[64]Paracuru!$B$2:$AP$2,0))*BD66","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1936,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1969,[64]Paraipaba!$B$2:$AP$2,0))*BE66","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1936,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1969,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF66","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1936,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1969,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG66","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1936,[64]Trairi!$B$2:$B$111,0),MATCH($C1969,[64]Trairi!$B$2:$AP$2,0))*BH66","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1936,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1969,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI66","v":0}]
[null,1970,2056,"Estações Elevatórias",{"$f":"Lances!AD41","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1936,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1970,[64]Aquiraz!$B$2:$AP$2,0))*AL67","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1936,[64]Barbalha!$B$2:$B$111,0),MATCH($C1970,[64]Barbalha!$B$2:$AP$2,0))*AM67","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1936,[64]Cascavel!$B$2:$B$111,0),MATCH($C1970,[64]Cascavel!$B$2:$AP$2,0))*AN67","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1936,[64]Caucaia!$B$2:$B$111,0),MATCH($C1970,[64]Caucaia!$B$2:$AP$2,0))*AO67","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1936,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1970,[64]Chorozinho!$B$2:$AP$2,0))*AP67","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1936,[64]Eusébio!$B$2:$B$111,0),MATCH($C1970,[64]Eusébio!$B$2:$AP$2,0))*AQ67","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1936,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1970,'[64]Farias Brito'!$B$2:$AP$2,0))*AR67","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1936,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1970,[64]Fortaleza!$B$2:$AP$2,0))*AS67","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1936,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1970,[64]Guaiúba!$B$2:$AP$2,0))*AT67","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1936,[64]Horizonte!$B$2:$B$111,0),MATCH($C1970,[64]Horizonte!$B$2:$AP$2,0))*AU67","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1936,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1970,[64]Itaitinga!$B$2:$AP$2,0))*AV67","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1936,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1970,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW67","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1936,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1970,[64]Maracanaú!$B$2:$AP$2,0))*AX67","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1936,[64]Maranguape!$B$2:$B$111,0),MATCH($C1970,[64]Maranguape!$B$2:$AP$2,0))*AY67","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1936,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1970,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ67","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1936,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1970,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA67","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1936,[64]Pacajus!$B$2:$B$111,0),MATCH($C1970,[64]Pacajus!$B$2:$AP$2,0))*BB67","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1936,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1970,[64]Pacatuba!$B$2:$AP$2,0))*BC67","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1936,[64]Paracuru!$B$2:$B$111,0),MATCH($C1970,[64]Paracuru!$B$2:$AP$2,0))*BD67","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1936,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1970,[64]Paraipaba!$B$2:$AP$2,0))*BE67","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1936,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1970,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF67","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1936,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1970,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG67","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1936,[64]Trairi!$B$2:$B$111,0),MATCH($C1970,[64]Trairi!$B$2:$AP$2,0))*BH67","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1936,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1970,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI67","v":0}]
[null,1971,2057,"Estações Elevatórias",{"$f":"Lances!AD42","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1936,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1971,[64]Aquiraz!$B$2:$AP$2,0))*AL68","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1936,[64]Barbalha!$B$2:$B$111,0),MATCH($C1971,[64]Barbalha!$B$2:$AP$2,0))*AM68","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1936,[64]Cascavel!$B$2:$B$111,0),MATCH($C1971,[64]Cascavel!$B$2:$AP$2,0))*AN68","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1936,[64]Caucaia!$B$2:$B$111,0),MATCH($C1971,[64]Caucaia!$B$2:$AP$2,0))*AO68","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1936,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1971,[64]Chorozinho!$B$2:$AP$2,0))*AP68","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1936,[64]Eusébio!$B$2:$B$111,0),MATCH($C1971,[64]Eusébio!$B$2:$AP$2,0))*AQ68","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1936,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1971,'[64]Farias Brito'!$B$2:$AP$2,0))*AR68","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1936,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1971,[64]Fortaleza!$B$2:$AP$2,0))*AS68","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1936,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1971,[64]Guaiúba!$B$2:$AP$2,0))*AT68","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1936,[64]Horizonte!$B$2:$B$111,0),MATCH($C1971,[64]Horizonte!$B$2:$AP$2,0))*AU68","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1936,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1971,[64]Itaitinga!$B$2:$AP$2,0))*AV68","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1936,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1971,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW68","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1936,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1971,[64]Maracanaú!$B$2:$AP$2,0))*AX68","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1936,[64]Maranguape!$B$2:$B$111,0),MATCH($C1971,[64]Maranguape!$B$2:$AP$2,0))*AY68","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1936,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1971,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ68","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1936,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1971,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA68","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1936,[64]Pacajus!$B$2:$B$111,0),MATCH($C1971,[64]Pacajus!$B$2:$AP$2,0))*BB68","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1936,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1971,[64]Pacatuba!$B$2:$AP$2,0))*BC68","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1936,[64]Paracuru!$B$2:$B$111,0),MATCH($C1971,[64]Paracuru!$B$2:$AP$2,0))*BD68","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1936,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1971,[64]Paraipaba!$B$2:$AP$2,0))*BE68","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1936,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1971,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF68","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1936,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1971,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG68","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1936,[64]Trairi!$B$2:$B$111,0),MATCH($C1971,[64]Trairi!$B$2:$AP$2,0))*BH68","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1936,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1971,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI68","v":0}]
[null,1972,null,""]
["Linhas de Recalque e Emissários Finais",{"$f":"ROW(C1973)","v":1973},{"$f":"A1973","v":"Linhas de Recalque e Emissários Finais"},{"$f":"IF(C1973=\"\",\"\",IF(AND(COUNT(C1973)>0,COUNT(C1972)=0),C1972,D1972))","v":""}]
[null,1974,2023,"Linhas de Recalque e Emissários Finais",{"$f":"Lances!AE8","v":7492351.7360647805},{"$f":"SUMIFS($K1974:$AH1974,$K$18:$AH$18,F$4)","v":5132762.7307500001},{"$f":"SUMIFS($K1974:$AG1974,$K$18:$AG$18,G$4)","v":0},0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A1973,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1974,[64]Aquiraz!$B$2:$AP$2,0))*AL34","v":1429240.96},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A1973,[64]Barbalha!$B$2:$B$111,0),MATCH($C1974,[64]Barbalha!$B$2:$AP$2,0))*AM34","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A1973,[64]Cascavel!$B$2:$B$111,0),MATCH($C1974,[64]Cascavel!$B$2:$AP$2,0))*AN34","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A1973,[64]Caucaia!$B$2:$B$111,0),MATCH($C1974,[64]Caucaia!$B$2:$AP$2,0))*AO34","v":1691925.5950000002},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A1973,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1974,[64]Chorozinho!$B$2:$AP$2,0))*AP34","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A1973,[64]Eusébio!$B$2:$B$111,0),MATCH($C1974,[64]Eusébio!$B$2:$AP$2,0))*AQ34","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A1973,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1974,'[64]Farias Brito'!$B$2:$AP$2,0))*AR34","v":294390},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A1973,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1974,[64]Fortaleza!$B$2:$AP$2,0))*AS34","v":3440837.1357499999},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A1973,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1974,[64]Guaiúba!$B$2:$AP$2,0))*AT34","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A1973,[64]Horizonte!$B$2:$B$111,0),MATCH($C1974,[64]Horizonte!$B$2:$AP$2,0))*AU34","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A1973,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1974,[64]Itaitinga!$B$2:$AP$2,0))*AV34","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A1973,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1974,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW34","v":5474335.4060647804},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A1973,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1974,[64]Maracanaú!$B$2:$AP$2,0))*AX34","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A1973,[64]Maranguape!$B$2:$B$111,0),MATCH($C1974,[64]Maranguape!$B$2:$AP$2,0))*AY34","v":294385.37},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A1973,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1974,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ34","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A1973,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1974,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA34","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A1973,[64]Pacajus!$B$2:$B$111,0),MATCH($C1974,[64]Pacajus!$B$2:$AP$2,0))*BB34","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A1973,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1974,[64]Pacatuba!$B$2:$AP$2,0))*BC34","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A1973,[64]Paracuru!$B$2:$B$111,0),MATCH($C1974,[64]Paracuru!$B$2:$AP$2,0))*BD34","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A1973,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1974,[64]Paraipaba!$B$2:$AP$2,0))*BE34","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A1973,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1974,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF34","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A1973,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1974,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG34","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A1973,[64]Trairi!$B$2:$B$111,0),MATCH($C1974,[64]Trairi!$B$2:$AP$2,0))*BH34","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A1973,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1974,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI34","v":0}]
[null,1975,{"$f":"C1974+1","v":2024},"Linhas de Recalque e Emissários Finais",{"$f":"Lances!AE9","v":77086253.521064788},158827789.8912991,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1973,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1975,[64]Aquiraz!$B$2:$AP$2,0))*AL35","v":1988605.97},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1973,[64]Barbalha!$B$2:$B$111,0),MATCH($C1975,[64]Barbalha!$B$2:$AP$2,0))*AM35","v":2654956.7800000003},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1973,[64]Cascavel!$B$2:$B$111,0),MATCH($C1975,[64]Cascavel!$B$2:$AP$2,0))*AN35","v":5337079.33},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1973,[64]Caucaia!$B$2:$B$111,0),MATCH($C1975,[64]Caucaia!$B$2:$AP$2,0))*AO35","v":4966536.03},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1973,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1975,[64]Chorozinho!$B$2:$AP$2,0))*AP35","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1973,[64]Eusébio!$B$2:$B$111,0),MATCH($C1975,[64]Eusébio!$B$2:$AP$2,0))*AQ35","v":17929767.510000002},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1973,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1975,'[64]Farias Brito'!$B$2:$AP$2,0))*AR35","v":385467.81},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1973,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1975,[64]Fortaleza!$B$2:$AP$2,0))*AS35","v":150821145.04574999},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1973,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1975,[64]Guaiúba!$B$2:$AP$2,0))*AT35","v":507804.63},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1973,[64]Horizonte!$B$2:$B$111,0),MATCH($C1975,[64]Horizonte!$B$2:$AP$2,0))*AU35","v":441585},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1973,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1975,[64]Itaitinga!$B$2:$AP$2,0))*AV35","v":1432147.42},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1973,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1975,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW35","v":16432668.996064778},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1973,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1975,[64]Maracanaú!$B$2:$AP$2,0))*AX35","v":2522039.63},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1973,[64]Maranguape!$B$2:$B$111,0),MATCH($C1975,[64]Maranguape!$B$2:$AP$2,0))*AY35","v":828781.35},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1973,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1975,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ35","v":755747.35},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1973,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1975,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA35","v":472299.03},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1973,[64]Pacajus!$B$2:$B$111,0),MATCH($C1975,[64]Pacajus!$B$2:$AP$2,0))*BB35","v":22390285.239999998},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1973,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1975,[64]Pacatuba!$B$2:$AP$2,0))*BC35","v":3007017.4750000001},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1973,[64]Paracuru!$B$2:$B$111,0),MATCH($C1975,[64]Paracuru!$B$2:$AP$2,0))*BD35","v":2504572.5},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1973,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1975,[64]Paraipaba!$B$2:$AP$2,0))*BE35","v":264780},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1973,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1975,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF35","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1973,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1975,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG35","v":123563.63554910826},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1973,[64]Trairi!$B$2:$B$111,0),MATCH($C1975,[64]Trairi!$B$2:$AP$2,0))*BH35","v":147192.68},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1973,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1975,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI35","v":0}]
[null,1976,{"$f":"C1975+1","v":2025},"Linhas de Recalque e Emissários Finais",{"$f":"Lances!AE10","v":23572238.343703646},111599730.61461361,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1973,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1976,[64]Aquiraz!$B$2:$AP$2,0))*AL36","v":1156934.95},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1973,[64]Barbalha!$B$2:$B$111,0),MATCH($C1976,[64]Barbalha!$B$2:$AP$2,0))*AM36","v":273605.19},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1973,[64]Cascavel!$B$2:$B$111,0),MATCH($C1976,[64]Cascavel!$B$2:$AP$2,0))*AN36","v":1625080.8199999998},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1973,[64]Caucaia!$B$2:$B$111,0),MATCH($C1976,[64]Caucaia!$B$2:$AP$2,0))*AO36","v":13647462.738863638},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1973,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1976,[64]Chorozinho!$B$2:$AP$2,0))*AP36","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1973,[64]Eusébio!$B$2:$B$111,0),MATCH($C1976,[64]Eusébio!$B$2:$AP$2,0))*AQ36","v":2884770.85},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1973,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1976,'[64]Farias Brito'!$B$2:$AP$2,0))*AR36","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1973,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1976,[64]Fortaleza!$B$2:$AP$2,0))*AS36","v":96295690.775749981},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1973,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1976,[64]Guaiúba!$B$2:$AP$2,0))*AT36","v":276810},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1973,[64]Horizonte!$B$2:$B$111,0),MATCH($C1976,[64]Horizonte!$B$2:$AP$2,0))*AU36","v":2719589},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1973,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1976,[64]Itaitinga!$B$2:$AP$2,0))*AV36","v":1220739.42},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1973,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1976,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW36","v":11037457.153703649},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1973,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1976,[64]Maracanaú!$B$2:$AP$2,0))*AX36","v":1040585.4},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1973,[64]Maranguape!$B$2:$B$111,0),MATCH($C1976,[64]Maranguape!$B$2:$AP$2,0))*AY36","v":52955.839999999997},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1973,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1976,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ36","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1973,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1976,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA36","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1973,[64]Pacajus!$B$2:$B$111,0),MATCH($C1976,[64]Pacajus!$B$2:$AP$2,0))*BB36","v":804023.99},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1973,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1976,[64]Pacatuba!$B$2:$AP$2,0))*BC36","v":29561.060000000005},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1973,[64]Paracuru!$B$2:$B$111,0),MATCH($C1976,[64]Paracuru!$B$2:$AP$2,0))*BD36","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1973,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1976,[64]Paraipaba!$B$2:$AP$2,0))*BE36","v":484388.3},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1973,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1976,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF36","v":609377.71},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1973,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1976,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG36","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1973,[64]Trairi!$B$2:$B$111,0),MATCH($C1976,[64]Trairi!$B$2:$AP$2,0))*BH36","v":562811.09000000008},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1973,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1976,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI36","v":450124.67}]
[null,1977,{"$f":"C1976+1","v":2026},"Linhas de Recalque e Emissários Finais",{"$f":"Lances!AE11","v":14206818.615778852},97642107.984773859,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1973,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1977,[64]Aquiraz!$B$2:$AP$2,0))*AL37","v":937617.39},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1973,[64]Barbalha!$B$2:$B$111,0),MATCH($C1977,[64]Barbalha!$B$2:$AP$2,0))*AM37","v":1153912.42},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1973,[64]Cascavel!$B$2:$B$111,0),MATCH($C1977,[64]Cascavel!$B$2:$AP$2,0))*AN37","v":312048.49},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1973,[64]Caucaia!$B$2:$B$111,0),MATCH($C1977,[64]Caucaia!$B$2:$AP$2,0))*AO37","v":27194397.828863636},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1973,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1977,[64]Chorozinho!$B$2:$AP$2,0))*AP37","v":1319765.5299999998},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1973,[64]Eusébio!$B$2:$B$111,0),MATCH($C1977,[64]Eusébio!$B$2:$AP$2,0))*AQ37","v":3667477.8549999995},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1973,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1977,'[64]Farias Brito'!$B$2:$AP$2,0))*AR37","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1973,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1977,[64]Fortaleza!$B$2:$AP$2,0))*AS37","v":69910811.585749999},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1973,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1977,[64]Guaiúba!$B$2:$AP$2,0))*AT37","v":88315.61},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1973,[64]Horizonte!$B$2:$B$111,0),MATCH($C1977,[64]Horizonte!$B$2:$AP$2,0))*AU37","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1973,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1977,[64]Itaitinga!$B$2:$AP$2,0))*AV37","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1973,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1977,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW37","v":3562896.5184259126},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1973,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1977,[64]Maracanaú!$B$2:$AP$2,0))*AX37","v":2290460.2623529416},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1973,[64]Maranguape!$B$2:$B$111,0),MATCH($C1977,[64]Maranguape!$B$2:$AP$2,0))*AY37","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1973,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1977,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ37","v":50045.51},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1973,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1977,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA37","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1973,[64]Pacajus!$B$2:$B$111,0),MATCH($C1977,[64]Pacajus!$B$2:$AP$2,0))*BB37","v":824279.03},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1973,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1977,[64]Pacatuba!$B$2:$AP$2,0))*BC37","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1973,[64]Paracuru!$B$2:$B$111,0),MATCH($C1977,[64]Paracuru!$B$2:$AP$2,0))*BD37","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1973,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1977,[64]Paraipaba!$B$2:$AP$2,0))*BE37","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1973,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1977,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF37","v":536898.57016021863},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1973,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1977,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG37","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1973,[64]Trairi!$B$2:$B$111,0),MATCH($C1977,[64]Trairi!$B$2:$AP$2,0))*BH37","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1973,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1977,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI37","v":0}]
[null,1978,2027,"Linhas de Recalque e Emissários Finais",{"$f":"Lances!AE12","v":19108934.147352938},86414821.469679639,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1973,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1978,[64]Aquiraz!$B$2:$AP$2,0))*AL38","v":1609423.33},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1973,[64]Barbalha!$B$2:$B$111,0),MATCH($C1978,[64]Barbalha!$B$2:$AP$2,0))*AM38","v":1068585.3600000001},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1973,[64]Cascavel!$B$2:$B$111,0),MATCH($C1978,[64]Cascavel!$B$2:$AP$2,0))*AN38","v":4015779.46},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1973,[64]Caucaia!$B$2:$B$111,0),MATCH($C1978,[64]Caucaia!$B$2:$AP$2,0))*AO38","v":10353651.468863636},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1973,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1978,[64]Chorozinho!$B$2:$AP$2,0))*AP38","v":111560.31},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1973,[64]Eusébio!$B$2:$B$111,0),MATCH($C1978,[64]Eusébio!$B$2:$AP$2,0))*AQ38","v":3667477.8549999995},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1973,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1978,'[64]Farias Brito'!$B$2:$AP$2,0))*AR38","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1973,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1978,[64]Fortaleza!$B$2:$AP$2,0))*AS38","v":74283730.075749993},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1973,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1978,[64]Guaiúba!$B$2:$AP$2,0))*AT38","v":1030348.7799999999},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1973,[64]Horizonte!$B$2:$B$111,0),MATCH($C1978,[64]Horizonte!$B$2:$AP$2,0))*AU38","v":1972413},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1973,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1978,[64]Itaitinga!$B$2:$AP$2,0))*AV38","v":259946.37},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1973,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1978,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW38","v":2618724.3499999996},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1973,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1978,[64]Maracanaú!$B$2:$AP$2,0))*AX38","v":1941833.2623529413},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1973,[64]Maranguape!$B$2:$B$111,0),MATCH($C1978,[64]Maranguape!$B$2:$AP$2,0))*AY38","v":592192.72},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1973,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1978,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ38","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1973,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1978,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA38","v":220649.35},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1973,[64]Pacajus!$B$2:$B$111,0),MATCH($C1978,[64]Pacajus!$B$2:$AP$2,0))*BB38","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1973,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1978,[64]Pacatuba!$B$2:$AP$2,0))*BC38","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1973,[64]Paracuru!$B$2:$B$111,0),MATCH($C1978,[64]Paracuru!$B$2:$AP$2,0))*BD38","v":735975},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1973,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1978,[64]Paraipaba!$B$2:$AP$2,0))*BE38","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1973,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1978,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF38","v":458950.64174234757},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1973,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1978,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG38","v":185345.4533236624},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1973,[64]Trairi!$B$2:$B$111,0),MATCH($C1978,[64]Trairi!$B$2:$AP$2,0))*BH38","v":397168.83},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1973,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1978,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI38","v":0}]
[null,1979,2028,"Linhas de Recalque e Emissários Finais",{"$f":"Lances!AE13","v":20399481.180352941},29724992.411000375,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1973,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1979,[64]Aquiraz!$B$2:$AP$2,0))*AL39","v":489038.39000000007},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1973,[64]Barbalha!$B$2:$B$111,0),MATCH($C1979,[64]Barbalha!$B$2:$AP$2,0))*AM39","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1973,[64]Cascavel!$B$2:$B$111,0),MATCH($C1979,[64]Cascavel!$B$2:$AP$2,0))*AN39","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1973,[64]Caucaia!$B$2:$B$111,0),MATCH($C1979,[64]Caucaia!$B$2:$AP$2,0))*AO39","v":9742125.763863638},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1973,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1979,[64]Chorozinho!$B$2:$AP$2,0))*AP39","v":108029.92},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1973,[64]Eusébio!$B$2:$B$111,0),MATCH($C1979,[64]Eusébio!$B$2:$AP$2,0))*AQ39","v":3667477.8549999995},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1973,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1979,'[64]Farias Brito'!$B$2:$AP$2,0))*AR39","v":282432},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1973,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1979,[64]Fortaleza!$B$2:$AP$2,0))*AS39","v":19580603.313749999},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1973,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1979,[64]Guaiúba!$B$2:$AP$2,0))*AT39","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1973,[64]Horizonte!$B$2:$B$111,0),MATCH($C1979,[64]Horizonte!$B$2:$AP$2,0))*AU39","v":1106638.5},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1973,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1979,[64]Itaitinga!$B$2:$AP$2,0))*AV39","v":3369793.5000000005},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1973,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1979,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW39","v":2762174.2500000005},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1973,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1979,[64]Maracanaú!$B$2:$AP$2,0))*AX39","v":1941833.2623529413},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1973,[64]Maranguape!$B$2:$B$111,0),MATCH($C1979,[64]Maranguape!$B$2:$AP$2,0))*AY39","v":5377019.2999999998},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1973,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1979,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ39","v":211823.38},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1973,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1979,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA39","v":44129.87},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1973,[64]Pacajus!$B$2:$B$111,0),MATCH($C1979,[64]Pacajus!$B$2:$AP$2,0))*BB39","v":897875.37000000011},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1973,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1979,[64]Pacatuba!$B$2:$AP$2,0))*BC39","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1973,[64]Paracuru!$B$2:$B$111,0),MATCH($C1979,[64]Paracuru!$B$2:$AP$2,0))*BD39","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1973,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1979,[64]Paraipaba!$B$2:$AP$2,0))*BE39","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1973,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1979,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF39","v":402263.3333867396},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1973,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1979,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG39","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1973,[64]Trairi!$B$2:$B$111,0),MATCH($C1979,[64]Trairi!$B$2:$AP$2,0))*BH39","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1973,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1979,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI39","v":141215.58300000001}]
[null,1980,2029,"Linhas de Recalque e Emissários Finais",{"$f":"Lances!AE14","v":8770193.5314705875},19955408.902556304,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1973,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1980,[64]Aquiraz!$B$2:$AP$2,0))*AL40","v":340903.24},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1973,[64]Barbalha!$B$2:$B$111,0),MATCH($C1980,[64]Barbalha!$B$2:$AP$2,0))*AM40","v":247127.27},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1973,[64]Cascavel!$B$2:$B$111,0),MATCH($C1980,[64]Cascavel!$B$2:$AP$2,0))*AN40","v":172989.09},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1973,[64]Caucaia!$B$2:$B$111,0),MATCH($C1980,[64]Caucaia!$B$2:$AP$2,0))*AO40","v":14109255.744545456},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1973,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1980,[64]Chorozinho!$B$2:$AP$2,0))*AP40","v":57986.65},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1973,[64]Eusébio!$B$2:$B$111,0),MATCH($C1980,[64]Eusébio!$B$2:$AP$2,0))*AQ40","v":3667477.8549999995},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1973,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1980,'[64]Farias Brito'!$B$2:$AP$2,0))*AR40","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1973,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1980,[64]Fortaleza!$B$2:$AP$2,0))*AS40","v":5193031.0837500002},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1973,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1980,[64]Guaiúba!$B$2:$AP$2,0))*AT40","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1973,[64]Horizonte!$B$2:$B$111,0),MATCH($C1980,[64]Horizonte!$B$2:$AP$2,0))*AU40","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1973,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1980,[64]Itaitinga!$B$2:$AP$2,0))*AV40","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1973,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1980,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW40","v":930975.15},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1973,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1980,[64]Maracanaú!$B$2:$AP$2,0))*AX40","v":2589111.0164705883},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1973,[64]Maranguape!$B$2:$B$111,0),MATCH($C1980,[64]Maranguape!$B$2:$AP$2,0))*AY40","v":239360.41},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1973,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1980,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ40","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1973,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1980,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA40","v":524262.85},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1973,[64]Pacajus!$B$2:$B$111,0),MATCH($C1980,[64]Pacajus!$B$2:$AP$2,0))*BB40","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1973,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1980,[64]Pacatuba!$B$2:$AP$2,0))*BC40","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1973,[64]Paracuru!$B$2:$B$111,0),MATCH($C1980,[64]Paracuru!$B$2:$AP$2,0))*BD40","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1973,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1980,[64]Paraipaba!$B$2:$AP$2,0))*BE40","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1973,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1980,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF40","v":264779.21967793448},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1973,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1980,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG40","v":123563.63554910826},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1973,[64]Trairi!$B$2:$B$111,0),MATCH($C1980,[64]Trairi!$B$2:$AP$2,0))*BH40","v":264779.21903380344},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1973,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1980,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI40","v":0}]
[null,1981,2030,"Linhas de Recalque e Emissários Finais",{"$f":"Lances!AE15","v":11465929.541470587},5193031.0837500002,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1973,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1981,[64]Aquiraz!$B$2:$AP$2,0))*AL41","v":348625.97},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1973,[64]Barbalha!$B$2:$B$111,0),MATCH($C1981,[64]Barbalha!$B$2:$AP$2,0))*AM41","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1973,[64]Cascavel!$B$2:$B$111,0),MATCH($C1981,[64]Cascavel!$B$2:$AP$2,0))*AN41","v":298317.92},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1973,[64]Caucaia!$B$2:$B$111,0),MATCH($C1981,[64]Caucaia!$B$2:$AP$2,0))*AO41","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1973,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1981,[64]Chorozinho!$B$2:$AP$2,0))*AP41","v":106229.42},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1973,[64]Eusébio!$B$2:$B$111,0),MATCH($C1981,[64]Eusébio!$B$2:$AP$2,0))*AQ41","v":3667477.8549999995},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1973,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1981,'[64]Farias Brito'!$B$2:$AP$2,0))*AR41","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1973,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1981,[64]Fortaleza!$B$2:$AP$2,0))*AS41","v":5193031.0837500002},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1973,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1981,[64]Guaiúba!$B$2:$AP$2,0))*AT41","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1973,[64]Horizonte!$B$2:$B$111,0),MATCH($C1981,[64]Horizonte!$B$2:$AP$2,0))*AU41","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1973,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1981,[64]Itaitinga!$B$2:$AP$2,0))*AV41","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1973,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1981,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW41","v":1076768.83},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1973,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1981,[64]Maracanaú!$B$2:$AP$2,0))*AX41","v":2589111.0164705883},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1973,[64]Maranguape!$B$2:$B$111,0),MATCH($C1981,[64]Maranguape!$B$2:$AP$2,0))*AY41","v":202997.4},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1973,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1981,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ41","v":442583.51},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1973,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1981,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA41","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1973,[64]Pacajus!$B$2:$B$111,0),MATCH($C1981,[64]Pacajus!$B$2:$AP$2,0))*BB41","v":1118664.3899999999},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1973,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1981,[64]Pacatuba!$B$2:$AP$2,0))*BC41","v":864945.45},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1973,[64]Paracuru!$B$2:$B$111,0),MATCH($C1981,[64]Paracuru!$B$2:$AP$2,0))*BD41","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1973,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1981,[64]Paraipaba!$B$2:$AP$2,0))*BE41","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1973,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1981,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF41","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1973,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1981,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG41","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1973,[64]Trairi!$B$2:$B$111,0),MATCH($C1981,[64]Trairi!$B$2:$AP$2,0))*BH41","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1973,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1981,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI41","v":750207.78}]
[null,1982,2031,"Linhas de Recalque e Emissários Finais",{"$f":"Lances!AE16","v":6124138.1449999986},4743564.1038067611,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1973,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1982,[64]Aquiraz!$B$2:$AP$2,0))*AL42","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1973,[64]Barbalha!$B$2:$B$111,0),MATCH($C1982,[64]Barbalha!$B$2:$AP$2,0))*AM42","v":476602.59},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1973,[64]Cascavel!$B$2:$B$111,0),MATCH($C1982,[64]Cascavel!$B$2:$AP$2,0))*AN42","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1973,[64]Caucaia!$B$2:$B$111,0),MATCH($C1982,[64]Caucaia!$B$2:$AP$2,0))*AO42","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1973,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1982,[64]Chorozinho!$B$2:$AP$2,0))*AP42","v":45895.06},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1973,[64]Eusébio!$B$2:$B$111,0),MATCH($C1982,[64]Eusébio!$B$2:$AP$2,0))*AQ42","v":3667477.8549999995},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1973,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1982,'[64]Farias Brito'!$B$2:$AP$2,0))*AR42","v":220650},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1973,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1982,[64]Fortaleza!$B$2:$AP$2,0))*AS42","v":3252271.7600000002},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1973,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1982,[64]Guaiúba!$B$2:$AP$2,0))*AT42","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1973,[64]Horizonte!$B$2:$B$111,0),MATCH($C1982,[64]Horizonte!$B$2:$AP$2,0))*AU42","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1973,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1982,[64]Itaitinga!$B$2:$AP$2,0))*AV42","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1973,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1982,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW42","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1973,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1982,[64]Maracanaú!$B$2:$AP$2,0))*AX42","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1973,[64]Maranguape!$B$2:$B$111,0),MATCH($C1982,[64]Maranguape!$B$2:$AP$2,0))*AY42","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1973,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1982,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ42","v":318617.66000000003},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1973,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1982,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA42","v":308909.09000000003},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1973,[64]Pacajus!$B$2:$B$111,0),MATCH($C1982,[64]Pacajus!$B$2:$AP$2,0))*BB42","v":618209.27},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1973,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1982,[64]Pacatuba!$B$2:$AP$2,0))*BC42","v":467776.62},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1973,[64]Paracuru!$B$2:$B$111,0),MATCH($C1982,[64]Paracuru!$B$2:$AP$2,0))*BD42","v":313323},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1973,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1982,[64]Paraipaba!$B$2:$AP$2,0))*BE42","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1973,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1982,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF42","v":1177969.3438067606},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1973,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1982,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG42","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1973,[64]Trairi!$B$2:$B$111,0),MATCH($C1982,[64]Trairi!$B$2:$AP$2,0))*BH42","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1973,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1982,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI42","v":0}]
[null,1983,2032,"Linhas de Recalque e Emissários Finais",{"$f":"Lances!AE17","v":1451874.15},1087218.8234846953,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1973,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1983,[64]Aquiraz!$B$2:$AP$2,0))*AL43","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1973,[64]Barbalha!$B$2:$B$111,0),MATCH($C1983,[64]Barbalha!$B$2:$AP$2,0))*AM43","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1973,[64]Cascavel!$B$2:$B$111,0),MATCH($C1983,[64]Cascavel!$B$2:$AP$2,0))*AN43","v":503963.11},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1973,[64]Caucaia!$B$2:$B$111,0),MATCH($C1983,[64]Caucaia!$B$2:$AP$2,0))*AO43","v":247127.27},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1973,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1983,[64]Chorozinho!$B$2:$AP$2,0))*AP43","v":179167.27},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1973,[64]Eusébio!$B$2:$B$111,0),MATCH($C1983,[64]Eusébio!$B$2:$AP$2,0))*AQ43","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1973,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1983,'[64]Farias Brito'!$B$2:$AP$2,0))*AR43","v":485430},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1973,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1983,[64]Fortaleza!$B$2:$AP$2,0))*AS43","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1973,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1983,[64]Guaiúba!$B$2:$AP$2,0))*AT43","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1973,[64]Horizonte!$B$2:$B$111,0),MATCH($C1983,[64]Horizonte!$B$2:$AP$2,0))*AU43","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1973,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1983,[64]Itaitinga!$B$2:$AP$2,0))*AV43","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1973,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1983,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW43","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1973,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1983,[64]Maracanaú!$B$2:$AP$2,0))*AX43","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1973,[64]Maranguape!$B$2:$B$111,0),MATCH($C1983,[64]Maranguape!$B$2:$AP$2,0))*AY43","v":106794.29},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1973,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1983,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ43","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1973,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1983,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA43","v":176519.48},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1973,[64]Pacajus!$B$2:$B$111,0),MATCH($C1983,[64]Pacajus!$B$2:$AP$2,0))*BB43","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1973,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1983,[64]Pacatuba!$B$2:$AP$2,0))*BC43","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1973,[64]Paracuru!$B$2:$B$111,0),MATCH($C1983,[64]Paracuru!$B$2:$AP$2,0))*BD43","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1973,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1983,[64]Paraipaba!$B$2:$AP$2,0))*BE43","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1973,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1983,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF43","v":840091.55348469527},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1973,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1983,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG43","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1973,[64]Trairi!$B$2:$B$111,0),MATCH($C1983,[64]Trairi!$B$2:$AP$2,0))*BH43","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1973,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1983,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI43","v":0}]
[null,1984,2033,"Linhas de Recalque e Emissários Finais",{"$f":"Lances!AE18","v":155337.14000000001},52955.843806760684,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1973,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1984,[64]Aquiraz!$B$2:$AP$2,0))*AL44","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1973,[64]Barbalha!$B$2:$B$111,0),MATCH($C1984,[64]Barbalha!$B$2:$AP$2,0))*AM44","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1973,[64]Cascavel!$B$2:$B$111,0),MATCH($C1984,[64]Cascavel!$B$2:$AP$2,0))*AN44","v":155337.14000000001},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1973,[64]Caucaia!$B$2:$B$111,0),MATCH($C1984,[64]Caucaia!$B$2:$AP$2,0))*AO44","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1973,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1984,[64]Chorozinho!$B$2:$AP$2,0))*AP44","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1973,[64]Eusébio!$B$2:$B$111,0),MATCH($C1984,[64]Eusébio!$B$2:$AP$2,0))*AQ44","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1973,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1984,'[64]Farias Brito'!$B$2:$AP$2,0))*AR44","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1973,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1984,[64]Fortaleza!$B$2:$AP$2,0))*AS44","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1973,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1984,[64]Guaiúba!$B$2:$AP$2,0))*AT44","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1973,[64]Horizonte!$B$2:$B$111,0),MATCH($C1984,[64]Horizonte!$B$2:$AP$2,0))*AU44","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1973,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1984,[64]Itaitinga!$B$2:$AP$2,0))*AV44","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1973,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1984,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW44","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1973,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1984,[64]Maracanaú!$B$2:$AP$2,0))*AX44","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1973,[64]Maranguape!$B$2:$B$111,0),MATCH($C1984,[64]Maranguape!$B$2:$AP$2,0))*AY44","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1973,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1984,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ44","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1973,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1984,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA44","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1973,[64]Pacajus!$B$2:$B$111,0),MATCH($C1984,[64]Pacajus!$B$2:$AP$2,0))*BB44","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1973,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1984,[64]Pacatuba!$B$2:$AP$2,0))*BC44","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1973,[64]Paracuru!$B$2:$B$111,0),MATCH($C1984,[64]Paracuru!$B$2:$AP$2,0))*BD44","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1973,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1984,[64]Paraipaba!$B$2:$AP$2,0))*BE44","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1973,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1984,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF44","v":52955.843806760684},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1973,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1984,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG44","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1973,[64]Trairi!$B$2:$B$111,0),MATCH($C1984,[64]Trairi!$B$2:$AP$2,0))*BH44","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1973,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1984,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI44","v":0}]
[null,1985,2034,"Linhas de Recalque e Emissários Finais",{"$f":"Lances!AE19","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1973,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1985,[64]Aquiraz!$B$2:$AP$2,0))*AL45","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1973,[64]Barbalha!$B$2:$B$111,0),MATCH($C1985,[64]Barbalha!$B$2:$AP$2,0))*AM45","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1973,[64]Cascavel!$B$2:$B$111,0),MATCH($C1985,[64]Cascavel!$B$2:$AP$2,0))*AN45","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1973,[64]Caucaia!$B$2:$B$111,0),MATCH($C1985,[64]Caucaia!$B$2:$AP$2,0))*AO45","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1973,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1985,[64]Chorozinho!$B$2:$AP$2,0))*AP45","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1973,[64]Eusébio!$B$2:$B$111,0),MATCH($C1985,[64]Eusébio!$B$2:$AP$2,0))*AQ45","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1973,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1985,'[64]Farias Brito'!$B$2:$AP$2,0))*AR45","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1973,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1985,[64]Fortaleza!$B$2:$AP$2,0))*AS45","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1973,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1985,[64]Guaiúba!$B$2:$AP$2,0))*AT45","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1973,[64]Horizonte!$B$2:$B$111,0),MATCH($C1985,[64]Horizonte!$B$2:$AP$2,0))*AU45","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1973,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1985,[64]Itaitinga!$B$2:$AP$2,0))*AV45","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1973,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1985,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW45","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1973,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1985,[64]Maracanaú!$B$2:$AP$2,0))*AX45","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1973,[64]Maranguape!$B$2:$B$111,0),MATCH($C1985,[64]Maranguape!$B$2:$AP$2,0))*AY45","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1973,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1985,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ45","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1973,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1985,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA45","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1973,[64]Pacajus!$B$2:$B$111,0),MATCH($C1985,[64]Pacajus!$B$2:$AP$2,0))*BB45","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1973,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1985,[64]Pacatuba!$B$2:$AP$2,0))*BC45","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1973,[64]Paracuru!$B$2:$B$111,0),MATCH($C1985,[64]Paracuru!$B$2:$AP$2,0))*BD45","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1973,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1985,[64]Paraipaba!$B$2:$AP$2,0))*BE45","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1973,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1985,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF45","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1973,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1985,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG45","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1973,[64]Trairi!$B$2:$B$111,0),MATCH($C1985,[64]Trairi!$B$2:$AP$2,0))*BH45","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1973,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1985,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI45","v":0}]
[null,1986,2035,"Linhas de Recalque e Emissários Finais",{"$f":"Lances!AE20","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1973,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1986,[64]Aquiraz!$B$2:$AP$2,0))*AL46","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1973,[64]Barbalha!$B$2:$B$111,0),MATCH($C1986,[64]Barbalha!$B$2:$AP$2,0))*AM46","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1973,[64]Cascavel!$B$2:$B$111,0),MATCH($C1986,[64]Cascavel!$B$2:$AP$2,0))*AN46","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1973,[64]Caucaia!$B$2:$B$111,0),MATCH($C1986,[64]Caucaia!$B$2:$AP$2,0))*AO46","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1973,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1986,[64]Chorozinho!$B$2:$AP$2,0))*AP46","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1973,[64]Eusébio!$B$2:$B$111,0),MATCH($C1986,[64]Eusébio!$B$2:$AP$2,0))*AQ46","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1973,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1986,'[64]Farias Brito'!$B$2:$AP$2,0))*AR46","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1973,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1986,[64]Fortaleza!$B$2:$AP$2,0))*AS46","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1973,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1986,[64]Guaiúba!$B$2:$AP$2,0))*AT46","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1973,[64]Horizonte!$B$2:$B$111,0),MATCH($C1986,[64]Horizonte!$B$2:$AP$2,0))*AU46","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1973,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1986,[64]Itaitinga!$B$2:$AP$2,0))*AV46","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1973,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1986,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW46","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1973,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1986,[64]Maracanaú!$B$2:$AP$2,0))*AX46","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1973,[64]Maranguape!$B$2:$B$111,0),MATCH($C1986,[64]Maranguape!$B$2:$AP$2,0))*AY46","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1973,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1986,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ46","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1973,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1986,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA46","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1973,[64]Pacajus!$B$2:$B$111,0),MATCH($C1986,[64]Pacajus!$B$2:$AP$2,0))*BB46","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1973,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1986,[64]Pacatuba!$B$2:$AP$2,0))*BC46","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1973,[64]Paracuru!$B$2:$B$111,0),MATCH($C1986,[64]Paracuru!$B$2:$AP$2,0))*BD46","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1973,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1986,[64]Paraipaba!$B$2:$AP$2,0))*BE46","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1973,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1986,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF46","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1973,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1986,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG46","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1973,[64]Trairi!$B$2:$B$111,0),MATCH($C1986,[64]Trairi!$B$2:$AP$2,0))*BH46","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1973,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1986,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI46","v":0}]
[null,1987,2036,"Linhas de Recalque e Emissários Finais",{"$f":"Lances!AE21","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1973,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1987,[64]Aquiraz!$B$2:$AP$2,0))*AL47","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1973,[64]Barbalha!$B$2:$B$111,0),MATCH($C1987,[64]Barbalha!$B$2:$AP$2,0))*AM47","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1973,[64]Cascavel!$B$2:$B$111,0),MATCH($C1987,[64]Cascavel!$B$2:$AP$2,0))*AN47","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1973,[64]Caucaia!$B$2:$B$111,0),MATCH($C1987,[64]Caucaia!$B$2:$AP$2,0))*AO47","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1973,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1987,[64]Chorozinho!$B$2:$AP$2,0))*AP47","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1973,[64]Eusébio!$B$2:$B$111,0),MATCH($C1987,[64]Eusébio!$B$2:$AP$2,0))*AQ47","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1973,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1987,'[64]Farias Brito'!$B$2:$AP$2,0))*AR47","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1973,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1987,[64]Fortaleza!$B$2:$AP$2,0))*AS47","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1973,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1987,[64]Guaiúba!$B$2:$AP$2,0))*AT47","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1973,[64]Horizonte!$B$2:$B$111,0),MATCH($C1987,[64]Horizonte!$B$2:$AP$2,0))*AU47","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1973,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1987,[64]Itaitinga!$B$2:$AP$2,0))*AV47","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1973,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1987,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW47","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1973,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1987,[64]Maracanaú!$B$2:$AP$2,0))*AX47","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1973,[64]Maranguape!$B$2:$B$111,0),MATCH($C1987,[64]Maranguape!$B$2:$AP$2,0))*AY47","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1973,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1987,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ47","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1973,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1987,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA47","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1973,[64]Pacajus!$B$2:$B$111,0),MATCH($C1987,[64]Pacajus!$B$2:$AP$2,0))*BB47","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1973,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1987,[64]Pacatuba!$B$2:$AP$2,0))*BC47","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1973,[64]Paracuru!$B$2:$B$111,0),MATCH($C1987,[64]Paracuru!$B$2:$AP$2,0))*BD47","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1973,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1987,[64]Paraipaba!$B$2:$AP$2,0))*BE47","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1973,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1987,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF47","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1973,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1987,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG47","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1973,[64]Trairi!$B$2:$B$111,0),MATCH($C1987,[64]Trairi!$B$2:$AP$2,0))*BH47","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1973,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1987,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI47","v":0}]
[null,1988,2037,"Linhas de Recalque e Emissários Finais",{"$f":"Lances!AE22","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1973,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1988,[64]Aquiraz!$B$2:$AP$2,0))*AL48","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1973,[64]Barbalha!$B$2:$B$111,0),MATCH($C1988,[64]Barbalha!$B$2:$AP$2,0))*AM48","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1973,[64]Cascavel!$B$2:$B$111,0),MATCH($C1988,[64]Cascavel!$B$2:$AP$2,0))*AN48","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1973,[64]Caucaia!$B$2:$B$111,0),MATCH($C1988,[64]Caucaia!$B$2:$AP$2,0))*AO48","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1973,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1988,[64]Chorozinho!$B$2:$AP$2,0))*AP48","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1973,[64]Eusébio!$B$2:$B$111,0),MATCH($C1988,[64]Eusébio!$B$2:$AP$2,0))*AQ48","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1973,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1988,'[64]Farias Brito'!$B$2:$AP$2,0))*AR48","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1973,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1988,[64]Fortaleza!$B$2:$AP$2,0))*AS48","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1973,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1988,[64]Guaiúba!$B$2:$AP$2,0))*AT48","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1973,[64]Horizonte!$B$2:$B$111,0),MATCH($C1988,[64]Horizonte!$B$2:$AP$2,0))*AU48","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1973,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1988,[64]Itaitinga!$B$2:$AP$2,0))*AV48","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1973,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1988,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW48","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1973,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1988,[64]Maracanaú!$B$2:$AP$2,0))*AX48","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1973,[64]Maranguape!$B$2:$B$111,0),MATCH($C1988,[64]Maranguape!$B$2:$AP$2,0))*AY48","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1973,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1988,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ48","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1973,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1988,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA48","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1973,[64]Pacajus!$B$2:$B$111,0),MATCH($C1988,[64]Pacajus!$B$2:$AP$2,0))*BB48","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1973,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1988,[64]Pacatuba!$B$2:$AP$2,0))*BC48","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1973,[64]Paracuru!$B$2:$B$111,0),MATCH($C1988,[64]Paracuru!$B$2:$AP$2,0))*BD48","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1973,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1988,[64]Paraipaba!$B$2:$AP$2,0))*BE48","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1973,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1988,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF48","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1973,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1988,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG48","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1973,[64]Trairi!$B$2:$B$111,0),MATCH($C1988,[64]Trairi!$B$2:$AP$2,0))*BH48","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1973,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1988,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI48","v":0}]
[null,1989,2038,"Linhas de Recalque e Emissários Finais",{"$f":"Lances!AE23","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1973,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1989,[64]Aquiraz!$B$2:$AP$2,0))*AL49","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1973,[64]Barbalha!$B$2:$B$111,0),MATCH($C1989,[64]Barbalha!$B$2:$AP$2,0))*AM49","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1973,[64]Cascavel!$B$2:$B$111,0),MATCH($C1989,[64]Cascavel!$B$2:$AP$2,0))*AN49","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1973,[64]Caucaia!$B$2:$B$111,0),MATCH($C1989,[64]Caucaia!$B$2:$AP$2,0))*AO49","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1973,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1989,[64]Chorozinho!$B$2:$AP$2,0))*AP49","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1973,[64]Eusébio!$B$2:$B$111,0),MATCH($C1989,[64]Eusébio!$B$2:$AP$2,0))*AQ49","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1973,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1989,'[64]Farias Brito'!$B$2:$AP$2,0))*AR49","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1973,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1989,[64]Fortaleza!$B$2:$AP$2,0))*AS49","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1973,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1989,[64]Guaiúba!$B$2:$AP$2,0))*AT49","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1973,[64]Horizonte!$B$2:$B$111,0),MATCH($C1989,[64]Horizonte!$B$2:$AP$2,0))*AU49","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1973,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1989,[64]Itaitinga!$B$2:$AP$2,0))*AV49","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1973,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1989,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW49","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1973,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1989,[64]Maracanaú!$B$2:$AP$2,0))*AX49","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1973,[64]Maranguape!$B$2:$B$111,0),MATCH($C1989,[64]Maranguape!$B$2:$AP$2,0))*AY49","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1973,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1989,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ49","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1973,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1989,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA49","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1973,[64]Pacajus!$B$2:$B$111,0),MATCH($C1989,[64]Pacajus!$B$2:$AP$2,0))*BB49","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1973,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1989,[64]Pacatuba!$B$2:$AP$2,0))*BC49","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1973,[64]Paracuru!$B$2:$B$111,0),MATCH($C1989,[64]Paracuru!$B$2:$AP$2,0))*BD49","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1973,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1989,[64]Paraipaba!$B$2:$AP$2,0))*BE49","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1973,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1989,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF49","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1973,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1989,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG49","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1973,[64]Trairi!$B$2:$B$111,0),MATCH($C1989,[64]Trairi!$B$2:$AP$2,0))*BH49","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1973,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1989,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI49","v":0}]
[null,1990,2039,"Linhas de Recalque e Emissários Finais",{"$f":"Lances!AE24","v":0},0,{"$f":"SUMIFS($K1990:$AG1990,$K$18:$AG$18,G$4)","v":0},0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1973,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1990,[64]Aquiraz!$B$2:$AP$2,0))*AL50","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1973,[64]Barbalha!$B$2:$B$111,0),MATCH($C1990,[64]Barbalha!$B$2:$AP$2,0))*AM50","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1973,[64]Cascavel!$B$2:$B$111,0),MATCH($C1990,[64]Cascavel!$B$2:$AP$2,0))*AN50","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1973,[64]Caucaia!$B$2:$B$111,0),MATCH($C1990,[64]Caucaia!$B$2:$AP$2,0))*AO50","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1973,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1990,[64]Chorozinho!$B$2:$AP$2,0))*AP50","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1973,[64]Eusébio!$B$2:$B$111,0),MATCH($C1990,[64]Eusébio!$B$2:$AP$2,0))*AQ50","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1973,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1990,'[64]Farias Brito'!$B$2:$AP$2,0))*AR50","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1973,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1990,[64]Fortaleza!$B$2:$AP$2,0))*AS50","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1973,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1990,[64]Guaiúba!$B$2:$AP$2,0))*AT50","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1973,[64]Horizonte!$B$2:$B$111,0),MATCH($C1990,[64]Horizonte!$B$2:$AP$2,0))*AU50","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1973,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1990,[64]Itaitinga!$B$2:$AP$2,0))*AV50","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1973,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1990,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW50","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1973,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1990,[64]Maracanaú!$B$2:$AP$2,0))*AX50","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1973,[64]Maranguape!$B$2:$B$111,0),MATCH($C1990,[64]Maranguape!$B$2:$AP$2,0))*AY50","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1973,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1990,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ50","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1973,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1990,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA50","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1973,[64]Pacajus!$B$2:$B$111,0),MATCH($C1990,[64]Pacajus!$B$2:$AP$2,0))*BB50","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1973,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1990,[64]Pacatuba!$B$2:$AP$2,0))*BC50","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1973,[64]Paracuru!$B$2:$B$111,0),MATCH($C1990,[64]Paracuru!$B$2:$AP$2,0))*BD50","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1973,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1990,[64]Paraipaba!$B$2:$AP$2,0))*BE50","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1973,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1990,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF50","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1973,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1990,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG50","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1973,[64]Trairi!$B$2:$B$111,0),MATCH($C1990,[64]Trairi!$B$2:$AP$2,0))*BH50","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1973,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1990,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI50","v":0}]
[null,1991,2040,"Linhas de Recalque e Emissários Finais",{"$f":"Lances!AE25","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1973,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1991,[64]Aquiraz!$B$2:$AP$2,0))*AL51","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1973,[64]Barbalha!$B$2:$B$111,0),MATCH($C1991,[64]Barbalha!$B$2:$AP$2,0))*AM51","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1973,[64]Cascavel!$B$2:$B$111,0),MATCH($C1991,[64]Cascavel!$B$2:$AP$2,0))*AN51","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1973,[64]Caucaia!$B$2:$B$111,0),MATCH($C1991,[64]Caucaia!$B$2:$AP$2,0))*AO51","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1973,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1991,[64]Chorozinho!$B$2:$AP$2,0))*AP51","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1973,[64]Eusébio!$B$2:$B$111,0),MATCH($C1991,[64]Eusébio!$B$2:$AP$2,0))*AQ51","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1973,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1991,'[64]Farias Brito'!$B$2:$AP$2,0))*AR51","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1973,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1991,[64]Fortaleza!$B$2:$AP$2,0))*AS51","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1973,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1991,[64]Guaiúba!$B$2:$AP$2,0))*AT51","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1973,[64]Horizonte!$B$2:$B$111,0),MATCH($C1991,[64]Horizonte!$B$2:$AP$2,0))*AU51","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1973,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1991,[64]Itaitinga!$B$2:$AP$2,0))*AV51","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1973,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1991,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW51","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1973,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1991,[64]Maracanaú!$B$2:$AP$2,0))*AX51","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1973,[64]Maranguape!$B$2:$B$111,0),MATCH($C1991,[64]Maranguape!$B$2:$AP$2,0))*AY51","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1973,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1991,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ51","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1973,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1991,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA51","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1973,[64]Pacajus!$B$2:$B$111,0),MATCH($C1991,[64]Pacajus!$B$2:$AP$2,0))*BB51","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1973,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1991,[64]Pacatuba!$B$2:$AP$2,0))*BC51","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1973,[64]Paracuru!$B$2:$B$111,0),MATCH($C1991,[64]Paracuru!$B$2:$AP$2,0))*BD51","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1973,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1991,[64]Paraipaba!$B$2:$AP$2,0))*BE51","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1973,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1991,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF51","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1973,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1991,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG51","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1973,[64]Trairi!$B$2:$B$111,0),MATCH($C1991,[64]Trairi!$B$2:$AP$2,0))*BH51","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1973,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1991,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI51","v":0}]
[null,1992,2041,"Linhas de Recalque e Emissários Finais",{"$f":"Lances!AE26","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1973,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1992,[64]Aquiraz!$B$2:$AP$2,0))*AL52","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1973,[64]Barbalha!$B$2:$B$111,0),MATCH($C1992,[64]Barbalha!$B$2:$AP$2,0))*AM52","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1973,[64]Cascavel!$B$2:$B$111,0),MATCH($C1992,[64]Cascavel!$B$2:$AP$2,0))*AN52","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1973,[64]Caucaia!$B$2:$B$111,0),MATCH($C1992,[64]Caucaia!$B$2:$AP$2,0))*AO52","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1973,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1992,[64]Chorozinho!$B$2:$AP$2,0))*AP52","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1973,[64]Eusébio!$B$2:$B$111,0),MATCH($C1992,[64]Eusébio!$B$2:$AP$2,0))*AQ52","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1973,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1992,'[64]Farias Brito'!$B$2:$AP$2,0))*AR52","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1973,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1992,[64]Fortaleza!$B$2:$AP$2,0))*AS52","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1973,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1992,[64]Guaiúba!$B$2:$AP$2,0))*AT52","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1973,[64]Horizonte!$B$2:$B$111,0),MATCH($C1992,[64]Horizonte!$B$2:$AP$2,0))*AU52","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1973,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1992,[64]Itaitinga!$B$2:$AP$2,0))*AV52","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1973,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1992,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW52","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1973,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1992,[64]Maracanaú!$B$2:$AP$2,0))*AX52","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1973,[64]Maranguape!$B$2:$B$111,0),MATCH($C1992,[64]Maranguape!$B$2:$AP$2,0))*AY52","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1973,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1992,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ52","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1973,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1992,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA52","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1973,[64]Pacajus!$B$2:$B$111,0),MATCH($C1992,[64]Pacajus!$B$2:$AP$2,0))*BB52","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1973,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1992,[64]Pacatuba!$B$2:$AP$2,0))*BC52","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1973,[64]Paracuru!$B$2:$B$111,0),MATCH($C1992,[64]Paracuru!$B$2:$AP$2,0))*BD52","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1973,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1992,[64]Paraipaba!$B$2:$AP$2,0))*BE52","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1973,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1992,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF52","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1973,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1992,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG52","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1973,[64]Trairi!$B$2:$B$111,0),MATCH($C1992,[64]Trairi!$B$2:$AP$2,0))*BH52","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1973,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1992,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI52","v":0}]
[null,1993,2042,"Linhas de Recalque e Emissários Finais",{"$f":"Lances!AE27","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1973,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1993,[64]Aquiraz!$B$2:$AP$2,0))*AL53","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1973,[64]Barbalha!$B$2:$B$111,0),MATCH($C1993,[64]Barbalha!$B$2:$AP$2,0))*AM53","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1973,[64]Cascavel!$B$2:$B$111,0),MATCH($C1993,[64]Cascavel!$B$2:$AP$2,0))*AN53","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1973,[64]Caucaia!$B$2:$B$111,0),MATCH($C1993,[64]Caucaia!$B$2:$AP$2,0))*AO53","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1973,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1993,[64]Chorozinho!$B$2:$AP$2,0))*AP53","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1973,[64]Eusébio!$B$2:$B$111,0),MATCH($C1993,[64]Eusébio!$B$2:$AP$2,0))*AQ53","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1973,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1993,'[64]Farias Brito'!$B$2:$AP$2,0))*AR53","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1973,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1993,[64]Fortaleza!$B$2:$AP$2,0))*AS53","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1973,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1993,[64]Guaiúba!$B$2:$AP$2,0))*AT53","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1973,[64]Horizonte!$B$2:$B$111,0),MATCH($C1993,[64]Horizonte!$B$2:$AP$2,0))*AU53","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1973,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1993,[64]Itaitinga!$B$2:$AP$2,0))*AV53","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1973,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1993,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW53","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1973,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1993,[64]Maracanaú!$B$2:$AP$2,0))*AX53","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1973,[64]Maranguape!$B$2:$B$111,0),MATCH($C1993,[64]Maranguape!$B$2:$AP$2,0))*AY53","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1973,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1993,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ53","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1973,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1993,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA53","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1973,[64]Pacajus!$B$2:$B$111,0),MATCH($C1993,[64]Pacajus!$B$2:$AP$2,0))*BB53","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1973,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1993,[64]Pacatuba!$B$2:$AP$2,0))*BC53","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1973,[64]Paracuru!$B$2:$B$111,0),MATCH($C1993,[64]Paracuru!$B$2:$AP$2,0))*BD53","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1973,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1993,[64]Paraipaba!$B$2:$AP$2,0))*BE53","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1973,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1993,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF53","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1973,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1993,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG53","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1973,[64]Trairi!$B$2:$B$111,0),MATCH($C1993,[64]Trairi!$B$2:$AP$2,0))*BH53","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1973,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1993,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI53","v":0}]
[null,1994,2043,"Linhas de Recalque e Emissários Finais",{"$f":"Lances!AE28","v":0},{"$f":"SUMIFS($K1994:$AH1994,$K$18:$AH$18,F$4)","v":0},0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1973,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1994,[64]Aquiraz!$B$2:$AP$2,0))*AL54","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1973,[64]Barbalha!$B$2:$B$111,0),MATCH($C1994,[64]Barbalha!$B$2:$AP$2,0))*AM54","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1973,[64]Cascavel!$B$2:$B$111,0),MATCH($C1994,[64]Cascavel!$B$2:$AP$2,0))*AN54","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1973,[64]Caucaia!$B$2:$B$111,0),MATCH($C1994,[64]Caucaia!$B$2:$AP$2,0))*AO54","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1973,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1994,[64]Chorozinho!$B$2:$AP$2,0))*AP54","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1973,[64]Eusébio!$B$2:$B$111,0),MATCH($C1994,[64]Eusébio!$B$2:$AP$2,0))*AQ54","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1973,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1994,'[64]Farias Brito'!$B$2:$AP$2,0))*AR54","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1973,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1994,[64]Fortaleza!$B$2:$AP$2,0))*AS54","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1973,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1994,[64]Guaiúba!$B$2:$AP$2,0))*AT54","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1973,[64]Horizonte!$B$2:$B$111,0),MATCH($C1994,[64]Horizonte!$B$2:$AP$2,0))*AU54","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1973,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1994,[64]Itaitinga!$B$2:$AP$2,0))*AV54","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1973,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1994,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW54","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1973,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1994,[64]Maracanaú!$B$2:$AP$2,0))*AX54","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1973,[64]Maranguape!$B$2:$B$111,0),MATCH($C1994,[64]Maranguape!$B$2:$AP$2,0))*AY54","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1973,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1994,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ54","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1973,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1994,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA54","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1973,[64]Pacajus!$B$2:$B$111,0),MATCH($C1994,[64]Pacajus!$B$2:$AP$2,0))*BB54","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1973,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1994,[64]Pacatuba!$B$2:$AP$2,0))*BC54","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1973,[64]Paracuru!$B$2:$B$111,0),MATCH($C1994,[64]Paracuru!$B$2:$AP$2,0))*BD54","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1973,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1994,[64]Paraipaba!$B$2:$AP$2,0))*BE54","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1973,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1994,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF54","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1973,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1994,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG54","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1973,[64]Trairi!$B$2:$B$111,0),MATCH($C1994,[64]Trairi!$B$2:$AP$2,0))*BH54","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1973,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1994,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI54","v":0}]
[null,1995,2044,"Linhas de Recalque e Emissários Finais",{"$f":"Lances!AE29","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1973,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1995,[64]Aquiraz!$B$2:$AP$2,0))*AL55","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1973,[64]Barbalha!$B$2:$B$111,0),MATCH($C1995,[64]Barbalha!$B$2:$AP$2,0))*AM55","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1973,[64]Cascavel!$B$2:$B$111,0),MATCH($C1995,[64]Cascavel!$B$2:$AP$2,0))*AN55","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1973,[64]Caucaia!$B$2:$B$111,0),MATCH($C1995,[64]Caucaia!$B$2:$AP$2,0))*AO55","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1973,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1995,[64]Chorozinho!$B$2:$AP$2,0))*AP55","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1973,[64]Eusébio!$B$2:$B$111,0),MATCH($C1995,[64]Eusébio!$B$2:$AP$2,0))*AQ55","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1973,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1995,'[64]Farias Brito'!$B$2:$AP$2,0))*AR55","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1973,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1995,[64]Fortaleza!$B$2:$AP$2,0))*AS55","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1973,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1995,[64]Guaiúba!$B$2:$AP$2,0))*AT55","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1973,[64]Horizonte!$B$2:$B$111,0),MATCH($C1995,[64]Horizonte!$B$2:$AP$2,0))*AU55","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1973,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1995,[64]Itaitinga!$B$2:$AP$2,0))*AV55","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1973,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1995,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW55","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1973,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1995,[64]Maracanaú!$B$2:$AP$2,0))*AX55","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1973,[64]Maranguape!$B$2:$B$111,0),MATCH($C1995,[64]Maranguape!$B$2:$AP$2,0))*AY55","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1973,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1995,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ55","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1973,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1995,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA55","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1973,[64]Pacajus!$B$2:$B$111,0),MATCH($C1995,[64]Pacajus!$B$2:$AP$2,0))*BB55","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1973,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1995,[64]Pacatuba!$B$2:$AP$2,0))*BC55","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1973,[64]Paracuru!$B$2:$B$111,0),MATCH($C1995,[64]Paracuru!$B$2:$AP$2,0))*BD55","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1973,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1995,[64]Paraipaba!$B$2:$AP$2,0))*BE55","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1973,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1995,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF55","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1973,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1995,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG55","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1973,[64]Trairi!$B$2:$B$111,0),MATCH($C1995,[64]Trairi!$B$2:$AP$2,0))*BH55","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1973,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1995,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI55","v":0}]
[null,1996,2045,"Linhas de Recalque e Emissários Finais",{"$f":"Lances!AE30","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1973,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1996,[64]Aquiraz!$B$2:$AP$2,0))*AL56","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1973,[64]Barbalha!$B$2:$B$111,0),MATCH($C1996,[64]Barbalha!$B$2:$AP$2,0))*AM56","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1973,[64]Cascavel!$B$2:$B$111,0),MATCH($C1996,[64]Cascavel!$B$2:$AP$2,0))*AN56","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1973,[64]Caucaia!$B$2:$B$111,0),MATCH($C1996,[64]Caucaia!$B$2:$AP$2,0))*AO56","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1973,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1996,[64]Chorozinho!$B$2:$AP$2,0))*AP56","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1973,[64]Eusébio!$B$2:$B$111,0),MATCH($C1996,[64]Eusébio!$B$2:$AP$2,0))*AQ56","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1973,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1996,'[64]Farias Brito'!$B$2:$AP$2,0))*AR56","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1973,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1996,[64]Fortaleza!$B$2:$AP$2,0))*AS56","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1973,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1996,[64]Guaiúba!$B$2:$AP$2,0))*AT56","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1973,[64]Horizonte!$B$2:$B$111,0),MATCH($C1996,[64]Horizonte!$B$2:$AP$2,0))*AU56","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1973,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1996,[64]Itaitinga!$B$2:$AP$2,0))*AV56","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1973,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1996,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW56","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1973,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1996,[64]Maracanaú!$B$2:$AP$2,0))*AX56","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1973,[64]Maranguape!$B$2:$B$111,0),MATCH($C1996,[64]Maranguape!$B$2:$AP$2,0))*AY56","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1973,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1996,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ56","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1973,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1996,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA56","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1973,[64]Pacajus!$B$2:$B$111,0),MATCH($C1996,[64]Pacajus!$B$2:$AP$2,0))*BB56","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1973,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1996,[64]Pacatuba!$B$2:$AP$2,0))*BC56","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1973,[64]Paracuru!$B$2:$B$111,0),MATCH($C1996,[64]Paracuru!$B$2:$AP$2,0))*BD56","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1973,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1996,[64]Paraipaba!$B$2:$AP$2,0))*BE56","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1973,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1996,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF56","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1973,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1996,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG56","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1973,[64]Trairi!$B$2:$B$111,0),MATCH($C1996,[64]Trairi!$B$2:$AP$2,0))*BH56","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1973,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1996,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI56","v":0}]
[null,1997,2046,"Linhas de Recalque e Emissários Finais",{"$f":"Lances!AE31","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1973,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1997,[64]Aquiraz!$B$2:$AP$2,0))*AL57","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1973,[64]Barbalha!$B$2:$B$111,0),MATCH($C1997,[64]Barbalha!$B$2:$AP$2,0))*AM57","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1973,[64]Cascavel!$B$2:$B$111,0),MATCH($C1997,[64]Cascavel!$B$2:$AP$2,0))*AN57","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1973,[64]Caucaia!$B$2:$B$111,0),MATCH($C1997,[64]Caucaia!$B$2:$AP$2,0))*AO57","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1973,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1997,[64]Chorozinho!$B$2:$AP$2,0))*AP57","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1973,[64]Eusébio!$B$2:$B$111,0),MATCH($C1997,[64]Eusébio!$B$2:$AP$2,0))*AQ57","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1973,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1997,'[64]Farias Brito'!$B$2:$AP$2,0))*AR57","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1973,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1997,[64]Fortaleza!$B$2:$AP$2,0))*AS57","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1973,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1997,[64]Guaiúba!$B$2:$AP$2,0))*AT57","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1973,[64]Horizonte!$B$2:$B$111,0),MATCH($C1997,[64]Horizonte!$B$2:$AP$2,0))*AU57","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1973,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1997,[64]Itaitinga!$B$2:$AP$2,0))*AV57","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1973,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1997,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW57","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1973,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1997,[64]Maracanaú!$B$2:$AP$2,0))*AX57","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1973,[64]Maranguape!$B$2:$B$111,0),MATCH($C1997,[64]Maranguape!$B$2:$AP$2,0))*AY57","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1973,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1997,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ57","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1973,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1997,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA57","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1973,[64]Pacajus!$B$2:$B$111,0),MATCH($C1997,[64]Pacajus!$B$2:$AP$2,0))*BB57","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1973,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1997,[64]Pacatuba!$B$2:$AP$2,0))*BC57","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1973,[64]Paracuru!$B$2:$B$111,0),MATCH($C1997,[64]Paracuru!$B$2:$AP$2,0))*BD57","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1973,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1997,[64]Paraipaba!$B$2:$AP$2,0))*BE57","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1973,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1997,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF57","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1973,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1997,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG57","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1973,[64]Trairi!$B$2:$B$111,0),MATCH($C1997,[64]Trairi!$B$2:$AP$2,0))*BH57","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1973,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1997,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI57","v":0}]
[null,1998,2047,"Linhas de Recalque e Emissários Finais",{"$f":"Lances!AE32","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1973,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1998,[64]Aquiraz!$B$2:$AP$2,0))*AL58","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1973,[64]Barbalha!$B$2:$B$111,0),MATCH($C1998,[64]Barbalha!$B$2:$AP$2,0))*AM58","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1973,[64]Cascavel!$B$2:$B$111,0),MATCH($C1998,[64]Cascavel!$B$2:$AP$2,0))*AN58","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1973,[64]Caucaia!$B$2:$B$111,0),MATCH($C1998,[64]Caucaia!$B$2:$AP$2,0))*AO58","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1973,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1998,[64]Chorozinho!$B$2:$AP$2,0))*AP58","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1973,[64]Eusébio!$B$2:$B$111,0),MATCH($C1998,[64]Eusébio!$B$2:$AP$2,0))*AQ58","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1973,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1998,'[64]Farias Brito'!$B$2:$AP$2,0))*AR58","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1973,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1998,[64]Fortaleza!$B$2:$AP$2,0))*AS58","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1973,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1998,[64]Guaiúba!$B$2:$AP$2,0))*AT58","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1973,[64]Horizonte!$B$2:$B$111,0),MATCH($C1998,[64]Horizonte!$B$2:$AP$2,0))*AU58","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1973,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1998,[64]Itaitinga!$B$2:$AP$2,0))*AV58","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1973,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1998,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW58","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1973,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1998,[64]Maracanaú!$B$2:$AP$2,0))*AX58","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1973,[64]Maranguape!$B$2:$B$111,0),MATCH($C1998,[64]Maranguape!$B$2:$AP$2,0))*AY58","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1973,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1998,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ58","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1973,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1998,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA58","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1973,[64]Pacajus!$B$2:$B$111,0),MATCH($C1998,[64]Pacajus!$B$2:$AP$2,0))*BB58","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1973,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1998,[64]Pacatuba!$B$2:$AP$2,0))*BC58","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1973,[64]Paracuru!$B$2:$B$111,0),MATCH($C1998,[64]Paracuru!$B$2:$AP$2,0))*BD58","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1973,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1998,[64]Paraipaba!$B$2:$AP$2,0))*BE58","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1973,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1998,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF58","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1973,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1998,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG58","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1973,[64]Trairi!$B$2:$B$111,0),MATCH($C1998,[64]Trairi!$B$2:$AP$2,0))*BH58","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1973,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1998,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI58","v":0}]
[null,1999,2048,"Linhas de Recalque e Emissários Finais",{"$f":"Lances!AE33","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1973,[64]Aquiraz!$B$2:$B$111,0),MATCH($C1999,[64]Aquiraz!$B$2:$AP$2,0))*AL59","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1973,[64]Barbalha!$B$2:$B$111,0),MATCH($C1999,[64]Barbalha!$B$2:$AP$2,0))*AM59","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1973,[64]Cascavel!$B$2:$B$111,0),MATCH($C1999,[64]Cascavel!$B$2:$AP$2,0))*AN59","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1973,[64]Caucaia!$B$2:$B$111,0),MATCH($C1999,[64]Caucaia!$B$2:$AP$2,0))*AO59","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1973,[64]Chorozinho!$B$2:$B$111,0),MATCH($C1999,[64]Chorozinho!$B$2:$AP$2,0))*AP59","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1973,[64]Eusébio!$B$2:$B$111,0),MATCH($C1999,[64]Eusébio!$B$2:$AP$2,0))*AQ59","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1973,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C1999,'[64]Farias Brito'!$B$2:$AP$2,0))*AR59","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1973,[64]Fortaleza!$B$2:$B$111,0),MATCH($C1999,[64]Fortaleza!$B$2:$AP$2,0))*AS59","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1973,[64]Guaiúba!$B$2:$B$111,0),MATCH($C1999,[64]Guaiúba!$B$2:$AP$2,0))*AT59","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1973,[64]Horizonte!$B$2:$B$111,0),MATCH($C1999,[64]Horizonte!$B$2:$AP$2,0))*AU59","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1973,[64]Itaitinga!$B$2:$B$111,0),MATCH($C1999,[64]Itaitinga!$B$2:$AP$2,0))*AV59","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1973,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C1999,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW59","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1973,[64]Maracanaú!$B$2:$B$111,0),MATCH($C1999,[64]Maracanaú!$B$2:$AP$2,0))*AX59","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1973,[64]Maranguape!$B$2:$B$111,0),MATCH($C1999,[64]Maranguape!$B$2:$AP$2,0))*AY59","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1973,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C1999,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ59","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1973,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C1999,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA59","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1973,[64]Pacajus!$B$2:$B$111,0),MATCH($C1999,[64]Pacajus!$B$2:$AP$2,0))*BB59","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1973,[64]Pacatuba!$B$2:$B$111,0),MATCH($C1999,[64]Pacatuba!$B$2:$AP$2,0))*BC59","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1973,[64]Paracuru!$B$2:$B$111,0),MATCH($C1999,[64]Paracuru!$B$2:$AP$2,0))*BD59","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1973,[64]Paraipaba!$B$2:$B$111,0),MATCH($C1999,[64]Paraipaba!$B$2:$AP$2,0))*BE59","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1973,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C1999,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF59","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1973,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C1999,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG59","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1973,[64]Trairi!$B$2:$B$111,0),MATCH($C1999,[64]Trairi!$B$2:$AP$2,0))*BH59","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1973,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C1999,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI59","v":0}]
[null,2000,2049,"Linhas de Recalque e Emissários Finais",{"$f":"Lances!AE34","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1973,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2000,[64]Aquiraz!$B$2:$AP$2,0))*AL60","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1973,[64]Barbalha!$B$2:$B$111,0),MATCH($C2000,[64]Barbalha!$B$2:$AP$2,0))*AM60","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1973,[64]Cascavel!$B$2:$B$111,0),MATCH($C2000,[64]Cascavel!$B$2:$AP$2,0))*AN60","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1973,[64]Caucaia!$B$2:$B$111,0),MATCH($C2000,[64]Caucaia!$B$2:$AP$2,0))*AO60","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1973,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2000,[64]Chorozinho!$B$2:$AP$2,0))*AP60","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1973,[64]Eusébio!$B$2:$B$111,0),MATCH($C2000,[64]Eusébio!$B$2:$AP$2,0))*AQ60","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1973,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2000,'[64]Farias Brito'!$B$2:$AP$2,0))*AR60","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1973,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2000,[64]Fortaleza!$B$2:$AP$2,0))*AS60","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1973,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2000,[64]Guaiúba!$B$2:$AP$2,0))*AT60","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1973,[64]Horizonte!$B$2:$B$111,0),MATCH($C2000,[64]Horizonte!$B$2:$AP$2,0))*AU60","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1973,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2000,[64]Itaitinga!$B$2:$AP$2,0))*AV60","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1973,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2000,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW60","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1973,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2000,[64]Maracanaú!$B$2:$AP$2,0))*AX60","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1973,[64]Maranguape!$B$2:$B$111,0),MATCH($C2000,[64]Maranguape!$B$2:$AP$2,0))*AY60","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1973,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2000,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ60","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1973,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2000,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA60","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1973,[64]Pacajus!$B$2:$B$111,0),MATCH($C2000,[64]Pacajus!$B$2:$AP$2,0))*BB60","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1973,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2000,[64]Pacatuba!$B$2:$AP$2,0))*BC60","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1973,[64]Paracuru!$B$2:$B$111,0),MATCH($C2000,[64]Paracuru!$B$2:$AP$2,0))*BD60","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1973,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2000,[64]Paraipaba!$B$2:$AP$2,0))*BE60","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1973,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2000,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF60","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1973,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2000,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG60","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1973,[64]Trairi!$B$2:$B$111,0),MATCH($C2000,[64]Trairi!$B$2:$AP$2,0))*BH60","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1973,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2000,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI60","v":0}]
[null,2001,2050,"Linhas de Recalque e Emissários Finais",{"$f":"Lances!AE35","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1973,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2001,[64]Aquiraz!$B$2:$AP$2,0))*AL61","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1973,[64]Barbalha!$B$2:$B$111,0),MATCH($C2001,[64]Barbalha!$B$2:$AP$2,0))*AM61","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1973,[64]Cascavel!$B$2:$B$111,0),MATCH($C2001,[64]Cascavel!$B$2:$AP$2,0))*AN61","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1973,[64]Caucaia!$B$2:$B$111,0),MATCH($C2001,[64]Caucaia!$B$2:$AP$2,0))*AO61","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1973,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2001,[64]Chorozinho!$B$2:$AP$2,0))*AP61","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1973,[64]Eusébio!$B$2:$B$111,0),MATCH($C2001,[64]Eusébio!$B$2:$AP$2,0))*AQ61","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1973,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2001,'[64]Farias Brito'!$B$2:$AP$2,0))*AR61","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1973,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2001,[64]Fortaleza!$B$2:$AP$2,0))*AS61","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1973,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2001,[64]Guaiúba!$B$2:$AP$2,0))*AT61","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1973,[64]Horizonte!$B$2:$B$111,0),MATCH($C2001,[64]Horizonte!$B$2:$AP$2,0))*AU61","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1973,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2001,[64]Itaitinga!$B$2:$AP$2,0))*AV61","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1973,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2001,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW61","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1973,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2001,[64]Maracanaú!$B$2:$AP$2,0))*AX61","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1973,[64]Maranguape!$B$2:$B$111,0),MATCH($C2001,[64]Maranguape!$B$2:$AP$2,0))*AY61","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1973,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2001,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ61","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1973,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2001,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA61","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1973,[64]Pacajus!$B$2:$B$111,0),MATCH($C2001,[64]Pacajus!$B$2:$AP$2,0))*BB61","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1973,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2001,[64]Pacatuba!$B$2:$AP$2,0))*BC61","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1973,[64]Paracuru!$B$2:$B$111,0),MATCH($C2001,[64]Paracuru!$B$2:$AP$2,0))*BD61","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1973,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2001,[64]Paraipaba!$B$2:$AP$2,0))*BE61","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1973,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2001,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF61","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1973,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2001,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG61","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1973,[64]Trairi!$B$2:$B$111,0),MATCH($C2001,[64]Trairi!$B$2:$AP$2,0))*BH61","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1973,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2001,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI61","v":0}]
[null,2002,2051,"Linhas de Recalque e Emissários Finais",{"$f":"Lances!AE36","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1973,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2002,[64]Aquiraz!$B$2:$AP$2,0))*AL62","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1973,[64]Barbalha!$B$2:$B$111,0),MATCH($C2002,[64]Barbalha!$B$2:$AP$2,0))*AM62","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1973,[64]Cascavel!$B$2:$B$111,0),MATCH($C2002,[64]Cascavel!$B$2:$AP$2,0))*AN62","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1973,[64]Caucaia!$B$2:$B$111,0),MATCH($C2002,[64]Caucaia!$B$2:$AP$2,0))*AO62","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1973,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2002,[64]Chorozinho!$B$2:$AP$2,0))*AP62","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1973,[64]Eusébio!$B$2:$B$111,0),MATCH($C2002,[64]Eusébio!$B$2:$AP$2,0))*AQ62","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1973,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2002,'[64]Farias Brito'!$B$2:$AP$2,0))*AR62","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1973,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2002,[64]Fortaleza!$B$2:$AP$2,0))*AS62","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1973,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2002,[64]Guaiúba!$B$2:$AP$2,0))*AT62","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1973,[64]Horizonte!$B$2:$B$111,0),MATCH($C2002,[64]Horizonte!$B$2:$AP$2,0))*AU62","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1973,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2002,[64]Itaitinga!$B$2:$AP$2,0))*AV62","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1973,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2002,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW62","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1973,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2002,[64]Maracanaú!$B$2:$AP$2,0))*AX62","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1973,[64]Maranguape!$B$2:$B$111,0),MATCH($C2002,[64]Maranguape!$B$2:$AP$2,0))*AY62","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1973,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2002,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ62","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1973,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2002,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA62","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1973,[64]Pacajus!$B$2:$B$111,0),MATCH($C2002,[64]Pacajus!$B$2:$AP$2,0))*BB62","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1973,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2002,[64]Pacatuba!$B$2:$AP$2,0))*BC62","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1973,[64]Paracuru!$B$2:$B$111,0),MATCH($C2002,[64]Paracuru!$B$2:$AP$2,0))*BD62","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1973,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2002,[64]Paraipaba!$B$2:$AP$2,0))*BE62","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1973,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2002,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF62","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1973,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2002,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG62","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1973,[64]Trairi!$B$2:$B$111,0),MATCH($C2002,[64]Trairi!$B$2:$AP$2,0))*BH62","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1973,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2002,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI62","v":0}]
[null,2003,2052,"Linhas de Recalque e Emissários Finais",{"$f":"Lances!AE37","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1973,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2003,[64]Aquiraz!$B$2:$AP$2,0))*AL63","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1973,[64]Barbalha!$B$2:$B$111,0),MATCH($C2003,[64]Barbalha!$B$2:$AP$2,0))*AM63","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1973,[64]Cascavel!$B$2:$B$111,0),MATCH($C2003,[64]Cascavel!$B$2:$AP$2,0))*AN63","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1973,[64]Caucaia!$B$2:$B$111,0),MATCH($C2003,[64]Caucaia!$B$2:$AP$2,0))*AO63","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1973,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2003,[64]Chorozinho!$B$2:$AP$2,0))*AP63","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1973,[64]Eusébio!$B$2:$B$111,0),MATCH($C2003,[64]Eusébio!$B$2:$AP$2,0))*AQ63","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1973,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2003,'[64]Farias Brito'!$B$2:$AP$2,0))*AR63","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1973,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2003,[64]Fortaleza!$B$2:$AP$2,0))*AS63","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1973,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2003,[64]Guaiúba!$B$2:$AP$2,0))*AT63","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1973,[64]Horizonte!$B$2:$B$111,0),MATCH($C2003,[64]Horizonte!$B$2:$AP$2,0))*AU63","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1973,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2003,[64]Itaitinga!$B$2:$AP$2,0))*AV63","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1973,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2003,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW63","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1973,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2003,[64]Maracanaú!$B$2:$AP$2,0))*AX63","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1973,[64]Maranguape!$B$2:$B$111,0),MATCH($C2003,[64]Maranguape!$B$2:$AP$2,0))*AY63","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1973,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2003,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ63","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1973,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2003,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA63","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1973,[64]Pacajus!$B$2:$B$111,0),MATCH($C2003,[64]Pacajus!$B$2:$AP$2,0))*BB63","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1973,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2003,[64]Pacatuba!$B$2:$AP$2,0))*BC63","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1973,[64]Paracuru!$B$2:$B$111,0),MATCH($C2003,[64]Paracuru!$B$2:$AP$2,0))*BD63","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1973,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2003,[64]Paraipaba!$B$2:$AP$2,0))*BE63","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1973,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2003,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF63","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1973,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2003,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG63","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1973,[64]Trairi!$B$2:$B$111,0),MATCH($C2003,[64]Trairi!$B$2:$AP$2,0))*BH63","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1973,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2003,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI63","v":0}]
[null,2004,2053,"Linhas de Recalque e Emissários Finais",{"$f":"Lances!AE38","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1973,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2004,[64]Aquiraz!$B$2:$AP$2,0))*AL64","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1973,[64]Barbalha!$B$2:$B$111,0),MATCH($C2004,[64]Barbalha!$B$2:$AP$2,0))*AM64","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1973,[64]Cascavel!$B$2:$B$111,0),MATCH($C2004,[64]Cascavel!$B$2:$AP$2,0))*AN64","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1973,[64]Caucaia!$B$2:$B$111,0),MATCH($C2004,[64]Caucaia!$B$2:$AP$2,0))*AO64","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1973,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2004,[64]Chorozinho!$B$2:$AP$2,0))*AP64","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1973,[64]Eusébio!$B$2:$B$111,0),MATCH($C2004,[64]Eusébio!$B$2:$AP$2,0))*AQ64","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1973,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2004,'[64]Farias Brito'!$B$2:$AP$2,0))*AR64","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1973,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2004,[64]Fortaleza!$B$2:$AP$2,0))*AS64","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1973,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2004,[64]Guaiúba!$B$2:$AP$2,0))*AT64","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1973,[64]Horizonte!$B$2:$B$111,0),MATCH($C2004,[64]Horizonte!$B$2:$AP$2,0))*AU64","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1973,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2004,[64]Itaitinga!$B$2:$AP$2,0))*AV64","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1973,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2004,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW64","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1973,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2004,[64]Maracanaú!$B$2:$AP$2,0))*AX64","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1973,[64]Maranguape!$B$2:$B$111,0),MATCH($C2004,[64]Maranguape!$B$2:$AP$2,0))*AY64","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1973,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2004,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ64","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1973,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2004,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA64","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1973,[64]Pacajus!$B$2:$B$111,0),MATCH($C2004,[64]Pacajus!$B$2:$AP$2,0))*BB64","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1973,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2004,[64]Pacatuba!$B$2:$AP$2,0))*BC64","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1973,[64]Paracuru!$B$2:$B$111,0),MATCH($C2004,[64]Paracuru!$B$2:$AP$2,0))*BD64","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1973,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2004,[64]Paraipaba!$B$2:$AP$2,0))*BE64","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1973,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2004,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF64","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1973,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2004,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG64","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1973,[64]Trairi!$B$2:$B$111,0),MATCH($C2004,[64]Trairi!$B$2:$AP$2,0))*BH64","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1973,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2004,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI64","v":0}]
[null,2005,2054,"Linhas de Recalque e Emissários Finais",{"$f":"Lances!AE39","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1973,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2005,[64]Aquiraz!$B$2:$AP$2,0))*AL65","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1973,[64]Barbalha!$B$2:$B$111,0),MATCH($C2005,[64]Barbalha!$B$2:$AP$2,0))*AM65","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1973,[64]Cascavel!$B$2:$B$111,0),MATCH($C2005,[64]Cascavel!$B$2:$AP$2,0))*AN65","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1973,[64]Caucaia!$B$2:$B$111,0),MATCH($C2005,[64]Caucaia!$B$2:$AP$2,0))*AO65","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1973,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2005,[64]Chorozinho!$B$2:$AP$2,0))*AP65","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1973,[64]Eusébio!$B$2:$B$111,0),MATCH($C2005,[64]Eusébio!$B$2:$AP$2,0))*AQ65","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1973,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2005,'[64]Farias Brito'!$B$2:$AP$2,0))*AR65","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1973,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2005,[64]Fortaleza!$B$2:$AP$2,0))*AS65","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1973,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2005,[64]Guaiúba!$B$2:$AP$2,0))*AT65","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1973,[64]Horizonte!$B$2:$B$111,0),MATCH($C2005,[64]Horizonte!$B$2:$AP$2,0))*AU65","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1973,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2005,[64]Itaitinga!$B$2:$AP$2,0))*AV65","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1973,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2005,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW65","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1973,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2005,[64]Maracanaú!$B$2:$AP$2,0))*AX65","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1973,[64]Maranguape!$B$2:$B$111,0),MATCH($C2005,[64]Maranguape!$B$2:$AP$2,0))*AY65","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1973,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2005,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ65","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1973,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2005,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA65","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1973,[64]Pacajus!$B$2:$B$111,0),MATCH($C2005,[64]Pacajus!$B$2:$AP$2,0))*BB65","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1973,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2005,[64]Pacatuba!$B$2:$AP$2,0))*BC65","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1973,[64]Paracuru!$B$2:$B$111,0),MATCH($C2005,[64]Paracuru!$B$2:$AP$2,0))*BD65","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1973,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2005,[64]Paraipaba!$B$2:$AP$2,0))*BE65","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1973,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2005,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF65","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1973,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2005,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG65","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1973,[64]Trairi!$B$2:$B$111,0),MATCH($C2005,[64]Trairi!$B$2:$AP$2,0))*BH65","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1973,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2005,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI65","v":0}]
[null,2006,2055,"Linhas de Recalque e Emissários Finais",{"$f":"Lances!AE40","v":0},0,{"$f":"SUMIFS($K2006:$AG2006,$K$18:$AG$18,G$4)","v":0},0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1973,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2006,[64]Aquiraz!$B$2:$AP$2,0))*AL66","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1973,[64]Barbalha!$B$2:$B$111,0),MATCH($C2006,[64]Barbalha!$B$2:$AP$2,0))*AM66","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1973,[64]Cascavel!$B$2:$B$111,0),MATCH($C2006,[64]Cascavel!$B$2:$AP$2,0))*AN66","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1973,[64]Caucaia!$B$2:$B$111,0),MATCH($C2006,[64]Caucaia!$B$2:$AP$2,0))*AO66","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1973,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2006,[64]Chorozinho!$B$2:$AP$2,0))*AP66","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1973,[64]Eusébio!$B$2:$B$111,0),MATCH($C2006,[64]Eusébio!$B$2:$AP$2,0))*AQ66","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1973,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2006,'[64]Farias Brito'!$B$2:$AP$2,0))*AR66","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1973,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2006,[64]Fortaleza!$B$2:$AP$2,0))*AS66","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1973,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2006,[64]Guaiúba!$B$2:$AP$2,0))*AT66","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1973,[64]Horizonte!$B$2:$B$111,0),MATCH($C2006,[64]Horizonte!$B$2:$AP$2,0))*AU66","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1973,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2006,[64]Itaitinga!$B$2:$AP$2,0))*AV66","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1973,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2006,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW66","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1973,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2006,[64]Maracanaú!$B$2:$AP$2,0))*AX66","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1973,[64]Maranguape!$B$2:$B$111,0),MATCH($C2006,[64]Maranguape!$B$2:$AP$2,0))*AY66","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1973,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2006,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ66","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1973,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2006,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA66","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1973,[64]Pacajus!$B$2:$B$111,0),MATCH($C2006,[64]Pacajus!$B$2:$AP$2,0))*BB66","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1973,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2006,[64]Pacatuba!$B$2:$AP$2,0))*BC66","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1973,[64]Paracuru!$B$2:$B$111,0),MATCH($C2006,[64]Paracuru!$B$2:$AP$2,0))*BD66","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1973,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2006,[64]Paraipaba!$B$2:$AP$2,0))*BE66","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1973,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2006,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF66","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1973,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2006,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG66","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1973,[64]Trairi!$B$2:$B$111,0),MATCH($C2006,[64]Trairi!$B$2:$AP$2,0))*BH66","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1973,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2006,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI66","v":0}]
[null,2007,2056,"Linhas de Recalque e Emissários Finais",{"$f":"Lances!AE41","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1973,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2007,[64]Aquiraz!$B$2:$AP$2,0))*AL67","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1973,[64]Barbalha!$B$2:$B$111,0),MATCH($C2007,[64]Barbalha!$B$2:$AP$2,0))*AM67","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1973,[64]Cascavel!$B$2:$B$111,0),MATCH($C2007,[64]Cascavel!$B$2:$AP$2,0))*AN67","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1973,[64]Caucaia!$B$2:$B$111,0),MATCH($C2007,[64]Caucaia!$B$2:$AP$2,0))*AO67","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1973,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2007,[64]Chorozinho!$B$2:$AP$2,0))*AP67","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1973,[64]Eusébio!$B$2:$B$111,0),MATCH($C2007,[64]Eusébio!$B$2:$AP$2,0))*AQ67","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1973,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2007,'[64]Farias Brito'!$B$2:$AP$2,0))*AR67","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1973,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2007,[64]Fortaleza!$B$2:$AP$2,0))*AS67","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1973,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2007,[64]Guaiúba!$B$2:$AP$2,0))*AT67","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1973,[64]Horizonte!$B$2:$B$111,0),MATCH($C2007,[64]Horizonte!$B$2:$AP$2,0))*AU67","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1973,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2007,[64]Itaitinga!$B$2:$AP$2,0))*AV67","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1973,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2007,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW67","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1973,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2007,[64]Maracanaú!$B$2:$AP$2,0))*AX67","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1973,[64]Maranguape!$B$2:$B$111,0),MATCH($C2007,[64]Maranguape!$B$2:$AP$2,0))*AY67","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1973,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2007,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ67","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1973,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2007,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA67","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1973,[64]Pacajus!$B$2:$B$111,0),MATCH($C2007,[64]Pacajus!$B$2:$AP$2,0))*BB67","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1973,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2007,[64]Pacatuba!$B$2:$AP$2,0))*BC67","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1973,[64]Paracuru!$B$2:$B$111,0),MATCH($C2007,[64]Paracuru!$B$2:$AP$2,0))*BD67","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1973,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2007,[64]Paraipaba!$B$2:$AP$2,0))*BE67","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1973,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2007,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF67","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1973,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2007,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG67","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1973,[64]Trairi!$B$2:$B$111,0),MATCH($C2007,[64]Trairi!$B$2:$AP$2,0))*BH67","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1973,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2007,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI67","v":0}]
[null,2008,2057,"Linhas de Recalque e Emissários Finais",{"$f":"Lances!AE42","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$1973,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2008,[64]Aquiraz!$B$2:$AP$2,0))*AL68","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$1973,[64]Barbalha!$B$2:$B$111,0),MATCH($C2008,[64]Barbalha!$B$2:$AP$2,0))*AM68","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$1973,[64]Cascavel!$B$2:$B$111,0),MATCH($C2008,[64]Cascavel!$B$2:$AP$2,0))*AN68","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$1973,[64]Caucaia!$B$2:$B$111,0),MATCH($C2008,[64]Caucaia!$B$2:$AP$2,0))*AO68","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$1973,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2008,[64]Chorozinho!$B$2:$AP$2,0))*AP68","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$1973,[64]Eusébio!$B$2:$B$111,0),MATCH($C2008,[64]Eusébio!$B$2:$AP$2,0))*AQ68","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$1973,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2008,'[64]Farias Brito'!$B$2:$AP$2,0))*AR68","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$1973,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2008,[64]Fortaleza!$B$2:$AP$2,0))*AS68","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$1973,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2008,[64]Guaiúba!$B$2:$AP$2,0))*AT68","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$1973,[64]Horizonte!$B$2:$B$111,0),MATCH($C2008,[64]Horizonte!$B$2:$AP$2,0))*AU68","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$1973,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2008,[64]Itaitinga!$B$2:$AP$2,0))*AV68","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$1973,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2008,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW68","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$1973,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2008,[64]Maracanaú!$B$2:$AP$2,0))*AX68","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$1973,[64]Maranguape!$B$2:$B$111,0),MATCH($C2008,[64]Maranguape!$B$2:$AP$2,0))*AY68","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$1973,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2008,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ68","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$1973,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2008,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA68","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$1973,[64]Pacajus!$B$2:$B$111,0),MATCH($C2008,[64]Pacajus!$B$2:$AP$2,0))*BB68","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$1973,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2008,[64]Pacatuba!$B$2:$AP$2,0))*BC68","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$1973,[64]Paracuru!$B$2:$B$111,0),MATCH($C2008,[64]Paracuru!$B$2:$AP$2,0))*BD68","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$1973,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2008,[64]Paraipaba!$B$2:$AP$2,0))*BE68","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$1973,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2008,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF68","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$1973,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2008,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG68","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$1973,[64]Trairi!$B$2:$B$111,0),MATCH($C2008,[64]Trairi!$B$2:$AP$2,0))*BH68","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$1973,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2008,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI68","v":0}]
[null,{"$f":"ROW(C2009)","v":2009}]
["Redes Coletoras e Ligações ",2010,{"$f":"A2010","v":"Redes Coletoras e Ligações "},{"$f":"IF(C2010=\"\",\"\",IF(AND(COUNT(C2010)>0,COUNT(C2009)=0),C2009,D2009))","v":0}]
[null,2011,2023,"Redes Coletoras e Ligações ",{"$f":"Lances!AF8","v":117120838.21321745},{"$f":"SUMIFS($K2011:$AH2011,$K$18:$AH$18,F$4)","v":169369414.84567761},{"$f":"SUMIFS($K2011:$AG2011,$K$18:$AG$18,G$4)","v":0},0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A2010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2011,[64]Aquiraz!$B$2:$AP$2,0))*AL34","v":12429652.227850011},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A2010,[64]Barbalha!$B$2:$B$111,0),MATCH($C2011,[64]Barbalha!$B$2:$AP$2,0))*AM34","v":3728862.2381276181},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A2010,[64]Cascavel!$B$2:$B$111,0),MATCH($C2011,[64]Cascavel!$B$2:$AP$2,0))*AN34","v":5756713.5077188537},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A2010,[64]Caucaia!$B$2:$B$111,0),MATCH($C2011,[64]Caucaia!$B$2:$AP$2,0))*AO34","v":28415560.908495847},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A2010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2011,[64]Chorozinho!$B$2:$AP$2,0))*AP34","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A2010,[64]Eusébio!$B$2:$B$111,0),MATCH($C2011,[64]Eusébio!$B$2:$AP$2,0))*AQ34","v":12776003.703462193},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A2010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2011,'[64]Farias Brito'!$B$2:$AP$2,0))*AR34","v":698815.06310958276},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A2010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2011,[64]Fortaleza!$B$2:$AP$2,0))*AS34","v":132407173.43669578},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A2010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2011,[64]Guaiúba!$B$2:$AP$2,0))*AT34","v":1586776.9537307636},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A2010,[64]Horizonte!$B$2:$B$111,0),MATCH($C2011,[64]Horizonte!$B$2:$AP$2,0))*AU34","v":7290133.6279228739},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A2010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2011,[64]Itaitinga!$B$2:$AP$2,0))*AV34","v":2616798.3507245732},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A2010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2011,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW34","v":26388343.950146336},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A2010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2011,[64]Maracanaú!$B$2:$AP$2,0))*AX34","v":15441927.413224401},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A2010,[64]Maranguape!$B$2:$B$111,0),MATCH($C2011,[64]Maranguape!$B$2:$AP$2,0))*AY34","v":6527398.5291872965},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A2010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2011,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ34","v":287052.61},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A2010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2011,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA34","v":983986.15598523524},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A2010,[64]Pacajus!$B$2:$B$111,0),MATCH($C2011,[64]Pacajus!$B$2:$AP$2,0))*BB34","v":7461276.0636017518},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A2010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2011,[64]Pacatuba!$B$2:$AP$2,0))*BC34","v":12793184.503904274},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A2010,[64]Paracuru!$B$2:$B$111,0),MATCH($C2011,[64]Paracuru!$B$2:$AP$2,0))*BD34","v":2984391.0987107269},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A2010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2011,[64]Paraipaba!$B$2:$AP$2,0))*BE34","v":489460.9834803603},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A2010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2011,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF34","v":2639554.1033186233},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A2010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2011,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG34","v":586111.04735507548},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A2010,[64]Trairi!$B$2:$B$111,0),MATCH($C2011,[64]Trairi!$B$2:$AP$2,0))*BH34","v":1847163.2676211966},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A2010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2011,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI34","v":353913.3145217069}]
[null,2012,{"$f":"C2011+1","v":2024},"Redes Coletoras e Ligações ",{"$f":"Lances!AF9","v":109448555.95576993},117080934.34225096,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2012,[64]Aquiraz!$B$2:$AP$2,0))*AL35","v":3517585.8209860176},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2010,[64]Barbalha!$B$2:$B$111,0),MATCH($C2012,[64]Barbalha!$B$2:$AP$2,0))*AM35","v":3715208.4431150942},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2010,[64]Cascavel!$B$2:$B$111,0),MATCH($C2012,[64]Cascavel!$B$2:$AP$2,0))*AN35","v":5860869.8577188523},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2010,[64]Caucaia!$B$2:$B$111,0),MATCH($C2012,[64]Caucaia!$B$2:$AP$2,0))*AO35","v":22405509.678440008},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2012,[64]Chorozinho!$B$2:$AP$2,0))*AP35","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2010,[64]Eusébio!$B$2:$B$111,0),MATCH($C2012,[64]Eusébio!$B$2:$AP$2,0))*AQ35","v":11973848.295853458},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2012,'[64]Farias Brito'!$B$2:$AP$2,0))*AR35","v":773664.73316808022},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2012,[64]Fortaleza!$B$2:$AP$2,0))*AS35","v":85632734.395505846},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2012,[64]Guaiúba!$B$2:$AP$2,0))*AT35","v":1621003.2537307637},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2010,[64]Horizonte!$B$2:$B$111,0),MATCH($C2012,[64]Horizonte!$B$2:$AP$2,0))*AU35","v":6064698.5481872521},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2012,[64]Itaitinga!$B$2:$AP$2,0))*AV35","v":3946245.751733534},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2012,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW35","v":24219055.861993533},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2012,[64]Maracanaú!$B$2:$AP$2,0))*AX35","v":14577164.452101858},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2010,[64]Maranguape!$B$2:$B$111,0),MATCH($C2012,[64]Maranguape!$B$2:$AP$2,0))*AY35","v":6424686.7823056737},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2012,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ35","v":2664740.4019595343},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2012,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA35","v":1045311.5259852353},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2010,[64]Pacajus!$B$2:$B$111,0),MATCH($C2012,[64]Pacajus!$B$2:$AP$2,0))*BB35","v":7740050.128112752},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2012,[64]Pacatuba!$B$2:$AP$2,0))*BC35","v":14820651.294296585},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2010,[64]Paracuru!$B$2:$B$111,0),MATCH($C2012,[64]Paracuru!$B$2:$AP$2,0))*BD35","v":2908379.0004456816},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2012,[64]Paraipaba!$B$2:$AP$2,0))*BE35","v":1042866.2183947962},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2012,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF35","v":2654458.1600933247},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2012,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG35","v":617874.66787670483},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2010,[64]Trairi!$B$2:$B$111,0),MATCH($C2012,[64]Trairi!$B$2:$AP$2,0))*BH35","v":1819112.2214946039},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2012,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI35","v":483770.80452170694}]
[null,2013,{"$f":"C2012+1","v":2025},"Redes Coletoras e Ligações ",{"$f":"Lances!AF10","v":115749964.86206402},67096146.693299487,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2013,[64]Aquiraz!$B$2:$AP$2,0))*AL36","v":2488467.5377263855},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2010,[64]Barbalha!$B$2:$B$111,0),MATCH($C2013,[64]Barbalha!$B$2:$AP$2,0))*AM36","v":3871526.8413428487},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2010,[64]Cascavel!$B$2:$B$111,0),MATCH($C2013,[64]Cascavel!$B$2:$AP$2,0))*AN36","v":6065636.0577188516},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2010,[64]Caucaia!$B$2:$B$111,0),MATCH($C2013,[64]Caucaia!$B$2:$AP$2,0))*AO36","v":23432801.505366478},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2013,[64]Chorozinho!$B$2:$AP$2,0))*AP36","v":2764043.4997958629},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2010,[64]Eusébio!$B$2:$B$111,0),MATCH($C2013,[64]Eusébio!$B$2:$AP$2,0))*AQ36","v":12112602.088244729},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2013,'[64]Farias Brito'!$B$2:$AP$2,0))*AR36","v":849701.99132181576},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2013,[64]Fortaleza!$B$2:$AP$2,0))*AS36","v":34312861.34940175},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2013,[64]Guaiúba!$B$2:$AP$2,0))*AT36","v":1697242.293730763},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2010,[64]Horizonte!$B$2:$B$111,0),MATCH($C2013,[64]Horizonte!$B$2:$AP$2,0))*AU36","v":6273710.5858981581},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2013,[64]Itaitinga!$B$2:$AP$2,0))*AV36","v":4421341.55662602},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2013,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW36","v":24701910.014525093},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2013,[64]Maracanaú!$B$2:$AP$2,0))*AX36","v":14805823.730979336},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2010,[64]Maranguape!$B$2:$B$111,0),MATCH($C2013,[64]Maranguape!$B$2:$AP$2,0))*AY36","v":7577353.6816153396},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2013,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ36","v":2751584.8119595344},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2013,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA36","v":1108216.9259852353},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2010,[64]Pacajus!$B$2:$B$111,0),MATCH($C2013,[64]Pacajus!$B$2:$AP$2,0))*BB36","v":8610319.6836170275},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2013,[64]Pacatuba!$B$2:$AP$2,0))*BC36","v":15085961.046455326},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2010,[64]Paracuru!$B$2:$B$111,0),MATCH($C2013,[64]Paracuru!$B$2:$AP$2,0))*BD36","v":2976103.5321806325},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2013,[64]Paraipaba!$B$2:$AP$2,0))*BE36","v":1051337.3390290937},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2013,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF36","v":2762316.5905178529},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2013,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG36","v":653076.2821383354},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2010,[64]Trairi!$B$2:$B$111,0),MATCH($C2013,[64]Trairi!$B$2:$AP$2,0))*BH36","v":1907650.094665339},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2013,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI36","v":564522.51452170662}]
[null,2014,{"$f":"C2013+1","v":2026},"Redes Coletoras e Ligações ",{"$f":"Lances!AF11","v":107278093.79138012},83010462.737114385,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2014,[64]Aquiraz!$B$2:$AP$2,0))*AL37","v":3664991.5816066181},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2010,[64]Barbalha!$B$2:$B$111,0),MATCH($C2014,[64]Barbalha!$B$2:$AP$2,0))*AM37","v":3397207.821646241},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2010,[64]Cascavel!$B$2:$B$111,0),MATCH($C2014,[64]Cascavel!$B$2:$AP$2,0))*AN37","v":6269708.8577188523},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2010,[64]Caucaia!$B$2:$B$111,0),MATCH($C2014,[64]Caucaia!$B$2:$AP$2,0))*AO37","v":23214817.185914271},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2014,[64]Chorozinho!$B$2:$AP$2,0))*AP37","v":3262184.6998219825},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2010,[64]Eusébio!$B$2:$B$111,0),MATCH($C2014,[64]Eusébio!$B$2:$AP$2,0))*AQ37","v":12248002.590635993},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2014,'[64]Farias Brito'!$B$2:$AP$2,0))*AR37","v":924551.66138031369},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2014,[64]Fortaleza!$B$2:$AP$2,0))*AS37","v":48332521.897040352},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2014,[64]Guaiúba!$B$2:$AP$2,0))*AT37","v":1776641.3937307636},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2010,[64]Horizonte!$B$2:$B$111,0),MATCH($C2014,[64]Horizonte!$B$2:$AP$2,0))*AU37","v":6485148.1218432607},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2014,[64]Itaitinga!$B$2:$AP$2,0))*AV37","v":4875255.7492855582},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2014,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW37","v":25183263.202588804},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2014,[64]Maracanaú!$B$2:$AP$2,0))*AX37","v":15959602.443446327},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2010,[64]Maranguape!$B$2:$B$111,0),MATCH($C2014,[64]Maranguape!$B$2:$AP$2,0))*AY37","v":5185671.0051181018},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2014,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ37","v":2838429.2219595355},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2014,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA37","v":1172008.9559852353},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2010,[64]Pacajus!$B$2:$B$111,0),MATCH($C2014,[64]Pacajus!$B$2:$AP$2,0))*BB37","v":8294922.8029315118},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2014,[64]Pacatuba!$B$2:$AP$2,0))*BC37","v":5165034.6671593217},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2010,[64]Paracuru!$B$2:$B$111,0),MATCH($C2014,[64]Paracuru!$B$2:$AP$2,0))*BD37","v":3042248.0339155849},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2014,[64]Paraipaba!$B$2:$AP$2,0))*BE37","v":1059113.6743662907},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2014,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF37","v":4596044.2063434403},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2014,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG37","v":689164.52169837325},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2010,[64]Trairi!$B$2:$B$111,0),MATCH($C2014,[64]Trairi!$B$2:$AP$2,0))*BH37","v":2076553.2178360748},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2014,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI37","v":575469.01452170685}]
[null,2015,2027,"Redes Coletoras e Ligações ",{"$f":"Lances!AF12","v":108488707.19580013},83804001.424161464,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2015,[64]Aquiraz!$B$2:$AP$2,0))*AL38","v":4195229.1559699522},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2010,[64]Barbalha!$B$2:$B$111,0),MATCH($C2015,[64]Barbalha!$B$2:$AP$2,0))*AM38","v":3505714.7018914046},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2010,[64]Cascavel!$B$2:$B$111,0),MATCH($C2015,[64]Cascavel!$B$2:$AP$2,0))*AN38","v":6475361.6877188561},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2010,[64]Caucaia!$B$2:$B$111,0),MATCH($C2015,[64]Caucaia!$B$2:$AP$2,0))*AO38","v":23608918.198779359},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2015,[64]Chorozinho!$B$2:$AP$2,0))*AP38","v":3279778.8659569006},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2010,[64]Eusébio!$B$2:$B$111,0),MATCH($C2015,[64]Eusébio!$B$2:$AP$2,0))*AQ38","v":12385869.753027247},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2015,'[64]Farias Brito'!$B$2:$AP$2,0))*AR38","v":999401.33143881103},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2015,[64]Fortaleza!$B$2:$AP$2,0))*AS38","v":48499012.521496497},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2015,[64]Guaiúba!$B$2:$AP$2,0))*AT38","v":1854460.4637307639},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2010,[64]Horizonte!$B$2:$B$111,0),MATCH($C2015,[64]Horizonte!$B$2:$AP$2,0))*AU38","v":6696506.8800110081},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2015,[64]Itaitinga!$B$2:$AP$2,0))*AV38","v":5337649.7819450954},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2015,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW38","v":25661093.012862269},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2015,[64]Maracanaú!$B$2:$AP$2,0))*AX38","v":16180714.946811203},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2010,[64]Maranguape!$B$2:$B$111,0),MATCH($C2015,[64]Maranguape!$B$2:$AP$2,0))*AY38","v":5272930.5948121529},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2015,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ38","v":2927740.2919595339},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2015,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA38","v":1236687.6159852352},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2010,[64]Pacajus!$B$2:$B$111,0),MATCH($C2015,[64]Pacajus!$B$2:$AP$2,0))*BB38","v":8570098.3612646721},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2015,[64]Pacatuba!$B$2:$AP$2,0))*BC38","v":3324634.2658933317},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2010,[64]Paracuru!$B$2:$B$111,0),MATCH($C2015,[64]Paracuru!$B$2:$AP$2,0))*BD38","v":3110859.1956505403},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2015,[64]Paraipaba!$B$2:$AP$2,0))*BE38","v":1069363.0424732524},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2015,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF38","v":4633984.4487950094},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2015,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG38","v":724366.13596000383},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2010,[64]Trairi!$B$2:$B$111,0),MATCH($C2015,[64]Trairi!$B$2:$AP$2,0))*BH38","v":2157497.8810068113},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2015,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI38","v":584835.48452170717}]
[null,2016,2028,"Redes Coletoras e Ligações ",{"$f":"Lances!AF13","v":108945829.94606866},86981981.388955757,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2016,[64]Aquiraz!$B$2:$AP$2,0))*AL39","v":4273390.1072297497},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2010,[64]Barbalha!$B$2:$B$111,0),MATCH($C2016,[64]Barbalha!$B$2:$AP$2,0))*AM39","v":2969400.1458882093},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2010,[64]Cascavel!$B$2:$B$111,0),MATCH($C2016,[64]Cascavel!$B$2:$AP$2,0))*AN39","v":6764857.6575287264},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2010,[64]Caucaia!$B$2:$B$111,0),MATCH($C2016,[64]Caucaia!$B$2:$AP$2,0))*AO39","v":26587861.70608085},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2016,[64]Chorozinho!$B$2:$AP$2,0))*AP39","v":3317767.4379621455},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2010,[64]Eusébio!$B$2:$B$111,0),MATCH($C2016,[64]Eusébio!$B$2:$AP$2,0))*AQ39","v":12522850.285418525},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2016,'[64]Farias Brito'!$B$2:$AP$2,0))*AR39","v":1086049.5792508249},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2016,[64]Fortaleza!$B$2:$AP$2,0))*AS39","v":48629313.296984106},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2016,[64]Guaiúba!$B$2:$AP$2,0))*AT39","v":1958987.6885658542},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2010,[64]Horizonte!$B$2:$B$111,0),MATCH($C2016,[64]Horizonte!$B$2:$AP$2,0))*AU39","v":5926836.4759222064},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2016,[64]Itaitinga!$B$2:$AP$2,0))*AV39","v":5808725.8784881579},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2016,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW39","v":26138596.317931291},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2016,[64]Maracanaú!$B$2:$AP$2,0))*AX39","v":16394234.240176076},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2010,[64]Maranguape!$B$2:$B$111,0),MATCH($C2016,[64]Maranguape!$B$2:$AP$2,0))*AY39","v":5376133.8275182722},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2016,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ39","v":3046396.1447452717},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2016,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA39","v":1312501.6615225072},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2010,[64]Pacajus!$B$2:$B$111,0),MATCH($C2016,[64]Pacajus!$B$2:$AP$2,0))*BB39","v":8094554.3682918232},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2016,[64]Pacatuba!$B$2:$AP$2,0))*BC39","v":3354297.1194997793},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2010,[64]Paracuru!$B$2:$B$111,0),MATCH($C2016,[64]Paracuru!$B$2:$AP$2,0))*BD39","v":3187867.735944543},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2016,[64]Paraipaba!$B$2:$AP$2,0))*BE39","v":1099769.5610652163},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2016,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF39","v":4455444.2202821672},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2016,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG39","v":761895.9151995111},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2010,[64]Trairi!$B$2:$B$111,0),MATCH($C2016,[64]Trairi!$B$2:$AP$2,0))*BH39","v":2259828.9533993644},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2016,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI39","v":600251.01012924779}]
[null,2017,2029,"Redes Coletoras e Ligações ",{"$f":"Lances!AF14","v":110002318.29902808},84719540.041799322,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2017,[64]Aquiraz!$B$2:$AP$2,0))*AL40","v":4343311.5176644381},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2010,[64]Barbalha!$B$2:$B$111,0),MATCH($C2017,[64]Barbalha!$B$2:$AP$2,0))*AM40","v":3026939.7862061327},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2010,[64]Cascavel!$B$2:$B$111,0),MATCH($C2017,[64]Cascavel!$B$2:$AP$2,0))*AN40","v":6984500.8644341119},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2010,[64]Caucaia!$B$2:$B$111,0),MATCH($C2017,[64]Caucaia!$B$2:$AP$2,0))*AO40","v":26957242.294557929},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2017,[64]Chorozinho!$B$2:$AP$2,0))*AP40","v":3337020.9300837279},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2010,[64]Eusébio!$B$2:$B$111,0),MATCH($C2017,[64]Eusébio!$B$2:$AP$2,0))*AQ40","v":12657364.157809779},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2017,'[64]Farias Brito'!$B$2:$AP$2,0))*AR40","v":1163414.1310356366},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2017,[64]Fortaleza!$B$2:$AP$2,0))*AS40","v":45868926.364335619},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2017,[64]Guaiúba!$B$2:$AP$2,0))*AT40","v":2041460.128090011},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2010,[64]Horizonte!$B$2:$B$111,0),MATCH($C2017,[64]Horizonte!$B$2:$AP$2,0))*AU40","v":6039660.7504996136},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2017,[64]Itaitinga!$B$2:$AP$2,0))*AV40","v":6285630.9189147446},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2017,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW40","v":26611075.280742213},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2017,[64]Maracanaú!$B$2:$AP$2,0))*AX40","v":15673267.629951432},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2010,[64]Maranguape!$B$2:$B$111,0),MATCH($C2017,[64]Maranguape!$B$2:$AP$2,0))*AY40","v":5464714.0613431782},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2017,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ40","v":2758175.4048899161},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2017,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA40","v":1377262.9591120521},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2010,[64]Pacajus!$B$2:$B$111,0),MATCH($C2017,[64]Pacajus!$B$2:$AP$2,0))*BB40","v":8243731.6903225975},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2017,[64]Pacatuba!$B$2:$AP$2,0))*BC40","v":3382880.113106221},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2010,[64]Paracuru!$B$2:$B$111,0),MATCH($C2017,[64]Paracuru!$B$2:$AP$2,0))*BD40","v":3257384.2342260829},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2017,[64]Paraipaba!$B$2:$AP$2,0))*BE40","v":1004928.7748477277},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2017,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF40","v":4492401.3675960833},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2017,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG40","v":797097.52946114168},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2010,[64]Trairi!$B$2:$B$111,0),MATCH($C2017,[64]Trairi!$B$2:$AP$2,0))*BH40","v":2341559.47677472},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2017,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI40","v":611907.97482227604}]
[null,2018,2030,"Redes Coletoras e Ligações ",{"$f":"Lances!AF15","v":112358006.37718807},106943314.43296711,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2018,[64]Aquiraz!$B$2:$AP$2,0))*AL41","v":4415892.8133975249},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2010,[64]Barbalha!$B$2:$B$111,0),MATCH($C2018,[64]Barbalha!$B$2:$AP$2,0))*AM41","v":3088049.0744659351},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2010,[64]Cascavel!$B$2:$B$111,0),MATCH($C2018,[64]Cascavel!$B$2:$AP$2,0))*AN41","v":7208190.7566379048},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2010,[64]Caucaia!$B$2:$B$111,0),MATCH($C2018,[64]Caucaia!$B$2:$AP$2,0))*AO41","v":27317449.63833344},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2018,[64]Chorozinho!$B$2:$AP$2,0))*AP41","v":3355401.6308902274},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2010,[64]Eusébio!$B$2:$B$111,0),MATCH($C2018,[64]Eusébio!$B$2:$AP$2,0))*AQ41","v":12790104.770201057},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2018,'[64]Farias Brito'!$B$2:$AP$2,0))*AR41","v":1240473.5040158187},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2018,[64]Fortaleza!$B$2:$AP$2,0))*AS41","v":67510285.686114892},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2018,[64]Guaiúba!$B$2:$AP$2,0))*AT41","v":2126592.4529125728},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2010,[64]Horizonte!$B$2:$B$111,0),MATCH($C2018,[64]Horizonte!$B$2:$AP$2,0))*AU41","v":6151598.3950770162},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2018,[64]Itaitinga!$B$2:$AP$2,0))*AV41","v":6767855.7393413316},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2018,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW41","v":27078856.406499483},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2018,[64]Maracanaú!$B$2:$AP$2,0))*AX41","v":15875000.227803718},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2010,[64]Maranguape!$B$2:$B$111,0),MATCH($C2018,[64]Maranguape!$B$2:$AP$2,0))*AY41","v":5543234.411063307},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2018,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ41","v":2853965.2170278188},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2018,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA41","v":1443797.5120000048},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2010,[64]Pacajus!$B$2:$B$111,0),MATCH($C2018,[64]Pacajus!$B$2:$AP$2,0))*BB41","v":8388705.5143279731},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2018,[64]Pacatuba!$B$2:$AP$2,0))*BC41","v":3409883.0767126591},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2010,[64]Paracuru!$B$2:$B$111,0),MATCH($C2018,[64]Paracuru!$B$2:$AP$2,0))*BD41","v":3324452.7790542082},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2018,[64]Paraipaba!$B$2:$AP$2,0))*BE41","v":1012872.3112253842},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2018,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF41","v":4522021.8605868686},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2018,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG41","v":831744.22934170999},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2010,[64]Trairi!$B$2:$B$111,0),MATCH($C2018,[64]Trairi!$B$2:$AP$2,0))*BH41","v":2424487.9283106048},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2018,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI41","v":620404.87481371127}]
[null,2019,2031,"Redes Coletoras e Ligações ",{"$f":"Lances!AF16","v":114692025.60751967},116867720.53116943,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2019,[64]Aquiraz!$B$2:$AP$2,0))*AL42","v":4485814.2238322143},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2010,[64]Barbalha!$B$2:$B$111,0),MATCH($C2019,[64]Barbalha!$B$2:$AP$2,0))*AM42","v":3147276.9237547945},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2010,[64]Cascavel!$B$2:$B$111,0),MATCH($C2019,[64]Cascavel!$B$2:$AP$2,0))*AN42","v":7432960.5088417018},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2010,[64]Caucaia!$B$2:$B$111,0),MATCH($C2019,[64]Caucaia!$B$2:$AP$2,0))*AO42","v":22476949.111963511},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2019,[64]Chorozinho!$B$2:$AP$2,0))*AP42","v":3369376.8731713351},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2010,[64]Eusébio!$B$2:$B$111,0),MATCH($C2019,[64]Eusébio!$B$2:$AP$2,0))*AQ42","v":12922845.382592307},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2019,'[64]Farias Brito'!$B$2:$AP$2,0))*AR42","v":1317537.0930037992},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2019,[64]Fortaleza!$B$2:$AP$2,0))*AS42","v":81989165.192514181},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2019,[64]Guaiúba!$B$2:$AP$2,0))*AT42","v":2205018.2024367293},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2010,[64]Horizonte!$B$2:$B$111,0),MATCH($C2019,[64]Horizonte!$B$2:$AP$2,0))*AU42","v":6261762.7749528373},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2019,[64]Itaitinga!$B$2:$AP$2,0))*AV42","v":7253442.8436514447},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2019,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW42","v":27543962.108525455},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2019,[64]Maracanaú!$B$2:$AP$2,0))*AX42","v":16070912.875656003},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2010,[64]Maranguape!$B$2:$B$111,0),MATCH($C2019,[64]Maranguape!$B$2:$AP$2,0))*AY42","v":5623334.8048882131},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2019,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ42","v":2949755.0244641234},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2019,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA42","v":1509445.4395895503},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2010,[64]Pacajus!$B$2:$B$111,0),MATCH($C2019,[64]Pacajus!$B$2:$AP$2,0))*BB42","v":8532099.3083333392},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2019,[64]Pacatuba!$B$2:$AP$2,0))*BC42","v":3436886.0403190921},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2010,[64]Paracuru!$B$2:$B$111,0),MATCH($C2019,[64]Paracuru!$B$2:$AP$2,0))*BD42","v":3393987.9838823411},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2019,[64]Paraipaba!$B$2:$AP$2,0))*BE42","v":1023123.0817113884},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2019,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF42","v":4606674.5358529724},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2019,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG42","v":870715.54826068657},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2010,[64]Trairi!$B$2:$B$111,0),MATCH($C2019,[64]Trairi!$B$2:$AP$2,0))*BH42","v":2507105.0769843645},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2019,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI42","v":629595.17950673949}]
[null,2020,2032,"Redes Coletoras e Ligações ",{"$f":"Lances!AF17","v":117000758.12702754},117507814.12971212,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2020,[64]Aquiraz!$B$2:$AP$2,0))*AL43","v":4554155.5995653002},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2010,[64]Barbalha!$B$2:$B$111,0),MATCH($C2020,[64]Barbalha!$B$2:$AP$2,0))*AM43","v":3207391.3983420683},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2010,[64]Cascavel!$B$2:$B$111,0),MATCH($C2020,[64]Cascavel!$B$2:$AP$2,0))*AN43","v":7655956.9963438977},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2010,[64]Caucaia!$B$2:$B$111,0),MATCH($C2020,[64]Caucaia!$B$2:$AP$2,0))*AO43","v":22809844.568709705},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2020,[64]Chorozinho!$B$2:$AP$2,0))*AP43","v":3383352.1154524442},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2010,[64]Eusébio!$B$2:$B$111,0),MATCH($C2020,[64]Eusébio!$B$2:$AP$2,0))*AQ43","v":13050459.44498359},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2020,'[64]Farias Brito'!$B$2:$AP$2,0))*AR43","v":1399050.0715759012},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2020,[64]Fortaleza!$B$2:$AP$2,0))*AS43","v":82082816.94513765},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2020,[64]Guaiúba!$B$2:$AP$2,0))*AT43","v":2289263.9019608847},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2010,[64]Horizonte!$B$2:$B$111,0),MATCH($C2020,[64]Horizonte!$B$2:$AP$2,0))*AU43","v":6371040.5295302421},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2020,[64]Itaitinga!$B$2:$AP$2,0))*AV43","v":7740812.2018450834},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2020,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW43","v":27999672.136444144},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2020,[64]Maracanaú!$B$2:$AP$2,0))*AX43","v":16260118.943508286},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2010,[64]Maranguape!$B$2:$B$111,0),MATCH($C2020,[64]Maranguape!$B$2:$AP$2,0))*AY43","v":5699388.4993099328},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2020,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ43","v":3045544.8319004304},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2020,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA43","v":1575093.3624775028},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2010,[64]Pacajus!$B$2:$B$111,0),MATCH($C2020,[64]Pacajus!$B$2:$AP$2,0))*BB43","v":8670136.900364114},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2020,[64]Pacatuba!$B$2:$AP$2,0))*BC43","v":3459649.0839255434},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2010,[64]Paracuru!$B$2:$B$111,0),MATCH($C2020,[64]Paracuru!$B$2:$AP$2,0))*BD43","v":3461056.528710464},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2020,[64]Paraipaba!$B$2:$AP$2,0))*BE43","v":1026820.7081217266},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2020,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF43","v":4636891.2942913119},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2020,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG43","v":903920.70846178546},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2010,[64]Trairi!$B$2:$B$111,0),MATCH($C2020,[64]Trairi!$B$2:$AP$2,0))*BH43","v":2586463.3762794584},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2020,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI43","v":639672.10949817428}]
[null,2021,2033,"Redes Coletoras e Ligações ",{"$f":"Lances!AF18","v":111482236.51126525},106576586.62205207,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2021,[64]Aquiraz!$B$2:$AP$2,0))*AL44","v":4496381.0264124386},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2010,[64]Barbalha!$B$2:$B$111,0),MATCH($C2021,[64]Barbalha!$B$2:$AP$2,0))*AM44","v":3259026.0376309413},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2010,[64]Cascavel!$B$2:$B$111,0),MATCH($C2021,[64]Cascavel!$B$2:$AP$2,0))*AN44","v":7876486.8238460841},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2010,[64]Caucaia!$B$2:$B$111,0),MATCH($C2021,[64]Caucaia!$B$2:$AP$2,0))*AO44","v":23122025.997186765},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2021,[64]Chorozinho!$B$2:$AP$2,0))*AP44","v":3392935.7331914785},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2010,[64]Eusébio!$B$2:$B$111,0),MATCH($C2021,[64]Eusébio!$B$2:$AP$2,0))*AQ44","v":13178073.507374899},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2021,'[64]Farias Brito'!$B$2:$AP$2,0))*AR44","v":1419006.1398013609},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2021,[64]Fortaleza!$B$2:$AP$2,0))*AS44","v":70610851.761712626},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2021,[64]Guaiúba!$B$2:$AP$2,0))*AT44","v":2371042.9367834465},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2010,[64]Horizonte!$B$2:$B$111,0),MATCH($C2021,[64]Horizonte!$B$2:$AP$2,0))*AU44","v":6475191.7294060262},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2021,[64]Itaitinga!$B$2:$AP$2,0))*AV44","v":8228181.5600387203},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2021,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW44","v":20856698.90951496},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2021,[64]Maracanaú!$B$2:$AP$2,0))*AX44","v":16442425.201360574},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2010,[64]Maranguape!$B$2:$B$111,0),MATCH($C2021,[64]Maranguape!$B$2:$AP$2,0))*AY44","v":5770122.4184332499},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2021,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ44","v":3141334.6393367327},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2021,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA44","v":1639854.6600670479},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2010,[64]Pacajus!$B$2:$B$111,0),MATCH($C2021,[64]Pacajus!$B$2:$AP$2,0))*BB44","v":8803314.0163440853},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2021,[64]Pacatuba!$B$2:$AP$2,0))*BC44","v":3483298.7575320024},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2010,[64]Paracuru!$B$2:$B$111,0),MATCH($C2021,[64]Paracuru!$B$2:$AP$2,0))*BD44","v":3529705.1035385965},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2021,[64]Paraipaba!$B$2:$AP$2,0))*BE44","v":1036077.0377133803},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2021,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF44","v":4669767.9380280357},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2021,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG44","v":941450.48770129273},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2010,[64]Trairi!$B$2:$B$111,0),MATCH($C2021,[64]Trairi!$B$2:$AP$2,0))*BH44","v":2666708.2961713611},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2021,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI44","v":648862.41419120179}]
[null,2022,2034,"Redes Coletoras e Ligações ",{"$f":"Lances!AF19","v":29117637.009415958},37212779.176446803,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2022,[64]Aquiraz!$B$2:$AP$2,0))*AL45","v":1053728.2766619525},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2010,[64]Barbalha!$B$2:$B$111,0),MATCH($C2022,[64]Barbalha!$B$2:$AP$2,0))*AM45","v":604590.84578422736},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2010,[64]Cascavel!$B$2:$B$111,0),MATCH($C2022,[64]Cascavel!$B$2:$AP$2,0))*AN45","v":810424.24909910152},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2010,[64]Caucaia!$B$2:$B$111,0),MATCH($C2022,[64]Caucaia!$B$2:$AP$2,0))*AO45","v":5465022.9093639869},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2022,[64]Chorozinho!$B$2:$AP$2,0))*AP45","v":366296.92408238415},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2010,[64]Eusébio!$B$2:$B$111,0),MATCH($C2022,[64]Eusébio!$B$2:$AP$2,0))*AQ45","v":2215318.4364252035},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2022,'[64]Farias Brito'!$B$2:$AP$2,0))*AR45","v":115116.61953759963},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2022,[64]Fortaleza!$B$2:$AP$2,0))*AS45","v":29488719.825747348},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2022,[64]Guaiúba!$B$2:$AP$2,0))*AT45","v":285351.7478900089},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2010,[64]Horizonte!$B$2:$B$111,0),MATCH($C2022,[64]Horizonte!$B$2:$AP$2,0))*AU45","v":994919.90555204055},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2022,[64]Itaitinga!$B$2:$AP$2,0))*AV45","v":3185406.8310476821},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2022,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW45","v":4860467.3683835911},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2022,[64]Maracanaú!$B$2:$AP$2,0))*AX45","v":8892606.0743387658},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2010,[64]Maranguape!$B$2:$B$111,0),MATCH($C2022,[64]Maranguape!$B$2:$AP$2,0))*AY45","v":2585393.2068239986},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2022,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ45","v":318800.4958547451},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2022,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA45","v":637997.7623581863},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2010,[64]Pacajus!$B$2:$B$111,0),MATCH($C2022,[64]Pacajus!$B$2:$AP$2,0))*BB45","v":1020179.0202009038},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2022,[64]Pacatuba!$B$2:$AP$2,0))*BC45","v":1084962.8881528783},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2010,[64]Paracuru!$B$2:$B$111,0),MATCH($C2022,[64]Paracuru!$B$2:$AP$2,0))*BD45","v":454420.28064004198},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2022,[64]Paraipaba!$B$2:$AP$2,0))*BE45","v":228740.60928384942},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2022,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF45","v":829690.88761199638},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2022,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG45","v":375530.05562415574},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2010,[64]Trairi!$B$2:$B$111,0),MATCH($C2022,[64]Trairi!$B$2:$AP$2,0))*BH45","v":370654.60817542125},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2022,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI45","v":86076.357222688966}]
[null,2023,2035,"Redes Coletoras e Ligações ",{"$f":"Lances!AF20","v":28953465.451599285},36786058.93032565,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2023,[64]Aquiraz!$B$2:$AP$2,0))*AL46","v":1050499.3853858002},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2010,[64]Barbalha!$B$2:$B$111,0),MATCH($C2023,[64]Barbalha!$B$2:$AP$2,0))*AM46","v":595761.82615196437},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2010,[64]Cascavel!$B$2:$B$111,0),MATCH($C2023,[64]Cascavel!$B$2:$AP$2,0))*AN46","v":805249.19311806257},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2010,[64]Caucaia!$B$2:$B$111,0),MATCH($C2023,[64]Caucaia!$B$2:$AP$2,0))*AO46","v":5381785.1230950663},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2023,[64]Chorozinho!$B$2:$AP$2,0))*AP46","v":359583.14670451393},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2010,[64]Eusébio!$B$2:$B$111,0),MATCH($C2023,[64]Eusébio!$B$2:$AP$2,0))*AQ46","v":2218980.147204285},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2023,'[64]Farias Brito'!$B$2:$AP$2,0))*AR46","v":116422.00644546044},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2023,[64]Fortaleza!$B$2:$AP$2,0))*AS46","v":29162611.436470497},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2023,[64]Guaiúba!$B$2:$AP$2,0))*AT46","v":279767.21129377856},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2010,[64]Horizonte!$B$2:$B$111,0),MATCH($C2023,[64]Horizonte!$B$2:$AP$2,0))*AU46","v":982720.24284077634},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2023,[64]Itaitinga!$B$2:$AP$2,0))*AV46","v":3171891.3620566432},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2023,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW46","v":4828984.4007379692},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2023,[64]Maracanaú!$B$2:$AP$2,0))*AX46","v":8862338.2773169596},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2010,[64]Maranguape!$B$2:$B$111,0),MATCH($C2023,[64]Maranguape!$B$2:$AP$2,0))*AY46","v":2566335.6656464771},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2023,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ46","v":317369.45264198451},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2023,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA46","v":633147.07994773157},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2010,[64]Pacajus!$B$2:$B$111,0),MATCH($C2023,[64]Pacajus!$B$2:$AP$2,0))*BB46","v":1003187.241564376},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2023,[64]Pacatuba!$B$2:$AP$2,0))*BC46","v":1075070.7506120556},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2010,[64]Paracuru!$B$2:$B$111,0),MATCH($C2023,[64]Paracuru!$B$2:$AP$2,0))*BD46","v":449761.57604840584},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2023,[64]Paraipaba!$B$2:$AP$2,0))*BE46","v":227367.57614249256},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2023,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF46","v":827228.08514187962},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2023,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG46","v":376134.71757851908},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2010,[64]Trairi!$B$2:$B$111,0),MATCH($C2023,[64]Trairi!$B$2:$AP$2,0))*BH46","v":361170.41584878811},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2023,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI46","v":86158.061930446012}]
[null,2024,2036,"Redes Coletoras e Ligações ",{"$f":"Lances!AF21","v":28790411.442630671},36343401.067825995,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2024,[64]Aquiraz!$B$2:$AP$2,0))*AL47","v":1047270.4941096336},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2010,[64]Barbalha!$B$2:$B$111,0),MATCH($C2024,[64]Barbalha!$B$2:$AP$2,0))*AM47","v":586932.80651971104},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2010,[64]Cascavel!$B$2:$B$111,0),MATCH($C2024,[64]Cascavel!$B$2:$AP$2,0))*AN47","v":796527.62183861155},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2010,[64]Caucaia!$B$2:$B$111,0),MATCH($C2024,[64]Caucaia!$B$2:$AP$2,0))*AO47","v":5289374.0968261473},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2024,[64]Chorozinho!$B$2:$AP$2,0))*AP47","v":354628.785940131},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2010,[64]Eusébio!$B$2:$B$111,0),MATCH($C2024,[64]Eusébio!$B$2:$AP$2,0))*AQ47","v":2223528.4879833465},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2024,'[64]Farias Brito'!$B$2:$AP$2,0))*AR47","v":116535.58925028119},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2024,[64]Fortaleza!$B$2:$AP$2,0))*AS47","v":28832743.952564318},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2024,[64]Guaiúba!$B$2:$AP$2,0))*AT47","v":277535.9646975483},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2010,[64]Horizonte!$B$2:$B$111,0),MATCH($C2024,[64]Horizonte!$B$2:$AP$2,0))*AU47","v":968053.92012951185},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2024,[64]Itaitinga!$B$2:$AP$2,0))*AV47","v":3160842.5530656045},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2024,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW47","v":4800698.3056780864},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2024,[64]Maracanaú!$B$2:$AP$2,0))*AX47","v":8834537.1402951535},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2010,[64]Maranguape!$B$2:$B$111,0),MATCH($C2024,[64]Maranguape!$B$2:$AP$2,0))*AY47","v":2545373.2010446312},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2024,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ47","v":313471.74942923337},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2024,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA47","v":628103.17223886983},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2010,[64]Pacajus!$B$2:$B$111,0),MATCH($C2024,[64]Pacajus!$B$2:$AP$2,0))*BB47","v":986159.0409532534},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2024,[64]Pacatuba!$B$2:$AP$2,0))*BC47","v":1064859.4728188601},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2010,[64]Paracuru!$B$2:$B$111,0),MATCH($C2024,[64]Paracuru!$B$2:$AP$2,0))*BD47","v":444216.24145677412},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2024,[64]Paraipaba!$B$2:$AP$2,0))*BE47","v":222827.87071767339},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2024,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF47","v":821911.43064472475},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2024,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG47","v":375297.83985341311},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2010,[64]Trairi!$B$2:$B$111,0),MATCH($C2024,[64]Trairi!$B$2:$AP$2,0))*BH47","v":357029.63576294098},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2024,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI47","v":85353.136638204218}]
[null,2025,2037,"Redes Coletoras e Ligações ",{"$f":"Lances!AF22","v":28616691.303078219},35882810.257764094,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2025,[64]Aquiraz!$B$2:$AP$2,0))*AL48","v":1045009.5345443456},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2010,[64]Barbalha!$B$2:$B$111,0),MATCH($C2025,[64]Barbalha!$B$2:$AP$2,0))*AM48","v":581565.25585838314},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2010,[64]Cascavel!$B$2:$B$111,0),MATCH($C2025,[64]Cascavel!$B$2:$AP$2,0))*AN48","v":792045.97055917012},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2010,[64]Caucaia!$B$2:$B$111,0),MATCH($C2025,[64]Caucaia!$B$2:$AP$2,0))*AO48","v":5194595.5222881204},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2025,[64]Chorozinho!$B$2:$AP$2,0))*AP48","v":346155.59194876644},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2010,[64]Eusébio!$B$2:$B$111,0),MATCH($C2025,[64]Eusébio!$B$2:$AP$2,0))*AQ48","v":2226303.5687623895},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2025,'[64]Farias Brito'!$B$2:$AP$2,0))*AR48","v":116653.38806290392},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2025,[64]Fortaleza!$B$2:$AP$2,0))*AS48","v":28489195.057916638},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2025,[64]Guaiúba!$B$2:$AP$2,0))*AT48","v":271064.79810131801},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2010,[64]Horizonte!$B$2:$B$111,0),MATCH($C2025,[64]Horizonte!$B$2:$AP$2,0))*AU48","v":954274.23211984045},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2025,[64]Itaitinga!$B$2:$AP$2,0))*AV48","v":3150671.3801910407},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2025,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW48","v":4766866.4195055934},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2025,[64]Maracanaú!$B$2:$AP$2,0))*AX48","v":8801802.6832733452},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2010,[64]Maranguape!$B$2:$B$111,0),MATCH($C2025,[64]Maranguape!$B$2:$AP$2,0))*AY48","v":2524542.3951655175},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2025,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ48","v":311154.07621647278},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2025,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA48","v":621479.23453000805},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2010,[64]Pacajus!$B$2:$B$111,0),MATCH($C2025,[64]Pacajus!$B$2:$AP$2,0))*BB48","v":969167.26231672592},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2025,[64]Pacatuba!$B$2:$AP$2,0))*BC48","v":1052500.6705764355},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2010,[64]Paracuru!$B$2:$B$111,0),MATCH($C2025,[64]Paracuru!$B$2:$AP$2,0))*BD48","v":440444.16686513345},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2025,[64]Paraipaba!$B$2:$AP$2,0))*BE48","v":221454.83757631417},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2025,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF48","v":811855.41817460814},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2025,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG48","v":374460.96212830709},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2010,[64]Trairi!$B$2:$B$111,0),MATCH($C2025,[64]Trairi!$B$2:$AP$2,0))*BH48","v":350804.2928149798},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2025,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI48","v":85434.841345961249}]
[null,2026,2038,"Redes Coletoras e Ligações ",{"$f":"Lances!AF23","v":28442288.889320936},35426885.50998909,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2026,[64]Aquiraz!$B$2:$AP$2,0))*AL49","v":1041780.6432681885},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2010,[64]Barbalha!$B$2:$B$111,0),MATCH($C2026,[64]Barbalha!$B$2:$AP$2,0))*AM49","v":576089.52622612531},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2010,[64]Cascavel!$B$2:$B$111,0),MATCH($C2026,[64]Cascavel!$B$2:$AP$2,0))*AN49","v":783324.38987653726},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2010,[64]Caucaia!$B$2:$B$111,0),MATCH($C2026,[64]Caucaia!$B$2:$AP$2,0))*AO49","v":5102184.4913176084},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2026,[64]Chorozinho!$B$2:$AP$2,0))*AP49","v":343847.27309628483},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2010,[64]Eusébio!$B$2:$B$111,0),MATCH($C2026,[64]Eusébio!$B$2:$AP$2,0))*AQ49","v":2228192.0195414703},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2026,'[64]Farias Brito'!$B$2:$AP$2,0))*AR49","v":114389.68667334864},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2026,[64]Fortaleza!$B$2:$AP$2,0))*AS49","v":28140519.613268796},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2026,[64]Guaiúba!$B$2:$AP$2,0))*AT49","v":271300.211505085},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2010,[64]Horizonte!$B$2:$B$111,0),MATCH($C2026,[64]Horizonte!$B$2:$AP$2,0))*AU49","v":938721.27940857597},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2026,[64]Itaitinga!$B$2:$AP$2,0))*AV49","v":3138929.1712000025},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2026,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW49","v":4731860.0740696844},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2026,[64]Maracanaú!$B$2:$AP$2,0))*AX49","v":8767294.9662515391},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2010,[64]Maranguape!$B$2:$B$111,0),MATCH($C2026,[64]Maranguape!$B$2:$AP$2,0))*AY49","v":2502693.3005636698},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2026,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ49","v":309029.62830212864},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2026,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA49","v":616435.3268211463},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2010,[64]Pacajus!$B$2:$B$111,0),MATCH($C2026,[64]Pacajus!$B$2:$AP$2,0))*BB49","v":953062.11368019797},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2026,[64]Pacatuba!$B$2:$AP$2,0))*BC49","v":1039822.7327832307},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2010,[64]Paracuru!$B$2:$B$111,0),MATCH($C2026,[64]Paracuru!$B$2:$AP$2,0))*BD49","v":438270.82882008498},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2026,[64]Paraipaba!$B$2:$AP$2,0))*BE49","v":221668.21190631256},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2026,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF49","v":809392.61570448708},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2026,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG49","v":373624.08440320106},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2010,[64]Trairi!$B$2:$B$111,0),MATCH($C2026,[64]Trairi!$B$2:$AP$2,0))*BH49","v":341225.66456860636},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2026,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI49","v":85516.546053719459}]
[null,2027,2039,"Redes Coletoras e Ligações ",{"$f":"Lances!AF24","v":28259759.327751771},34951050.922822408,{"$f":"SUMIFS($K2027:$AG2027,$K$18:$AG$18,G$4)","v":0},0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2027,[64]Aquiraz!$B$2:$AP$2,0))*AL50","v":1037665.1172904242},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2010,[64]Barbalha!$B$2:$B$111,0),MATCH($C2027,[64]Barbalha!$B$2:$AP$2,0))*AM50","v":568840.53659387131},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2010,[64]Cascavel!$B$2:$B$111,0),MATCH($C2027,[64]Cascavel!$B$2:$AP$2,0))*AN50","v":779729.36859709083},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2010,[64]Caucaia!$B$2:$B$111,0),MATCH($C2027,[64]Caucaia!$B$2:$AP$2,0))*AO50","v":5004840.1450486872},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2027,[64]Chorozinho!$B$2:$AP$2,0))*AP50","v":335374.07910492027},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2010,[64]Eusébio!$B$2:$B$111,0),MATCH($C2027,[64]Eusébio!$B$2:$AP$2,0))*AQ50","v":2229387.0703205322},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2027,'[64]Farias Brito'!$B$2:$AP$2,0))*AR50","v":116882.66167644641},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2027,[64]Fortaleza!$B$2:$AP$2,0))*AS50","v":27790264.138620958},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2027,[64]Guaiúba!$B$2:$AP$2,0))*AT50","v":264829.04490885767},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2010,[64]Horizonte!$B$2:$B$111,0),MATCH($C2027,[64]Horizonte!$B$2:$AP$2,0))*AU50","v":925634.99139890436},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2027,[64]Itaitinga!$B$2:$AP$2,0))*AV50","v":3126098.1083254386},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2027,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW50","v":4698028.1878971923},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2027,[64]Maracanaú!$B$2:$AP$2,0))*AX50","v":8736140.5392297097},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2010,[64]Maranguape!$B$2:$B$111,0),MATCH($C2027,[64]Maranguape!$B$2:$AP$2,0))*AY50","v":2483442.5293861483},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2027,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ50","v":304245.29508936801},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2027,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA50","v":609811.38911228452},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2010,[64]Pacajus!$B$2:$B$111,0),MATCH($C2027,[64]Pacajus!$B$2:$AP$2,0))*BB50","v":934260.65306907555},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2027,[64]Pacatuba!$B$2:$AP$2,0))*BC50","v":1026258.1649900306},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2010,[64]Paracuru!$B$2:$B$111,0),MATCH($C2027,[64]Paracuru!$B$2:$AP$2,0))*BD50","v":433612.12422845338},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2027,[64]Paraipaba!$B$2:$AP$2,0))*BE50","v":215542.09901013583},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2027,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF50","v":798449.97323437466},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2027,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG50","v":374228.74635756452},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2010,[64]Trairi!$B$2:$B$111,0),MATCH($C2027,[64]Trairi!$B$2:$AP$2,0))*BH50","v":334113.6963222347},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2027,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI50","v":83131.590761477084}]
[null,2028,2040,"Redes Coletoras e Ligações ",{"$f":"Lances!AF25","v":28081691.368498839},34499410.236484624,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2028,[64]Aquiraz!$B$2:$AP$2,0))*AL51","v":1033549.5960142869},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2010,[64]Barbalha!$B$2:$B$111,0),MATCH($C2028,[64]Barbalha!$B$2:$AP$2,0))*AM51","v":560898.1469616096},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2010,[64]Cascavel!$B$2:$B$111,0),MATCH($C2028,[64]Cascavel!$B$2:$AP$2,0))*AN51","v":772587.8273176325},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2010,[64]Caucaia!$B$2:$B$111,0),MATCH($C2028,[64]Caucaia!$B$2:$AP$2,0))*AO51","v":4909868.340510549},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2028,[64]Chorozinho!$B$2:$AP$2,0))*AP51","v":328660.30172705237},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2010,[64]Eusébio!$B$2:$B$111,0),MATCH($C2028,[64]Eusébio!$B$2:$AP$2,0))*AQ51","v":2230388.8910995941},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2028,'[64]Farias Brito'!$B$2:$AP$2,0))*AR51","v":117000.46048906824},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2028,[64]Fortaleza!$B$2:$AP$2,0))*AS51","v":27441107.868601829},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2028,[64]Guaiúba!$B$2:$AP$2,0))*AT51","v":261711.1683126346},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2010,[64]Horizonte!$B$2:$B$111,0),MATCH($C2028,[64]Horizonte!$B$2:$AP$2,0))*AU51","v":910968.6686876585},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2028,[64]Itaitinga!$B$2:$AP$2,0))*AV51","v":3113469.2693344001},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2028,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW51","v":4663021.8424613196},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2028,[64]Maracanaú!$B$2:$AP$2,0))*AX51","v":8702519.4522079024},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2010,[64]Maranguape!$B$2:$B$111,0),MATCH($C2028,[64]Maranguape!$B$2:$AP$2,0))*AY51","v":2459451.6635070327},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2028,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ51","v":302814.2518766264},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2028,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA51","v":605654.11140342278},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2010,[64]Pacajus!$B$2:$B$111,0),MATCH($C2028,[64]Pacajus!$B$2:$AP$2,0))*BB51","v":918155.5044325171},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2028,[64]Pacatuba!$B$2:$AP$2,0))*BC51","v":1015160.2571968447},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2010,[64]Paracuru!$B$2:$B$111,0),MATCH($C2028,[64]Paracuru!$B$2:$AP$2,0))*BD51","v":428953.41963680816},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2028,[64]Paraipaba!$B$2:$AP$2,0))*BE51","v":215176.0608262716},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2028,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF51","v":798517.15644111577},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2028,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG51","v":374833.40831192798},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2010,[64]Trairi!$B$2:$B$111,0),MATCH($C2028,[64]Trairi!$B$2:$AP$2,0))*BH51","v":330953.98215612955},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2028,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI51","v":85679.955469235327}]
[null,2029,2041,"Redes Coletoras e Ligações ",{"$f":"Lances!AF26","v":16923068.530527338},7904753.7958142813,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2029,[64]Aquiraz!$B$2:$AP$2,0))*AL52","v":387527.18780763121},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2010,[64]Barbalha!$B$2:$B$111,0),MATCH($C2029,[64]Barbalha!$B$2:$AP$2,0))*AM52","v":110488.76004478298},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2010,[64]Cascavel!$B$2:$B$111,0),MATCH($C2029,[64]Cascavel!$B$2:$AP$2,0))*AN52","v":160662.22306634136},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2010,[64]Caucaia!$B$2:$B$111,0),MATCH($C2029,[64]Caucaia!$B$2:$AP$2,0))*AO52","v":1443409.8575480559},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2029,[64]Chorozinho!$B$2:$AP$2,0))*AP52","v":63428.127034065161},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2010,[64]Eusébio!$B$2:$B$111,0),MATCH($C2029,[64]Eusébio!$B$2:$AP$2,0))*AQ52","v":1000503.8336152316},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2029,'[64]Farias Brito'!$B$2:$AP$2,0))*AR52","v":29618.056542075072},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2029,[64]Fortaleza!$B$2:$AP$2,0))*AS52","v":5727658.7446548995},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2029,[64]Guaiúba!$B$2:$AP$2,0))*AT52","v":47076.026879069912},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2010,[64]Horizonte!$B$2:$B$111,0),MATCH($C2029,[64]Horizonte!$B$2:$AP$2,0))*AU52","v":187763.09851333688},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2029,[64]Itaitinga!$B$2:$AP$2,0))*AV52","v":2811084.7464598357},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2029,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW52","v":1722975.6192076062},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2029,[64]Maracanaú!$B$2:$AP$2,0))*AX52","v":7410799.2962112771},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2010,[64]Maranguape!$B$2:$B$111,0),MATCH($C2029,[64]Maranguape!$B$2:$AP$2,0))*AY52","v":1953614.0066926612},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2029,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ52","v":60587.472179575096},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2029,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA52","v":527451.70369456103},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2010,[64]Pacajus!$B$2:$B$111,0),MATCH($C2029,[64]Pacajus!$B$2:$AP$2,0))*BB52","v":179644.16114557901},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2029,[64]Pacatuba!$B$2:$AP$2,0))*BC52","v":254544.35880991406},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2010,[64]Paracuru!$B$2:$B$111,0),MATCH($C2029,[64]Paracuru!$B$2:$AP$2,0))*BD52","v":86380.76333731733},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2029,[64]Paraipaba!$B$2:$AP$2,0))*BE52","v":68827.779024141913},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2029,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF52","v":185281.9868277655},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2029,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG52","v":330750.34020273801},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2010,[64]Trairi!$B$2:$B$111,0),MATCH($C2029,[64]Trairi!$B$2:$AP$2,0))*BH52","v":62444.324219363807},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2029,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI52","v":15299.852623799221}]
[null,2030,2042,"Redes Coletoras e Ligações ",{"$f":"Lances!AF27","v":16729883.710047901},7515597.3097521281,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2030,[64]Aquiraz!$B$2:$AP$2,0))*AL53","v":381514.00310603826},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2010,[64]Barbalha!$B$2:$B$111,0),MATCH($C2030,[64]Barbalha!$B$2:$AP$2,0))*AM53","v":105362.21004478299},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2010,[64]Cascavel!$B$2:$B$111,0),MATCH($C2030,[64]Cascavel!$B$2:$AP$2,0))*AN53","v":155342.44306634137},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2010,[64]Caucaia!$B$2:$B$111,0),MATCH($C2030,[64]Caucaia!$B$2:$AP$2,0))*AO53","v":1364317.6975480558},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2030,[64]Chorozinho!$B$2:$AP$2,0))*AP53","v":58149.877193589295},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2010,[64]Eusébio!$B$2:$B$111,0),MATCH($C2030,[64]Eusébio!$B$2:$AP$2,0))*AQ53","v":987590.84361523192},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2030,'[64]Farias Brito'!$B$2:$AP$2,0))*AR53","v":22479.879947247486},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2030,[64]Fortaleza!$B$2:$AP$2,0))*AS53","v":5432023.7246548999},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2030,[64]Guaiúba!$B$2:$AP$2,0))*AT53","v":43722.736879069911},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2010,[64]Horizonte!$B$2:$B$111,0),MATCH($C2030,[64]Horizonte!$B$2:$AP$2,0))*AU53","v":176430.13851333689},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2030,[64]Itaitinga!$B$2:$AP$2,0))*AV53","v":2797560.2835852718},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2030,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW53","v":1687741.8413051039},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2030,[64]Maracanaú!$B$2:$AP$2,0))*AX53","v":7371958.7902146941},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2010,[64]Maranguape!$B$2:$B$111,0),MATCH($C2030,[64]Maranguape!$B$2:$AP$2,0))*AY53","v":1937646.4318326274},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2030,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ53","v":58814.212179575101},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2030,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA53","v":519941.13598569931},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2010,[64]Pacajus!$B$2:$B$111,0),MATCH($C2030,[64]Pacajus!$B$2:$AP$2,0))*BB53","v":166037.771145579},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2030,[64]Pacatuba!$B$2:$AP$2,0))*BC53","v":244291.25880991406},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2010,[64]Paracuru!$B$2:$B$111,0),MATCH($C2030,[64]Paracuru!$B$2:$AP$2,0))*BD53","v":82140.843337317332},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2030,[64]Paraipaba!$B$2:$AP$2,0))*BE53","v":65705.312927880936},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2030,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF53","v":183508.72682776549},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2030,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG53","v":329913.46247763198},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2010,[64]Trairi!$B$2:$B$111,0),MATCH($C2030,[64]Trairi!$B$2:$AP$2,0))*BH53","v":57987.541978576097},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2030,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI53","v":15299.852623799221}]
[null,2031,2043,"Redes Coletoras e Ligações ",{"$f":"Lances!AF28","v":4263829.2362651061},{"$f":"SUMIFS($K2031:$AH2031,$K$18:$AH$18,F$4)","v":6947219.2924029995},0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2031,[64]Aquiraz!$B$2:$AP$2,0))*AL54","v":158992.15310603825},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2010,[64]Barbalha!$B$2:$B$111,0),MATCH($C2031,[64]Barbalha!$B$2:$AP$2,0))*AM54","v":105362.21004478299},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2010,[64]Cascavel!$B$2:$B$111,0),MATCH($C2031,[64]Cascavel!$B$2:$AP$2,0))*AN54","v":155342.44306634137},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2010,[64]Caucaia!$B$2:$B$111,0),MATCH($C2031,[64]Caucaia!$B$2:$AP$2,0))*AO54","v":1127542.808156006},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2031,[64]Chorozinho!$B$2:$AP$2,0))*AP54","v":58149.877193589295},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2010,[64]Eusébio!$B$2:$B$111,0),MATCH($C2031,[64]Eusébio!$B$2:$AP$2,0))*AQ54","v":307908.27361523162},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2031,'[64]Farias Brito'!$B$2:$AP$2,0))*AR54","v":22479.879947247486},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2031,[64]Fortaleza!$B$2:$AP$2,0))*AS54","v":5430656.2692840686},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2031,[64]Guaiúba!$B$2:$AP$2,0))*AT54","v":43722.736879069911},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2010,[64]Horizonte!$B$2:$B$111,0),MATCH($C2031,[64]Horizonte!$B$2:$AP$2,0))*AU54","v":176430.13851333689},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2031,[64]Itaitinga!$B$2:$AP$2,0))*AV54","v":181637.54878069879},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2031,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW54","v":1687741.8413051039},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2031,[64]Maracanaú!$B$2:$AP$2,0))*AX54","v":639091.23039384768},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2010,[64]Maranguape!$B$2:$B$111,0),MATCH($C2031,[64]Maranguape!$B$2:$AP$2,0))*AY54","v":210729.60866048647},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2031,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ54","v":58814.212179575101},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2031,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA54","v":31798.200000464065},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2010,[64]Pacajus!$B$2:$B$111,0),MATCH($C2031,[64]Pacajus!$B$2:$AP$2,0))*BB54","v":166037.771145579},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2031,[64]Pacatuba!$B$2:$AP$2,0))*BC54","v":244291.25880991406},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2010,[64]Paracuru!$B$2:$B$111,0),MATCH($C2031,[64]Paracuru!$B$2:$AP$2,0))*BD54","v":82140.843337317332},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2031,[64]Paraipaba!$B$2:$AP$2,0))*BE54","v":42100.040555414169},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2031,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF54","v":179205.4811509008},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2031,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG54","v":27586.307940716943},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2010,[64]Trairi!$B$2:$B$111,0),MATCH($C2031,[64]Trairi!$B$2:$AP$2,0))*BH54","v":57987.541978576097},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2031,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI54","v":15299.852623799221}]
[null,2032,2044,"Redes Coletoras e Ligações ",{"$f":"Lances!AF29","v":4249336.2162651056},6945851.8370321682,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2032,[64]Aquiraz!$B$2:$AP$2,0))*AL55","v":158105.52310603825},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2010,[64]Barbalha!$B$2:$B$111,0),MATCH($C2032,[64]Barbalha!$B$2:$AP$2,0))*AM55","v":105362.21004478299},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2010,[64]Cascavel!$B$2:$B$111,0),MATCH($C2032,[64]Cascavel!$B$2:$AP$2,0))*AN55","v":155342.44306634137},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2010,[64]Caucaia!$B$2:$B$111,0),MATCH($C2032,[64]Caucaia!$B$2:$AP$2,0))*AO55","v":1127542.808156006},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2032,[64]Chorozinho!$B$2:$AP$2,0))*AP55","v":58149.877193589295},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2010,[64]Eusébio!$B$2:$B$111,0),MATCH($C2032,[64]Eusébio!$B$2:$AP$2,0))*AQ55","v":307908.27361523162},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2032,'[64]Farias Brito'!$B$2:$AP$2,0))*AR55","v":22479.879947247486},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2032,[64]Fortaleza!$B$2:$AP$2,0))*AS55","v":5429288.8139132373},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2032,[64]Guaiúba!$B$2:$AP$2,0))*AT55","v":43722.736879069911},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2010,[64]Horizonte!$B$2:$B$111,0),MATCH($C2032,[64]Horizonte!$B$2:$AP$2,0))*AU55","v":176430.13851333689},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2032,[64]Itaitinga!$B$2:$AP$2,0))*AV55","v":168031.15878069878},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2032,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW55","v":1687741.8413051039},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2032,[64]Maracanaú!$B$2:$AP$2,0))*AX55","v":639091.23039384768},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2010,[64]Maranguape!$B$2:$B$111,0),MATCH($C2032,[64]Maranguape!$B$2:$AP$2,0))*AY55","v":210729.60866048647},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2032,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ55","v":58814.212179575101},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2032,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA55","v":31798.200000464065},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2010,[64]Pacajus!$B$2:$B$111,0),MATCH($C2032,[64]Pacajus!$B$2:$AP$2,0))*BB55","v":166037.771145579},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2032,[64]Pacatuba!$B$2:$AP$2,0))*BC55","v":244291.25880991406},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2010,[64]Paracuru!$B$2:$B$111,0),MATCH($C2032,[64]Paracuru!$B$2:$AP$2,0))*BD55","v":82140.843337317332},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2032,[64]Paraipaba!$B$2:$AP$2,0))*BE55","v":42100.040555414169},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2032,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF55","v":179205.4811509008},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2032,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG55","v":27586.307940716943},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2010,[64]Trairi!$B$2:$B$111,0),MATCH($C2032,[64]Trairi!$B$2:$AP$2,0))*BH55","v":57987.541978576097},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2032,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI55","v":15299.852623799221}]
[null,2033,2045,"Redes Coletoras e Ligações ",{"$f":"Lances!AF30","v":4248449.5909666987},6940749.3780213986,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2033,[64]Aquiraz!$B$2:$AP$2,0))*AL56","v":158105.52310603825},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2010,[64]Barbalha!$B$2:$B$111,0),MATCH($C2033,[64]Barbalha!$B$2:$AP$2,0))*AM56","v":105362.21004478299},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2010,[64]Cascavel!$B$2:$B$111,0),MATCH($C2033,[64]Cascavel!$B$2:$AP$2,0))*AN56","v":155342.44306634137},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2010,[64]Caucaia!$B$2:$B$111,0),MATCH($C2033,[64]Caucaia!$B$2:$AP$2,0))*AO56","v":1125175.2598868993},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2033,[64]Chorozinho!$B$2:$AP$2,0))*AP56","v":58149.877193589295},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2010,[64]Eusébio!$B$2:$B$111,0),MATCH($C2033,[64]Eusébio!$B$2:$AP$2,0))*AQ56","v":307908.27361523162},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2033,'[64]Farias Brito'!$B$2:$AP$2,0))*AR56","v":22479.879947247486},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2033,[64]Fortaleza!$B$2:$AP$2,0))*AS56","v":5426553.9031715747},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2033,[64]Guaiúba!$B$2:$AP$2,0))*AT56","v":43722.736879069911},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2010,[64]Horizonte!$B$2:$B$111,0),MATCH($C2033,[64]Horizonte!$B$2:$AP$2,0))*AU56","v":176430.13851333689},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2033,[64]Itaitinga!$B$2:$AP$2,0))*AV56","v":168031.15878069878},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2033,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW56","v":1687741.8413051039},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2033,[64]Maracanaú!$B$2:$AP$2,0))*AX56","v":639091.23039384768},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2010,[64]Maranguape!$B$2:$B$111,0),MATCH($C2033,[64]Maranguape!$B$2:$AP$2,0))*AY56","v":209842.98336207939},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2033,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ56","v":58814.212179575101},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2033,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA56","v":31798.200000464065},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2010,[64]Pacajus!$B$2:$B$111,0),MATCH($C2033,[64]Pacajus!$B$2:$AP$2,0))*BB56","v":166037.771145579},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2033,[64]Pacatuba!$B$2:$AP$2,0))*BC56","v":244291.25880991406},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2010,[64]Paracuru!$B$2:$B$111,0),MATCH($C2033,[64]Paracuru!$B$2:$AP$2,0))*BD56","v":82140.843337317332},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2033,[64]Paraipaba!$B$2:$AP$2,0))*BE56","v":42100.040555414169},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2033,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF56","v":179205.4811509008},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2033,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG56","v":27586.307940716943},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2010,[64]Trairi!$B$2:$B$111,0),MATCH($C2033,[64]Trairi!$B$2:$AP$2,0))*BH56","v":57987.541978576097},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2033,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI56","v":15299.852623799221}]
[null,2034,2046,"Redes Coletoras e Ligações ",{"$f":"Lances!AF31","v":4244329.6664062906},6938901.0972797368,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2034,[64]Aquiraz!$B$2:$AP$2,0))*AL57","v":158105.52310603825},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2010,[64]Barbalha!$B$2:$B$111,0),MATCH($C2034,[64]Barbalha!$B$2:$AP$2,0))*AM57","v":105362.21004478299},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2010,[64]Cascavel!$B$2:$B$111,0),MATCH($C2034,[64]Cascavel!$B$2:$AP$2,0))*AN57","v":155342.44306634137},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2010,[64]Caucaia!$B$2:$B$111,0),MATCH($C2034,[64]Caucaia!$B$2:$AP$2,0))*AO57","v":1125175.2598868993},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2034,[64]Chorozinho!$B$2:$AP$2,0))*AP57","v":58149.877193589295},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2010,[64]Eusébio!$B$2:$B$111,0),MATCH($C2034,[64]Eusébio!$B$2:$AP$2,0))*AQ57","v":307908.27361523162},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2034,'[64]Farias Brito'!$B$2:$AP$2,0))*AR57","v":22479.879947247486},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2034,[64]Fortaleza!$B$2:$AP$2,0))*AS57","v":5423818.992429913},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2034,[64]Guaiúba!$B$2:$AP$2,0))*AT57","v":43722.736879069911},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2010,[64]Horizonte!$B$2:$B$111,0),MATCH($C2034,[64]Horizonte!$B$2:$AP$2,0))*AU57","v":176430.13851333689},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2034,[64]Itaitinga!$B$2:$AP$2,0))*AV57","v":168031.15878069878},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2034,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW57","v":1684544.9687192899},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2034,[64]Maracanaú!$B$2:$AP$2,0))*AX57","v":639091.23039384768},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2010,[64]Maranguape!$B$2:$B$111,0),MATCH($C2034,[64]Maranguape!$B$2:$AP$2,0))*AY57","v":209842.98336207939},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2034,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ57","v":58814.212179575101},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2034,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA57","v":31798.200000464065},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2010,[64]Pacajus!$B$2:$B$111,0),MATCH($C2034,[64]Pacajus!$B$2:$AP$2,0))*BB57","v":165114.71917098429},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2034,[64]Pacatuba!$B$2:$AP$2,0))*BC57","v":244291.25880991406},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2010,[64]Paracuru!$B$2:$B$111,0),MATCH($C2034,[64]Paracuru!$B$2:$AP$2,0))*BD57","v":82140.843337317332},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2034,[64]Paraipaba!$B$2:$AP$2,0))*BE57","v":42100.040555414169},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2034,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF57","v":180092.11115090078},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2034,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG57","v":27586.307940716943},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2010,[64]Trairi!$B$2:$B$111,0),MATCH($C2034,[64]Trairi!$B$2:$AP$2,0))*BH57","v":57987.541978576097},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2034,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI57","v":15299.852623799221}]
[null,2035,2047,"Redes Coletoras e Ligações ",{"$f":"Lances!AF32","v":4241623.346620474},6932431.1828981359,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2035,[64]Aquiraz!$B$2:$AP$2,0))*AL58","v":158105.52310603825},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2010,[64]Barbalha!$B$2:$B$111,0),MATCH($C2035,[64]Barbalha!$B$2:$AP$2,0))*AM58","v":105362.21004478299},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2010,[64]Cascavel!$B$2:$B$111,0),MATCH($C2035,[64]Cascavel!$B$2:$AP$2,0))*AN58","v":155342.44306634137},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2010,[64]Caucaia!$B$2:$B$111,0),MATCH($C2035,[64]Caucaia!$B$2:$AP$2,0))*AO58","v":1122807.7116177923},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2035,[64]Chorozinho!$B$2:$AP$2,0))*AP58","v":58149.877193589295},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2010,[64]Eusébio!$B$2:$B$111,0),MATCH($C2035,[64]Eusébio!$B$2:$AP$2,0))*AQ58","v":307021.64361523162},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2035,'[64]Farias Brito'!$B$2:$AP$2,0))*AR58","v":22479.879947247486},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2035,[64]Fortaleza!$B$2:$AP$2,0))*AS58","v":5419716.6263174191},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2035,[64]Guaiúba!$B$2:$AP$2,0))*AT58","v":43722.736879069911},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2010,[64]Horizonte!$B$2:$B$111,0),MATCH($C2035,[64]Horizonte!$B$2:$AP$2,0))*AU58","v":175543.51321492982},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2035,[64]Itaitinga!$B$2:$AP$2,0))*AV58","v":168031.15878069878},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2035,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW58","v":1684544.9687192899},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2035,[64]Maracanaú!$B$2:$AP$2,0))*AX58","v":638158.16590643849},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2010,[64]Maranguape!$B$2:$B$111,0),MATCH($C2035,[64]Maranguape!$B$2:$AP$2,0))*AY58","v":209842.98336207939},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2035,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ58","v":58814.212179575101},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2035,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA58","v":31798.200000464065},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2010,[64]Pacajus!$B$2:$B$111,0),MATCH($C2035,[64]Pacajus!$B$2:$AP$2,0))*BB58","v":165114.71917098429},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2035,[64]Pacatuba!$B$2:$AP$2,0))*BC58","v":244291.25880991406},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2010,[64]Paracuru!$B$2:$B$111,0),MATCH($C2035,[64]Paracuru!$B$2:$AP$2,0))*BD58","v":82140.843337317332},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2035,[64]Paraipaba!$B$2:$AP$2,0))*BE58","v":42100.040555414169},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2035,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF58","v":180092.11115090078},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2035,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG58","v":27586.307940716943},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2010,[64]Trairi!$B$2:$B$111,0),MATCH($C2035,[64]Trairi!$B$2:$AP$2,0))*BH58","v":57987.541978576097},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2035,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI58","v":15299.852623799221}]
[null,2036,2048,"Redes Coletoras e Ligações ",{"$f":"Lances!AF33","v":4238426.4740346605},6928427.928516536,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2036,[64]Aquiraz!$B$2:$AP$2,0))*AL59","v":158105.52310603825},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2010,[64]Barbalha!$B$2:$B$111,0),MATCH($C2036,[64]Barbalha!$B$2:$AP$2,0))*AM59","v":105362.21004478299},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2010,[64]Cascavel!$B$2:$B$111,0),MATCH($C2036,[64]Cascavel!$B$2:$AP$2,0))*AN59","v":155342.44306634137},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2010,[64]Caucaia!$B$2:$B$111,0),MATCH($C2036,[64]Caucaia!$B$2:$AP$2,0))*AO59","v":1120440.163348685},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2036,[64]Chorozinho!$B$2:$AP$2,0))*AP59","v":58149.877193589295},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2010,[64]Eusébio!$B$2:$B$111,0),MATCH($C2036,[64]Eusébio!$B$2:$AP$2,0))*AQ59","v":307021.64361523162},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2036,'[64]Farias Brito'!$B$2:$AP$2,0))*AR59","v":22479.879947247486},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2036,[64]Fortaleza!$B$2:$AP$2,0))*AS59","v":5415614.2602049261},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2036,[64]Guaiúba!$B$2:$AP$2,0))*AT59","v":43722.736879069911},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2010,[64]Horizonte!$B$2:$B$111,0),MATCH($C2036,[64]Horizonte!$B$2:$AP$2,0))*AU59","v":175543.51321492982},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2036,[64]Itaitinga!$B$2:$AP$2,0))*AV59","v":168031.15878069878},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2036,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW59","v":1681348.0961334761},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2036,[64]Maracanaú!$B$2:$AP$2,0))*AX59","v":638158.16590643849},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2010,[64]Maranguape!$B$2:$B$111,0),MATCH($C2036,[64]Maranguape!$B$2:$AP$2,0))*AY59","v":209842.98336207939},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2036,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ59","v":58814.212179575101},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2036,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA59","v":31798.200000464065},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2010,[64]Pacajus!$B$2:$B$111,0),MATCH($C2036,[64]Pacajus!$B$2:$AP$2,0))*BB59","v":165114.71917098429},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2036,[64]Pacatuba!$B$2:$AP$2,0))*BC59","v":244291.25880991406},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2010,[64]Paracuru!$B$2:$B$111,0),MATCH($C2036,[64]Paracuru!$B$2:$AP$2,0))*BD59","v":82140.843337317332},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2036,[64]Paraipaba!$B$2:$AP$2,0))*BE59","v":42100.040555414169},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2036,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF59","v":182558.77115090078},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2036,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG59","v":27586.307940716943},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2010,[64]Trairi!$B$2:$B$111,0),MATCH($C2036,[64]Trairi!$B$2:$AP$2,0))*BH59","v":57987.541978576097},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2036,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI59","v":15299.852623799221}]
[null,2037,2049,"Redes Coletoras e Ligações ",{"$f":"Lances!AF34","v":4238426.4740346605},6919484.4520757282,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2037,[64]Aquiraz!$B$2:$AP$2,0))*AL60","v":158105.52310603825},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2010,[64]Barbalha!$B$2:$B$111,0),MATCH($C2037,[64]Barbalha!$B$2:$AP$2,0))*AM60","v":105362.21004478299},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2010,[64]Cascavel!$B$2:$B$111,0),MATCH($C2037,[64]Cascavel!$B$2:$AP$2,0))*AN60","v":155342.44306634137},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2010,[64]Caucaia!$B$2:$B$111,0),MATCH($C2037,[64]Caucaia!$B$2:$AP$2,0))*AO60","v":1120440.163348685},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2037,[64]Chorozinho!$B$2:$AP$2,0))*AP60","v":58149.877193589295},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2010,[64]Eusébio!$B$2:$B$111,0),MATCH($C2037,[64]Eusébio!$B$2:$AP$2,0))*AQ60","v":307021.64361523162},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2037,'[64]Farias Brito'!$B$2:$AP$2,0))*AR60","v":22479.879947247486},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2037,[64]Fortaleza!$B$2:$AP$2,0))*AS60","v":5410144.4387216019},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2037,[64]Guaiúba!$B$2:$AP$2,0))*AT60","v":43722.736879069911},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2010,[64]Horizonte!$B$2:$B$111,0),MATCH($C2037,[64]Horizonte!$B$2:$AP$2,0))*AU60","v":175543.51321492982},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2037,[64]Itaitinga!$B$2:$AP$2,0))*AV60","v":168031.15878069878},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2037,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW60","v":1681348.0961334761},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2037,[64]Maracanaú!$B$2:$AP$2,0))*AX60","v":638158.16590643849},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2010,[64]Maranguape!$B$2:$B$111,0),MATCH($C2037,[64]Maranguape!$B$2:$AP$2,0))*AY60","v":209842.98336207939},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2037,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ60","v":58814.212179575101},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2037,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA60","v":31798.200000464065},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2010,[64]Pacajus!$B$2:$B$111,0),MATCH($C2037,[64]Pacajus!$B$2:$AP$2,0))*BB60","v":165114.71917098429},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2037,[64]Pacatuba!$B$2:$AP$2,0))*BC60","v":244291.25880991406},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2010,[64]Paracuru!$B$2:$B$111,0),MATCH($C2037,[64]Paracuru!$B$2:$AP$2,0))*BD60","v":82140.843337317332},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2037,[64]Paraipaba!$B$2:$AP$2,0))*BE60","v":41093.045597930861},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2037,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF60","v":180092.11115090078},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2037,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG60","v":27586.307940716943},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2010,[64]Trairi!$B$2:$B$111,0),MATCH($C2037,[64]Trairi!$B$2:$AP$2,0))*BH60","v":57987.541978576097},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2037,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI60","v":15299.852623799221}]
[null,2038,2050,"Redes Coletoras e Ligações ",{"$f":"Lances!AF35","v":4232382.6196535882},6909279.5340541899,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2038,[64]Aquiraz!$B$2:$AP$2,0))*AL61","v":158105.52310603825},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2010,[64]Barbalha!$B$2:$B$111,0),MATCH($C2038,[64]Barbalha!$B$2:$AP$2,0))*AM61","v":105362.21004478299},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2010,[64]Cascavel!$B$2:$B$111,0),MATCH($C2038,[64]Cascavel!$B$2:$AP$2,0))*AN61","v":155342.44306634137},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2010,[64]Caucaia!$B$2:$B$111,0),MATCH($C2038,[64]Caucaia!$B$2:$AP$2,0))*AO61","v":1115705.066810471},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2038,[64]Chorozinho!$B$2:$AP$2,0))*AP61","v":58149.877193589295},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2010,[64]Eusébio!$B$2:$B$111,0),MATCH($C2038,[64]Eusébio!$B$2:$AP$2,0))*AQ61","v":307021.64361523162},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2038,'[64]Farias Brito'!$B$2:$AP$2,0))*AR61","v":22479.879947247486},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2038,[64]Fortaleza!$B$2:$AP$2,0))*AS61","v":5404674.6172382776},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2038,[64]Guaiúba!$B$2:$AP$2,0))*AT61","v":43722.736879069911},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2010,[64]Horizonte!$B$2:$B$111,0),MATCH($C2038,[64]Horizonte!$B$2:$AP$2,0))*AU61","v":175543.51321492982},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2038,[64]Itaitinga!$B$2:$AP$2,0))*AV61","v":167135.53489717355},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2038,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW61","v":1678151.2235476621},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2038,[64]Maracanaú!$B$2:$AP$2,0))*AX61","v":637225.10141902929},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2010,[64]Maranguape!$B$2:$B$111,0),MATCH($C2038,[64]Maranguape!$B$2:$AP$2,0))*AY61","v":208824.68993775581},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2038,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ61","v":58814.212179575101},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2038,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA61","v":31798.200000464065},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2010,[64]Pacajus!$B$2:$B$111,0),MATCH($C2038,[64]Pacajus!$B$2:$AP$2,0))*BB61","v":165114.71917098429},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2038,[64]Pacatuba!$B$2:$AP$2,0))*BC61","v":244291.25880991406},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2010,[64]Paracuru!$B$2:$B$111,0),MATCH($C2038,[64]Paracuru!$B$2:$AP$2,0))*BD61","v":82140.843337317332},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2038,[64]Paraipaba!$B$2:$AP$2,0))*BE61","v":41093.045597930861},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2038,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF61","v":180092.11115090078},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2038,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG61","v":27586.307940716943},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2010,[64]Trairi!$B$2:$B$111,0),MATCH($C2038,[64]Trairi!$B$2:$AP$2,0))*BH61","v":57987.541978576097},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2038,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI61","v":15299.852623799221}]
[null,2039,2051,"Redes Coletoras e Ligações ",{"$f":"Lances!AF36","v":4228262.6950931801},6902541.3689309275,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2039,[64]Aquiraz!$B$2:$AP$2,0))*AL62","v":158105.52310603825},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2010,[64]Barbalha!$B$2:$B$111,0),MATCH($C2039,[64]Barbalha!$B$2:$AP$2,0))*AM62","v":105362.21004478299},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2010,[64]Cascavel!$B$2:$B$111,0),MATCH($C2039,[64]Cascavel!$B$2:$AP$2,0))*AN62","v":155342.44306634137},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2010,[64]Caucaia!$B$2:$B$111,0),MATCH($C2039,[64]Caucaia!$B$2:$AP$2,0))*AO62","v":1113337.518541364},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2039,[64]Chorozinho!$B$2:$AP$2,0))*AP62","v":58149.877193589295},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2010,[64]Eusébio!$B$2:$B$111,0),MATCH($C2039,[64]Eusébio!$B$2:$AP$2,0))*AQ62","v":307021.64361523162},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2039,'[64]Farias Brito'!$B$2:$AP$2,0))*AR62","v":22479.879947247486},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2039,[64]Fortaleza!$B$2:$AP$2,0))*AS62","v":5397837.340384122},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2039,[64]Guaiúba!$B$2:$AP$2,0))*AT62","v":43722.736879069911},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2010,[64]Horizonte!$B$2:$B$111,0),MATCH($C2039,[64]Horizonte!$B$2:$AP$2,0))*AU62","v":175543.51321492982},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2039,[64]Itaitinga!$B$2:$AP$2,0))*AV62","v":167135.53489717355},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2039,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW62","v":1674954.3509618482},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2039,[64]Maracanaú!$B$2:$AP$2,0))*AX62","v":637225.10141902929},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2010,[64]Maranguape!$B$2:$B$111,0),MATCH($C2039,[64]Maranguape!$B$2:$AP$2,0))*AY62","v":208824.68993775581},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2039,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ62","v":58814.212179575101},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2039,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA62","v":31798.200000464065},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2010,[64]Pacajus!$B$2:$B$111,0),MATCH($C2039,[64]Pacajus!$B$2:$AP$2,0))*BB62","v":164191.66719638958},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2039,[64]Pacatuba!$B$2:$AP$2,0))*BC62","v":244291.25880991406},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2010,[64]Paracuru!$B$2:$B$111,0),MATCH($C2039,[64]Paracuru!$B$2:$AP$2,0))*BD62","v":82140.843337317332},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2039,[64]Paraipaba!$B$2:$AP$2,0))*BE62","v":41093.045597930861},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2039,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF62","v":182558.77115090078},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2039,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG62","v":27586.307940716943},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2010,[64]Trairi!$B$2:$B$111,0),MATCH($C2039,[64]Trairi!$B$2:$AP$2,0))*BH62","v":57987.541978576097},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2039,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI62","v":15299.852623799221}]
[null,2040,2052,"Redes Coletoras e Ligações ",{"$f":"Lances!AF37","v":4224669.7500089556},6891563.2932108501,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2040,[64]Aquiraz!$B$2:$AP$2,0))*AL63","v":158105.52310603825},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2010,[64]Barbalha!$B$2:$B$111,0),MATCH($C2040,[64]Barbalha!$B$2:$AP$2,0))*AM63","v":105362.21004478299},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2010,[64]Cascavel!$B$2:$B$111,0),MATCH($C2040,[64]Cascavel!$B$2:$AP$2,0))*AN63","v":154455.81776793429},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2010,[64]Caucaia!$B$2:$B$111,0),MATCH($C2040,[64]Caucaia!$B$2:$AP$2,0))*AO63","v":1110083.3449738496},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2040,[64]Chorozinho!$B$2:$AP$2,0))*AP63","v":58149.877193589295},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2010,[64]Eusébio!$B$2:$B$111,0),MATCH($C2040,[64]Eusébio!$B$2:$AP$2,0))*AQ63","v":306135.01361523161},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2040,'[64]Farias Brito'!$B$2:$AP$2,0))*AR63","v":22479.879947247486},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2040,[64]Fortaleza!$B$2:$AP$2,0))*AS63","v":5391000.0635299664},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2040,[64]Guaiúba!$B$2:$AP$2,0))*AT63","v":43722.736879069911},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2010,[64]Horizonte!$B$2:$B$111,0),MATCH($C2040,[64]Horizonte!$B$2:$AP$2,0))*AU63","v":174656.88791652274},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2040,[64]Itaitinga!$B$2:$AP$2,0))*AV63","v":167135.53489717355},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2040,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW63","v":1674954.3509618482},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2040,[64]Maracanaú!$B$2:$AP$2,0))*AX63","v":636292.0369316201},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2010,[64]Maranguape!$B$2:$B$111,0),MATCH($C2040,[64]Maranguape!$B$2:$AP$2,0))*AY63","v":208824.68993775581},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2040,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ63","v":58814.212179575101},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2040,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA63","v":31798.200000464065},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2010,[64]Pacajus!$B$2:$B$111,0),MATCH($C2040,[64]Pacajus!$B$2:$AP$2,0))*BB63","v":164191.66719638958},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2040,[64]Pacatuba!$B$2:$AP$2,0))*BC63","v":244291.25880991406},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2010,[64]Paracuru!$B$2:$B$111,0),MATCH($C2040,[64]Paracuru!$B$2:$AP$2,0))*BD63","v":82140.843337317332},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2040,[64]Paraipaba!$B$2:$AP$2,0))*BE63","v":41093.045597930861},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2040,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF63","v":182558.77115090078},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2040,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG63","v":27586.307940716943},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2010,[64]Trairi!$B$2:$B$111,0),MATCH($C2040,[64]Trairi!$B$2:$AP$2,0))*BH63","v":57100.91668016903},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2040,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI63","v":15299.852623799221}]
[null,2041,2053,"Redes Coletoras e Ligações ",{"$f":"Lances!AF38","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2041,[64]Aquiraz!$B$2:$AP$2,0))*AL64","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2010,[64]Barbalha!$B$2:$B$111,0),MATCH($C2041,[64]Barbalha!$B$2:$AP$2,0))*AM64","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2010,[64]Cascavel!$B$2:$B$111,0),MATCH($C2041,[64]Cascavel!$B$2:$AP$2,0))*AN64","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2010,[64]Caucaia!$B$2:$B$111,0),MATCH($C2041,[64]Caucaia!$B$2:$AP$2,0))*AO64","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2041,[64]Chorozinho!$B$2:$AP$2,0))*AP64","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2010,[64]Eusébio!$B$2:$B$111,0),MATCH($C2041,[64]Eusébio!$B$2:$AP$2,0))*AQ64","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2041,'[64]Farias Brito'!$B$2:$AP$2,0))*AR64","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2041,[64]Fortaleza!$B$2:$AP$2,0))*AS64","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2041,[64]Guaiúba!$B$2:$AP$2,0))*AT64","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2010,[64]Horizonte!$B$2:$B$111,0),MATCH($C2041,[64]Horizonte!$B$2:$AP$2,0))*AU64","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2041,[64]Itaitinga!$B$2:$AP$2,0))*AV64","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2041,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW64","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2041,[64]Maracanaú!$B$2:$AP$2,0))*AX64","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2010,[64]Maranguape!$B$2:$B$111,0),MATCH($C2041,[64]Maranguape!$B$2:$AP$2,0))*AY64","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2041,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ64","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2041,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA64","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2010,[64]Pacajus!$B$2:$B$111,0),MATCH($C2041,[64]Pacajus!$B$2:$AP$2,0))*BB64","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2041,[64]Pacatuba!$B$2:$AP$2,0))*BC64","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2010,[64]Paracuru!$B$2:$B$111,0),MATCH($C2041,[64]Paracuru!$B$2:$AP$2,0))*BD64","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2041,[64]Paraipaba!$B$2:$AP$2,0))*BE64","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2041,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF64","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2041,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG64","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2010,[64]Trairi!$B$2:$B$111,0),MATCH($C2041,[64]Trairi!$B$2:$AP$2,0))*BH64","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2041,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI64","v":0}]
[null,2042,2054,"Redes Coletoras e Ligações ",{"$f":"Lances!AF39","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2042,[64]Aquiraz!$B$2:$AP$2,0))*AL65","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2010,[64]Barbalha!$B$2:$B$111,0),MATCH($C2042,[64]Barbalha!$B$2:$AP$2,0))*AM65","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2010,[64]Cascavel!$B$2:$B$111,0),MATCH($C2042,[64]Cascavel!$B$2:$AP$2,0))*AN65","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2010,[64]Caucaia!$B$2:$B$111,0),MATCH($C2042,[64]Caucaia!$B$2:$AP$2,0))*AO65","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2042,[64]Chorozinho!$B$2:$AP$2,0))*AP65","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2010,[64]Eusébio!$B$2:$B$111,0),MATCH($C2042,[64]Eusébio!$B$2:$AP$2,0))*AQ65","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2042,'[64]Farias Brito'!$B$2:$AP$2,0))*AR65","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2042,[64]Fortaleza!$B$2:$AP$2,0))*AS65","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2042,[64]Guaiúba!$B$2:$AP$2,0))*AT65","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2010,[64]Horizonte!$B$2:$B$111,0),MATCH($C2042,[64]Horizonte!$B$2:$AP$2,0))*AU65","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2042,[64]Itaitinga!$B$2:$AP$2,0))*AV65","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2042,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW65","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2042,[64]Maracanaú!$B$2:$AP$2,0))*AX65","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2010,[64]Maranguape!$B$2:$B$111,0),MATCH($C2042,[64]Maranguape!$B$2:$AP$2,0))*AY65","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2042,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ65","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2042,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA65","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2010,[64]Pacajus!$B$2:$B$111,0),MATCH($C2042,[64]Pacajus!$B$2:$AP$2,0))*BB65","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2042,[64]Pacatuba!$B$2:$AP$2,0))*BC65","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2010,[64]Paracuru!$B$2:$B$111,0),MATCH($C2042,[64]Paracuru!$B$2:$AP$2,0))*BD65","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2042,[64]Paraipaba!$B$2:$AP$2,0))*BE65","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2042,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF65","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2042,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG65","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2010,[64]Trairi!$B$2:$B$111,0),MATCH($C2042,[64]Trairi!$B$2:$AP$2,0))*BH65","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2042,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI65","v":0}]
[null,2043,2055,"Redes Coletoras e Ligações ",{"$f":"Lances!AF40","v":0},0,{"$f":"SUMIFS($K2043:$AG2043,$K$18:$AG$18,G$4)","v":0},0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2043,[64]Aquiraz!$B$2:$AP$2,0))*AL66","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2010,[64]Barbalha!$B$2:$B$111,0),MATCH($C2043,[64]Barbalha!$B$2:$AP$2,0))*AM66","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2010,[64]Cascavel!$B$2:$B$111,0),MATCH($C2043,[64]Cascavel!$B$2:$AP$2,0))*AN66","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2010,[64]Caucaia!$B$2:$B$111,0),MATCH($C2043,[64]Caucaia!$B$2:$AP$2,0))*AO66","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2043,[64]Chorozinho!$B$2:$AP$2,0))*AP66","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2010,[64]Eusébio!$B$2:$B$111,0),MATCH($C2043,[64]Eusébio!$B$2:$AP$2,0))*AQ66","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2043,'[64]Farias Brito'!$B$2:$AP$2,0))*AR66","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2043,[64]Fortaleza!$B$2:$AP$2,0))*AS66","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2043,[64]Guaiúba!$B$2:$AP$2,0))*AT66","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2010,[64]Horizonte!$B$2:$B$111,0),MATCH($C2043,[64]Horizonte!$B$2:$AP$2,0))*AU66","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2043,[64]Itaitinga!$B$2:$AP$2,0))*AV66","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2043,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW66","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2043,[64]Maracanaú!$B$2:$AP$2,0))*AX66","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2010,[64]Maranguape!$B$2:$B$111,0),MATCH($C2043,[64]Maranguape!$B$2:$AP$2,0))*AY66","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2043,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ66","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2043,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA66","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2010,[64]Pacajus!$B$2:$B$111,0),MATCH($C2043,[64]Pacajus!$B$2:$AP$2,0))*BB66","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2043,[64]Pacatuba!$B$2:$AP$2,0))*BC66","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2010,[64]Paracuru!$B$2:$B$111,0),MATCH($C2043,[64]Paracuru!$B$2:$AP$2,0))*BD66","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2043,[64]Paraipaba!$B$2:$AP$2,0))*BE66","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2043,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF66","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2043,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG66","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2010,[64]Trairi!$B$2:$B$111,0),MATCH($C2043,[64]Trairi!$B$2:$AP$2,0))*BH66","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2043,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI66","v":0}]
[null,2044,2056,"Redes Coletoras e Ligações ",{"$f":"Lances!AF41","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2044,[64]Aquiraz!$B$2:$AP$2,0))*AL67","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2010,[64]Barbalha!$B$2:$B$111,0),MATCH($C2044,[64]Barbalha!$B$2:$AP$2,0))*AM67","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2010,[64]Cascavel!$B$2:$B$111,0),MATCH($C2044,[64]Cascavel!$B$2:$AP$2,0))*AN67","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2010,[64]Caucaia!$B$2:$B$111,0),MATCH($C2044,[64]Caucaia!$B$2:$AP$2,0))*AO67","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2044,[64]Chorozinho!$B$2:$AP$2,0))*AP67","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2010,[64]Eusébio!$B$2:$B$111,0),MATCH($C2044,[64]Eusébio!$B$2:$AP$2,0))*AQ67","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2044,'[64]Farias Brito'!$B$2:$AP$2,0))*AR67","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2044,[64]Fortaleza!$B$2:$AP$2,0))*AS67","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2044,[64]Guaiúba!$B$2:$AP$2,0))*AT67","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2010,[64]Horizonte!$B$2:$B$111,0),MATCH($C2044,[64]Horizonte!$B$2:$AP$2,0))*AU67","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2044,[64]Itaitinga!$B$2:$AP$2,0))*AV67","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2044,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW67","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2044,[64]Maracanaú!$B$2:$AP$2,0))*AX67","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2010,[64]Maranguape!$B$2:$B$111,0),MATCH($C2044,[64]Maranguape!$B$2:$AP$2,0))*AY67","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2044,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ67","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2044,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA67","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2010,[64]Pacajus!$B$2:$B$111,0),MATCH($C2044,[64]Pacajus!$B$2:$AP$2,0))*BB67","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2044,[64]Pacatuba!$B$2:$AP$2,0))*BC67","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2010,[64]Paracuru!$B$2:$B$111,0),MATCH($C2044,[64]Paracuru!$B$2:$AP$2,0))*BD67","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2044,[64]Paraipaba!$B$2:$AP$2,0))*BE67","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2044,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF67","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2044,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG67","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2010,[64]Trairi!$B$2:$B$111,0),MATCH($C2044,[64]Trairi!$B$2:$AP$2,0))*BH67","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2044,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI67","v":0}]
[null,2045,2057,"Redes Coletoras e Ligações ",{"$f":"Lances!AF42","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2010,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2045,[64]Aquiraz!$B$2:$AP$2,0))*AL68","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2010,[64]Barbalha!$B$2:$B$111,0),MATCH($C2045,[64]Barbalha!$B$2:$AP$2,0))*AM68","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2010,[64]Cascavel!$B$2:$B$111,0),MATCH($C2045,[64]Cascavel!$B$2:$AP$2,0))*AN68","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2010,[64]Caucaia!$B$2:$B$111,0),MATCH($C2045,[64]Caucaia!$B$2:$AP$2,0))*AO68","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2010,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2045,[64]Chorozinho!$B$2:$AP$2,0))*AP68","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2010,[64]Eusébio!$B$2:$B$111,0),MATCH($C2045,[64]Eusébio!$B$2:$AP$2,0))*AQ68","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2010,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2045,'[64]Farias Brito'!$B$2:$AP$2,0))*AR68","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2010,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2045,[64]Fortaleza!$B$2:$AP$2,0))*AS68","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2010,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2045,[64]Guaiúba!$B$2:$AP$2,0))*AT68","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2010,[64]Horizonte!$B$2:$B$111,0),MATCH($C2045,[64]Horizonte!$B$2:$AP$2,0))*AU68","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2010,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2045,[64]Itaitinga!$B$2:$AP$2,0))*AV68","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2010,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2045,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW68","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2010,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2045,[64]Maracanaú!$B$2:$AP$2,0))*AX68","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2010,[64]Maranguape!$B$2:$B$111,0),MATCH($C2045,[64]Maranguape!$B$2:$AP$2,0))*AY68","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2010,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2045,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ68","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2010,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2045,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA68","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2010,[64]Pacajus!$B$2:$B$111,0),MATCH($C2045,[64]Pacajus!$B$2:$AP$2,0))*BB68","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2010,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2045,[64]Pacatuba!$B$2:$AP$2,0))*BC68","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2010,[64]Paracuru!$B$2:$B$111,0),MATCH($C2045,[64]Paracuru!$B$2:$AP$2,0))*BD68","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2010,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2045,[64]Paraipaba!$B$2:$AP$2,0))*BE68","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2010,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2045,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF68","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2010,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2045,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG68","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2010,[64]Trairi!$B$2:$B$111,0),MATCH($C2045,[64]Trairi!$B$2:$AP$2,0))*BH68","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2010,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2045,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI68","v":0}]
[null,2046,null,""]
["Estações de Tratamento de Esgoto + Sistemas de Tratamento Individual",2047,{"$f":"A2047","v":"Estações de Tratamento de Esgoto + Sistemas de Tratamento Individual"},""]
[null,2048,2023,"Estações de Tratamento de Esgoto + Sistemas de Tratamento Individual",{"$f":"Lances!AG8","v":10049872.978749026},{"$f":"SUMIFS($K2048:$AH2048,$K$18:$AH$18,F$4)","v":42154577.459904894},{"$f":"SUMIFS($K2048:$AG2048,$K$18:$AG$18,G$4)","v":0},0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A2047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2048,[64]Aquiraz!$B$2:$AP$2,0))*AL34","v":728253.40799999994},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A2047,[64]Barbalha!$B$2:$B$111,0),MATCH($C2048,[64]Barbalha!$B$2:$AP$2,0))*AM34","v":3254499.3751999997},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A2047,[64]Cascavel!$B$2:$B$111,0),MATCH($C2048,[64]Cascavel!$B$2:$AP$2,0))*AN34","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A2047,[64]Caucaia!$B$2:$B$111,0),MATCH($C2048,[64]Caucaia!$B$2:$AP$2,0))*AO34","v":3988238.0866206898},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A2047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2048,[64]Chorozinho!$B$2:$AP$2,0))*AP34","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A2047,[64]Eusébio!$B$2:$B$111,0),MATCH($C2048,[64]Eusébio!$B$2:$AP$2,0))*AQ34","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A2047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2048,'[64]Farias Brito'!$B$2:$AP$2,0))*AR34","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A2047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2048,[64]Fortaleza!$B$2:$AP$2,0))*AS34","v":36713070.941888884},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A2047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2048,[64]Guaiúba!$B$2:$AP$2,0))*AT34","v":28605.534649999998},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A2047,[64]Horizonte!$B$2:$B$111,0),MATCH($C2048,[64]Horizonte!$B$2:$AP$2,0))*AU34","v":1298572.1247073365},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A2047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2048,[64]Itaitinga!$B$2:$AP$2,0))*AV34","v":69082.250950000001},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A2047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2048,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW34","v":1966241.2088250001},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A2047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2048,[64]Maracanaú!$B$2:$AP$2,0))*AX34","v":323254.94970000006},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A2047,[64]Maranguape!$B$2:$B$111,0),MATCH($C2048,[64]Maranguape!$B$2:$AP$2,0))*AY34","v":1709076.1560524311},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A2047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2048,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ34","v":389098.02614999999},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A2047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2048,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA34","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A2047,[64]Pacajus!$B$2:$B$111,0),MATCH($C2048,[64]Pacajus!$B$2:$AP$2,0))*BB34","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A2047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2048,[64]Pacatuba!$B$2:$AP$2,0))*BC34","v":203698.0303793627},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A2047,[64]Paracuru!$B$2:$B$111,0),MATCH($C2048,[64]Paracuru!$B$2:$AP$2,0))*BD34","v":74523.669617224892},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A2047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2048,[64]Paraipaba!$B$2:$AP$2,0))*BE34","v":48894.912899999996},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A2047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2048,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF34","v":407432.81172749563},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A2047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2048,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG34","v":91533.019199999995},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A2047,[64]Trairi!$B$2:$B$111,0),MATCH($C2048,[64]Trairi!$B$2:$AP$2,0))*BH34","v":830884.01795060013},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A2047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2048,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI34","v":79491.91413489735}]
[null,2049,{"$f":"C2048+1","v":2024},"Estações de Tratamento de Esgoto + Sistemas de Tratamento Individual",{"$f":"Lances!AG9","v":146628662.28767002},70877714.005979702,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2049,[64]Aquiraz!$B$2:$AP$2,0))*AL35","v":14668564.352250002},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2047,[64]Barbalha!$B$2:$B$111,0),MATCH($C2049,[64]Barbalha!$B$2:$AP$2,0))*AM35","v":2060172.0799},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2047,[64]Cascavel!$B$2:$B$111,0),MATCH($C2049,[64]Cascavel!$B$2:$AP$2,0))*AN35","v":14067491.824999999},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2047,[64]Caucaia!$B$2:$B$111,0),MATCH($C2049,[64]Caucaia!$B$2:$AP$2,0))*AO35","v":1115813.347212069},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2049,[64]Chorozinho!$B$2:$AP$2,0))*AP35","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2047,[64]Eusébio!$B$2:$B$111,0),MATCH($C2049,[64]Eusébio!$B$2:$AP$2,0))*AQ35","v":15936870.509999998},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2049,'[64]Farias Brito'!$B$2:$AP$2,0))*AR35","v":1773950.9727},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2049,[64]Fortaleza!$B$2:$AP$2,0))*AS35","v":50197408.119423136},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2049,[64]Guaiúba!$B$2:$AP$2,0))*AT35","v":2360500.0946499999},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2047,[64]Horizonte!$B$2:$B$111,0),MATCH($C2049,[64]Horizonte!$B$2:$AP$2,0))*AU35","v":1333349.8371662472},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2049,[64]Itaitinga!$B$2:$AP$2,0))*AV35","v":69082.250950000001},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2049,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW35","v":43002010.837575004},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2049,[64]Maracanaú!$B$2:$AP$2,0))*AX35","v":8925799.9872000013},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2047,[64]Maranguape!$B$2:$B$111,0),MATCH($C2049,[64]Maranguape!$B$2:$AP$2,0))*AY35","v":4963025.0072773853},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2049,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ35","v":3651268.7961499998},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2049,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA35","v":3147237.44},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2047,[64]Pacajus!$B$2:$B$111,0),MATCH($C2049,[64]Pacajus!$B$2:$AP$2,0))*BB35","v":9962954.6050000004},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2049,[64]Pacatuba!$B$2:$AP$2,0))*BC35","v":20600557.189666159},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2047,[64]Paracuru!$B$2:$B$111,0),MATCH($C2049,[64]Paracuru!$B$2:$AP$2,0))*BD35","v":6801515.2003901359},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2049,[64]Paraipaba!$B$2:$AP$2,0))*BE35","v":3698296.96055},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2049,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF35","v":6075188.0424417024},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2049,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG35","v":91533.019199999995},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2047,[64]Trairi!$B$2:$B$111,0),MATCH($C2049,[64]Trairi!$B$2:$AP$2,0))*BH35","v":2897959.3167626578},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2049,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI35","v":105826.50218519061}]
[null,2050,{"$f":"C2049+1","v":2025},"Estações de Tratamento de Esgoto + Sistemas de Tratamento Individual",{"$f":"Lances!AG10","v":25131512.215808284},133739980.22325096,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2050,[64]Aquiraz!$B$2:$AP$2,0))*AL36","v":477683.37121666665},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2047,[64]Barbalha!$B$2:$B$111,0),MATCH($C2050,[64]Barbalha!$B$2:$AP$2,0))*AM36","v":85008.199900000007},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2047,[64]Cascavel!$B$2:$B$111,0),MATCH($C2050,[64]Cascavel!$B$2:$AP$2,0))*AN36","v":133825.77789999999},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2047,[64]Caucaia!$B$2:$B$111,0),MATCH($C2050,[64]Caucaia!$B$2:$AP$2,0))*AO36","v":23551965.408905637},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2050,[64]Chorozinho!$B$2:$AP$2,0))*AP36","v":264543.01305000001},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2047,[64]Eusébio!$B$2:$B$111,0),MATCH($C2050,[64]Eusébio!$B$2:$AP$2,0))*AQ36","v":147986.52910000001},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2050,'[64]Farias Brito'!$B$2:$AP$2,0))*AR36","v":13009.108427000001},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2050,[64]Fortaleza!$B$2:$AP$2,0))*AS36","v":95388282.324135453},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2050,[64]Guaiúba!$B$2:$AP$2,0))*AT36","v":1652682.28465},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2047,[64]Horizonte!$B$2:$B$111,0),MATCH($C2050,[64]Horizonte!$B$2:$AP$2,0))*AU36","v":10066189.583129901},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2050,[64]Itaitinga!$B$2:$AP$2,0))*AV36","v":1343784.4434499999},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2050,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW36","v":4190145.1329499995},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2050,[64]Maracanaú!$B$2:$AP$2,0))*AX36","v":323254.94970000006},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2047,[64]Maranguape!$B$2:$B$111,0),MATCH($C2050,[64]Maranguape!$B$2:$AP$2,0))*AY36","v":3178613.3282263344},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2050,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ36","v":39711.291150000005},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2050,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA36","v":31472.374400000001},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2047,[64]Pacajus!$B$2:$B$111,0),MATCH($C2050,[64]Pacajus!$B$2:$AP$2,0))*BB36","v":99629.546050000019},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2050,[64]Pacatuba!$B$2:$AP$2,0))*BC36","v":2973178.5356897567},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2047,[64]Paracuru!$B$2:$B$111,0),MATCH($C2050,[64]Paracuru!$B$2:$AP$2,0))*BD36","v":1747168.2449361244},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2050,[64]Paraipaba!$B$2:$AP$2,0))*BE36","v":3881594.5135297976},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2050,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF36","v":495415.90769732802},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2050,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG36","v":2728784.7192000002},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2047,[64]Trairi!$B$2:$B$111,0),MATCH($C2050,[64]Trairi!$B$2:$AP$2,0))*BH36","v":5946769.1048466051},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2050,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI36","v":110794.7468186217}]
[null,2051,{"$f":"C2050+1","v":2026},"Estações de Tratamento de Esgoto + Sistemas de Tratamento Individual",{"$f":"Lances!AG11","v":26802413.355596807},114908090.20511121,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2051,[64]Aquiraz!$B$2:$AP$2,0))*AL37","v":553973.6129666667},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2047,[64]Barbalha!$B$2:$B$111,0),MATCH($C2051,[64]Barbalha!$B$2:$AP$2,0))*AM37","v":85008.199900000007},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2047,[64]Cascavel!$B$2:$B$111,0),MATCH($C2051,[64]Cascavel!$B$2:$AP$2,0))*AN37","v":133825.77789999999},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2047,[64]Caucaia!$B$2:$B$111,0),MATCH($C2051,[64]Caucaia!$B$2:$AP$2,0))*AO37","v":21754051.51478336},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2051,[64]Chorozinho!$B$2:$AP$2,0))*AP37","v":264543.01305000001},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2047,[64]Eusébio!$B$2:$B$111,0),MATCH($C2051,[64]Eusébio!$B$2:$AP$2,0))*AQ37","v":147986.52910000001},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2051,'[64]Farias Brito'!$B$2:$AP$2,0))*AR37","v":13009.108427000001},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2051,[64]Fortaleza!$B$2:$AP$2,0))*AS37","v":85137025.710048884},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2051,[64]Guaiúba!$B$2:$AP$2,0))*AT37","v":36725.918399999995},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2047,[64]Horizonte!$B$2:$B$111,0),MATCH($C2051,[64]Horizonte!$B$2:$AP$2,0))*AU37","v":1437682.9745498407},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2051,[64]Itaitinga!$B$2:$AP$2,0))*AV37","v":94576.294800000003},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2051,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW37","v":406071.09795000002},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2051,[64]Maracanaú!$B$2:$AP$2,0))*AX37","v":20266103.658450004},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2047,[64]Maranguape!$B$2:$B$111,0),MATCH($C2051,[64]Maranguape!$B$2:$AP$2,0))*AY37","v":2691485.8645743914},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2051,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ37","v":39711.291150000005},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2051,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA37","v":31472.374400000001},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2047,[64]Pacajus!$B$2:$B$111,0),MATCH($C2051,[64]Pacajus!$B$2:$AP$2,0))*BB37","v":99629.546050000019},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2051,[64]Pacatuba!$B$2:$AP$2,0))*BC37","v":369940.3685765554},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2047,[64]Paracuru!$B$2:$B$111,0),MATCH($C2051,[64]Paracuru!$B$2:$AP$2,0))*BD37","v":6211047.9868498156},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2051,[64]Paraipaba!$B$2:$AP$2,0))*BE37","v":49118.673529797976},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2051,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF37","v":576080.56167563295},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2051,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG37","v":91533.019199999995},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2047,[64]Trairi!$B$2:$B$111,0),MATCH($C2051,[64]Trairi!$B$2:$AP$2,0))*BH37","v":1089232.739023715},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2051,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI37","v":130667.72535234605}]
[null,2052,2027,"Estações de Tratamento de Esgoto + Sistemas de Tratamento Individual",{"$f":"Lances!AG12","v":64464150.109219201},63982306.299213409,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2052,[64]Aquiraz!$B$2:$AP$2,0))*AL38","v":553973.6129666667},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2047,[64]Barbalha!$B$2:$B$111,0),MATCH($C2052,[64]Barbalha!$B$2:$AP$2,0))*AM38","v":85008.199900000007},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2047,[64]Cascavel!$B$2:$B$111,0),MATCH($C2052,[64]Cascavel!$B$2:$AP$2,0))*AN38","v":9508561.5228999965},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2047,[64]Caucaia!$B$2:$B$111,0),MATCH($C2052,[64]Caucaia!$B$2:$AP$2,0))*AO38","v":7088013.5255595539},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2052,[64]Chorozinho!$B$2:$AP$2,0))*AP38","v":35710.465049999999},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2047,[64]Eusébio!$B$2:$B$111,0),MATCH($C2052,[64]Eusébio!$B$2:$AP$2,0))*AQ38","v":14946639.439100001},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2052,'[64]Farias Brito'!$B$2:$AP$2,0))*AR38","v":13009.108427000001},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2052,[64]Fortaleza!$B$2:$AP$2,0))*AS38","v":48476257.118048884},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2052,[64]Guaiúba!$B$2:$AP$2,0))*AT38","v":1793535.9783999999},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2047,[64]Horizonte!$B$2:$B$111,0),MATCH($C2052,[64]Horizonte!$B$2:$AP$2,0))*AU38","v":1477428.931647209},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2052,[64]Itaitinga!$B$2:$AP$2,0))*AV38","v":94576.294800000003},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2052,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW38","v":13427251.147950001},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2052,[64]Maracanaú!$B$2:$AP$2,0))*AX38","v":20266103.658450004},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2047,[64]Maranguape!$B$2:$B$111,0),MATCH($C2052,[64]Maranguape!$B$2:$AP$2,0))*AY38","v":1571057.4655358028},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2052,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ38","v":39711.291150000005},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2052,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA38","v":31472.374400000001},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2047,[64]Pacajus!$B$2:$B$111,0),MATCH($C2052,[64]Pacajus!$B$2:$AP$2,0))*BB38","v":99629.546050000019},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2052,[64]Pacatuba!$B$2:$AP$2,0))*BC38","v":384845.10250675265},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2047,[64]Paracuru!$B$2:$B$111,0),MATCH($C2052,[64]Paracuru!$B$2:$AP$2,0))*BD38","v":726825.69226387562},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2052,[64]Paraipaba!$B$2:$AP$2,0))*BE38","v":49118.673529797976},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2052,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF38","v":6371897.1281385897},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2052,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG38","v":91533.019199999995},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2047,[64]Trairi!$B$2:$B$111,0),MATCH($C2052,[64]Trairi!$B$2:$AP$2,0))*BH38","v":1178661.1424727153},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2052,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI38","v":135635.96998577713}]
[null,2053,2028,"Estações de Tratamento de Esgoto + Sistemas de Tratamento Individual",{"$f":"Lances!AG13","v":33670605.724096611},55359242.938072577,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2053,[64]Aquiraz!$B$2:$AP$2,0))*AL39","v":2862390.4165500002},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2047,[64]Barbalha!$B$2:$B$111,0),MATCH($C2053,[64]Barbalha!$B$2:$AP$2,0))*AM39","v":85008.199900000007},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2047,[64]Cascavel!$B$2:$B$111,0),MATCH($C2053,[64]Cascavel!$B$2:$AP$2,0))*AN39","v":3456753.7878999999},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2047,[64]Caucaia!$B$2:$B$111,0),MATCH($C2053,[64]Caucaia!$B$2:$AP$2,0))*AO39","v":3908051.4074604143},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2053,[64]Chorozinho!$B$2:$AP$2,0))*AP39","v":3676448.1350499997},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2047,[64]Eusébio!$B$2:$B$111,0),MATCH($C2053,[64]Eusébio!$B$2:$AP$2,0))*AQ39","v":1286204.1291},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2053,'[64]Farias Brito'!$B$2:$AP$2,0))*AR39","v":840879.82112700003},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2053,[64]Fortaleza!$B$2:$AP$2,0))*AS39","v":48476257.118048884},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2053,[64]Guaiúba!$B$2:$AP$2,0))*AT39","v":36725.918399999995},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2047,[64]Horizonte!$B$2:$B$111,0),MATCH($C2053,[64]Horizonte!$B$2:$AP$2,0))*AU39","v":1546984.3565736066},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2053,[64]Itaitinga!$B$2:$AP$2,0))*AV39","v":94576.294800000003},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2053,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW39","v":406071.09795000002},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2053,[64]Maracanaú!$B$2:$AP$2,0))*AX39","v":323254.94970000006},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2047,[64]Maranguape!$B$2:$B$111,0),MATCH($C2053,[64]Maranguape!$B$2:$AP$2,0))*AY39","v":4764660.9997564126},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2053,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ39","v":3651268.7961499998},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2053,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA39","v":31472.374400000001},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2047,[64]Pacajus!$B$2:$B$111,0),MATCH($C2053,[64]Pacajus!$B$2:$AP$2,0))*BB39","v":10062584.151050001},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2053,[64]Pacatuba!$B$2:$AP$2,0))*BC39","v":399749.8364369499},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2047,[64]Paracuru!$B$2:$B$111,0),MATCH($C2053,[64]Paracuru!$B$2:$AP$2,0))*BD39","v":875873.03149832552},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2053,[64]Paraipaba!$B$2:$AP$2,0))*BE39","v":49118.673529797976},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2053,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF39","v":690320.14241543831},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2053,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG39","v":91533.019199999995},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2047,[64]Trairi!$B$2:$B$111,0),MATCH($C2053,[64]Trairi!$B$2:$AP$2,0))*BH39","v":1268089.5459197194},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2053,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI39","v":145572.4592526393}]
[null,2054,2029,"Estações de Tratamento de Esgoto + Sistemas de Tratamento Individual",{"$f":"Lances!AG14","v":8600733.0378545988},50325185.18952857,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2054,[64]Aquiraz!$B$2:$AP$2,0))*AL40","v":149388.38630000001},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2047,[64]Barbalha!$B$2:$B$111,0),MATCH($C2054,[64]Barbalha!$B$2:$AP$2,0))*AM40","v":85008.199900000007},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2047,[64]Cascavel!$B$2:$B$111,0),MATCH($C2054,[64]Cascavel!$B$2:$AP$2,0))*AN40","v":133825.77789999999},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2047,[64]Caucaia!$B$2:$B$111,0),MATCH($C2054,[64]Caucaia!$B$2:$AP$2,0))*AO40","v":2477776.7306845519},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2054,[64]Chorozinho!$B$2:$AP$2,0))*AP40","v":35710.465049999999},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2047,[64]Eusébio!$B$2:$B$111,0),MATCH($C2054,[64]Eusébio!$B$2:$AP$2,0))*AQ40","v":147986.52910000001},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2054,'[64]Farias Brito'!$B$2:$AP$2,0))*AR40","v":13009.108427000001},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2054,[64]Fortaleza!$B$2:$AP$2,0))*AS40","v":45107065.525173888},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2054,[64]Guaiúba!$B$2:$AP$2,0))*AT40","v":36725.918399999995},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2047,[64]Horizonte!$B$2:$B$111,0),MATCH($C2054,[64]Horizonte!$B$2:$AP$2,0))*AU40","v":1561889.0904786878},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2054,[64]Itaitinga!$B$2:$AP$2,0))*AV40","v":94576.294800000003},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2054,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW40","v":406071.09795000002},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2054,[64]Maracanaú!$B$2:$AP$2,0))*AX40","v":323254.94970000006},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2047,[64]Maranguape!$B$2:$B$111,0),MATCH($C2054,[64]Maranguape!$B$2:$AP$2,0))*AY40","v":1725073.0493622629},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2054,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ40","v":39711.291150000005},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2054,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA40","v":3178709.8144},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2047,[64]Pacajus!$B$2:$B$111,0),MATCH($C2054,[64]Pacajus!$B$2:$AP$2,0))*BB40","v":99629.546050000019},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2054,[64]Pacatuba!$B$2:$AP$2,0))*BC40","v":414654.57036714721},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2047,[64]Paracuru!$B$2:$B$111,0),MATCH($C2054,[64]Paracuru!$B$2:$AP$2,0))*BD40","v":508222.92805334937},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2054,[64]Paraipaba!$B$2:$AP$2,0))*BE40","v":49118.673529797976},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2054,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF40","v":733950.36351627461},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2054,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG40","v":91533.019199999995},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2047,[64]Trairi!$B$2:$B$111,0),MATCH($C2054,[64]Trairi!$B$2:$AP$2,0))*BH40","v":1357517.9493707158},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2054,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI40","v":155508.94851950146}]
[null,2055,2030,"Estações de Tratamento de Esgoto + Sistemas de Tratamento Individual",{"$f":"Lances!AG15","v":19771157.020911876},49165066.808502205,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2055,[64]Aquiraz!$B$2:$AP$2,0))*AL41","v":149388.38630000001},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2047,[64]Barbalha!$B$2:$B$111,0),MATCH($C2055,[64]Barbalha!$B$2:$AP$2,0))*AM41","v":85008.199900000007},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2047,[64]Cascavel!$B$2:$B$111,0),MATCH($C2055,[64]Cascavel!$B$2:$AP$2,0))*AN41","v":133825.77789999999},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2047,[64]Caucaia!$B$2:$B$111,0),MATCH($C2055,[64]Caucaia!$B$2:$AP$2,0))*AO41","v":1047349.5002017935},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2055,[64]Chorozinho!$B$2:$AP$2,0))*AP41","v":35710.465049999999},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2047,[64]Eusébio!$B$2:$B$111,0),MATCH($C2055,[64]Eusébio!$B$2:$AP$2,0))*AQ41","v":147986.52910000001},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2055,'[64]Farias Brito'!$B$2:$AP$2,0))*AR41","v":13009.108427000001},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2055,[64]Fortaleza!$B$2:$AP$2,0))*AS41","v":45243773.759753898},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2055,[64]Guaiúba!$B$2:$AP$2,0))*AT41","v":36725.918399999995},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2047,[64]Horizonte!$B$2:$B$111,0),MATCH($C2055,[64]Horizonte!$B$2:$AP$2,0))*AU41","v":1636412.7600418278},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2055,[64]Itaitinga!$B$2:$AP$2,0))*AV41","v":94576.294800000003},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2055,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW41","v":13427251.147950001},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2055,[64]Maracanaú!$B$2:$AP$2,0))*AX41","v":323254.94970000006},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2047,[64]Maranguape!$B$2:$B$111,0),MATCH($C2055,[64]Maranguape!$B$2:$AP$2,0))*AY41","v":1794628.4743027384},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2055,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ41","v":39711.291150000005},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2055,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA41","v":31472.374400000001},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2047,[64]Pacajus!$B$2:$B$111,0),MATCH($C2055,[64]Pacajus!$B$2:$AP$2,0))*BB41","v":99629.546050000019},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2055,[64]Pacatuba!$B$2:$AP$2,0))*BC41","v":424591.05965394538},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2047,[64]Paracuru!$B$2:$B$111,0),MATCH($C2055,[64]Paracuru!$B$2:$AP$2,0))*BD41","v":508222.92805334937},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2055,[64]Paraipaba!$B$2:$AP$2,0))*BE41","v":49118.673529797976},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2055,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF41","v":778122.57494365214},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2055,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG41","v":91533.019199999995},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2047,[64]Trairi!$B$2:$B$111,0),MATCH($C2055,[64]Trairi!$B$2:$AP$2,0))*BH41","v":1446946.3528197159},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2055,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI41","v":1297974.7377863638}]
[null,2056,2031,"Estações de Tratamento de Esgoto + Sistemas de Tratamento Individual",{"$f":"Lances!AG16","v":5771463.2547270954},13702173.313999215,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2056,[64]Aquiraz!$B$2:$AP$2,0))*AL42","v":149388.38630000001},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2047,[64]Barbalha!$B$2:$B$111,0),MATCH($C2056,[64]Barbalha!$B$2:$AP$2,0))*AM42","v":85008.199900000007},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2047,[64]Cascavel!$B$2:$B$111,0),MATCH($C2056,[64]Cascavel!$B$2:$AP$2,0))*AN42","v":133825.77789999999},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2047,[64]Caucaia!$B$2:$B$111,0),MATCH($C2056,[64]Caucaia!$B$2:$AP$2,0))*AO42","v":1142649.4655293794},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2056,[64]Chorozinho!$B$2:$AP$2,0))*AP42","v":35710.465049999999},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2047,[64]Eusébio!$B$2:$B$111,0),MATCH($C2056,[64]Eusébio!$B$2:$AP$2,0))*AQ42","v":147986.52910000001},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2056,'[64]Farias Brito'!$B$2:$AP$2,0))*AR42","v":13009.108427000001},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2056,[64]Fortaleza!$B$2:$AP$2,0))*AS42","v":9565981.1017538887},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2056,[64]Guaiúba!$B$2:$AP$2,0))*AT42","v":36725.918399999995},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2047,[64]Horizonte!$B$2:$B$111,0),MATCH($C2056,[64]Horizonte!$B$2:$AP$2,0))*AU42","v":1676158.7171374811},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2056,[64]Itaitinga!$B$2:$AP$2,0))*AV42","v":94576.294800000003},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2056,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW42","v":406071.09795000002},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2056,[64]Maracanaú!$B$2:$AP$2,0))*AX42","v":323254.94970000006},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2047,[64]Maranguape!$B$2:$B$111,0),MATCH($C2056,[64]Maranguape!$B$2:$AP$2,0))*AY42","v":1839342.6760346536},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2056,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ42","v":39711.291150000005},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2056,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA42","v":31472.374400000001},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2047,[64]Pacajus!$B$2:$B$111,0),MATCH($C2056,[64]Pacajus!$B$2:$AP$2,0))*BB42","v":99629.546050000019},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2056,[64]Pacatuba!$B$2:$AP$2,0))*BC42","v":484209.99537473451},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2047,[64]Paracuru!$B$2:$B$111,0),MATCH($C2056,[64]Paracuru!$B$2:$AP$2,0))*BD42","v":508222.92805334937},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2056,[64]Paraipaba!$B$2:$AP$2,0))*BE42","v":49118.673529797976},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2056,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF42","v":818229.85893796757},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2056,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG42","v":91533.019199999995},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2047,[64]Trairi!$B$2:$B$111,0),MATCH($C2056,[64]Trairi!$B$2:$AP$2,0))*BH42","v":1526438.2669948309},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2056,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI42","v":175381.92705322578}]
[null,2057,2032,"Estações de Tratamento de Esgoto + Sistemas de Tratamento Individual",{"$f":"Lances!AG17","v":13722432.008203031},15861685.811574332,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2057,[64]Aquiraz!$B$2:$AP$2,0))*AL43","v":149388.38630000001},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2047,[64]Barbalha!$B$2:$B$111,0),MATCH($C2057,[64]Barbalha!$B$2:$AP$2,0))*AM43","v":85008.199900000007},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2047,[64]Cascavel!$B$2:$B$111,0),MATCH($C2057,[64]Cascavel!$B$2:$AP$2,0))*AN43","v":133825.77789999999},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2047,[64]Caucaia!$B$2:$B$111,0),MATCH($C2057,[64]Caucaia!$B$2:$AP$2,0))*AO43","v":1234787.8206328279},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2057,[64]Chorozinho!$B$2:$AP$2,0))*AP43","v":35710.465049999999},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2047,[64]Eusébio!$B$2:$B$111,0),MATCH($C2057,[64]Eusébio!$B$2:$AP$2,0))*AQ43","v":147986.52910000001},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2057,'[64]Farias Brito'!$B$2:$AP$2,0))*AR43","v":13009.108427000001},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2057,[64]Fortaleza!$B$2:$AP$2,0))*AS43","v":8853644.1728649996},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2057,[64]Guaiúba!$B$2:$AP$2,0))*AT43","v":36725.918399999995},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2047,[64]Horizonte!$B$2:$B$111,0),MATCH($C2057,[64]Horizonte!$B$2:$AP$2,0))*AU43","v":9552603.80102662},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2057,[64]Itaitinga!$B$2:$AP$2,0))*AV43","v":94576.294800000003},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2057,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW43","v":406071.09795000002},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2057,[64]Maracanaú!$B$2:$AP$2,0))*AX43","v":323254.94970000006},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2047,[64]Maranguape!$B$2:$B$111,0),MATCH($C2057,[64]Maranguape!$B$2:$AP$2,0))*AY43","v":1928771.0795715842},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2057,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ43","v":39711.291150000005},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2057,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA43","v":31472.374400000001},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2047,[64]Pacajus!$B$2:$B$111,0),MATCH($C2057,[64]Pacajus!$B$2:$AP$2,0))*BB43","v":99629.546050000019},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2057,[64]Pacatuba!$B$2:$AP$2,0))*BC43","v":459368.77215773903},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2047,[64]Paracuru!$B$2:$B$111,0),MATCH($C2057,[64]Paracuru!$B$2:$AP$2,0))*BD43","v":518159.41733564599},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2057,[64]Paraipaba!$B$2:$AP$2,0))*BE43","v":49118.673529797976},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2057,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF43","v":2378028.4129322823},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2057,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG43","v":91533.019199999995},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2047,[64]Trairi!$B$2:$B$111,0),MATCH($C2057,[64]Trairi!$B$2:$AP$2,0))*BH43","v":2736414.2950787777},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2057,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI43","v":185318.41632008797}]
[null,2058,2033,"Estações de Tratamento de Esgoto + Sistemas de Tratamento Individual",{"$f":"Lances!AG18","v":6535515.9868443077},5155354.5708446447,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2058,[64]Aquiraz!$B$2:$AP$2,0))*AL44","v":149388.38630000001},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2047,[64]Barbalha!$B$2:$B$111,0),MATCH($C2058,[64]Barbalha!$B$2:$AP$2,0))*AM44","v":132412.13301999998},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2047,[64]Cascavel!$B$2:$B$111,0),MATCH($C2058,[64]Cascavel!$B$2:$AP$2,0))*AN44","v":133825.77789999999},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2047,[64]Caucaia!$B$2:$B$111,0),MATCH($C2058,[64]Caucaia!$B$2:$AP$2,0))*AO44","v":1326926.175736275},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2058,[64]Chorozinho!$B$2:$AP$2,0))*AP44","v":35710.465049999999},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2047,[64]Eusébio!$B$2:$B$111,0),MATCH($C2058,[64]Eusébio!$B$2:$AP$2,0))*AQ44","v":147986.52910000001},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2058,'[64]Farias Brito'!$B$2:$AP$2,0))*AR44","v":13009.108427000001},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2058,[64]Fortaleza!$B$2:$AP$2,0))*AS44","v":399894.41074000008},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2058,[64]Guaiúba!$B$2:$AP$2,0))*AT44","v":53889.23919},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2047,[64]Horizonte!$B$2:$B$111,0),MATCH($C2058,[64]Horizonte!$B$2:$AP$2,0))*AU44","v":1865074.529008162},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2058,[64]Itaitinga!$B$2:$AP$2,0))*AV44","v":136025.64536999998},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2058,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW44","v":493459.59612000006},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2058,[64]Maracanaú!$B$2:$AP$2,0))*AX44","v":517207.91952},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2047,[64]Maranguape!$B$2:$B$111,0),MATCH($C2058,[64]Maranguape!$B$2:$AP$2,0))*AY44","v":1993358.2598742587},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2058,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ44","v":63538.065840000003},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2058,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA44","v":31472.374400000001},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2047,[64]Pacajus!$B$2:$B$111,0),MATCH($C2058,[64]Pacajus!$B$2:$AP$2,0))*BB44","v":99629.546050000019},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2058,[64]Pacatuba!$B$2:$AP$2,0))*BC44","v":474273.50608793623},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2047,[64]Paracuru!$B$2:$B$111,0),MATCH($C2058,[64]Paracuru!$B$2:$AP$2,0))*BD44","v":498286.43877105269},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2058,[64]Paraipaba!$B$2:$AP$2,0))*BE44","v":65164.239859797985},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2058,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF44","v":959350.05748468847},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2058,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG44","v":146452.83072},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2047,[64]Trairi!$B$2:$B$111,0),MATCH($C2058,[64]Trairi!$B$2:$AP$2,0))*BH44","v":1759280.417532831},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2058,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI44","v":195254.90558695013}]
[null,2059,2034,"Estações de Tratamento de Esgoto + Sistemas de Tratamento Individual",{"$f":"Lances!AG19","v":3136093.2549291793},1681393.2646593158,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2059,[64]Aquiraz!$B$2:$AP$2,0))*AL45","v":149388.38630000001},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2047,[64]Barbalha!$B$2:$B$111,0),MATCH($C2059,[64]Barbalha!$B$2:$AP$2,0))*AM45","v":136413.22948666665},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2047,[64]Cascavel!$B$2:$B$111,0),MATCH($C2059,[64]Cascavel!$B$2:$AP$2,0))*AN45","v":133825.77789999999},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2047,[64]Caucaia!$B$2:$B$111,0),MATCH($C2059,[64]Caucaia!$B$2:$AP$2,0))*AO45","v":452169.80050983909},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2059,[64]Chorozinho!$B$2:$AP$2,0))*AP45","v":35710.465049999999},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2047,[64]Eusébio!$B$2:$B$111,0),MATCH($C2059,[64]Eusébio!$B$2:$AP$2,0))*AQ45","v":147986.52910000001},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2059,'[64]Farias Brito'!$B$2:$AP$2,0))*AR45","v":13009.108427000001},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2059,[64]Fortaleza!$B$2:$AP$2,0))*AS45","v":399894.41074000008},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2059,[64]Guaiúba!$B$2:$AP$2,0))*AT45","v":53889.23919},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2047,[64]Horizonte!$B$2:$B$111,0),MATCH($C2059,[64]Horizonte!$B$2:$AP$2,0))*AU45","v":583267.41250911984},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2059,[64]Itaitinga!$B$2:$AP$2,0))*AV45","v":136025.64536999998},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2059,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW45","v":493459.59612000006},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2059,[64]Maracanaú!$B$2:$AP$2,0))*AX45","v":517207.91952},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2047,[64]Maranguape!$B$2:$B$111,0),MATCH($C2059,[64]Maranguape!$B$2:$AP$2,0))*AY45","v":360946.10919593245},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2059,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ45","v":63538.065840000003},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2059,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA45","v":31472.374400000001},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2047,[64]Pacajus!$B$2:$B$111,0),MATCH($C2059,[64]Pacajus!$B$2:$AP$2,0))*BB45","v":99629.546050000019},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2059,[64]Pacatuba!$B$2:$AP$2,0))*BC45","v":161274.09355379362},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2047,[64]Paracuru!$B$2:$B$111,0),MATCH($C2059,[64]Paracuru!$B$2:$AP$2,0))*BD45","v":95858.622838038282},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2059,[64]Paraipaba!$B$2:$AP$2,0))*BE45","v":65164.239859797985},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2059,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF45","v":272919.31182391499},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2059,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG45","v":146452.83072},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2047,[64]Trairi!$B$2:$B$111,0),MATCH($C2059,[64]Trairi!$B$2:$AP$2,0))*BH45","v":248934.04816772553},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2059,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI45","v":19049.756916666665}]
[null,2060,2035,"Estações de Tratamento de Esgoto + Sistemas de Tratamento Individual",{"$f":"Lances!AG20","v":3808244.5393482042},3124252.0990181267,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2060,[64]Aquiraz!$B$2:$AP$2,0))*AL46","v":203417.44966304349},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2047,[64]Barbalha!$B$2:$B$111,0),MATCH($C2060,[64]Barbalha!$B$2:$AP$2,0))*AM46","v":136413.22948666665},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2047,[64]Cascavel!$B$2:$B$111,0),MATCH($C2060,[64]Cascavel!$B$2:$AP$2,0))*AN46","v":232740.48330434778},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2047,[64]Caucaia!$B$2:$B$111,0),MATCH($C2060,[64]Caucaia!$B$2:$AP$2,0))*AO46","v":526287.78039244784},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2060,[64]Chorozinho!$B$2:$AP$2,0))*AP46","v":62105.156608695645},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2047,[64]Eusébio!$B$2:$B$111,0),MATCH($C2060,[64]Eusébio!$B$2:$AP$2,0))*AQ46","v":257367.87669565217},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2060,'[64]Farias Brito'!$B$2:$AP$2,0))*AR46","v":22624.536394782612},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2060,[64]Fortaleza!$B$2:$AP$2,0))*AS46","v":399894.41074000008},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2060,[64]Guaiúba!$B$2:$AP$2,0))*AT46","v":53889.23919},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2047,[64]Horizonte!$B$2:$B$111,0),MATCH($C2060,[64]Horizonte!$B$2:$AP$2,0))*AU46","v":608108.63569969183},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2060,[64]Itaitinga!$B$2:$AP$2,0))*AV46","v":136025.64536999998},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2060,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW46","v":685946.60555478267},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2060,[64]Maracanaú!$B$2:$AP$2,0))*AX46","v":517207.91952},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2047,[64]Maranguape!$B$2:$B$111,0),MATCH($C2060,[64]Maranguape!$B$2:$AP$2,0))*AY46","v":351240.98056529812},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2060,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ46","v":63538.065840000003},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2060,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA46","v":54734.564173913044},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2047,[64]Pacajus!$B$2:$B$111,0),MATCH($C2060,[64]Pacajus!$B$2:$AP$2,0))*BB46","v":173268.77573913045},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2060,[64]Pacatuba!$B$2:$AP$2,0))*BC46","v":230565.61862553275},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2047,[64]Paracuru!$B$2:$B$111,0),MATCH($C2060,[64]Paracuru!$B$2:$AP$2,0))*BD46","v":160878.36122654463},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2060,[64]Paraipaba!$B$2:$AP$2,0))*BE46","v":1383790.0898597981},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2060,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF46","v":262982.82254855271},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2060,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG46","v":146452.83072},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2047,[64]Trairi!$B$2:$B$111,0),MATCH($C2060,[64]Trairi!$B$2:$AP$2,0))*BH46","v":243965.80353078287},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2060,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI46","v":19049.756916666665}]
[null,2061,2036,"Estações de Tratamento de Esgoto + Sistemas de Tratamento Individual",{"$f":"Lances!AG21","v":4022323.5100936717},2032718.6541008125,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2061,[64]Aquiraz!$B$2:$AP$2,0))*AL47","v":265836.73836758896},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2047,[64]Barbalha!$B$2:$B$111,0),MATCH($C2061,[64]Barbalha!$B$2:$AP$2,0))*AM47","v":136413.22948666665},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2047,[64]Cascavel!$B$2:$B$111,0),MATCH($C2061,[64]Cascavel!$B$2:$AP$2,0))*AN47","v":232740.48330434778},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2047,[64]Caucaia!$B$2:$B$111,0),MATCH($C2061,[64]Caucaia!$B$2:$AP$2,0))*AO47","v":526287.78039244784},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2061,[64]Chorozinho!$B$2:$AP$2,0))*AP47","v":62105.156608695645},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2047,[64]Eusébio!$B$2:$B$111,0),MATCH($C2061,[64]Eusébio!$B$2:$AP$2,0))*AQ47","v":257367.87669565217},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2061,'[64]Farias Brito'!$B$2:$AP$2,0))*AR47","v":22624.536394782612},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2061,[64]Fortaleza!$B$2:$AP$2,0))*AS47","v":615228.5548709092},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2061,[64]Guaiúba!$B$2:$AP$2,0))*AT47","v":60533.189530909091},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2047,[64]Horizonte!$B$2:$B$111,0),MATCH($C2061,[64]Horizonte!$B$2:$AP$2,0))*AU47","v":598172.14641934657},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2061,[64]Itaitinga!$B$2:$AP$2,0))*AV47","v":156884.40852},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2061,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW47","v":685946.60555478267},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2061,[64]Maracanaú!$B$2:$AP$2,0))*AX47","v":517207.91952},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2047,[64]Maranguape!$B$2:$B$111,0),MATCH($C2061,[64]Maranguape!$B$2:$AP$2,0))*AY47","v":458539.78273289721},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2061,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ47","v":63538.065840000003},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2061,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA47","v":54734.564173913044},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2047,[64]Pacajus!$B$2:$B$111,0),MATCH($C2061,[64]Pacajus!$B$2:$AP$2,0))*BB47","v":173268.77573913045},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2061,[64]Pacatuba!$B$2:$AP$2,0))*BC47","v":252392.02965486093},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2047,[64]Paracuru!$B$2:$B$111,0),MATCH($C2061,[64]Paracuru!$B$2:$AP$2,0))*BD47","v":141005.38266195133},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2061,[64]Paraipaba!$B$2:$AP$2,0))*BE47","v":65164.239859797985},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2061,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF47","v":299582.30669987021},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2061,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG47","v":146452.83072},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2047,[64]Trairi!$B$2:$B$111,0),MATCH($C2061,[64]Trairi!$B$2:$AP$2,0))*BH47","v":238997.55889583621},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2061,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI47","v":24018.00155009775}]
[null,2062,2037,"Estações de Tratamento de Esgoto + Sistemas de Tratamento Individual",{"$f":"Lances!AG22","v":4037228.2440135004},2128319.3332955511,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2062,[64]Aquiraz!$B$2:$AP$2,0))*AL48","v":265836.73836758896},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2047,[64]Barbalha!$B$2:$B$111,0),MATCH($C2062,[64]Barbalha!$B$2:$AP$2,0))*AM48","v":136413.22948666665},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2047,[64]Cascavel!$B$2:$B$111,0),MATCH($C2062,[64]Cascavel!$B$2:$AP$2,0))*AN48","v":232740.48330434778},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2047,[64]Caucaia!$B$2:$B$111,0),MATCH($C2062,[64]Caucaia!$B$2:$AP$2,0))*AO48","v":597047.23639111454},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2062,[64]Chorozinho!$B$2:$AP$2,0))*AP48","v":62105.156608695645},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2047,[64]Eusébio!$B$2:$B$111,0),MATCH($C2062,[64]Eusébio!$B$2:$AP$2,0))*AQ48","v":257367.87669565217},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2062,'[64]Farias Brito'!$B$2:$AP$2,0))*AR48","v":22624.536394782612},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2062,[64]Fortaleza!$B$2:$AP$2,0))*AS48","v":615228.5548709092},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2062,[64]Guaiúba!$B$2:$AP$2,0))*AT48","v":60533.189530909091},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2047,[64]Horizonte!$B$2:$B$111,0),MATCH($C2062,[64]Horizonte!$B$2:$AP$2,0))*AU48","v":623013.36960991856},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2062,[64]Itaitinga!$B$2:$AP$2,0))*AV48","v":156884.40852},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2062,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW48","v":685946.60555478267},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2062,[64]Maracanaú!$B$2:$AP$2,0))*AX48","v":517207.91952},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2047,[64]Maranguape!$B$2:$B$111,0),MATCH($C2062,[64]Maranguape!$B$2:$AP$2,0))*AY48","v":448603.2934521861},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2062,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ48","v":63538.065840000003},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2062,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA48","v":54734.564173913044},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2047,[64]Pacajus!$B$2:$B$111,0),MATCH($C2062,[64]Pacajus!$B$2:$AP$2,0))*BB48","v":173268.77573913045},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2062,[64]Pacatuba!$B$2:$AP$2,0))*BC48","v":257360.27429826002},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2047,[64]Paracuru!$B$2:$B$111,0),MATCH($C2062,[64]Paracuru!$B$2:$AP$2,0))*BD48","v":160878.36122654463},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2062,[64]Paraipaba!$B$2:$AP$2,0))*BE48","v":65164.239859797985},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2062,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF48","v":294614.06205945928},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2062,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG48","v":146452.83072},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2047,[64]Trairi!$B$2:$B$111,0),MATCH($C2062,[64]Trairi!$B$2:$AP$2,0))*BH48","v":248934.04816772553},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2062,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI48","v":19049.756916666665}]
[null,2063,2038,"Estações de Tratamento de Esgoto + Sistemas de Tratamento Individual",{"$f":"Lances!AG23","v":4022323.5100674685},2130851.1564538586,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2063,[64]Aquiraz!$B$2:$AP$2,0))*AL49","v":265836.73836758896},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2047,[64]Barbalha!$B$2:$B$111,0),MATCH($C2063,[64]Barbalha!$B$2:$AP$2,0))*AM49","v":136413.22948666665},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2047,[64]Cascavel!$B$2:$B$111,0),MATCH($C2063,[64]Cascavel!$B$2:$AP$2,0))*AN49","v":232740.48330434778},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2047,[64]Caucaia!$B$2:$B$111,0),MATCH($C2063,[64]Caucaia!$B$2:$AP$2,0))*AO49","v":587110.74711525242},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2063,[64]Chorozinho!$B$2:$AP$2,0))*AP49","v":62105.156608695645},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2047,[64]Eusébio!$B$2:$B$111,0),MATCH($C2063,[64]Eusébio!$B$2:$AP$2,0))*AQ49","v":257367.87669565217},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2063,'[64]Farias Brito'!$B$2:$AP$2,0))*AR49","v":22624.536394782612},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2063,[64]Fortaleza!$B$2:$AP$2,0))*AS49","v":615228.5548709092},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2063,[64]Guaiúba!$B$2:$AP$2,0))*AT49","v":60533.189530909091},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2047,[64]Horizonte!$B$2:$B$111,0),MATCH($C2063,[64]Horizonte!$B$2:$AP$2,0))*AU49","v":632949.85888511827},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2063,[64]Itaitinga!$B$2:$AP$2,0))*AV49","v":156884.40852},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2063,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW49","v":685946.60555478267},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2063,[64]Maracanaú!$B$2:$AP$2,0))*AX49","v":517207.91952},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2047,[64]Maranguape!$B$2:$B$111,0),MATCH($C2063,[64]Maranguape!$B$2:$AP$2,0))*AY49","v":418793.82560749137},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2063,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ49","v":63538.065840000003},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2063,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA49","v":54734.564173913044},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2047,[64]Pacajus!$B$2:$B$111,0),MATCH($C2063,[64]Pacajus!$B$2:$AP$2,0))*BB49","v":173268.77573913045},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2063,[64]Pacatuba!$B$2:$AP$2,0))*BC49","v":252392.02965486093},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2047,[64]Paracuru!$B$2:$B$111,0),MATCH($C2063,[64]Paracuru!$B$2:$AP$2,0))*BD49","v":141005.38266195133},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2063,[64]Paraipaba!$B$2:$AP$2,0))*BE49","v":83624.491818131326},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2063,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF49","v":318431.59037177812},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2063,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG49","v":146452.83072},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2047,[64]Trairi!$B$2:$B$111,0),MATCH($C2063,[64]Trairi!$B$2:$AP$2,0))*BH49","v":238997.55889583621},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2063,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI49","v":28986.246183528834}]
[null,2064,2039,"Estações de Tratamento de Esgoto + Sistemas de Tratamento Individual",{"$f":"Lances!AG24","v":4042196.4886696078},2157724.8050214234,{"$f":"SUMIFS($K2064:$AG2064,$K$18:$AG$18,G$4)","v":0},0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2064,[64]Aquiraz!$B$2:$AP$2,0))*AL50","v":265836.73836758896},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2047,[64]Barbalha!$B$2:$B$111,0),MATCH($C2064,[64]Barbalha!$B$2:$AP$2,0))*AM50","v":136413.22948666665},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2047,[64]Cascavel!$B$2:$B$111,0),MATCH($C2064,[64]Cascavel!$B$2:$AP$2,0))*AN50","v":232740.48330434778},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2047,[64]Caucaia!$B$2:$B$111,0),MATCH($C2064,[64]Caucaia!$B$2:$AP$2,0))*AO50","v":604047.90640472609},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2064,[64]Chorozinho!$B$2:$AP$2,0))*AP50","v":62105.156608695645},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2047,[64]Eusébio!$B$2:$B$111,0),MATCH($C2064,[64]Eusébio!$B$2:$AP$2,0))*AQ50","v":257367.87669565217},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2064,'[64]Farias Brito'!$B$2:$AP$2,0))*AR50","v":22624.536394782612},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2064,[64]Fortaleza!$B$2:$AP$2,0))*AS50","v":615228.5548709092},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2064,[64]Guaiúba!$B$2:$AP$2,0))*AT50","v":60533.189530909091},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2047,[64]Horizonte!$B$2:$B$111,0),MATCH($C2064,[64]Horizonte!$B$2:$AP$2,0))*AU50","v":623013.36961163371},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2064,[64]Itaitinga!$B$2:$AP$2,0))*AV50","v":156884.40852},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2064,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW50","v":685946.60555478267},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2064,[64]Maracanaú!$B$2:$AP$2,0))*AX50","v":517207.91952},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2047,[64]Maranguape!$B$2:$B$111,0),MATCH($C2064,[64]Maranguape!$B$2:$AP$2,0))*AY50","v":453571.53811654577},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2064,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ50","v":63538.065840000003},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2064,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA50","v":54734.564173913044},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2047,[64]Pacajus!$B$2:$B$111,0),MATCH($C2064,[64]Pacajus!$B$2:$AP$2,0))*BB50","v":173268.77573913045},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2064,[64]Pacatuba!$B$2:$AP$2,0))*BC50","v":252392.02965486093},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2047,[64]Paracuru!$B$2:$B$111,0),MATCH($C2064,[64]Paracuru!$B$2:$AP$2,0))*BD50","v":145973.62730309967},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2064,[64]Paraipaba!$B$2:$AP$2,0))*BE50","v":83624.491818131326},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2064,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF50","v":318431.59037177812},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2064,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG50","v":146452.83072},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2047,[64]Trairi!$B$2:$B$111,0),MATCH($C2064,[64]Trairi!$B$2:$AP$2,0))*BH50","v":243965.8035327789},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2064,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI50","v":24018.00155009775}]
[null,2065,2040,"Estações de Tratamento de Esgoto + Sistemas de Tratamento Individual",{"$f":"Lances!AG25","v":4037228.2439791891},2319844.4026509216,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2065,[64]Aquiraz!$B$2:$AP$2,0))*AL51","v":265836.73836758896},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2047,[64]Barbalha!$B$2:$B$111,0),MATCH($C2065,[64]Barbalha!$B$2:$AP$2,0))*AM51","v":136413.22948666665},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2047,[64]Cascavel!$B$2:$B$111,0),MATCH($C2065,[64]Cascavel!$B$2:$AP$2,0))*AN51","v":232740.48330434778},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2047,[64]Caucaia!$B$2:$B$111,0),MATCH($C2065,[64]Caucaia!$B$2:$AP$2,0))*AO51","v":604047.90640472609},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2065,[64]Chorozinho!$B$2:$AP$2,0))*AP51","v":62105.156608695645},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2047,[64]Eusébio!$B$2:$B$111,0),MATCH($C2065,[64]Eusébio!$B$2:$AP$2,0))*AQ51","v":257367.87669565217},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2065,'[64]Farias Brito'!$B$2:$AP$2,0))*AR51","v":22624.536394782612},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2065,[64]Fortaleza!$B$2:$AP$2,0))*AS51","v":782316.39713535365},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2065,[64]Guaiúba!$B$2:$AP$2,0))*AT51","v":60533.189530909091},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2047,[64]Horizonte!$B$2:$B$111,0),MATCH($C2065,[64]Horizonte!$B$2:$AP$2,0))*AU51","v":647854.592795345},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2065,[64]Itaitinga!$B$2:$AP$2,0))*AV51","v":156884.40852},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2065,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW51","v":685946.60555478267},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2065,[64]Maracanaú!$B$2:$AP$2,0))*AX51","v":517207.91952},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2047,[64]Maranguape!$B$2:$B$111,0),MATCH($C2065,[64]Maranguape!$B$2:$AP$2,0))*AY51","v":418793.82561895298},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2065,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ51","v":63538.065840000003},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2065,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA51","v":54734.564173913044},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2047,[64]Pacajus!$B$2:$B$111,0),MATCH($C2065,[64]Pacajus!$B$2:$AP$2,0))*BB51","v":173268.77573913045},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2065,[64]Pacatuba!$B$2:$AP$2,0))*BC51","v":247423.78501146185},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2047,[64]Paracuru!$B$2:$B$111,0),MATCH($C2065,[64]Paracuru!$B$2:$AP$2,0))*BD51","v":145973.62730309967},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2065,[64]Paraipaba!$B$2:$AP$2,0))*BE51","v":83624.491818131326},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2065,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF51","v":318431.59037177812},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2065,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG51","v":146452.83072},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2047,[64]Trairi!$B$2:$B$111,0),MATCH($C2065,[64]Trairi!$B$2:$AP$2,0))*BH51","v":238997.5588978322},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2065,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI51","v":33954.490816959922}]
[null,2066,2041,"Estações de Tratamento de Esgoto + Sistemas de Tratamento Individual",{"$f":"Lances!AG26","v":3739133.5656787087},2071432.1707564502,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2066,[64]Aquiraz!$B$2:$AP$2,0))*AL52","v":265836.73836758896},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2047,[64]Barbalha!$B$2:$B$111,0),MATCH($C2066,[64]Barbalha!$B$2:$AP$2,0))*AM52","v":136413.22948666665},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2047,[64]Cascavel!$B$2:$B$111,0),MATCH($C2066,[64]Cascavel!$B$2:$AP$2,0))*AN52","v":232740.48330434778},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2047,[64]Caucaia!$B$2:$B$111,0),MATCH($C2066,[64]Caucaia!$B$2:$AP$2,0))*AO52","v":554365.46002541576},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2066,[64]Chorozinho!$B$2:$AP$2,0))*AP52","v":62105.156608695645},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2047,[64]Eusébio!$B$2:$B$111,0),MATCH($C2066,[64]Eusébio!$B$2:$AP$2,0))*AQ52","v":257367.87669565217},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2066,'[64]Farias Brito'!$B$2:$AP$2,0))*AR52","v":22624.536394782612},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2066,[64]Fortaleza!$B$2:$AP$2,0))*AS52","v":782316.39713535365},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2066,[64]Guaiúba!$B$2:$AP$2,0))*AT52","v":60533.189530909091},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2047,[64]Horizonte!$B$2:$B$111,0),MATCH($C2066,[64]Horizonte!$B$2:$AP$2,0))*AU52","v":518680.23222117958},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2066,[64]Itaitinga!$B$2:$AP$2,0))*AV52","v":156884.40852},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2066,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW52","v":685946.60555478267},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2066,[64]Maracanaú!$B$2:$AP$2,0))*AX52","v":517207.91952},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2047,[64]Maranguape!$B$2:$B$111,0),MATCH($C2066,[64]Maranguape!$B$2:$AP$2,0))*AY52","v":284651.22036652785},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2066,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ52","v":63538.065840000003},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2066,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA52","v":54734.564173913044},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2047,[64]Pacajus!$B$2:$B$111,0),MATCH($C2066,[64]Pacajus!$B$2:$AP$2,0))*BB52","v":173268.77573913045},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2066,[64]Pacatuba!$B$2:$AP$2,0))*BC52","v":227550.80643786548},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2047,[64]Paracuru!$B$2:$B$111,0),MATCH($C2066,[64]Paracuru!$B$2:$AP$2,0))*BD52","v":106227.67017391305},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2066,[64]Paraipaba!$B$2:$AP$2,0))*BE52","v":83624.491818131326},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2066,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF52","v":263780.89934363635},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2066,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG52","v":146452.83072},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2047,[64]Trairi!$B$2:$B$111,0),MATCH($C2066,[64]Trairi!$B$2:$AP$2,0))*BH52","v":134664.42154000001},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2066,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI52","v":19049.756916666665}]
[null,2067,2042,"Estações de Tratamento de Esgoto + Sistemas de Tratamento Individual",{"$f":"Lances!AG27","v":3719260.5871154224},2071432.1707564502,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2067,[64]Aquiraz!$B$2:$AP$2,0))*AL53","v":265836.73836758896},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2047,[64]Barbalha!$B$2:$B$111,0),MATCH($C2067,[64]Barbalha!$B$2:$AP$2,0))*AM53","v":136413.22948666665},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2047,[64]Cascavel!$B$2:$B$111,0),MATCH($C2067,[64]Cascavel!$B$2:$AP$2,0))*AN53","v":232740.48330434778},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2047,[64]Caucaia!$B$2:$B$111,0),MATCH($C2067,[64]Caucaia!$B$2:$AP$2,0))*AO53","v":554365.46002541576},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2067,[64]Chorozinho!$B$2:$AP$2,0))*AP53","v":62105.156608695645},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2047,[64]Eusébio!$B$2:$B$111,0),MATCH($C2067,[64]Eusébio!$B$2:$AP$2,0))*AQ53","v":257367.87669565217},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2067,'[64]Farias Brito'!$B$2:$AP$2,0))*AR53","v":22624.536394782612},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2067,[64]Fortaleza!$B$2:$AP$2,0))*AS53","v":782316.39713535365},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2067,[64]Guaiúba!$B$2:$AP$2,0))*AT53","v":60533.189530909091},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2047,[64]Horizonte!$B$2:$B$111,0),MATCH($C2067,[64]Horizonte!$B$2:$AP$2,0))*AU53","v":518680.23222117958},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2067,[64]Itaitinga!$B$2:$AP$2,0))*AV53","v":156884.40852},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2067,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW53","v":685946.60555478267},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2067,[64]Maracanaú!$B$2:$AP$2,0))*AX53","v":517207.91952},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2047,[64]Maranguape!$B$2:$B$111,0),MATCH($C2067,[64]Maranguape!$B$2:$AP$2,0))*AY53","v":269746.48644664034},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2067,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ53","v":63538.065840000003},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2067,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA53","v":54734.564173913044},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2047,[64]Pacajus!$B$2:$B$111,0),MATCH($C2067,[64]Pacajus!$B$2:$AP$2,0))*BB53","v":173268.77573913045},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2067,[64]Pacatuba!$B$2:$AP$2,0))*BC53","v":222582.5617944664},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2047,[64]Paracuru!$B$2:$B$111,0),MATCH($C2067,[64]Paracuru!$B$2:$AP$2,0))*BD53","v":106227.67017391305},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2067,[64]Paraipaba!$B$2:$AP$2,0))*BE53","v":83624.491818131326},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2067,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF53","v":263780.89934363635},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2067,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG53","v":146452.83072},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2047,[64]Trairi!$B$2:$B$111,0),MATCH($C2067,[64]Trairi!$B$2:$AP$2,0))*BH53","v":134664.42154000001},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2067,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI53","v":19049.756916666665}]
[null,2068,2043,"Estações de Tratamento de Esgoto + Sistemas de Tratamento Individual",{"$f":"Lances!AG28","v":3396324.6856910968},{"$f":"SUMIFS($K2068:$AH2068,$K$18:$AH$18,F$4)","v":2080728.6655897836},0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2068,[64]Aquiraz!$B$2:$AP$2,0))*AL54","v":265836.73836758896},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2047,[64]Barbalha!$B$2:$B$111,0),MATCH($C2068,[64]Barbalha!$B$2:$AP$2,0))*AM54","v":136413.22948666665},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2047,[64]Cascavel!$B$2:$B$111,0),MATCH($C2068,[64]Cascavel!$B$2:$AP$2,0))*AN54","v":232740.48330434778},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2047,[64]Caucaia!$B$2:$B$111,0),MATCH($C2068,[64]Caucaia!$B$2:$AP$2,0))*AO54","v":554365.46002541576},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2068,[64]Chorozinho!$B$2:$AP$2,0))*AP54","v":62105.156608695645},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2047,[64]Eusébio!$B$2:$B$111,0),MATCH($C2068,[64]Eusébio!$B$2:$AP$2,0))*AQ54","v":257367.87669565217},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2068,'[64]Farias Brito'!$B$2:$AP$2,0))*AR54","v":22624.536394782612},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2068,[64]Fortaleza!$B$2:$AP$2,0))*AS54","v":782316.39713535365},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2068,[64]Guaiúba!$B$2:$AP$2,0))*AT54","v":60533.189530909091},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2047,[64]Horizonte!$B$2:$B$111,0),MATCH($C2068,[64]Horizonte!$B$2:$AP$2,0))*AU54","v":185807.84152000002},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2068,[64]Itaitinga!$B$2:$AP$2,0))*AV54","v":156884.40852},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2068,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW54","v":685946.60555478267},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2068,[64]Maracanaú!$B$2:$AP$2,0))*AX54","v":517207.91952},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2047,[64]Maranguape!$B$2:$B$111,0),MATCH($C2068,[64]Maranguape!$B$2:$AP$2,0))*AY54","v":274714.73109006346},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2068,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ54","v":63538.065840000003},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2068,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA54","v":54734.564173913044},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2047,[64]Pacajus!$B$2:$B$111,0),MATCH($C2068,[64]Pacajus!$B$2:$AP$2,0))*BB54","v":173268.77573913045},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2068,[64]Pacatuba!$B$2:$AP$2,0))*BC54","v":222582.5617944664},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2047,[64]Paracuru!$B$2:$B$111,0),MATCH($C2068,[64]Paracuru!$B$2:$AP$2,0))*BD54","v":106227.67017391305},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2068,[64]Paraipaba!$B$2:$AP$2,0))*BE54","v":83624.491818131326},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2068,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF54","v":263780.89934363635},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2068,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG54","v":146452.83072},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2047,[64]Trairi!$B$2:$B$111,0),MATCH($C2068,[64]Trairi!$B$2:$AP$2,0))*BH54","v":143960.91637333334},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2068,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI54","v":24018.00155009775}]
[null,2069,2044,"Estações de Tratamento de Esgoto + Sistemas de Tratamento Individual",{"$f":"Lances!AG29","v":3426134.1535117305},2080728.6655897836,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2069,[64]Aquiraz!$B$2:$AP$2,0))*AL55","v":265836.73836758896},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2047,[64]Barbalha!$B$2:$B$111,0),MATCH($C2069,[64]Barbalha!$B$2:$AP$2,0))*AM55","v":136413.22948666665},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2047,[64]Cascavel!$B$2:$B$111,0),MATCH($C2069,[64]Cascavel!$B$2:$AP$2,0))*AN55","v":232740.48330434778},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2047,[64]Caucaia!$B$2:$B$111,0),MATCH($C2069,[64]Caucaia!$B$2:$AP$2,0))*AO55","v":554365.46002541576},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2069,[64]Chorozinho!$B$2:$AP$2,0))*AP55","v":62105.156608695645},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2047,[64]Eusébio!$B$2:$B$111,0),MATCH($C2069,[64]Eusébio!$B$2:$AP$2,0))*AQ55","v":257367.87669565217},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2069,'[64]Farias Brito'!$B$2:$AP$2,0))*AR55","v":22624.536394782612},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2069,[64]Fortaleza!$B$2:$AP$2,0))*AS55","v":782316.39713535365},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2069,[64]Guaiúba!$B$2:$AP$2,0))*AT55","v":60533.189530909091},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2047,[64]Horizonte!$B$2:$B$111,0),MATCH($C2069,[64]Horizonte!$B$2:$AP$2,0))*AU55","v":220585.55398405646},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2069,[64]Itaitinga!$B$2:$AP$2,0))*AV55","v":156884.40852},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2069,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW55","v":685946.60555478267},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2069,[64]Maracanaú!$B$2:$AP$2,0))*AX55","v":517207.91952},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2047,[64]Maranguape!$B$2:$B$111,0),MATCH($C2069,[64]Maranguape!$B$2:$AP$2,0))*AY55","v":269746.48644664034},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2069,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ55","v":63538.065840000003},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2069,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA55","v":54734.564173913044},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2047,[64]Pacajus!$B$2:$B$111,0),MATCH($C2069,[64]Pacajus!$B$2:$AP$2,0))*BB55","v":173268.77573913045},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2069,[64]Pacatuba!$B$2:$AP$2,0))*BC55","v":222582.5617944664},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2047,[64]Paracuru!$B$2:$B$111,0),MATCH($C2069,[64]Paracuru!$B$2:$AP$2,0))*BD55","v":106227.67017391305},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2069,[64]Paraipaba!$B$2:$AP$2,0))*BE55","v":83624.491818131326},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2069,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF55","v":263780.89934363635},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2069,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG55","v":146452.83072},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2047,[64]Trairi!$B$2:$B$111,0),MATCH($C2069,[64]Trairi!$B$2:$AP$2,0))*BH55","v":143960.91637333334},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2069,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI55","v":24018.00155009775}]
[null,2070,2045,"Estações de Tratamento de Esgoto + Sistemas de Tratamento Individual",{"$f":"Lances!AG30","v":3411229.4196053366},2080728.6655897836,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2070,[64]Aquiraz!$B$2:$AP$2,0))*AL56","v":265836.73836758896},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2047,[64]Barbalha!$B$2:$B$111,0),MATCH($C2070,[64]Barbalha!$B$2:$AP$2,0))*AM56","v":136413.22948666665},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2047,[64]Cascavel!$B$2:$B$111,0),MATCH($C2070,[64]Cascavel!$B$2:$AP$2,0))*AN56","v":232740.48330434778},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2047,[64]Caucaia!$B$2:$B$111,0),MATCH($C2070,[64]Caucaia!$B$2:$AP$2,0))*AO56","v":554365.46002541576},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2070,[64]Chorozinho!$B$2:$AP$2,0))*AP56","v":62105.156608695645},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2047,[64]Eusébio!$B$2:$B$111,0),MATCH($C2070,[64]Eusébio!$B$2:$AP$2,0))*AQ56","v":257367.87669565217},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2070,'[64]Farias Brito'!$B$2:$AP$2,0))*AR56","v":22624.536394782612},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2070,[64]Fortaleza!$B$2:$AP$2,0))*AS56","v":782316.39713535365},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2070,[64]Guaiúba!$B$2:$AP$2,0))*AT56","v":60533.189530909091},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2047,[64]Horizonte!$B$2:$B$111,0),MATCH($C2070,[64]Horizonte!$B$2:$AP$2,0))*AU56","v":200712.57543022677},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2070,[64]Itaitinga!$B$2:$AP$2,0))*AV56","v":156884.40852},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2070,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW56","v":685946.60555478267},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2070,[64]Maracanaú!$B$2:$AP$2,0))*AX56","v":517207.91952},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2047,[64]Maranguape!$B$2:$B$111,0),MATCH($C2070,[64]Maranguape!$B$2:$AP$2,0))*AY56","v":274714.73109407624},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2070,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ56","v":63538.065840000003},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2070,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA56","v":54734.564173913044},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2047,[64]Pacajus!$B$2:$B$111,0),MATCH($C2070,[64]Pacajus!$B$2:$AP$2,0))*BB56","v":173268.77573913045},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2070,[64]Pacatuba!$B$2:$AP$2,0))*BC56","v":222582.5617944664},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2047,[64]Paracuru!$B$2:$B$111,0),MATCH($C2070,[64]Paracuru!$B$2:$AP$2,0))*BD56","v":106227.67017391305},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2070,[64]Paraipaba!$B$2:$AP$2,0))*BE56","v":83624.491818131326},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2070,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF56","v":263780.89934363635},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2070,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG56","v":146452.83072},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2047,[64]Trairi!$B$2:$B$111,0),MATCH($C2070,[64]Trairi!$B$2:$AP$2,0))*BH56","v":143960.91637333334},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2070,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI56","v":24018.00155009775}]
[null,2071,2046,"Estações de Tratamento de Esgoto + Sistemas de Tratamento Individual",{"$f":"Lances!AG31","v":3416197.6642449265},2080728.6655897836,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2071,[64]Aquiraz!$B$2:$AP$2,0))*AL57","v":265836.73836758896},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2047,[64]Barbalha!$B$2:$B$111,0),MATCH($C2071,[64]Barbalha!$B$2:$AP$2,0))*AM57","v":136413.22948666665},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2047,[64]Cascavel!$B$2:$B$111,0),MATCH($C2071,[64]Cascavel!$B$2:$AP$2,0))*AN57","v":232740.48330434778},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2047,[64]Caucaia!$B$2:$B$111,0),MATCH($C2071,[64]Caucaia!$B$2:$AP$2,0))*AO57","v":554365.46002541576},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2071,[64]Chorozinho!$B$2:$AP$2,0))*AP57","v":62105.156608695645},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2047,[64]Eusébio!$B$2:$B$111,0),MATCH($C2071,[64]Eusébio!$B$2:$AP$2,0))*AQ57","v":257367.87669565217},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2071,'[64]Farias Brito'!$B$2:$AP$2,0))*AR57","v":22624.536394782612},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2071,[64]Fortaleza!$B$2:$AP$2,0))*AS57","v":782316.39713535365},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2071,[64]Guaiúba!$B$2:$AP$2,0))*AT57","v":60533.189530909091},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2047,[64]Horizonte!$B$2:$B$111,0),MATCH($C2071,[64]Horizonte!$B$2:$AP$2,0))*AU57","v":205680.8200738297},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2071,[64]Itaitinga!$B$2:$AP$2,0))*AV57","v":156884.40852},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2071,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW57","v":685946.60555478267},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2071,[64]Maracanaú!$B$2:$AP$2,0))*AX57","v":517207.91952},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2047,[64]Maranguape!$B$2:$B$111,0),MATCH($C2071,[64]Maranguape!$B$2:$AP$2,0))*AY57","v":274714.73109006346},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2071,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ57","v":63538.065840000003},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2071,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA57","v":54734.564173913044},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2047,[64]Pacajus!$B$2:$B$111,0),MATCH($C2071,[64]Pacajus!$B$2:$AP$2,0))*BB57","v":173268.77573913045},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2071,[64]Pacatuba!$B$2:$AP$2,0))*BC57","v":222582.5617944664},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2047,[64]Paracuru!$B$2:$B$111,0),MATCH($C2071,[64]Paracuru!$B$2:$AP$2,0))*BD57","v":106227.67017391305},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2071,[64]Paraipaba!$B$2:$AP$2,0))*BE57","v":83624.491818131326},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2071,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF57","v":263780.89934363635},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2071,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG57","v":146452.83072},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2047,[64]Trairi!$B$2:$B$111,0),MATCH($C2071,[64]Trairi!$B$2:$AP$2,0))*BH57","v":143960.91637333334},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2071,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI57","v":24018.00155009775}]
[null,2072,2047,"Estações de Tratamento de Esgoto + Sistemas de Tratamento Individual",{"$f":"Lances!AG32","v":3421165.9088748079},2085696.9102267262,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2072,[64]Aquiraz!$B$2:$AP$2,0))*AL58","v":265836.73836758896},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2047,[64]Barbalha!$B$2:$B$111,0),MATCH($C2072,[64]Barbalha!$B$2:$AP$2,0))*AM58","v":136413.22948666665},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2047,[64]Cascavel!$B$2:$B$111,0),MATCH($C2072,[64]Cascavel!$B$2:$AP$2,0))*AN58","v":232740.48330434778},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2047,[64]Caucaia!$B$2:$B$111,0),MATCH($C2072,[64]Caucaia!$B$2:$AP$2,0))*AO58","v":554365.46002541576},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2072,[64]Chorozinho!$B$2:$AP$2,0))*AP58","v":62105.156608695645},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2047,[64]Eusébio!$B$2:$B$111,0),MATCH($C2072,[64]Eusébio!$B$2:$AP$2,0))*AQ58","v":257367.87669565217},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2072,'[64]Farias Brito'!$B$2:$AP$2,0))*AR58","v":22624.536394782612},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2072,[64]Fortaleza!$B$2:$AP$2,0))*AS58","v":782316.39713535365},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2072,[64]Guaiúba!$B$2:$AP$2,0))*AT58","v":60533.189530909091},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2047,[64]Horizonte!$B$2:$B$111,0),MATCH($C2072,[64]Horizonte!$B$2:$AP$2,0))*AU58","v":210649.06470371125},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2072,[64]Itaitinga!$B$2:$AP$2,0))*AV58","v":156884.40852},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2072,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW58","v":685946.60555478267},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2072,[64]Maracanaú!$B$2:$AP$2,0))*AX58","v":517207.91952},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2047,[64]Maranguape!$B$2:$B$111,0),MATCH($C2072,[64]Maranguape!$B$2:$AP$2,0))*AY58","v":274714.73109006346},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2072,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ58","v":63538.065840000003},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2072,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA58","v":54734.564173913044},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2047,[64]Pacajus!$B$2:$B$111,0),MATCH($C2072,[64]Pacajus!$B$2:$AP$2,0))*BB58","v":173268.77573913045},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2072,[64]Pacatuba!$B$2:$AP$2,0))*BC58","v":222582.5617944664},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2047,[64]Paracuru!$B$2:$B$111,0),MATCH($C2072,[64]Paracuru!$B$2:$AP$2,0))*BD58","v":106227.67017391305},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2072,[64]Paraipaba!$B$2:$AP$2,0))*BE58","v":83624.491818131326},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2072,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF58","v":263780.89934363635},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2072,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG58","v":146452.83072},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2047,[64]Trairi!$B$2:$B$111,0),MATCH($C2072,[64]Trairi!$B$2:$AP$2,0))*BH58","v":148929.161010276},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2072,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI58","v":24018.00155009775}]
[null,2073,2048,"Estações de Tratamento de Esgoto + Sistemas de Tratamento Individual",{"$f":"Lances!AG33","v":3431102.3981551537},2080728.6655897836,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2073,[64]Aquiraz!$B$2:$AP$2,0))*AL59","v":265836.73836758896},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2047,[64]Barbalha!$B$2:$B$111,0),MATCH($C2073,[64]Barbalha!$B$2:$AP$2,0))*AM59","v":136413.22948666665},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2047,[64]Cascavel!$B$2:$B$111,0),MATCH($C2073,[64]Cascavel!$B$2:$AP$2,0))*AN59","v":232740.48330434778},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2047,[64]Caucaia!$B$2:$B$111,0),MATCH($C2073,[64]Caucaia!$B$2:$AP$2,0))*AO59","v":554365.46002541576},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2073,[64]Chorozinho!$B$2:$AP$2,0))*AP59","v":62105.156608695645},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2047,[64]Eusébio!$B$2:$B$111,0),MATCH($C2073,[64]Eusébio!$B$2:$AP$2,0))*AQ59","v":257367.87669565217},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2073,'[64]Farias Brito'!$B$2:$AP$2,0))*AR59","v":22624.536394782612},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2073,[64]Fortaleza!$B$2:$AP$2,0))*AS59","v":782316.39713535365},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2073,[64]Guaiúba!$B$2:$AP$2,0))*AT59","v":60533.189530909091},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2047,[64]Horizonte!$B$2:$B$111,0),MATCH($C2073,[64]Horizonte!$B$2:$AP$2,0))*AU59","v":220585.55398405646},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2073,[64]Itaitinga!$B$2:$AP$2,0))*AV59","v":156884.40852},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2073,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW59","v":685946.60555478267},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2073,[64]Maracanaú!$B$2:$AP$2,0))*AX59","v":517207.91952},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2047,[64]Maranguape!$B$2:$B$111,0),MATCH($C2073,[64]Maranguape!$B$2:$AP$2,0))*AY59","v":274714.73109006346},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2073,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ59","v":63538.065840000003},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2073,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA59","v":54734.564173913044},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2047,[64]Pacajus!$B$2:$B$111,0),MATCH($C2073,[64]Pacajus!$B$2:$AP$2,0))*BB59","v":173268.77573913045},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2073,[64]Pacatuba!$B$2:$AP$2,0))*BC59","v":222582.5617944664},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2047,[64]Paracuru!$B$2:$B$111,0),MATCH($C2073,[64]Paracuru!$B$2:$AP$2,0))*BD59","v":106227.67017391305},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2073,[64]Paraipaba!$B$2:$AP$2,0))*BE59","v":83624.491818131326},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2073,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF59","v":263780.89934363635},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2073,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG59","v":146452.83072},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2047,[64]Trairi!$B$2:$B$111,0),MATCH($C2073,[64]Trairi!$B$2:$AP$2,0))*BH59","v":143960.91637333334},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2073,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI59","v":24018.00155009775}]
[null,{"$f":"ROW(C2074)","v":2074},2049,{"$f":"IF(C2074=\"\",\"\",IF(AND(COUNT(C2074)>0,COUNT(C2073)=0),C2073,D2073))","v":"Estações de Tratamento de Esgoto + Sistemas de Tratamento Individual"},{"$f":"Lances!AG34","v":3460911.8659796785},2080728.6655897836,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2074,[64]Aquiraz!$B$2:$AP$2,0))*AL60","v":265836.73836758896},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2047,[64]Barbalha!$B$2:$B$111,0),MATCH($C2074,[64]Barbalha!$B$2:$AP$2,0))*AM60","v":136413.22948666665},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2047,[64]Cascavel!$B$2:$B$111,0),MATCH($C2074,[64]Cascavel!$B$2:$AP$2,0))*AN60","v":232740.48330434778},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2047,[64]Caucaia!$B$2:$B$111,0),MATCH($C2074,[64]Caucaia!$B$2:$AP$2,0))*AO60","v":554365.46002541576},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2074,[64]Chorozinho!$B$2:$AP$2,0))*AP60","v":62105.156608695645},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2047,[64]Eusébio!$B$2:$B$111,0),MATCH($C2074,[64]Eusébio!$B$2:$AP$2,0))*AQ60","v":257367.87669565217},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2074,'[64]Farias Brito'!$B$2:$AP$2,0))*AR60","v":22624.536394782612},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2074,[64]Fortaleza!$B$2:$AP$2,0))*AS60","v":782316.39713535365},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2074,[64]Guaiúba!$B$2:$AP$2,0))*AT60","v":60533.189530909091},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2047,[64]Horizonte!$B$2:$B$111,0),MATCH($C2074,[64]Horizonte!$B$2:$AP$2,0))*AU60","v":235490.28789428319},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2074,[64]Itaitinga!$B$2:$AP$2,0))*AV60","v":156884.40852},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2074,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW60","v":685946.60555478267},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2074,[64]Maracanaú!$B$2:$AP$2,0))*AX60","v":517207.91952},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2047,[64]Maranguape!$B$2:$B$111,0),MATCH($C2074,[64]Maranguape!$B$2:$AP$2,0))*AY60","v":279682.97573749936},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2074,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ60","v":63538.065840000003},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2074,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA60","v":54734.564173913044},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2047,[64]Pacajus!$B$2:$B$111,0),MATCH($C2074,[64]Pacajus!$B$2:$AP$2,0))*BB60","v":173268.77573913045},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2074,[64]Pacatuba!$B$2:$AP$2,0))*BC60","v":222582.5617944664},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2047,[64]Paracuru!$B$2:$B$111,0),MATCH($C2074,[64]Paracuru!$B$2:$AP$2,0))*BD60","v":106227.67017391305},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2074,[64]Paraipaba!$B$2:$AP$2,0))*BE60","v":83624.491818131326},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2074,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF60","v":263780.89934363635},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2074,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG60","v":146452.83072},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2047,[64]Trairi!$B$2:$B$111,0),MATCH($C2074,[64]Trairi!$B$2:$AP$2,0))*BH60","v":143960.91637333334},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2074,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI60","v":33954.490816959922}]
[null,2075,2050,"Estações de Tratamento de Esgoto + Sistemas de Tratamento Individual",{"$f":"Lances!AG35","v":3446007.1320620687},2085696.9102267262,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2075,[64]Aquiraz!$B$2:$AP$2,0))*AL61","v":265836.73836758896},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2047,[64]Barbalha!$B$2:$B$111,0),MATCH($C2075,[64]Barbalha!$B$2:$AP$2,0))*AM61","v":136413.22948666665},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2047,[64]Cascavel!$B$2:$B$111,0),MATCH($C2075,[64]Cascavel!$B$2:$AP$2,0))*AN61","v":232740.48330434778},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2047,[64]Caucaia!$B$2:$B$111,0),MATCH($C2075,[64]Caucaia!$B$2:$AP$2,0))*AO61","v":554365.46002541576},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2075,[64]Chorozinho!$B$2:$AP$2,0))*AP61","v":62105.156608695645},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2047,[64]Eusébio!$B$2:$B$111,0),MATCH($C2075,[64]Eusébio!$B$2:$AP$2,0))*AQ61","v":257367.87669565217},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2075,'[64]Farias Brito'!$B$2:$AP$2,0))*AR61","v":22624.536394782612},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2075,[64]Fortaleza!$B$2:$AP$2,0))*AS61","v":782316.39713535365},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2075,[64]Guaiúba!$B$2:$AP$2,0))*AT61","v":60533.189530909091},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2047,[64]Horizonte!$B$2:$B$111,0),MATCH($C2075,[64]Horizonte!$B$2:$AP$2,0))*AU61","v":230522.04325754094},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2075,[64]Itaitinga!$B$2:$AP$2,0))*AV61","v":156884.40852},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2075,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW61","v":685946.60555478267},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2075,[64]Maracanaú!$B$2:$AP$2,0))*AX61","v":517207.91952},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2047,[64]Maranguape!$B$2:$B$111,0),MATCH($C2075,[64]Maranguape!$B$2:$AP$2,0))*AY61","v":274714.73109006346},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2075,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ61","v":63538.065840000003},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2075,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA61","v":54734.564173913044},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2047,[64]Pacajus!$B$2:$B$111,0),MATCH($C2075,[64]Pacajus!$B$2:$AP$2,0))*BB61","v":173268.77573913045},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2075,[64]Pacatuba!$B$2:$AP$2,0))*BC61","v":222582.5617944664},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2047,[64]Paracuru!$B$2:$B$111,0),MATCH($C2075,[64]Paracuru!$B$2:$AP$2,0))*BD61","v":106227.67017391305},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2075,[64]Paraipaba!$B$2:$AP$2,0))*BE61","v":83624.491818131326},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2075,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF61","v":263780.89934363635},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2075,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG61","v":146452.83072},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2047,[64]Trairi!$B$2:$B$111,0),MATCH($C2075,[64]Trairi!$B$2:$AP$2,0))*BH61","v":148929.161010276},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2075,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI61","v":28986.246183528834}]
[null,2076,2051,"Estações de Tratamento de Esgoto + Sistemas de Tratamento Individual",{"$f":"Lances!AG36","v":3460911.8659937414},2080728.6655897836,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2076,[64]Aquiraz!$B$2:$AP$2,0))*AL62","v":265836.73836758896},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2047,[64]Barbalha!$B$2:$B$111,0),MATCH($C2076,[64]Barbalha!$B$2:$AP$2,0))*AM62","v":136413.22948666665},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2047,[64]Cascavel!$B$2:$B$111,0),MATCH($C2076,[64]Cascavel!$B$2:$AP$2,0))*AN62","v":232740.48330434778},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2047,[64]Caucaia!$B$2:$B$111,0),MATCH($C2076,[64]Caucaia!$B$2:$AP$2,0))*AO62","v":554365.46002541576},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2076,[64]Chorozinho!$B$2:$AP$2,0))*AP62","v":62105.156608695645},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2047,[64]Eusébio!$B$2:$B$111,0),MATCH($C2076,[64]Eusébio!$B$2:$AP$2,0))*AQ62","v":257367.87669565217},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2076,'[64]Farias Brito'!$B$2:$AP$2,0))*AR62","v":22624.536394782612},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2076,[64]Fortaleza!$B$2:$AP$2,0))*AS62","v":782316.39713535365},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2076,[64]Guaiúba!$B$2:$AP$2,0))*AT62","v":60533.189530909091},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2047,[64]Horizonte!$B$2:$B$111,0),MATCH($C2076,[64]Horizonte!$B$2:$AP$2,0))*AU62","v":220585.55398405646},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2076,[64]Itaitinga!$B$2:$AP$2,0))*AV62","v":156884.40852},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2076,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW62","v":685946.60555478267},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2076,[64]Maracanaú!$B$2:$AP$2,0))*AX62","v":517207.91952},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2047,[64]Maranguape!$B$2:$B$111,0),MATCH($C2076,[64]Maranguape!$B$2:$AP$2,0))*AY62","v":289619.46502835839},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2076,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ62","v":63538.065840000003},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2076,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA62","v":54734.564173913044},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2047,[64]Pacajus!$B$2:$B$111,0),MATCH($C2076,[64]Pacajus!$B$2:$AP$2,0))*BB62","v":173268.77573913045},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2076,[64]Pacatuba!$B$2:$AP$2,0))*BC62","v":222582.5617944664},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2047,[64]Paracuru!$B$2:$B$111,0),MATCH($C2076,[64]Paracuru!$B$2:$AP$2,0))*BD62","v":106227.67017391305},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2076,[64]Paraipaba!$B$2:$AP$2,0))*BE62","v":83624.491818131326},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2076,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF62","v":263780.89934363635},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2076,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG62","v":146452.83072},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2047,[64]Trairi!$B$2:$B$111,0),MATCH($C2076,[64]Trairi!$B$2:$AP$2,0))*BH62","v":143960.91637333334},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2076,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI62","v":38922.735450391003}]
[null,2077,2052,"Estações de Tratamento de Esgoto + Sistemas de Tratamento Individual",{"$f":"Lances!AG37","v":3465880.1106158984},2085696.9102267262,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2077,[64]Aquiraz!$B$2:$AP$2,0))*AL63","v":265836.73836758896},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2047,[64]Barbalha!$B$2:$B$111,0),MATCH($C2077,[64]Barbalha!$B$2:$AP$2,0))*AM63","v":136413.22948666665},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2047,[64]Cascavel!$B$2:$B$111,0),MATCH($C2077,[64]Cascavel!$B$2:$AP$2,0))*AN63","v":232740.48330434778},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2047,[64]Caucaia!$B$2:$B$111,0),MATCH($C2077,[64]Caucaia!$B$2:$AP$2,0))*AO63","v":554365.46002541576},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2077,[64]Chorozinho!$B$2:$AP$2,0))*AP63","v":62105.156608695645},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2047,[64]Eusébio!$B$2:$B$111,0),MATCH($C2077,[64]Eusébio!$B$2:$AP$2,0))*AQ63","v":257367.87669565217},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2077,'[64]Farias Brito'!$B$2:$AP$2,0))*AR63","v":22624.536394782612},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2077,[64]Fortaleza!$B$2:$AP$2,0))*AS63","v":782316.39713535365},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2077,[64]Guaiúba!$B$2:$AP$2,0))*AT63","v":60533.189530909091},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2047,[64]Horizonte!$B$2:$B$111,0),MATCH($C2077,[64]Horizonte!$B$2:$AP$2,0))*AU63","v":250395.02181137059},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2077,[64]Itaitinga!$B$2:$AP$2,0))*AV63","v":156884.40852},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2077,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW63","v":685946.60555478267},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2077,[64]Maracanaú!$B$2:$AP$2,0))*AX63","v":517207.91952},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2047,[64]Maranguape!$B$2:$B$111,0),MATCH($C2077,[64]Maranguape!$B$2:$AP$2,0))*AY63","v":274714.73109006346},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2077,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ63","v":63538.065840000003},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2077,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA63","v":54734.564173913044},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2047,[64]Pacajus!$B$2:$B$111,0),MATCH($C2077,[64]Pacajus!$B$2:$AP$2,0))*BB63","v":173268.77573913045},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2077,[64]Pacatuba!$B$2:$AP$2,0))*BC63","v":222582.5617944664},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2047,[64]Paracuru!$B$2:$B$111,0),MATCH($C2077,[64]Paracuru!$B$2:$AP$2,0))*BD63","v":106227.67017391305},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2077,[64]Paraipaba!$B$2:$AP$2,0))*BE63","v":83624.491818131326},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2077,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF63","v":263780.89934363635},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2077,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG63","v":146452.83072},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2047,[64]Trairi!$B$2:$B$111,0),MATCH($C2077,[64]Trairi!$B$2:$AP$2,0))*BH63","v":148929.161010276},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2077,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI63","v":28986.246183528834}]
[null,2078,2053,"Estações de Tratamento de Esgoto + Sistemas de Tratamento Individual",{"$f":"Lances!AG38","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2078,[64]Aquiraz!$B$2:$AP$2,0))*AL64","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2047,[64]Barbalha!$B$2:$B$111,0),MATCH($C2078,[64]Barbalha!$B$2:$AP$2,0))*AM64","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2047,[64]Cascavel!$B$2:$B$111,0),MATCH($C2078,[64]Cascavel!$B$2:$AP$2,0))*AN64","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2047,[64]Caucaia!$B$2:$B$111,0),MATCH($C2078,[64]Caucaia!$B$2:$AP$2,0))*AO64","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2078,[64]Chorozinho!$B$2:$AP$2,0))*AP64","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2047,[64]Eusébio!$B$2:$B$111,0),MATCH($C2078,[64]Eusébio!$B$2:$AP$2,0))*AQ64","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2078,'[64]Farias Brito'!$B$2:$AP$2,0))*AR64","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2078,[64]Fortaleza!$B$2:$AP$2,0))*AS64","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2078,[64]Guaiúba!$B$2:$AP$2,0))*AT64","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2047,[64]Horizonte!$B$2:$B$111,0),MATCH($C2078,[64]Horizonte!$B$2:$AP$2,0))*AU64","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2078,[64]Itaitinga!$B$2:$AP$2,0))*AV64","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2078,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW64","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2078,[64]Maracanaú!$B$2:$AP$2,0))*AX64","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2047,[64]Maranguape!$B$2:$B$111,0),MATCH($C2078,[64]Maranguape!$B$2:$AP$2,0))*AY64","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2078,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ64","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2078,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA64","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2047,[64]Pacajus!$B$2:$B$111,0),MATCH($C2078,[64]Pacajus!$B$2:$AP$2,0))*BB64","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2078,[64]Pacatuba!$B$2:$AP$2,0))*BC64","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2047,[64]Paracuru!$B$2:$B$111,0),MATCH($C2078,[64]Paracuru!$B$2:$AP$2,0))*BD64","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2078,[64]Paraipaba!$B$2:$AP$2,0))*BE64","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2078,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF64","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2078,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG64","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2047,[64]Trairi!$B$2:$B$111,0),MATCH($C2078,[64]Trairi!$B$2:$AP$2,0))*BH64","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2078,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI64","v":0}]
[null,2079,2054,"Estações de Tratamento de Esgoto + Sistemas de Tratamento Individual",{"$f":"Lances!AG39","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2079,[64]Aquiraz!$B$2:$AP$2,0))*AL65","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2047,[64]Barbalha!$B$2:$B$111,0),MATCH($C2079,[64]Barbalha!$B$2:$AP$2,0))*AM65","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2047,[64]Cascavel!$B$2:$B$111,0),MATCH($C2079,[64]Cascavel!$B$2:$AP$2,0))*AN65","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2047,[64]Caucaia!$B$2:$B$111,0),MATCH($C2079,[64]Caucaia!$B$2:$AP$2,0))*AO65","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2079,[64]Chorozinho!$B$2:$AP$2,0))*AP65","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2047,[64]Eusébio!$B$2:$B$111,0),MATCH($C2079,[64]Eusébio!$B$2:$AP$2,0))*AQ65","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2079,'[64]Farias Brito'!$B$2:$AP$2,0))*AR65","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2079,[64]Fortaleza!$B$2:$AP$2,0))*AS65","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2079,[64]Guaiúba!$B$2:$AP$2,0))*AT65","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2047,[64]Horizonte!$B$2:$B$111,0),MATCH($C2079,[64]Horizonte!$B$2:$AP$2,0))*AU65","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2079,[64]Itaitinga!$B$2:$AP$2,0))*AV65","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2079,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW65","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2079,[64]Maracanaú!$B$2:$AP$2,0))*AX65","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2047,[64]Maranguape!$B$2:$B$111,0),MATCH($C2079,[64]Maranguape!$B$2:$AP$2,0))*AY65","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2079,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ65","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2079,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA65","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2047,[64]Pacajus!$B$2:$B$111,0),MATCH($C2079,[64]Pacajus!$B$2:$AP$2,0))*BB65","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2079,[64]Pacatuba!$B$2:$AP$2,0))*BC65","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2047,[64]Paracuru!$B$2:$B$111,0),MATCH($C2079,[64]Paracuru!$B$2:$AP$2,0))*BD65","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2079,[64]Paraipaba!$B$2:$AP$2,0))*BE65","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2079,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF65","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2079,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG65","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2047,[64]Trairi!$B$2:$B$111,0),MATCH($C2079,[64]Trairi!$B$2:$AP$2,0))*BH65","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2079,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI65","v":0}]
[null,2080,2055,"Estações de Tratamento de Esgoto + Sistemas de Tratamento Individual",{"$f":"Lances!AG40","v":0},0,{"$f":"SUMIFS($K2080:$AG2080,$K$18:$AG$18,G$4)","v":0},0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2080,[64]Aquiraz!$B$2:$AP$2,0))*AL66","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2047,[64]Barbalha!$B$2:$B$111,0),MATCH($C2080,[64]Barbalha!$B$2:$AP$2,0))*AM66","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2047,[64]Cascavel!$B$2:$B$111,0),MATCH($C2080,[64]Cascavel!$B$2:$AP$2,0))*AN66","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2047,[64]Caucaia!$B$2:$B$111,0),MATCH($C2080,[64]Caucaia!$B$2:$AP$2,0))*AO66","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2080,[64]Chorozinho!$B$2:$AP$2,0))*AP66","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2047,[64]Eusébio!$B$2:$B$111,0),MATCH($C2080,[64]Eusébio!$B$2:$AP$2,0))*AQ66","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2080,'[64]Farias Brito'!$B$2:$AP$2,0))*AR66","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2080,[64]Fortaleza!$B$2:$AP$2,0))*AS66","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2080,[64]Guaiúba!$B$2:$AP$2,0))*AT66","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2047,[64]Horizonte!$B$2:$B$111,0),MATCH($C2080,[64]Horizonte!$B$2:$AP$2,0))*AU66","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2080,[64]Itaitinga!$B$2:$AP$2,0))*AV66","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2080,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW66","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2080,[64]Maracanaú!$B$2:$AP$2,0))*AX66","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2047,[64]Maranguape!$B$2:$B$111,0),MATCH($C2080,[64]Maranguape!$B$2:$AP$2,0))*AY66","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2080,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ66","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2080,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA66","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2047,[64]Pacajus!$B$2:$B$111,0),MATCH($C2080,[64]Pacajus!$B$2:$AP$2,0))*BB66","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2080,[64]Pacatuba!$B$2:$AP$2,0))*BC66","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2047,[64]Paracuru!$B$2:$B$111,0),MATCH($C2080,[64]Paracuru!$B$2:$AP$2,0))*BD66","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2080,[64]Paraipaba!$B$2:$AP$2,0))*BE66","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2080,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF66","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2080,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG66","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2047,[64]Trairi!$B$2:$B$111,0),MATCH($C2080,[64]Trairi!$B$2:$AP$2,0))*BH66","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2080,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI66","v":0}]
[null,2081,2056,"Estações de Tratamento de Esgoto + Sistemas de Tratamento Individual",{"$f":"Lances!AG41","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2081,[64]Aquiraz!$B$2:$AP$2,0))*AL67","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2047,[64]Barbalha!$B$2:$B$111,0),MATCH($C2081,[64]Barbalha!$B$2:$AP$2,0))*AM67","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2047,[64]Cascavel!$B$2:$B$111,0),MATCH($C2081,[64]Cascavel!$B$2:$AP$2,0))*AN67","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2047,[64]Caucaia!$B$2:$B$111,0),MATCH($C2081,[64]Caucaia!$B$2:$AP$2,0))*AO67","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2081,[64]Chorozinho!$B$2:$AP$2,0))*AP67","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2047,[64]Eusébio!$B$2:$B$111,0),MATCH($C2081,[64]Eusébio!$B$2:$AP$2,0))*AQ67","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2081,'[64]Farias Brito'!$B$2:$AP$2,0))*AR67","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2081,[64]Fortaleza!$B$2:$AP$2,0))*AS67","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2081,[64]Guaiúba!$B$2:$AP$2,0))*AT67","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2047,[64]Horizonte!$B$2:$B$111,0),MATCH($C2081,[64]Horizonte!$B$2:$AP$2,0))*AU67","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2081,[64]Itaitinga!$B$2:$AP$2,0))*AV67","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2081,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW67","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2081,[64]Maracanaú!$B$2:$AP$2,0))*AX67","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2047,[64]Maranguape!$B$2:$B$111,0),MATCH($C2081,[64]Maranguape!$B$2:$AP$2,0))*AY67","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2081,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ67","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2081,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA67","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2047,[64]Pacajus!$B$2:$B$111,0),MATCH($C2081,[64]Pacajus!$B$2:$AP$2,0))*BB67","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2081,[64]Pacatuba!$B$2:$AP$2,0))*BC67","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2047,[64]Paracuru!$B$2:$B$111,0),MATCH($C2081,[64]Paracuru!$B$2:$AP$2,0))*BD67","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2081,[64]Paraipaba!$B$2:$AP$2,0))*BE67","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2081,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF67","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2081,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG67","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2047,[64]Trairi!$B$2:$B$111,0),MATCH($C2081,[64]Trairi!$B$2:$AP$2,0))*BH67","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2081,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI67","v":0}]
[null,2082,2057,"Estações de Tratamento de Esgoto + Sistemas de Tratamento Individual",{"$f":"Lances!AG42","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2047,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2082,[64]Aquiraz!$B$2:$AP$2,0))*AL68","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2047,[64]Barbalha!$B$2:$B$111,0),MATCH($C2082,[64]Barbalha!$B$2:$AP$2,0))*AM68","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2047,[64]Cascavel!$B$2:$B$111,0),MATCH($C2082,[64]Cascavel!$B$2:$AP$2,0))*AN68","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2047,[64]Caucaia!$B$2:$B$111,0),MATCH($C2082,[64]Caucaia!$B$2:$AP$2,0))*AO68","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2047,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2082,[64]Chorozinho!$B$2:$AP$2,0))*AP68","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2047,[64]Eusébio!$B$2:$B$111,0),MATCH($C2082,[64]Eusébio!$B$2:$AP$2,0))*AQ68","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2047,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2082,'[64]Farias Brito'!$B$2:$AP$2,0))*AR68","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2047,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2082,[64]Fortaleza!$B$2:$AP$2,0))*AS68","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2047,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2082,[64]Guaiúba!$B$2:$AP$2,0))*AT68","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2047,[64]Horizonte!$B$2:$B$111,0),MATCH($C2082,[64]Horizonte!$B$2:$AP$2,0))*AU68","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2047,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2082,[64]Itaitinga!$B$2:$AP$2,0))*AV68","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2047,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2082,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW68","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2047,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2082,[64]Maracanaú!$B$2:$AP$2,0))*AX68","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2047,[64]Maranguape!$B$2:$B$111,0),MATCH($C2082,[64]Maranguape!$B$2:$AP$2,0))*AY68","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2047,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2082,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ68","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2047,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2082,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA68","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2047,[64]Pacajus!$B$2:$B$111,0),MATCH($C2082,[64]Pacajus!$B$2:$AP$2,0))*BB68","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2047,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2082,[64]Pacatuba!$B$2:$AP$2,0))*BC68","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2047,[64]Paracuru!$B$2:$B$111,0),MATCH($C2082,[64]Paracuru!$B$2:$AP$2,0))*BD68","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2047,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2082,[64]Paraipaba!$B$2:$AP$2,0))*BE68","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2047,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2082,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF68","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2047,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2082,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG68","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2047,[64]Trairi!$B$2:$B$111,0),MATCH($C2082,[64]Trairi!$B$2:$AP$2,0))*BH68","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2047,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2082,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI68","v":0}]
[null,2083,null,""]
["Desapropriação",2084,{"$f":"A2084","v":"Desapropriação"},""]
[null,2085,2023,"Desapropriação",{"$f":"Lances!AH8","v":10653249.295781093},{"$f":"SUMIFS($K2085:$AH2085,$K$18:$AH$18,F$4)","v":7040876.1733090002},{"$f":"SUMIFS($K2085:$AG2085,$K$18:$AG$18,G$4)","v":0},0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A2084,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2085,[64]Aquiraz!$B$2:$AP$2,0))*AL34","v":824824},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A2084,[64]Barbalha!$B$2:$B$111,0),MATCH($C2085,[64]Barbalha!$B$2:$AP$2,0))*AM34","v":569430},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A2084,[64]Cascavel!$B$2:$B$111,0),MATCH($C2085,[64]Cascavel!$B$2:$AP$2,0))*AN34","v":1430446},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A2084,[64]Caucaia!$B$2:$B$111,0),MATCH($C2085,[64]Caucaia!$B$2:$AP$2,0))*AO34","v":2707580.1733090002},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A2084,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2085,[64]Chorozinho!$B$2:$AP$2,0))*AP34","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A2084,[64]Eusébio!$B$2:$B$111,0),MATCH($C2085,[64]Eusébio!$B$2:$AP$2,0))*AQ34","v":3388440.7645310927},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A2084,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2085,'[64]Farias Brito'!$B$2:$AP$2,0))*AR34","v":622744},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A2084,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2085,[64]Fortaleza!$B$2:$AP$2,0))*AS34","v":2247635},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A2084,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2085,[64]Guaiúba!$B$2:$AP$2,0))*AT34","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A2084,[64]Horizonte!$B$2:$B$111,0),MATCH($C2085,[64]Horizonte!$B$2:$AP$2,0))*AU34","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A2084,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2085,[64]Itaitinga!$B$2:$AP$2,0))*AV34","v":67172},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A2084,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2085,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW34","v":504736.03125},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A2084,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2085,[64]Maracanaú!$B$2:$AP$2,0))*AX34","v":133764},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A2084,[64]Maranguape!$B$2:$B$111,0),MATCH($C2085,[64]Maranguape!$B$2:$AP$2,0))*AY34","v":1198449},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A2084,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2085,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ34","v":121536.00000000001},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A2084,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2085,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA34","v":644121.5},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A2084,[64]Pacajus!$B$2:$B$111,0),MATCH($C2085,[64]Pacajus!$B$2:$AP$2,0))*BB34","v":114138},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A2084,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2085,[64]Pacatuba!$B$2:$AP$2,0))*BC34","v":1033448},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A2084,[64]Paracuru!$B$2:$B$111,0),MATCH($C2085,[64]Paracuru!$B$2:$AP$2,0))*BD34","v":1509345},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A2084,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2085,[64]Paraipaba!$B$2:$AP$2,0))*BE34","v":456880},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A2084,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2085,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF34","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A2084,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2085,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG34","v":59888},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A2084,[64]Trairi!$B$2:$B$111,0),MATCH($C2085,[64]Trairi!$B$2:$AP$2,0))*BH34","v":59547.999999999993},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A2084,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2085,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI34","v":0}]
[null,2086,{"$f":"C2085+1","v":2024},"Desapropriação",{"$f":"Lances!AH9","v":2584110.2909903442},10043566.657534247,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2084,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2086,[64]Aquiraz!$B$2:$AP$2,0))*AL35","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2084,[64]Barbalha!$B$2:$B$111,0),MATCH($C2086,[64]Barbalha!$B$2:$AP$2,0))*AM35","v":84360},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2084,[64]Cascavel!$B$2:$B$111,0),MATCH($C2086,[64]Cascavel!$B$2:$AP$2,0))*AN35","v":106494},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2084,[64]Caucaia!$B$2:$B$111,0),MATCH($C2086,[64]Caucaia!$B$2:$AP$2,0))*AO35","v":3018324.6575342468},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2084,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2086,[64]Chorozinho!$B$2:$AP$2,0))*AP35","v":105511.99999999999},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2084,[64]Eusébio!$B$2:$B$111,0),MATCH($C2086,[64]Eusébio!$B$2:$AP$2,0))*AQ35","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2084,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2086,'[64]Farias Brito'!$B$2:$AP$2,0))*AR35","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2084,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2086,[64]Fortaleza!$B$2:$AP$2,0))*AS35","v":4495270},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2084,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2086,[64]Guaiúba!$B$2:$AP$2,0))*AT35","v":461274},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2084,[64]Horizonte!$B$2:$B$111,0),MATCH($C2086,[64]Horizonte!$B$2:$AP$2,0))*AU35","v":72218.228490344263},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2084,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2086,[64]Itaitinga!$B$2:$AP$2,0))*AV35","v":67172},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2084,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2086,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW35","v":1009472.0625},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2084,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2086,[64]Maracanaú!$B$2:$AP$2,0))*AX35","v":356704},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2084,[64]Maranguape!$B$2:$B$111,0),MATCH($C2086,[64]Maranguape!$B$2:$AP$2,0))*AY35","v":76092},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2084,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2086,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ35","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2084,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2086,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA35","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2084,[64]Pacajus!$B$2:$B$111,0),MATCH($C2086,[64]Pacajus!$B$2:$AP$2,0))*BB35","v":76092},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2084,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2086,[64]Pacatuba!$B$2:$AP$2,0))*BC35","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2084,[64]Paracuru!$B$2:$B$111,0),MATCH($C2086,[64]Paracuru!$B$2:$AP$2,0))*BD35","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2084,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2086,[64]Paraipaba!$B$2:$AP$2,0))*BE35","v":1824200},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2084,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2086,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF35","v":156584},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2084,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2086,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG35","v":223440},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2084,[64]Trairi!$B$2:$B$111,0),MATCH($C2086,[64]Trairi!$B$2:$AP$2,0))*BH35","v":325748},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2084,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2086,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI35","v":168720}]
[null,2087,{"$f":"C2086+1","v":2025},"Desapropriação",{"$f":"Lances!AH10","v":2066794.0845146673},10807476.5,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2084,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2087,[64]Aquiraz!$B$2:$AP$2,0))*AL36","v":72512},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2084,[64]Barbalha!$B$2:$B$111,0),MATCH($C2087,[64]Barbalha!$B$2:$AP$2,0))*AM36","v":168720},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2084,[64]Cascavel!$B$2:$B$111,0),MATCH($C2087,[64]Cascavel!$B$2:$AP$2,0))*AN36","v":70996},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2084,[64]Caucaia!$B$2:$B$111,0),MATCH($C2087,[64]Caucaia!$B$2:$AP$2,0))*AO36","v":756360},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2084,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2087,[64]Chorozinho!$B$2:$AP$2,0))*AP36","v":52755.999999999993},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2084,[64]Eusébio!$B$2:$B$111,0),MATCH($C2087,[64]Eusébio!$B$2:$AP$2,0))*AQ36","v":160457.137274323},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2084,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2087,'[64]Farias Brito'!$B$2:$AP$2,0))*AR36","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2084,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2087,[64]Fortaleza!$B$2:$AP$2,0))*AS36","v":8990540},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2084,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2087,[64]Guaiúba!$B$2:$AP$2,0))*AT36","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2084,[64]Horizonte!$B$2:$B$111,0),MATCH($C2087,[64]Horizonte!$B$2:$AP$2,0))*AU36","v":72218.228490344263},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2084,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2087,[64]Itaitinga!$B$2:$AP$2,0))*AV36","v":134344},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2084,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2087,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW36","v":841226.71875},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2084,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2087,[64]Maracanaú!$B$2:$AP$2,0))*AX36","v":356704},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2084,[64]Maranguape!$B$2:$B$111,0),MATCH($C2087,[64]Maranguape!$B$2:$AP$2,0))*AY36","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2084,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2087,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ36","v":60768.000000000007},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2084,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2087,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA36","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2084,[64]Pacajus!$B$2:$B$111,0),MATCH($C2087,[64]Pacajus!$B$2:$AP$2,0))*BB36","v":76092},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2084,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2087,[64]Pacatuba!$B$2:$AP$2,0))*BC36","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2084,[64]Paracuru!$B$2:$B$111,0),MATCH($C2087,[64]Paracuru!$B$2:$AP$2,0))*BD36","v":825700.5},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2084,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2087,[64]Paraipaba!$B$2:$AP$2,0))*BE36","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2084,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2087,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF36","v":234876},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2084,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2087,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG36","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2084,[64]Trairi!$B$2:$B$111,0),MATCH($C2087,[64]Trairi!$B$2:$AP$2,0))*BH36","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2084,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2087,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI36","v":0}]
[null,2088,{"$f":"C2087+1","v":2026},"Desapropriação",{"$f":"Lances!AH11","v":1818630.512274323},10177988,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2084,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2088,[64]Aquiraz!$B$2:$AP$2,0))*AL37","v":145024},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2084,[64]Barbalha!$B$2:$B$111,0),MATCH($C2088,[64]Barbalha!$B$2:$AP$2,0))*AM37","v":168720},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2084,[64]Cascavel!$B$2:$B$111,0),MATCH($C2088,[64]Cascavel!$B$2:$AP$2,0))*AN37","v":212988},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2084,[64]Caucaia!$B$2:$B$111,0),MATCH($C2088,[64]Caucaia!$B$2:$AP$2,0))*AO37","v":840400},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2084,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2088,[64]Chorozinho!$B$2:$AP$2,0))*AP37","v":52755.999999999993},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2084,[64]Eusébio!$B$2:$B$111,0),MATCH($C2088,[64]Eusébio!$B$2:$AP$2,0))*AQ37","v":160457.137274323},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2084,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2088,'[64]Farias Brito'!$B$2:$AP$2,0))*AR37","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2084,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2088,[64]Fortaleza!$B$2:$AP$2,0))*AS37","v":8990540},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2084,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2088,[64]Guaiúba!$B$2:$AP$2,0))*AT37","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2084,[64]Horizonte!$B$2:$B$111,0),MATCH($C2088,[64]Horizonte!$B$2:$AP$2,0))*AU37","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2084,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2088,[64]Itaitinga!$B$2:$AP$2,0))*AV37","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2084,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2088,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW37","v":672981.375},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2084,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2088,[64]Maracanaú!$B$2:$AP$2,0))*AX37","v":267528},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2084,[64]Maranguape!$B$2:$B$111,0),MATCH($C2088,[64]Maranguape!$B$2:$AP$2,0))*AY37","v":76092},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2084,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2088,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ37","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2084,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2088,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA37","v":62084.000000000007},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2084,[64]Pacajus!$B$2:$B$111,0),MATCH($C2088,[64]Pacajus!$B$2:$AP$2,0))*BB37","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2084,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2088,[64]Pacatuba!$B$2:$AP$2,0))*BC37","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2084,[64]Paracuru!$B$2:$B$111,0),MATCH($C2088,[64]Paracuru!$B$2:$AP$2,0))*BD37","v":71028},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2084,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2088,[64]Paraipaba!$B$2:$AP$2,0))*BE37","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2084,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2088,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF37","v":156584},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2084,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2088,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG37","v":59888},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2084,[64]Trairi!$B$2:$B$111,0),MATCH($C2088,[64]Trairi!$B$2:$AP$2,0))*BH37","v":59547.999999999993},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2084,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2088,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI37","v":0}]
[null,2089,2027,"Desapropriação",{"$f":"Lances!AH12","v":2330077.6567550115},10239644,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2084,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2089,[64]Aquiraz!$B$2:$AP$2,0))*AL38","v":72512},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2084,[64]Barbalha!$B$2:$B$111,0),MATCH($C2089,[64]Barbalha!$B$2:$AP$2,0))*AM38","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2084,[64]Cascavel!$B$2:$B$111,0),MATCH($C2089,[64]Cascavel!$B$2:$AP$2,0))*AN38","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2084,[64]Caucaia!$B$2:$B$111,0),MATCH($C2089,[64]Caucaia!$B$2:$AP$2,0))*AO38","v":1092520},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2084,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2089,[64]Chorozinho!$B$2:$AP$2,0))*AP38","v":52755.999999999993},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2084,[64]Eusébio!$B$2:$B$111,0),MATCH($C2089,[64]Eusébio!$B$2:$AP$2,0))*AQ38","v":160457.137274323},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2084,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2089,'[64]Farias Brito'!$B$2:$AP$2,0))*AR38","v":65552},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2084,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2089,[64]Fortaleza!$B$2:$AP$2,0))*AS38","v":8990540},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2084,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2089,[64]Guaiúba!$B$2:$AP$2,0))*AT38","v":63624},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2084,[64]Horizonte!$B$2:$B$111,0),MATCH($C2089,[64]Horizonte!$B$2:$AP$2,0))*AU38","v":144436.45698068853},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2084,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2089,[64]Itaitinga!$B$2:$AP$2,0))*AV38","v":134344},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2084,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2089,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW38","v":1009472.0625},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2084,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2089,[64]Maracanaú!$B$2:$AP$2,0))*AX38","v":267528},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2084,[64]Maranguape!$B$2:$B$111,0),MATCH($C2089,[64]Maranguape!$B$2:$AP$2,0))*AY38","v":76092},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2084,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2089,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ38","v":60768.000000000007},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2084,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2089,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA38","v":62084.000000000007},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2084,[64]Pacajus!$B$2:$B$111,0),MATCH($C2089,[64]Pacajus!$B$2:$AP$2,0))*BB38","v":76092},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2084,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2089,[64]Pacatuba!$B$2:$AP$2,0))*BC38","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2084,[64]Paracuru!$B$2:$B$111,0),MATCH($C2089,[64]Paracuru!$B$2:$AP$2,0))*BD38","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2084,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2089,[64]Paraipaba!$B$2:$AP$2,0))*BE38","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2084,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2089,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF38","v":156584},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2084,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2089,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG38","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2084,[64]Trairi!$B$2:$B$111,0),MATCH($C2089,[64]Trairi!$B$2:$AP$2,0))*BH38","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2084,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2089,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI38","v":84360}]
[null,2090,2028,"Desapropriação",{"$f":"Lances!AH13","v":1608942.512274323},5384062,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2084,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2090,[64]Aquiraz!$B$2:$AP$2,0))*AL39","v":72512},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2084,[64]Barbalha!$B$2:$B$111,0),MATCH($C2090,[64]Barbalha!$B$2:$AP$2,0))*AM39","v":84360},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2084,[64]Cascavel!$B$2:$B$111,0),MATCH($C2090,[64]Cascavel!$B$2:$AP$2,0))*AN39","v":70996},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2084,[64]Caucaia!$B$2:$B$111,0),MATCH($C2090,[64]Caucaia!$B$2:$AP$2,0))*AO39","v":672320},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2084,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2090,[64]Chorozinho!$B$2:$AP$2,0))*AP39","v":52755.999999999993},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2084,[64]Eusébio!$B$2:$B$111,0),MATCH($C2090,[64]Eusébio!$B$2:$AP$2,0))*AQ39","v":160457.137274323},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2084,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2090,'[64]Farias Brito'!$B$2:$AP$2,0))*AR39","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2084,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2090,[64]Fortaleza!$B$2:$AP$2,0))*AS39","v":4495270},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2084,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2090,[64]Guaiúba!$B$2:$AP$2,0))*AT39","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2084,[64]Horizonte!$B$2:$B$111,0),MATCH($C2090,[64]Horizonte!$B$2:$AP$2,0))*AU39","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2084,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2090,[64]Itaitinga!$B$2:$AP$2,0))*AV39","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2084,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2090,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW39","v":672981.375},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2084,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2090,[64]Maracanaú!$B$2:$AP$2,0))*AX39","v":356704},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2084,[64]Maranguape!$B$2:$B$111,0),MATCH($C2090,[64]Maranguape!$B$2:$AP$2,0))*AY39","v":76092},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2084,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2090,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ39","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2084,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2090,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA39","v":62084.000000000007},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2084,[64]Pacajus!$B$2:$B$111,0),MATCH($C2090,[64]Pacajus!$B$2:$AP$2,0))*BB39","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2084,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2090,[64]Pacatuba!$B$2:$AP$2,0))*BC39","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2084,[64]Paracuru!$B$2:$B$111,0),MATCH($C2090,[64]Paracuru!$B$2:$AP$2,0))*BD39","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2084,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2090,[64]Paraipaba!$B$2:$AP$2,0))*BE39","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2084,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2090,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF39","v":78292},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2084,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2090,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG39","v":59888},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2084,[64]Trairi!$B$2:$B$111,0),MATCH($C2090,[64]Trairi!$B$2:$AP$2,0))*BH39","v":78292},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2084,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2090,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI39","v":0}]
[null,2091,2029,"Desapropriação",{"$f":"Lances!AH14","v":2068669.375},5320970.5,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2084,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2091,[64]Aquiraz!$B$2:$AP$2,0))*AL40","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2084,[64]Barbalha!$B$2:$B$111,0),MATCH($C2091,[64]Barbalha!$B$2:$AP$2,0))*AM40","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2084,[64]Cascavel!$B$2:$B$111,0),MATCH($C2091,[64]Cascavel!$B$2:$AP$2,0))*AN40","v":70996},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2084,[64]Caucaia!$B$2:$B$111,0),MATCH($C2091,[64]Caucaia!$B$2:$AP$2,0))*AO40","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2084,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2091,[64]Chorozinho!$B$2:$AP$2,0))*AP40","v":52755.999999999993},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2084,[64]Eusébio!$B$2:$B$111,0),MATCH($C2091,[64]Eusébio!$B$2:$AP$2,0))*AQ40","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2084,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2091,'[64]Farias Brito'!$B$2:$AP$2,0))*AR40","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2084,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2091,[64]Fortaleza!$B$2:$AP$2,0))*AS40","v":4495270},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2084,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2091,[64]Guaiúba!$B$2:$AP$2,0))*AT40","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2084,[64]Horizonte!$B$2:$B$111,0),MATCH($C2091,[64]Horizonte!$B$2:$AP$2,0))*AU40","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2084,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2091,[64]Itaitinga!$B$2:$AP$2,0))*AV40","v":134344},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2084,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2091,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW40","v":672981.375},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2084,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2091,[64]Maracanaú!$B$2:$AP$2,0))*AX40","v":356704},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2084,[64]Maranguape!$B$2:$B$111,0),MATCH($C2091,[64]Maranguape!$B$2:$AP$2,0))*AY40","v":304368},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2084,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2091,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ40","v":60768.000000000007},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2084,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2091,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA40","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2084,[64]Pacajus!$B$2:$B$111,0),MATCH($C2091,[64]Pacajus!$B$2:$AP$2,0))*BB40","v":76092},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2084,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2091,[64]Pacatuba!$B$2:$AP$2,0))*BC40","v":255300},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2084,[64]Paracuru!$B$2:$B$111,0),MATCH($C2091,[64]Paracuru!$B$2:$AP$2,0))*BD40","v":825700.5},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2084,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2091,[64]Paraipaba!$B$2:$AP$2,0))*BE40","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2084,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2091,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF40","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2084,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2091,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG40","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2084,[64]Trairi!$B$2:$B$111,0),MATCH($C2091,[64]Trairi!$B$2:$AP$2,0))*BH40","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2084,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2091,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI40","v":84360}]
[null,2092,2030,"Desapropriação",{"$f":"Lances!AH15","v":986791.36576466728},2710123,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2084,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2092,[64]Aquiraz!$B$2:$AP$2,0))*AL41","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2084,[64]Barbalha!$B$2:$B$111,0),MATCH($C2092,[64]Barbalha!$B$2:$AP$2,0))*AM41","v":84360},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2084,[64]Cascavel!$B$2:$B$111,0),MATCH($C2092,[64]Cascavel!$B$2:$AP$2,0))*AN41","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2084,[64]Caucaia!$B$2:$B$111,0),MATCH($C2092,[64]Caucaia!$B$2:$AP$2,0))*AO41","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2084,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2092,[64]Chorozinho!$B$2:$AP$2,0))*AP41","v":52755.999999999993},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2084,[64]Eusébio!$B$2:$B$111,0),MATCH($C2092,[64]Eusébio!$B$2:$AP$2,0))*AQ41","v":160457.137274323},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2084,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2092,'[64]Farias Brito'!$B$2:$AP$2,0))*AR41","v":65552},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2084,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2092,[64]Fortaleza!$B$2:$AP$2,0))*AS41","v":2247635},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2084,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2092,[64]Guaiúba!$B$2:$AP$2,0))*AT41","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2084,[64]Horizonte!$B$2:$B$111,0),MATCH($C2092,[64]Horizonte!$B$2:$AP$2,0))*AU41","v":72218.228490344263},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2084,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2092,[64]Itaitinga!$B$2:$AP$2,0))*AV41","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2084,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2092,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW41","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2084,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2092,[64]Maracanaú!$B$2:$AP$2,0))*AX41","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2084,[64]Maranguape!$B$2:$B$111,0),MATCH($C2092,[64]Maranguape!$B$2:$AP$2,0))*AY41","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2084,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2092,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ41","v":243072.00000000003},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2084,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2092,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA41","v":62084.000000000007},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2084,[64]Pacajus!$B$2:$B$111,0),MATCH($C2092,[64]Pacajus!$B$2:$AP$2,0))*BB41","v":76092},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2084,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2092,[64]Pacatuba!$B$2:$AP$2,0))*BC41","v":170200},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2084,[64]Paracuru!$B$2:$B$111,0),MATCH($C2092,[64]Paracuru!$B$2:$AP$2,0))*BD41","v":71028},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2084,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2092,[64]Paraipaba!$B$2:$AP$2,0))*BE41","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2084,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2092,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF41","v":391460},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2084,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2092,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG41","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2084,[64]Trairi!$B$2:$B$111,0),MATCH($C2092,[64]Trairi!$B$2:$AP$2,0))*BH41","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2084,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2092,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI41","v":0}]
[null,2093,2031,"Desapropriação",{"$f":"Lances!AH16","v":802215.36576466728},948008,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2084,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2093,[64]Aquiraz!$B$2:$AP$2,0))*AL42","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2084,[64]Barbalha!$B$2:$B$111,0),MATCH($C2093,[64]Barbalha!$B$2:$AP$2,0))*AM42","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2084,[64]Cascavel!$B$2:$B$111,0),MATCH($C2093,[64]Cascavel!$B$2:$AP$2,0))*AN42","v":141992},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2084,[64]Caucaia!$B$2:$B$111,0),MATCH($C2093,[64]Caucaia!$B$2:$AP$2,0))*AO42","v":84040},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2084,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2093,[64]Chorozinho!$B$2:$AP$2,0))*AP42","v":158267.99999999997},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2084,[64]Eusébio!$B$2:$B$111,0),MATCH($C2093,[64]Eusébio!$B$2:$AP$2,0))*AQ42","v":160457.137274323},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2084,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2093,'[64]Farias Brito'!$B$2:$AP$2,0))*AR42","v":131104},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2084,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2093,[64]Fortaleza!$B$2:$AP$2,0))*AS42","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2084,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2093,[64]Guaiúba!$B$2:$AP$2,0))*AT42","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2084,[64]Horizonte!$B$2:$B$111,0),MATCH($C2093,[64]Horizonte!$B$2:$AP$2,0))*AU42","v":72218.228490344263},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2084,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2093,[64]Itaitinga!$B$2:$AP$2,0))*AV42","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2084,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2093,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW42","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2084,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2093,[64]Maracanaú!$B$2:$AP$2,0))*AX42","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2084,[64]Maranguape!$B$2:$B$111,0),MATCH($C2093,[64]Maranguape!$B$2:$AP$2,0))*AY42","v":76092},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2084,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2093,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ42","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2084,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2093,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA42","v":62084.000000000007},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2084,[64]Pacajus!$B$2:$B$111,0),MATCH($C2093,[64]Pacajus!$B$2:$AP$2,0))*BB42","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2084,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2093,[64]Pacatuba!$B$2:$AP$2,0))*BC42","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2084,[64]Paracuru!$B$2:$B$111,0),MATCH($C2093,[64]Paracuru!$B$2:$AP$2,0))*BD42","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2084,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2093,[64]Paraipaba!$B$2:$AP$2,0))*BE42","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2084,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2093,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF42","v":863968},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2084,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2093,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG42","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2084,[64]Trairi!$B$2:$B$111,0),MATCH($C2093,[64]Trairi!$B$2:$AP$2,0))*BH42","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2084,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2093,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI42","v":0}]
[null,2094,2032,"Desapropriação",{"$f":"Lances!AH17","v":231453.137274323},156584,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2084,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2094,[64]Aquiraz!$B$2:$AP$2,0))*AL43","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2084,[64]Barbalha!$B$2:$B$111,0),MATCH($C2094,[64]Barbalha!$B$2:$AP$2,0))*AM43","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2084,[64]Cascavel!$B$2:$B$111,0),MATCH($C2094,[64]Cascavel!$B$2:$AP$2,0))*AN43","v":70996},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2084,[64]Caucaia!$B$2:$B$111,0),MATCH($C2094,[64]Caucaia!$B$2:$AP$2,0))*AO43","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2084,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2094,[64]Chorozinho!$B$2:$AP$2,0))*AP43","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2084,[64]Eusébio!$B$2:$B$111,0),MATCH($C2094,[64]Eusébio!$B$2:$AP$2,0))*AQ43","v":160457.137274323},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2084,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2094,'[64]Farias Brito'!$B$2:$AP$2,0))*AR43","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2084,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2094,[64]Fortaleza!$B$2:$AP$2,0))*AS43","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2084,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2094,[64]Guaiúba!$B$2:$AP$2,0))*AT43","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2084,[64]Horizonte!$B$2:$B$111,0),MATCH($C2094,[64]Horizonte!$B$2:$AP$2,0))*AU43","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2084,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2094,[64]Itaitinga!$B$2:$AP$2,0))*AV43","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2084,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2094,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW43","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2084,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2094,[64]Maracanaú!$B$2:$AP$2,0))*AX43","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2084,[64]Maranguape!$B$2:$B$111,0),MATCH($C2094,[64]Maranguape!$B$2:$AP$2,0))*AY43","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2084,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2094,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ43","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2084,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2094,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA43","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2084,[64]Pacajus!$B$2:$B$111,0),MATCH($C2094,[64]Pacajus!$B$2:$AP$2,0))*BB43","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2084,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2094,[64]Pacatuba!$B$2:$AP$2,0))*BC43","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2084,[64]Paracuru!$B$2:$B$111,0),MATCH($C2094,[64]Paracuru!$B$2:$AP$2,0))*BD43","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2084,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2094,[64]Paraipaba!$B$2:$AP$2,0))*BE43","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2084,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2094,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF43","v":156584},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2084,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2094,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG43","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2084,[64]Trairi!$B$2:$B$111,0),MATCH($C2094,[64]Trairi!$B$2:$AP$2,0))*BH43","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2084,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2094,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI43","v":0}]
[null,2095,2033,"Desapropriação",{"$f":"Lances!AH18","v":160513.4518032902},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2084,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2095,[64]Aquiraz!$B$2:$AP$2,0))*AL44","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2084,[64]Barbalha!$B$2:$B$111,0),MATCH($C2095,[64]Barbalha!$B$2:$AP$2,0))*AM44","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2084,[64]Cascavel!$B$2:$B$111,0),MATCH($C2095,[64]Cascavel!$B$2:$AP$2,0))*AN44","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2084,[64]Caucaia!$B$2:$B$111,0),MATCH($C2095,[64]Caucaia!$B$2:$AP$2,0))*AO44","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2084,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2095,[64]Chorozinho!$B$2:$AP$2,0))*AP44","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2084,[64]Eusébio!$B$2:$B$111,0),MATCH($C2095,[64]Eusébio!$B$2:$AP$2,0))*AQ44","v":160457.137274323},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2084,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2095,'[64]Farias Brito'!$B$2:$AP$2,0))*AR44","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2084,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2095,[64]Fortaleza!$B$2:$AP$2,0))*AS44","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2084,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2095,[64]Guaiúba!$B$2:$AP$2,0))*AT44","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2084,[64]Horizonte!$B$2:$B$111,0),MATCH($C2095,[64]Horizonte!$B$2:$AP$2,0))*AU44","v":56.314528967205412},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2084,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2095,[64]Itaitinga!$B$2:$AP$2,0))*AV44","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2084,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2095,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW44","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2084,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2095,[64]Maracanaú!$B$2:$AP$2,0))*AX44","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2084,[64]Maranguape!$B$2:$B$111,0),MATCH($C2095,[64]Maranguape!$B$2:$AP$2,0))*AY44","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2084,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2095,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ44","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2084,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2095,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA44","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2084,[64]Pacajus!$B$2:$B$111,0),MATCH($C2095,[64]Pacajus!$B$2:$AP$2,0))*BB44","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2084,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2095,[64]Pacatuba!$B$2:$AP$2,0))*BC44","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2084,[64]Paracuru!$B$2:$B$111,0),MATCH($C2095,[64]Paracuru!$B$2:$AP$2,0))*BD44","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2084,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2095,[64]Paraipaba!$B$2:$AP$2,0))*BE44","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2084,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2095,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF44","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2084,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2095,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG44","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2084,[64]Trairi!$B$2:$B$111,0),MATCH($C2095,[64]Trairi!$B$2:$AP$2,0))*BH44","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2084,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2095,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI44","v":0}]
[null,2096,2034,"Desapropriação",{"$f":"Lances!AH19","v":160513.4518032902},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2084,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2096,[64]Aquiraz!$B$2:$AP$2,0))*AL45","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2084,[64]Barbalha!$B$2:$B$111,0),MATCH($C2096,[64]Barbalha!$B$2:$AP$2,0))*AM45","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2084,[64]Cascavel!$B$2:$B$111,0),MATCH($C2096,[64]Cascavel!$B$2:$AP$2,0))*AN45","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2084,[64]Caucaia!$B$2:$B$111,0),MATCH($C2096,[64]Caucaia!$B$2:$AP$2,0))*AO45","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2084,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2096,[64]Chorozinho!$B$2:$AP$2,0))*AP45","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2084,[64]Eusébio!$B$2:$B$111,0),MATCH($C2096,[64]Eusébio!$B$2:$AP$2,0))*AQ45","v":160457.137274323},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2084,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2096,'[64]Farias Brito'!$B$2:$AP$2,0))*AR45","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2084,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2096,[64]Fortaleza!$B$2:$AP$2,0))*AS45","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2084,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2096,[64]Guaiúba!$B$2:$AP$2,0))*AT45","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2084,[64]Horizonte!$B$2:$B$111,0),MATCH($C2096,[64]Horizonte!$B$2:$AP$2,0))*AU45","v":56.314528967205412},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2084,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2096,[64]Itaitinga!$B$2:$AP$2,0))*AV45","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2084,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2096,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW45","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2084,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2096,[64]Maracanaú!$B$2:$AP$2,0))*AX45","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2084,[64]Maranguape!$B$2:$B$111,0),MATCH($C2096,[64]Maranguape!$B$2:$AP$2,0))*AY45","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2084,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2096,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ45","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2084,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2096,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA45","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2084,[64]Pacajus!$B$2:$B$111,0),MATCH($C2096,[64]Pacajus!$B$2:$AP$2,0))*BB45","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2084,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2096,[64]Pacatuba!$B$2:$AP$2,0))*BC45","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2084,[64]Paracuru!$B$2:$B$111,0),MATCH($C2096,[64]Paracuru!$B$2:$AP$2,0))*BD45","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2084,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2096,[64]Paraipaba!$B$2:$AP$2,0))*BE45","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2084,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2096,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF45","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2084,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2096,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG45","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2084,[64]Trairi!$B$2:$B$111,0),MATCH($C2096,[64]Trairi!$B$2:$AP$2,0))*BH45","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2084,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2096,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI45","v":0}]
[null,2097,2035,"Desapropriação",{"$f":"Lances!AH20","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2084,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2097,[64]Aquiraz!$B$2:$AP$2,0))*AL46","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2084,[64]Barbalha!$B$2:$B$111,0),MATCH($C2097,[64]Barbalha!$B$2:$AP$2,0))*AM46","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2084,[64]Cascavel!$B$2:$B$111,0),MATCH($C2097,[64]Cascavel!$B$2:$AP$2,0))*AN46","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2084,[64]Caucaia!$B$2:$B$111,0),MATCH($C2097,[64]Caucaia!$B$2:$AP$2,0))*AO46","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2084,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2097,[64]Chorozinho!$B$2:$AP$2,0))*AP46","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2084,[64]Eusébio!$B$2:$B$111,0),MATCH($C2097,[64]Eusébio!$B$2:$AP$2,0))*AQ46","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2084,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2097,'[64]Farias Brito'!$B$2:$AP$2,0))*AR46","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2084,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2097,[64]Fortaleza!$B$2:$AP$2,0))*AS46","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2084,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2097,[64]Guaiúba!$B$2:$AP$2,0))*AT46","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2084,[64]Horizonte!$B$2:$B$111,0),MATCH($C2097,[64]Horizonte!$B$2:$AP$2,0))*AU46","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2084,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2097,[64]Itaitinga!$B$2:$AP$2,0))*AV46","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2084,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2097,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW46","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2084,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2097,[64]Maracanaú!$B$2:$AP$2,0))*AX46","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2084,[64]Maranguape!$B$2:$B$111,0),MATCH($C2097,[64]Maranguape!$B$2:$AP$2,0))*AY46","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2084,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2097,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ46","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2084,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2097,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA46","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2084,[64]Pacajus!$B$2:$B$111,0),MATCH($C2097,[64]Pacajus!$B$2:$AP$2,0))*BB46","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2084,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2097,[64]Pacatuba!$B$2:$AP$2,0))*BC46","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2084,[64]Paracuru!$B$2:$B$111,0),MATCH($C2097,[64]Paracuru!$B$2:$AP$2,0))*BD46","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2084,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2097,[64]Paraipaba!$B$2:$AP$2,0))*BE46","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2084,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2097,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF46","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2084,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2097,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG46","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2084,[64]Trairi!$B$2:$B$111,0),MATCH($C2097,[64]Trairi!$B$2:$AP$2,0))*BH46","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2084,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2097,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI46","v":0}]
[null,2098,2036,"Desapropriação",{"$f":"Lances!AH21","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2084,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2098,[64]Aquiraz!$B$2:$AP$2,0))*AL47","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2084,[64]Barbalha!$B$2:$B$111,0),MATCH($C2098,[64]Barbalha!$B$2:$AP$2,0))*AM47","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2084,[64]Cascavel!$B$2:$B$111,0),MATCH($C2098,[64]Cascavel!$B$2:$AP$2,0))*AN47","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2084,[64]Caucaia!$B$2:$B$111,0),MATCH($C2098,[64]Caucaia!$B$2:$AP$2,0))*AO47","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2084,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2098,[64]Chorozinho!$B$2:$AP$2,0))*AP47","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2084,[64]Eusébio!$B$2:$B$111,0),MATCH($C2098,[64]Eusébio!$B$2:$AP$2,0))*AQ47","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2084,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2098,'[64]Farias Brito'!$B$2:$AP$2,0))*AR47","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2084,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2098,[64]Fortaleza!$B$2:$AP$2,0))*AS47","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2084,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2098,[64]Guaiúba!$B$2:$AP$2,0))*AT47","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2084,[64]Horizonte!$B$2:$B$111,0),MATCH($C2098,[64]Horizonte!$B$2:$AP$2,0))*AU47","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2084,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2098,[64]Itaitinga!$B$2:$AP$2,0))*AV47","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2084,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2098,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW47","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2084,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2098,[64]Maracanaú!$B$2:$AP$2,0))*AX47","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2084,[64]Maranguape!$B$2:$B$111,0),MATCH($C2098,[64]Maranguape!$B$2:$AP$2,0))*AY47","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2084,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2098,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ47","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2084,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2098,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA47","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2084,[64]Pacajus!$B$2:$B$111,0),MATCH($C2098,[64]Pacajus!$B$2:$AP$2,0))*BB47","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2084,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2098,[64]Pacatuba!$B$2:$AP$2,0))*BC47","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2084,[64]Paracuru!$B$2:$B$111,0),MATCH($C2098,[64]Paracuru!$B$2:$AP$2,0))*BD47","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2084,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2098,[64]Paraipaba!$B$2:$AP$2,0))*BE47","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2084,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2098,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF47","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2084,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2098,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG47","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2084,[64]Trairi!$B$2:$B$111,0),MATCH($C2098,[64]Trairi!$B$2:$AP$2,0))*BH47","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2084,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2098,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI47","v":0}]
[null,2099,2037,"Desapropriação",{"$f":"Lances!AH22","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2084,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2099,[64]Aquiraz!$B$2:$AP$2,0))*AL48","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2084,[64]Barbalha!$B$2:$B$111,0),MATCH($C2099,[64]Barbalha!$B$2:$AP$2,0))*AM48","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2084,[64]Cascavel!$B$2:$B$111,0),MATCH($C2099,[64]Cascavel!$B$2:$AP$2,0))*AN48","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2084,[64]Caucaia!$B$2:$B$111,0),MATCH($C2099,[64]Caucaia!$B$2:$AP$2,0))*AO48","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2084,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2099,[64]Chorozinho!$B$2:$AP$2,0))*AP48","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2084,[64]Eusébio!$B$2:$B$111,0),MATCH($C2099,[64]Eusébio!$B$2:$AP$2,0))*AQ48","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2084,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2099,'[64]Farias Brito'!$B$2:$AP$2,0))*AR48","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2084,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2099,[64]Fortaleza!$B$2:$AP$2,0))*AS48","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2084,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2099,[64]Guaiúba!$B$2:$AP$2,0))*AT48","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2084,[64]Horizonte!$B$2:$B$111,0),MATCH($C2099,[64]Horizonte!$B$2:$AP$2,0))*AU48","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2084,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2099,[64]Itaitinga!$B$2:$AP$2,0))*AV48","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2084,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2099,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW48","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2084,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2099,[64]Maracanaú!$B$2:$AP$2,0))*AX48","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2084,[64]Maranguape!$B$2:$B$111,0),MATCH($C2099,[64]Maranguape!$B$2:$AP$2,0))*AY48","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2084,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2099,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ48","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2084,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2099,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA48","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2084,[64]Pacajus!$B$2:$B$111,0),MATCH($C2099,[64]Pacajus!$B$2:$AP$2,0))*BB48","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2084,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2099,[64]Pacatuba!$B$2:$AP$2,0))*BC48","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2084,[64]Paracuru!$B$2:$B$111,0),MATCH($C2099,[64]Paracuru!$B$2:$AP$2,0))*BD48","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2084,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2099,[64]Paraipaba!$B$2:$AP$2,0))*BE48","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2084,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2099,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF48","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2084,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2099,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG48","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2084,[64]Trairi!$B$2:$B$111,0),MATCH($C2099,[64]Trairi!$B$2:$AP$2,0))*BH48","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2084,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2099,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI48","v":0}]
[null,2100,2038,"Desapropriação",{"$f":"Lances!AH23","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2084,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2100,[64]Aquiraz!$B$2:$AP$2,0))*AL49","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2084,[64]Barbalha!$B$2:$B$111,0),MATCH($C2100,[64]Barbalha!$B$2:$AP$2,0))*AM49","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2084,[64]Cascavel!$B$2:$B$111,0),MATCH($C2100,[64]Cascavel!$B$2:$AP$2,0))*AN49","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2084,[64]Caucaia!$B$2:$B$111,0),MATCH($C2100,[64]Caucaia!$B$2:$AP$2,0))*AO49","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2084,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2100,[64]Chorozinho!$B$2:$AP$2,0))*AP49","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2084,[64]Eusébio!$B$2:$B$111,0),MATCH($C2100,[64]Eusébio!$B$2:$AP$2,0))*AQ49","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2084,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2100,'[64]Farias Brito'!$B$2:$AP$2,0))*AR49","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2084,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2100,[64]Fortaleza!$B$2:$AP$2,0))*AS49","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2084,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2100,[64]Guaiúba!$B$2:$AP$2,0))*AT49","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2084,[64]Horizonte!$B$2:$B$111,0),MATCH($C2100,[64]Horizonte!$B$2:$AP$2,0))*AU49","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2084,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2100,[64]Itaitinga!$B$2:$AP$2,0))*AV49","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2084,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2100,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW49","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2084,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2100,[64]Maracanaú!$B$2:$AP$2,0))*AX49","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2084,[64]Maranguape!$B$2:$B$111,0),MATCH($C2100,[64]Maranguape!$B$2:$AP$2,0))*AY49","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2084,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2100,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ49","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2084,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2100,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA49","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2084,[64]Pacajus!$B$2:$B$111,0),MATCH($C2100,[64]Pacajus!$B$2:$AP$2,0))*BB49","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2084,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2100,[64]Pacatuba!$B$2:$AP$2,0))*BC49","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2084,[64]Paracuru!$B$2:$B$111,0),MATCH($C2100,[64]Paracuru!$B$2:$AP$2,0))*BD49","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2084,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2100,[64]Paraipaba!$B$2:$AP$2,0))*BE49","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2084,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2100,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF49","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2084,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2100,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG49","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2084,[64]Trairi!$B$2:$B$111,0),MATCH($C2100,[64]Trairi!$B$2:$AP$2,0))*BH49","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2084,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2100,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI49","v":0}]
[null,2101,2039,"Desapropriação",{"$f":"Lances!AH24","v":0},0,{"$f":"SUMIFS($K2101:$AG2101,$K$18:$AG$18,G$4)","v":0},0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2084,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2101,[64]Aquiraz!$B$2:$AP$2,0))*AL50","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2084,[64]Barbalha!$B$2:$B$111,0),MATCH($C2101,[64]Barbalha!$B$2:$AP$2,0))*AM50","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2084,[64]Cascavel!$B$2:$B$111,0),MATCH($C2101,[64]Cascavel!$B$2:$AP$2,0))*AN50","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2084,[64]Caucaia!$B$2:$B$111,0),MATCH($C2101,[64]Caucaia!$B$2:$AP$2,0))*AO50","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2084,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2101,[64]Chorozinho!$B$2:$AP$2,0))*AP50","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2084,[64]Eusébio!$B$2:$B$111,0),MATCH($C2101,[64]Eusébio!$B$2:$AP$2,0))*AQ50","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2084,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2101,'[64]Farias Brito'!$B$2:$AP$2,0))*AR50","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2084,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2101,[64]Fortaleza!$B$2:$AP$2,0))*AS50","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2084,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2101,[64]Guaiúba!$B$2:$AP$2,0))*AT50","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2084,[64]Horizonte!$B$2:$B$111,0),MATCH($C2101,[64]Horizonte!$B$2:$AP$2,0))*AU50","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2084,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2101,[64]Itaitinga!$B$2:$AP$2,0))*AV50","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2084,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2101,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW50","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2084,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2101,[64]Maracanaú!$B$2:$AP$2,0))*AX50","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2084,[64]Maranguape!$B$2:$B$111,0),MATCH($C2101,[64]Maranguape!$B$2:$AP$2,0))*AY50","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2084,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2101,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ50","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2084,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2101,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA50","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2084,[64]Pacajus!$B$2:$B$111,0),MATCH($C2101,[64]Pacajus!$B$2:$AP$2,0))*BB50","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2084,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2101,[64]Pacatuba!$B$2:$AP$2,0))*BC50","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2084,[64]Paracuru!$B$2:$B$111,0),MATCH($C2101,[64]Paracuru!$B$2:$AP$2,0))*BD50","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2084,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2101,[64]Paraipaba!$B$2:$AP$2,0))*BE50","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2084,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2101,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF50","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2084,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2101,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG50","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2084,[64]Trairi!$B$2:$B$111,0),MATCH($C2101,[64]Trairi!$B$2:$AP$2,0))*BH50","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2084,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2101,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI50","v":0}]
[null,2102,2040,"Desapropriação",{"$f":"Lances!AH25","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2084,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2102,[64]Aquiraz!$B$2:$AP$2,0))*AL51","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2084,[64]Barbalha!$B$2:$B$111,0),MATCH($C2102,[64]Barbalha!$B$2:$AP$2,0))*AM51","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2084,[64]Cascavel!$B$2:$B$111,0),MATCH($C2102,[64]Cascavel!$B$2:$AP$2,0))*AN51","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2084,[64]Caucaia!$B$2:$B$111,0),MATCH($C2102,[64]Caucaia!$B$2:$AP$2,0))*AO51","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2084,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2102,[64]Chorozinho!$B$2:$AP$2,0))*AP51","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2084,[64]Eusébio!$B$2:$B$111,0),MATCH($C2102,[64]Eusébio!$B$2:$AP$2,0))*AQ51","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2084,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2102,'[64]Farias Brito'!$B$2:$AP$2,0))*AR51","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2084,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2102,[64]Fortaleza!$B$2:$AP$2,0))*AS51","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2084,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2102,[64]Guaiúba!$B$2:$AP$2,0))*AT51","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2084,[64]Horizonte!$B$2:$B$111,0),MATCH($C2102,[64]Horizonte!$B$2:$AP$2,0))*AU51","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2084,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2102,[64]Itaitinga!$B$2:$AP$2,0))*AV51","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2084,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2102,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW51","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2084,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2102,[64]Maracanaú!$B$2:$AP$2,0))*AX51","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2084,[64]Maranguape!$B$2:$B$111,0),MATCH($C2102,[64]Maranguape!$B$2:$AP$2,0))*AY51","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2084,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2102,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ51","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2084,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2102,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA51","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2084,[64]Pacajus!$B$2:$B$111,0),MATCH($C2102,[64]Pacajus!$B$2:$AP$2,0))*BB51","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2084,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2102,[64]Pacatuba!$B$2:$AP$2,0))*BC51","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2084,[64]Paracuru!$B$2:$B$111,0),MATCH($C2102,[64]Paracuru!$B$2:$AP$2,0))*BD51","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2084,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2102,[64]Paraipaba!$B$2:$AP$2,0))*BE51","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2084,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2102,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF51","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2084,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2102,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG51","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2084,[64]Trairi!$B$2:$B$111,0),MATCH($C2102,[64]Trairi!$B$2:$AP$2,0))*BH51","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2084,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2102,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI51","v":0}]
[null,2103,2041,"Desapropriação",{"$f":"Lances!AH26","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2084,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2103,[64]Aquiraz!$B$2:$AP$2,0))*AL52","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2084,[64]Barbalha!$B$2:$B$111,0),MATCH($C2103,[64]Barbalha!$B$2:$AP$2,0))*AM52","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2084,[64]Cascavel!$B$2:$B$111,0),MATCH($C2103,[64]Cascavel!$B$2:$AP$2,0))*AN52","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2084,[64]Caucaia!$B$2:$B$111,0),MATCH($C2103,[64]Caucaia!$B$2:$AP$2,0))*AO52","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2084,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2103,[64]Chorozinho!$B$2:$AP$2,0))*AP52","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2084,[64]Eusébio!$B$2:$B$111,0),MATCH($C2103,[64]Eusébio!$B$2:$AP$2,0))*AQ52","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2084,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2103,'[64]Farias Brito'!$B$2:$AP$2,0))*AR52","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2084,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2103,[64]Fortaleza!$B$2:$AP$2,0))*AS52","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2084,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2103,[64]Guaiúba!$B$2:$AP$2,0))*AT52","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2084,[64]Horizonte!$B$2:$B$111,0),MATCH($C2103,[64]Horizonte!$B$2:$AP$2,0))*AU52","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2084,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2103,[64]Itaitinga!$B$2:$AP$2,0))*AV52","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2084,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2103,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW52","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2084,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2103,[64]Maracanaú!$B$2:$AP$2,0))*AX52","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2084,[64]Maranguape!$B$2:$B$111,0),MATCH($C2103,[64]Maranguape!$B$2:$AP$2,0))*AY52","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2084,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2103,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ52","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2084,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2103,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA52","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2084,[64]Pacajus!$B$2:$B$111,0),MATCH($C2103,[64]Pacajus!$B$2:$AP$2,0))*BB52","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2084,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2103,[64]Pacatuba!$B$2:$AP$2,0))*BC52","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2084,[64]Paracuru!$B$2:$B$111,0),MATCH($C2103,[64]Paracuru!$B$2:$AP$2,0))*BD52","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2084,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2103,[64]Paraipaba!$B$2:$AP$2,0))*BE52","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2084,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2103,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF52","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2084,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2103,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG52","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2084,[64]Trairi!$B$2:$B$111,0),MATCH($C2103,[64]Trairi!$B$2:$AP$2,0))*BH52","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2084,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2103,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI52","v":0}]
[null,2104,2042,"Desapropriação",{"$f":"Lances!AH27","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2084,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2104,[64]Aquiraz!$B$2:$AP$2,0))*AL53","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2084,[64]Barbalha!$B$2:$B$111,0),MATCH($C2104,[64]Barbalha!$B$2:$AP$2,0))*AM53","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2084,[64]Cascavel!$B$2:$B$111,0),MATCH($C2104,[64]Cascavel!$B$2:$AP$2,0))*AN53","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2084,[64]Caucaia!$B$2:$B$111,0),MATCH($C2104,[64]Caucaia!$B$2:$AP$2,0))*AO53","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2084,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2104,[64]Chorozinho!$B$2:$AP$2,0))*AP53","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2084,[64]Eusébio!$B$2:$B$111,0),MATCH($C2104,[64]Eusébio!$B$2:$AP$2,0))*AQ53","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2084,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2104,'[64]Farias Brito'!$B$2:$AP$2,0))*AR53","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2084,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2104,[64]Fortaleza!$B$2:$AP$2,0))*AS53","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2084,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2104,[64]Guaiúba!$B$2:$AP$2,0))*AT53","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2084,[64]Horizonte!$B$2:$B$111,0),MATCH($C2104,[64]Horizonte!$B$2:$AP$2,0))*AU53","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2084,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2104,[64]Itaitinga!$B$2:$AP$2,0))*AV53","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2084,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2104,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW53","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2084,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2104,[64]Maracanaú!$B$2:$AP$2,0))*AX53","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2084,[64]Maranguape!$B$2:$B$111,0),MATCH($C2104,[64]Maranguape!$B$2:$AP$2,0))*AY53","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2084,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2104,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ53","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2084,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2104,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA53","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2084,[64]Pacajus!$B$2:$B$111,0),MATCH($C2104,[64]Pacajus!$B$2:$AP$2,0))*BB53","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2084,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2104,[64]Pacatuba!$B$2:$AP$2,0))*BC53","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2084,[64]Paracuru!$B$2:$B$111,0),MATCH($C2104,[64]Paracuru!$B$2:$AP$2,0))*BD53","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2084,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2104,[64]Paraipaba!$B$2:$AP$2,0))*BE53","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2084,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2104,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF53","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2084,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2104,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG53","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2084,[64]Trairi!$B$2:$B$111,0),MATCH($C2104,[64]Trairi!$B$2:$AP$2,0))*BH53","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2084,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2104,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI53","v":0}]
[null,2105,2043,"Desapropriação",{"$f":"Lances!AH28","v":0},{"$f":"SUMIFS($K2105:$AH2105,$K$18:$AH$18,F$4)","v":0},0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2084,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2105,[64]Aquiraz!$B$2:$AP$2,0))*AL54","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2084,[64]Barbalha!$B$2:$B$111,0),MATCH($C2105,[64]Barbalha!$B$2:$AP$2,0))*AM54","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2084,[64]Cascavel!$B$2:$B$111,0),MATCH($C2105,[64]Cascavel!$B$2:$AP$2,0))*AN54","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2084,[64]Caucaia!$B$2:$B$111,0),MATCH($C2105,[64]Caucaia!$B$2:$AP$2,0))*AO54","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2084,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2105,[64]Chorozinho!$B$2:$AP$2,0))*AP54","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2084,[64]Eusébio!$B$2:$B$111,0),MATCH($C2105,[64]Eusébio!$B$2:$AP$2,0))*AQ54","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2084,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2105,'[64]Farias Brito'!$B$2:$AP$2,0))*AR54","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2084,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2105,[64]Fortaleza!$B$2:$AP$2,0))*AS54","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2084,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2105,[64]Guaiúba!$B$2:$AP$2,0))*AT54","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2084,[64]Horizonte!$B$2:$B$111,0),MATCH($C2105,[64]Horizonte!$B$2:$AP$2,0))*AU54","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2084,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2105,[64]Itaitinga!$B$2:$AP$2,0))*AV54","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2084,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2105,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW54","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2084,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2105,[64]Maracanaú!$B$2:$AP$2,0))*AX54","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2084,[64]Maranguape!$B$2:$B$111,0),MATCH($C2105,[64]Maranguape!$B$2:$AP$2,0))*AY54","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2084,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2105,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ54","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2084,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2105,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA54","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2084,[64]Pacajus!$B$2:$B$111,0),MATCH($C2105,[64]Pacajus!$B$2:$AP$2,0))*BB54","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2084,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2105,[64]Pacatuba!$B$2:$AP$2,0))*BC54","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2084,[64]Paracuru!$B$2:$B$111,0),MATCH($C2105,[64]Paracuru!$B$2:$AP$2,0))*BD54","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2084,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2105,[64]Paraipaba!$B$2:$AP$2,0))*BE54","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2084,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2105,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF54","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2084,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2105,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG54","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2084,[64]Trairi!$B$2:$B$111,0),MATCH($C2105,[64]Trairi!$B$2:$AP$2,0))*BH54","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2084,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2105,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI54","v":0}]
[null,2106,2044,"Desapropriação",{"$f":"Lances!AH29","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2084,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2106,[64]Aquiraz!$B$2:$AP$2,0))*AL55","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2084,[64]Barbalha!$B$2:$B$111,0),MATCH($C2106,[64]Barbalha!$B$2:$AP$2,0))*AM55","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2084,[64]Cascavel!$B$2:$B$111,0),MATCH($C2106,[64]Cascavel!$B$2:$AP$2,0))*AN55","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2084,[64]Caucaia!$B$2:$B$111,0),MATCH($C2106,[64]Caucaia!$B$2:$AP$2,0))*AO55","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2084,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2106,[64]Chorozinho!$B$2:$AP$2,0))*AP55","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2084,[64]Eusébio!$B$2:$B$111,0),MATCH($C2106,[64]Eusébio!$B$2:$AP$2,0))*AQ55","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2084,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2106,'[64]Farias Brito'!$B$2:$AP$2,0))*AR55","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2084,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2106,[64]Fortaleza!$B$2:$AP$2,0))*AS55","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2084,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2106,[64]Guaiúba!$B$2:$AP$2,0))*AT55","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2084,[64]Horizonte!$B$2:$B$111,0),MATCH($C2106,[64]Horizonte!$B$2:$AP$2,0))*AU55","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2084,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2106,[64]Itaitinga!$B$2:$AP$2,0))*AV55","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2084,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2106,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW55","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2084,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2106,[64]Maracanaú!$B$2:$AP$2,0))*AX55","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2084,[64]Maranguape!$B$2:$B$111,0),MATCH($C2106,[64]Maranguape!$B$2:$AP$2,0))*AY55","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2084,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2106,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ55","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2084,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2106,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA55","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2084,[64]Pacajus!$B$2:$B$111,0),MATCH($C2106,[64]Pacajus!$B$2:$AP$2,0))*BB55","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2084,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2106,[64]Pacatuba!$B$2:$AP$2,0))*BC55","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2084,[64]Paracuru!$B$2:$B$111,0),MATCH($C2106,[64]Paracuru!$B$2:$AP$2,0))*BD55","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2084,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2106,[64]Paraipaba!$B$2:$AP$2,0))*BE55","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2084,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2106,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF55","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2084,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2106,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG55","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2084,[64]Trairi!$B$2:$B$111,0),MATCH($C2106,[64]Trairi!$B$2:$AP$2,0))*BH55","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2084,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2106,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI55","v":0}]
[null,2107,2045,"Desapropriação",{"$f":"Lances!AH30","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2084,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2107,[64]Aquiraz!$B$2:$AP$2,0))*AL56","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2084,[64]Barbalha!$B$2:$B$111,0),MATCH($C2107,[64]Barbalha!$B$2:$AP$2,0))*AM56","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2084,[64]Cascavel!$B$2:$B$111,0),MATCH($C2107,[64]Cascavel!$B$2:$AP$2,0))*AN56","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2084,[64]Caucaia!$B$2:$B$111,0),MATCH($C2107,[64]Caucaia!$B$2:$AP$2,0))*AO56","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2084,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2107,[64]Chorozinho!$B$2:$AP$2,0))*AP56","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2084,[64]Eusébio!$B$2:$B$111,0),MATCH($C2107,[64]Eusébio!$B$2:$AP$2,0))*AQ56","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2084,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2107,'[64]Farias Brito'!$B$2:$AP$2,0))*AR56","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2084,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2107,[64]Fortaleza!$B$2:$AP$2,0))*AS56","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2084,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2107,[64]Guaiúba!$B$2:$AP$2,0))*AT56","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2084,[64]Horizonte!$B$2:$B$111,0),MATCH($C2107,[64]Horizonte!$B$2:$AP$2,0))*AU56","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2084,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2107,[64]Itaitinga!$B$2:$AP$2,0))*AV56","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2084,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2107,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW56","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2084,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2107,[64]Maracanaú!$B$2:$AP$2,0))*AX56","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2084,[64]Maranguape!$B$2:$B$111,0),MATCH($C2107,[64]Maranguape!$B$2:$AP$2,0))*AY56","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2084,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2107,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ56","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2084,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2107,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA56","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2084,[64]Pacajus!$B$2:$B$111,0),MATCH($C2107,[64]Pacajus!$B$2:$AP$2,0))*BB56","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2084,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2107,[64]Pacatuba!$B$2:$AP$2,0))*BC56","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2084,[64]Paracuru!$B$2:$B$111,0),MATCH($C2107,[64]Paracuru!$B$2:$AP$2,0))*BD56","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2084,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2107,[64]Paraipaba!$B$2:$AP$2,0))*BE56","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2084,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2107,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF56","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2084,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2107,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG56","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2084,[64]Trairi!$B$2:$B$111,0),MATCH($C2107,[64]Trairi!$B$2:$AP$2,0))*BH56","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2084,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2107,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI56","v":0}]
[null,2108,2046,"Desapropriação",{"$f":"Lances!AH31","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2084,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2108,[64]Aquiraz!$B$2:$AP$2,0))*AL57","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2084,[64]Barbalha!$B$2:$B$111,0),MATCH($C2108,[64]Barbalha!$B$2:$AP$2,0))*AM57","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2084,[64]Cascavel!$B$2:$B$111,0),MATCH($C2108,[64]Cascavel!$B$2:$AP$2,0))*AN57","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2084,[64]Caucaia!$B$2:$B$111,0),MATCH($C2108,[64]Caucaia!$B$2:$AP$2,0))*AO57","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2084,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2108,[64]Chorozinho!$B$2:$AP$2,0))*AP57","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2084,[64]Eusébio!$B$2:$B$111,0),MATCH($C2108,[64]Eusébio!$B$2:$AP$2,0))*AQ57","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2084,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2108,'[64]Farias Brito'!$B$2:$AP$2,0))*AR57","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2084,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2108,[64]Fortaleza!$B$2:$AP$2,0))*AS57","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2084,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2108,[64]Guaiúba!$B$2:$AP$2,0))*AT57","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2084,[64]Horizonte!$B$2:$B$111,0),MATCH($C2108,[64]Horizonte!$B$2:$AP$2,0))*AU57","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2084,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2108,[64]Itaitinga!$B$2:$AP$2,0))*AV57","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2084,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2108,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW57","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2084,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2108,[64]Maracanaú!$B$2:$AP$2,0))*AX57","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2084,[64]Maranguape!$B$2:$B$111,0),MATCH($C2108,[64]Maranguape!$B$2:$AP$2,0))*AY57","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2084,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2108,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ57","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2084,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2108,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA57","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2084,[64]Pacajus!$B$2:$B$111,0),MATCH($C2108,[64]Pacajus!$B$2:$AP$2,0))*BB57","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2084,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2108,[64]Pacatuba!$B$2:$AP$2,0))*BC57","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2084,[64]Paracuru!$B$2:$B$111,0),MATCH($C2108,[64]Paracuru!$B$2:$AP$2,0))*BD57","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2084,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2108,[64]Paraipaba!$B$2:$AP$2,0))*BE57","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2084,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2108,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF57","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2084,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2108,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG57","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2084,[64]Trairi!$B$2:$B$111,0),MATCH($C2108,[64]Trairi!$B$2:$AP$2,0))*BH57","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2084,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2108,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI57","v":0}]
[null,2109,2047,"Desapropriação",{"$f":"Lances!AH32","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2084,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2109,[64]Aquiraz!$B$2:$AP$2,0))*AL58","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2084,[64]Barbalha!$B$2:$B$111,0),MATCH($C2109,[64]Barbalha!$B$2:$AP$2,0))*AM58","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2084,[64]Cascavel!$B$2:$B$111,0),MATCH($C2109,[64]Cascavel!$B$2:$AP$2,0))*AN58","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2084,[64]Caucaia!$B$2:$B$111,0),MATCH($C2109,[64]Caucaia!$B$2:$AP$2,0))*AO58","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2084,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2109,[64]Chorozinho!$B$2:$AP$2,0))*AP58","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2084,[64]Eusébio!$B$2:$B$111,0),MATCH($C2109,[64]Eusébio!$B$2:$AP$2,0))*AQ58","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2084,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2109,'[64]Farias Brito'!$B$2:$AP$2,0))*AR58","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2084,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2109,[64]Fortaleza!$B$2:$AP$2,0))*AS58","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2084,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2109,[64]Guaiúba!$B$2:$AP$2,0))*AT58","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2084,[64]Horizonte!$B$2:$B$111,0),MATCH($C2109,[64]Horizonte!$B$2:$AP$2,0))*AU58","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2084,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2109,[64]Itaitinga!$B$2:$AP$2,0))*AV58","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2084,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2109,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW58","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2084,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2109,[64]Maracanaú!$B$2:$AP$2,0))*AX58","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2084,[64]Maranguape!$B$2:$B$111,0),MATCH($C2109,[64]Maranguape!$B$2:$AP$2,0))*AY58","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2084,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2109,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ58","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2084,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2109,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA58","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2084,[64]Pacajus!$B$2:$B$111,0),MATCH($C2109,[64]Pacajus!$B$2:$AP$2,0))*BB58","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2084,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2109,[64]Pacatuba!$B$2:$AP$2,0))*BC58","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2084,[64]Paracuru!$B$2:$B$111,0),MATCH($C2109,[64]Paracuru!$B$2:$AP$2,0))*BD58","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2084,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2109,[64]Paraipaba!$B$2:$AP$2,0))*BE58","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2084,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2109,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF58","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2084,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2109,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG58","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2084,[64]Trairi!$B$2:$B$111,0),MATCH($C2109,[64]Trairi!$B$2:$AP$2,0))*BH58","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2084,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2109,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI58","v":0}]
[null,2110,2048,"Desapropriação",{"$f":"Lances!AH33","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2084,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2110,[64]Aquiraz!$B$2:$AP$2,0))*AL59","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2084,[64]Barbalha!$B$2:$B$111,0),MATCH($C2110,[64]Barbalha!$B$2:$AP$2,0))*AM59","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2084,[64]Cascavel!$B$2:$B$111,0),MATCH($C2110,[64]Cascavel!$B$2:$AP$2,0))*AN59","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2084,[64]Caucaia!$B$2:$B$111,0),MATCH($C2110,[64]Caucaia!$B$2:$AP$2,0))*AO59","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2084,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2110,[64]Chorozinho!$B$2:$AP$2,0))*AP59","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2084,[64]Eusébio!$B$2:$B$111,0),MATCH($C2110,[64]Eusébio!$B$2:$AP$2,0))*AQ59","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2084,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2110,'[64]Farias Brito'!$B$2:$AP$2,0))*AR59","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2084,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2110,[64]Fortaleza!$B$2:$AP$2,0))*AS59","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2084,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2110,[64]Guaiúba!$B$2:$AP$2,0))*AT59","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2084,[64]Horizonte!$B$2:$B$111,0),MATCH($C2110,[64]Horizonte!$B$2:$AP$2,0))*AU59","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2084,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2110,[64]Itaitinga!$B$2:$AP$2,0))*AV59","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2084,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2110,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW59","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2084,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2110,[64]Maracanaú!$B$2:$AP$2,0))*AX59","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2084,[64]Maranguape!$B$2:$B$111,0),MATCH($C2110,[64]Maranguape!$B$2:$AP$2,0))*AY59","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2084,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2110,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ59","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2084,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2110,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA59","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2084,[64]Pacajus!$B$2:$B$111,0),MATCH($C2110,[64]Pacajus!$B$2:$AP$2,0))*BB59","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2084,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2110,[64]Pacatuba!$B$2:$AP$2,0))*BC59","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2084,[64]Paracuru!$B$2:$B$111,0),MATCH($C2110,[64]Paracuru!$B$2:$AP$2,0))*BD59","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2084,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2110,[64]Paraipaba!$B$2:$AP$2,0))*BE59","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2084,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2110,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF59","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2084,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2110,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG59","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2084,[64]Trairi!$B$2:$B$111,0),MATCH($C2110,[64]Trairi!$B$2:$AP$2,0))*BH59","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2084,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2110,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI59","v":0}]
[null,2111,2049,"Desapropriação",{"$f":"Lances!AH34","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2084,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2111,[64]Aquiraz!$B$2:$AP$2,0))*AL60","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2084,[64]Barbalha!$B$2:$B$111,0),MATCH($C2111,[64]Barbalha!$B$2:$AP$2,0))*AM60","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2084,[64]Cascavel!$B$2:$B$111,0),MATCH($C2111,[64]Cascavel!$B$2:$AP$2,0))*AN60","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2084,[64]Caucaia!$B$2:$B$111,0),MATCH($C2111,[64]Caucaia!$B$2:$AP$2,0))*AO60","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2084,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2111,[64]Chorozinho!$B$2:$AP$2,0))*AP60","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2084,[64]Eusébio!$B$2:$B$111,0),MATCH($C2111,[64]Eusébio!$B$2:$AP$2,0))*AQ60","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2084,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2111,'[64]Farias Brito'!$B$2:$AP$2,0))*AR60","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2084,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2111,[64]Fortaleza!$B$2:$AP$2,0))*AS60","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2084,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2111,[64]Guaiúba!$B$2:$AP$2,0))*AT60","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2084,[64]Horizonte!$B$2:$B$111,0),MATCH($C2111,[64]Horizonte!$B$2:$AP$2,0))*AU60","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2084,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2111,[64]Itaitinga!$B$2:$AP$2,0))*AV60","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2084,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2111,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW60","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2084,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2111,[64]Maracanaú!$B$2:$AP$2,0))*AX60","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2084,[64]Maranguape!$B$2:$B$111,0),MATCH($C2111,[64]Maranguape!$B$2:$AP$2,0))*AY60","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2084,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2111,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ60","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2084,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2111,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA60","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2084,[64]Pacajus!$B$2:$B$111,0),MATCH($C2111,[64]Pacajus!$B$2:$AP$2,0))*BB60","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2084,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2111,[64]Pacatuba!$B$2:$AP$2,0))*BC60","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2084,[64]Paracuru!$B$2:$B$111,0),MATCH($C2111,[64]Paracuru!$B$2:$AP$2,0))*BD60","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2084,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2111,[64]Paraipaba!$B$2:$AP$2,0))*BE60","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2084,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2111,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF60","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2084,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2111,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG60","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2084,[64]Trairi!$B$2:$B$111,0),MATCH($C2111,[64]Trairi!$B$2:$AP$2,0))*BH60","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2084,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2111,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI60","v":0}]
[null,2112,2050,"Desapropriação",{"$f":"Lances!AH35","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2084,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2112,[64]Aquiraz!$B$2:$AP$2,0))*AL61","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2084,[64]Barbalha!$B$2:$B$111,0),MATCH($C2112,[64]Barbalha!$B$2:$AP$2,0))*AM61","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2084,[64]Cascavel!$B$2:$B$111,0),MATCH($C2112,[64]Cascavel!$B$2:$AP$2,0))*AN61","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2084,[64]Caucaia!$B$2:$B$111,0),MATCH($C2112,[64]Caucaia!$B$2:$AP$2,0))*AO61","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2084,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2112,[64]Chorozinho!$B$2:$AP$2,0))*AP61","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2084,[64]Eusébio!$B$2:$B$111,0),MATCH($C2112,[64]Eusébio!$B$2:$AP$2,0))*AQ61","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2084,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2112,'[64]Farias Brito'!$B$2:$AP$2,0))*AR61","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2084,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2112,[64]Fortaleza!$B$2:$AP$2,0))*AS61","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2084,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2112,[64]Guaiúba!$B$2:$AP$2,0))*AT61","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2084,[64]Horizonte!$B$2:$B$111,0),MATCH($C2112,[64]Horizonte!$B$2:$AP$2,0))*AU61","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2084,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2112,[64]Itaitinga!$B$2:$AP$2,0))*AV61","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2084,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2112,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW61","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2084,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2112,[64]Maracanaú!$B$2:$AP$2,0))*AX61","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2084,[64]Maranguape!$B$2:$B$111,0),MATCH($C2112,[64]Maranguape!$B$2:$AP$2,0))*AY61","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2084,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2112,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ61","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2084,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2112,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA61","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2084,[64]Pacajus!$B$2:$B$111,0),MATCH($C2112,[64]Pacajus!$B$2:$AP$2,0))*BB61","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2084,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2112,[64]Pacatuba!$B$2:$AP$2,0))*BC61","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2084,[64]Paracuru!$B$2:$B$111,0),MATCH($C2112,[64]Paracuru!$B$2:$AP$2,0))*BD61","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2084,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2112,[64]Paraipaba!$B$2:$AP$2,0))*BE61","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2084,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2112,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF61","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2084,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2112,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG61","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2084,[64]Trairi!$B$2:$B$111,0),MATCH($C2112,[64]Trairi!$B$2:$AP$2,0))*BH61","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2084,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2112,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI61","v":0}]
[null,2113,2051,"Desapropriação",{"$f":"Lances!AH36","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2084,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2113,[64]Aquiraz!$B$2:$AP$2,0))*AL62","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2084,[64]Barbalha!$B$2:$B$111,0),MATCH($C2113,[64]Barbalha!$B$2:$AP$2,0))*AM62","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2084,[64]Cascavel!$B$2:$B$111,0),MATCH($C2113,[64]Cascavel!$B$2:$AP$2,0))*AN62","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2084,[64]Caucaia!$B$2:$B$111,0),MATCH($C2113,[64]Caucaia!$B$2:$AP$2,0))*AO62","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2084,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2113,[64]Chorozinho!$B$2:$AP$2,0))*AP62","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2084,[64]Eusébio!$B$2:$B$111,0),MATCH($C2113,[64]Eusébio!$B$2:$AP$2,0))*AQ62","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2084,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2113,'[64]Farias Brito'!$B$2:$AP$2,0))*AR62","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2084,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2113,[64]Fortaleza!$B$2:$AP$2,0))*AS62","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2084,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2113,[64]Guaiúba!$B$2:$AP$2,0))*AT62","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2084,[64]Horizonte!$B$2:$B$111,0),MATCH($C2113,[64]Horizonte!$B$2:$AP$2,0))*AU62","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2084,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2113,[64]Itaitinga!$B$2:$AP$2,0))*AV62","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2084,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2113,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW62","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2084,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2113,[64]Maracanaú!$B$2:$AP$2,0))*AX62","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2084,[64]Maranguape!$B$2:$B$111,0),MATCH($C2113,[64]Maranguape!$B$2:$AP$2,0))*AY62","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2084,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2113,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ62","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2084,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2113,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA62","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2084,[64]Pacajus!$B$2:$B$111,0),MATCH($C2113,[64]Pacajus!$B$2:$AP$2,0))*BB62","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2084,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2113,[64]Pacatuba!$B$2:$AP$2,0))*BC62","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2084,[64]Paracuru!$B$2:$B$111,0),MATCH($C2113,[64]Paracuru!$B$2:$AP$2,0))*BD62","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2084,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2113,[64]Paraipaba!$B$2:$AP$2,0))*BE62","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2084,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2113,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF62","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2084,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2113,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG62","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2084,[64]Trairi!$B$2:$B$111,0),MATCH($C2113,[64]Trairi!$B$2:$AP$2,0))*BH62","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2084,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2113,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI62","v":0}]
[null,2114,2052,"Desapropriação",{"$f":"Lances!AH37","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2084,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2114,[64]Aquiraz!$B$2:$AP$2,0))*AL63","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2084,[64]Barbalha!$B$2:$B$111,0),MATCH($C2114,[64]Barbalha!$B$2:$AP$2,0))*AM63","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2084,[64]Cascavel!$B$2:$B$111,0),MATCH($C2114,[64]Cascavel!$B$2:$AP$2,0))*AN63","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2084,[64]Caucaia!$B$2:$B$111,0),MATCH($C2114,[64]Caucaia!$B$2:$AP$2,0))*AO63","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2084,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2114,[64]Chorozinho!$B$2:$AP$2,0))*AP63","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2084,[64]Eusébio!$B$2:$B$111,0),MATCH($C2114,[64]Eusébio!$B$2:$AP$2,0))*AQ63","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2084,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2114,'[64]Farias Brito'!$B$2:$AP$2,0))*AR63","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2084,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2114,[64]Fortaleza!$B$2:$AP$2,0))*AS63","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2084,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2114,[64]Guaiúba!$B$2:$AP$2,0))*AT63","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2084,[64]Horizonte!$B$2:$B$111,0),MATCH($C2114,[64]Horizonte!$B$2:$AP$2,0))*AU63","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2084,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2114,[64]Itaitinga!$B$2:$AP$2,0))*AV63","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2084,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2114,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW63","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2084,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2114,[64]Maracanaú!$B$2:$AP$2,0))*AX63","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2084,[64]Maranguape!$B$2:$B$111,0),MATCH($C2114,[64]Maranguape!$B$2:$AP$2,0))*AY63","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2084,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2114,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ63","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2084,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2114,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA63","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2084,[64]Pacajus!$B$2:$B$111,0),MATCH($C2114,[64]Pacajus!$B$2:$AP$2,0))*BB63","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2084,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2114,[64]Pacatuba!$B$2:$AP$2,0))*BC63","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2084,[64]Paracuru!$B$2:$B$111,0),MATCH($C2114,[64]Paracuru!$B$2:$AP$2,0))*BD63","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2084,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2114,[64]Paraipaba!$B$2:$AP$2,0))*BE63","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2084,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2114,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF63","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2084,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2114,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG63","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2084,[64]Trairi!$B$2:$B$111,0),MATCH($C2114,[64]Trairi!$B$2:$AP$2,0))*BH63","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2084,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2114,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI63","v":0}]
[null,2115,2053,"Desapropriação",{"$f":"Lances!AH38","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2084,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2115,[64]Aquiraz!$B$2:$AP$2,0))*AL64","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2084,[64]Barbalha!$B$2:$B$111,0),MATCH($C2115,[64]Barbalha!$B$2:$AP$2,0))*AM64","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2084,[64]Cascavel!$B$2:$B$111,0),MATCH($C2115,[64]Cascavel!$B$2:$AP$2,0))*AN64","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2084,[64]Caucaia!$B$2:$B$111,0),MATCH($C2115,[64]Caucaia!$B$2:$AP$2,0))*AO64","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2084,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2115,[64]Chorozinho!$B$2:$AP$2,0))*AP64","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2084,[64]Eusébio!$B$2:$B$111,0),MATCH($C2115,[64]Eusébio!$B$2:$AP$2,0))*AQ64","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2084,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2115,'[64]Farias Brito'!$B$2:$AP$2,0))*AR64","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2084,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2115,[64]Fortaleza!$B$2:$AP$2,0))*AS64","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2084,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2115,[64]Guaiúba!$B$2:$AP$2,0))*AT64","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2084,[64]Horizonte!$B$2:$B$111,0),MATCH($C2115,[64]Horizonte!$B$2:$AP$2,0))*AU64","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2084,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2115,[64]Itaitinga!$B$2:$AP$2,0))*AV64","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2084,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2115,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW64","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2084,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2115,[64]Maracanaú!$B$2:$AP$2,0))*AX64","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2084,[64]Maranguape!$B$2:$B$111,0),MATCH($C2115,[64]Maranguape!$B$2:$AP$2,0))*AY64","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2084,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2115,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ64","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2084,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2115,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA64","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2084,[64]Pacajus!$B$2:$B$111,0),MATCH($C2115,[64]Pacajus!$B$2:$AP$2,0))*BB64","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2084,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2115,[64]Pacatuba!$B$2:$AP$2,0))*BC64","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2084,[64]Paracuru!$B$2:$B$111,0),MATCH($C2115,[64]Paracuru!$B$2:$AP$2,0))*BD64","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2084,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2115,[64]Paraipaba!$B$2:$AP$2,0))*BE64","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2084,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2115,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF64","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2084,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2115,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG64","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2084,[64]Trairi!$B$2:$B$111,0),MATCH($C2115,[64]Trairi!$B$2:$AP$2,0))*BH64","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2084,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2115,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI64","v":0}]
[null,2116,2054,"Desapropriação",{"$f":"Lances!AH39","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2084,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2116,[64]Aquiraz!$B$2:$AP$2,0))*AL65","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2084,[64]Barbalha!$B$2:$B$111,0),MATCH($C2116,[64]Barbalha!$B$2:$AP$2,0))*AM65","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2084,[64]Cascavel!$B$2:$B$111,0),MATCH($C2116,[64]Cascavel!$B$2:$AP$2,0))*AN65","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2084,[64]Caucaia!$B$2:$B$111,0),MATCH($C2116,[64]Caucaia!$B$2:$AP$2,0))*AO65","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2084,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2116,[64]Chorozinho!$B$2:$AP$2,0))*AP65","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2084,[64]Eusébio!$B$2:$B$111,0),MATCH($C2116,[64]Eusébio!$B$2:$AP$2,0))*AQ65","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2084,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2116,'[64]Farias Brito'!$B$2:$AP$2,0))*AR65","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2084,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2116,[64]Fortaleza!$B$2:$AP$2,0))*AS65","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2084,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2116,[64]Guaiúba!$B$2:$AP$2,0))*AT65","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2084,[64]Horizonte!$B$2:$B$111,0),MATCH($C2116,[64]Horizonte!$B$2:$AP$2,0))*AU65","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2084,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2116,[64]Itaitinga!$B$2:$AP$2,0))*AV65","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2084,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2116,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW65","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2084,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2116,[64]Maracanaú!$B$2:$AP$2,0))*AX65","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2084,[64]Maranguape!$B$2:$B$111,0),MATCH($C2116,[64]Maranguape!$B$2:$AP$2,0))*AY65","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2084,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2116,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ65","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2084,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2116,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA65","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2084,[64]Pacajus!$B$2:$B$111,0),MATCH($C2116,[64]Pacajus!$B$2:$AP$2,0))*BB65","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2084,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2116,[64]Pacatuba!$B$2:$AP$2,0))*BC65","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2084,[64]Paracuru!$B$2:$B$111,0),MATCH($C2116,[64]Paracuru!$B$2:$AP$2,0))*BD65","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2084,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2116,[64]Paraipaba!$B$2:$AP$2,0))*BE65","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2084,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2116,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF65","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2084,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2116,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG65","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2084,[64]Trairi!$B$2:$B$111,0),MATCH($C2116,[64]Trairi!$B$2:$AP$2,0))*BH65","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2084,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2116,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI65","v":0}]
[null,2117,2055,"Desapropriação",{"$f":"Lances!AH40","v":0},0,{"$f":"SUMIFS($K2117:$AG2117,$K$18:$AG$18,G$4)","v":0},0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2084,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2117,[64]Aquiraz!$B$2:$AP$2,0))*AL66","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2084,[64]Barbalha!$B$2:$B$111,0),MATCH($C2117,[64]Barbalha!$B$2:$AP$2,0))*AM66","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2084,[64]Cascavel!$B$2:$B$111,0),MATCH($C2117,[64]Cascavel!$B$2:$AP$2,0))*AN66","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2084,[64]Caucaia!$B$2:$B$111,0),MATCH($C2117,[64]Caucaia!$B$2:$AP$2,0))*AO66","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2084,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2117,[64]Chorozinho!$B$2:$AP$2,0))*AP66","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2084,[64]Eusébio!$B$2:$B$111,0),MATCH($C2117,[64]Eusébio!$B$2:$AP$2,0))*AQ66","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2084,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2117,'[64]Farias Brito'!$B$2:$AP$2,0))*AR66","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2084,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2117,[64]Fortaleza!$B$2:$AP$2,0))*AS66","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2084,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2117,[64]Guaiúba!$B$2:$AP$2,0))*AT66","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2084,[64]Horizonte!$B$2:$B$111,0),MATCH($C2117,[64]Horizonte!$B$2:$AP$2,0))*AU66","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2084,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2117,[64]Itaitinga!$B$2:$AP$2,0))*AV66","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2084,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2117,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW66","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2084,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2117,[64]Maracanaú!$B$2:$AP$2,0))*AX66","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2084,[64]Maranguape!$B$2:$B$111,0),MATCH($C2117,[64]Maranguape!$B$2:$AP$2,0))*AY66","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2084,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2117,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ66","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2084,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2117,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA66","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2084,[64]Pacajus!$B$2:$B$111,0),MATCH($C2117,[64]Pacajus!$B$2:$AP$2,0))*BB66","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2084,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2117,[64]Pacatuba!$B$2:$AP$2,0))*BC66","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2084,[64]Paracuru!$B$2:$B$111,0),MATCH($C2117,[64]Paracuru!$B$2:$AP$2,0))*BD66","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2084,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2117,[64]Paraipaba!$B$2:$AP$2,0))*BE66","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2084,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2117,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF66","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2084,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2117,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG66","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2084,[64]Trairi!$B$2:$B$111,0),MATCH($C2117,[64]Trairi!$B$2:$AP$2,0))*BH66","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2084,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2117,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI66","v":0}]
[null,2118,2056,"Desapropriação",{"$f":"Lances!AH41","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2084,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2118,[64]Aquiraz!$B$2:$AP$2,0))*AL67","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2084,[64]Barbalha!$B$2:$B$111,0),MATCH($C2118,[64]Barbalha!$B$2:$AP$2,0))*AM67","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2084,[64]Cascavel!$B$2:$B$111,0),MATCH($C2118,[64]Cascavel!$B$2:$AP$2,0))*AN67","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2084,[64]Caucaia!$B$2:$B$111,0),MATCH($C2118,[64]Caucaia!$B$2:$AP$2,0))*AO67","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2084,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2118,[64]Chorozinho!$B$2:$AP$2,0))*AP67","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2084,[64]Eusébio!$B$2:$B$111,0),MATCH($C2118,[64]Eusébio!$B$2:$AP$2,0))*AQ67","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2084,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2118,'[64]Farias Brito'!$B$2:$AP$2,0))*AR67","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2084,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2118,[64]Fortaleza!$B$2:$AP$2,0))*AS67","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2084,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2118,[64]Guaiúba!$B$2:$AP$2,0))*AT67","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2084,[64]Horizonte!$B$2:$B$111,0),MATCH($C2118,[64]Horizonte!$B$2:$AP$2,0))*AU67","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2084,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2118,[64]Itaitinga!$B$2:$AP$2,0))*AV67","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2084,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2118,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW67","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2084,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2118,[64]Maracanaú!$B$2:$AP$2,0))*AX67","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2084,[64]Maranguape!$B$2:$B$111,0),MATCH($C2118,[64]Maranguape!$B$2:$AP$2,0))*AY67","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2084,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2118,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ67","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2084,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2118,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA67","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2084,[64]Pacajus!$B$2:$B$111,0),MATCH($C2118,[64]Pacajus!$B$2:$AP$2,0))*BB67","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2084,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2118,[64]Pacatuba!$B$2:$AP$2,0))*BC67","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2084,[64]Paracuru!$B$2:$B$111,0),MATCH($C2118,[64]Paracuru!$B$2:$AP$2,0))*BD67","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2084,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2118,[64]Paraipaba!$B$2:$AP$2,0))*BE67","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2084,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2118,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF67","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2084,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2118,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG67","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2084,[64]Trairi!$B$2:$B$111,0),MATCH($C2118,[64]Trairi!$B$2:$AP$2,0))*BH67","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2084,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2118,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI67","v":0}]
[null,2119,2057,"Desapropriação",{"$f":"Lances!AH42","v":0},0,0,0,0,null,{"$f":"INDEX([64]Aquiraz!$B$2:$AP$111,MATCH($A$2084,[64]Aquiraz!$B$2:$B$111,0),MATCH($C2119,[64]Aquiraz!$B$2:$AP$2,0))*AL68","v":0},{"$f":"INDEX([64]Barbalha!$B$2:$AP$111,MATCH($A$2084,[64]Barbalha!$B$2:$B$111,0),MATCH($C2119,[64]Barbalha!$B$2:$AP$2,0))*AM68","v":0},{"$f":"INDEX([64]Cascavel!$B$2:$AP$111,MATCH($A$2084,[64]Cascavel!$B$2:$B$111,0),MATCH($C2119,[64]Cascavel!$B$2:$AP$2,0))*AN68","v":0},{"$f":"INDEX([64]Caucaia!$B$2:$AP$111,MATCH($A$2084,[64]Caucaia!$B$2:$B$111,0),MATCH($C2119,[64]Caucaia!$B$2:$AP$2,0))*AO68","v":0},{"$f":"INDEX([64]Chorozinho!$B$2:$AP$111,MATCH($A$2084,[64]Chorozinho!$B$2:$B$111,0),MATCH($C2119,[64]Chorozinho!$B$2:$AP$2,0))*AP68","v":0},{"$f":"INDEX([64]Eusébio!$B$2:$AP$111,MATCH($A$2084,[64]Eusébio!$B$2:$B$111,0),MATCH($C2119,[64]Eusébio!$B$2:$AP$2,0))*AQ68","v":0},{"$f":"INDEX('[64]Farias Brito'!$B$2:$AP$111,MATCH($A$2084,'[64]Farias Brito'!$B$2:$B$111,0),MATCH($C2119,'[64]Farias Brito'!$B$2:$AP$2,0))*AR68","v":0},{"$f":"INDEX([64]Fortaleza!$B$2:$AP$111,MATCH($A$2084,[64]Fortaleza!$B$2:$B$111,0),MATCH($C2119,[64]Fortaleza!$B$2:$AP$2,0))*AS68","v":0},{"$f":"INDEX([64]Guaiúba!$B$2:$AP$111,MATCH($A$2084,[64]Guaiúba!$B$2:$B$111,0),MATCH($C2119,[64]Guaiúba!$B$2:$AP$2,0))*AT68","v":0},{"$f":"INDEX([64]Horizonte!$B$2:$AP$111,MATCH($A$2084,[64]Horizonte!$B$2:$B$111,0),MATCH($C2119,[64]Horizonte!$B$2:$AP$2,0))*AU68","v":0},{"$f":"INDEX([64]Itaitinga!$B$2:$AP$111,MATCH($A$2084,[64]Itaitinga!$B$2:$B$111,0),MATCH($C2119,[64]Itaitinga!$B$2:$AP$2,0))*AV68","v":0},{"$f":"INDEX('[64]Juazeiro do Norte'!$B$2:$AP$111,MATCH($A$2084,'[64]Juazeiro do Norte'!$B$2:$B$111,0),MATCH($C2119,'[64]Juazeiro do Norte'!$B$2:$AP$2,0))*AW68","v":0},{"$f":"INDEX([64]Maracanaú!$B$2:$AP$111,MATCH($A$2084,[64]Maracanaú!$B$2:$B$111,0),MATCH($C2119,[64]Maracanaú!$B$2:$AP$2,0))*AX68","v":0},{"$f":"INDEX([64]Maranguape!$B$2:$AP$111,MATCH($A$2084,[64]Maranguape!$B$2:$B$111,0),MATCH($C2119,[64]Maranguape!$B$2:$AP$2,0))*AY68","v":0},{"$f":"INDEX('[64]Missão Velha'!$B$2:$AP$111,MATCH($A$2084,'[64]Missão Velha'!$B$2:$B$111,0),MATCH($C2119,'[64]Missão Velha'!$B$2:$AP$2,0))*AZ68","v":0},{"$f":"INDEX('[64]Nova Olinda'!$B$2:$AP$111,MATCH($A$2084,'[64]Nova Olinda'!$B$2:$B$111,0),MATCH($C2119,'[64]Nova Olinda'!$B$2:$AP$2,0))*BA68","v":0},{"$f":"INDEX([64]Pacajus!$B$2:$AP$111,MATCH($A$2084,[64]Pacajus!$B$2:$B$111,0),MATCH($C2119,[64]Pacajus!$B$2:$AP$2,0))*BB68","v":0},{"$f":"INDEX([64]Pacatuba!$B$2:$AP$111,MATCH($A$2084,[64]Pacatuba!$B$2:$B$111,0),MATCH($C2119,[64]Pacatuba!$B$2:$AP$2,0))*BC68","v":0},{"$f":"INDEX([64]Paracuru!$B$2:$AP$111,MATCH($A$2084,[64]Paracuru!$B$2:$B$111,0),MATCH($C2119,[64]Paracuru!$B$2:$AP$2,0))*BD68","v":0},{"$f":"INDEX([64]Paraipaba!$B$2:$AP$111,MATCH($A$2084,[64]Paraipaba!$B$2:$B$111,0),MATCH($C2119,[64]Paraipaba!$B$2:$AP$2,0))*BE68","v":0},{"$f":"INDEX('[64]São Gonçalo do Amarante'!$B$2:$AP$111,MATCH($A$2084,'[64]São Gonçalo do Amarante'!$B$2:$B$111,0),MATCH($C2119,'[64]São Gonçalo do Amarante'!$B$2:$AP$2,0))*BF68","v":0},{"$f":"INDEX('[64]São Luís do Curu'!$B$2:$AP$111,MATCH($A$2084,'[64]São Luís do Curu'!$B$2:$B$111,0),MATCH($C2119,'[64]São Luís do Curu'!$B$2:$AP$2,0))*BG68","v":0},{"$f":"INDEX([64]Trairi!$B$2:$AP$111,MATCH($A$2084,[64]Trairi!$B$2:$B$111,0),MATCH($C2119,[64]Trairi!$B$2:$AP$2,0))*BH68","v":0},{"$f":"INDEX('[64]Santana do Cariri'!$B$2:$AP$111,MATCH($A$2084,'[64]Santana do Cariri'!$B$2:$B$111,0),MATCH($C2119,'[64]Santana do Cariri'!$B$2:$AP$2,0))*BI68","v":0}]
[null,2120,null,""]

{"sheet":"CP individual","index":3,"n_rows":371,"n_cols":35,"rows_kept":371,"cut":false,"hidden":true,"merged":[]}
["x","Municípios",null,null,null,null,"Cons1","Cons2",null,null,"Aquiraz","Barbalha","Cascavel","Caucaia","Chorozinho","Eusébio","Farias_Brito","Fortaleza","Guaiúba","Horizonte","Itaitinga","Juazeiro_do_Norte","Maracanaú","Maranguape","Missão_Velha","Nova_Olinda","Pacajus","Pacatuba","Paracuru","Paraipaba","São_Gonçalo_do_Amarante","São_Luís_do_Curu","Trairi","Santana do Cariri","x"]
[null,"Quantidade ",null,null,null,null,"Total","Total",null,null,1,{"$f":"K2+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[]
[null,"Chave de alocação nos blocos",null,null,null,null,null,null,null,null,"Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons2","Cons2","Cons2","Cons2","Cons2","Cons1"]
[]
[null,"Informações gerais",null,null,null,null,{"$f":"G1","v":"Cons1"},{"$f":"H1","v":"Cons2"}]
[null,"Contraprestação fixa - em R$",null,null,null,null,{"$f":"CP!C6","v":287899605.28749418},{"$f":"CP!D6","v":0}]
[null,"Contraprestação variável - em R$ por m³",null,null,null,null,{"$f":"CP!C7","v":3.72543257991294},{"$f":"CP!D7","v":0}]
[null,"Quantidade de municípios",null,null,null,null,{"$f":"COUNTIF(K4:AH4,G1)","v":17},{"$f":"COUNTIF(K4:AH4,H1)","v":7}]
[]
["x","Contraprestação fixa e variável por munícipio","Calendário","Operação",null,null,{"$f":"G6","v":"Cons1"},{"$f":"H6","v":"Cons2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[]
["x","Matriz de alocação - Flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[]
[null,null,2023,1,null,null,null,null,null,null,{"$f":"K4","v":"Cons1"},{"$f":"L4","v":"Cons1"},"Cons1","Cons2","Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons2","Cons2","Cons2","Cons2","Cons2",{"$f":"AH4","v":"Cons1"}]
[null,null,{"$f":"C15+1","v":2024},{"$f":"D15+1","v":2},null,null,null,null,null,null,{"$f":"K15","v":"Cons1"},{"$f":"L15","v":"Cons1"},"Cons1","Cons2","Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons2","Cons2","Cons2","Cons2","Cons2",{"$f":"AH15","v":"Cons1"}]
[null,null,{"$f":"C16+1","v":2025},{"$f":"D16+1","v":3},null,null,null,null,null,null,{"$f":"K16","v":"Cons1"},"Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons2","Cons2","Cons2","Cons2","Cons2","Cons1"]
[null,null,2026,4,null,null,null,null,null,null,"Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons2","Cons2","Cons2","Cons2","Cons2","Cons1"]
[null,null,2027,5,null,null,null,null,null,null,"Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons2","Cons2","Cons2","Cons2","Cons2","Cons1"]
[null,null,2028,6,null,null,null,null,null,null,"Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons2","Cons2","Cons2","Cons2","Cons2","Cons1"]
[null,null,2029,7,null,null,null,null,null,null,"Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons2","Cons2","Cons2","Cons2","Cons2","Cons1"]
[null,null,2030,8,null,null,null,null,null,null,"Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons2","Cons2","Cons2","Cons2","Cons2","Cons1"]
[null,null,2031,9,null,null,null,null,null,null,"Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons2","Cons2","Cons2","Cons2","Cons2","Cons1"]
[null,null,2032,10,null,null,null,null,null,null,"Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons2","Cons2","Cons2","Cons2","Cons2","Cons1"]
[null,null,2033,11,null,null,null,null,null,null,"Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons2","Cons2","Cons2","Cons2","Cons2","Cons1"]
[null,null,2034,12,null,null,null,null,null,null,"Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons2","Cons2","Cons2","Cons2","Cons2","Cons1"]
[null,null,2035,13,null,null,null,null,null,null,"Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1",{"$f":"Y26","v":"Cons1"},{"$f":"Z26","v":"Cons1"},{"$f":"AA26","v":"Cons1"},{"$f":"AB26","v":"Cons1"},{"$f":"AC26","v":"Cons2"},{"$f":"AD26","v":"Cons2"},{"$f":"AE26","v":"Cons2"},{"$f":"AF26","v":"Cons2"},{"$f":"AG26","v":"Cons2"},"Cons1"]
[null,null,2036,14,null,null,null,null,null,null,"Cons1",{"$f":"L27","v":"Cons1"},{"$f":"M27","v":"Cons1"},{"$f":"N27","v":"Cons2"},{"$f":"O27","v":"Cons1"},{"$f":"P27","v":"Cons1"},{"$f":"Q27","v":"Cons1"},{"$f":"R27","v":"Cons2"},{"$f":"S27","v":"Cons1"},{"$f":"T27","v":"Cons1"},{"$f":"U27","v":"Cons1"},{"$f":"V27","v":"Cons1"},{"$f":"W27","v":"Cons1"},{"$f":"X27","v":"Cons1"},"Cons1","Cons1","Cons1","Cons1","Cons2","Cons2","Cons2","Cons2","Cons2","Cons1"]
[null,null,2037,15,null,null,null,null,null,null,"Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons2","Cons2","Cons2","Cons2","Cons2","Cons1"]
[null,null,2038,16,null,null,null,null,null,null,"Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons2","Cons2","Cons2","Cons2","Cons2","Cons1"]
[null,null,2039,17,null,null,null,null,null,null,"Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons2","Cons2","Cons2","Cons2","Cons2","Cons1"]
[null,null,2040,18,null,null,null,null,null,null,"Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons2","Cons2","Cons2","Cons2","Cons2","Cons1"]
[null,null,2041,19,null,null,null,null,null,null,"Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons2","Cons2","Cons2","Cons2","Cons2","Cons1"]
[null,null,2042,20,null,null,null,null,null,null,"Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons2","Cons2","Cons2","Cons2","Cons2","Cons1"]
[null,null,2043,21,null,null,null,null,null,null,"Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons2","Cons2","Cons2","Cons2","Cons2","Cons1"]
[null,null,2044,22,null,null,null,null,null,null,"Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons2","Cons2","Cons2","Cons2","Cons2","Cons1"]
[null,null,2045,23,null,null,null,null,null,null,"Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons2","Cons2","Cons2","Cons2","Cons2","Cons1"]
[null,null,2046,24,null,null,null,null,null,null,"Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons2","Cons2","Cons2","Cons2","Cons2","Cons1"]
[null,null,2047,25,null,null,null,null,null,null,"Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons2","Cons2","Cons2","Cons2","Cons2","Cons1"]
[null,null,2048,26,null,null,null,null,null,null,"Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons2","Cons2","Cons2","Cons2","Cons2","Cons1"]
[null,null,2049,27,null,null,null,null,null,null,"Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons2","Cons2","Cons2","Cons2","Cons2","Cons1"]
[null,null,2050,28,null,null,null,null,null,null,"Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons2","Cons2","Cons2","Cons2","Cons2","Cons1"]
[null,null,2051,29,null,null,null,null,null,null,"Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons2","Cons2","Cons2","Cons2","Cons2","Cons1"]
[null,null,2052,30,null,null,null,null,null,null,"Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons2","Cons2","Cons2","Cons2","Cons2","Cons1"]
[null,null,2053,31,null,null,null,null,null,null,"Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons2","Cons2","Cons2","Cons2","Cons2","Cons1"]
[null,null,2054,32,null,null,null,null,null,null,"Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons2","Cons2","Cons2","Cons2","Cons2","Cons1"]
[null,null,2055,33,null,null,null,null,null,null,"Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons2","Cons2","Cons2","Cons2","Cons2","Cons1"]
[null,null,2056,34,null,null,null,null,null,null,"Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons2","Cons2","Cons2","Cons2","Cons2","Cons1"]
[null,null,2057,35,null,null,null,null,null,null,"Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons2","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons1","Cons2","Cons2","Cons2","Cons2","Cons2","Cons1"]
[]
["x","Capex em R$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[]
[null,"Soma ",null,null,null,null,{"$f":"SUM(G55:G89)","v":2680218777.01928},{"$f":"SUM(H55:H89)","v":3537161543.6577344},null,null,{"$f":"SUM(K55:K89)","v":120527107.03157456},{"$f":"SUM(L55:L89)","v":77370311.480990559},153372834.71707261,672531206.90759659,53414969.726937361,321504711.06510013,25521935.619330171,2543535648.2950172,41577914.04061529,151053876.92493507,125349090.86662658,572703624.97682369,433500352.34273767,167108781.75476333,53847421.436831348,39314600.019224882,185644421.52454871,143166424.88029087,78173359.069707096,34850908.330844335,120242487.20872544,23092882.145890146,64735051.699953996,{"$f":"SUM(AH55:AH89)","v":15240398.610876983}]
[]
[null,{"$f":"SUM(G55:H55)-SUM(K55:AH55)","v":0},2023,1,null,null,{"$f":"PC!E1898","v":169031612.41179273},{"$f":"PC!F1898","v":244946416.58368808},null,null,{"$f":"PC!K1898","v":19255299.225474425},{"$f":"PC!L1898","v":8992138.4798869099},{"$f":"PC!M1898","v":8439263.7230317146},{"$f":"PC!N1898","v":42183996.638499878},{"$f":"PC!O1898","v":195260.61986812498},{"$f":"PC!P1898","v":18171437.366840657},{"$f":"PC!Q1898","v":1873833.0412928921},{"$f":"PC!R1898","v":188565703.97447586},{"$f":"PC!S1898","v":1991020.0119952897},{"$f":"PC!T1898","v":9313784.9699447472},{"$f":"PC!U1898","v":3310006.4733298402},{"$f":"PC!V1898","v":40139158.230063595},{"$f":"PC!W1898","v":18312947.345498197},{"$f":"PC!X1898","v":10932648.383774187},{"$f":"PC!Y1898","v":1099149.4895460084},{"$f":"PC!Z1898","v":1958481.2379702504},{"$f":"PC!AA1898","v":9106391.3178862762},{"$f":"PC!AB1898","v":15414618.129113862},{"$f":"PC!AC1898","v":5077891.9504602877},{"$f":"PC!AD1898","v":1329294.0829702679},{"$f":"PC!AE1898","v":3906926.8873695545},{"$f":"PC!AF1898","v":827009.10437572829},{"$f":"PC!AG1898","v":3055593.9455364896},{"$f":"PC!AH1898","v":526174.36627573066}]
[null,{"$f":"SUM(G56:H56)-SUM(K56:AH56)","v":0},{"$f":"C55+1","v":2024},{"$f":"D55+1","v":2},null,null,{"$f":"PC!E1899","v":383752479.97342128},{"$f":"PC!F1899","v":383511418.37781334},null,null,{"$f":"PC!K1899","v":22068542.077030402},{"$f":"PC!L1899","v":11809402.359786801},{"$f":"PC!M1899","v":28171840.735760625},{"$f":"PC!N1899","v":36176798.510141857},{"$f":"PC!O1899","v":251023.92474424397},{"$f":"PC!P1899","v":51525735.505729802},{"$f":"PC!Q1899","v":4093137.7043485092},{"$f":"PC!R1899","v":305362239.05694169},{"$f":"PC!S1899","v":5747995.8574828263},{"$f":"PC!T1899","v":9271249.9603916984},{"$f":"PC!U1899","v":6331739.1055481564},{"$f":"PC!V1899","v":89852746.516641736},{"$f":"PC!W1899","v":30639768.251344346},{"$f":"PC!X1899","v":16710725.177378472},{"$f":"PC!Y1899","v":9419112.0572270099},{"$f":"PC!Z1899","v":5896724.7527474435},{"$f":"PC!AA1899","v":48629714.284544259},{"$f":"PC!AB1899","v":42491999.942241587},{"$f":"PC!AC1899","v":14699485.333458597},{"$f":"PC!AD1899","v":8508578.3291558176},{"$f":"PC!AE1899","v":10339230.520753076},{"$f":"PC!AF1899","v":1575025.75918932},{"$f":"PC!AG1899","v":6850060.8681730116},{"$f":"PC!AH1899","v":841021.76047329349}]
[null,0,{"$f":"C56+1","v":2025},{"$f":"D56+1","v":3},null,null,{"$f":"PC!E1900","v":197105670.09289822},{"$f":"PC!F1900","v":366957934.87665391},null,null,{"$f":"PC!K1900","v":5306289.0480320379},{"$f":"PC!L1900","v":4990586.3388451375},{"$f":"PC!M1900","v":9477275.7226606235},{"$f":"PC!N1900","v":85092949.799536914},{"$f":"PC!O1900","v":3340786.7751129293},{"$f":"PC!P1900","v":22876340.293912064},{"$f":"PC!Q1900","v":1038865.7348792449},{"$f":"PC!R1900","v":249883216.84331816},{"$f":"PC!S1900","v":4404276.1113898251},{"$f":"PC!T1900","v":21152537.731952779},{"$f":"PC!U1900","v":8722808.9938876405},{"$f":"PC!V1900","v":47040453.963737167},{"$f":"PC!W1900","v":19997417.331193887},{"$f":"PC!X1900","v":12430280.927735087},{"$f":"PC!Y1900","v":2992566.4009145093},{"$f":"PC!Z1900","v":1311395.0553474433},{"$f":"PC!AA1900","v":11634209.347648539},{"$f":"PC!AB1900","v":18591605.292592477},{"$f":"PC!AC1900","v":5891612.4470787682},{"$f":"PC!AD1900","v":6460448.7193396091},{"$f":"PC!AE1900","v":7102316.8992009163},{"$f":"PC!AF1900","v":3444501.9201018424},{"$f":"PC!AG1900","v":9082888.2480776943},{"$f":"PC!AH1900","v":1797975.0230568242}]
[null,0,2026,4,null,null,{"$f":"PC!E1901","v":189888710.332405},{"$f":"PC!F1901","v":366455907.95550543},null,null,{"$f":"PC!K1901","v":7993806.2719327798},{"$f":"PC!L1901","v":6400250.0847734734},{"$f":"PC!M1901","v":8726706.8817410283},{"$f":"PC!N1901","v":98475764.029290333},{"$f":"PC!O1901","v":6762612.2666115919},{"$f":"PC!P1901","v":23357553.281627145},{"$f":"PC!Q1901","v":1181853.8313159246},{"$f":"PC!R1901","v":242581384.55612606},{"$f":"PC!S1901","v":2516675.1114366259},{"$f":"PC!T1901","v":8837442.2186975889},{"$f":"PC!U1901","v":5676791.6786913611},{"$f":"PC!V1901","v":37356470.349930227},{"$f":"PC!W1901","v":46540551.9569261},{"$f":"PC!X1901","v":10738431.509318125},{"$f":"PC!Y1901","v":3939546.1695875288},{"$f":"PC!Z1901","v":1558910.4400116876},{"$f":"PC!AA1901","v":11247687.869042233},{"$f":"PC!AB1901","v":6232189.9994660178},{"$f":"PC!AC1901","v":9711129.1271525081},{"$f":"PC!AD1901","v":1423183.2404944065},{"$f":"PC!AE1901","v":9738064.2194104809},{"$f":"PC!AF1901","v":975560.38815494138},{"$f":"PC!AG1901","v":3550822.3948767399},{"$f":"PC!AH1901","v":821230.41129554901}]
[null,0,2027,5,null,null,{"$f":"PC!E1902","v":229196516.83621654},{"$f":"PC!F1902","v":295298885.76796645},null,null,{"$f":"PC!K1902","v":8153976.6238756031},{"$f":"PC!L1902","v":6049436.531618638},{"$f":"PC!M1902","v":22066804.342123471},{"$f":"PC!N1902","v":58667377.711768121},{"$f":"PC!O1902","v":4641097.4624471767},{"$f":"PC!P1902","v":38180071.321031302},{"$f":"PC!Q1902","v":1352668.6982284219},{"$f":"PC!R1902","v":209265030.41876721},{"$f":"PC!S1902","v":5497026.0000296272},{"$f":"PC!T1902","v":13222126.159686407},{"$f":"PC!U1902","v":6627689.5947369002},{"$f":"PC!V1902","v":47875575.78507778},{"$f":"PC!W1902","v":45451735.457271412},{"$f":"PC!X1902","v":9347084.2477735877},{"$f":"PC!Y1902","v":3353310.8220875268},{"$f":"PC!Z1902","v":2149055.2822212637},{"$f":"PC!AA1902","v":9895602.0802693665},{"$f":"PC!AB1902","v":4405838.1181291044},{"$f":"PC!AC1902","v":5901519.4975015242},{"$f":"PC!AD1902","v":1433279.3698013681},{"$f":"PC!AE1902","v":13599870.177865155},{"$f":"PC!AF1902","v":1481348.0398989278},{"$f":"PC!AG1902","v":4950460.5523641128},{"$f":"PC!AH1902","v":927418.30960898043}]
[null,0,2028,6,null,null,{"$f":"PC!E1903","v":201539385.0356307},{"$f":"PC!F1903","v":224940770.26915017},null,null,{"$f":"PC!K1903","v":8952550.8692490347},{"$f":"PC!L1903","v":3735983.5148379882},{"$f":"PC!M1903","v":11440908.421900522},{"$f":"PC!N1903","v":54445596.207975015},{"$f":"PC!O1903","v":9612068.5687833522},{"$f":"PC!P1903","v":24714798.748817038},{"$f":"PC!Q1903","v":2866711.0497046178},{"$f":"PC!R1903","v":151055985.87856078},{"$f":"PC!S1903","v":2356814.7932507168},{"$f":"PC!T1903","v":10950689.186294444},{"$f":"PC!U1903","v":11375319.499318147},{"$f":"PC!V1903","v":35484722.706715897},{"$f":"PC!W1903","v":25952587.937706247},{"$f":"PC!X1903","v":17279792.962490134},{"$f":"PC!Y1903","v":7391372.768739217},{"$f":"PC!Z1903","v":2244399.1960760793},{"$f":"PC!AA1903","v":21373199.956608947},{"$f":"PC!AB1903","v":4566751.54783493},{"$f":"PC!AC1903","v":4481850.6210347041},{"$f":"PC!AD1903","v":1471903.321397075},{"$f":"PC!AE1903","v":8415255.3032852057},{"$f":"PC!AF1903","v":1054508.2054454037},{"$f":"PC!AG1903","v":4015670.7314519822},{"$f":"PC!AH1903","v":1240713.307303383}]
[null,0,2029,7,null,null,{"$f":"PC!E1904","v":161334082.9810189},{"$f":"PC!F1904","v":203782983.57221943},null,null,{"$f":"PC!K1904","v":5848098.942350084},{"$f":"PC!L1904","v":4515606.2719333656},{"$f":"PC!M1904","v":8706369.5098007564},{"$f":"PC!N1904","v":55727975.133367144},{"$f":"PC!O1904","v":4139036.8749140468},{"$f":"PC!P1904","v":23555696.940628953},{"$f":"PC!Q1904","v":1425479.6603894294},{"$f":"PC!R1904","v":127629671.11547858},{"$f":"PC!S1904","v":2439026.8339748741},{"$f":"PC!T1904","v":8513930.43971687},{"$f":"PC!U1904","v":7283031.8006487312},{"$f":"PC!V1904","v":33537738.900726814},{"$f":"PC!W1904","v":27158677.226455938},{"$f":"PC!X1904","v":9792969.7374168895},{"$f":"PC!Y1904","v":3122245.7876838618},{"$f":"PC!Z1904","v":5936227.1814681999},{"$f":"PC!AA1904","v":9479153.752926087},{"$f":"PC!AB1904","v":4869275.1329207299},{"$f":"PC!AC1904","v":4977177.3582712673},{"$f":"PC!AD1904","v":1376679.9739795865},{"$f":"PC!AE1904","v":7968007.5902858414},{"$f":"PC!AF1904","v":1379093.9793802111},{"$f":"PC!AG1904","v":4724378.421456825},{"$f":"PC!AH1904","v":1011517.9870632737}]
[null,0,2030,8,null,null,{"$f":"PC!E1905","v":175820923.55114385},{"$f":"PC!F1905","v":196919185.87596279},null,null,{"$f":"PC!K1905","v":5574537.0254537426},{"$f":"PC!L1905","v":3849686.3204157138},{"$f":"PC!M1905","v":9086864.5064728875},{"$f":"PC!N1905","v":32975836.115714442},{"$f":"PC!O1905","v":4205751.3746098531},{"$f":"PC!P1905","v":23856296.279913746},{"$f":"PC!Q1905","v":1577203.5185696115},{"$f":"PC!R1905","v":146105113.32795206},{"$f":"PC!S1905","v":2524975.7179974355},{"$f":"PC!T1905","v":8808565.080453001},{"$f":"PC!U1905","v":7648049.2237713188},{"$f":"PC!V1905","v":44972157.370684087},{"$f":"PC!W1905","v":26851216.745654244},{"$f":"PC!X1905","v":9656524.031477496},{"$f":"PC!Y1905","v":4153045.8458217648},{"$f":"PC!Z1905","v":1866856.2088370703},{"$f":"PC!AA1905","v":11629031.36451393},{"$f":"PC!AB1905","v":6620299.6595763862},{"$f":"PC!AC1905","v":4326881.2496993924},{"$f":"PC!AD1905","v":1384926.7731572429},{"$f":"PC!AE1905","v":6843446.036517133},{"$f":"PC!AF1905","v":1057552.8038646327},{"$f":"PC!AG1905","v":4225429.569057907},{"$f":"PC!AH1905","v":2939863.2769215712}]
[null,0,2031,9,null,null,{"$f":"PC!E1906","v":153031406.11591846},{"$f":"PC!F1906","v":171068228.49915883},null,null,{"$f":"PC!K1906","v":5235190.2410326358},{"$f":"PC!L1906","v":4444585.2305045733},{"$f":"PC!M1906","v":8641532.022146184},{"$f":"PC!N1906","v":28333501.726272099},{"$f":"PC!O1906","v":4274876.7349544074},{"$f":"PC!P1906","v":23804324.040079173},{"$f":"PC!Q1906","v":2179939.4203575919},{"$f":"PC!R1906","v":119112211.96829355},{"$f":"PC!S1906","v":2601794.0675215917},{"$f":"PC!T1906","v":9119596.4777601976},{"$f":"PC!U1906","v":8120139.1500814315},{"$f":"PC!V1906","v":30847023.884310056},{"$f":"PC!W1906","v":19573372.339825831},{"$f":"PC!X1906","v":8939722.5836343169},{"$f":"PC!Y1906","v":4514988.7202580692},{"$f":"PC!Z1906","v":2781151.8203018978},{"$f":"PC!AA1906","v":10997676.466696249},{"$f":"PC!AB1906","v":6031517.4959727991},{"$f":"PC!AC1906","v":5083057.0559275253},{"$f":"PC!AD1906","v":1394077.0104432474},{"$f":"PC!AE1906","v":11639932.261101017},{"$f":"PC!AF1906","v":1096100.8380145947},{"$f":"PC!AG1906","v":4409347.6391067812},{"$f":"PC!AH1906","v":923975.42048146133}]
[null,0,2032,10,null,null,{"$f":"PC!E1907","v":150660127.23600325},{"$f":"PC!F1907","v":165188089.29653856},null,null,{"$f":"PC!K1907","v":5303438.2351839347},{"$f":"PC!L1907","v":3865482.011405502},{"$f":"PC!M1907","v":9869507.6410703938},{"$f":"PC!N1907","v":30248269.905052938},{"$f":"PC!O1907","v":4738483.1398896361},{"$f":"PC!P1907","v":14857233.962834993},{"$f":"PC!Q1907","v":2451035.374129694},{"$f":"PC!R1907","v":110178076.31471464},{"$f":"PC!S1907","v":2685990.6738973474},{"$f":"PC!T1907","v":16956381.965409577},{"$f":"PC!U1907","v":8612767.7715160698},{"$f":"PC!V1907","v":31297670.502228744},{"$f":"PC!W1907","v":19746160.132974401},{"$f":"PC!X1907","v":9275722.7804163489},{"$f":"PC!Y1907","v":3325584.2171881762},{"$f":"PC!Z1907","v":2394918.4107358982},{"$f":"PC!AA1907","v":9676383.5228688084},{"$f":"PC!AB1907","v":4659359.8373139547},{"$f":"PC!AC1907","v":4410269.6560379453},{"$f":"PC!AD1907","v":1397907.5056061856},{"$f":"PC!AE1907","v":12093378.252847349},{"$f":"PC!AF1907","v":1130270.5323982269},{"$f":"PC!AG1907","v":5729917.1298812581},{"$f":"PC!AH1907","v":944007.05693975836}]
[null,0,2033,11,null,null,{"$f":"PC!E1908","v":129353694.38044074},{"$f":"PC!F1908","v":134947715.96687782},null,null,{"$f":"PC!K1908","v":5081873.6630439982},{"$f":"PC!L1908","v":3755396.7347623031},{"$f":"PC!M1908","v":8917221.844279984},{"$f":"PC!N1908","v":27608605.348981056},{"$f":"PC!O1908","v":3596587.9752444113},{"$f":"PC!P1908","v":14273662.026671715},{"$f":"PC!Q1908","v":1540930.1540874292},{"$f":"PC!R1908","v":89435851.140139252},{"$f":"PC!S1908","v":2572840.5667225174},{"$f":"PC!T1908","v":8980432.369727578},{"$f":"PC!U1908","v":8987314.7211286835},{"$f":"PC!V1908","v":23727162.854441147},{"$f":"PC!W1908","v":19208959.928269856},{"$f":"PC!X1908","v":8574489.4325706605},{"$f":"PC!Y1908","v":3362431.3150575599},{"$f":"PC!Z1908","v":1814390.6149513922},{"$f":"PC!AA1908","v":9505210.3608998992},{"$f":"PC!AB1908","v":4551941.7694531232},{"$f":"PC!AC1908","v":4239375.2583316937},{"$f":"PC!AD1908","v":1240696.3926428652},{"$f":"PC!AE1908","v":6599496.1533301435},{"$f":"PC!AF1908","v":1178818.8005421346},{"$f":"PC!AG1908","v":4644872.8729106756},{"$f":"PC!AH1908","v":902848.04912849388}]
[null,0,2034,12,null,null,{"$f":"PC!E1909","v":42368503.238150321},{"$f":"PC!F1909","v":60310042.041835599},null,null,{"$f":"PC!K1909","v":1590238.4754347727},{"$f":"PC!L1909","v":1088640.1080864249},{"$f":"PC!M1909","v":1403185.8611230894},{"$f":"PC!N1909","v":8924385.70169851},{"$f":"PC!O1909","v":555243.63307340234},{"$f":"PC!P1909","v":3277066.0371974059},{"$f":"PC!Q1909","v":233087.9177674941},{"$f":"PC!R1909","v":47376168.212220594},{"$f":"PC!S1909","v":478780.22469308006},{"$f":"PC!T1909","v":2023749.143803729},{"$f":"PC!U1909","v":3869985.201076421},{"$f":"PC!V1909","v":7661617.2572406791},{"$f":"PC!W1909","v":11610421.799062304},{"$f":"PC!X1909","v":3669340.8394337436},{"$f":"PC!Y1909","v":530752.2038290475},{"$f":"PC!Z1909","v":811410.89794594038},{"$f":"PC!AA1909","v":1627018.6473591374},{"$f":"PC!AB1909","v":1778035.2929382985},{"$f":"PC!AC1909","v":685457.70841491909},{"$f":"PC!AD1909","v":451847.9484613348},{"$f":"PC!AE1909","v":1516650.5103081423},{"$f":"PC!AF1909","v":603999.82819648308},{"$f":"PC!AG1909","v":751532.13253561733},{"$f":"PC!AH1909","v":159929.69808534984}]
[null,0,2035,13,null,null,{"$f":"PC!E1910","v":43212412.141953103},{"$f":"PC!F1910","v":61467170.320833936},null,null,{"$f":"PC!K1910","v":1638274.029952734},{"$f":"PC!L1910","v":1105411.3471484466},{"$f":"PC!M1910","v":1517743.5839890339},{"$f":"PC!N1910","v":8947475.1353956051},{"$f":"PC!O1910","v":586859.69832403143},{"$f":"PC!P1910","v":3241595.9670930775},{"$f":"PC!Q1910","v":269150.62037574628},{"$f":"PC!R1910","v":47138159.196226329},{"$f":"PC!S1910","v":474146.80913894065},{"$f":"PC!T1910","v":2091968.7461546427},{"$f":"PC!U1910","v":3891485.9206125722},{"$f":"PC!V1910","v":7906934.6938863639},{"$f":"PC!W1910","v":11673185.087445196},{"$f":"PC!X1910","v":3663073.9911330431},{"$f":"PC!Y1910","v":547181.05118096096},{"$f":"PC!Z1910","v":840278.42176104896},{"$f":"PC!AA1910","v":1740069.7049323309},{"$f":"PC!AB1910","v":1864891.8761311544},{"$f":"PC!AC1910","v":777047.48996396339},{"$f":"PC!AD1910","v":1743288.6951199782},{"$f":"PC!AE1910","v":1507159.3377190018},{"$f":"PC!AF1910","v":608473.70157398586},{"$f":"PC!AG1910","v":745566.76483508502},{"$f":"PC!AH1910","v":160160.59269378165}]
[null,0,2036,14,null,null,{"$f":"PC!E1911","v":43046287.004787631},{"$f":"PC!F1911","v":59849727.643272966},null,null,{"$f":"PC!K1911","v":1675615.3032912808},{"$f":"PC!L1911","v":1101729.4916856419},{"$f":"PC!M1911","v":1376928.5080007531},{"$f":"PC!N1911","v":8933073.9129424114},{"$f":"PC!O1911","v":579713.43301433732},{"$f":"PC!P1911","v":3274180.563557067},{"$f":"PC!Q1911","v":269176.33198056702},{"$f":"PC!R1911","v":46846134.605251081},{"$f":"PC!S1911","v":479199.81504725589},{"$f":"PC!T1911","v":2071530.1990045258},{"$f":"PC!U1911","v":3890585.077589714},{"$f":"PC!V1911","v":7851626.0616264818},{"$f":"PC!W1911","v":11655463.485960988},{"$f":"PC!X1911","v":3721945.2206987962},{"$f":"PC!Y1911","v":541761.67596820975},{"$f":"PC!Z1911","v":836590.49743512634},{"$f":"PC!AA1911","v":1717005.1420329602},{"$f":"PC!AB1911","v":1834895.4375556505},{"$f":"PC!AC1911","v":752677.20160773827},{"$f":"PC!AD1911","v":419159.77129515883},{"$f":"PC!AE1911","v":1556076.0432492131},{"$f":"PC!AF1911","v":607233.89961305854},{"$f":"PC!AG1911","v":735372.20931429125},{"$f":"PC!AH1911","v":168340.76033827121}]
[null,0,2037,15,null,null,{"$f":"PC!E1912","v":43096693.173424527},{"$f":"PC!F1912","v":59614376.351350397},null,null,{"$f":"PC!K1912","v":1665541.0669332463},{"$f":"PC!L1912","v":1108938.0397576476},{"$f":"PC!M1912","v":1366720.2150543807},{"$f":"PC!N1912","v":8998450.1107556242},{"$f":"PC!O1912","v":592142.09863402415},{"$f":"PC!P1912","v":3409743.6829024437},{"$f":"PC!Q1912","v":269336.99479318969},{"$f":"PC!R1912","v":46453940.428603403},{"$f":"PC!S1912","v":472352.61744402547},{"$f":"PC!T1912","v":2159481.6803786368},{"$f":"PC!U1912","v":3885307.2587011512},{"$f":"PC!V1912","v":7810458.0018539866},{"$f":"PC!W1912","v":11601244.379992418},{"$f":"PC!X1912","v":3693696.1855389718},{"$f":"PC!Y1912","v":540894.94915544905},{"$f":"PC!Z1912","v":826601.56661913113},{"$f":"PC!AA1912","v":1705273.8822093231},{"$f":"PC!AB1912","v":1825530.9798439043},{"$f":"PC!AC1912","v":786505.58438069117},{"$f":"PC!AD1912","v":417919.11959296628},{"$f":"PC!AE1912","v":1560335.0340263497},{"$f":"PC!AF1912","v":606243.78208549938},{"$f":"PC!AG1912","v":790982.29190585564},{"$f":"PC!AH1912","v":163429.57361259725}]
[null,0,2038,16,null,null,{"$f":"PC!E1913","v":43255128.338712454},{"$f":"PC!F1913","v":59216588.229536146},null,null,{"$f":"PC!K1913","v":1763186.3640098008},{"$f":"PC!L1913","v":1086562.1065253899},{"$f":"PC!M1913","v":1587998.8749230453},{"$f":"PC!N1913","v":8909043.1127713565},{"$f":"PC!O1913","v":590377.08453569515},{"$f":"PC!P1913","v":3400380.2600748139},{"$f":"PC!Q1913","v":267134.37460363441},{"$f":"PC!R1913","v":46140950.335555553},{"$f":"PC!S1913","v":474957.01009779255},{"$f":"PC!T1913","v":2126339.9192795265},{"$f":"PC!U1913","v":3894644.4806101127},{"$f":"PC!V1913","v":7780747.5036180802},{"$f":"PC!W1913","v":11509135.642960336},{"$f":"PC!X1913","v":3681914.0022924282},{"$f":"PC!Y1913","v":539185.21044110495},{"$f":"PC!Z1913","v":812717.30159150809},{"$f":"PC!AA1913","v":1691091.1965490277},{"$f":"PC!AB1913","v":1875329.5994129349},{"$f":"PC!AC1913","v":750021.60097104916},{"$f":"PC!AD1913","v":437331.07828129781},{"$f":"PC!AE1913","v":1612243.8881359228},{"$f":"PC!AF1913","v":605509.7786333689},{"$f":"PC!AG1913","v":761488.43518759299},{"$f":"PC!AH1913","v":173427.40718721761}]
[null,0,2039,17,null,null,{"$f":"PC!E1914","v":42849515.653778903},{"$f":"PC!F1914","v":58739299.676903449},null,null,{"$f":"PC!K1914","v":1712326.7139516771},{"$f":"PC!L1914","v":1069865.0846705905},{"$f":"PC!M1914","v":1514000.9713779686},{"$f":"PC!N1914","v":8900851.7875410281},{"$f":"PC!O1914","v":581534.18612582446},{"$f":"PC!P1914","v":3406260.3767023077},{"$f":"PC!Q1914","v":269525.54760673223},{"$f":"PC!R1914","v":45766764.397753008},{"$f":"PC!S1914","v":468180.43750156532},{"$f":"PC!T1914","v":2005119.8939198339},{"$f":"PC!U1914","v":3852663.7545355489},{"$f":"PC!V1914","v":7742814.6042455845},{"$f":"PC!W1914","v":11533476.528173815},{"$f":"PC!X1914","v":3679007.492696851},{"$f":"PC!Y1914","v":534010.8148283445},{"$f":"PC!Z1914","v":814464.12603164441},{"$f":"PC!AA1914","v":1670847.352902225},{"$f":"PC!AB1914","v":1829300.6972468498},{"$f":"PC!AC1914","v":717937.74462056567},{"$f":"PC!AD1914","v":430799.90058512142},{"$f":"PC!AE1914","v":1601295.5232843759},{"$f":"PC!AF1914","v":606054.43059516314},{"$f":"PC!AG1914","v":715595.89252419432},{"$f":"PC!AH1914","v":166117.07126154419}]
[null,0,2040,18,null,null,{"$f":"PC!E1915","v":42619023.768048942},{"$f":"PC!F1915","v":58375983.867821716},null,null,{"$f":"PC!K1915","v":1700160.6171968747},{"$f":"PC!L1915","v":1064722.9795225377},{"$f":"PC!M1915","v":1467112.5298849416},{"$f":"PC!N1915","v":8847325.896831831},{"$f":"PC!O1915","v":572838.10767137585},{"$f":"PC!P1915","v":3395580.7034103759},{"$f":"PC!Q1915","v":268532.44070818927},{"$f":"PC!R1915","v":45461112.71751973},{"$f":"PC!S1915","v":463504.95727667102},{"$f":"PC!T1915","v":2042074.3061720103},{"$f":"PC!U1915","v":3860095.2675445108},{"$f":"PC!V1915","v":7684698.1892097155},{"$f":"PC!W1915","v":11496829.222955305},{"$f":"PC!X1915","v":3628142.1608434254},{"$f":"PC!Y1915","v":530155.11142166203},{"$f":"PC!Z1915","v":808312.01415051997},{"$f":"PC!AA1915","v":1651122.5878211607},{"$f":"PC!AB1915","v":1807332.1566804035},{"$f":"PC!AC1915","v":730361.173102931},{"$f":"PC!AD1915","v":429164.06799090578},{"$f":"PC!AE1915","v":1594900.6618609913},{"$f":"PC!AF1915","v":606820.90520806133},{"$f":"PC!AG1915","v":706298.44530726608},{"$f":"PC!AH1915","v":177810.41557925593}]
[null,0,2041,19,null,null,{"$f":"PC!E1916","v":30855918.274584867},{"$f":"PC!F1916","v":31340013.169799492},null,null,{"$f":"PC!K1916","v":992386.81300246867},{"$f":"PC!L1916","v":617865.94660571078},{"$f":"PC!M1916","v":727504.15537865157},{"$f":"PC!N1916","v":5317304.5326900287},{"$f":"PC!O1916","v":305080.15525543457},{"$f":"PC!P1916","v":2160820.9056367818},{"$f":"PC!Q1916","v":181017.15836119599},{"$f":"PC!R1916","v":23571680.083572827},{"$f":"PC!S1916","v":247262.41584310628},{"$f":"PC!T1916","v":1194731.9999782988},{"$f":"PC!U1916","v":3541024.8610699447},{"$f":"PC!V1916","v":4717956.2667560009},{"$f":"PC!W1916","v":10215548.662451692},{"$f":"PC!X1916","v":2956324.6627766294},{"$f":"PC!Y1916","v":286008.02452461061},{"$f":"PC!Z1916","v":731447.85722459725},{"$f":"PC!AA1916","v":903221.82391117502},{"$f":"PC!AB1916","v":985211.34737504669},{"$f":"PC!AC1916","v":351271.29047425336},{"$f":"PC!AD1916","v":281631.66818877618},{"$f":"PC!AE1916","v":922733.66691747739},{"$f":"PC!AF1916","v":562377.77714345651},{"$f":"PC!AG1916","v":333014.1508126682},{"$f":"PC!AH1916","v":92505.218433526461}]
[null,0,2042,20,null,null,{"$f":"PC!E1917","v":30457445.154813316},{"$f":"PC!F1917","v":30943789.540975146},null,null,{"$f":"PC!K1917","v":985492.7702196989},{"$f":"PC!L1917","v":624023.34460571106},{"$f":"PC!M1917","v":720868.44197017094},{"$f":"PC!N1917","v":5220800.9185021874},{"$f":"PC!O1917","v":298947.83462785906},{"$f":"PC!P1917","v":2145602.8889579228},{"$f":"PC!Q1917","v":173921.84576636844},{"$f":"PC!R1917","v":23222544.361972816},{"$f":"PC!S1917","v":243447.26624310634},{"$f":"PC!T1917","v":1260725.1302246461},{"$f":"PC!U1917","v":3479707.8191567818},{"$f":"PC!V1917","v":4674597.6176534975},{"$f":"PC!W1917","v":10021478.557628497},{"$f":"PC!X1917","v":2886650.3482756186},{"$f":"PC!Y1917","v":283687.17692461063},{"$f":"PC!Z1917","v":710953.1801234812},{"$f":"PC!AA1917","v":886891.40889134107},{"$f":"PC!AB1917","v":967968.95191047993},{"$f":"PC!AC1917","v":366876.33087425336},{"$f":"PC!AD1917","v":277750.97944506595},{"$f":"PC!AE1917","v":919573.20025267615},{"$f":"PC!AF1917","v":555320.755991966},{"$f":"PC!AG1917","v":380922.9939361834},{"$f":"PC!AH1917","v":92480.571633526502}]
[null,0,2043,21,null,null,{"$f":"PC!E1918","v":17998308.877352815},{"$f":"PC!F1918","v":30338595.879137538},null,null,{"$f":"PC!K1918","v":859562.04535722651},{"$f":"PC!L1918","v":607067.41780571081},{"$f":"PC!M1918","v":946563.35392686701},{"$f":"PC!N1918","v":4927057.6299101375},{"$f":"PC!O1918","v":299417.19849831029},{"$f":"PC!P1918","v":1454403.7584197009},{"$f":"PC!Q1918","v":173982.9269663684},{"$f":"PC!R1918","v":23252762.316601984},{"$f":"PC!S1918","v":243770.88944310628},{"$f":"PC!T1918","v":900125.97974251024},{"$f":"PC!U1918","v":878412.42435220885},{"$f":"PC!V1918","v":4679318.0156534994},{"$f":"PC!W1918","v":3230372.3716263287},{"$f":"PC!X1918","v":1206046.903780234},{"$f":"PC!Y1918","v":284052.59252461063},{"$f":"PC!Z1918","v":214082.00504046888},{"$f":"PC!AA1918","v":888547.04172204272},{"$f":"PC!AB1918","v":1035155.4966266649},{"$f":"PC!AC1918","v":352299.35607425333},{"$f":"PC!AD1918","v":254816.528672599},{"$f":"PC!AE1918","v":918401.04939504433},{"$f":"PC!AF1918","v":253094.33251400618},{"$f":"PC!AG1918","v":380164.66596951685},{"$f":"PC!AH1918","v":97428.455866957578}]
[null,0,2044,22,null,null,{"$f":"PC!E1919","v":17746996.056018643},{"$f":"PC!F1919","v":30291894.820965387},null,null,{"$f":"PC!K1919","v":812838.64703087229},{"$f":"PC!L1919","v":598299.85158316558},{"$f":"PC!M1919","v":839711.52599833661},{"$f":"PC!N1919","v":4957364.6211101357},{"$f":"PC!O1919","v":299441.8454595441},{"$f":"PC!P1919","v":1460406.9008906335},{"$f":"PC!Q1919","v":173923.98896636843},{"$f":"PC!R1919","v":23250551.512031168},{"$f":"PC!S1919","v":243729.09704310633},{"$f":"PC!T1919","v":838134.89627457666},{"$f":"PC!U1919","v":835392.7575522085},{"$f":"PC!V1919","v":4679193.7100534961},{"$f":"PC!W1919","v":3285417.6089173676},{"$f":"PC!X1919","v":1184393.8471368114},{"$f":"PC!Y1919","v":283989.36812461063},{"$f":"PC!Z1919","v":222394.46061830269},{"$f":"PC!AA1919","v":888467.7428032906},{"$f":"PC!AB1919","v":1003768.1272989931},{"$f":"PC!AC1919","v":320322.81207425328},{"$f":"PC!AD1919","v":254587.20627259905},{"$f":"PC!AE1919","v":919077.94067908381},{"$f":"PC!AF1919","v":253122.19429627035},{"$f":"PC!AG1919","v":336868.53450188047},{"$f":"PC!AH1919","v":97491.680266957585}]
[null,0,2045,23,null,null,{"$f":"PC!E1920","v":17860401.809835583},{"$f":"PC!F1920","v":30455403.285587959},null,null,{"$f":"PC!K1920","v":821726.5265020181},{"$f":"PC!L1920","v":607067.41780571104},{"$f":"PC!M1920","v":847193.48614329391},{"$f":"PC!N1920","v":4986701.4304410294},{"$f":"PC!O1920","v":301068.54490097135},{"$f":"PC!P1920","v":1468838.3048465955},{"$f":"PC!Q1920","v":173989.35656636849},{"$f":"PC!R1920","v":23358783.996089481},{"$f":"PC!S1920","v":244743.90224310636},{"$f":"PC!T1920","v":855535.0924484916},{"$f":"PC!U1920","v":855233.43155220908},{"$f":"PC!V1920","v":4696099.2716535004},{"$f":"PC!W1920","v":3285534.4140814734},{"$f":"PC!X1920","v":1195723.7688858397},{"$f":"PC!Y1920","v":285206.70572461071},{"$f":"PC!Z1920","v":222425.5372215973},{"$f":"PC!AA1920","v":894389.44314145076},{"$f":"PC!AB1920","v":1008132.7826513867},{"$f":"PC!AC1920","v":342455.63847425336},{"$f":"PC!AD1920","v":255086.57187259904},{"$f":"PC!AE1920","v":922135.23547907872},{"$f":"PC!AF1920","v":253371.87872963838},{"$f":"PC!AG1920","v":336868.53450188047},{"$f":"PC!AH1920","v":97493.823466957634}]
[null,0,2046,24,null,null,{"$f":"PC!E1921","v":17573896.410711534},{"$f":"PC!F1921","v":30294063.32807951},null,null,{"$f":"PC!K1921","v":760820.86968720774},{"$f":"PC!L1921","v":611234.87020571076},{"$f":"PC!M1921","v":720346.56935622194},{"$f":"PC!N1921","v":4979107.0012410302},{"$f":"PC!O1921","v":298873.89374415763},{"$f":"PC!P1921","v":1465236.6336854375},{"$f":"PC!Q1921","v":173878.98176636844},{"$f":"PC!R1921","v":23205583.586147834},{"$f":"PC!S1921","v":243377.61224310627},{"$f":"PC!T1921","v":866946.91004420444},{"$f":"PC!U1921","v":839930.98355220794},{"$f":"PC!V1921","v":4670075.1758676842},{"$f":"PC!W1921","v":3299114.8897212725},{"$f":"PC!X1921","v":1165580.7324818275},{"$f":"PC!Y1921","v":283592.87612461066},{"$f":"PC!Z1921","v":224418.72626050038},{"$f":"PC!AA1921","v":885437.91144671559},{"$f":"PC!AB1921","v":967532.80785734393},{"$f":"PC!AC1921","v":346058.35767425329},{"$f":"PC!AD1921","v":254098.55667259911},{"$f":"PC!AE1921","v":919333.32985367719},{"$f":"PC!AF1921","v":253013.96198824391},{"$f":"PC!AG1921","v":336868.53450188047},{"$f":"PC!AH1921","v":97495.966666957538}]
[null,0,{"$f":"C78+1","v":2047},{"$f":"D78+1","v":25},null,null,{"$f":"PC!E1922","v":17642468.228860516},{"$f":"PC!F1922","v":30337994.556269791},null,null,{"$f":"PC!K1922","v":760665.48717897106},{"$f":"PC!L1922","v":623330.01940571086},{"$f":"PC!M1922","v":719866.48941566877},{"$f":"PC!N1922","v":4971800.4485719241},{"$f":"PC!O1922","v":298522.40664482431},{"$f":"PC!P1922","v":1463495.9328983382},{"$f":"PC!Q1922","v":173921.84576636844},{"$f":"PC!R1922","v":23179555.212435342},{"$f":"PC!S1922","v":243201.86984310631},{"$f":"PC!T1922","v":950112.05511869269},{"$f":"PC!U1922","v":845583.67355220881},{"$f":"PC!V1922","v":4666740.3566676825},{"$f":"PC!W1922","v":3280198.1163893049},{"$f":"PC!X1922","v":1163395.7400818272},{"$f":"PC!Y1922","v":283374.26972461061},{"$f":"PC!Z1922","v":221659.33820933095},{"$f":"PC!AA1922","v":884275.217840689},{"$f":"PC!AB1922","v":966676.59385622363},{"$f":"PC!AC1922","v":366340.53087425337},{"$f":"PC!AD1922","v":253945.31787259906},{"$f":"PC!AE1922","v":918820.03009580926},{"$f":"PC!AF1922","v":252926.09021341061},{"$f":"PC!AG1922","v":394606.92620645941},{"$f":"PC!AH1922","v":97448.816266957583}]
[null,0,2048,26,null,null,{"$f":"PC!E1923","v":18000069.009784542},{"$f":"PC!F1923","v":30319804.515251078},null,null,{"$f":"PC!K1923","v":858617.54876795225},{"$f":"PC!L1923","v":607067.41780571081},{"$f":"PC!M1923","v":946563.35392686701},{"$f":"PC!N1923","v":4919954.9851028156},{"$f":"PC!O1923","v":299417.19849831029},{"$f":"PC!P1923","v":1453517.1284197005},{"$f":"PC!Q1923","v":173982.9269663684},{"$f":"PC!R1923","v":23237720.307522841},{"$f":"PC!S1923","v":243770.88944310628},{"$f":"PC!T1923","v":934017.06690815953},{"$f":"PC!U1923","v":861531.22475220868},{"$f":"PC!V1923","v":4672924.2704818714},{"$f":"PC!W1923","v":3225803.3445534357},{"$f":"PC!X1923","v":1205160.2784818271},{"$f":"PC!Y1923","v":284052.59252461063},{"$f":"PC!Z1923","v":213435.82601334059},{"$f":"PC!AA1923","v":887623.98974744789},{"$f":"PC!AB1923","v":1035155.4966266649},{"$f":"PC!AC1923","v":352299.35607425333},{"$f":"PC!AD1923","v":254816.528672599},{"$f":"PC!AE1923","v":921754.33939504437},{"$f":"PC!AF1923","v":253094.33251400618},{"$f":"PC!AG1923","v":380164.66596951685},{"$f":"PC!AH1923","v":97428.455866957578}]
[null,0,2049,27,null,null,{"$f":"PC!E1924","v":17769238.409056146},{"$f":"PC!F1924","v":30265527.436008949},null,null,{"$f":"PC!K1924","v":812838.64703087229},{"$f":"PC!L1924","v":598299.85158316558},{"$f":"PC!M1924","v":839711.52599833661},{"$f":"PC!N1924","v":4950261.9763028156},{"$f":"PC!O1924","v":299441.8454595441},{"$f":"PC!P1924","v":1459520.2708906333},{"$f":"PC!Q1924","v":173923.98896636843},{"$f":"PC!R1924","v":23231407.136839531},{"$f":"PC!S1924","v":243729.09704310633},{"$f":"PC!T1924","v":852153.00488639623},{"$f":"PC!U1924","v":833787.50075220852},{"$f":"PC!V1924","v":4672799.9648818681},{"$f":"PC!W1924","v":3284484.5444299583},{"$f":"PC!X1924","v":1193443.7111292633},{"$f":"PC!Y1924","v":283989.36812461063},{"$f":"PC!Z1924","v":222394.46061830269},{"$f":"PC!AA1924","v":887544.69082869589},{"$f":"PC!AB1924","v":1003768.1272989931},{"$f":"PC!AC1924","v":320322.81207425328},{"$f":"PC!AD1924","v":253580.21131511577},{"$f":"PC!AE1924","v":919964.57067908382},{"$f":"PC!AF1924","v":253122.19429627035},{"$f":"PC!AG1924","v":336868.53450188047},{"$f":"PC!AH1924","v":107407.80913381976}]
[null,0,2050,28,null,null,{"$f":"PC!E1925","v":17879112.550979204},{"$f":"PC!F1925","v":30428901.68625769},null,null,{"$f":"PC!K1925","v":821726.5265020181},{"$f":"PC!L1925","v":607067.41780571104},{"$f":"PC!M1925","v":847193.48614329391},{"$f":"PC!N1925","v":4977231.2373646013},{"$f":"PC!O1925","v":301068.54490097135},{"$f":"PC!P1925","v":1467951.6748465954},{"$f":"PC!Q1925","v":173989.35656636849},{"$f":"PC!R1925","v":23336904.710156187},{"$f":"PC!S1925","v":244743.90224310636},{"$f":"PC!T1925","v":884457.93497739872},{"$f":"PC!U1925","v":854337.80766868382},{"$f":"PC!V1925","v":4686508.6538960589},{"$f":"PC!W1925","v":3283668.2851066552},{"$f":"PC!X1925","v":1194705.4754575035},{"$f":"PC!Y1925","v":285206.70572461071},{"$f":"PC!Z1925","v":222425.5372215973},{"$f":"PC!AA1925","v":893466.39116685605},{"$f":"PC!AB1925","v":1008132.7826513867},{"$f":"PC!AC1925","v":342455.63847425336},{"$f":"PC!AD1925","v":254079.57691511576},{"$f":"PC!AE1925","v":923021.86547907861},{"$f":"PC!AF1925","v":253371.87872963838},{"$f":"PC!AG1925","v":341836.77913882316},{"$f":"PC!AH1925","v":102462.06810038871}]
[null,0,2051,29,null,null,{"$f":"PC!E1926","v":17602521.13754724},{"$f":"PC!F1926","v":30257703.5997307},null,null,{"$f":"PC!K1926","v":760820.86968720774},{"$f":"PC!L1926","v":611234.87020571076},{"$f":"PC!M1926","v":720346.56935622194},{"$f":"PC!N1926","v":4967269.2598954951},{"$f":"PC!O1926","v":298873.89374415763},{"$f":"PC!P1926","v":1464350.0036854374},{"$f":"PC!Q1926","v":173878.98176636844},{"$f":"PC!R1926","v":23179601.934102044},{"$f":"PC!S1926","v":243377.61224310627},{"$f":"PC!T1926","v":880965.01865602401},{"$f":"PC!U1926","v":839035.3596686828},{"$f":"PC!V1926","v":4660484.5581102427},{"$f":"PC!W1926","v":3297248.7607464539},{"$f":"PC!X1926","v":1179467.172995799},{"$f":"PC!Y1926","v":283592.87612461066},{"$f":"PC!Z1926","v":224418.72626050038},{"$f":"PC!AA1926","v":884514.85947212088},{"$f":"PC!AB1926","v":967532.80785734393},{"$f":"PC!AC1926","v":346058.35767425329},{"$f":"PC!AD1926","v":253091.56171511582},{"$f":"PC!AE1926","v":921799.98985367722},{"$f":"PC!AF1926","v":253013.96198824391},{"$f":"PC!AG1926","v":336868.53450188047},{"$f":"PC!AH1926","v":112378.19696725078}]
[null,0,2052,30,null,null,{"$f":"PC!E1927","v":17670228.83399009},{"$f":"PC!F1927","v":30297126.66658251},null,null,{"$f":"PC!K1927","v":760665.48717897106},{"$f":"PC!L1927","v":623330.01940571086},{"$f":"PC!M1927","v":718979.86411726172},{"$f":"PC!N1927","v":4959076.0819279812},{"$f":"PC!O1927","v":298522.40664482431},{"$f":"PC!P1927","v":1462609.3028983383},{"$f":"PC!Q1927","v":173921.84576636844},{"$f":"PC!R1927","v":23150838.649647888},{"$f":"PC!S1927","v":243201.86984310631},{"$f":"PC!T1927","v":988971.38692794496},{"$f":"PC!U1927","v":844688.04966868355},{"$f":"PC!V1927","v":4657149.7389102411},{"$f":"PC!W1927","v":3278331.9874144867},{"$f":"PC!X1927","v":1162377.4466575037},{"$f":"PC!Y1927","v":283374.26972461061},{"$f":"PC!Z1927","v":221659.33820933095},{"$f":"PC!AA1927","v":883352.16586609429},{"$f":"PC!AB1927","v":966676.59385622363},{"$f":"PC!AC1927","v":366340.53087425337},{"$f":"PC!AD1927","v":252938.3229151158},{"$f":"PC!AE1927","v":921286.69009580929},{"$f":"PC!AF1927","v":252926.09021341061},{"$f":"PC!AG1927","v":393720.3009080523},{"$f":"PC!AH1927","v":102417.06090038866}]
[null,0,2053,31,null,null,{"$f":"PC!E1928","v":0},{"$f":"PC!F1928","v":0},null,null,{"$f":"PC!K1928","v":0},{"$f":"PC!L1928","v":0},{"$f":"PC!M1928","v":0},{"$f":"PC!N1928","v":0},{"$f":"PC!O1928","v":0},{"$f":"PC!P1928","v":0},{"$f":"PC!Q1928","v":0},{"$f":"PC!R1928","v":0},{"$f":"PC!S1928","v":0},{"$f":"PC!T1928","v":0},{"$f":"PC!U1928","v":0},{"$f":"PC!V1928","v":0},{"$f":"PC!W1928","v":0},{"$f":"PC!X1928","v":0},{"$f":"PC!Y1928","v":0},{"$f":"PC!Z1928","v":0},{"$f":"PC!AA1928","v":0},{"$f":"PC!AB1928","v":0},{"$f":"PC!AC1928","v":0},{"$f":"PC!AD1928","v":0},{"$f":"PC!AE1928","v":0},{"$f":"PC!AF1928","v":0},{"$f":"PC!AG1928","v":0},{"$f":"PC!AH1928","v":0}]
[null,0,2054,32,null,null,{"$f":"PC!E1929","v":0},{"$f":"PC!F1929","v":0},null,null,{"$f":"PC!K1929","v":0},{"$f":"PC!L1929","v":0},{"$f":"PC!M1929","v":0},{"$f":"PC!N1929","v":0},{"$f":"PC!O1929","v":0},{"$f":"PC!P1929","v":0},{"$f":"PC!Q1929","v":0},{"$f":"PC!R1929","v":0},{"$f":"PC!S1929","v":0},{"$f":"PC!T1929","v":0},{"$f":"PC!U1929","v":0},{"$f":"PC!V1929","v":0},{"$f":"PC!W1929","v":0},{"$f":"PC!X1929","v":0},{"$f":"PC!Y1929","v":0},{"$f":"PC!Z1929","v":0},{"$f":"PC!AA1929","v":0},{"$f":"PC!AB1929","v":0},{"$f":"PC!AC1929","v":0},{"$f":"PC!AD1929","v":0},{"$f":"PC!AE1929","v":0},{"$f":"PC!AF1929","v":0},{"$f":"PC!AG1929","v":0},{"$f":"PC!AH1929","v":0}]
[null,0,2055,33,null,null,{"$f":"PC!E1930","v":0},{"$f":"PC!F1930","v":0},null,null,{"$f":"PC!K1930","v":0},{"$f":"PC!L1930","v":0},{"$f":"PC!M1930","v":0},{"$f":"PC!N1930","v":0},{"$f":"PC!O1930","v":0},{"$f":"PC!P1930","v":0},{"$f":"PC!Q1930","v":0},{"$f":"PC!R1930","v":0},{"$f":"PC!S1930","v":0},{"$f":"PC!T1930","v":0},{"$f":"PC!U1930","v":0},{"$f":"PC!V1930","v":0},{"$f":"PC!W1930","v":0},{"$f":"PC!X1930","v":0},{"$f":"PC!Y1930","v":0},{"$f":"PC!Z1930","v":0},{"$f":"PC!AA1930","v":0},{"$f":"PC!AB1930","v":0},{"$f":"PC!AC1930","v":0},{"$f":"PC!AD1930","v":0},{"$f":"PC!AE1930","v":0},{"$f":"PC!AF1930","v":0},{"$f":"PC!AG1930","v":0},{"$f":"PC!AH1930","v":0}]
[null,0,2056,34,null,null,{"$f":"PC!E1931","v":0},{"$f":"PC!F1931","v":0},null,null,{"$f":"PC!K1931","v":0},{"$f":"PC!L1931","v":0},{"$f":"PC!M1931","v":0},{"$f":"PC!N1931","v":0},{"$f":"PC!O1931","v":0},{"$f":"PC!P1931","v":0},{"$f":"PC!Q1931","v":0},{"$f":"PC!R1931","v":0},{"$f":"PC!S1931","v":0},{"$f":"PC!T1931","v":0},{"$f":"PC!U1931","v":0},{"$f":"PC!V1931","v":0},{"$f":"PC!W1931","v":0},{"$f":"PC!X1931","v":0},{"$f":"PC!Y1931","v":0},{"$f":"PC!Z1931","v":0},{"$f":"PC!AA1931","v":0},{"$f":"PC!AB1931","v":0},{"$f":"PC!AC1931","v":0},{"$f":"PC!AD1931","v":0},{"$f":"PC!AE1931","v":0},{"$f":"PC!AF1931","v":0},{"$f":"PC!AG1931","v":0},{"$f":"PC!AH1931","v":0}]
[null,0,2057,35,null,null,{"$f":"PC!E1932","v":0},{"$f":"PC!F1932","v":0},null,null,{"$f":"PC!K1932","v":0},{"$f":"PC!L1932","v":0},{"$f":"PC!M1932","v":0},{"$f":"PC!N1932","v":0},{"$f":"PC!O1932","v":0},{"$f":"PC!P1932","v":0},{"$f":"PC!Q1932","v":0},{"$f":"PC!R1932","v":0},{"$f":"PC!S1932","v":0},{"$f":"PC!T1932","v":0},{"$f":"PC!U1932","v":0},{"$f":"PC!V1932","v":0},{"$f":"PC!W1932","v":0},{"$f":"PC!X1932","v":0},{"$f":"PC!Y1932","v":0},{"$f":"PC!Z1932","v":0},{"$f":"PC!AA1932","v":0},{"$f":"PC!AB1932","v":0},{"$f":"PC!AC1932","v":0},{"$f":"PC!AD1932","v":0},{"$f":"PC!AE1932","v":0},{"$f":"PC!AF1932","v":0},{"$f":"PC!AG1932","v":0},{"$f":"PC!AH1932","v":0}]
[]
["x","Capex em % - Total do ano como base 100",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[]
[null,null,{"$f":"$C$55","v":2023},{"$f":"$D$55","v":1},null,null,{"$f":"SUMIFS(K93:AH93,K15:AH15,$G$1)","v":0.99999999999999978},{"$f":"SUMIFS(K93:AH93,K15:AH15,$H$1)","v":1},null,null,{"$f":"IFERROR(IF(K15=\"Cons1\",K55/$G55,K55/$H55),0)","v":0.11391537328866569},{"$f":"IFERROR(IF(L15=\"Cons1\",L55/$G55,L55/$H55),0)","v":5.3197969016472335E-2},4.9927132579627088E-2,0.17221724337448044,1.1551722017088346E-3,0.10750318894534133,1.1085695832610785E-2,0.76982430118568701,1.1778980177653345E-2,5.5100846741345751E-2,1.9582174163173947E-2,0.2374653927590602,0.1083403694977743,6.467812871086033E-2,6.502626780062146E-3,1.1586479061674112E-2,5.3873894876547694E-2,9.1193699859887511E-2,2.0730623543232695E-2,5.4268770350273847E-3,1.5950128774530239E-2,3.3762857849082817E-3,1.2474540302133873E-2,{"$f":"IFERROR(IF(AH15=\"Cons1\",AH55/$G55,AH55/$H55),0)","v":3.112875507534479E-3}]
[null,null,{"$f":"C93+1","v":2024},{"$f":"D93+1","v":2},null,null,1,1.0000000000000002,null,null,{"$f":"IFERROR(IF(K16=\"Cons1\",K56/$G56,K56/$H56),0)","v":5.7507229864830763E-2},3.0773488058252342E-2,7.3411488409695247E-2,9.4330433923358603E-2,6.5412977855317021E-4,0.13426814990042144,1.0666087955006832E-2,0.79622724232976139,1.4978394036387552E-2,2.4159452887532677E-2,1.6499539249848479E-2,0.23414245172530207,7.9842528323117182E-2,4.354558224232416E-2,2.454475879316631E-2,1.5365958685546088E-2,0.12672156356595365,0.11072762303760118,3.8328677137267168E-2,2.2185984357768605E-2,2.6959381195183769E-2,4.1068549297734215E-3,1.7861426126887119E-2,2.1915734864607068E-3]
[null,null,{"$f":"C94+1","v":2025},{"$f":"D94+1","v":3},null,null,0.99999999999999989,1,null,null,{"$f":"IFERROR(IF(K17=\"Cons1\",K57/$G57,K57/$H57),0)","v":2.6921037053531344E-2},2.5319344372452684E-2,4.8082207468683531E-2,0.2318874773157292,1.6949217003947057E-2,0.11606129992673563,5.2706029937627632E-3,0.68095875056445299,2.2344745888406143E-2,0.107315724210183,4.4254480298697031E-2,0.23865601604239212,0.10145531238025202,6.3064045402024954E-2,1.5182548525895158E-2,6.6532589079216619E-3,5.9025239315364186E-2,9.4323036388704776E-2,1.605528014827946E-2,1.760542041831353E-2,1.9354580523209639E-2,9.386639700977301E-3,2.4751851329037858E-2,9.1218838210459265E-3]
[null,null,2026,4,null,null,0.99999999999999989,1.0000000000000002,null,null,{"$f":"IFERROR(IF(K18=\"Cons1\",K58/$G58,K58/$H58),0)","v":4.2097322468194233E-2},3.3705269120895463E-2,4.5956954820877485E-2,0.26872472756326016,3.561355624972895E-2,0.12300654020314929,6.2239288962838259E-3,0.66196609002570628,1.3253421475300571E-2,4.654011396057945E-2,2.9895361702936385E-2,0.19672823247120264,0.24509383351677771,5.6551184588700551E-2,2.0746605539061557E-2,8.2096004406095307E-3,5.9233052082732406E-2,3.282022395410665E-2,2.6500129800968088E-2,3.883641140988802E-3,2.6573631391945966E-2,2.662149434560058E-3,9.6896306425707183E-3,4.324798508863241E-3]
[null,null,2027,5,null,null,1.0000000000000002,0.99999999999999978,null,null,{"$f":"IFERROR(IF(K19=\"Cons1\",K59/$G59,K59/$H59),0)","v":3.5576354895927247E-2},2.6394103257431068E-2,9.6278969011960924E-2,0.19867117872522722,2.024942405980671E-2,0.16658224936426377,5.9017855807775507E-3,0.70865499500461693,2.3983898516039812E-2,5.7689036213124115E-2,2.8917060722493598E-2,0.20888439512930987,0.19830901483442329,4.0781964651116401E-2,1.4630723312797102E-2,9.3764744416119337E-3,4.317518528146197E-2,1.9222971530922128E-2,1.9984902693262082E-2,4.8536565455501897E-3,4.6054593611136639E-2,5.0164362660782584E-3,1.6764237154128576E-2,4.0463891965326505E-3]
[null,null,2028,6,null,null,1,1,null,null,{"$f":"IFERROR(IF(K20=\"Cons1\",K60/$G60,K60/$H60),0)","v":4.4420850384485837E-2},1.8537237841514169E-2,5.6767606092862952E-2,0.24204414407770006,4.7693251455957396E-2,0.12263011889436717,1.4224073618155598E-2,0.67153671474413712,1.1694065618162173E-2,5.4335231718398075E-2,5.6442166365185016E-2,0.17606842801689832,0.12877179283403101,8.5739037853247352E-2,3.6674582327580668E-2,1.1136280859839309E-2,0.10604974284718752,2.2659350414449074E-2,1.9924581104937091E-2,6.5435150757058701E-3,3.7410982869917418E-2,4.6879372031297158E-3,1.7852124924472693E-2,6.1561828576783334E-3]
[null,null,2029,7,null,null,1.0000000000000002,1.0000000000000002,null,null,{"$f":"IFERROR(IF(K21=\"Cons1\",K61/$G61,K61/$H61),0)","v":3.6248378732459889E-2},2.7989165020168929E-2,5.3964849515555052E-2,0.2734672648151581,2.5655068032964915E-2,0.14600570756893508,8.8355766745030467E-3,0.62630190646044503,1.5117864675016177E-2,5.2772050904572605E-2,4.514254933661839E-2,0.20787758098623563,0.16833812623245381,6.0699943598210682E-2,1.9352673223122958E-2,3.6794625610303326E-2,5.8754812236676099E-2,3.0181317195657933E-2,2.442391052983767E-2,6.7556179119916534E-3,3.9100456037154979E-2,6.7674638736038954E-3,2.3183380371808789E-2,6.2697104565455006E-3]
[null,null,2030,8,null,null,1,1,null,null,{"$f":"IFERROR(IF(K22=\"Cons1\",K62/$G62,K62/$H62),0)","v":3.1705765803420931E-2},2.1895495954984526E-2,5.168249786738064E-2,0.16745872662954006,2.3920653410664509E-2,0.13568519490215442,8.970510942122454E-3,0.74195468906712847,1.436106503707993E-2,5.0099640603302326E-2,4.3499084575941316E-2,0.25578387635759581,0.15271912013272754,5.4922496347077528E-2,2.3620885170778334E-2,1.0617941091033046E-2,6.6141339322058595E-2,3.7653650804823767E-2,2.1972878013140105E-2,7.0329702359707745E-3,3.4752561087814694E-2,5.3704914488666104E-3,2.1457683517539312E-2,1.6720781676854327E-2]
[null,null,2031,9,null,null,1,0.99999999999999989,null,null,{"$f":"IFERROR(IF(K23=\"Cons1\",K63/$G63,K63/$H63),0)","v":3.4209907455643951E-2},2.904361492397111E-2,5.6469010129857812E-2,0.16562690790015061,2.7934636709253443E-2,0.15555188731682854,1.4245046005173135E-2,0.696284827482616,1.7001700066395398E-2,5.9592973162987679E-2,5.3061912950930976E-2,0.20157315852501548,0.12790428341878637,5.8417568070064277E-2,2.9503674016025501E-2,1.8173732378798289E-2,7.1865486607145937E-2,3.941359260205736E-2,2.9713624210193534E-2,8.1492456119641316E-3,6.8042630494406814E-2,6.4073898913379144E-3,2.5775374409330851E-2,6.0378156610648081E-3]
[null,null,2032,10,null,null,0.99999999999999989,1,null,null,{"$f":"IFERROR(IF(K24=\"Cons1\",K64/$G64,K64/$H64),0)","v":3.5201339149782504E-2},2.5656967655087494E-2,6.5508424970398396E-2,0.18311410970286449,3.1451474433358113E-2,9.8614240113853835E-2,1.6268640011767959E-2,0.66698559674558433,1.7828145529771439E-2,0.11254724309935078,5.7166869094863453E-2,0.20773691803141886,0.13106427357546835,6.1567203948303381E-2,2.2073419677780953E-2,1.5896166123531487E-2,6.4226572089051331E-2,3.0926296975809984E-2,2.6698472479579436E-2,8.4625199768290933E-3,7.3209747169711709E-2,6.8423246325539479E-3,3.4687229292876903E-2,6.2658055204016117E-3]
[null,null,2033,11,null,null,0.99999999999999989,1,null,null,{"$f":"IFERROR(IF(K25=\"Cons1\",K65/$G65,K65/$H65),0)","v":3.9286652672615247E-2},2.9032002160814571E-2,6.8936738815156218E-2,0.20458742225587159,2.7804292660297165E-2,0.11034599433002357,1.1912533008569638E-2,0.66274445995136955,1.9889965872606344E-2,6.9425403060505764E-2,6.9478608741519121E-2,0.18342856744900882,0.14849950765050896,6.6287163065882934E-2,2.5994088001602411E-2,1.4026585198371742E-2,7.3482326163365919E-2,3.5189886081378213E-2,3.1414946358723293E-2,9.1939043484617951E-3,4.8904096716612486E-2,8.7353742306499598E-3,3.441979613831133E-2,6.9796850677734589E-3]
[null,null,2034,12,null,null,0.99999999999999978,0.99999999999999989,null,null,{"$f":"IFERROR(IF(K26=\"Cons1\",K66/$G66,K66/$H66),0)","v":3.7533506116469495E-2},2.5694561404901582E-2,3.3118608255662992E-2,0.14797511988978357,1.3105103806769327E-2,7.7346750220966098E-2,5.5014432881266449E-3,0.78554361111797777,1.1300380898562565E-2,4.7765415087438423E-2,9.1341088433629841E-2,0.18083285156842283,0.27403426865945568,8.6605392189774602E-2,1.2527046349636837E-2,1.9151275969912316E-2,3.8401607869265102E-2,4.1965968987483213E-2,1.1365565090129334E-2,7.4920847866081566E-3,2.5147561814930903E-2,1.0014913068332852E-2,1.2461144232237443E-2,3.7747308935223997E-3]
[null,null,2035,13,null,null,1,1.0000000000000002,null,null,{"$f":"IFERROR(IF(K27=\"Cons1\",K67/$G67,K67/$H67),0)","v":3.7912117115124037E-2},2.5580875779791276E-2,3.5122861899105164E-2,0.1455651055464792,1.3580813225519392E-2,7.501539040321123E-2,6.2285488597948304E-3,0.76688350789834758,1.0972467993255382E-2,4.8411293016518246E-2,9.0054818227434552E-2,0.18297832270765221,0.2701350030888971,8.4769023749468486E-2,1.2662589845331175E-2,1.9445302405260968E-2,4.0267821643841323E-2,4.3156393815854815E-2,1.2641666859041788E-2,2.8361297356307626E-2,2.451974492810122E-2,9.8991656586434277E-3,1.2129511753079343E-2,3.7063562239398459E-3]
[null,null,2036,14,null,null,0.99999999999999978,0.99999999999999989,null,null,{"$f":"IFERROR(IF(K28=\"Cons1\",K68/$G68,K68/$H68),0)","v":3.8925896282411485E-2},2.5594065559315416E-2,3.1987160886782419E-2,0.14925838871292638,1.3467211073277035E-2,7.6061857859956908E-2,6.2531835080370368E-3,0.78272928632978545,1.1132198579495579E-2,4.8123318946745139E-2,9.038143236737238E-2,0.18239961232320037,0.27076582667082671,8.6463792342527462E-2,1.2585561117221439E-2,1.9434672666241347E-2,3.9887415651946798E-2,4.2626102394187272E-2,1.2576117406815605E-2,7.0035368213120326E-3,2.5999718035878382E-2,1.0145975988936866E-2,1.2286976704345056E-2,3.9106917704550982E-3]
[null,null,2037,15,null,null,0.99999999999999989,1,null,null,{"$f":"IFERROR(IF(K29=\"Cons1\",K69/$G69,K69/$H69),0)","v":3.8646609386733602E-2},2.5731395104844648E-2,3.1712878980171159E-2,0.15094429668644499,1.3739849975291542E-2,7.9118452758808272E-2,6.2495977060085832E-3,0.77924056698701205,1.0960298404873918E-2,5.0107827802210035E-2,9.015325707395612E-2,0.18123102787548179,0.26919105680122801,8.570718339514459E-2,1.255072975039743E-2,1.9180162229450425E-2,3.9568555186987667E-2,4.2358957159376986E-2,1.3193220033792656E-2,7.0103747648028441E-3,2.6173804533828771E-2,1.0169422531781071E-2,1.3268314462337543E-2,3.7921604090351809E-3]
[null,null,2038,16,null,null,0.99999999999999989,0.99999999999999989,null,null,{"$f":"IFERROR(IF(K30=\"Cons1\",K70/$G70,K70/$H70),0)","v":4.0762481391871982E-2},2.5119844704123536E-2,3.67123838470228E-2,0.15044843647928521,1.3648718827342369E-2,7.8612187517925897E-2,6.1757850424536739E-3,0.77918961080134119,1.0980362984444453E-2,4.9158099881916099E-2,9.003890706583538E-2,0.17988034719699283,0.26607563276283003,8.5120866442955176E-2,1.2465232011773856E-2,1.8788923598317998E-2,3.9095738736614399E-2,4.3355081153106954E-2,1.2665734777961291E-2,7.3852798912714982E-3,2.7226220495623982E-2,1.0225340512463901E-2,1.285937704205283E-2,4.0094068344724721E-3]
[null,null,2039,17,null,null,0.99999999999999989,1.0000000000000002,null,null,{"$f":"IFERROR(IF(K31=\"Cons1\",K71/$G71,K71/$H71),0)","v":3.9961401846106206E-2},2.4967962142560158E-2,3.5332977474261104E-2,0.15153145911681482,1.3571546311621819E-2,7.949355610515306E-2,6.2900488720684699E-3,0.77915066487843576,1.0926154715129819E-2,4.6794458778042274E-2,8.9911488980757751E-2,0.1806978325451094,0.26916235463111182,8.5858788286499552E-2,1.2462470267881547E-2,1.9007545677119379E-2,3.8993377810908177E-2,4.2691280620940311E-2,1.2222443041874774E-2,7.3341000480895051E-3,2.7261059156175341E-2,1.0317699290403123E-2,1.2182574468206841E-2,3.8767549347292168E-3]
[null,null,2040,18,null,null,0.99999999999999978,1,null,null,{"$f":"IFERROR(IF(K32=\"Cons1\",K72/$G72,K72/$H72),0)","v":3.9892059152970748E-2},2.4982340874751569E-2,3.4423888681017166E-2,0.15155763227673316,1.3440901668442881E-2,7.9672887907770634E-2,6.3007647047397964E-3,0.77876396602505948,1.0875541396707357E-2,4.7914619473356707E-2,9.0572118417184058E-2,0.18031145506835511,0.26975815507943107,8.512964024209789E-2,1.2439400637306808E-2,1.8965990834273954E-2,3.8741445529284761E-2,4.2406700034160388E-2,1.2511329569308109E-2,7.3517230812356659E-3,2.732117826865681E-2,1.0395043732060438E-2,1.2099127046946359E-2,4.1720902981489368E-3]
[null,null,2041,19,null,null,1,0.99999999999999978,null,null,{"$f":"IFERROR(IF(K33=\"Cons1\",K73/$G73,K73/$H73),0)","v":3.2161960119652937E-2},2.0024228127238371E-2,2.3577459238277663E-2,0.16966503823342355,9.8872492641620818E-3,7.0029382577688121E-2,5.8665296151725497E-3,0.75212731902383034,8.0134518649788242E-3,3.871970327852356E-2,0.11475998962528317,0.15290279889813055,0.33107258619057028,9.5810620071925368E-2,9.2691464236923128E-3,2.3705269462911103E-2,2.927223931154669E-2,3.192941265295407E-2,1.1208396389978311E-2,8.9863289674736915E-3,2.9442670043504034E-2,1.7944401430098521E-2,1.0625845911691389E-2,2.9979732772924912E-3]
[null,null,2042,20,null,null,1,1.0000000000000002,null,null,{"$f":"IFERROR(IF(K34=\"Cons1\",K74/$G74,K74/$H74),0)","v":3.2356383314834841E-2},2.048836799783563E-2,2.3668053518804386E-2,0.16871886074551107,9.815263004113629E-3,7.0445924733737703E-2,5.7103228745002876E-3,0.75047512623565349,7.9930297832165147E-3,4.1393003379517158E-2,0.1142481846875088,0.15347963671584422,0.32903214654709023,9.4776509769711567E-2,9.3142144878746794E-3,2.334250875310618E-2,2.9119034915217831E-2,3.1781029137222555E-2,1.1856218527741829E-2,8.975984634243768E-3,2.9717536665475174E-2,1.7946113395601447E-2,1.2310159795773327E-2,3.0363863798638876E-3]
[null,null,2043,21,null,null,1,1.0000000000000002,null,null,{"$f":"IFERROR(IF(K35=\"Cons1\",K75/$G75,K75/$H75),0)","v":4.7757933882266533E-2},3.372913655068898E-2,5.2591794061158888E-2,0.16240229605676146,1.6635851764665817E-2,8.0807800795649753E-2,9.6666263565067644E-3,0.76644161151148871,1.3544099676489162E-2,5.0011697536491019E-2,4.8805275558833808E-2,0.25998653804310817,0.17948199431620437,6.7008901336158139E-2,1.5782182340588268E-2,1.1894562233557801E-2,4.9368362759908913E-2,5.7514042218110614E-2,1.1612249870684143E-2,8.3990877391865275E-3,3.0271705818349579E-2,8.3423218899872538E-3,1.2530727113542478E-2,5.4132005696130338E-3]
[null,null,2044,22,null,null,0.99999999999999978,1.0000000000000002,null,null,{"$f":"IFERROR(IF(K36=\"Cons1\",K76/$G76,K76/$H76),0)","v":4.5801477865050268E-2},3.3712739310620438E-2,4.7315699138478162E-2,0.16365317027573606,1.6872818617548101E-2,8.229037163702739E-2,9.8001931378907687E-3,0.76755025228528062,1.3733540948212983E-2,4.7226859893865533E-2,4.7072347056103435E-2,0.2636611680807025,0.18512527971195242,6.6737708364742715E-2,1.6002109158541208E-2,1.2531386152130279E-2,5.0062993196078348E-2,5.6559889016179685E-2,1.0574538633765293E-2,8.4044662038241392E-3,3.0340721374847071E-2,8.3561030365482923E-3,1.1120748189998655E-2,5.4934187148756733E-3]
[null,null,2045,23,null,null,1,1,null,null,{"$f":"IFERROR(IF(K37=\"Cons1\",K77/$G77,K77/$H77),0)","v":4.6008288909239421E-2},3.3989572254270552E-2,4.7434178422388631E-2,0.1637378229301211,1.6856762132595206E-2,8.2239936171968869E-2,9.7416261077930468E-3,0.76698324356595449,1.3703157680827081E-2,4.7901223139188008E-2,4.7884333211430818E-2,0.26293357348026714,0.1839563549053054,6.6948312900069473E-2,1.5968661218335505E-2,1.2453557293381233E-2,5.0076669756047569E-2,5.644513451518296E-2,1.1244495279309255E-2,8.3757410624508317E-3,3.027821456941434E-2,8.3194392914027991E-3,1.1061043301347209E-2,5.4586579017090507E-3]
[null,null,2046,24,null,null,1,1,null,null,{"$f":"IFERROR(IF(K38=\"Cons1\",K78/$G78,K78/$H78),0)","v":4.3292668393303882E-2},3.4780839486066084E-2,4.0989576387690588E-2,0.16435916659043573,1.7006694859199797E-2,8.337574089672882E-2,9.8941622109702879E-3,0.76601092876961874,1.3848813407979589E-2,4.9331513614464473E-2,4.7794237767343289E-2,0.26573931396461448,0.18772814022679774,6.6324547797572644E-2,1.6137165571987602E-2,1.2770003931724215E-2,5.0383699252206177E-2,5.5055110445946367E-2,1.1423306075731757E-2,8.3877343861322035E-3,3.0346979865244716E-2,8.3519321673077036E-3,1.1119952145529374E-2,5.5477717854039692E-3]
[null,null,2047,25,null,null,0.99999999999999989,1.0000000000000002,null,null,{"$f":"IFERROR(IF(K39=\"Cons1\",K79/$G79,K79/$H79),0)","v":4.3115593425563481E-2},3.5331225275272618E-2,4.0803048648151832E-2,0.16388032634623928,1.692067134668181E-2,8.2953015072135511E-2,9.8581356933865726E-3,0.76404375277485004,1.3785025240700922E-2,5.3853692283512083E-2,4.7928876083730546E-2,0.26451743010842288,0.18592625894733805,6.5942912578336441E-2,1.6062053565784603E-2,1.2563964142314761E-2,5.0121967423704533E-2,5.4792593718541102E-2,1.2075304786372035E-2,8.3705373933530992E-3,3.0286116255694353E-2,8.336941644059322E-3,1.3007020799432114E-2,5.5235364464222454E-3]
[null,null,2048,26,null,null,0.99999999999999989,1,null,null,{"$f":"IFERROR(IF(K40=\"Cons1\",K80/$G80,K80/$H80),0)","v":4.7700792052587232E-2},3.3725838355159576E-2,5.258665138518806E-2,0.16226869083631601,1.6634225031890267E-2,8.0750641990849734E-2,9.6656811077665394E-3,0.76642051883395557,1.3542775269950156E-2,5.1889638111967416E-2,4.7862662320010796E-2,0.25960590861855842,0.17921060984821457,6.6953092114631435E-2,1.5780639083672641E-2,1.1857500429432819E-2,4.9312254817742644E-2,5.7508418221284115E-2,1.1619446817245943E-2,8.4042932580394598E-3,3.0401064720961355E-2,8.3474922269600356E-3,1.2538493306521528E-2,5.4126712410934126E-3]
[null,null,2049,27,null,null,0.99999999999999978,1,null,null,{"$f":"IFERROR(IF(K41=\"Cons1\",K81/$G81,K81/$H81),0)","v":4.5744146615569449E-2},3.367053994155654E-2,4.7256472487328165E-2,0.1635610675138327,1.6851698343297181E-2,8.2137469107667796E-2,9.7879259067022006E-3,0.76758639630378789,1.371635021334899E-2,4.7956641993845604E-2,4.6923085928503624E-2,0.26297131353138703,0.18484104207617649,6.7163470017995885E-2,1.5982078780589413E-2,1.2515700194835513E-2,4.9948381039018309E-2,5.6489091101812196E-2,1.0583751191897074E-2,8.3785161798771175E-3,3.0396449314296095E-2,8.3633828893764361E-3,1.1130436606932716E-2,6.044592720365497E-3]
[null,null,2050,28,null,null,1,1.0000000000000004,null,null,{"$f":"IFERROR(IF(K42=\"Cons1\",K82/$G82,K82/$H82),0)","v":4.5960140591934116E-2},3.3954001691905177E-2,4.7384537891781139E-2,0.16356920432696459,1.6839121295451683E-2,8.2104280660518489E-2,9.7314313599328739E-3,0.76693220645211813,1.3688817134813675E-2,4.9468782774062164E-2,4.7784128280007575E-2,0.26212199517919516,0.18365946719916001,6.6821296194148727E-2,1.5951949791209882E-2,1.2440524471636344E-2,4.9972636428082813E-2,5.6386063893097041E-2,1.1254288505224402E-2,8.3499424177331787E-3,3.033372268891105E-2,8.3266849833119761E-3,1.1233950625736965E-2,5.7308251630630884E-3]
[null,null,2051,29,null,null,1,1.0000000000000002,null,null,{"$f":"IFERROR(IF(K43=\"Cons1\",K83/$G83,K83/$H83),0)","v":4.3222267068569568E-2},3.4724279859088478E-2,4.0922920286667303E-2,0.16416544115858497,1.6979039048369133E-2,8.3189788112902216E-2,9.8780726015135455E-3,0.76607274103604961,1.3826292855514153E-2,5.0047661455544144E-2,4.7665635684366242E-2,0.26476233271887106,0.18731684711420249,6.7005581972000836E-2,1.6110923765328702E-2,1.274923770901213E-2,5.0249328068432048E-2,5.4965581367406403E-2,1.1437033102450421E-2,8.3645330479530638E-3,3.0464968592721672E-2,8.3619684208452554E-3,1.1133314641395279E-2,6.3842103122115452E-3]
[null,null,2052,30,null,null,1,1,null,null,{"$f":"IFERROR(IF(K44=\"Cons1\",K84/$G84,K84/$H84),0)","v":4.3047857179742376E-2},3.5275718569455425E-2,4.068876927808919E-2,0.16368139911425339,1.6894088325024561E-2,8.2772516227118301E-2,9.8426481852807671E-3,0.76412654257352663,1.3763368438969402E-2,5.5968227475672525E-2,4.7802892515113271E-2,0.26355910739264699,0.18552855303765814,6.578168611045819E-2,1.6036819465490886E-2,1.2544225674256781E-2,4.9990986204258778E-2,5.4706512458782899E-2,1.2091593203071764E-2,8.3485911287457092E-3,3.0408384934799155E-2,8.3481873709293393E-3,1.2995301674674076E-2,5.796023461981506E-3,"x"]
[null,null,2053,31,null,null,0,0,null,null,{"$f":"IFERROR(IF(K45=\"Cons1\",K85/$G85,K85/$H85),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2054,32,null,null,0,0,null,null,{"$f":"IFERROR(IF(K46=\"Cons1\",K86/$G86,K86/$H86),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2055,33,null,null,0,0,null,null,{"$f":"IFERROR(IF(K47=\"Cons1\",K87/$G87,K87/$H87),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2056,34,null,null,0,0,null,null,{"$f":"IFERROR(IF(K48=\"Cons1\",K88/$G88,K88/$H88),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2057,35,null,null,0,0,null,null,{"$f":"IFERROR(IF(K49=\"Cons1\",K89/$G89,K89/$H89),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["x","Contraprestação fixa em R$ no Cons1 e Cons2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[]
[null,"Soma ",null,null,null,null,{"$f":"SUM(G133:G167)","v":6960775597.7741165},{"$f":"SUM(H133:H167)","v":0},null,null,{"$f":"SUM(K133:K167)","v":0},{"$f":"SUM(L133:L167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$C$55","v":2023},{"$f":"$D$55","v":1},null,null,{"$f":"PC!E494","v":0},{"$f":"PC!F494","v":0}]
[null,null,{"$f":"C133+1","v":2024},{"$f":"D133+1","v":2},null,null,{"$f":"PC!E495","v":48352151.071052305},{"$f":"PC!F495","v":0}]
[null,null,{"$f":"C134+1","v":2025},{"$f":"D134+1","v":3},null,null,{"$f":"PC!E496","v":76500279.7613841},{"$f":"PC!F496","v":0}]
[null,null,2026,4,null,null,{"$f":"PC!E497","v":100567360.31655444},{"$f":"PC!F497","v":0}]
[null,null,2027,5,null,null,{"$f":"PC!E498","v":123289621.71675102},{"$f":"PC!F498","v":0}]
[null,null,2028,6,null,null,{"$f":"PC!E499","v":146150312.66889572},{"$f":"PC!F499","v":0}]
[null,null,2029,7,null,null,{"$f":"PC!E500","v":169159114.40415636},{"$f":"PC!F500","v":0}]
[null,null,2030,8,null,null,{"$f":"PC!E501","v":192246749.59232298},{"$f":"PC!F501","v":0}]
[null,null,2031,9,null,null,{"$f":"PC!E502","v":215407680.98806262},{"$f":"PC!F502","v":0}]
[null,null,2032,10,null,null,{"$f":"PC!E503","v":238635253.20490167},{"$f":"PC!F503","v":0}]
[null,null,2033,11,null,null,{"$f":"PC!E504","v":260022341.81653169},{"$f":"PC!F504","v":0}]
[null,null,2034,12,null,null,{"$f":"PC!E505","v":264433125.04101115},{"$f":"PC!F505","v":0}]
[null,null,2035,13,null,null,{"$f":"PC!E506","v":268704430.75555515},{"$f":"PC!F506","v":0}]
[null,null,2036,14,null,null,{"$f":"PC!E507","v":272838453.08317804},{"$f":"PC!F507","v":0}]
[null,null,2037,15,null,null,{"$f":"PC!E508","v":276798131.55292279},{"$f":"PC!F508","v":0}]
[null,null,2038,16,null,null,{"$f":"PC!E509","v":280653708.91751611},{"$f":"PC!F509","v":0}]
[null,null,2039,17,null,null,{"$f":"PC!E510","v":284322014.14589244},{"$f":"PC!F510","v":0}]
[null,null,2040,18,null,null,{"$f":"PC!E511","v":287899605.28749418},{"$f":"PC!F511","v":0}]
[null,null,2041,19,null,null,{"$f":"PC!E512","v":287899605.28749418},{"$f":"PC!F512","v":0}]
[null,null,2042,20,null,null,{"$f":"PC!E513","v":287899605.28749418},{"$f":"PC!F513","v":0}]
[null,null,2043,21,null,null,{"$f":"PC!E514","v":287899605.28749418},{"$f":"PC!F514","v":0}]
[null,null,2044,22,null,null,{"$f":"PC!E515","v":287899605.28749418},{"$f":"PC!F515","v":0}]
[null,null,2045,23,null,null,{"$f":"PC!E516","v":287899605.28749418},{"$f":"PC!F516","v":0}]
[null,null,2046,24,null,null,{"$f":"PC!E517","v":287899605.28749418},{"$f":"PC!F517","v":0}]
[null,null,2047,25,null,null,{"$f":"PC!E518","v":287899605.28749418},{"$f":"PC!F518","v":0}]
[null,null,2048,26,null,null,{"$f":"PC!E519","v":287899605.28749418},{"$f":"PC!F519","v":0}]
[null,null,2049,27,null,null,{"$f":"PC!E520","v":287899605.28749418},{"$f":"PC!F520","v":0}]
[null,null,2050,28,null,null,{"$f":"PC!E521","v":287899605.28749418},{"$f":"PC!F521","v":0}]
[null,null,2051,29,null,null,{"$f":"PC!E522","v":287899605.28749418},{"$f":"PC!F522","v":0}]
[null,null,2052,30,null,null,{"$f":"PC!E523","v":287899605.28749418},{"$f":"PC!F523","v":0}]
[null,null,2053,31,null,null,{"$f":"PC!E524","v":0},{"$f":"PC!F524","v":0}]
[null,null,2054,32,null,null,{"$f":"PC!E525","v":0},{"$f":"PC!F525","v":0}]
[null,null,2055,33,null,null,{"$f":"PC!E526","v":0},{"$f":"PC!F526","v":0}]
[null,null,2056,34,null,null,{"$f":"PC!E527","v":0},{"$f":"PC!F527","v":0}]
[null,null,2057,35,null,null,{"$f":"PC!E528","v":0},{"$f":"PC!F528","v":0}]
[]
["x","Contraprestação fixa rateada em função do Capex - em R$",null,null,null,null,"Check:",{"$f":"IF(AND(G173=0,H173=0),\"Ok\",\"Nok\")","v":"Ok"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[]
[null,"Aba PC!",null,null,null,null,{"$f":"PC!E493","v":6960775597.7741165},{"$f":"PC!F493","v":0}]
[null,"Soma",null,null,null,null,{"$f":"SUM(G175:G209)","v":6960775597.7741108},{"$f":"SUM(H175:H209)","v":0},null,null,{"$f":"SUM(K175:K209)","v":282485837.76161087},{"$f":"SUM(L175:L209)","v":201147234.03964275},308215634.89705426,0,124399595.62474962,630857196.05737185,61027525.86278066,0,92260538.110460997,367018069.99644816,456425725.64952165,1521906040.3938739,1477699072.8743589,508126617.79881603,113401755.57730754,110857429.90183267,346626216.80018592,321167196.94823682,0,0,0,0,0,{"$f":"SUM(AH175:AH209)","v":37153909.479860596}]
[null,"Diferença",null,null,null,null,{"$f":"G172-G171","v":0},{"$f":"H172-H171","v":0}]
[]
[null,null,{"$f":"$C$55","v":2023},{"$f":"$D$55","v":1},null,null,{"$f":"SUMIFS(K175:AH175,K15:AH15,$G$1)","v":0},{"$f":"SUMIFS(K175:AH175,K15:AH15,$H$1)","v":0},null,null,{"$f":"IFERROR(IF(K15=\"Cons1\",$G133,$H133),0)*K93","v":0},{"$f":"IFERROR(IF(L15=\"Cons1\",$G133,$H133),0)*L93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AG15=\"Cons1\",$G133,$H133),0)*AG93","v":0},{"$f":"IFERROR(IF(AH15=\"Cons1\",$G133,$H133),0)*AH93","v":0}]
[null,null,{"$f":"C175+1","v":2024},{"$f":"D175+1","v":2},null,null,48352151.071052298,0,null,null,{"$f":"IFERROR(IF(K16=\"Cons1\",$G134,$H134),0)*K94","v":2780598.2661020281},1487964.3435758413,3549603.3779363898,0,31628.581872676878,6492153.8680158742,515728.29613762168,0,724237.57124915987,1168161.5158119509,797788.21441143064,11321291.197968377,3860557.9913741346,2105522.5710577904,1186791.8851697168,742977.15571507276,6127260.1855009487,5353918.756852624,0,0,0,0,0,{"$f":"IFERROR(IF(AH16=\"Cons1\",$G134,$H134),0)*AH94","v":105967.29230066091}]
[null,null,{"$f":"C176+1","v":2025},{"$f":"D176+1","v":3},null,null,76500279.761384085,0,null,null,{"$f":"IFERROR(IF(K17=\"Cons1\",$G135,$H135),0)*K95","v":2059466.8660617354},1936936.9278674563,3678302.3228992024,0,1296619.8425383582,8878721.9138651825,403202.60353403998,0,1709379.311660107,8209682.9248745404,3385480.123544984,18257251.99398037,7761359.780367895,4824417.1161395377,1161469.2097217694,508976.16778092796,4515447.3206080077,7215738.671679128,0,0,0,0,0,697826.66426085669]
[null,null,2026,4,null,null,100567360.31655446,0,null,null,{"$f":"IFERROR(IF(K18=\"Cons1\",$G136,$H136),0)*K96","v":4233616.5970210722},3389649.9442475303,4621769.6345227994,0,3581561.3435203708,12370443.049902854,625924.09989719046,0,1332861.612933713,4680416.4098470993,3006497.6121729258,19784439.039370321,24648439.866647393,5687203.3568598293,2086431.3545922278,825617.84556572279,5956911.6914533852,3300643.2880626549,0,0,0,0,0,434933.56993734691]
[null,null,2027,5,null,null,123289621.71675105,0,null,null,{"$f":"IFERROR(IF(K19=\"Cons1\",$G137,$H137),0)*K97","v":4386195.3371797539},3254119.0061615421,11870197.668763457,0,2496543.8323156461,20537862.508845568,727628.91170743993,0,2956965.7753354944,7112459.4519200232,3565173.4776365547,25753278.058024965,24449443.421957616,5027992.9947020533,1803816.3426772051,1156021.9869431197,5323052.2609020825,2369992.8883192632,0,0,0,0,0,498877.79335925856]
[null,null,2028,6,null,null,146150312.66889569,0,null,null,{"$f":"IFERROR(IF(K20=\"Cons1\",$G138,$H138),0)*K98","v":6492121.1727108415},2709223.1065549813,8296603.3799366299,0,6970383.6124844393,17922430.219035618,2078852.8067188314,0,1709091.3464649848,7941111.1045807786,8249040.2619816195,25732455.805790648,18820037.785627898,12530787.190182386,5360001.674177072,1627570.9296341538,15499203.075572442,3311671.1479458041,0,0,0,0,0,899728.04949658434]
[null,null,2029,7,null,null,169159114.40415642,0,null,null,{"$f":"IFERROR(IF(K21=\"Cons1\",$G139,$H139),0)*K99","v":6131743.6449693702},4734622.3677235674,9128646.1530048586,0,4339788.5884347269,24698196.190313287,1494618.3255089563,0,2557324.6001076153,8926873.3963085599,7636273.667728303,35164387.504109912,28475928.35393697,10267948.703455558,3273681.0637765098,6224146.2830714015,9938912.0049386173,5105444.8883684315,0,0,0,0,0,1060578.6683997158]
[null,null,2030,8,null,null,192246749.59232298,0,null,null,{"$f":"IFERROR(IF(K22=\"Cons1\",$G140,$H140),0)*K100","v":6095330.4190431004},4209337.9280576305,9935792.2258160915,0,4598667.8663247665,26085037.687740017,1724551.5708054088,0,2760868.07406257,9631493.0617284384,8362557.6199662685,49173618.827872425,29359754.446116362,10558671.402221886,4541038.3965756372,2041264.6621138665,12715457.498348664,7238791.9775117254,0,0,0,0,0,3214515.9280181159]
[null,null,2031,9,null,null,215407680.98806265,0,null,null,{"$f":"IFERROR(IF(K23=\"Cons1\",$G141,$H141),0)*K101","v":7369076.8318364974},6256217.7382829031,12163858.519764088,0,6017335.312784289,33507071.320234466,3068492.3255426106,0,3662296.7841568231,12836784.152223026,11429943.617550489,43420406.627312712,27551565.079680681,12583592.866934838,6355318.0004198132,3914761.5466146064,15480377.813123979,8489990.581817437,0,0,0,0,0,1300591.8697833766]
[null,null,2032,10,null,null,238635253.20490167,0,null,null,{"$f":"IFERROR(IF(K24=\"Cons1\",$G142,$H142),0)*K102","v":8400280.4811599664},6122656.972841776,15632619.579865323,0,7505430.5650719041,23532834.159178481,3882271.0285076415,0,4254424.0226708427,26857739.854527194,13642030.281384207,49573352.034433544,31276556.110798392,14692105.303321199,5267496.0939053167,3793385.6278761164,15326724.292953635,7380104.7095124004,0,0,0,0,0,1495242.0868937094]
[null,null,2033,11,null,null,260022341.81653166,0,null,null,{"$f":"IFERROR(IF(K25=\"Cons1\",$G143,$H143),0)*K103","v":10215407.43006612},7548969.1894776132,17925092.263911519,0,7229737.2900826726,28692423.855766457,3097524.7298550108,0,5171835.5048459964,18052155.885349315,18065990.551124353,47695525.664142907,38613189.737887301,17236143.372765187,6759043.6355616674,3647225.5309697213,19107046.531124603,9150156.5871369373,0,0,0,0,0,1814874.0564643324]
[null,null,2034,12,null,null,264433125.0410111,0,null,null,{"$f":"IFERROR(IF(K26=\"Cons1\",$G144,$H144),0)*K104","v":9925102.3161239345},6794493.168856279,8757657.078053996,0,3465423.5536108646,20453042.872696586,1454763.8409152247,0,2988195.0351606486,12630757.980452405,24153609.459152099,47818196.050315365,72463738.029947892,22901334.502144478,3312566.0137680601,5064231.7532467358,10154657.175469257,11097192.324734345,0,0,0,0,0,998163.88636297651]
[null,null,2035,13,null,null,268704430.75555515,0,null,null,{"$f":"IFERROR(IF(K27=\"Cons1\",$G145,$H145),0)*K105","v":10187153.848157344},6873694.6646373831,9437668.6131050289,0,3649224.6869607032,20156967.776200607,1673638.6758043319,0,2948350.7661112361,13008328.932143917,24198128.668597795,49167086.043765962,72586472.232152224,22777812.272305064,3402493.9962807866,5225038.9136752756,10820142.092574606,11596314.23375183,0,0,0,0,0,995914.33933106519]
[null,null,2036,14,null,null,272838453.08317798,0,null,null,{"$f":"IFERROR(IF(K28=\"Cons1\",$G146,$H146),0)*K106","v":10620481.32656938},6983045.2553130621,8727327.4948724527,0,3674373.0365775521,20752599.63714321,1706108.9151780657,0,3037291.839844326,13129891.898658337,24659530.194555759,49765628.069233365,73875329.296656266,23590647.350440327,3433825.0264064916,5302526.0264352122,10882820.783962907,11630039.838195207,0,0,0,0,0,1066987.0931360838]
[null,null,2037,15,null,null,276798131.55292284,0,null,null,{"$f":"IFERROR(IF(K29=\"Cons1\",$G147,$H147),0)*K107","v":10697309.269103508},7122402.0872710217,8778065.6478753369,0,3803164.8009781712,21899839.894996319,1729876.9679806083,0,3033790.1197315804,13869753.111827334,24954253.111481372,50164409.895349026,74511581.55333662,23723588.22443971,3474018.5445356895,5309033.0679938197,10952502.144006897,11724880.196245851,0,0,0,0,0,1049662.9157699056]
[null,null,2038,16,null,null,280653708.91751605,0,null,null,{"$f":"IFERROR(IF(K30=\"Cons1\",$G148,$H148),0)*K108","v":11440141.587310106},7049977.5836442951,10303466.689870458,0,3830563.5608659671,22062801.993025169,1733256.9776419434,0,3081679.5968449423,13796403.055197464,25269753.214906249,50484086.602206565,74675113.187463209,23889486.873487908,3498413.5966216833,5273181.0944357887,10972364.079301037,12167764.326039368,0,0,0,0,0,1125254.8986539368]
[null,null,2039,17,null,null,284322014.14589244,0,null,null,{"$f":"IFERROR(IF(K31=\"Cons1\",$G149,$H149),0)*K109","v":11361906.260978302},7098941.2854910959,10045943.321253365,0,3858689.3823945732,22601767.983436622,1788399.3643826062,0,3106546.3154753498,13304694.770639917,25563815.641865257,51376371.701022699,76528782.800968692,24411543.61774331,3543354.647797381,5404263.6708886325,11086675.717549164,12138070.892613254,0,0,0,0,0,1102246.7713922388]
[null,null,2040,18,null,null,287899605.28749418,0,null,null,{"$f":"IFERROR(IF(K32=\"Cons1\",$G150,$H150),0)*K110","v":11484908.084245648},7192406.0769986091,9910623.9637254812,0,3869630.2850527274,22937792.980761934,1813987.6715039623,0,3131064.0753998514,13794600.033879878,26075677.142359473,51911596.742993176,77663266.370450854,24508789.823966362,3581298.5334936334,5460301.2750737043,11153646.876148039,12208872.201379942,0,0,0,0,0,1201143.1500608628]
[null,null,2041,19,null,null,287899605.28749424,0,null,null,{"$f":"IFERROR(IF(K33=\"Cons1\",$G151,$H151),0)*K111","v":9259415.62372021},5764967.3740186654,6787941.2083821222,0,2846535.1605313309,20161431.602643333,1688971.5606155721,0,2307069.6289177374,11147387.290735828,33039355.715915952,44020655.450124882,95315666.885775089,27583839.701057382,2668583.5967330053,6824737.7216057954,8427466.1436753627,9192465.2998469993,0,0,0,0,0,863115.32319496351]
[null,null,2042,20,null,null,287899605.28749418,0,null,null,{"$f":"IFERROR(IF(K34=\"Cons1\",$G152,$H152),0)*K112","v":9315389.984871814},5898593.0595618058,6814023.2659870703,0,2825810.3446772583,20281353.924955606,1643999.7016327819,0,2301190.1196392197,11917029.334626902,32892007.27634652,44186726.830159552,94728225.117804214,27286119.753226295,2681558.6746221799,6720299.0564391473,8383358.6584439753,9149745.7442367263,0,0,0,0,0,874174.44026313664]
[null,null,2043,21,null,null,287899605.28749424,0,null,null,{"$f":"IFERROR(IF(K35=\"Cons1\",$G153,$H153),0)*K113","v":13749490.314050779},9710605.0996313505,15141156.751568824,0,4789455.1566685522,23264533.953218024,2783017.9124999857,0,3899340.9508357076,14398347.98051331,14051019.569335639,74850021.682672933,51672795.319847517,19291836.24542857,4543684.0664306236,3424439.7721088259,14213132.152267603,16558270.053082323,0,0,0,0,0,1558458.3073336312]
[null,null,2044,22,null,null,287899605.28749418,0,null,null,{"$f":"IFERROR(IF(K36=\"Cons1\",$G154,$H154),0)*K114","v":13186227.398931874},9705884.3406878132,13622171.105869692,0,4857677.8200795818,23691365.513261393,2821471.7361399615,0,3953881.0181901562,13596594.322411677,13552110.137408117,75907946.220073909,53297494.957808055,19213759.896001328,4607000.9105114099,3607781.1269034781,14413115.980661463,16283569.722862609,0,0,0,0,0,1581553.0796916399]
[null,null,2045,23,null,null,287899605.28749424,0,null,null,{"$f":"IFERROR(IF(K37=\"Cons1\",$G155,$H155),0)*K115","v":13245768.216923026},9785584.4358952548,13656281.244942261,0,4853055.1643993389,23676845.162778553,2804610.3112919666,0,3945133.6875024107,13790743.234560411,13785880.631025782,75698472.021799251,52960961.967363618,19274392.858593658,4597371.2617285075,3585374.2291896516,14417053.456878293,16250531.947320689,0,0,0,0,0,1571545.4553014969]
[null,null,2046,24,null,null,287899605.28749412,0,null,null,{"$f":"IFERROR(IF(K38=\"Cons1\",$G156,$H156),0)*K116","v":12463942.142274562},10013389.959606119,11800882.862917712,0,4896220.7372084782,24003842.894720614,2848525.3951887866,0,3987067.913857481,14202523.297838967,13759942.18823478,76506243.599782005,54046857.472650424,19094811.131792706,4645883.5986341704,3676479.0914631505,14505447.127633974,15850344.566447357,0,0,0,0,0,1597201.3072428997]
[null,null,2047,25,null,null,287899605.28749418,0,null,null,{"$f":"IFERROR(IF(K39=\"Cons1\",$G157,$H157),0)*K117","v":12412962.328955805},10171845.811074525,11747181.600329336,0,4871454.6019091057,23882140.296675369,2838153.3749965522,0,3968703.3256759401,15504456.7516973,13798704.506379245,76154463.719877273,53528096.563519061,18984938.502810795,4624258.8816959755,3617160.3174186503,14430094.637517177,15774766.104246017,0,0,0,0,0,1590223.9627160528]
[null,null,2048,26,null,null,287899605.28749406,0,null,null,{"$f":"IFERROR(IF(K40=\"Cons1\",$G158,$H158),0)*K118","v":13733039.203840703},9709655.5504402742,15139676.177186701,0,4788986.8209445635,23248077.955877393,2782745.7757607764,0,3898959.6547158873,14939006.330946334,13779641.589939728,74740438.621584252,51594663.838632092,19275768.792579629,4543239.7633737568,3413769.6933300016,14196978.697864441,16556650.906615835,0,0,0,0,0,1558305.9138617648]
[null,null,2049,27,null,null,287899605.28749418,0,null,null,{"$f":"IFERROR(IF(K41=\"Cons1\",$G159,$H159),0)*K119","v":13169721.754835708},9693735.1589909364,13605119.776381107,0,4851597.3014591783,23647344.935411304,2817940.0051228022,0,3948931.8124082107,13806698.300941817,13509137.917687366,75709337.3676202,53215663.054660313,19336336.507919464,4601234.1726053283,3603265.1459897584,14380119.18588273,16263187.031261031,0,0,0,0,0,1740235.8583168872]
[null,null,2050,28,null,null,287899605.28749412,0,null,null,{"$f":"IFERROR(IF(K42=\"Cons1\",$G160,$H160),0)*K120","v":13231906.335375572},9775343.6850304101,13641989.755774101,0,4847976.3743487773,23637789.994576916,2801675.2474070173,0,3941005.0499655441,14242043.034705289,13757031.670821169,75464818.949260741,52875488.113949656,19237824.799094155,4592560.0484552504,3581622.0849535158,14387102.302820494,16233525.538538065,0,0,0,0,0,1649902.3024175027]
[null,null,2051,29,null,null,287899605.28749418,0,null,null,{"$f":"IFERROR(IF(K43=\"Cons1\",$G161,$H161),0)*K121","v":12443673.628671836},9997106.4653240573,11781692.597743105,0,4888258.6401864244,23950307.161654823,2843893.2029769607,0,3980584.2556918254,14408701.978613297,13722917.699306538,76224971.084759191,53928446.347876787,19290880.601797875,4638328.5928550428,3670500.504141029,14466761.716863388,15824569.180073949,0,0,0,0,0,1838011.6289580539]
[null,null,2052,30,null,null,287899605.28749418,0,null,null,{"$f":"IFERROR(IF(K44=\"Cons1\",$G162,$H162),0)*K122","v":12393461.090520252},10155865.452378945,11714280.614795797,0,4863801.3604666349,23830174.750440065,2833694.5275260038,0,3962468.3410056457,16113230.598886807,13762433.886701621,75878562.988267362,53413597.189101711,18938521.466346752,4616993.9941816293,3611477.6202557781,14392385.196138669,15749983.343538979,0,0,0,0,0,1668672.8669415312]
[null,null,2053,31,null,null,0,0,null,null,{"$f":"IFERROR(IF(K45=\"Cons1\",$G163,$H163),0)*K123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2054,32,null,null,0,0,null,null,{"$f":"IFERROR(IF(K46=\"Cons1\",$G164,$H164),0)*K124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2055,33,null,null,0,0,null,null,{"$f":"IFERROR(IF(K47=\"Cons1\",$G165,$H165),0)*K125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2056,34,null,null,0,0,null,null,{"$f":"IFERROR(IF(K48=\"Cons1\",$G166,$H166),0)*K126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2057,35,null,null,0,0,null,null,{"$f":"IFERROR(IF(K49=\"Cons1\",$G167,$H167),0)*K127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["x",{"$f":"PC!C336","v":"Volume Tratado (econ. ativas) - esgoto | m3 (téórico s/ infiltração) | \"Bruto\""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[]
[null,"Soma ",null,null,null,null,{"$f":"SUM(G215:G249)","v":990702207.98298573},{"$f":"SUM(H215:H249)","v":3299163625.7659597},null,null,{"$f":"SUM(K215:K249)","v":33865829.705104932},{"$f":"SUM(L215:L249)","v":39523760.654575795},32280906.593524422,301105890.58268028,7967157.0832674233,77996732.734305024,5784322.7554574925,2920054563.3850284,12015181.59252299,44433618.412487619,48085679.593807288,259545925.84425119,242271693.36723593,64108223.530331507,15760158.436140507,9828017.3185653444,38669241.016161345,53369139.817417473,17058973.047321174,12036008.943262707,30296967.031075485,5321145.4006862277,13290077.37590511,{"$f":"SUM(AH215:AH249)","v":5196619.5278295241}]
[]
[null,{"$f":"SUM(G215:H215)-SUM(K215:AG215)","v":0},{"$f":"$C$55","v":2023},{"$f":"$D$55","v":1},null,null,{"$f":"PC!E337","v":9586202.2798426133},{"$f":"PC!F337","v":63502071.796420425},null,null,{"$f":"PC!K337","v":354170.16848530556},{"$f":"PC!L337","v":200586.00493060381},{"$f":"PC!M337","v":36782.719198211576},{"$f":"PC!N337","v":4352796.5510444958},{"$f":"PC!O337","v":0},{"$f":"PC!P337","v":249636.51183805912},{"$f":"PC!Q337","v":0},{"$f":"PC!R337","v":58307222.878330722},{"$f":"PC!S337","v":71559.433488730152},{"$f":"PC!T337","v":148452.13422671414},{"$f":"PC!U337","v":24250.352195203137},{"$f":"PC!V337","v":2616403.2487290879},{"$f":"PC!W337","v":4409502.5089689977},{"$f":"PC!X337","v":358910.51085376332},{"$f":"PC!Y337","v":17378.754999687233},{"$f":"PC!Z337","v":0},{"$f":"PC!AA337","v":59206.725173044222},{"$f":"PC!AB337","v":1039363.2067552038},{"$f":"PC!AC337","v":160226.8511694186},{"$f":"PC!AD337","v":222067.73406889496},{"$f":"PC!AE337","v":365280.16393766849},{"$f":"PC!AF337","v":26237.735963866387},{"$f":"PC!AG337","v":68239.881905363858},{"$f":"PC!AH337","v":0}]
[null,{"$f":"SUM(G216:H216)-SUM(K216:AG216)","v":43608.610051065683},{"$f":"C215+1","v":2024},{"$f":"D215+1","v":2},null,null,{"$f":"PC!E338","v":10435504.759661816},{"$f":"PC!F338","v":68227964.718055442},null,null,{"$f":"PC!K338","v":378609.01597433921},{"$f":"PC!L338","v":252638.71343630433},{"$f":"PC!M338","v":43892.749524229293},{"$f":"PC!N338","v":4656033.0003534053},{"$f":"PC!O338","v":0},{"$f":"PC!P338","v":330076.04985162866},{"$f":"PC!Q338","v":0},{"$f":"PC!R338","v":62649559.785527118},{"$f":"PC!S338","v":84953.089940272039},{"$f":"PC!T338","v":412394.80735034309},{"$f":"PC!U338","v":90574.770094539126},{"$f":"PC!V338","v":2805292.6866142801},{"$f":"PC!W338","v":4435449.8729008669},{"$f":"PC!X338","v":434696.54440544103},{"$f":"PC!Y338","v":22861.471758494939},{"$f":"PC!Z338","v":0},{"$f":"PC!AA338","v":59469.583228800388},{"$f":"PC!AB338","v":1040986.7945311903},{"$f":"PC!AC338","v":175087.75549597401},{"$f":"PC!AD338","v":236913.62752037792},{"$f":"PC!AE338","v":399559.79682355112},{"$f":"PC!AF338","v":33744.798165650107},{"$f":"PC!AG338","v":77065.95416935868},{"$f":"PC!AH338","v":43608.610051085976}]
[null,91857.319031119347,{"$f":"C216+1","v":2025},{"$f":"D216+1","v":3},null,null,{"$f":"PC!E339","v":12390047.283426637},{"$f":"PC!F339","v":75248246.245289817},null,null,{"$f":"PC!K339","v":449145.97715274448},{"$f":"PC!L339","v":353183.42411234393},{"$f":"PC!M339","v":103670.62485790825},{"$f":"PC!N339","v":5210553.0180418529},{"$f":"PC!O339","v":0},{"$f":"PC!P339","v":519301.8104206096},{"$f":"PC!Q339","v":10630.899375723478},{"$f":"PC!R339","v":68984560.094285518},{"$f":"PC!S339","v":109593.23611535104},{"$f":"PC!T339","v":725496.37069300411},{"$f":"PC!U339","v":227948.11997159725},{"$f":"PC!V339","v":3277801.937129288},{"$f":"PC!W339","v":4648835.6033250503},{"$f":"PC!X339","v":599111.52344510821},{"$f":"PC!Y339","v":51446.44339514913},{"$f":"PC!Z339","v":15922.549070346267},{"$f":"PC!AA339","v":121994.76757710044},{"$f":"PC!AB339","v":1084106.677754198},{"$f":"PC!AC339","v":206083.2995093145},{"$f":"PC!AD339","v":254497.14203207329},{"$f":"PC!AE339","v":445568.52982982632},{"$f":"PC!AF339","v":45618.927220063037},{"$f":"PC!AG339","v":101365.23437116943},{"$f":"PC!AH339","v":91857.319031114006}]
[null,102235.52627232671,2026,4,null,null,{"$f":"PC!E340","v":14805410.023668837},{"$f":"PC!F340","v":79594646.173705801},null,null,{"$f":"PC!K340","v":550512.80148776749},{"$f":"PC!L340","v":496097.90864116797},{"$f":"PC!M340","v":214178.02632255605},{"$f":"PC!N340","v":5736260.76010447},{"$f":"PC!O340","v":0},{"$f":"PC!P340","v":754688.32043800806},{"$f":"PC!Q340","v":32454.791657381098},{"$f":"PC!R340","v":72637695.730228394},{"$f":"PC!S340","v":144153.80833109087},{"$f":"PC!T340","v":811377.73804577382},{"$f":"PC!U340","v":378810.83413836599},{"$f":"PC!V340","v":3924521.5601017401},{"$f":"PC!W340","v":5024561.5720762694},{"$f":"PC!X340","v":844597.81665893854},{"$f":"PC!Y340","v":93165.549543018788},{"$f":"PC!Z340","v":49066.90353852616},{"$f":"PC!AA340","v":218849.28197552668},{"$f":"PC!AB340","v":1166137.5844403952},{"$f":"PC!AC340","v":247737.81115528668},{"$f":"PC!AD340","v":272185.19577279815},{"$f":"PC!AE340","v":499122.88156538544},{"$f":"PC!AF340","v":61793.619570973773},{"$f":"PC!AG340","v":139850.17530847856},{"$f":"PC!AH340","v":102235.52627230909}]
[null,112512.42130981386,2027,5,null,null,{"$f":"PC!E341","v":17425783.256002225},{"$f":"PC!F341","v":87766159.129858255},null,null,{"$f":"PC!K341","v":653081.83517655625},{"$f":"PC!L341","v":640177.53040390671},{"$f":"PC!M341","v":326053.08114933997},{"$f":"PC!N341","v":6267228.3901554961},{"$f":"PC!O341","v":37063.839049380287},{"$f":"PC!P341","v":993179.62132913643},{"$f":"PC!Q341","v":54310.75992853444},{"$f":"PC!R341","v":80077671.757660225},{"$f":"PC!S341","v":178919.80351029898},{"$f":"PC!T341","v":898175.40292952827},{"$f":"PC!U341","v":530779.81446016033},{"$f":"PC!V341","v":4577011.3079294544},{"$f":"PC!W341","v":5391634.6280611791},{"$f":"PC!X341","v":1092783.4930436453},{"$f":"PC!Y341","v":160596.46014361212},{"$f":"PC!Z341","v":83153.884749997014},{"$f":"PC!AA341","v":383924.29701842071},{"$f":"PC!AB341","v":1312425.0758092613},{"$f":"PC!AC341","v":289801.08214589237},{"$f":"PC!AD341","v":289806.27906992601},{"$f":"PC!AE341","v":584700.44003016828},{"$f":"PC!AF341","v":77967.007930587817},{"$f":"PC!AG341","v":178984.17286594777},{"$f":"PC!AH341","v":112512.42130981546}]
[null,122750.48000258207,2028,6,null,null,{"$f":"PC!E342","v":19940110.792527009},{"$f":"PC!F342","v":95523507.550549969},null,null,{"$f":"PC!K342","v":771419.56061234581},{"$f":"PC!L342","v":766323.71318904706},{"$f":"PC!M342","v":439126.39470863494},{"$f":"PC!N342","v":6802706.0518817725},{"$f":"PC!O342","v":90985.708775230756},{"$f":"PC!P342","v":1234518.4517868292},{"$f":"PC!Q342","v":76166.728199687772},{"$f":"PC!R342","v":87091496.046051964},{"$f":"PC!S342","v":213891.22165297531},{"$f":"PC!T342","v":985720.68023178901},{"$f":"PC!U342","v":689668.01739486668},{"$f":"PC!V342","v":5234656.6111012176},{"$f":"PC!W342","v":5761406.5430216826},{"$f":"PC!X342","v":1299362.0994130794},{"$f":"PC!Y342","v":216210.35196854707},{"$f":"PC!Z342","v":118119.86170010964},{"$f":"PC!AA342","v":518164.66770083067},{"$f":"PC!AB342","v":1401619.7010675629},{"$f":"PC!AC342","v":332156.7296121734},{"$f":"PC!AD342","v":307360.39192345674},{"$f":"PC!AE342","v":676916.30070968624},{"$f":"PC!AF342","v":94193.85993336633},{"$f":"PC!AG342","v":218678.17043755506},{"$f":"PC!AH342","v":122750.48000257452}]
[null,132991.91576880217,2029,7,null,null,{"$f":"PC!E343","v":22333541.209373839},{"$f":"PC!F343","v":97824589.525540471},null,null,{"$f":"PC!K343","v":869022.53014443081},{"$f":"PC!L343","v":873205.17203437281},{"$f":"PC!M343","v":553225.79540967476},{"$f":"PC!N343","v":7342063.7207296295},{"$f":"PC!O343","v":121981.553296603},{"$f":"PC!P343","v":1478394.584940681},{"$f":"PC!Q343","v":98022.696470841111},{"$f":"PC!R343","v":88672737.88483347},{"$f":"PC!S343","v":249001.25854335784},{"$f":"PC!T343","v":1073931.2516176663},{"$f":"PC!U343","v":850805.85302896972},{"$f":"PC!V343","v":5896796.706972627},{"$f":"PC!W343","v":6133508.2268376993},{"$f":"PC!X343","v":1461130.624363652},{"$f":"PC!Y343","v":272376.22074569162},{"$f":"PC!Z343","v":153936.71836355395},{"$f":"PC!AA343","v":654252.98581609665},{"$f":"PC!AB343","v":1460957.1150191301},{"$f":"PC!AC343","v":374801.91494756989},{"$f":"PC!AD343","v":324880.20284246217},{"$f":"PC!AE343","v":740791.95350668498},{"$f":"PC!AF343","v":110448.09575337541},{"$f":"PC!AG343","v":258865.75292728405},{"$f":"PC!AH343","v":132991.91576878988}]
[null,143094.8915233016,2030,8,null,null,{"$f":"PC!E344","v":24704888.209903002},{"$f":"PC!F344","v":100109307.32772322},null,null,{"$f":"PC!K344","v":928649.48937239416},{"$f":"PC!L344","v":980347.41971905867},{"$f":"PC!M344","v":668348.50629131787},{"$f":"PC!N344","v":7884520.6746296845},{"$f":"PC!O344","v":153437.45183545645},{"$f":"PC!P344","v":1724497.7939202872},{"$f":"PC!Q344","v":119878.66474199445},{"$f":"PC!R344","v":90233727.186413303},{"$f":"PC!S344","v":284246.57397065847},{"$f":"PC!T344","v":1162669.4700353772},{"$f":"PC!U344","v":1014019.6240850796},{"$f":"PC!V344","v":6562855.185577279},{"$f":"PC!W344","v":6507570.5893891538},{"$f":"PC!X344","v":1623296.9193833733},{"$f":"PC!Y344","v":329049.19030006946},{"$f":"PC!Z344","v":190512.70771037077},{"$f":"PC!AA344","v":792051.58192796016},{"$f":"PC!AB344","v":1520362.150119876},{"$f":"PC!AC344","v":417682.7046274427},{"$f":"PC!AD344","v":342367.3452523959},{"$f":"PC!AE344","v":804761.25487794355},{"$f":"PC!AF344","v":126728.41139931837},{"$f":"PC!AG344","v":299519.75052312808},{"$f":"PC!AH344","v":143094.89152329738}]
[null,153160.71946980059,2031,9,null,null,{"$f":"PC!E345","v":27089889.997831713},{"$f":"PC!F345","v":102375371.45512643},null,null,{"$f":"PC!K345","v":988473.94072705263},{"$f":"PC!L345","v":1087704.1872554759},{"$f":"PC!M345","v":784386.22586905002},{"$f":"PC!N345","v":8429330.688534217},{"$f":"PC!O345","v":185305.03973867121},{"$f":"PC!P345","v":1972568.2952488041},{"$f":"PC!Q345","v":141765.18157457229},{"$f":"PC!R345","v":91773113.446947366},{"$f":"PC!S345","v":319597.10603778431},{"$f":"PC!T345","v":1251796.3389522398},{"$f":"PC!U345","v":1179036.1367871081},{"$f":"PC!V345","v":7232135.1331230532},{"$f":"PC!W345","v":6883260.549348169},{"$f":"PC!X345","v":1785726.2559004349},{"$f":"PC!Y345","v":386137.26447297889},{"$f":"PC!Z345","v":227727.96668529068},{"$f":"PC!AA345","v":931373.80805072468},{"$f":"PC!AB345","v":1579735.8485905146},{"$f":"PC!AC345","v":460765.03537307231},{"$f":"PC!AD345","v":359754.8487096607},{"$f":"PC!AE345","v":868856.44449656748},{"$f":"PC!AF345","v":143036.11086249194},{"$f":"PC!AG345","v":340514.88020305627},{"$f":"PC!AH345","v":153160.71946978566}]
[null,163194.4652184546,2032,10,null,null,{"$f":"PC!E346","v":29485734.274341837},{"$f":"PC!F346","v":104621340.21424769},null,null,{"$f":"PC!K346","v":1048455.6188233519},{"$f":"PC!L346","v":1195193.4523473743},{"$f":"PC!M346","v":901108.46636813553},{"$f":"PC!N346","v":8975860.1066241227},{"$f":"PC!O346","v":217535.95235312753},{"$f":"PC!P346","v":2222298.3842255045},{"$f":"PC!Q346","v":163683.77439664581},{"$f":"PC!R346","v":93290324.333951503},{"$f":"PC!S346","v":355014.44232067221},{"$f":"PC!T346","v":1341228.1905524638},{"$f":"PC!U346","v":1345642.9070869861},{"$f":"PC!V346","v":7903973.7785684448},{"$f":"PC!W346","v":7260174.808242077},{"$f":"PC!X346","v":1948226.1645265392},{"$f":"PC!Y346","v":443593.32328069478},{"$f":"PC!Z346","v":265489.26846754871},{"$f":"PC!AA346","v":1071946.9728010318},{"$f":"PC!AB346","v":1638974.3047627967},{"$f":"PC!AC346","v":504024.77902869909},{"$f":"PC!AD346","v":377008.41127973143},{"$f":"PC!AE346","v":932985.40901082603},{"$f":"PC!AF346","v":159317.73049973158},{"$f":"PC!AG346","v":381819.44385306077},{"$f":"PC!AH346","v":163194.4652184392}]
[null,173157.29242452979,2033,11,null,null,{"$f":"PC!E347","v":31890022.171505813},{"$f":"PC!F347","v":106845931.63743417},null,null,{"$f":"PC!K347","v":1108556.175675526},{"$f":"PC!L347","v":1302682.7174392729},{"$f":"PC!M347","v":1018456.9116046053},{"$f":"PC!N347","v":9523477.0887130108},{"$f":"PC!O347","v":250058.23251198858},{"$f":"PC!P347","v":2473375.3118103058},{"$f":"PC!Q347","v":185571.81865729485},{"$f":"PC!R347","v":94784749.8614887},{"$f":"PC!S347","v":390468.52092222904},{"$f":"PC!T347","v":1430828.7272651664},{"$f":"PC!U347","v":1513671.2968513251},{"$f":"PC!V347","v":8577836.8882860597},{"$f":"PC!W347","v":7637940.6750715775},{"$f":"PC!X347","v":2110626.6306353561},{"$f":"PC!Y347","v":501372.4905482406},{"$f":"PC!Z347","v":303767.01724102884},{"$f":"PC!AA347","v":1213606.9318510336},{"$f":"PC!AB347","v":1698044.5327102933},{"$f":"PC!AC347","v":547371.10018440464},{"$f":"PC!AD347","v":394193.36998075142},{"$f":"PC!AE347","v":997112.83830255584},{"$f":"PC!AF347","v":175624.12597160848},{"$f":"PC!AG347","v":423403.25279313413},{"$f":"PC!AH347","v":173157.29242451067}]
[null,183120.11963054538,2034,12,null,null,{"$f":"PC!E348","v":34300288.031014882},{"$f":"PC!F348","v":109046701.62047765},null,null,{"$f":"PC!K348","v":1168658.6499269886},{"$f":"PC!L348","v":1410171.9825311715},{"$f":"PC!M348","v":1136320.4831328033},{"$f":"PC!N348","v":10071366.415709822},{"$f":"PC!O348","v":282822.33593644871},{"$f":"PC!P348","v":2725440.9299089182},{"$f":"PC!Q348","v":207488.88405129718},{"$f":"PC!R348","v":96254961.708578825},{"$f":"PC!S348","v":425954.33152627305},{"$f":"PC!T348","v":1520484.5926947622},{"$f":"PC!U348","v":1682809.3255333574},{"$f":"PC!V348","v":9253027.5484837778},{"$f":"PC!W348","v":8016264.6781802205},{"$f":"PC!X348","v":2272897.1799070723},{"$f":"PC!Y348","v":559337.89394193853},{"$f":"PC!Z348","v":342470.94576657785},{"$f":"PC!AA348","v":1356139.2385788669},{"$f":"PC!AB348","v":1756878.9112838269},{"$f":"PC!AC348","v":590805.41814346856},{"$f":"PC!AD348","v":411280.32315455622},{"$f":"PC!AE348","v":1061180.3939156607},{"$f":"PC!AF348","v":191933.12942607873},{"$f":"PC!AG348","v":465174.23154925363},{"$f":"PC!AH348","v":183120.11963058208}]
[null,188209.3693292141,2035,13,null,null,{"$f":"PC!E349","v":36185143.356542774},{"$f":"PC!F349","v":110481191.24046117},null,null,{"$f":"PC!K349","v":1213753.9637885781},{"$f":"PC!L349","v":1473726.6433103483},{"$f":"PC!M349","v":1252221.1218105557},{"$f":"PC!N349","v":10583383.920773923},{"$f":"PC!O349","v":315757.48508535698},{"$f":"PC!P349","v":2960895.5580374049},{"$f":"PC!Q349","v":227973.22191449077},{"$f":"PC!R349","v":97060311.330888405},{"$f":"PC!S349","v":449886.94182301895},{"$f":"PC!T349","v":1599496.6993798492},{"$f":"PC!U349","v":1838126.7327650914},{"$f":"PC!V349","v":9596312.822025571},{"$f":"PC!W349","v":8391371.8674349487},{"$f":"PC!X349","v":2371149.5948099508},{"$f":"PC!Y349","v":611957.45291050663},{"$f":"PC!Z349","v":381509.30701423628},{"$f":"PC!AA349","v":1499008.3435454168},{"$f":"PC!AB349","v":1813786.2315582316},{"$f":"PC!AC349","v":625312.9387895636},{"$f":"PC!AD349","v":415868.61525368312},{"$f":"PC!AE349","v":1095047.4029020297},{"$f":"PC!AF349","v":200941.10130364294},{"$f":"PC!AG349","v":500325.93054992257},{"$f":"PC!AH349","v":188209.36932921069}]
[null,191540.85229378939,2036,14,null,null,{"$f":"PC!E350","v":37202715.683758415},{"$f":"PC!F350","v":111750608.61649136},null,null,{"$f":"PC!K350","v":1240336.7875216054},{"$f":"PC!L350","v":1514180.4604481575},{"$f":"PC!M350","v":1318478.0261636239},{"$f":"PC!N350","v":10905279.261247743},{"$f":"PC!O350","v":334657.44782403205},{"$f":"PC!P350","v":3098757.352641847},{"$f":"PC!Q350","v":238576.62758493223},{"$f":"PC!R350","v":97934014.521368667},{"$f":"PC!S350","v":464532.09602344903},{"$f":"PC!T350","v":1649327.631086997},{"$f":"PC!U350","v":1930088.4796642663},{"$f":"PC!V350","v":9682987.2070773169},{"$f":"PC!W350","v":8623162.2632833291},{"$f":"PC!X350","v":2435322.0966915688},{"$f":"PC!Y350","v":642412.6690582349},{"$f":"PC!Z350","v":404425.34743276617},{"$f":"PC!AA350","v":1581288.3353677969},{"$f":"PC!AB350","v":1852642.0035946534},{"$f":"PC!AC350","v":646223.5340134732},{"$f":"PC!AD350","v":419899.90927313664},{"$f":"PC!AE350","v":1117179.1708778909},{"$f":"PC!AF350","v":206481.76032329703},{"$f":"PC!AG350","v":521530.45938715193},{"$f":"PC!AH350","v":191540.85229384052}]
[null,193063.91242262721,2037,15,null,null,{"$f":"PC!E351","v":37596279.077508099},{"$f":"PC!F351","v":112846198.10153092},null,null,{"$f":"PC!K351","v":1254573.4772372523},{"$f":"PC!L351","v":1530269.4493280246},{"$f":"PC!M351","v":1332258.695827787},{"$f":"PC!N351","v":11025964.368113266},{"$f":"PC!O351","v":338674.07328434841},{"$f":"PC!P351","v":3133157.2248813277},{"$f":"PC!Q351","v":240485.912673963},{"$f":"PC!R351","v":98880875.860610068},{"$f":"PC!S351","v":469362.04082304356},{"$f":"PC!T351","v":1668259.4986307216},{"$f":"PC!U351","v":1954611.8370215576},{"$f":"PC!V351","v":9783403.0450562108},{"$f":"PC!W351","v":8703429.461982362},{"$f":"PC!X351","v":2463480.3681995342},{"$f":"PC!Y351","v":649406.62092830555},{"$f":"PC!Z351","v":410131.42077990889},{"$f":"PC!AA351","v":1599316.41279478},{"$f":"PC!AB351","v":1872395.6256363457},{"$f":"PC!AC351","v":652743.81328169024},{"$f":"PC!AD351","v":423349.70383111306},{"$f":"PC!AE351","v":1127032.2290680322},{"$f":"PC!AF351","v":208352.98783405335},{"$f":"PC!AG351","v":527879.1387927176},{"$f":"PC!AH351","v":193063.91242262718}]
[null,194586.97255137563,2038,16,null,null,{"$f":"PC!E352","v":37976578.577910654},{"$f":"PC!F352","v":113910414.82217327},null,null,{"$f":"PC!K352","v":1268219.6079721022},{"$f":"PC!L352","v":1545754.8382329217},{"$f":"PC!M352","v":1345614.4904373169},{"$f":"PC!N352","v":11142075.896158351},{"$f":"PC!O352","v":342520.83264590253},{"$f":"PC!P352","v":3166263.224075947},{"$f":"PC!Q352","v":242427.27375248953},{"$f":"PC!R352","v":99802012.360827863},{"$f":"PC!S352","v":474053.36687493185},{"$f":"PC!T352","v":1686389.7745199469},{"$f":"PC!U352","v":1978131.79748519},{"$f":"PC!V352","v":9880689.800360376},{"$f":"PC!W352","v":8781518.1287531331},{"$f":"PC!X352","v":2490554.3954867553},{"$f":"PC!Y352","v":656171.70430599665},{"$f":"PC!Z352","v":415565.21261878544},{"$f":"PC!AA352","v":1616611.1357247701},{"$f":"PC!AB352","v":1891506.0221126822},{"$f":"PC!AC352","v":659002.94074639142},{"$f":"PC!AD352","v":426667.19092734897},{"$f":"PC!AE352","v":1136542.9326342405},{"$f":"PC!AF352","v":210198.13551887579},{"$f":"PC!AG352","v":533915.36536020623},{"$f":"PC!AH352","v":194586.97255141384}]
[null,196076.26194563508,2039,17,null,null,{"$f":"PC!E353","v":38343274.784468159},{"$f":"PC!F353","v":114942376.67379352},null,null,{"$f":"PC!K353","v":1281238.7491396768},{"$f":"PC!L353","v":1560678.6898788742},{"$f":"PC!M353","v":1358541.2445505017},{"$f":"PC!N353","v":11253423.203947455},{"$f":"PC!O353","v":346175.31302066316},{"$f":"PC!P353","v":3198077.8723953837},{"$f":"PC!Q353","v":244368.63483101607},{"$f":"PC!R353","v":100696861.73045868},{"$f":"PC!S353","v":478576.01228202099},{"$f":"PC!T353","v":1703744.0988917698},{"$f":"PC!U353","v":2000751.23031653},{"$f":"PC!V353","v":9974767.1371059939},{"$f":"PC!W353","v":8857394.0552430488},{"$f":"PC!X353","v":2516446.3399475142},{"$f":"PC!Y353","v":662660.79920758284},{"$f":"PC!Z353","v":420695.6473424742},{"$f":"PC!AA353","v":1633173.8279023466},{"$f":"PC!AB353","v":1909908.8704671287},{"$f":"PC!AC353","v":665027.88316989609},{"$f":"PC!AD353","v":429849.10371093714},{"$f":"PC!AE353","v":1145519.3787604102},{"$f":"PC!AF353","v":211989.81956053377},{"$f":"PC!AG353","v":539705.55418563413},{"$f":"PC!AH353","v":196076.26194563761}]
[null,197597.63353773952,2040,18,null,null,{"$f":"PC!E354","v":38696149.466080569},{"$f":"PC!F354","v":115941637.71620549},null,null,{"$f":"PC!K354","v":1293665.4139271663},{"$f":"PC!L354","v":1575127.2328337352},{"$f":"PC!M354","v":1370987.5843862256},{"$f":"PC!N354","v":11359969.978826188},{"$f":"PC!O354","v":349658.74767097569},{"$f":"PC!P354","v":3228548.2042763988},{"$f":"PC!Q354","v":246248.89878669358},{"$f":"PC!R354","v":101564854.1472486},{"$f":"PC!S354","v":482958.36883601005},{"$f":"PC!T354","v":1720298.1810899924},{"$f":"PC!U354","v":2022507.2359049232},{"$f":"PC!V354","v":10065510.534673145},{"$f":"PC!W354","v":8930909.605404079},{"$f":"PC!X354","v":2541120.9155272897},{"$f":"PC!Y354","v":668918.78180804069},{"$f":"PC!Z354","v":425522.72495097504},{"$f":"PC!AA354","v":1649003.16558293},{"$f":"PC!AB354","v":1927566.2368842911},{"$f":"PC!AC354","v":670849.86522436421},{"$f":"PC!AD354","v":432996.71455999993},{"$f":"PC!AE354","v":1154082.8500263197},{"$f":"PC!AF354","v":213728.03995902726},{"$f":"PC!AG354","v":545156.1203609783},{"$f":"PC!AH354","v":197597.63353769612}]
[null,199122.38220316172,2041,19,null,null,{"$f":"PC!E355","v":39035141.908958994},{"$f":"PC!F355","v":116907788.01371463},null,null,{"$f":"PC!K355","v":1305505.3545324348},{"$f":"PC!L355","v":1589060.5075172801},{"$f":"PC!M355","v":1382974.3371530487},{"$f":"PC!N355","v":11461641.779853046},{"$f":"PC!O355","v":352974.67547389766},{"$f":"PC!P355","v":3257724.6631125528},{"$f":"PC!Q355","v":248126.10788622865},{"$f":"PC!R355","v":102405778.75186133},{"$f":"PC!S355","v":487207.11695847486},{"$f":"PC!T355","v":1736020.9830539199},{"$f":"PC!U355","v":2043296.9449890025},{"$f":"PC!V355","v":10152917.984664734},{"$f":"PC!W355","v":9002061.1783569995},{"$f":"PC!X355","v":2564611.8043690338},{"$f":"PC!Y355","v":674903.01974114252},{"$f":"PC!Z355","v":430046.44544428808},{"$f":"PC!AA355","v":1664073.9976195116},{"$f":"PC!AB355","v":1944514.4058832414},{"$f":"PC!AC355","v":676439.08154091588},{"$f":"PC!AD355","v":436013.65137277578},{"$f":"PC!AE355","v":1162210.3180940368},{"$f":"PC!AF355","v":215438.87654029019},{"$f":"PC!AG355","v":550265.55445223837},{"$f":"PC!AH355","v":199122.38220321093}]
[null,200608.29452395439,2042,20,null,null,{"$f":"PC!E356","v":39360151.860523961},{"$f":"PC!F356","v":117840941.39283359},null,null,{"$f":"PC!K356","v":1316714.4707718522},{"$f":"PC!L356","v":1602432.2449418807},{"$f":"PC!M356","v":1394565.3729572233},{"$f":"PC!N356","v":11558400.478740925},{"$f":"PC!O356","v":356072.37252493756},{"$f":"PC!P356","v":3285609.7710735244},{"$f":"PC!Q356","v":250067.46896475516},{"$f":"PC!R356","v":103219685.74890077},{"$f":"PC!S356","v":491248.77201207745},{"$f":"PC!T356","v":1750942.193363348},{"$f":"PC!U356","v":2063083.2571794232},{"$f":"PC!V356","v":10236991.495477855},{"$f":"PC!W356","v":9070888.3837732375},{"$f":"PC!X356","v":2586886.9282413633},{"$f":"PC!Y356","v":680609.02538939076},{"$f":"PC!Z356","v":434296.40463852923},{"$f":"PC!AA356","v":1678383.6765229327},{"$f":"PC!AB356","v":1960751.7281676584},{"$f":"PC!AC356","v":681795.53211955121},{"$f":"PC!AD356","v":438860.71193837852},{"$f":"PC!AE356","v":1169923.276078965},{"$f":"PC!AF356","v":217149.71312155313},{"$f":"PC!AG356","v":555125.93193343701},{"$f":"PC!AH356","v":200608.2945239784}]
[null,201459.31703495979,2043,21,null,null,{"$f":"PC!E357","v":39527948.689879134},{"$f":"PC!F357","v":118313627.99679026},null,null,{"$f":"PC!K357","v":1322656.4911663018},{"$f":"PC!L357","v":1609141.2481479954},{"$f":"PC!M357","v":1400420.5955238508},{"$f":"PC!N357","v":11607221.026935702},{"$f":"PC!O357","v":357630.65805594431},{"$f":"PC!P357","v":3299683.4778772714},{"$f":"PC!Q357","v":250869.36870214812},{"$f":"PC!R357","v":103632124.10039341},{"$f":"PC!S357","v":493281.29027663713},{"$f":"PC!T357","v":1758442.6082046069},{"$f":"PC!U357","v":2074279.1428550566},{"$f":"PC!V357","v":10279549.429930689},{"$f":"PC!W357","v":9107574.1412693448},{"$f":"PC!X357","v":2598154.4070146293},{"$f":"PC!Y357","v":683481.10058787989},{"$f":"PC!Z357","v":436675.9082542464},{"$f":"PC!AA357","v":1685629.8543506223},{"$f":"PC!AB357","v":1969019.6506269553},{"$f":"PC!AC357","v":684504.9820810284},{"$f":"PC!AD357","v":440299.75976298895},{"$f":"PC!AE357","v":1173884.1502033907},{"$f":"PC!AF357","v":217998.61145570112},{"$f":"PC!AG357","v":557595.36595804605},{"$f":"PC!AH357","v":201459.3170349634}]
[null,201407.81666475534,2044,22,null,null,{"$f":"PC!E358","v":39524221.780416466},{"$f":"PC!F358","v":118284162.80746889},null,null,{"$f":"PC!K358","v":1322506.9340218143},{"$f":"PC!L358","v":1608628.0830124808},{"$f":"PC!M358","v":1399969.3393383743},{"$f":"PC!N358","v":11602874.402205206},{"$f":"PC!O358","v":357463.1512085537},{"$f":"PC!P358","v":3298402.2156808013},{"$f":"PC!Q358","v":251061.82463912241},{"$f":"PC!R358","v":103608083.6258297},{"$f":"PC!S358","v":493146.01173971902},{"$f":"PC!T358","v":1757758.4213883928},{"$f":"PC!U358","v":2076503.4798344451},{"$f":"PC!V358","v":10276532.817493306},{"$f":"PC!W358","v":9109966.9255112167},{"$f":"PC!X358","v":2597310.7495292574},{"$f":"PC!Y358","v":683299.35207922547},{"$f":"PC!Z358","v":436983.7047418516},{"$f":"PC!AA358","v":1684930.917212694},{"$f":"PC!AB358","v":1968350.0363204575},{"$f":"PC!AC358","v":684303.44101527159},{"$f":"PC!AD358","v":440234.42274484545},{"$f":"PC!AE358","v":1173383.6676589865},{"$f":"PC!AF358","v":218025.9952729317},{"$f":"PC!AG358","v":557257.25274196255},{"$f":"PC!AH358","v":201407.81666475497}]
[null,201390.08702912927,2045,23,null,null,{"$f":"PC!E359","v":39498856.089769483},{"$f":"PC!F359","v":118207638.86180189},null,null,{"$f":"PC!K359","v":1321367.9988445626},{"$f":"PC!L359","v":1607376.7172107133},{"$f":"PC!M359","v":1398972.4102886142},{"$f":"PC!N359","v":11591607.493364315},{"$f":"PC!O359","v":357015.48326077394},{"$f":"PC!P359","v":3295323.9075886915},{"$f":"PC!Q359","v":250782.30530208829},{"$f":"PC!R359","v":103545386.86140022},{"$f":"PC!S359","v":492786.10402730113},{"$f":"PC!T359","v":1755875.8955331289},{"$f":"PC!U359","v":2077587.8230321303},{"$f":"PC!V359","v":10268828.606235115},{"$f":"PC!W359","v":9107809.9988582749},{"$f":"PC!X359","v":2594481.4495212799},{"$f":"PC!Y359","v":682631.81897645164},{"$f":"PC!Z359","v":436712.90302439127},{"$f":"PC!AA359","v":1683152.4663702569},{"$f":"PC!AB359","v":1966760.1146666051},{"$f":"PC!AC359","v":683764.81542052003},{"$f":"PC!AD359","v":440016.36044679151},{"$f":"PC!AE359","v":1172423.3859671927},{"$f":"PC!AF359","v":217879.29625205358},{"$f":"PC!AG359","v":556560.64895079087},{"$f":"PC!AH359","v":201390.08702910945}]
[null,201423.85776367784,2046,24,null,null,{"$f":"PC!E360","v":39458633.44164978},{"$f":"PC!F360","v":118100776.7114825},null,null,{"$f":"PC!K360","v":1319576.1892096438},{"$f":"PC!L360","v":1605652.1458536556},{"$f":"PC!M360","v":1397492.2900002517},{"$f":"PC!N360","v":11575974.895649375},{"$f":"PC!O360","v":356435.10742333613},{"$f":"PC!P360","v":3291084.1403598213},{"$f":"PC!Q360","v":250623.45278268095},{"$f":"PC!R360","v":103457802.41971667},{"$f":"PC!S360","v":492306.78377920861},{"$f":"PC!T360","v":1753220.117122262},{"$f":"PC!U360","v":2076628.2720531521},{"$f":"PC!V360","v":10258041.50543539},{"$f":"PC!W360","v":9102343.8642019052},{"$f":"PC!X360","v":2590733.1081841807},{"$f":"PC!Y360","v":681803.85354813724},{"$f":"PC!Z360","v":436029.97956751718},{"$f":"PC!AA360","v":1680710.1576212456},{"$f":"PC!AB360","v":1964528.6167437187},{"$f":"PC!AC360","v":682950.13533781294},{"$f":"PC!AD360","v":439681.50822880614},{"$f":"PC!AE360","v":1171038.6152461725},{"$f":"PC!AF360","v":217758.67705710937},{"$f":"PC!AG360","v":555570.46024654666},{"$f":"PC!AH360","v":201423.85776367236}]
[null,201390.08702912927,2047,25,null,null,{"$f":"PC!E361","v":39404412.681575932},{"$f":"PC!F361","v":117961181.65204351},null,null,{"$f":"PC!K361","v":1317217.7880850316},{"$f":"PC!L361","v":1603323.9745216279},{"$f":"PC!M361","v":1395499.8203813022},{"$f":"PC!N361","v":11555503.636736954},{"$f":"PC!O361","v":355661.27297341911},{"$f":"PC!P361","v":3285396.6477357266},{"$f":"PC!Q361","v":250623.45278268095},{"$f":"PC!R361","v":103343458.92416978},{"$f":"PC!S361","v":491690.51488880388},{"$f":"PC!T361","v":1749789.7366748925},{"$f":"PC!U361","v":2074449.4673697785},{"$f":"PC!V361","v":10244042.977680022},{"$f":"PC!W361","v":9094814.4257523194},{"$f":"PC!X361","v":2585735.3197347149},{"$f":"PC!Y361","v":680791.89580241952},{"$f":"PC!Z361","v":435059.23679891613},{"$f":"PC!AA361","v":1677508.0194836531},{"$f":"PC!AB361","v":1961418.0438815136},{"$f":"PC!AC361","v":681960.88095166872},{"$f":"PC!AD361","v":439212.71512362652},{"$f":"PC!AE361","v":1169150.2915356904},{"$f":"PC!AF361","v":217624.36595354983},{"$f":"PC!AG361","v":554270.83757222618},{"$f":"PC!AH361","v":201390.08702910945}]
[null,201320.85702323914,2048,26,null,null,{"$f":"PC!E362","v":39336293.633983195},{"$f":"PC!F362","v":117788758.62713033},null,null,{"$f":"PC!K362","v":1314230.479993856},{"$f":"PC!L362","v":1600478.4317824829},{"$f":"PC!M362","v":1393222.7122453598},{"$f":"PC!N362","v":11530119.275685549},{"$f":"PC!O362","v":354693.97991102282},{"$f":"PC!P362","v":3278468.2476300113},{"$f":"PC!Q362","v":250514.24167558836},{"$f":"PC!R362","v":103202150.53588365},{"$f":"PC!S362","v":490800.34871377487},{"$f":"PC!T362","v":1745584.75419102},{"$f":"PC!U362","v":2071338.0938087688},{"$f":"PC!V362","v":10226668.334407182},{"$f":"PC!W362","v":9084848.9925102238},{"$f":"PC!X362","v":2579553.8445472177},{"$f":"PC!Y362","v":679411.95342189551},{"$f":"PC!Z362","v":433845.80833816488},{"$f":"PC!AA362","v":1673546.0519574792},{"$f":"PC!AB362","v":1957766.5018258814},{"$f":"PC!AC362","v":680738.86082760792},{"$f":"PC!AD362","v":438676.9515748499},{"$f":"PC!AE362","v":1166947.2472067948},{"$f":"PC!AF362","v":217463.97502405645},{"$f":"PC!AG362","v":552661.78092782933},{"$f":"PC!AH362","v":201320.85702325552}]
[null,201233.89738178253,2049,27,null,null,{"$f":"PC!E363","v":39253927.453473099},{"$f":"PC!F363","v":117583676.83180252},null,null,{"$f":"PC!K363","v":1310692.8783069376},{"$f":"PC!L363","v":1596856.8319326618},{"$f":"PC!M363","v":1390376.3270754318},{"$f":"PC!N363","v":11499970.694378162},{"$f":"PC!O363","v":353533.22823614726},{"$f":"PC!P363","v":3270195.531085874},{"$f":"PC!Q363","v":250498.2036808405},{"$f":"PC!R363","v":103033980.17429622},{"$f":"PC!S363","v":489841.70821758982},{"$f":"PC!T363","v":1740494.5122368587},{"$f":"PC!U363","v":2067258.7373621115},{"$f":"PC!V363","v":10205999.919897785},{"$f":"PC!W363","v":9072595.2005236447},{"$f":"PC!X363","v":2571991.4014986842},{"$f":"PC!Y363","v":677848.0187239683},{"$f":"PC!Z363","v":432329.02276222577},{"$f":"PC!AA363","v":1668878.5285704799},{"$f":"PC!AB363","v":1953303.5059801089},{"$f":"PC!AC363","v":679225.88353115181},{"$f":"PC!AD363","v":438141.18802607333},{"$f":"PC!AE363","v":1164303.59401212},{"$f":"PC!AF363","v":217250.1204513986},{"$f":"PC!AG363","v":550805.17710737151},{"$f":"PC!AH363","v":201233.89738175611}]
[null,201233.89738169312,2050,28,null,null,{"$f":"PC!E364","v":39158212.981077708},{"$f":"PC!F364","v":117345523.60850133},null,null,{"$f":"PC!K364","v":1306526.3696534561},{"$f":"PC!L364","v":1593062.774947135},{"$f":"PC!M364","v":1387074.5202783155},{"$f":"PC!N364","v":11464983.451873295},{"$f":"PC!O364","v":352227.38260191225},{"$f":"PC!P364","v":3260578.4981033136},{"$f":"PC!Q364","v":250388.99257374796},{"$f":"PC!R364","v":102838947.83940749},{"$f":"PC!S364","v":488677.64475793648},{"$f":"PC!T364","v":1734684.9969630877},{"$f":"PC!U364","v":2062211.398029807},{"$f":"PC!V364","v":10182037.734151833},{"$f":"PC!W364","v":9057979.2317685708},{"$f":"PC!X364","v":2563376.7924607894},{"$f":"PC!Y364","v":676008.09554993629},{"$f":"PC!Z364","v":430448.20864806126},{"$f":"PC!AA364","v":1663396.9022671436},{"$f":"PC!AB364","v":1948299.5409409092},{"$f":"PC!AC364","v":677538.33193125855},{"$f":"PC!AD364","v":437337.54270290834},{"$f":"PC!AE364","v":1161156.3878279831},{"$f":"PC!AF364","v":216982.80223557627},{"$f":"PC!AG364","v":548577.252522822},{"$f":"PC!AH364","v":201233.89738175611}]
[null,201130.89664131403,2051,29,null,null,{"$f":"PC!E365","v":39048225.608286224},{"$f":"PC!F365","v":117073956.49261135},null,null,{"$f":"PC!K365","v":1301730.9540334113},{"$f":"PC!L365","v":1588578.8894187852},{"$f":"PC!M365","v":1383203.4364472136},{"$f":"PC!N365","v":11425008.666287947},{"$f":"PC!O365","v":350728.07835519797},{"$f":"PC!P365","v":3249720.5576391332},{"$f":"PC!Q365","v":250310.33002807992},{"$f":"PC!R365","v":102616538.93402779},{"$f":"PC!S365","v":487376.63265597104},{"$f":"PC!T365","v":1728045.5509359208},{"$f":"PC!U365","v":2056196.075811855},{"$f":"PC!V365","v":10154699.432888407},{"$f":"PC!W365","v":9041074.9042690136},{"$f":"PC!X365","v":2553512.7363105286},{"$f":"PC!Y365","v":673892.18389979936},{"$f":"PC!Z365","v":428385.38026478403},{"$f":"PC!AA365","v":1657155.446575226},{"$f":"PC!AB365","v":1942484.1221115687},{"$f":"PC!AC365","v":675618.01459344884},{"$f":"PC!AD365","v":436466.92693614628},{"$f":"PC!AE365","v":1157568.5727780671},{"$f":"PC!AF365","v":216715.48401975393},{"$f":"PC!AG365","v":546039.89396819624},{"$f":"PC!AH365","v":201130.89664133923}]
[null,201113.16700568795,2052,30,null,null,{"$f":"PC!E366","v":38923786.513098612},{"$f":"PC!F366","v":116768727.12924567},null,null,{"$f":"PC!K366","v":1296306.6314468032},{"$f":"PC!L366","v":1583405.1753476122},{"$f":"PC!M366","v":1379047.7140991187},{"$f":"PC!N366","v":11380120.778563615},{"$f":"PC!O366","v":348986.9508428846},{"$f":"PC!P366","v":3237311.4828229262},{"$f":"PC!Q366","v":250294.29203333205},{"$f":"PC!R366","v":102366238.86096744},{"$f":"PC!S366","v":485870.19759053743},{"$f":"PC!T366","v":1720520.8454384648},{"$f":"PC!U366","v":2049281.9123429446},{"$f":"PC!V366","v":10123902.671826597},{"$f":"PC!W366","v":9021808.4000009596},{"$f":"PC!X366","v":2542399.2330479007},{"$f":"PC!Y366","v":671500.28377355775},{"$f":"PC!Z366","v":425958.52334328141},{"$f":"PC!AA366","v":1650154.1614947272},{"$f":"PC!AB366","v":1935924.8706412665},{"$f":"PC!AC366","v":673464.93151772278},{"$f":"PC!AD366","v":435596.31116938416},{"$f":"PC!AE366","v":1153603.092986055},{"$f":"PC!AF366","v":216448.1658039316},{"$f":"PC!AG366","v":543254.9882375095},{"$f":"PC!AH366","v":201113.16700569371}]
[null,201026.20736417174,2053,31,null,null,{"$f":"PC!E367","v":38784832.104924239},{"$f":"PC!F367","v":116428601.07544804},null,null,{"$f":"PC!K367","v":1290253.4018936318},{"$f":"PC!L367","v":1577714.0898693218},{"$f":"PC!M367","v":1374436.5701238357},{"$f":"PC!N367","v":11330170.906817302},{"$f":"PC!O367","v":347100.72937121184},{"$f":"PC!P367","v":3223558.0915682972},{"$f":"PC!Q367","v":250107.94580864263},{"$f":"PC!R367","v":102087635.94247469},{"$f":"PC!S367","v":484226.81388279155},{"$f":"PC!T367","v":1712166.2091876131},{"$f":"PC!U367","v":2041330.6243536978},{"$f":"PC!V367","v":10089729.795247316},{"$f":"PC!W367","v":9000032.0829163771},{"$f":"PC!X367","v":2530036.2826729068},{"$f":"PC!Y367","v":668924.39132991282},{"$f":"PC!Z367","v":423228.30930659105},{"$f":"PC!AA367","v":1642338.7734978911},{"$f":"PC!AB367","v":1928621.7865300023},{"$f":"PC!AC367","v":670962.69983512245},{"$f":"PC!AD367","v":434524.78407183086},{"$f":"PC!AE367","v":1149134.0602045807},{"$f":"PC!AF367","v":216073.92030178034},{"$f":"PC!AG367","v":540098.76174273109},{"$f":"PC!AH367","v":201026.20736419427}]
[null,0,2054,32,null,null,{"$f":"PC!E368","v":0},{"$f":"PC!F368","v":0},null,null,{"$f":"PC!K368","v":0},{"$f":"PC!L368","v":0},{"$f":"PC!M368","v":0},{"$f":"PC!N368","v":0},{"$f":"PC!O368","v":0},{"$f":"PC!P368","v":0},{"$f":"PC!Q368","v":0},{"$f":"PC!R368","v":0},{"$f":"PC!S368","v":0},{"$f":"PC!T368","v":0},{"$f":"PC!U368","v":0},{"$f":"PC!V368","v":0},{"$f":"PC!W368","v":0},{"$f":"PC!X368","v":0},{"$f":"PC!Y368","v":0},{"$f":"PC!Z368","v":0},{"$f":"PC!AA368","v":0},{"$f":"PC!AB368","v":0},{"$f":"PC!AC368","v":0},{"$f":"PC!AD368","v":0},{"$f":"PC!AE368","v":0},{"$f":"PC!AF368","v":0},{"$f":"PC!AG368","v":0},{"$f":"PC!AH368","v":0}]
[null,0,2055,33,null,null,{"$f":"PC!E369","v":0},{"$f":"PC!F369","v":0},null,null,{"$f":"PC!K369","v":0},{"$f":"PC!L369","v":0},{"$f":"PC!M369","v":0},{"$f":"PC!N369","v":0},{"$f":"PC!O369","v":0},{"$f":"PC!P369","v":0},{"$f":"PC!Q369","v":0},{"$f":"PC!R369","v":0},{"$f":"PC!S369","v":0},{"$f":"PC!T369","v":0},{"$f":"PC!U369","v":0},{"$f":"PC!V369","v":0},{"$f":"PC!W369","v":0},{"$f":"PC!X369","v":0},{"$f":"PC!Y369","v":0},{"$f":"PC!Z369","v":0},{"$f":"PC!AA369","v":0},{"$f":"PC!AB369","v":0},{"$f":"PC!AC369","v":0},{"$f":"PC!AD369","v":0},{"$f":"PC!AE369","v":0},{"$f":"PC!AF369","v":0},{"$f":"PC!AG369","v":0},{"$f":"PC!AH369","v":0}]
[null,0,2056,34,null,null,{"$f":"PC!E370","v":0},{"$f":"PC!F370","v":0},null,null,{"$f":"PC!K370","v":0},{"$f":"PC!L370","v":0},{"$f":"PC!M370","v":0},{"$f":"PC!N370","v":0},{"$f":"PC!O370","v":0},{"$f":"PC!P370","v":0},{"$f":"PC!Q370","v":0},{"$f":"PC!R370","v":0},{"$f":"PC!S370","v":0},{"$f":"PC!T370","v":0},{"$f":"PC!U370","v":0},{"$f":"PC!V370","v":0},{"$f":"PC!W370","v":0},{"$f":"PC!X370","v":0},{"$f":"PC!Y370","v":0},{"$f":"PC!Z370","v":0},{"$f":"PC!AA370","v":0},{"$f":"PC!AB370","v":0},{"$f":"PC!AC370","v":0},{"$f":"PC!AD370","v":0},{"$f":"PC!AE370","v":0},{"$f":"PC!AF370","v":0},{"$f":"PC!AG370","v":0},{"$f":"PC!AH370","v":0}]
[null,0,2057,35,null,null,{"$f":"PC!E371","v":0},{"$f":"PC!F371","v":0},null,null,{"$f":"PC!K371","v":0},{"$f":"PC!L371","v":0},{"$f":"PC!M371","v":0},{"$f":"PC!N371","v":0},{"$f":"PC!O371","v":0},{"$f":"PC!P371","v":0},{"$f":"PC!Q371","v":0},{"$f":"PC!R371","v":0},{"$f":"PC!S371","v":0},{"$f":"PC!T371","v":0},{"$f":"PC!U371","v":0},{"$f":"PC!V371","v":0},{"$f":"PC!W371","v":0},{"$f":"PC!X371","v":0},{"$f":"PC!Y371","v":0},{"$f":"PC!Z371","v":0},{"$f":"PC!AA371","v":0},{"$f":"PC!AB371","v":0},{"$f":"PC!AC371","v":0},{"$f":"PC!AD371","v":0},{"$f":"PC!AE371","v":0},{"$f":"PC!AF371","v":0},{"$f":"PC!AG371","v":0},{"$f":"PC!AH371","v":0}]
[]
["x","Volume Tratado de Esgoto em m3  s/ infiltração em % | Total do ano como base 100",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[]
[null,null,{"$f":"$C$55","v":2023},{"$f":"$D$55","v":1},null,null,{"$f":"SUMIFS(K253:AH253,K15:AH15,$G$1)","v":0.99999999999999989},{"$f":"SUMIFS(K253:AH253,K15:AH15,$H$1)","v":1.0000000000000002},null,null,{"$f":"IFERROR(IF(K15=\"Cons1\",K215/$G215,K215/$H215),0)","v":3.6945826735790555E-2},{"$f":"IFERROR(IF(L15=\"Cons1\",L215/$G215,L215/$H215),0)","v":2.092444944046153E-2},3.8370480952145606E-3,6.8545740759435508E-2,0,2.6041231402239684E-2,0,0.91819402468089972,7.4648365848905308E-3,1.5486021460122104E-2,2.5297142170884047E-3,0.27293428329075947,0.45998429620466896,3.7440323120289498E-2,1.8128925816879966E-3,0,6.1762440896475932E-3,0.10842283277713895,2.5231751758129331E-3,3.4970155742448201E-3,5.7522558493636284E-3,4.1317921166385307E-4,1.0746087485796094E-3,{"$f":"IFERROR(IF(AH15=\"Cons1\",AH215/$G215,AH215/$H215),0)","v":0}]
[null,null,{"$f":"C253+1","v":2024},{"$f":"D253+1","v":2},null,null,0.99999999999999989,0.99999999999999989,null,null,{"$f":"IFERROR(IF(K16=\"Cons1\",K216/$G216,K216/$H216),0)","v":3.6280853173278491E-2},2.4209534589344734E-2,4.2060974083300336E-3,6.8242296536236272E-2,0,3.1630099113895228E-2,0,0.91823873164646685,8.1407743944170389E-3,3.9518434119683886E-2,8.679481460700746E-3,0.26882194500625106,0.42503453115617251,4.1655536020236389E-2,2.1907394309152528E-3,0,5.6987740026413075E-3,9.9754330864291182E-2,2.5662168909699255E-3,3.472383039702231E-3,5.8562467527015945E-3,4.9458896077432144E-4,1.1295361731487267E-3,4.1788692598420324E-3]
[null,null,{"$f":"C254+1","v":2025},{"$f":"D254+1","v":3},null,null,0.99999999999999989,1,null,null,{"$f":"IFERROR(IF(K17=\"Cons1\",K217/$G217,K217/$H217),0)","v":3.6250545851712605E-2},2.850541374323684E-2,8.3672501392776533E-3,6.9244843275905701E-2,0,4.1912819099185032E-2,8.5801927406231485E-4,0.91675970585963817,8.8452637514908287E-3,5.8554770139049715E-2,1.8397679585654903E-2,0.26455120486213085,0.37520725280390949,4.8354256423742699E-2,4.1522394724002147E-3,1.2851080150149893E-3,9.8461906388593798E-3,8.7498187291370322E-2,2.738712326099086E-3,3.3821006432824818E-3,5.9213144765844529E-3,6.0624571995149409E-4,1.3470776985385811E-3,7.4137989089021143E-3]
[null,null,2026,4,null,null,0.99999999999999978,0.99999999999999967,null,null,{"$f":"IFERROR(IF(K18=\"Cons1\",K218/$G218,K218/$H218),0)","v":3.7183218877942854E-2},3.3507880419932676E-2,1.4466200259240232E-2,7.2068424647378504E-2,0,5.0973821004046294E-2,2.1920900269223804E-3,0.91259524631474964,9.736563060437891E-3,5.4802787410051838E-2,2.5585973879330308E-2,0.26507348015541338,0.33937334825875792,5.7046567120310254E-2,6.2926693279063955E-3,3.3141198697020074E-3,1.4781710308979E-2,7.8764288363249391E-2,3.112493403320476E-3,3.4196420093229197E-3,6.2708097285351259E-3,7.7635397029238108E-4,1.7570299264007313E-3,6.9052816577770629E-3]
[null,null,2027,5,null,null,1,0.99999999999999989,null,null,{"$f":"IFERROR(IF(K19=\"Cons1\",K219/$G219,K219/$H219),0)","v":3.7477904182677435E-2},3.6737374785342905E-2,1.871095699741546E-2,7.1408256351773863E-2,2.1269539799086985E-3,5.6994833846968719E-2,3.1166897424726872E-3,0.91239804215629183,1.0267532935638399E-2,5.1542899950861962E-2,3.0459452333503334E-2,0.26265742209050635,0.3094055830290473,6.2710724504578083E-2,9.2160253449896125E-3,4.771887927697888E-3,2.2031967882200066E-2,7.5315126816879407E-2,3.3019683784624152E-3,3.3020275917638193E-3,6.6620260682143922E-3,8.8834932169275314E-4,2.0393301318008448E-3,6.4566636493117811E-3]
[null,null,2028,6,null,null,0.99999999999999989,1,null,null,{"$f":"IFERROR(IF(K20=\"Cons1\",K220/$G220,K220/$H220),0)","v":3.8686824192644513E-2},3.8431266564288274E-2,2.2022264533916588E-2,7.1214994364417125E-2,4.5629490087552389E-3,6.1911313564490922E-2,3.8197745735812517E-3,0.91172841407612804,1.0726681705958007E-2,4.9434062352412274E-2,3.4586970181396122E-2,0.26251893309755425,0.28893553315565806,6.5163233691762829E-2,1.0842986491809092E-2,5.9237314641389874E-3,2.5986047574771961E-2,7.029147007512368E-2,3.4772250111984194E-3,3.2176413932539596E-3,7.0863844729682872E-3,9.860804146405533E-4,2.2892602673936888E-3,6.1559577717380555E-3]
[null,null,2029,7,null,null,0.99999999999999989,1,null,null,{"$f":"IFERROR(IF(K21=\"Cons1\",K221/$G221,K221/$H221),0)","v":3.8911094393740145E-2},3.9098375123237106E-2,2.4771073705833747E-2,7.5053355770153596E-2,5.4618097574873114E-3,6.6196156313991478E-2,4.3890351087582562E-3,0.90644630675074189,1.1149206308529655E-2,4.8086026373950749E-2,3.8095429876202049E-2,0.26403321585640982,0.27463214048040629,6.5423150348874623E-2,1.2195836665229328E-2,6.8926247262097243E-3,2.9294637141623267E-2,6.5415381346059745E-2,3.8313671109216868E-3,3.3210484645850831E-3,7.5726558843702153E-3,1.1290422611437499E-3,2.6462237580838328E-3,5.9548064734566359E-3]
[null,null,2030,8,null,null,1,1,null,null,{"$f":"IFERROR(IF(K22=\"Cons1\",K222/$G222,K222/$H222),0)","v":3.7589706194264147E-2},3.9682325675373206E-2,2.7053290045789768E-2,7.8759117259881675E-2,6.2108134443591917E-3,6.9803910030607583E-2,4.852426925532124E-3,0.90135202804889369,1.1505681448771652E-2,4.7062324676673456E-2,4.1045303078060799E-2,0.2656500660847575,0.26341226619194258,6.5707519321324903E-2,1.3319193655293266E-2,7.7115389509839344E-3,3.2060520784322546E-2,6.1540944334669605E-2,4.1722664533088228E-3,3.4199352127330549E-3,8.0388255234194531E-3,1.2659003921029382E-3,2.9919271096602845E-3,5.7921691572738031E-3]
[null,null,2031,9,null,null,0.99999999999999989,1,null,null,{"$f":"IFERROR(IF(K23=\"Cons1\",K223/$G223,K223/$H223),0)","v":3.6488665727552626E-2},4.0151664969571163E-2,2.8954943188467454E-2,8.2337485751922221E-2,6.8403762345843082E-3,7.2815662795481614E-2,5.2331398018197646E-3,0.89643741597727644,1.1797652410672949E-2,4.6208985678879988E-2,4.3523105368145784E-2,0.2669680509482289,0.25408964561683745,6.5918549541669064E-2,1.4253925154509135E-2,8.406382111685139E-3,3.4380863418982957E-2,5.8314590746472481E-2,4.5007410358949137E-3,3.5140761258907844E-3,8.4869674429206635E-3,1.3971730586119346E-3,3.3261406074830413E-3,5.6537962864391372E-3]
[null,null,2032,10,null,null,1,0.99999999999999978,null,null,{"$f":"IFERROR(IF(K24=\"Cons1\",K224/$G224,K224/$H224),0)","v":3.5558063742564025E-2},4.0534634180279465E-2,3.0560828432625139E-2,8.579377867118701E-2,7.377667801287382E-3,7.5368595658793697E-2,5.551287035069079E-3,0.89169498443537343,1.2040210327392182E-2,4.5487359347180505E-2,4.5637083159158424E-2,0.26806094449024442,0.24622669188739862,6.6073516989599415E-2,1.5044337005597477E-2,9.0039904042197982E-3,3.6354766099002268E-2,5.5585331181289735E-2,4.8176096578053515E-3,3.6035517276654916E-3,8.917735206796451E-3,1.5228033800128585E-3,3.6495369211592579E-3,5.5346922582982525E-3]
[null,null,2033,11,null,null,1,1,null,null,{"$f":"IFERROR(IF(K25=\"Cons1\",K225/$G225,K225/$H225),0)","v":3.4761850265066188E-2},4.0849225830994824E-2,3.1936538210205791E-2,8.9132800311288576E-2,7.8412686942381359E-3,7.755953566003794E-2,5.8191185211249521E-3,0.88711613450221671,1.2244222309482061E-2,4.486759901169439E-2,4.7465357305515196E-2,0.26898184147236121,0.23950879162122959,6.6184545726695382E-2,1.5721923548746356E-2,9.5254564455100627E-3,3.805600777961856E-2,5.3246890942193204E-2,5.122994313361667E-3,3.6893624674300953E-3,9.3322489964906708E-3,1.6437137407118402E-3,3.9627456685004192E-3,5.4298266552862155E-3]
[null,null,2034,12,null,null,1,1,null,null,{"$f":"IFERROR(IF(K26=\"Cons1\",K226/$G226,K226/$H226),0)","v":3.4071394644565912E-2},4.1112540549399203E-2,3.3128598864981068E-2,9.2358285634001613E-2,8.2454799120262809E-3,7.9458251996150295E-2,6.0491878045945951E-3,0.88269484797056263,1.2418389348250318E-2,4.4328624626123116E-2,4.9061084385406142E-2,0.26976530168251178,0.23370837792766588,6.626466745270132E-2,1.6307090291375281E-2,9.9844918344974241E-3,3.9537255120208427E-2,5.1220529393083469E-2,5.4179118612838672E-3,3.7715980129867841E-3,9.7314304618672104E-3,1.760100274229991E-3,4.2658257850680332E-3,5.3387341664595314E-3]
[null,null,2035,13,null,null,0.99999999999999989,0.99999999999999989,null,null,{"$f":"IFERROR(IF(K27=\"Cons1\",K227/$G227,K227/$H227),0)","v":3.3542881171676073E-2},4.0727395461427077E-2,3.4605946132976607E-2,9.5793535550673936E-2,8.7261637179133541E-3,8.1826276846904744E-2,6.3001884411014791E-3,0.87852339607415741,1.2432918598391381E-2,4.4203132860896575E-2,5.0797829226583199E-2,0.26520035384329699,0.23190102591973488,6.5528263117443586E-2,1.6911842710714487E-2,1.0543258133734992E-2,4.1426071710570563E-2,5.0125163625482062E-2,5.6599040231977262E-3,3.7641575962785319E-3,9.9116183542832213E-3,1.8187810888669431E-3,4.5286073125421714E-3,5.2012884811517496E-3]
[null,null,2036,14,null,null,1,1,null,null,{"$f":"IFERROR(IF(K28=\"Cons1\",K228/$G228,K228/$H228),0)","v":3.3339952869706743E-2},4.0700804568124659E-2,3.5440370465730051E-2,9.7585860124241142E-2,8.995511259682943E-3,8.3293848195997985E-2,6.4128820490673907E-3,0.87636224745281843,1.2486510392741295E-2,4.433352782918059E-2,5.1880311536151774E-2,0.26027635426906798,0.23178851610147219,6.5460868969701505E-2,1.7267897175008998E-2,1.0870855527606714E-2,4.2504648015739881E-2,4.9798568990044485E-2,5.7827294366798471E-3,3.757473131212735E-3,9.9970745994937289E-3,1.8477014387626872E-3,4.6669138167914027E-3,5.1485717849748666E-3]
[null,null,2037,15,null,null,1,1.0000000000000002,null,null,{"$f":"IFERROR(IF(K29=\"Cons1\",K229/$G229,K229/$H229),0)","v":3.3369618164894366E-2},4.0702683533475136E-2,3.5435918886579605E-2,9.7707894050563349E-2,9.0081806389973179E-3,8.3336896675919536E-2,6.3965349384224896E-3,0.87624463671912223,1.2484268452614996E-2,4.4372994869823559E-2,5.1989502285371116E-2,0.2602226413121056,0.2314970969344988,6.5524579257453877E-2,1.7273162048549954E-2,1.090883009816972E-2,4.2539220689835976E-2,4.9802684509715291E-2,5.7843669017045496E-3,3.7515637296899745E-3,9.9873300831456405E-3,1.8463447713727339E-3,4.6778637444016479E-3,5.1351867035726757E-3]
[null,null,2038,16,null,null,1.0000000000000002,1,null,null,{"$f":"IFERROR(IF(K30=\"Cons1\",K230/$G230,K230/$H230),0)","v":3.3394783191705718E-2},4.0702846230914046E-2,3.5432746730375629E-2,9.7814373809035474E-2,9.0192651753292011E-3,8.3374104320119727E-2,6.3835996509042829E-3,0.87614475389831403,1.2482782405012872E-2,4.4406048087250481E-2,5.2088204666119776E-2,0.26017851450439899,0.23123510483540413,6.5581326405623169E-2,1.727832598083661E-2,1.0942671198413379E-2,4.2568635623881176E-2,4.9807173077273739E-2,5.7852738204418599E-3,3.7456381103819483E-3,9.9775155275179141E-3,1.8452933899592789E-3,4.6871514443495533E-3,5.1238679164372306E-3]
[null,null,2039,17,null,null,1,1.0000000000000002,null,null,{"$f":"IFERROR(IF(K31=\"Cons1\",K231/$G231,K231/$H231),0)","v":3.3414953635068037E-2},4.0702801173129417E-2,3.5431017621395514E-2,9.7904911396470173E-2,9.0283189155478602E-3,8.3406487588035649E-2,6.373181117279093E-3,0.87606385603315284,1.2481354682722077E-2,4.4433974627068398E-2,5.2179977885639051E-2,0.26014385034077753,0.23100254490602204,6.5629405784788625E-2,1.7282321422269573E-2,1.0971823604197907E-2,4.2593488351806139E-2,4.9810791623901202E-2,5.7857502377669226E-3,3.7396921496659925E-3,9.9660317796576824E-3,1.8443138700895397E-3,4.6954445331969996E-3,5.1137067203519846E-3]
[null,null,2040,18,null,null,0.99999999999999978,0.99999999999999989,null,null,{"$f":"IFERROR(IF(K32=\"Cons1\",K232/$G232,K232/$H232),0)","v":3.3431373192858362E-2},4.0705012115337884E-2,3.5429560907293274E-2,9.7980071720501258E-2,9.0360088147135153E-3,8.3433319563395045E-2,6.363653804948864E-3,0.8759998232546321,1.24807862151595E-2,4.4456572677804389E-2,5.2266369233397982E-2,0.26011659231097789,0.23079582151274616,6.5668572986951335E-2,1.728644299336261E-2,1.0996513369475444E-2,4.2614140898653945E-2,4.9812869328869927E-2,5.7860996138973603E-3,3.734609266257404E-3,9.9539981732120232E-3,1.843410565600057E-3,4.7019874058996519E-3,5.106390074053801E-3]
[null,null,2041,19,null,null,1,1,null,null,{"$f":"IFERROR(IF(K33=\"Cons1\",K233/$G233,K233/$H233),0)","v":3.3444360406764836E-2},4.0708459859667458E-2,3.5428956307589111E-2,9.8040019185962737E-2,9.0424847512309437E-3,8.345620135595995E-2,6.3564802317083672E-3,0.87595343724960362,1.2481243646936903E-2,4.4473284793041419E-2,5.234506255298238E-2,0.26009686370153884,0.2306142808280896,6.5700076365815055E-2,1.7289626391398999E-2,1.1016904881434227E-2,4.2630151095661532E-2,4.9814457199064362E-2,5.7860908416260673E-3,3.7295518013019491E-3,9.9412565906874927E-3,1.8428103054607169E-3,4.7068340253575399E-3,5.101105631116206E-3]
[null,null,2042,20,null,null,1.0000000000000002,0.99999999999999989,null,null,{"$f":"IFERROR(IF(K34=\"Cons1\",K234/$G234,K234/$H234),0)","v":3.3452982484359857E-2},4.0712044268026083E-2,3.5430894115931873E-2,9.8084760204095248E-2,9.0465192763155549E-3,8.3475535935846015E-2,6.3533156541389999E-3,0.87592380482440713,1.2480865768832883E-2,4.4485148318735158E-2,5.241553092808518E-2,0.26008516257136161,0.23045867342983584,6.5723499680799422E-2,1.7291829254144818E-2,1.103391079834995E-2,4.2641697178162005E-2,4.9815654551226038E-2,5.7857271340588092E-3,3.7241785982971409E-3,9.9279865066498277E-3,1.8427357296617703E-3,4.7108070028299741E-3,5.0967357858488684E-3]
[null,null,2043,21,null,null,1.0000000000000002,1,null,null,{"$f":"IFERROR(IF(K35=\"Cons1\",K235/$G235,K235/$H235),0)","v":3.3461298524326388E-2},4.0708949021683115E-2,3.5428618026981475E-2,9.8105528699116512E-2,9.0475390175638742E-3,8.3477225285969195E-2,6.3466326236752465E-3,0.87591028907679902,1.2479304052601609E-2,4.4486057751204386E-2,5.247626582216653E-2,0.2600577507975439,0.23040846902336923,6.5729553218122586E-2,1.7291084491892206E-2,1.1047269659253893E-2,4.2644000263596188E-2,4.9813352726070237E-2,5.7855125708730559E-3,3.7214627530053755E-3,9.9217999657253107E-3,1.8425486154614009E-3,4.7128583190194544E-3,5.0966296939801911E-3]
[null,null,2044,22,null,null,1,1,null,null,{"$f":"IFERROR(IF(K36=\"Cons1\",K236/$G236,K236/$H236),0)","v":3.3460669798110798E-2},4.0699804083417189E-2,3.5420541538202621E-2,9.8093219978157203E-2,9.0441540682192553E-3,8.3452679574708283E-2,6.3521003913483498E-3,0.87592523941241862,1.2477058105773101E-2,4.447294196338434E-2,5.2537491854256185E-2,0.26000594963226176,0.23049073492510963,6.5714405813201301E-2,1.7288116534600256E-2,1.105609889473824E-2,4.2630337583206931E-2,4.9801107970093905E-2,5.785249899676867E-3,3.7218374150512013E-3,9.9200403486720615E-3,1.843239112473684E-3,4.711173833550397E-3,5.0958072693678916E-3]
[null,null,2045,23,null,null,1.0000000000000002,1,null,null,{"$f":"IFERROR(IF(K37=\"Cons1\",K237/$G237,K237/$H237),0)","v":3.3453323201094107E-2},4.0694259944075613E-2,3.5418048743213075E-2,9.80614079172685E-2,9.0386284212732888E-3,8.3428337775133865E-2,6.3491029900241318E-3,0.87596189094392196,1.2475958870994662E-2,4.4453841689555025E-2,5.2598683321622625E-2,0.25997787335656092,0.23058414598536361,6.5684976892109823E-2,1.7282318693610438E-2,1.1056343050337182E-2,4.2612688897747768E-2,4.9792837296268225E-2,5.7844384847236347E-3,3.7224020772567874E-3,9.9183385884044975E-3,1.8431913398319303E-3,4.7083306485926285E-3,5.0986308710158088E-3]
[null,null,2046,24,null,null,1,1,null,null,{"$f":"IFERROR(IF(K38=\"Cons1\",K238/$G238,K238/$H238),0)","v":3.3442014436738991E-2},4.0692036337954908E-2,3.5416641888189576E-2,9.8017771076385193E-2,9.0331335967430669E-3,8.3405933082466618E-2,6.3515492282137757E-3,0.87601288747204198,1.247652898337741E-2,4.4431850882896647E-2,5.2627982545923858E-2,0.25996950757569109,0.23068066656850073,6.5656939488674321E-2,1.7278952515078046E-2,1.1050306144339869E-2,4.2594231249965316E-2,4.9787041399920844E-2,5.782774291199156E-3,3.7229349414266599E-3,9.9155877535589219E-3,1.8438378063261077E-3,4.7042066590619689E-3,5.1046840753249043E-3]
[null,null,2047,25,null,null,1,0.99999999999999989,null,null,{"$f":"IFERROR(IF(K39=\"Cons1\",K239/$G239,K239/$H239),0)","v":3.3428179699805924E-2},4.0688944851886698E-2,3.5414810814672716E-2,9.7960222802979793E-2,9.0259249858002169E-3,8.3376363817036628E-2,6.3602890064102732E-3,0.87608022806186858,1.2478057187709347E-2,4.440593369110233E-2,5.2645105616298545E-2,0.25997197472428674,0.23080700375480342,6.5620450700023009E-2,1.7277047149613603E-2,1.1040876064175777E-2,4.257157778341903E-2,4.9776609024262945E-2,5.7812313457768312E-3,3.7233665259406783E-3,9.9113138335999076E-3,1.8448811965574253E-3,4.698756233276714E-3,5.1108511286928051E-3]
[null,null,2048,26,null,null,0.99999999999999978,0.99999999999999989,null,null,{"$f":"IFERROR(IF(K40=\"Cons1\",K240/$G240,K240/$H240),0)","v":3.3410124813042202E-2},4.0687067436363814E-2,3.5418250768845555E-2,9.7888112669436117E-2,9.0169649233195048E-3,8.334461497912185E-2,6.368526836986123E-3,0.87616298650857038,1.2477035922107449E-2,4.4375933595405745E-2,5.2657174900161662E-2,0.2599804757805706,0.23095335511380491,6.557694195974538E-2,1.7271885341910851E-2,1.1029148103657615E-2,4.2544578996931183E-2,4.9769978840470588E-2,5.7793194254006945E-3,3.7242683995296752E-3,9.9071189883311282E-3,1.8462201109738828E-3,4.691973897758139E-3,5.1179416875547093E-3]
[null,null,2049,27,null,null,1.0000000000000002,0.99999999999999978,null,null,{"$f":"IFERROR(IF(K41=\"Cons1\",K241/$G241,K241/$H241),0)","v":3.3390108030858207E-2},4.0680179934234215E-2,3.5420056470105245E-2,9.780244166737774E-2,9.0063148115607835E-3,8.3308747512257766E-2,6.3814812919739316E-3,0.876260914358726,1.2478794861945712E-2,4.4339372520108528E-2,5.2663742750643033E-2,0.25999945946796671,0.23112579527939495,6.5521887065879317E-2,1.7268285307945507E-2,1.1013650118823314E-2,4.2514944028175745E-2,4.9760715237865578E-2,5.7765320989472879E-3,3.7262075811152944E-3,9.9019151755017597E-3,1.8476214242063877E-3,4.6843676941253536E-3,5.1264653102616204E-3]
[null,null,2050,28,null,null,1,1,null,null,{"$f":"IFERROR(IF(K42=\"Cons1\",K242/$G242,K242/$H242),0)","v":3.3365321606601522E-2},4.0682724099716842E-2,3.5422314111948544E-2,9.7702776376232314E-2,8.9949810215322629E-3,8.3266784918885645E-2,6.3942905845765377E-3,0.87637725476864392,1.2479569611465123E-2,4.4299391236299106E-2,5.2663572748488867E-2,0.26002304392879383,0.23131748213703285,6.546204735388414E-2,1.7263507297347849E-2,1.0992539645669359E-2,4.2478876731962753E-2,4.9754557029514583E-2,5.7738745466910414E-3,3.7269213963541815E-3,9.895191159587282E-3,1.8490931359213477E-3,4.6748886165699395E-3,5.1389959362802811E-3]
[null,null,2051,29,null,null,1.0000000000000002,1,null,null,{"$f":"IFERROR(IF(K43=\"Cons1\",K243/$G243,K243/$H243),0)","v":3.3336494392646042E-2},4.068248594327116E-2,3.5422952385157573E-2,9.7587960709340088E-2,8.9819210192427223E-3,8.3223258087033958E-2,6.4102869241506035E-3,0.87651038717995344,1.2481402805472096E-2,4.4254137646890186E-2,5.265786200988145E-2,0.26005533605433612,0.23153612650584698,6.5393822549741173E-2,1.7257946383018134E-2,1.0970674687299455E-2,4.2438687565449058E-2,4.9745771846272165E-2,5.7708651422922379E-3,3.7281299787941492E-3,9.8874985304790858E-3,1.8510990019665993E-3,4.6640594571744683E-3,5.150833194291376E-3]
[null,null,2052,30,null,null,1,0.99999999999999989,null,null,{"$f":"IFERROR(IF(K44=\"Cons1\",K244/$G244,K244/$H244),0)","v":3.3303713424966269E-2},4.0679628504661683E-2,3.5429433712340454E-2,9.7458635187206488E-2,8.965904453448888E-3,8.3170517897417501E-2,6.4303685343948527E-3,0.87665800062771249,1.2482603598368639E-2,4.4202298891436884E-2,5.2648575483613895E-2,0.26009552458160018,0.23178136579710573,6.5317366597731547E-2,1.7251669067385948E-2,1.0943398921375188E-2,4.2394492142726614E-2,4.9736293512703089E-2,5.7675111142754601E-3,3.730419281587643E-3,9.8793839870258016E-3,1.8536484136232431E-3,4.6524013885687627E-3,5.1668448787225577E-3]
[null,null,2053,31,null,null,0.99999999999999967,0.99999999999999989,null,null,{"$f":"IFERROR(IF(K45=\"Cons1\",K245/$G245,K245/$H245),0)","v":3.3266958547174354E-2},4.0678636576307638E-2,3.5437476341410618E-2,9.7314326567190537E-2,8.9493936297623655E-3,8.3113885419115283E-2,6.4486019981220485E-3,0.87682609770703923,1.2484953204717177E-2,4.414525257079123E-2,5.2632189275212161E-2,0.26014628007030338,0.23205030406135768,6.5232621758640683E-2,1.7247061674014161E-2,1.0912211974042726E-2,4.2344872579437434E-2,4.9726186291396593E-2,5.76286834710249E-3,3.73211375948982E-3,9.8698605805623233E-3,1.8558491496583401E-3,4.6388838889572879E-3,5.1831140281943201E-3]
[null,null,2054,32,null,null,0,0,null,null,{"$f":"IFERROR(IF(K46=\"Cons1\",K246/$G246,K246/$H246),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2055,33,null,null,0,0,null,null,{"$f":"IFERROR(IF(K47=\"Cons1\",K247/$G247,K247/$H247),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2056,34,null,null,0,0,null,null,{"$f":"IFERROR(IF(K48=\"Cons1\",K248/$G248,K248/$H248),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2057,35,null,null,0,0,null,null,{"$f":"IFERROR(IF(K49=\"Cons1\",K249/$G249,K249/$H249),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["x","Contraprestação variável em R$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[]
[null,"Soma ",null,null,null,null,{"$f":"SUM(G293:G327)","v":3655081532.320539},{"$f":"SUM(H293:H327)","v":0},null,null,{"$f":"SUM(K293:K327)","v":0},{"$f":"SUM(L293:L327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH293:AH327)","v":0}]
[]
[null,null,{"$f":"$C$55","v":2023},{"$f":"$D$55","v":1},null,null,{"$f":"PC!E532","v":38876769.419480681},{"$f":"PC!F532","v":0}]
[null,null,{"$f":"C293+1","v":2024},{"$f":"D293+1","v":2},null,null,{"$f":"PC!E533","v":46158285.816339411},{"$f":"PC!F533","v":0}]
[null,null,{"$f":"C294+1","v":2025},{"$f":"D294+1","v":3},null,null,{"$f":"PC!E534","v":55156556.861145496},{"$f":"PC!F534","v":0}]
[null,null,2026,4,null,null,{"$f":"PC!E535","v":64918580.672412083},{"$f":"PC!F535","v":0}]
[null,null,2027,5,null,null,{"$f":"PC!E536","v":74285538.393553749},{"$f":"PC!F536","v":0}]
[null,null,2028,6,null,null,{"$f":"PC!E537","v":83202102.046229541},{"$f":"PC!F537","v":0}]
[null,null,2029,7,null,null,{"$f":"PC!E538","v":92036395.420279711},{"$f":"PC!F538","v":0}]
[null,null,2030,8,null,null,{"$f":"PC!E539","v":100921558.78417994},{"$f":"PC!F539","v":0}]
[null,null,2031,9,null,null,{"$f":"PC!E540","v":109847115.10828871},{"$f":"PC!F540","v":0}]
[null,null,2032,10,null,null,{"$f":"PC!E541","v":118804127.57187375},{"$f":"PC!F541","v":0}]
[null,null,2033,11,null,null,{"$f":"PC!E542","v":127783410.53114071},{"$f":"PC!F542","v":0}]
[null,null,2034,12,null,null,{"$f":"PC!E543","v":134805311.96928471},{"$f":"PC!F543","v":0}]
[null,null,2035,13,null,null,{"$f":"PC!E544","v":138596209.06951171},{"$f":"PC!F544","v":0}]
[null,null,2036,14,null,null,{"$f":"PC!E545","v":140062402.95884788},{"$f":"PC!F545","v":0}]
[null,null,2037,15,null,null,{"$f":"PC!E546","v":141479183.10777217},{"$f":"PC!F546","v":0}]
[null,null,2038,16,null,null,{"$f":"PC!E547","v":142845285.10261199},{"$f":"PC!F547","v":0}]
[null,null,2039,17,null,null,{"$f":"PC!E548","v":144159895.93811727},{"$f":"PC!F548","v":0}]
[null,null,2040,18,null,null,{"$f":"PC!E549","v":145422789.42916083},{"$f":"PC!F549","v":0}]
[null,null,2041,19,null,null,{"$f":"PC!E550","v":146633592.09151688},{"$f":"PC!F550","v":0}]
[null,null,2042,20,null,null,{"$f":"PC!E551","v":147258707.86640275},{"$f":"PC!F551","v":0}]
[null,null,2043,21,null,null,{"$f":"PC!E552","v":147244823.51646814},{"$f":"PC!F552","v":0}]
[null,null,2044,22,null,null,{"$f":"PC!E553","v":147150325.34611985},{"$f":"PC!F553","v":0}]
[null,null,2045,23,null,null,{"$f":"PC!E554","v":147000478.58236435},{"$f":"PC!F554","v":0}]
[null,null,2046,24,null,null,{"$f":"PC!E555","v":146798482.79627758},{"$f":"PC!F555","v":0}]
[null,null,2047,25,null,null,{"$f":"PC!E556","v":146544709.87706298},{"$f":"PC!F556","v":0}]
[null,null,2048,26,null,null,{"$f":"PC!E557","v":146237860.22470766},{"$f":"PC!F557","v":0}]
[null,null,2049,27,null,null,{"$f":"PC!E558","v":145881282.41087669},{"$f":"PC!F558","v":0}]
[null,null,2050,28,null,null,{"$f":"PC!E559","v":145471531.86890027},{"$f":"PC!F559","v":0}]
[null,null,2051,29,null,null,{"$f":"PC!E560","v":145007942.40947345},{"$f":"PC!F560","v":0}]
[null,null,2052,30,null,null,{"$f":"PC!E561","v":144490277.13013813},{"$f":"PC!F561","v":0}]
[null,null,2053,31,null,null,{"$f":"PC!E562","v":0},{"$f":"PC!F562","v":0}]
[null,null,2054,32,null,null,{"$f":"PC!E563","v":0},{"$f":"PC!F563","v":0}]
[null,null,2055,33,null,null,{"$f":"PC!E564","v":0},{"$f":"PC!F564","v":0}]
[null,null,2056,34,null,null,{"$f":"PC!E565","v":0},{"$f":"PC!F565","v":0}]
[null,null,2057,35,null,null,{"$f":"PC!E566","v":0},{"$f":"PC!F566","v":0}]
[]
["x","Contraprestação variável rateada pelo volume bruto - em R$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[]
[null,"Aba PC!",null,null,null,null,{"$f":"SUM(PC!E532:E566)","v":3655081532.320539},{"$f":"SUM(PC!F532:F566)","v":0}]
[null,"Soma",null,null,null,null,{"$f":"SUM(G335:G369)","v":3655081532.3205385},{"$f":"SUM(H335:H369)","v":0},null,null,{"$f":"SUM(K335:K369)","v":125321765.29412495},145347603.20516568,117621713.91060731,0,28893812.270282283,285422121.15591425,21044230.628560446,0,44138882.896731012,164284699.24272189,175382989.33716133,958247962.84940302,901024696.36797214,236024502.298767,57434602.172013193,35723476.928449437,140876956.97229904,199060635.30062139,0,0,0,0,0,{"$f":"SUM(AH335:AH369)","v":19230881.489744674}]
[null,"Diferença",null,null,null,null,{"$f":"G332-G331","v":0},{"$f":"H332-H331","v":0}]
[]
[null,null,{"$f":"$C$55","v":2023},{"$f":"$D$55","v":1},null,null,{"$f":"SUMIFS(K335:AH335,K15:AH15,$G$1)","v":38876769.419480674},{"$f":"SUMIFS(K335:AH335,K15:AH15,$H$1)","v":0},null,null,{"$f":"IFERROR(IF(K15=\"Cons1\",$G293,$H293),0)*K253","v":1436334.387019414},{"$f":"IFERROR(IF(L15=\"Cons1\",$G293,$H293),0)*L253","v":813474.9961264045},149172.03404911404,0,0,1012398.9486242118,0,0,290208.73066489282,602046.48553029657,98347.116314928004,10610803.198166074,17882703.420131017,1455558.8089383463,70479.406880571289,0,240112.41735165985,4215129.4696837431,0,0,0,0,0,{"$f":"IFERROR(IF(AH15=\"Cons1\",$G293,$H293),0)*AH253","v":0}]
[null,null,{"$f":"C335+1","v":2024},{"$f":"D335+1","v":2},null,null,46158285.816339403,0,null,null,{"$f":"IFERROR(IF(K16=\"Cons1\",$G294,$H294),0)*K254","v":1674661.9904328333},1117470.6170555295,194146.24634506216,0,0,1459991.1552983199,0,0,375764.19126383908,1824103.1771105481,400629.9860006441,12408360.171302812,19618865.370920431,1922748.1374548927,101120.77680131099,0,263045.63921664201,4604488.9154516403,0,0,0,0,0,192889.44168490326]
[null,null,{"$f":"C336+1","v":2025},{"$f":"D336+1","v":3},null,null,55156556.861145489,0,null,null,{"$f":"IFERROR(IF(K17=\"Cons1\",$G295,$H295),0)*K255","v":1999455.2935175484},1572260.4739793211,461508.70807849546,0,0,2311766.7898551044,47325.388877776852,0,487874.29306093301,3229679.5086658001,1014752.6601793104,14591733.57366267,20695140.173993025,2667054.2939145742,229023.23256053522,70882.133302888076,543081.97383792594,4826098.742583625,0,0,0,0,0,408919.6210759579]
[null,null,2026,4,null,null,64918580.672412075,0,null,null,{"$f":"IFERROR(IF(K18=\"Cons1\",$G296,$H296),0)*K256","v":2413881.7943876889},2175284.0382029368,939125.18855275563,0,0,3309148.1110322727,142307.37325395053,0,632083.85451106471,3557719.1755524995,1661005.1093675329,17208194.105586227,22031636.087002777,3703382.169684032,408511.16140850447,215147.95811929359,959607.65316967852,5113265.8082147334,0,0,0,0,0,448281.08436612773]
[null,null,2027,5,null,null,74285538.393553749,0,null,null,{"$f":"IFERROR(IF(K19=\"Cons1\",$G297,$H297),0)*K257","v":2784066.2900722134},2729055.6650949637,1389953.5144116394,0,158001.92153582958,4233891.917973211,231524.97552524996,0,762729.21209744399,3828892.073214856,2262696.8157670824,19511648.013056163,22984360.317284174,4658499.9328724071,684617.40460119024,354482.26386273711,1636656.5959987161,5594824.7447706647,0,0,0,0,0,479636.73541521316]
[null,null,2028,6,null,null,83202102.046229556,0,null,null,{"$f":"IFERROR(IF(K20=\"Cons1\",$G298,$H298),0)*K258","v":3218825.0943209506},3197562.1624477622,1832298.7010399895,0,379646.94905819534,5151151.429008889,317813.27386470023,0,892482.46591654175,4113017.9004050801,2877708.6225024182,21842127.060650013,24040043.714398801,5421718.0192843536,902159.2685773886,492866.90977375279,2162093.7820943524,5848398.0661699306,0,0,0,0,0,512188.62671642954]
[null,null,2029,7,null,null,92036395.420279697,0,null,null,{"$f":"IFERROR(IF(K21=\"Cons1\",$G299,$H299),0)*K259","v":3581236.8698580968},3598473.5131326779,2279840.3345750081,0,502685.28255044424,6092455.6178171653,403950.97078316525,0,1026132.7604341124,4425664.5375429299,3506166.0477916691,24300665.4586486,25276152.276372481,6021310.935149435,1122460.8458021919,634372.33478503535,2696172.8076600516,6020595.9041343443,0,0,0,0,0,548058.92324229633]
[null,null,2030,8,null,null,100921558.78417993,0,null,null,{"$f":"IFERROR(IF(K22=\"Cons1\",$G300,$H300),0)*K260","v":3793611.7433644817},4004802.1633401499,2730260.2016616422,0,626804.97412247129,7044719.4095195709,489714.4892110278,0,1161171.306684257,4749603.166377062,4142355.9674069947,26809818.760394141,26583976.506964188,6631305.2737497305,1344193.7854405558,778260.53155821841,3235597.7329864306,6210808.0313053038,0,0,0,0,0,584554.74009372212]
[null,null,2031,9,null,null,109847115.10828869,0,null,null,{"$f":"IFERROR(IF(K23=\"Cons1\",$G301,$H301),0)*K261","v":4008174.6643223423},4410544.5637019267,3180616.9773775442,0,751395.59562438494,7998590.4927816046,574845.31018826284,0,1295938.0823627713,5075923.7689051945,4780887.565244888,29325670.222745582,27911014.549897026,7240962.4992751535,1565752.557192297,923416.82346653659,3776638.6615073732,6405689.5622205101,0,0,0,0,0,621053.21147529513]
[null,null,2032,10,null,null,118804127.57187374,0,null,null,{"$f":"IFERROR(IF(K24=\"Cons1\",$G302,$H302),0)*K262","v":4224444.7410803949},4815681.8502331562,3630752.5598117434,0,876497.38664705143,8954100.2535602972,659515.81310243567,0,1430426.6837276926,5404086.0427900972,5421873.8496488687,31846746.646255966,29252747.314590957,7849806.5415547369,1787329.3328472639,1069711.224638856,4319096.2694714963,6603766.7767867977,0,0,0,0,0,657544.28512592765]
[null,null,2033,11,null,null,127783410.53114071,0,null,null,{"$f":"IFERROR(IF(K25=\"Cons1\",$G303,$H303),0)*K263","v":4441987.7832429959},5219853.3942412892,4080959.7730581886,0,1001984.0566408135,9910821.9858512767,743586.81091427419,0,1564608.4860070981,5733334.8240579478,6065285.2385779275,34371417.074284941,30605250.245553017,8457286.9774113707,2009001.0111686643,1217195.3114731128,4862926.465279283,6804069.3247731524,0,0,0,0,0,693841.76860536914]
[null,null,2034,12,null,null,134805311.96928471,0,null,null,{"$f":"IFERROR(IF(K26=\"Cons1\",$G304,$H304),0)*K264","v":4593004.9842893239},5542188.8546116278,4465911.1050990643,0,1111534.4918771731,10711394.448875081,815462.64915916685,0,1674064.8502469263,5975734.0718938438,6613694.7861260781,36365795.651799209,31505130.796374492,8932829.1685023084,2198282.3940401389,1345962.5366042012,5329832.010888896,6904799.4440665348,0,0,0,0,0,719689.72483065631]
[null,null,2035,13,null,null,138596209.06951171,0,null,null,{"$f":"IFERROR(IF(K27=\"Cons1\",$G305,$H305),0)*K265","v":4648916.1716634054},5644662.6162286298,4796252.9452942861,0,1209413.2110227069,11340811.773253355,873182.23436022166,0,1723155.3854068723,6126386.6435162248,7040386.5597648779,36755763.686574072,32140603.071805831,9081968.8549871836,2343917.2880848828,1461255.6085769648,5741496.4957268219,6947157.6574807959,0,0,0,0,0,720878.86576455086]
[null,null,2036,14,null,null,140062402.95884791,0,null,null,{"$f":"IFERROR(IF(K28=\"Cons1\",$G306,$H306),0)*K266","v":4669673.9134658631},5700652.4901699927,4963863.4491819339,0,1259932.9228745657,11666336.530020975,898203.66968403896,0,1748890.6501779733,6209460.4393979879,7266481.1000070544,36454931.612294048,32464856.543437798,9168606.6076706741,2418583.1723780613,1522598.1474150706,5953303.1380045535,6974907.2366575971,0,0,0,0,0,721121.33600970451]
[null,null,2037,15,null,null,141479183.10777214,0,null,null,{"$f":"IFERROR(IF(K29=\"Cons1\",$G307,$H307),0)*K267","v":4721106.3185875304},5758582.4166102316,5013444.8567465581,0,1274470.0380925897,11790436.064445911,904976.5378083376,0,1766264.1023741006,6277855.0662280023,7355432.3135139598,36816086.718983509,32752020.166113637,9270363.946825048,2443792.85631702,1543372.3709505301,6018414.1932392344,7046043.1210086187,0,0,0,0,0,726522.01992735558]
[null,null,2038,16,null,null,142845285.10261202,0,null,null,{"$f":"IFERROR(IF(K30=\"Cons1\",$G308,$H308),0)*K268","v":4770287.3259591181},5814209.6743426928,5061400.8086691499,0,1288359.5053859595,11909597.701782417,911867.11211435671,0,1783106.6115179323,6343194.5993035929,7440554.4460150832,37165274.081954941,33030844.475945674,9367983.2678186968,2468127.4008284737,1563108.9871214998,6080728.8921225118,7114719.8383783074,0,0,0,0,0,731920.3733516027]
[null,null,2039,17,null,null,144159895.93811727,0,null,null,{"$f":"IFERROR(IF(K31=\"Cons1\",$G309,$H309),0)*K269","v":4817096.2388084214},5867711.5815082146,5107731.8132819766,0,1301521.5153615153,12023870.571255088,918757.12666172802,0,1799310.7922279472,6405597.1583551234,7522260.1820469862,37502310.394067638,33301302.835092399,9461128.3084155992,2491417.6578034763,1581696.949032549,6140272.8484377824,7180718.5370968403,0,0,0,0,0,737191.42866399302]
[null,null,2040,18,null,null,145422789.42916083,0,null,null,{"$f":"IFERROR(IF(K32=\"Cons1\",$G310,$H310),0)*K270","v":4861683.5441527339},5919436.4055602215,5152265.5753889382,0,1314041.6071421248,12133106.062243482,925420.28727715672,0,1814990.7456775133,6464998.8072665324,7600721.2072552051,37826880.430670217,33562972.152978271,9549707.0615949035,2513842.7594029633,1599143.6481841793,6197067.2386095431,7243926.4072745554,0,0,0,0,0,742585.48848228285]
[null,null,2041,19,null,null,146633592.09151691,0,null,null,{"$f":"IFERROR(IF(K33=\"Cons1\",$G311,$H311),0)*K271","v":4904066.7016472323},5969227.6977363667,5195075.1274351962,0,1325932.0205057596,12237482.587137328,932073.52943411539,0,1830169.5897197824,6521277.5013126964,7675544.5503989533,38138937.416294307,33815800.385424614,9633838.198206434,2535240.0236911257,1615448.3364952677,6251012.1865609642,7304472.79718793,0,0,0,0,0,747993.44232883351]
[null,null,2042,20,null,null,147258707.86640272,0,null,null,{"$f":"IFERROR(IF(K34=\"Cons1\",$G312,$H312),0)*K272","v":4926242.9749242365},5995203.0335093094,5217507.6860634591,0,1332178.7393187336,12292499.560368152,935581.0538958984,0,1837916.1661723477,6550825.4606622178,7718643.3566012932,38299804.975482002,33937046.465882905,9678357.6394524556,2546372.4326118287,1624839.446878162,6279361.2276865691,7335788.9207326313,0,0,0,0,0,750538.7261605591]
[null,null,2043,21,null,null,147244823.51646817,0,null,null,{"$f":"IFERROR(IF(K35=\"Cons1\",$G313,$H313),0)*K273","v":4927002.9958462948},5994182.0142386286,5216680.6088152491,0,1332203.2858995523,12291589.304876985,934508.80059692077,0,1837512.9228336695,6550341.7225194992,7726858.4997881791,38292157.620274,33926454.358045615,9678336.4634187613,2546022.684417007,1626653.2713156727,6279108.2928494411,7334758.3309137886,0,0,0,0,0,750452.33981890429]
[null,null,2044,22,null,null,147150325.34611985,0,null,null,{"$f":"IFERROR(IF(K36=\"Cons1\",$G314,$H314),0)*K274","v":4923748.4470910905},5988989.4123981763,5212144.2112822682,0,1330850.2136188969,12280088.950423814,934713.63921812491,0,1836003.1596269538,6544207.8790111113,7730909.0192229189,38259960.080314167,33916786.63349615,9669896.1953395214,2543951.9726880617,1626908.5494196082,6273068.044983821,7328249.2403965602,0,0,0,0,0,749849.6975886079]
[null,null,2045,23,null,null,147000478.58236435,0,null,null,{"$f":"IFERROR(IF(K37=\"Cons1\",$G315,$H315),0)*K275","v":4917654.5207313467},5982075.6873342544,5206470.11570583,0,1328682.7036553337,12264005.580275824,933321.17810226791,0,1833971.9248101094,6534736.003189249,7732031.6210807515,38216871.804239765,33895979.813354217,9655723.0388116874,2540509.1189736761,1625287.7197703638,6264085.6616503261,7319570.9125252301,0,0,0,0,0,749501.17815414106]
[null,null,2046,24,null,null,146798482.79627758,0,null,null,{"$f":"IFERROR(IF(K38=\"Cons1\",$G316,$H316),0)*K276","v":4909236.9809644958},5973529.1963027762,5199109.2949253218,0,1326050.3068979641,12243864.432713956,932397.7901076501,0,1831535.5253235872,6522528.2974396739,7725707.9903706005,38163129.285406843,33863571.862689897,9638339.1019843947,2536524.0135223819,1622168.1764234768,6252768.5233687023,7308662.1404238399,0,0,0,0,0,749359.87741201511]
[null,null,2047,25,null,null,146544709.87706298,0,null,null,{"$f":"IFERROR(IF(K39=\"Cons1\",$G317,$H317),0)*K277","v":4898722.8958263854},5962749.6185235512,5189853.1761872852,0,1322701.5584162266,12218365.046172084,932066.70717866661,0,1828593.2704022666,6507454.6695826873,7714861.7289878093,38097517.61213775,33823545.402841851,9616329.9098369852,2531859.8620724631,1617981.9796132483,6238639.5152799617,7294498.7281246083,0,0,0,0,0,748968.19587914704]
[null,null,2048,26,null,null,146237860.22470757,0,null,null,{"$f":"IFERROR(IF(K40=\"Cons1\",$G318,$H318),0)*K278","v":4885825.1624997025},5949989.6807122258,5179489.2053380813,0,1318621.6561074895,12188138.155798897,931319.73742447631,0,1824615.0351958056,6489441.5744658541,7700472.5828778259,38018988.478352077,33774124.463559873,9589831.6722730119,2525803.5544475364,1612879.0187802818,6221628.1966722561,7278255.2090593958,0,0,0,0,0,748436.84114283009]
[null,null,2049,27,null,null,145881282.41087669,0,null,null,{"$f":"IFERROR(IF(K41=\"Cons1\",$G319,$H319),0)*K279","v":4870991.7793793082},5934476.8175113006,5167123.2609246233,0,1313852.7545065603,12153186.923132095,930938.67455417535,0,1820422.5974028995,6468284.524527017,7682654.3290203167,37929054.573321737,33716927.413591884,9558416.9111511093,2519119.6057599913,1606685.4033586495,6202134.5564569216,7259156.9525822839,0,0,0,0,0,747855.333695838]
[null,null,2050,28,null,null,145471531.86890024,0,null,null,{"$f":"IFERROR(IF(K42=\"Cons1\",$G320,$H320),0)*K280","v":4853704.4454108402},5918178.1953856358,5152938.2962065181,0,1308513.6683339837,12112946.755948538,930187.24655323476,0,1815422.108444408,6444300.3040041663,7661050.6014119461,37825950.521535985,33650108.474531144,9522864.3078440148,2511348.8519751299,1599101.5813851398,6179467.2702688053,7237871.628542047,0,0,0,0,0,747577.61111874587]
[null,null,2051,29,null,null,145007942.40947351,0,null,null,{"$f":"IFERROR(IF(K43=\"Cons1\",$G321,$H321),0)*K281","v":4834056.4590225518},5899283.5787360771,5136609.4394404497,0,1302449.8858847877,12068033.415813366,929542.51712543145,0,1809902.5392053381,6417201.4432811625,7635808.2217348889,37710089.193843439,33574577.29807242,9482623.6542281937,2502539.2952144742,1590834.9632489874,6153946.7624242743,7213532.0189990401,0,0,0,0,0,746911.72319860803]
[null,null,2052,30,null,null,144490277.1301381,0,null,null,{"$f":"IFERROR(IF(K44=\"Cons1\",$G322,$H322),0)*K282","v":4812062.7822360778},5877810.7961896332,5119208.6956599308,0,1295486.0192011695,12017331.180054968,929125.73158363241,0,1803614.8532339442,6386802.4166129129,7607207.2621343676,37581274.427104063,33490153.777625725,9437724.4011170585,2492698.4445040273,1581214.7428951557,6125591.9184940318,7186410.8330763606,0,0,0,0,0,746558.84841505729]
[null,null,2053,31,null,null,0,0,null,null,{"$f":"IFERROR(IF(K45=\"Cons1\",$G323,$H323),0)*K283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2054,32,null,null,0,0,null,null,{"$f":"IFERROR(IF(K46=\"Cons1\",$G324,$H324),0)*K284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2055,33,null,null,0,0,null,null,{"$f":"IFERROR(IF(K47=\"Cons1\",$G325,$H325),0)*K285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2056,34,null,null,0,0,null,null,{"$f":"IFERROR(IF(K48=\"Cons1\",$G326,$H326),0)*K286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2057,35,null,null,0,0,null,null,{"$f":"IFERROR(IF(K49=\"Cons1\",$G327,$H327),0)*K287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["x","Fim",null,null,null,null,"x","x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]

{"sheet":"Analises","index":4,"n_rows":426,"n_cols":25,"rows_kept":426,"cut":false,"hidden":true,"merged":[]}
[null,"Análises"]
[]
[]
["x","Custo de Pessoal/Ligação/Ano","Aquiraz","Barbalha","Cascavel","Caucaia","Chorozinho","Eusébio","Farias_Brito","Fortaleza","Guaiúba","Horizonte","Itaitinga","Juazeiro_do_Norte","Maracanaú","Maranguape","Missão_Velha","Nova_Olinda","Pacajus","Pacatuba","Paracuru","Paraipaba","São_Gonçalo_do_Amarante","São_Luís_do_Curu","Trairi"]
[null,2020,{"$f":"IFERROR(ROUND(PC!K847/PC!K147,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!L847/PC!L147,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!M847/PC!M147,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!N847/PC!N147,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!O847/PC!O147,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P847/PC!P147,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Q847/PC!Q147,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R847/PC!R147,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!S847/PC!S147,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!T847/PC!T147,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!U847/PC!U147,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!V847/PC!V147,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!W847/PC!W147,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!X847/PC!X147,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Y847/PC!Y147,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Z847/PC!Z147,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AA847/PC!AA147,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AB847/PC!AB147,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AC847/PC!AC147,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AD847/PC!AD147,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AE847/PC!AE147,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AF847/PC!AF147,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AG847/PC!AG147,2),\"-\")","v":150.57}]
[null,{"$f":"B5+3","v":2023},{"$f":"IFERROR(ROUND(PC!K848/PC!K148,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!L848/PC!L148,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!M848/PC!M148,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!N848/PC!N148,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!O848/PC!O148,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P848/PC!P148,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Q848/PC!Q148,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R848/PC!R148,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!S848/PC!S148,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!T848/PC!T148,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!U848/PC!U148,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!V848/PC!V148,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!W848/PC!W148,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!X848/PC!X148,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Y848/PC!Y148,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Z848/PC!Z148,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AA848/PC!AA148,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AB848/PC!AB148,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AC848/PC!AC148,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AD848/PC!AD148,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AE848/PC!AE148,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AF848/PC!AF148,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AG848/PC!AG148,2),\"-\")","v":150.57}]
[null,{"$f":"B6+1","v":2024},{"$f":"IFERROR(ROUND(PC!K849/PC!K149,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!L849/PC!L149,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!M849/PC!M149,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!N849/PC!N149,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!O849/PC!O149,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P849/PC!P149,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Q849/PC!Q149,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!R849/PC!R149,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!S849/PC!S149,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!T849/PC!T149,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!U849/PC!U149,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!V849/PC!V149,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!W849/PC!W149,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!X849/PC!X149,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Y849/PC!Y149,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Z849/PC!Z149,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AA849/PC!AA149,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AB849/PC!AB149,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AC849/PC!AC149,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AD849/PC!AD149,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AE849/PC!AE149,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AF849/PC!AF149,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AG849/PC!AG149,2),\"-\")","v":150.57}]
[null,2025,{"$f":"IFERROR(ROUND(PC!K850/PC!K150,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!L850/PC!L150,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!M850/PC!M150,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!N850/PC!N150,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!O850/PC!O150,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P850/PC!P150,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Q850/PC!Q150,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!R850/PC!R150,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!S850/PC!S150,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!T850/PC!T150,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!U850/PC!U150,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!V850/PC!V150,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!W850/PC!W150,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!X850/PC!X150,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Y850/PC!Y150,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Z850/PC!Z150,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AA850/PC!AA150,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AB850/PC!AB150,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AC850/PC!AC150,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AD850/PC!AD150,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AE850/PC!AE150,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AF850/PC!AF150,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AG850/PC!AG150,2),\"-\")","v":150.57}]
[null,2026,{"$f":"IFERROR(ROUND(PC!K851/PC!K151,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!L851/PC!L151,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!M851/PC!M151,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!N851/PC!N151,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!O851/PC!O151,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!P851/PC!P151,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Q851/PC!Q151,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!R851/PC!R151,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!S851/PC!S151,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!T851/PC!T151,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!U851/PC!U151,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!V851/PC!V151,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!W851/PC!W151,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!X851/PC!X151,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Y851/PC!Y151,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Z851/PC!Z151,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AA851/PC!AA151,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AB851/PC!AB151,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AC851/PC!AC151,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AD851/PC!AD151,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AE851/PC!AE151,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AF851/PC!AF151,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AG851/PC!AG151,2),\"-\")","v":150.57}]
[null,2027,{"$f":"IFERROR(ROUND(PC!K852/PC!K152,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!L852/PC!L152,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!M852/PC!M152,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!N852/PC!N152,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!O852/PC!O152,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!P852/PC!P152,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Q852/PC!Q152,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!R852/PC!R152,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!S852/PC!S152,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!T852/PC!T152,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!U852/PC!U152,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!V852/PC!V152,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!W852/PC!W152,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!X852/PC!X152,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Y852/PC!Y152,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Z852/PC!Z152,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AA852/PC!AA152,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AB852/PC!AB152,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AC852/PC!AC152,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AD852/PC!AD152,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AE852/PC!AE152,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AF852/PC!AF152,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AG852/PC!AG152,2),\"-\")","v":150.57}]
[null,2028,{"$f":"IFERROR(ROUND(PC!K853/PC!K153,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!L853/PC!L153,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!M853/PC!M153,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!N853/PC!N153,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!O853/PC!O153,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!P853/PC!P153,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Q853/PC!Q153,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!R853/PC!R153,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!S853/PC!S153,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!T853/PC!T153,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!U853/PC!U153,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!V853/PC!V153,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!W853/PC!W153,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!X853/PC!X153,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Y853/PC!Y153,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Z853/PC!Z153,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AA853/PC!AA153,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AB853/PC!AB153,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AC853/PC!AC153,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AD853/PC!AD153,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AE853/PC!AE153,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AF853/PC!AF153,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AG853/PC!AG153,2),\"-\")","v":150.57}]
[null,2029,{"$f":"IFERROR(ROUND(PC!K854/PC!K154,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!L854/PC!L154,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!M854/PC!M154,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!N854/PC!N154,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!O854/PC!O154,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!P854/PC!P154,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Q854/PC!Q154,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!R854/PC!R154,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!S854/PC!S154,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!T854/PC!T154,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!U854/PC!U154,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!V854/PC!V154,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!W854/PC!W154,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!X854/PC!X154,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Y854/PC!Y154,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Z854/PC!Z154,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AA854/PC!AA154,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AB854/PC!AB154,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AC854/PC!AC154,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AD854/PC!AD154,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AE854/PC!AE154,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AF854/PC!AF154,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AG854/PC!AG154,2),\"-\")","v":150.57}]
[null,2030,{"$f":"IFERROR(ROUND(PC!K855/PC!K155,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!L855/PC!L155,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!M855/PC!M155,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!N855/PC!N155,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!O855/PC!O155,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!P855/PC!P155,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Q855/PC!Q155,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!R855/PC!R155,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!S855/PC!S155,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!T855/PC!T155,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!U855/PC!U155,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!V855/PC!V155,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!W855/PC!W155,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!X855/PC!X155,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Y855/PC!Y155,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Z855/PC!Z155,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AA855/PC!AA155,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AB855/PC!AB155,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AC855/PC!AC155,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AD855/PC!AD155,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AE855/PC!AE155,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AF855/PC!AF155,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AG855/PC!AG155,2),\"-\")","v":150.57}]
[null,2031,{"$f":"IFERROR(ROUND(PC!K856/PC!K156,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!L856/PC!L156,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!M856/PC!M156,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!N856/PC!N156,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!O856/PC!O156,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!P856/PC!P156,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Q856/PC!Q156,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!R856/PC!R156,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!S856/PC!S156,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!T856/PC!T156,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!U856/PC!U156,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!V856/PC!V156,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!W856/PC!W156,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!X856/PC!X156,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Y856/PC!Y156,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Z856/PC!Z156,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AA856/PC!AA156,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AB856/PC!AB156,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AC856/PC!AC156,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AD856/PC!AD156,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AE856/PC!AE156,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AF856/PC!AF156,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AG856/PC!AG156,2),\"-\")","v":150.57}]
[null,2032,{"$f":"IFERROR(ROUND(PC!K857/PC!K157,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!L857/PC!L157,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!M857/PC!M157,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!N857/PC!N157,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!O857/PC!O157,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!P857/PC!P157,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Q857/PC!Q157,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!R857/PC!R157,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!S857/PC!S157,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!T857/PC!T157,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!U857/PC!U157,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!V857/PC!V157,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!W857/PC!W157,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!X857/PC!X157,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Y857/PC!Y157,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Z857/PC!Z157,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AA857/PC!AA157,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AB857/PC!AB157,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AC857/PC!AC157,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AD857/PC!AD157,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AE857/PC!AE157,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AF857/PC!AF157,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AG857/PC!AG157,2),\"-\")","v":150.57}]
[null,2033,{"$f":"IFERROR(ROUND(PC!K858/PC!K158,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!L858/PC!L158,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!M858/PC!M158,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!N858/PC!N158,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!O858/PC!O158,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!P858/PC!P158,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Q858/PC!Q158,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!R858/PC!R158,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!S858/PC!S158,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!T858/PC!T158,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!U858/PC!U158,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!V858/PC!V158,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!W858/PC!W158,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!X858/PC!X158,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Y858/PC!Y158,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Z858/PC!Z158,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AA858/PC!AA158,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AB858/PC!AB158,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AC858/PC!AC158,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AD858/PC!AD158,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AE858/PC!AE158,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AF858/PC!AF158,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AG858/PC!AG158,2),\"-\")","v":150.57}]
[null,2034,{"$f":"IFERROR(ROUND(PC!K859/PC!K159,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!L859/PC!L159,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!M859/PC!M159,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!N859/PC!N159,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!O859/PC!O159,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!P859/PC!P159,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Q859/PC!Q159,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!R859/PC!R159,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!S859/PC!S159,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!T859/PC!T159,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!U859/PC!U159,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!V859/PC!V159,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!W859/PC!W159,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!X859/PC!X159,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Y859/PC!Y159,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Z859/PC!Z159,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AA859/PC!AA159,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AB859/PC!AB159,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AC859/PC!AC159,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AD859/PC!AD159,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AE859/PC!AE159,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AF859/PC!AF159,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AG859/PC!AG159,2),\"-\")","v":150.57}]
[null,2035,{"$f":"IFERROR(ROUND(PC!K860/PC!K160,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!L860/PC!L160,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!M860/PC!M160,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!N860/PC!N160,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!O860/PC!O160,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!P860/PC!P160,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Q860/PC!Q160,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!R860/PC!R160,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!S860/PC!S160,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!T860/PC!T160,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!U860/PC!U160,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!V860/PC!V160,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!W860/PC!W160,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!X860/PC!X160,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Y860/PC!Y160,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Z860/PC!Z160,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AA860/PC!AA160,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AB860/PC!AB160,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AC860/PC!AC160,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AD860/PC!AD160,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AE860/PC!AE160,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AF860/PC!AF160,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AG860/PC!AG160,2),\"-\")","v":150.57}]
[null,2036,{"$f":"IFERROR(ROUND(PC!K861/PC!K161,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!L861/PC!L161,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!M861/PC!M161,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!N861/PC!N161,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!O861/PC!O161,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!P861/PC!P161,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Q861/PC!Q161,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!R861/PC!R161,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!S861/PC!S161,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!T861/PC!T161,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!U861/PC!U161,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!V861/PC!V161,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!W861/PC!W161,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!X861/PC!X161,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Y861/PC!Y161,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Z861/PC!Z161,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AA861/PC!AA161,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AB861/PC!AB161,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AC861/PC!AC161,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AD861/PC!AD161,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AE861/PC!AE161,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AF861/PC!AF161,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AG861/PC!AG161,2),\"-\")","v":150.57}]
[null,2037,{"$f":"IFERROR(ROUND(PC!K862/PC!K162,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!L862/PC!L162,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!M862/PC!M162,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!N862/PC!N162,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!O862/PC!O162,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!P862/PC!P162,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Q862/PC!Q162,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!R862/PC!R162,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!S862/PC!S162,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!T862/PC!T162,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!U862/PC!U162,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!V862/PC!V162,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!W862/PC!W162,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!X862/PC!X162,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Y862/PC!Y162,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Z862/PC!Z162,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AA862/PC!AA162,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AB862/PC!AB162,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AC862/PC!AC162,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AD862/PC!AD162,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AE862/PC!AE162,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AF862/PC!AF162,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AG862/PC!AG162,2),\"-\")","v":150.57}]
[null,2038,{"$f":"IFERROR(ROUND(PC!K863/PC!K163,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!L863/PC!L163,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!M863/PC!M163,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!N863/PC!N163,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!O863/PC!O163,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!P863/PC!P163,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Q863/PC!Q163,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!R863/PC!R163,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!S863/PC!S163,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!T863/PC!T163,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!U863/PC!U163,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!V863/PC!V163,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!W863/PC!W163,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!X863/PC!X163,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Y863/PC!Y163,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Z863/PC!Z163,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AA863/PC!AA163,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AB863/PC!AB163,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AC863/PC!AC163,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AD863/PC!AD163,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AE863/PC!AE163,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AF863/PC!AF163,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AG863/PC!AG163,2),\"-\")","v":150.57}]
[null,2039,{"$f":"IFERROR(ROUND(PC!K864/PC!K164,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!L864/PC!L164,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!M864/PC!M164,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!N864/PC!N164,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!O864/PC!O164,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!P864/PC!P164,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Q864/PC!Q164,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!R864/PC!R164,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!S864/PC!S164,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!T864/PC!T164,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!U864/PC!U164,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!V864/PC!V164,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!W864/PC!W164,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!X864/PC!X164,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Y864/PC!Y164,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Z864/PC!Z164,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AA864/PC!AA164,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AB864/PC!AB164,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AC864/PC!AC164,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AD864/PC!AD164,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AE864/PC!AE164,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AF864/PC!AF164,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AG864/PC!AG164,2),\"-\")","v":150.57}]
[null,2040,{"$f":"IFERROR(ROUND(PC!K865/PC!K165,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!L865/PC!L165,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!M865/PC!M165,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!N865/PC!N165,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!O865/PC!O165,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!P865/PC!P165,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Q865/PC!Q165,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!R865/PC!R165,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!S865/PC!S165,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!T865/PC!T165,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!U865/PC!U165,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!V865/PC!V165,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!W865/PC!W165,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!X865/PC!X165,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Y865/PC!Y165,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Z865/PC!Z165,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AA865/PC!AA165,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AB865/PC!AB165,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AC865/PC!AC165,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AD865/PC!AD165,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AE865/PC!AE165,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AF865/PC!AF165,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AG865/PC!AG165,2),\"-\")","v":150.57}]
[null,2041,{"$f":"IFERROR(ROUND(PC!K866/PC!K166,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!L866/PC!L166,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!M866/PC!M166,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!N866/PC!N166,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!O866/PC!O166,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!P866/PC!P166,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Q866/PC!Q166,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!R866/PC!R166,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!S866/PC!S166,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!T866/PC!T166,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!U866/PC!U166,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!V866/PC!V166,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!W866/PC!W166,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!X866/PC!X166,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Y866/PC!Y166,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Z866/PC!Z166,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AA866/PC!AA166,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AB866/PC!AB166,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AC866/PC!AC166,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AD866/PC!AD166,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AE866/PC!AE166,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AF866/PC!AF166,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AG866/PC!AG166,2),\"-\")","v":150.57}]
[null,2042,{"$f":"IFERROR(ROUND(PC!K867/PC!K167,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!L867/PC!L167,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!M867/PC!M167,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!N867/PC!N167,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!O867/PC!O167,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!P867/PC!P167,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Q867/PC!Q167,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!R867/PC!R167,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!S867/PC!S167,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!T867/PC!T167,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!U867/PC!U167,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!V867/PC!V167,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!W867/PC!W167,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!X867/PC!X167,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Y867/PC!Y167,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Z867/PC!Z167,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AA867/PC!AA167,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AB867/PC!AB167,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AC867/PC!AC167,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AD867/PC!AD167,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AE867/PC!AE167,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AF867/PC!AF167,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AG867/PC!AG167,2),\"-\")","v":150.57}]
[null,2043,{"$f":"IFERROR(ROUND(PC!K868/PC!K168,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!L868/PC!L168,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!M868/PC!M168,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!N868/PC!N168,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!O868/PC!O168,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!P868/PC!P168,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Q868/PC!Q168,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!R868/PC!R168,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!S868/PC!S168,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!T868/PC!T168,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!U868/PC!U168,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!V868/PC!V168,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!W868/PC!W168,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!X868/PC!X168,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Y868/PC!Y168,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Z868/PC!Z168,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AA868/PC!AA168,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AB868/PC!AB168,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AC868/PC!AC168,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AD868/PC!AD168,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AE868/PC!AE168,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AF868/PC!AF168,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AG868/PC!AG168,2),\"-\")","v":150.57}]
[null,2044,{"$f":"IFERROR(ROUND(PC!K869/PC!K169,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!L869/PC!L169,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!M869/PC!M169,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!N869/PC!N169,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!O869/PC!O169,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!P869/PC!P169,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Q869/PC!Q169,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!R869/PC!R169,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!S869/PC!S169,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!T869/PC!T169,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!U869/PC!U169,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!V869/PC!V169,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!W869/PC!W169,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!X869/PC!X169,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Y869/PC!Y169,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Z869/PC!Z169,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AA869/PC!AA169,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AB869/PC!AB169,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AC869/PC!AC169,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AD869/PC!AD169,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AE869/PC!AE169,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AF869/PC!AF169,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AG869/PC!AG169,2),\"-\")","v":150.57}]
[null,2045,{"$f":"IFERROR(ROUND(PC!K870/PC!K170,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!L870/PC!L170,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!M870/PC!M170,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!N870/PC!N170,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!O870/PC!O170,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!P870/PC!P170,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Q870/PC!Q170,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!R870/PC!R170,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!S870/PC!S170,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!T870/PC!T170,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!U870/PC!U170,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!V870/PC!V170,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!W870/PC!W170,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!X870/PC!X170,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Y870/PC!Y170,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Z870/PC!Z170,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AA870/PC!AA170,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AB870/PC!AB170,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AC870/PC!AC170,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AD870/PC!AD170,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AE870/PC!AE170,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AF870/PC!AF170,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AG870/PC!AG170,2),\"-\")","v":150.57}]
[null,2046,{"$f":"IFERROR(ROUND(PC!K871/PC!K171,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!L871/PC!L171,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!M871/PC!M171,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!N871/PC!N171,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!O871/PC!O171,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!P871/PC!P171,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Q871/PC!Q171,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!R871/PC!R171,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!S871/PC!S171,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!T871/PC!T171,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!U871/PC!U171,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!V871/PC!V171,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!W871/PC!W171,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!X871/PC!X171,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Y871/PC!Y171,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Z871/PC!Z171,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AA871/PC!AA171,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AB871/PC!AB171,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AC871/PC!AC171,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AD871/PC!AD171,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AE871/PC!AE171,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AF871/PC!AF171,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AG871/PC!AG171,2),\"-\")","v":150.57}]
[null,2047,{"$f":"IFERROR(ROUND(PC!K872/PC!K172,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!L872/PC!L172,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!M872/PC!M172,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!N872/PC!N172,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!O872/PC!O172,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!P872/PC!P172,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Q872/PC!Q172,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!R872/PC!R172,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!S872/PC!S172,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!T872/PC!T172,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!U872/PC!U172,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!V872/PC!V172,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!W872/PC!W172,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!X872/PC!X172,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Y872/PC!Y172,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Z872/PC!Z172,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AA872/PC!AA172,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AB872/PC!AB172,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AC872/PC!AC172,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AD872/PC!AD172,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AE872/PC!AE172,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AF872/PC!AF172,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AG872/PC!AG172,2),\"-\")","v":150.57}]
[null,2048,{"$f":"IFERROR(ROUND(PC!K873/PC!K173,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!L873/PC!L173,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!M873/PC!M173,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!N873/PC!N173,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!O873/PC!O173,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!P873/PC!P173,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Q873/PC!Q173,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!R873/PC!R173,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!S873/PC!S173,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!T873/PC!T173,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!U873/PC!U173,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!V873/PC!V173,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!W873/PC!W173,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!X873/PC!X173,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Y873/PC!Y173,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Z873/PC!Z173,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AA873/PC!AA173,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AB873/PC!AB173,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AC873/PC!AC173,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AD873/PC!AD173,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AE873/PC!AE173,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AF873/PC!AF173,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AG873/PC!AG173,2),\"-\")","v":150.57}]
[null,2049,{"$f":"IFERROR(ROUND(PC!K874/PC!K174,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!L874/PC!L174,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!M874/PC!M174,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!N874/PC!N174,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!O874/PC!O174,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!P874/PC!P174,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Q874/PC!Q174,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!R874/PC!R174,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!S874/PC!S174,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!T874/PC!T174,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!U874/PC!U174,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!V874/PC!V174,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!W874/PC!W174,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!X874/PC!X174,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Y874/PC!Y174,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Z874/PC!Z174,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AA874/PC!AA174,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AB874/PC!AB174,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AC874/PC!AC174,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AD874/PC!AD174,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AE874/PC!AE174,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AF874/PC!AF174,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AG874/PC!AG174,2),\"-\")","v":150.57}]
[null,2050,{"$f":"IFERROR(ROUND(PC!K875/PC!K175,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!L875/PC!L175,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!M875/PC!M175,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!N875/PC!N175,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!O875/PC!O175,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!P875/PC!P175,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Q875/PC!Q175,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!R875/PC!R175,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!S875/PC!S175,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!T875/PC!T175,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!U875/PC!U175,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!V875/PC!V175,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!W875/PC!W175,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!X875/PC!X175,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Y875/PC!Y175,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Z875/PC!Z175,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AA875/PC!AA175,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AB875/PC!AB175,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AC875/PC!AC175,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AD875/PC!AD175,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AE875/PC!AE175,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AF875/PC!AF175,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AG875/PC!AG175,2),\"-\")","v":150.57}]
[null,2051,{"$f":"IFERROR(ROUND(PC!K876/PC!K176,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!L876/PC!L176,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!M876/PC!M176,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!N876/PC!N176,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!O876/PC!O176,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!P876/PC!P176,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Q876/PC!Q176,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!R876/PC!R176,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!S876/PC!S176,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!T876/PC!T176,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!U876/PC!U176,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!V876/PC!V176,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!W876/PC!W176,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!X876/PC!X176,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Y876/PC!Y176,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Z876/PC!Z176,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AA876/PC!AA176,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AB876/PC!AB176,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AC876/PC!AC176,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AD876/PC!AD176,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AE876/PC!AE176,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AF876/PC!AF176,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AG876/PC!AG176,2),\"-\")","v":150.57}]
[null,2052,{"$f":"IFERROR(ROUND(PC!K877/PC!K177,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!L877/PC!L177,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!M877/PC!M177,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!N877/PC!N177,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!O877/PC!O177,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!P877/PC!P177,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Q877/PC!Q177,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!R877/PC!R177,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!S877/PC!S177,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!T877/PC!T177,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!U877/PC!U177,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!V877/PC!V177,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!W877/PC!W177,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!X877/PC!X177,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Y877/PC!Y177,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!Z877/PC!Z177,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AA877/PC!AA177,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AB877/PC!AB177,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AC877/PC!AC177,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AD877/PC!AD177,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AE877/PC!AE177,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AF877/PC!AF177,2),\"-\")","v":150.57},{"$f":"IFERROR(ROUND(PC!AG877/PC!AG177,2),\"-\")","v":150.57}]
[null,2053,{"$f":"IFERROR(ROUND(PC!K878/PC!K178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!L878/PC!L178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!M878/PC!M178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!N878/PC!N178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!O878/PC!O178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P878/PC!P178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Q878/PC!Q178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R878/PC!R178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!S878/PC!S178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!T878/PC!T178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!U878/PC!U178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!V878/PC!V178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!W878/PC!W178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!X878/PC!X178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Y878/PC!Y178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Z878/PC!Z178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AA878/PC!AA178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AB878/PC!AB178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AC878/PC!AC178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AD878/PC!AD178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AE878/PC!AE178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AF878/PC!AF178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AG878/PC!AG178,2),\"-\")","v":"-"}]
[null,2054,{"$f":"IFERROR(ROUND(PC!K879/PC!K179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!L879/PC!L179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!M879/PC!M179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!N879/PC!N179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!O879/PC!O179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P879/PC!P179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Q879/PC!Q179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R879/PC!R179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!S879/PC!S179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!T879/PC!T179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!U879/PC!U179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!V879/PC!V179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!W879/PC!W179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!X879/PC!X179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Y879/PC!Y179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Z879/PC!Z179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AA879/PC!AA179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AB879/PC!AB179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AC879/PC!AC179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AD879/PC!AD179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AE879/PC!AE179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AF879/PC!AF179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AG879/PC!AG179,2),\"-\")","v":"-"}]
[null,2055,{"$f":"IFERROR(ROUND(PC!K880/PC!K180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!L880/PC!L180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!M880/PC!M180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!N880/PC!N180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!O880/PC!O180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P880/PC!P180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Q880/PC!Q180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R880/PC!R180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!S880/PC!S180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!T880/PC!T180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!U880/PC!U180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!V880/PC!V180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!W880/PC!W180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!X880/PC!X180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Y880/PC!Y180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Z880/PC!Z180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AA880/PC!AA180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AB880/PC!AB180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AC880/PC!AC180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AD880/PC!AD180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AE880/PC!AE180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AF880/PC!AF180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AG880/PC!AG180,2),\"-\")","v":"-"}]
[null,2056,{"$f":"IFERROR(ROUND(PC!K881/PC!K181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!L881/PC!L181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!M881/PC!M181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!N881/PC!N181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!O881/PC!O181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P881/PC!P181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Q881/PC!Q181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R881/PC!R181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!S881/PC!S181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!T881/PC!T181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!U881/PC!U181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!V881/PC!V181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!W881/PC!W181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!X881/PC!X181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Y881/PC!Y181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Z881/PC!Z181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AA881/PC!AA181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AB881/PC!AB181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AC881/PC!AC181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AD881/PC!AD181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AE881/PC!AE181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AF881/PC!AF181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AG881/PC!AG181,2),\"-\")","v":"-"}]
[null,2057,{"$f":"IFERROR(ROUND(PC!K882/PC!K182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!L882/PC!L182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!M882/PC!M182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!N882/PC!N182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!O882/PC!O182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P882/PC!P182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Q882/PC!Q182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R882/PC!R182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!S882/PC!S182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!T882/PC!T182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!U882/PC!U182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!V882/PC!V182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!W882/PC!W182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!X882/PC!X182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Y882/PC!Y182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Z882/PC!Z182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AA882/PC!AA182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AB882/PC!AB182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AC882/PC!AC182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AD882/PC!AD182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AE882/PC!AE182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AF882/PC!AF182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AG882/PC!AG182,2),\"-\")","v":"-"}]
[]
["x","Custo de Terceiros/Ligação/Ano","Aquiraz","Barbalha","Cascavel","Caucaia","Chorozinho","Eusébio","Farias_Brito","Fortaleza","Guaiúba","Horizonte","Itaitinga","Juazeiro_do_Norte","Maracanaú","Maranguape","Missão_Velha","Nova_Olinda","Pacajus","Pacatuba","Paracuru","Paraipaba","São_Gonçalo_do_Amarante","São_Luís_do_Curu","Trairi"]
[null,2020,{"$f":"IFERROR(ROUND(PC!K885/PC!K147,2),\"-\")","v":136.46},{"$f":"IFERROR(ROUND(PC!L885/PC!L147,2),\"-\")","v":136.46},{"$f":"IFERROR(ROUND(PC!M885/PC!M147,2),\"-\")","v":136.46},{"$f":"IFERROR(ROUND(PC!N885/PC!N147,2),\"-\")","v":136.46},{"$f":"IFERROR(ROUND(PC!O885/PC!O147,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P885/PC!P147,2),\"-\")","v":136.46},{"$f":"IFERROR(ROUND(PC!Q885/PC!Q147,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R885/PC!R147,2),\"-\")","v":136.46},{"$f":"IFERROR(ROUND(PC!S885/PC!S147,2),\"-\")","v":136.46},{"$f":"IFERROR(ROUND(PC!T885/PC!T147,2),\"-\")","v":136.46},{"$f":"IFERROR(ROUND(PC!U885/PC!U147,2),\"-\")","v":136.46},{"$f":"IFERROR(ROUND(PC!V885/PC!V147,2),\"-\")","v":136.46},{"$f":"IFERROR(ROUND(PC!W885/PC!W147,2),\"-\")","v":136.46},{"$f":"IFERROR(ROUND(PC!X885/PC!X147,2),\"-\")","v":136.46},{"$f":"IFERROR(ROUND(PC!Y885/PC!Y147,2),\"-\")","v":136.46},{"$f":"IFERROR(ROUND(PC!Z885/PC!Z147,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AA885/PC!AA147,2),\"-\")","v":136.46},{"$f":"IFERROR(ROUND(PC!AB885/PC!AB147,2),\"-\")","v":136.46},{"$f":"IFERROR(ROUND(PC!AC885/PC!AC147,2),\"-\")","v":136.46},{"$f":"IFERROR(ROUND(PC!AD885/PC!AD147,2),\"-\")","v":136.46},{"$f":"IFERROR(ROUND(PC!AE885/PC!AE147,2),\"-\")","v":136.46},{"$f":"IFERROR(ROUND(PC!AF885/PC!AF147,2),\"-\")","v":136.46},{"$f":"IFERROR(ROUND(PC!AG885/PC!AG147,2),\"-\")","v":136.46}]
[null,{"$f":"B43+1","v":2021},{"$f":"IFERROR(ROUND(PC!K886/PC!K148,2),\"-\")","v":188.6},{"$f":"IFERROR(ROUND(PC!L886/PC!L148,2),\"-\")","v":225.68},{"$f":"IFERROR(ROUND(PC!M886/PC!M148,2),\"-\")","v":432.64},{"$f":"IFERROR(ROUND(PC!N886/PC!N148,2),\"-\")","v":145.86000000000001},{"$f":"IFERROR(ROUND(PC!O886/PC!O148,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P886/PC!P148,2),\"-\")","v":220.94},{"$f":"IFERROR(ROUND(PC!Q886/PC!Q148,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R886/PC!R148,2),\"-\")","v":142.05000000000001},{"$f":"IFERROR(ROUND(PC!S886/PC!S148,2),\"-\")","v":324.18},{"$f":"IFERROR(ROUND(PC!T886/PC!T148,2),\"-\")","v":167.31},{"$f":"IFERROR(ROUND(PC!U886/PC!U148,2),\"-\")","v":343.62},{"$f":"IFERROR(ROUND(PC!V886/PC!V148,2),\"-\")","v":157.56},{"$f":"IFERROR(ROUND(PC!W886/PC!W148,2),\"-\")","v":146.97},{"$f":"IFERROR(ROUND(PC!X886/PC!X148,2),\"-\")","v":180.88},{"$f":"IFERROR(ROUND(PC!Y886/PC!Y148,2),\"-\")","v":1046.23},{"$f":"IFERROR(ROUND(PC!Z886/PC!Z148,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AA886/PC!AA148,2),\"-\")","v":389.47},{"$f":"IFERROR(ROUND(PC!AB886/PC!AB148,2),\"-\")","v":155.63999999999999},{"$f":"IFERROR(ROUND(PC!AC886/PC!AC148,2),\"-\")","v":236.59},{"$f":"IFERROR(ROUND(PC!AD886/PC!AD148,2),\"-\")","v":202.43},{"$f":"IFERROR(ROUND(PC!AE886/PC!AE148,2),\"-\")","v":176.72},{"$f":"IFERROR(ROUND(PC!AF886/PC!AF148,2),\"-\")","v":525.58000000000004},{"$f":"IFERROR(ROUND(PC!AG886/PC!AG148,2),\"-\")","v":330.28}]
[null,2022,{"$f":"IFERROR(ROUND(PC!K887/PC!K149,2),\"-\")","v":168.99},{"$f":"IFERROR(ROUND(PC!L887/PC!L149,2),\"-\")","v":174.39},{"$f":"IFERROR(ROUND(PC!M887/PC!M149,2),\"-\")","v":229.77},{"$f":"IFERROR(ROUND(PC!N887/PC!N149,2),\"-\")","v":144.83000000000001},{"$f":"IFERROR(ROUND(PC!O887/PC!O149,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P887/PC!P149,2),\"-\")","v":169.26},{"$f":"IFERROR(ROUND(PC!Q887/PC!Q149,2),\"-\")","v":1145.49},{"$f":"IFERROR(ROUND(PC!R887/PC!R149,2),\"-\")","v":141.51},{"$f":"IFERROR(ROUND(PC!S887/PC!S149,2),\"-\")","v":248.92},{"$f":"IFERROR(ROUND(PC!T887/PC!T149,2),\"-\")","v":151.36000000000001},{"$f":"IFERROR(ROUND(PC!U887/PC!U149,2),\"-\")","v":186.55},{"$f":"IFERROR(ROUND(PC!V887/PC!V149,2),\"-\")","v":154.41999999999999},{"$f":"IFERROR(ROUND(PC!W887/PC!W149,2),\"-\")","v":146.35},{"$f":"IFERROR(ROUND(PC!X887/PC!X149,2),\"-\")","v":172.18},{"$f":"IFERROR(ROUND(PC!Y887/PC!Y149,2),\"-\")","v":444.12},{"$f":"IFERROR(ROUND(PC!Z887/PC!Z149,2),\"-\")","v":789.14},{"$f":"IFERROR(ROUND(PC!AA887/PC!AA149,2),\"-\")","v":219.22},{"$f":"IFERROR(ROUND(PC!AB887/PC!AB149,2),\"-\")","v":155.11000000000001},{"$f":"IFERROR(ROUND(PC!AC887/PC!AC149,2),\"-\")","v":198.85},{"$f":"IFERROR(ROUND(PC!AD887/PC!AD149,2),\"-\")","v":183.32},{"$f":"IFERROR(ROUND(PC!AE887/PC!AE149,2),\"-\")","v":165.07},{"$f":"IFERROR(ROUND(PC!AF887/PC!AF149,2),\"-\")","v":355.75},{"$f":"IFERROR(ROUND(PC!AG887/PC!AG149,2),\"-\")","v":256.66000000000003}]
[null,2023,{"$f":"IFERROR(ROUND(PC!K888/PC!K150,2),\"-\")","v":162.38999999999999},{"$f":"IFERROR(ROUND(PC!L888/PC!L150,2),\"-\")","v":163.41999999999999},{"$f":"IFERROR(ROUND(PC!M888/PC!M150,2),\"-\")","v":181.25},{"$f":"IFERROR(ROUND(PC!N888/PC!N150,2),\"-\")","v":144.07},{"$f":"IFERROR(ROUND(PC!O888/PC!O150,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P888/PC!P150,2),\"-\")","v":159.03},{"$f":"IFERROR(ROUND(PC!Q888/PC!Q150,2),\"-\")","v":466.98},{"$f":"IFERROR(ROUND(PC!R888/PC!R150,2),\"-\")","v":141.24},{"$f":"IFERROR(ROUND(PC!S888/PC!S150,2),\"-\")","v":221.89},{"$f":"IFERROR(ROUND(PC!T888/PC!T150,2),\"-\")","v":151.41},{"$f":"IFERROR(ROUND(PC!U888/PC!U150,2),\"-\")","v":166.58},{"$f":"IFERROR(ROUND(PC!V888/PC!V150,2),\"-\")","v":151.38},{"$f":"IFERROR(ROUND(PC!W888/PC!W150,2),\"-\")","v":143.51},{"$f":"IFERROR(ROUND(PC!X888/PC!X150,2),\"-\")","v":156.18},{"$f":"IFERROR(ROUND(PC!Y888/PC!Y150,2),\"-\")","v":306.01},{"$f":"IFERROR(ROUND(PC!Z888/PC!Z150,2),\"-\")","v":348.26},{"$f":"IFERROR(ROUND(PC!AA888/PC!AA150,2),\"-\")","v":180.4},{"$f":"IFERROR(ROUND(PC!AB888/PC!AB150,2),\"-\")","v":147.71},{"$f":"IFERROR(ROUND(PC!AC888/PC!AC150,2),\"-\")","v":187.28},{"$f":"IFERROR(ROUND(PC!AD888/PC!AD150,2),\"-\")","v":180.16},{"$f":"IFERROR(ROUND(PC!AE888/PC!AE150,2),\"-\")","v":162.72999999999999},{"$f":"IFERROR(ROUND(PC!AF888/PC!AF150,2),\"-\")","v":296.56},{"$f":"IFERROR(ROUND(PC!AG888/PC!AG150,2),\"-\")","v":229.76}]
[null,2024,{"$f":"IFERROR(ROUND(PC!K889/PC!K151,2),\"-\")","v":164.37},{"$f":"IFERROR(ROUND(PC!L889/PC!L151,2),\"-\")","v":163.96},{"$f":"IFERROR(ROUND(PC!M889/PC!M151,2),\"-\")","v":174.41},{"$f":"IFERROR(ROUND(PC!N889/PC!N151,2),\"-\")","v":143.33000000000001},{"$f":"IFERROR(ROUND(PC!O889/PC!O151,2),\"-\")","v":418.63},{"$f":"IFERROR(ROUND(PC!P889/PC!P151,2),\"-\")","v":158.71},{"$f":"IFERROR(ROUND(PC!Q889/PC!Q151,2),\"-\")","v":390.5},{"$f":"IFERROR(ROUND(PC!R889/PC!R151,2),\"-\")","v":142.19},{"$f":"IFERROR(ROUND(PC!S889/PC!S151,2),\"-\")","v":224.06},{"$f":"IFERROR(ROUND(PC!T889/PC!T151,2),\"-\")","v":154.6},{"$f":"IFERROR(ROUND(PC!U889/PC!U151,2),\"-\")","v":164.34},{"$f":"IFERROR(ROUND(PC!V889/PC!V151,2),\"-\")","v":151.91},{"$f":"IFERROR(ROUND(PC!W889/PC!W151,2),\"-\")","v":144.57},{"$f":"IFERROR(ROUND(PC!X889/PC!X151,2),\"-\")","v":156.97},{"$f":"IFERROR(ROUND(PC!Y889/PC!Y151,2),\"-\")","v":262.83999999999997},{"$f":"IFERROR(ROUND(PC!Z889/PC!Z151,2),\"-\")","v":297.20999999999998},{"$f":"IFERROR(ROUND(PC!AA889/PC!AA151,2),\"-\")","v":168.04},{"$f":"IFERROR(ROUND(PC!AB889/PC!AB151,2),\"-\")","v":149.26},{"$f":"IFERROR(ROUND(PC!AC889/PC!AC151,2),\"-\")","v":191.93},{"$f":"IFERROR(ROUND(PC!AD889/PC!AD151,2),\"-\")","v":189.13},{"$f":"IFERROR(ROUND(PC!AE889/PC!AE151,2),\"-\")","v":165.18},{"$f":"IFERROR(ROUND(PC!AF889/PC!AF151,2),\"-\")","v":296.98},{"$f":"IFERROR(ROUND(PC!AG889/PC!AG151,2),\"-\")","v":232.7}]
[null,2025,{"$f":"IFERROR(ROUND(PC!K890/PC!K152,2),\"-\")","v":159.79},{"$f":"IFERROR(ROUND(PC!L890/PC!L152,2),\"-\")","v":159.41999999999999},{"$f":"IFERROR(ROUND(PC!M890/PC!M152,2),\"-\")","v":164.6},{"$f":"IFERROR(ROUND(PC!N890/PC!N152,2),\"-\")","v":151.83000000000001},{"$f":"IFERROR(ROUND(PC!O890/PC!O152,2),\"-\")","v":251.4},{"$f":"IFERROR(ROUND(PC!P890/PC!P152,2),\"-\")","v":154.36000000000001},{"$f":"IFERROR(ROUND(PC!Q890/PC!Q152,2),\"-\")","v":317.60000000000002},{"$f":"IFERROR(ROUND(PC!R890/PC!R152,2),\"-\")","v":144.41999999999999},{"$f":"IFERROR(ROUND(PC!S890/PC!S152,2),\"-\")","v":209.71},{"$f":"IFERROR(ROUND(PC!T890/PC!T152,2),\"-\")","v":185.86},{"$f":"IFERROR(ROUND(PC!U890/PC!U152,2),\"-\")","v":157.91},{"$f":"IFERROR(ROUND(PC!V890/PC!V152,2),\"-\")","v":149.93},{"$f":"IFERROR(ROUND(PC!W890/PC!W152,2),\"-\")","v":154.36000000000001},{"$f":"IFERROR(ROUND(PC!X890/PC!X152,2),\"-\")","v":155.03},{"$f":"IFERROR(ROUND(PC!Y890/PC!Y152,2),\"-\")","v":230.3},{"$f":"IFERROR(ROUND(PC!Z890/PC!Z152,2),\"-\")","v":249.62},{"$f":"IFERROR(ROUND(PC!AA890/PC!AA152,2),\"-\")","v":159.66},{"$f":"IFERROR(ROUND(PC!AB890/PC!AB152,2),\"-\")","v":175.9},{"$f":"IFERROR(ROUND(PC!AC890/PC!AC152,2),\"-\")","v":185.79},{"$f":"IFERROR(ROUND(PC!AD890/PC!AD152,2),\"-\")","v":186.02},{"$f":"IFERROR(ROUND(PC!AE890/PC!AE152,2),\"-\")","v":161.91999999999999},{"$f":"IFERROR(ROUND(PC!AF890/PC!AF152,2),\"-\")","v":586.89},{"$f":"IFERROR(ROUND(PC!AG890/PC!AG152,2),\"-\")","v":256.61}]
[null,2026,{"$f":"IFERROR(ROUND(PC!K891/PC!K153,2),\"-\")","v":157.01},{"$f":"IFERROR(ROUND(PC!L891/PC!L153,2),\"-\")","v":156.61000000000001},{"$f":"IFERROR(ROUND(PC!M891/PC!M153,2),\"-\")","v":158.78},{"$f":"IFERROR(ROUND(PC!N891/PC!N153,2),\"-\")","v":146.44999999999999},{"$f":"IFERROR(ROUND(PC!O891/PC!O153,2),\"-\")","v":222.2},{"$f":"IFERROR(ROUND(PC!P891/PC!P153,2),\"-\")","v":151.41},{"$f":"IFERROR(ROUND(PC!Q891/PC!Q153,2),\"-\")","v":277.20999999999998},{"$f":"IFERROR(ROUND(PC!R891/PC!R153,2),\"-\")","v":143.19},{"$f":"IFERROR(ROUND(PC!S891/PC!S153,2),\"-\")","v":199.37},{"$f":"IFERROR(ROUND(PC!T891/PC!T153,2),\"-\")","v":174.54},{"$f":"IFERROR(ROUND(PC!U891/PC!U153,2),\"-\")","v":153.84},{"$f":"IFERROR(ROUND(PC!V891/PC!V153,2),\"-\")","v":143.91},{"$f":"IFERROR(ROUND(PC!W891/PC!W153,2),\"-\")","v":148.93},{"$f":"IFERROR(ROUND(PC!X891/PC!X153,2),\"-\")","v":154.22},{"$f":"IFERROR(ROUND(PC!Y891/PC!Y153,2),\"-\")","v":210.93},{"$f":"IFERROR(ROUND(PC!Z891/PC!Z153,2),\"-\")","v":223.29},{"$f":"IFERROR(ROUND(PC!AA891/PC!AA153,2),\"-\")","v":154.74},{"$f":"IFERROR(ROUND(PC!AB891/PC!AB153,2),\"-\")","v":166.7},{"$f":"IFERROR(ROUND(PC!AC891/PC!AC153,2),\"-\")","v":181.72},{"$f":"IFERROR(ROUND(PC!AD891/PC!AD153,2),\"-\")","v":183.27},{"$f":"IFERROR(ROUND(PC!AE891/PC!AE153,2),\"-\")","v":160.47},{"$f":"IFERROR(ROUND(PC!AF891/PC!AF153,2),\"-\")","v":438.66},{"$f":"IFERROR(ROUND(PC!AG891/PC!AG153,2),\"-\")","v":306.58999999999997}]
[null,2027,{"$f":"IFERROR(ROUND(PC!K892/PC!K154,2),\"-\")","v":155.61000000000001},{"$f":"IFERROR(ROUND(PC!L892/PC!L154,2),\"-\")","v":154.4},{"$f":"IFERROR(ROUND(PC!M892/PC!M154,2),\"-\")","v":154.91999999999999},{"$f":"IFERROR(ROUND(PC!N892/PC!N154,2),\"-\")","v":145.84},{"$f":"IFERROR(ROUND(PC!O892/PC!O154,2),\"-\")","v":204.62},{"$f":"IFERROR(ROUND(PC!P892/PC!P154,2),\"-\")","v":149.28},{"$f":"IFERROR(ROUND(PC!Q892/PC!Q154,2),\"-\")","v":251.55},{"$f":"IFERROR(ROUND(PC!R892/PC!R154,2),\"-\")","v":140.91999999999999},{"$f":"IFERROR(ROUND(PC!S892/PC!S154,2),\"-\")","v":191.56},{"$f":"IFERROR(ROUND(PC!T892/PC!T154,2),\"-\")","v":172.94},{"$f":"IFERROR(ROUND(PC!U892/PC!U154,2),\"-\")","v":151.05000000000001},{"$f":"IFERROR(ROUND(PC!V892/PC!V154,2),\"-\")","v":143.13999999999999},{"$f":"IFERROR(ROUND(PC!W892/PC!W154,2),\"-\")","v":148.08000000000001},{"$f":"IFERROR(ROUND(PC!X892/PC!X154,2),\"-\")","v":153.63},{"$f":"IFERROR(ROUND(PC!Y892/PC!Y154,2),\"-\")","v":198.1},{"$f":"IFERROR(ROUND(PC!Z892/PC!Z154,2),\"-\")","v":206.62},{"$f":"IFERROR(ROUND(PC!AA892/PC!AA154,2),\"-\")","v":151.51},{"$f":"IFERROR(ROUND(PC!AB892/PC!AB154,2),\"-\")","v":165.73},{"$f":"IFERROR(ROUND(PC!AC892/PC!AC154,2),\"-\")","v":179.01},{"$f":"IFERROR(ROUND(PC!AD892/PC!AD154,2),\"-\")","v":180.81},{"$f":"IFERROR(ROUND(PC!AE892/PC!AE154,2),\"-\")","v":159.34},{"$f":"IFERROR(ROUND(PC!AF892/PC!AF154,2),\"-\")","v":399.26},{"$f":"IFERROR(ROUND(PC!AG892/PC!AG154,2),\"-\")","v":287.97000000000003}]
[null,2028,{"$f":"IFERROR(ROUND(PC!K893/PC!K155,2),\"-\")","v":154.38999999999999},{"$f":"IFERROR(ROUND(PC!L893/PC!L155,2),\"-\")","v":152.63},{"$f":"IFERROR(ROUND(PC!M893/PC!M155,2),\"-\")","v":152.19},{"$f":"IFERROR(ROUND(PC!N893/PC!N155,2),\"-\")","v":145.32},{"$f":"IFERROR(ROUND(PC!O893/PC!O155,2),\"-\")","v":192.9},{"$f":"IFERROR(ROUND(PC!P893/PC!P155,2),\"-\")","v":147.66999999999999},{"$f":"IFERROR(ROUND(PC!Q893/PC!Q155,2),\"-\")","v":233.78},{"$f":"IFERROR(ROUND(PC!R893/PC!R155,2),\"-\")","v":140.84},{"$f":"IFERROR(ROUND(PC!S893/PC!S155,2),\"-\")","v":185.46},{"$f":"IFERROR(ROUND(PC!T893/PC!T155,2),\"-\")","v":171.58},{"$f":"IFERROR(ROUND(PC!U893/PC!U155,2),\"-\")","v":149},{"$f":"IFERROR(ROUND(PC!V893/PC!V155,2),\"-\")","v":142.52000000000001},{"$f":"IFERROR(ROUND(PC!W893/PC!W155,2),\"-\")","v":147.34},{"$f":"IFERROR(ROUND(PC!X893/PC!X155,2),\"-\")","v":153.21},{"$f":"IFERROR(ROUND(PC!Y893/PC!Y155,2),\"-\")","v":188.98},{"$f":"IFERROR(ROUND(PC!Z893/PC!Z155,2),\"-\")","v":195.16},{"$f":"IFERROR(ROUND(PC!AA893/PC!AA155,2),\"-\")","v":149.22999999999999},{"$f":"IFERROR(ROUND(PC!AB893/PC!AB155,2),\"-\")","v":164.85},{"$f":"IFERROR(ROUND(PC!AC893/PC!AC155,2),\"-\")","v":175.83},{"$f":"IFERROR(ROUND(PC!AD893/PC!AD155,2),\"-\")","v":178.61},{"$f":"IFERROR(ROUND(PC!AE893/PC!AE155,2),\"-\")","v":158.44},{"$f":"IFERROR(ROUND(PC!AF893/PC!AF155,2),\"-\")","v":368.9},{"$f":"IFERROR(ROUND(PC!AG893/PC!AG155,2),\"-\")","v":274.06}]
[null,2029,{"$f":"IFERROR(ROUND(PC!K894/PC!K156,2),\"-\")","v":153.31},{"$f":"IFERROR(ROUND(PC!L894/PC!L156,2),\"-\")","v":151.16999999999999},{"$f":"IFERROR(ROUND(PC!M894/PC!M156,2),\"-\")","v":150.15},{"$f":"IFERROR(ROUND(PC!N894/PC!N156,2),\"-\")","v":144.88},{"$f":"IFERROR(ROUND(PC!O894/PC!O156,2),\"-\")","v":184.54},{"$f":"IFERROR(ROUND(PC!P894/PC!P156,2),\"-\")","v":146.41},{"$f":"IFERROR(ROUND(PC!Q894/PC!Q156,2),\"-\")","v":220.75},{"$f":"IFERROR(ROUND(PC!R894/PC!R156,2),\"-\")","v":140.77000000000001},{"$f":"IFERROR(ROUND(PC!S894/PC!S156,2),\"-\")","v":180.57},{"$f":"IFERROR(ROUND(PC!T894/PC!T156,2),\"-\")","v":170.46},{"$f":"IFERROR(ROUND(PC!U894/PC!U156,2),\"-\")","v":147.44999999999999},{"$f":"IFERROR(ROUND(PC!V894/PC!V156,2),\"-\")","v":142},{"$f":"IFERROR(ROUND(PC!W894/PC!W156,2),\"-\")","v":146.69},{"$f":"IFERROR(ROUND(PC!X894/PC!X156,2),\"-\")","v":152.88999999999999},{"$f":"IFERROR(ROUND(PC!Y894/PC!Y156,2),\"-\")","v":182.17},{"$f":"IFERROR(ROUND(PC!Z894/PC!Z156,2),\"-\")","v":186.81},{"$f":"IFERROR(ROUND(PC!AA894/PC!AA156,2),\"-\")","v":147.54},{"$f":"IFERROR(ROUND(PC!AB894/PC!AB156,2),\"-\")","v":164.05},{"$f":"IFERROR(ROUND(PC!AC894/PC!AC156,2),\"-\")","v":173.23},{"$f":"IFERROR(ROUND(PC!AD894/PC!AD156,2),\"-\")","v":176.63},{"$f":"IFERROR(ROUND(PC!AE894/PC!AE156,2),\"-\")","v":157.72999999999999},{"$f":"IFERROR(ROUND(PC!AF894/PC!AF156,2),\"-\")","v":344.86},{"$f":"IFERROR(ROUND(PC!AG894/PC!AG156,2),\"-\")","v":263.35000000000002}]
[null,2030,{"$f":"IFERROR(ROUND(PC!K895/PC!K157,2),\"-\")","v":154.12},{"$f":"IFERROR(ROUND(PC!L895/PC!L157,2),\"-\")","v":149.96},{"$f":"IFERROR(ROUND(PC!M895/PC!M157,2),\"-\")","v":150.12},{"$f":"IFERROR(ROUND(PC!N895/PC!N157,2),\"-\")","v":146.59},{"$f":"IFERROR(ROUND(PC!O895/PC!O157,2),\"-\")","v":179.05},{"$f":"IFERROR(ROUND(PC!P895/PC!P157,2),\"-\")","v":151.03},{"$f":"IFERROR(ROUND(PC!Q895/PC!Q157,2),\"-\")","v":210.81},{"$f":"IFERROR(ROUND(PC!R895/PC!R157,2),\"-\")","v":148.41},{"$f":"IFERROR(ROUND(PC!S895/PC!S157,2),\"-\")","v":179.34},{"$f":"IFERROR(ROUND(PC!T895/PC!T157,2),\"-\")","v":171.21},{"$f":"IFERROR(ROUND(PC!U895/PC!U157,2),\"-\")","v":148.22},{"$f":"IFERROR(ROUND(PC!V895/PC!V157,2),\"-\")","v":141.56},{"$f":"IFERROR(ROUND(PC!W895/PC!W157,2),\"-\")","v":149.41},{"$f":"IFERROR(ROUND(PC!X895/PC!X157,2),\"-\")","v":155.03},{"$f":"IFERROR(ROUND(PC!Y895/PC!Y157,2),\"-\")","v":176.9},{"$f":"IFERROR(ROUND(PC!Z895/PC!Z157,2),\"-\")","v":180.46},{"$f":"IFERROR(ROUND(PC!AA895/PC!AA157,2),\"-\")","v":147.47999999999999},{"$f":"IFERROR(ROUND(PC!AB895/PC!AB157,2),\"-\")","v":165.94},{"$f":"IFERROR(ROUND(PC!AC895/PC!AC157,2),\"-\")","v":171.08},{"$f":"IFERROR(ROUND(PC!AD895/PC!AD157,2),\"-\")","v":174.83},{"$f":"IFERROR(ROUND(PC!AE895/PC!AE157,2),\"-\")","v":157.16},{"$f":"IFERROR(ROUND(PC!AF895/PC!AF157,2),\"-\")","v":326.52},{"$f":"IFERROR(ROUND(PC!AG895/PC!AG157,2),\"-\")","v":254.94}]
[null,2031,{"$f":"IFERROR(ROUND(PC!K896/PC!K158,2),\"-\")","v":151.5},{"$f":"IFERROR(ROUND(PC!L896/PC!L158,2),\"-\")","v":148.93},{"$f":"IFERROR(ROUND(PC!M896/PC!M158,2),\"-\")","v":147.31},{"$f":"IFERROR(ROUND(PC!N896/PC!N158,2),\"-\")","v":144.19},{"$f":"IFERROR(ROUND(PC!O896/PC!O158,2),\"-\")","v":173.44},{"$f":"IFERROR(ROUND(PC!P896/PC!P158,2),\"-\")","v":144.57},{"$f":"IFERROR(ROUND(PC!Q896/PC!Q158,2),\"-\")","v":202.96},{"$f":"IFERROR(ROUND(PC!R896/PC!R158,2),\"-\")","v":140.63},{"$f":"IFERROR(ROUND(PC!S896/PC!S158,2),\"-\")","v":173.22},{"$f":"IFERROR(ROUND(PC!T896/PC!T158,2),\"-\")","v":168.71},{"$f":"IFERROR(ROUND(PC!U896/PC!U158,2),\"-\")","v":145.25},{"$f":"IFERROR(ROUND(PC!V896/PC!V158,2),\"-\")","v":141.18},{"$f":"IFERROR(ROUND(PC!W896/PC!W158,2),\"-\")","v":145.59},{"$f":"IFERROR(ROUND(PC!X896/PC!X158,2),\"-\")","v":152.52000000000001},{"$f":"IFERROR(ROUND(PC!Y896/PC!Y158,2),\"-\")","v":172.71},{"$f":"IFERROR(ROUND(PC!Z896/PC!Z158,2),\"-\")","v":175.49},{"$f":"IFERROR(ROUND(PC!AA896/PC!AA158,2),\"-\")","v":145.19},{"$f":"IFERROR(ROUND(PC!AB896/PC!AB158,2),\"-\")","v":162.69},{"$f":"IFERROR(ROUND(PC!AC896/PC!AC158,2),\"-\")","v":169.28},{"$f":"IFERROR(ROUND(PC!AD896/PC!AD158,2),\"-\")","v":173.2},{"$f":"IFERROR(ROUND(PC!AE896/PC!AE158,2),\"-\")","v":156.72},{"$f":"IFERROR(ROUND(PC!AF896/PC!AF158,2),\"-\")","v":309.10000000000002},{"$f":"IFERROR(ROUND(PC!AG896/PC!AG158,2),\"-\")","v":248.25}]
[null,2032,{"$f":"IFERROR(ROUND(PC!K897/PC!K159,2),\"-\")","v":150.91},{"$f":"IFERROR(ROUND(PC!L897/PC!L159,2),\"-\")","v":148.38999999999999},{"$f":"IFERROR(ROUND(PC!M897/PC!M159,2),\"-\")","v":146.30000000000001},{"$f":"IFERROR(ROUND(PC!N897/PC!N159,2),\"-\")","v":143.94},{"$f":"IFERROR(ROUND(PC!O897/PC!O159,2),\"-\")","v":169.58},{"$f":"IFERROR(ROUND(PC!P897/PC!P159,2),\"-\")","v":143.93},{"$f":"IFERROR(ROUND(PC!Q897/PC!Q159,2),\"-\")","v":196.98},{"$f":"IFERROR(ROUND(PC!R897/PC!R159,2),\"-\")","v":140.59},{"$f":"IFERROR(ROUND(PC!S897/PC!S159,2),\"-\")","v":171.26},{"$f":"IFERROR(ROUND(PC!T897/PC!T159,2),\"-\")","v":168.25},{"$f":"IFERROR(ROUND(PC!U897/PC!U159,2),\"-\")","v":144.5},{"$f":"IFERROR(ROUND(PC!V897/PC!V159,2),\"-\")","v":141.01},{"$f":"IFERROR(ROUND(PC!W897/PC!W159,2),\"-\")","v":145.12},{"$f":"IFERROR(ROUND(PC!X897/PC!X159,2),\"-\")","v":152.86000000000001},{"$f":"IFERROR(ROUND(PC!Y897/PC!Y159,2),\"-\")","v":169.59},{"$f":"IFERROR(ROUND(PC!Z897/PC!Z159,2),\"-\")","v":171.5},{"$f":"IFERROR(ROUND(PC!AA897/PC!AA159,2),\"-\")","v":144.35},{"$f":"IFERROR(ROUND(PC!AB897/PC!AB159,2),\"-\")","v":162.11000000000001},{"$f":"IFERROR(ROUND(PC!AC897/PC!AC159,2),\"-\")","v":168.19},{"$f":"IFERROR(ROUND(PC!AD897/PC!AD159,2),\"-\")","v":172.78},{"$f":"IFERROR(ROUND(PC!AE897/PC!AE159,2),\"-\")","v":156.96},{"$f":"IFERROR(ROUND(PC!AF897/PC!AF159,2),\"-\")","v":301.29000000000002},{"$f":"IFERROR(ROUND(PC!AG897/PC!AG159,2),\"-\")","v":244.3}]
[null,2033,{"$f":"IFERROR(ROUND(PC!K898/PC!K160,2),\"-\")","v":150.59},{"$f":"IFERROR(ROUND(PC!L898/PC!L160,2),\"-\")","v":148.07},{"$f":"IFERROR(ROUND(PC!M898/PC!M160,2),\"-\")","v":145.81},{"$f":"IFERROR(ROUND(PC!N898/PC!N160,2),\"-\")","v":143.72},{"$f":"IFERROR(ROUND(PC!O898/PC!O160,2),\"-\")","v":167.71},{"$f":"IFERROR(ROUND(PC!P898/PC!P160,2),\"-\")","v":143.59},{"$f":"IFERROR(ROUND(PC!Q898/PC!Q160,2),\"-\")","v":194.29},{"$f":"IFERROR(ROUND(PC!R898/PC!R160,2),\"-\")","v":140.56},{"$f":"IFERROR(ROUND(PC!S898/PC!S160,2),\"-\")","v":170.16},{"$f":"IFERROR(ROUND(PC!T898/PC!T160,2),\"-\")","v":167.55},{"$f":"IFERROR(ROUND(PC!U898/PC!U160,2),\"-\")","v":144.12},{"$f":"IFERROR(ROUND(PC!V898/PC!V160,2),\"-\")","v":140.97},{"$f":"IFERROR(ROUND(PC!W898/PC!W160,2),\"-\")","v":144.86000000000001},{"$f":"IFERROR(ROUND(PC!X898/PC!X160,2),\"-\")","v":152.54},{"$f":"IFERROR(ROUND(PC!Y898/PC!Y160,2),\"-\")","v":168.02},{"$f":"IFERROR(ROUND(PC!Z898/PC!Z160,2),\"-\")","v":169.51},{"$f":"IFERROR(ROUND(PC!AA898/PC!AA160,2),\"-\")","v":143.94},{"$f":"IFERROR(ROUND(PC!AB898/PC!AB160,2),\"-\")","v":161.58000000000001},{"$f":"IFERROR(ROUND(PC!AC898/PC!AC160,2),\"-\")","v":167.15},{"$f":"IFERROR(ROUND(PC!AD898/PC!AD160,2),\"-\")","v":172.43},{"$f":"IFERROR(ROUND(PC!AE898/PC!AE160,2),\"-\")","v":156.62},{"$f":"IFERROR(ROUND(PC!AF898/PC!AF160,2),\"-\")","v":296.82},{"$f":"IFERROR(ROUND(PC!AG898/PC!AG160,2),\"-\")","v":240.13}]
[null,2034,{"$f":"IFERROR(ROUND(PC!K899/PC!K161,2),\"-\")","v":150.41999999999999},{"$f":"IFERROR(ROUND(PC!L899/PC!L161,2),\"-\")","v":147.94999999999999},{"$f":"IFERROR(ROUND(PC!M899/PC!M161,2),\"-\")","v":145.71},{"$f":"IFERROR(ROUND(PC!N899/PC!N161,2),\"-\")","v":143.65},{"$f":"IFERROR(ROUND(PC!O899/PC!O161,2),\"-\")","v":167.34},{"$f":"IFERROR(ROUND(PC!P899/PC!P161,2),\"-\")","v":143.52000000000001},{"$f":"IFERROR(ROUND(PC!Q899/PC!Q161,2),\"-\")","v":193.83},{"$f":"IFERROR(ROUND(PC!R899/PC!R161,2),\"-\")","v":140.52000000000001},{"$f":"IFERROR(ROUND(PC!S899/PC!S161,2),\"-\")","v":169.81},{"$f":"IFERROR(ROUND(PC!T899/PC!T161,2),\"-\")","v":167.47},{"$f":"IFERROR(ROUND(PC!U899/PC!U161,2),\"-\")","v":144.02000000000001},{"$f":"IFERROR(ROUND(PC!V899/PC!V161,2),\"-\")","v":140.91999999999999},{"$f":"IFERROR(ROUND(PC!W899/PC!W161,2),\"-\")","v":144.77000000000001},{"$f":"IFERROR(ROUND(PC!X899/PC!X161,2),\"-\")","v":152.44999999999999},{"$f":"IFERROR(ROUND(PC!Y899/PC!Y161,2),\"-\")","v":167.68},{"$f":"IFERROR(ROUND(PC!Z899/PC!Z161,2),\"-\")","v":169.05},{"$f":"IFERROR(ROUND(PC!AA899/PC!AA161,2),\"-\")","v":143.86000000000001},{"$f":"IFERROR(ROUND(PC!AB899/PC!AB161,2),\"-\")","v":161.34},{"$f":"IFERROR(ROUND(PC!AC899/PC!AC161,2),\"-\")","v":166.93},{"$f":"IFERROR(ROUND(PC!AD899/PC!AD161,2),\"-\")","v":172.13},{"$f":"IFERROR(ROUND(PC!AE899/PC!AE161,2),\"-\")","v":156.5},{"$f":"IFERROR(ROUND(PC!AF899/PC!AF161,2),\"-\")","v":295.37},{"$f":"IFERROR(ROUND(PC!AG899/PC!AG161,2),\"-\")","v":239.13}]
[null,2035,{"$f":"IFERROR(ROUND(PC!K900/PC!K162,2),\"-\")","v":150.27000000000001},{"$f":"IFERROR(ROUND(PC!L900/PC!L162,2),\"-\")","v":147.83000000000001},{"$f":"IFERROR(ROUND(PC!M900/PC!M162,2),\"-\")","v":145.62},{"$f":"IFERROR(ROUND(PC!N900/PC!N162,2),\"-\")","v":143.58000000000001},{"$f":"IFERROR(ROUND(PC!O900/PC!O162,2),\"-\")","v":166.99},{"$f":"IFERROR(ROUND(PC!P900/PC!P162,2),\"-\")","v":143.44},{"$f":"IFERROR(ROUND(PC!Q900/PC!Q162,2),\"-\")","v":193.37},{"$f":"IFERROR(ROUND(PC!R900/PC!R162,2),\"-\")","v":140.47999999999999},{"$f":"IFERROR(ROUND(PC!S900/PC!S162,2),\"-\")","v":169.48},{"$f":"IFERROR(ROUND(PC!T900/PC!T162,2),\"-\")","v":167.39},{"$f":"IFERROR(ROUND(PC!U900/PC!U162,2),\"-\")","v":143.93},{"$f":"IFERROR(ROUND(PC!V900/PC!V162,2),\"-\")","v":140.88},{"$f":"IFERROR(ROUND(PC!W900/PC!W162,2),\"-\")","v":144.69},{"$f":"IFERROR(ROUND(PC!X900/PC!X162,2),\"-\")","v":152.37},{"$f":"IFERROR(ROUND(PC!Y900/PC!Y162,2),\"-\")","v":167.36},{"$f":"IFERROR(ROUND(PC!Z900/PC!Z162,2),\"-\")","v":168.63},{"$f":"IFERROR(ROUND(PC!AA900/PC!AA162,2),\"-\")","v":143.78},{"$f":"IFERROR(ROUND(PC!AB900/PC!AB162,2),\"-\")","v":161.1},{"$f":"IFERROR(ROUND(PC!AC900/PC!AC162,2),\"-\")","v":166.68},{"$f":"IFERROR(ROUND(PC!AD900/PC!AD162,2),\"-\")","v":171.84},{"$f":"IFERROR(ROUND(PC!AE900/PC!AE162,2),\"-\")","v":156.4},{"$f":"IFERROR(ROUND(PC!AF900/PC!AF162,2),\"-\")","v":293.95999999999998},{"$f":"IFERROR(ROUND(PC!AG900/PC!AG162,2),\"-\")","v":238.2}]
[null,2036,{"$f":"IFERROR(ROUND(PC!K901/PC!K163,2),\"-\")","v":150.12},{"$f":"IFERROR(ROUND(PC!L901/PC!L163,2),\"-\")","v":147.72},{"$f":"IFERROR(ROUND(PC!M901/PC!M163,2),\"-\")","v":145.53},{"$f":"IFERROR(ROUND(PC!N901/PC!N163,2),\"-\")","v":143.52000000000001},{"$f":"IFERROR(ROUND(PC!O901/PC!O163,2),\"-\")","v":166.67},{"$f":"IFERROR(ROUND(PC!P901/PC!P163,2),\"-\")","v":143.37},{"$f":"IFERROR(ROUND(PC!Q901/PC!Q163,2),\"-\")","v":192.92},{"$f":"IFERROR(ROUND(PC!R901/PC!R163,2),\"-\")","v":140.44},{"$f":"IFERROR(ROUND(PC!S901/PC!S163,2),\"-\")","v":169.17},{"$f":"IFERROR(ROUND(PC!T901/PC!T163,2),\"-\")","v":167.36},{"$f":"IFERROR(ROUND(PC!U901/PC!U163,2),\"-\")","v":143.85},{"$f":"IFERROR(ROUND(PC!V901/PC!V163,2),\"-\")","v":140.83000000000001},{"$f":"IFERROR(ROUND(PC!W901/PC!W163,2),\"-\")","v":144.61000000000001},{"$f":"IFERROR(ROUND(PC!X901/PC!X163,2),\"-\")","v":152.30000000000001},{"$f":"IFERROR(ROUND(PC!Y901/PC!Y163,2),\"-\")","v":167.06},{"$f":"IFERROR(ROUND(PC!Z901/PC!Z163,2),\"-\")","v":168.23},{"$f":"IFERROR(ROUND(PC!AA901/PC!AA163,2),\"-\")","v":143.69999999999999},{"$f":"IFERROR(ROUND(PC!AB901/PC!AB163,2),\"-\")","v":160.88999999999999},{"$f":"IFERROR(ROUND(PC!AC901/PC!AC163,2),\"-\")","v":166.49},{"$f":"IFERROR(ROUND(PC!AD901/PC!AD163,2),\"-\")","v":171.58},{"$f":"IFERROR(ROUND(PC!AE901/PC!AE163,2),\"-\")","v":156.30000000000001},{"$f":"IFERROR(ROUND(PC!AF901/PC!AF163,2),\"-\")","v":292.62},{"$f":"IFERROR(ROUND(PC!AG901/PC!AG163,2),\"-\")","v":237.35}]
[null,2037,{"$f":"IFERROR(ROUND(PC!K902/PC!K164,2),\"-\")","v":149.97999999999999},{"$f":"IFERROR(ROUND(PC!L902/PC!L164,2),\"-\")","v":147.62},{"$f":"IFERROR(ROUND(PC!M902/PC!M164,2),\"-\")","v":145.44999999999999},{"$f":"IFERROR(ROUND(PC!N902/PC!N164,2),\"-\")","v":143.46},{"$f":"IFERROR(ROUND(PC!O902/PC!O164,2),\"-\")","v":166.37},{"$f":"IFERROR(ROUND(PC!P902/PC!P164,2),\"-\")","v":143.31},{"$f":"IFERROR(ROUND(PC!Q902/PC!Q164,2),\"-\")","v":192.49},{"$f":"IFERROR(ROUND(PC!R902/PC!R164,2),\"-\")","v":140.4},{"$f":"IFERROR(ROUND(PC!S902/PC!S164,2),\"-\")","v":168.87},{"$f":"IFERROR(ROUND(PC!T902/PC!T164,2),\"-\")","v":167.34},{"$f":"IFERROR(ROUND(PC!U902/PC!U164,2),\"-\")","v":143.77000000000001},{"$f":"IFERROR(ROUND(PC!V902/PC!V164,2),\"-\")","v":140.79},{"$f":"IFERROR(ROUND(PC!W902/PC!W164,2),\"-\")","v":144.54},{"$f":"IFERROR(ROUND(PC!X902/PC!X164,2),\"-\")","v":152.22},{"$f":"IFERROR(ROUND(PC!Y902/PC!Y164,2),\"-\")","v":166.77},{"$f":"IFERROR(ROUND(PC!Z902/PC!Z164,2),\"-\")","v":167.87},{"$f":"IFERROR(ROUND(PC!AA902/PC!AA164,2),\"-\")","v":143.63},{"$f":"IFERROR(ROUND(PC!AB902/PC!AB164,2),\"-\")","v":160.68},{"$f":"IFERROR(ROUND(PC!AC902/PC!AC164,2),\"-\")","v":166.27},{"$f":"IFERROR(ROUND(PC!AD902/PC!AD164,2),\"-\")","v":171.31},{"$f":"IFERROR(ROUND(PC!AE902/PC!AE164,2),\"-\")","v":156.21},{"$f":"IFERROR(ROUND(PC!AF902/PC!AF164,2),\"-\")","v":291.33999999999997},{"$f":"IFERROR(ROUND(PC!AG902/PC!AG164,2),\"-\")","v":236.57}]
[null,2038,{"$f":"IFERROR(ROUND(PC!K903/PC!K165,2),\"-\")","v":149.86000000000001},{"$f":"IFERROR(ROUND(PC!L903/PC!L165,2),\"-\")","v":147.52000000000001},{"$f":"IFERROR(ROUND(PC!M903/PC!M165,2),\"-\")","v":145.37},{"$f":"IFERROR(ROUND(PC!N903/PC!N165,2),\"-\")","v":143.4},{"$f":"IFERROR(ROUND(PC!O903/PC!O165,2),\"-\")","v":166.09},{"$f":"IFERROR(ROUND(PC!P903/PC!P165,2),\"-\")","v":143.25},{"$f":"IFERROR(ROUND(PC!Q903/PC!Q165,2),\"-\")","v":192.06},{"$f":"IFERROR(ROUND(PC!R903/PC!R165,2),\"-\")","v":140.37},{"$f":"IFERROR(ROUND(PC!S903/PC!S165,2),\"-\")","v":168.59},{"$f":"IFERROR(ROUND(PC!T903/PC!T165,2),\"-\")","v":167.34},{"$f":"IFERROR(ROUND(PC!U903/PC!U165,2),\"-\")","v":143.69999999999999},{"$f":"IFERROR(ROUND(PC!V903/PC!V165,2),\"-\")","v":140.76},{"$f":"IFERROR(ROUND(PC!W903/PC!W165,2),\"-\")","v":144.46},{"$f":"IFERROR(ROUND(PC!X903/PC!X165,2),\"-\")","v":152.16999999999999},{"$f":"IFERROR(ROUND(PC!Y903/PC!Y165,2),\"-\")","v":166.5},{"$f":"IFERROR(ROUND(PC!Z903/PC!Z165,2),\"-\")","v":167.54},{"$f":"IFERROR(ROUND(PC!AA903/PC!AA165,2),\"-\")","v":143.57},{"$f":"IFERROR(ROUND(PC!AB903/PC!AB165,2),\"-\")","v":160.47999999999999},{"$f":"IFERROR(ROUND(PC!AC903/PC!AC165,2),\"-\")","v":166.08},{"$f":"IFERROR(ROUND(PC!AD903/PC!AD165,2),\"-\")","v":171.07},{"$f":"IFERROR(ROUND(PC!AE903/PC!AE165,2),\"-\")","v":156.13},{"$f":"IFERROR(ROUND(PC!AF903/PC!AF165,2),\"-\")","v":290.10000000000002},{"$f":"IFERROR(ROUND(PC!AG903/PC!AG165,2),\"-\")","v":235.87}]
[null,2039,{"$f":"IFERROR(ROUND(PC!K904/PC!K166,2),\"-\")","v":149.74},{"$f":"IFERROR(ROUND(PC!L904/PC!L166,2),\"-\")","v":147.43},{"$f":"IFERROR(ROUND(PC!M904/PC!M166,2),\"-\")","v":145.30000000000001},{"$f":"IFERROR(ROUND(PC!N904/PC!N166,2),\"-\")","v":143.35},{"$f":"IFERROR(ROUND(PC!O904/PC!O166,2),\"-\")","v":165.83},{"$f":"IFERROR(ROUND(PC!P904/PC!P166,2),\"-\")","v":143.19},{"$f":"IFERROR(ROUND(PC!Q904/PC!Q166,2),\"-\")","v":191.63},{"$f":"IFERROR(ROUND(PC!R904/PC!R166,2),\"-\")","v":140.34},{"$f":"IFERROR(ROUND(PC!S904/PC!S166,2),\"-\")","v":168.33},{"$f":"IFERROR(ROUND(PC!T904/PC!T166,2),\"-\")","v":167.36},{"$f":"IFERROR(ROUND(PC!U904/PC!U166,2),\"-\")","v":143.63},{"$f":"IFERROR(ROUND(PC!V904/PC!V166,2),\"-\")","v":140.72},{"$f":"IFERROR(ROUND(PC!W904/PC!W166,2),\"-\")","v":144.4},{"$f":"IFERROR(ROUND(PC!X904/PC!X166,2),\"-\")","v":152.11000000000001},{"$f":"IFERROR(ROUND(PC!Y904/PC!Y166,2),\"-\")","v":166.25},{"$f":"IFERROR(ROUND(PC!Z904/PC!Z166,2),\"-\")","v":167.24},{"$f":"IFERROR(ROUND(PC!AA904/PC!AA166,2),\"-\")","v":143.5},{"$f":"IFERROR(ROUND(PC!AB904/PC!AB166,2),\"-\")","v":160.30000000000001},{"$f":"IFERROR(ROUND(PC!AC904/PC!AC166,2),\"-\")","v":165.9},{"$f":"IFERROR(ROUND(PC!AD904/PC!AD166,2),\"-\")","v":170.84},{"$f":"IFERROR(ROUND(PC!AE904/PC!AE166,2),\"-\")","v":156.06},{"$f":"IFERROR(ROUND(PC!AF904/PC!AF166,2),\"-\")","v":288.88},{"$f":"IFERROR(ROUND(PC!AG904/PC!AG166,2),\"-\")","v":235.22}]
[null,2040,{"$f":"IFERROR(ROUND(PC!K905/PC!K167,2),\"-\")","v":151.15},{"$f":"IFERROR(ROUND(PC!L905/PC!L167,2),\"-\")","v":147.38},{"$f":"IFERROR(ROUND(PC!M905/PC!M167,2),\"-\")","v":146.38999999999999},{"$f":"IFERROR(ROUND(PC!N905/PC!N167,2),\"-\")","v":145.02000000000001},{"$f":"IFERROR(ROUND(PC!O905/PC!O167,2),\"-\")","v":166.24},{"$f":"IFERROR(ROUND(PC!P905/PC!P167,2),\"-\")","v":147.38},{"$f":"IFERROR(ROUND(PC!Q905/PC!Q167,2),\"-\")","v":191.46},{"$f":"IFERROR(ROUND(PC!R905/PC!R167,2),\"-\")","v":147.35},{"$f":"IFERROR(ROUND(PC!S905/PC!S167,2),\"-\")","v":170.4},{"$f":"IFERROR(ROUND(PC!T905/PC!T167,2),\"-\")","v":168.82},{"$f":"IFERROR(ROUND(PC!U905/PC!U167,2),\"-\")","v":145.04},{"$f":"IFERROR(ROUND(PC!V905/PC!V167,2),\"-\")","v":140.69999999999999},{"$f":"IFERROR(ROUND(PC!W905/PC!W167,2),\"-\")","v":147.06},{"$f":"IFERROR(ROUND(PC!X905/PC!X167,2),\"-\")","v":153.96},{"$f":"IFERROR(ROUND(PC!Y905/PC!Y167,2),\"-\")","v":166.12},{"$f":"IFERROR(ROUND(PC!Z905/PC!Z167,2),\"-\")","v":167.07},{"$f":"IFERROR(ROUND(PC!AA905/PC!AA167,2),\"-\")","v":144.37},{"$f":"IFERROR(ROUND(PC!AB905/PC!AB167,2),\"-\")","v":162.41999999999999},{"$f":"IFERROR(ROUND(PC!AC905/PC!AC167,2),\"-\")","v":165.78},{"$f":"IFERROR(ROUND(PC!AD905/PC!AD167,2),\"-\")","v":170.72},{"$f":"IFERROR(ROUND(PC!AE905/PC!AE167,2),\"-\")","v":155.99},{"$f":"IFERROR(ROUND(PC!AF905/PC!AF167,2),\"-\")","v":289.26},{"$f":"IFERROR(ROUND(PC!AG905/PC!AG167,2),\"-\")","v":234.78}]
[null,2041,{"$f":"IFERROR(ROUND(PC!K906/PC!K168,2),\"-\")","v":149.68},{"$f":"IFERROR(ROUND(PC!L906/PC!L168,2),\"-\")","v":147.38999999999999},{"$f":"IFERROR(ROUND(PC!M906/PC!M168,2),\"-\")","v":145.26},{"$f":"IFERROR(ROUND(PC!N906/PC!N168,2),\"-\")","v":143.32},{"$f":"IFERROR(ROUND(PC!O906/PC!O168,2),\"-\")","v":165.72},{"$f":"IFERROR(ROUND(PC!P906/PC!P168,2),\"-\")","v":143.16},{"$f":"IFERROR(ROUND(PC!Q906/PC!Q168,2),\"-\")","v":191.41},{"$f":"IFERROR(ROUND(PC!R906/PC!R168,2),\"-\")","v":140.32},{"$f":"IFERROR(ROUND(PC!S906/PC!S168,2),\"-\")","v":168.2},{"$f":"IFERROR(ROUND(PC!T906/PC!T168,2),\"-\")","v":167.65},{"$f":"IFERROR(ROUND(PC!U906/PC!U168,2),\"-\")","v":143.58000000000001},{"$f":"IFERROR(ROUND(PC!V906/PC!V168,2),\"-\")","v":140.69999999999999},{"$f":"IFERROR(ROUND(PC!W906/PC!W168,2),\"-\")","v":144.36000000000001},{"$f":"IFERROR(ROUND(PC!X906/PC!X168,2),\"-\")","v":152.05000000000001},{"$f":"IFERROR(ROUND(PC!Y906/PC!Y168,2),\"-\")","v":166.13},{"$f":"IFERROR(ROUND(PC!Z906/PC!Z168,2),\"-\")","v":167.05},{"$f":"IFERROR(ROUND(PC!AA906/PC!AA168,2),\"-\")","v":143.47999999999999},{"$f":"IFERROR(ROUND(PC!AB906/PC!AB168,2),\"-\")","v":160.21},{"$f":"IFERROR(ROUND(PC!AC906/PC!AC168,2),\"-\")","v":165.79},{"$f":"IFERROR(ROUND(PC!AD906/PC!AD168,2),\"-\")","v":170.73},{"$f":"IFERROR(ROUND(PC!AE906/PC!AE168,2),\"-\")","v":156},{"$f":"IFERROR(ROUND(PC!AF906/PC!AF168,2),\"-\")","v":288.26},{"$f":"IFERROR(ROUND(PC!AG906/PC!AG168,2),\"-\")","v":234.84}]
[null,2042,{"$f":"IFERROR(ROUND(PC!K907/PC!K169,2),\"-\")","v":149.69},{"$f":"IFERROR(ROUND(PC!L907/PC!L169,2),\"-\")","v":147.4},{"$f":"IFERROR(ROUND(PC!M907/PC!M169,2),\"-\")","v":145.27000000000001},{"$f":"IFERROR(ROUND(PC!N907/PC!N169,2),\"-\")","v":143.33000000000001},{"$f":"IFERROR(ROUND(PC!O907/PC!O169,2),\"-\")","v":165.75},{"$f":"IFERROR(ROUND(PC!P907/PC!P169,2),\"-\")","v":143.16999999999999},{"$f":"IFERROR(ROUND(PC!Q907/PC!Q169,2),\"-\")","v":191.48},{"$f":"IFERROR(ROUND(PC!R907/PC!R169,2),\"-\")","v":140.33000000000001},{"$f":"IFERROR(ROUND(PC!S907/PC!S169,2),\"-\")","v":168.23},{"$f":"IFERROR(ROUND(PC!T907/PC!T169,2),\"-\")","v":167.69},{"$f":"IFERROR(ROUND(PC!U907/PC!U169,2),\"-\")","v":143.58000000000001},{"$f":"IFERROR(ROUND(PC!V907/PC!V169,2),\"-\")","v":140.71},{"$f":"IFERROR(ROUND(PC!W907/PC!W169,2),\"-\")","v":144.36000000000001},{"$f":"IFERROR(ROUND(PC!X907/PC!X169,2),\"-\")","v":152.06},{"$f":"IFERROR(ROUND(PC!Y907/PC!Y169,2),\"-\")","v":166.16},{"$f":"IFERROR(ROUND(PC!Z907/PC!Z169,2),\"-\")","v":167.07},{"$f":"IFERROR(ROUND(PC!AA907/PC!AA169,2),\"-\")","v":143.47999999999999},{"$f":"IFERROR(ROUND(PC!AB907/PC!AB169,2),\"-\")","v":160.22999999999999},{"$f":"IFERROR(ROUND(PC!AC907/PC!AC169,2),\"-\")","v":165.81},{"$f":"IFERROR(ROUND(PC!AD907/PC!AD169,2),\"-\")","v":170.75},{"$f":"IFERROR(ROUND(PC!AE907/PC!AE169,2),\"-\")","v":156.01},{"$f":"IFERROR(ROUND(PC!AF907/PC!AF169,2),\"-\")","v":288.36},{"$f":"IFERROR(ROUND(PC!AG907/PC!AG169,2),\"-\")","v":234.97}]
[null,2043,{"$f":"IFERROR(ROUND(PC!K908/PC!K170,2),\"-\")","v":149.71},{"$f":"IFERROR(ROUND(PC!L908/PC!L170,2),\"-\")","v":147.41},{"$f":"IFERROR(ROUND(PC!M908/PC!M170,2),\"-\")","v":145.28},{"$f":"IFERROR(ROUND(PC!N908/PC!N170,2),\"-\")","v":143.33000000000001},{"$f":"IFERROR(ROUND(PC!O908/PC!O170,2),\"-\")","v":165.8},{"$f":"IFERROR(ROUND(PC!P908/PC!P170,2),\"-\")","v":143.18},{"$f":"IFERROR(ROUND(PC!Q908/PC!Q170,2),\"-\")","v":191.51},{"$f":"IFERROR(ROUND(PC!R908/PC!R170,2),\"-\")","v":140.33000000000001},{"$f":"IFERROR(ROUND(PC!S908/PC!S170,2),\"-\")","v":168.26},{"$f":"IFERROR(ROUND(PC!T908/PC!T170,2),\"-\")","v":167.75},{"$f":"IFERROR(ROUND(PC!U908/PC!U170,2),\"-\")","v":143.58000000000001},{"$f":"IFERROR(ROUND(PC!V908/PC!V170,2),\"-\")","v":140.71},{"$f":"IFERROR(ROUND(PC!W908/PC!W170,2),\"-\")","v":144.36000000000001},{"$f":"IFERROR(ROUND(PC!X908/PC!X170,2),\"-\")","v":152.07},{"$f":"IFERROR(ROUND(PC!Y908/PC!Y170,2),\"-\")","v":166.2},{"$f":"IFERROR(ROUND(PC!Z908/PC!Z170,2),\"-\")","v":167.12},{"$f":"IFERROR(ROUND(PC!AA908/PC!AA170,2),\"-\")","v":143.49},{"$f":"IFERROR(ROUND(PC!AB908/PC!AB170,2),\"-\")","v":160.26},{"$f":"IFERROR(ROUND(PC!AC908/PC!AC170,2),\"-\")","v":165.85},{"$f":"IFERROR(ROUND(PC!AD908/PC!AD170,2),\"-\")","v":170.77},{"$f":"IFERROR(ROUND(PC!AE908/PC!AE170,2),\"-\")","v":156.03},{"$f":"IFERROR(ROUND(PC!AF908/PC!AF170,2),\"-\")","v":288.45},{"$f":"IFERROR(ROUND(PC!AG908/PC!AG170,2),\"-\")","v":235.14}]
[null,2044,{"$f":"IFERROR(ROUND(PC!K909/PC!K171,2),\"-\")","v":149.72999999999999},{"$f":"IFERROR(ROUND(PC!L909/PC!L171,2),\"-\")","v":147.41999999999999},{"$f":"IFERROR(ROUND(PC!M909/PC!M171,2),\"-\")","v":145.29},{"$f":"IFERROR(ROUND(PC!N909/PC!N171,2),\"-\")","v":143.35},{"$f":"IFERROR(ROUND(PC!O909/PC!O171,2),\"-\")","v":165.87},{"$f":"IFERROR(ROUND(PC!P909/PC!P171,2),\"-\")","v":143.19},{"$f":"IFERROR(ROUND(PC!Q909/PC!Q171,2),\"-\")","v":191.51},{"$f":"IFERROR(ROUND(PC!R909/PC!R171,2),\"-\")","v":140.33000000000001},{"$f":"IFERROR(ROUND(PC!S909/PC!S171,2),\"-\")","v":168.3},{"$f":"IFERROR(ROUND(PC!T909/PC!T171,2),\"-\")","v":167.83},{"$f":"IFERROR(ROUND(PC!U909/PC!U171,2),\"-\")","v":143.59},{"$f":"IFERROR(ROUND(PC!V909/PC!V171,2),\"-\")","v":140.72},{"$f":"IFERROR(ROUND(PC!W909/PC!W171,2),\"-\")","v":144.37},{"$f":"IFERROR(ROUND(PC!X909/PC!X171,2),\"-\")","v":152.09},{"$f":"IFERROR(ROUND(PC!Y909/PC!Y171,2),\"-\")","v":166.24},{"$f":"IFERROR(ROUND(PC!Z909/PC!Z171,2),\"-\")","v":167.18},{"$f":"IFERROR(ROUND(PC!AA909/PC!AA171,2),\"-\")","v":143.51},{"$f":"IFERROR(ROUND(PC!AB909/PC!AB171,2),\"-\")","v":160.29},{"$f":"IFERROR(ROUND(PC!AC909/PC!AC171,2),\"-\")","v":165.89},{"$f":"IFERROR(ROUND(PC!AD909/PC!AD171,2),\"-\")","v":170.81},{"$f":"IFERROR(ROUND(PC!AE909/PC!AE171,2),\"-\")","v":156.05000000000001},{"$f":"IFERROR(ROUND(PC!AF909/PC!AF171,2),\"-\")","v":288.54000000000002},{"$f":"IFERROR(ROUND(PC!AG909/PC!AG171,2),\"-\")","v":235.37}]
[null,2045,{"$f":"IFERROR(ROUND(PC!K910/PC!K172,2),\"-\")","v":149.76},{"$f":"IFERROR(ROUND(PC!L910/PC!L172,2),\"-\")","v":147.44},{"$f":"IFERROR(ROUND(PC!M910/PC!M172,2),\"-\")","v":145.31},{"$f":"IFERROR(ROUND(PC!N910/PC!N172,2),\"-\")","v":143.36000000000001},{"$f":"IFERROR(ROUND(PC!O910/PC!O172,2),\"-\")","v":165.95},{"$f":"IFERROR(ROUND(PC!P910/PC!P172,2),\"-\")","v":143.19999999999999},{"$f":"IFERROR(ROUND(PC!Q910/PC!Q172,2),\"-\")","v":191.53},{"$f":"IFERROR(ROUND(PC!R910/PC!R172,2),\"-\")","v":140.34},{"$f":"IFERROR(ROUND(PC!S910/PC!S172,2),\"-\")","v":168.36},{"$f":"IFERROR(ROUND(PC!T910/PC!T172,2),\"-\")","v":167.91},{"$f":"IFERROR(ROUND(PC!U910/PC!U172,2),\"-\")","v":143.6},{"$f":"IFERROR(ROUND(PC!V910/PC!V172,2),\"-\")","v":140.72999999999999},{"$f":"IFERROR(ROUND(PC!W910/PC!W172,2),\"-\")","v":144.38},{"$f":"IFERROR(ROUND(PC!X910/PC!X172,2),\"-\")","v":152.12},{"$f":"IFERROR(ROUND(PC!Y910/PC!Y172,2),\"-\")","v":166.3},{"$f":"IFERROR(ROUND(PC!Z910/PC!Z172,2),\"-\")","v":167.27},{"$f":"IFERROR(ROUND(PC!AA910/PC!AA172,2),\"-\")","v":143.52000000000001},{"$f":"IFERROR(ROUND(PC!AB910/PC!AB172,2),\"-\")","v":160.33000000000001},{"$f":"IFERROR(ROUND(PC!AC910/PC!AC172,2),\"-\")","v":165.95},{"$f":"IFERROR(ROUND(PC!AD910/PC!AD172,2),\"-\")","v":170.85},{"$f":"IFERROR(ROUND(PC!AE910/PC!AE172,2),\"-\")","v":156.08000000000001},{"$f":"IFERROR(ROUND(PC!AF910/PC!AF172,2),\"-\")","v":288.64999999999998},{"$f":"IFERROR(ROUND(PC!AG910/PC!AG172,2),\"-\")","v":235.65}]
[null,2046,{"$f":"IFERROR(ROUND(PC!K911/PC!K173,2),\"-\")","v":149.80000000000001},{"$f":"IFERROR(ROUND(PC!L911/PC!L173,2),\"-\")","v":147.47},{"$f":"IFERROR(ROUND(PC!M911/PC!M173,2),\"-\")","v":145.32},{"$f":"IFERROR(ROUND(PC!N911/PC!N173,2),\"-\")","v":143.38},{"$f":"IFERROR(ROUND(PC!O911/PC!O173,2),\"-\")","v":166.04},{"$f":"IFERROR(ROUND(PC!P911/PC!P173,2),\"-\")","v":143.22},{"$f":"IFERROR(ROUND(PC!Q911/PC!Q173,2),\"-\")","v":191.54},{"$f":"IFERROR(ROUND(PC!R911/PC!R173,2),\"-\")","v":140.35},{"$f":"IFERROR(ROUND(PC!S911/PC!S173,2),\"-\")","v":168.42},{"$f":"IFERROR(ROUND(PC!T911/PC!T173,2),\"-\")","v":168.02},{"$f":"IFERROR(ROUND(PC!U911/PC!U173,2),\"-\")","v":143.61000000000001},{"$f":"IFERROR(ROUND(PC!V911/PC!V173,2),\"-\")","v":140.72999999999999},{"$f":"IFERROR(ROUND(PC!W911/PC!W173,2),\"-\")","v":144.38999999999999},{"$f":"IFERROR(ROUND(PC!X911/PC!X173,2),\"-\")","v":152.15},{"$f":"IFERROR(ROUND(PC!Y911/PC!Y173,2),\"-\")","v":166.37},{"$f":"IFERROR(ROUND(PC!Z911/PC!Z173,2),\"-\")","v":167.38},{"$f":"IFERROR(ROUND(PC!AA911/PC!AA173,2),\"-\")","v":143.54},{"$f":"IFERROR(ROUND(PC!AB911/PC!AB173,2),\"-\")","v":160.38},{"$f":"IFERROR(ROUND(PC!AC911/PC!AC173,2),\"-\")","v":166.02},{"$f":"IFERROR(ROUND(PC!AD911/PC!AD173,2),\"-\")","v":170.9},{"$f":"IFERROR(ROUND(PC!AE911/PC!AE173,2),\"-\")","v":156.1},{"$f":"IFERROR(ROUND(PC!AF911/PC!AF173,2),\"-\")","v":288.81},{"$f":"IFERROR(ROUND(PC!AG911/PC!AG173,2),\"-\")","v":235.99}]
[null,2047,{"$f":"IFERROR(ROUND(PC!K912/PC!K174,2),\"-\")","v":149.85},{"$f":"IFERROR(ROUND(PC!L912/PC!L174,2),\"-\")","v":147.49},{"$f":"IFERROR(ROUND(PC!M912/PC!M174,2),\"-\")","v":145.35},{"$f":"IFERROR(ROUND(PC!N912/PC!N174,2),\"-\")","v":143.4},{"$f":"IFERROR(ROUND(PC!O912/PC!O174,2),\"-\")","v":166.15},{"$f":"IFERROR(ROUND(PC!P912/PC!P174,2),\"-\")","v":143.24},{"$f":"IFERROR(ROUND(PC!Q912/PC!Q174,2),\"-\")","v":191.56},{"$f":"IFERROR(ROUND(PC!R912/PC!R174,2),\"-\")","v":140.35},{"$f":"IFERROR(ROUND(PC!S912/PC!S174,2),\"-\")","v":168.49},{"$f":"IFERROR(ROUND(PC!T912/PC!T174,2),\"-\")","v":168.15},{"$f":"IFERROR(ROUND(PC!U912/PC!U174,2),\"-\")","v":143.63},{"$f":"IFERROR(ROUND(PC!V912/PC!V174,2),\"-\")","v":140.74},{"$f":"IFERROR(ROUND(PC!W912/PC!W174,2),\"-\")","v":144.41},{"$f":"IFERROR(ROUND(PC!X912/PC!X174,2),\"-\")","v":152.18},{"$f":"IFERROR(ROUND(PC!Y912/PC!Y174,2),\"-\")","v":166.45},{"$f":"IFERROR(ROUND(PC!Z912/PC!Z174,2),\"-\")","v":167.51},{"$f":"IFERROR(ROUND(PC!AA912/PC!AA174,2),\"-\")","v":143.57},{"$f":"IFERROR(ROUND(PC!AB912/PC!AB174,2),\"-\")","v":160.44},{"$f":"IFERROR(ROUND(PC!AC912/PC!AC174,2),\"-\")","v":166.1},{"$f":"IFERROR(ROUND(PC!AD912/PC!AD174,2),\"-\")","v":170.96},{"$f":"IFERROR(ROUND(PC!AE912/PC!AE174,2),\"-\")","v":156.15},{"$f":"IFERROR(ROUND(PC!AF912/PC!AF174,2),\"-\")","v":288.99},{"$f":"IFERROR(ROUND(PC!AG912/PC!AG174,2),\"-\")","v":236.37}]
[null,2048,{"$f":"IFERROR(ROUND(PC!K913/PC!K175,2),\"-\")","v":149.9},{"$f":"IFERROR(ROUND(PC!L913/PC!L175,2),\"-\")","v":147.52000000000001},{"$f":"IFERROR(ROUND(PC!M913/PC!M175,2),\"-\")","v":145.37},{"$f":"IFERROR(ROUND(PC!N913/PC!N175,2),\"-\")","v":143.41999999999999},{"$f":"IFERROR(ROUND(PC!O913/PC!O175,2),\"-\")","v":166.28},{"$f":"IFERROR(ROUND(PC!P913/PC!P175,2),\"-\")","v":143.26},{"$f":"IFERROR(ROUND(PC!Q913/PC!Q175,2),\"-\")","v":191.58},{"$f":"IFERROR(ROUND(PC!R913/PC!R175,2),\"-\")","v":140.36000000000001},{"$f":"IFERROR(ROUND(PC!S913/PC!S175,2),\"-\")","v":168.58},{"$f":"IFERROR(ROUND(PC!T913/PC!T175,2),\"-\")","v":168.31},{"$f":"IFERROR(ROUND(PC!U913/PC!U175,2),\"-\")","v":143.65},{"$f":"IFERROR(ROUND(PC!V913/PC!V175,2),\"-\")","v":140.76},{"$f":"IFERROR(ROUND(PC!W913/PC!W175,2),\"-\")","v":144.41999999999999},{"$f":"IFERROR(ROUND(PC!X913/PC!X175,2),\"-\")","v":152.22},{"$f":"IFERROR(ROUND(PC!Y913/PC!Y175,2),\"-\")","v":166.55},{"$f":"IFERROR(ROUND(PC!Z913/PC!Z175,2),\"-\")","v":167.66},{"$f":"IFERROR(ROUND(PC!AA913/PC!AA175,2),\"-\")","v":143.6},{"$f":"IFERROR(ROUND(PC!AB913/PC!AB175,2),\"-\")","v":160.51},{"$f":"IFERROR(ROUND(PC!AC913/PC!AC175,2),\"-\")","v":166.16},{"$f":"IFERROR(ROUND(PC!AD913/PC!AD175,2),\"-\")","v":171.03},{"$f":"IFERROR(ROUND(PC!AE913/PC!AE175,2),\"-\")","v":156.19},{"$f":"IFERROR(ROUND(PC!AF913/PC!AF175,2),\"-\")","v":289.18},{"$f":"IFERROR(ROUND(PC!AG913/PC!AG175,2),\"-\")","v":236.82}]
[null,2049,{"$f":"IFERROR(ROUND(PC!K914/PC!K176,2),\"-\")","v":149.96},{"$f":"IFERROR(ROUND(PC!L914/PC!L176,2),\"-\")","v":147.56},{"$f":"IFERROR(ROUND(PC!M914/PC!M176,2),\"-\")","v":145.4},{"$f":"IFERROR(ROUND(PC!N914/PC!N176,2),\"-\")","v":143.44},{"$f":"IFERROR(ROUND(PC!O914/PC!O176,2),\"-\")","v":166.43},{"$f":"IFERROR(ROUND(PC!P914/PC!P176,2),\"-\")","v":143.29},{"$f":"IFERROR(ROUND(PC!Q914/PC!Q176,2),\"-\")","v":191.58},{"$f":"IFERROR(ROUND(PC!R914/PC!R176,2),\"-\")","v":140.37},{"$f":"IFERROR(ROUND(PC!S914/PC!S176,2),\"-\")","v":168.68},{"$f":"IFERROR(ROUND(PC!T914/PC!T176,2),\"-\")","v":168.48},{"$f":"IFERROR(ROUND(PC!U914/PC!U176,2),\"-\")","v":143.68},{"$f":"IFERROR(ROUND(PC!V914/PC!V176,2),\"-\")","v":140.77000000000001},{"$f":"IFERROR(ROUND(PC!W914/PC!W176,2),\"-\")","v":144.44},{"$f":"IFERROR(ROUND(PC!X914/PC!X176,2),\"-\")","v":152.26},{"$f":"IFERROR(ROUND(PC!Y914/PC!Y176,2),\"-\")","v":166.65},{"$f":"IFERROR(ROUND(PC!Z914/PC!Z176,2),\"-\")","v":167.84},{"$f":"IFERROR(ROUND(PC!AA914/PC!AA176,2),\"-\")","v":143.63},{"$f":"IFERROR(ROUND(PC!AB914/PC!AB176,2),\"-\")","v":160.59},{"$f":"IFERROR(ROUND(PC!AC914/PC!AC176,2),\"-\")","v":166.26},{"$f":"IFERROR(ROUND(PC!AD914/PC!AD176,2),\"-\")","v":171.1},{"$f":"IFERROR(ROUND(PC!AE914/PC!AE176,2),\"-\")","v":156.22999999999999},{"$f":"IFERROR(ROUND(PC!AF914/PC!AF176,2),\"-\")","v":289.37},{"$f":"IFERROR(ROUND(PC!AG914/PC!AG176,2),\"-\")","v":237.33}]
[null,2050,{"$f":"IFERROR(ROUND(PC!K915/PC!K177,2),\"-\")","v":151.53},{"$f":"IFERROR(ROUND(PC!L915/PC!L177,2),\"-\")","v":147.6},{"$f":"IFERROR(ROUND(PC!M915/PC!M177,2),\"-\")","v":146.58000000000001},{"$f":"IFERROR(ROUND(PC!N915/PC!N177,2),\"-\")","v":145.22},{"$f":"IFERROR(ROUND(PC!O915/PC!O177,2),\"-\")","v":167.14},{"$f":"IFERROR(ROUND(PC!P915/PC!P177,2),\"-\")","v":147.63999999999999},{"$f":"IFERROR(ROUND(PC!Q915/PC!Q177,2),\"-\")","v":191.62},{"$f":"IFERROR(ROUND(PC!R915/PC!R177,2),\"-\")","v":147.52000000000001},{"$f":"IFERROR(ROUND(PC!S915/PC!S177,2),\"-\")","v":171.03},{"$f":"IFERROR(ROUND(PC!T915/PC!T177,2),\"-\")","v":170.08},{"$f":"IFERROR(ROUND(PC!U915/PC!U177,2),\"-\")","v":145.18},{"$f":"IFERROR(ROUND(PC!V915/PC!V177,2),\"-\")","v":140.78},{"$f":"IFERROR(ROUND(PC!W915/PC!W177,2),\"-\")","v":147.21},{"$f":"IFERROR(ROUND(PC!X915/PC!X177,2),\"-\")","v":154.28},{"$f":"IFERROR(ROUND(PC!Y915/PC!Y177,2),\"-\")","v":166.77},{"$f":"IFERROR(ROUND(PC!Z915/PC!Z177,2),\"-\")","v":168.04},{"$f":"IFERROR(ROUND(PC!AA915/PC!AA177,2),\"-\")","v":144.58000000000001},{"$f":"IFERROR(ROUND(PC!AB915/PC!AB177,2),\"-\")","v":162.94},{"$f":"IFERROR(ROUND(PC!AC915/PC!AC177,2),\"-\")","v":166.38},{"$f":"IFERROR(ROUND(PC!AD915/PC!AD177,2),\"-\")","v":171.19},{"$f":"IFERROR(ROUND(PC!AE915/PC!AE177,2),\"-\")","v":156.29},{"$f":"IFERROR(ROUND(PC!AF915/PC!AF177,2),\"-\")","v":290.63},{"$f":"IFERROR(ROUND(PC!AG915/PC!AG177,2),\"-\")","v":237.9}]
[null,2051,{"$f":"IFERROR(ROUND(PC!K916/PC!K178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!L916/PC!L178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!M916/PC!M178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!N916/PC!N178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!O916/PC!O178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P916/PC!P178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Q916/PC!Q178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R916/PC!R178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!S916/PC!S178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!T916/PC!T178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!U916/PC!U178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!V916/PC!V178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!W916/PC!W178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!X916/PC!X178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Y916/PC!Y178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Z916/PC!Z178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AA916/PC!AA178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AB916/PC!AB178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AC916/PC!AC178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AD916/PC!AD178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AE916/PC!AE178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AF916/PC!AF178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AG916/PC!AG178,2),\"-\")","v":"-"}]
[null,2052,{"$f":"IFERROR(ROUND(PC!K917/PC!K179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!L917/PC!L179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!M917/PC!M179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!N917/PC!N179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!O917/PC!O179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P917/PC!P179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Q917/PC!Q179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R917/PC!R179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!S917/PC!S179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!T917/PC!T179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!U917/PC!U179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!V917/PC!V179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!W917/PC!W179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!X917/PC!X179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Y917/PC!Y179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Z917/PC!Z179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AA917/PC!AA179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AB917/PC!AB179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AC917/PC!AC179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AD917/PC!AD179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AE917/PC!AE179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AF917/PC!AF179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AG917/PC!AG179,2),\"-\")","v":"-"}]
[null,2053,{"$f":"IFERROR(ROUND(PC!K918/PC!K180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!L918/PC!L180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!M918/PC!M180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!N918/PC!N180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!O918/PC!O180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P918/PC!P180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Q918/PC!Q180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R918/PC!R180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!S918/PC!S180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!T918/PC!T180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!U918/PC!U180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!V918/PC!V180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!W918/PC!W180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!X918/PC!X180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Y918/PC!Y180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Z918/PC!Z180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AA918/PC!AA180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AB918/PC!AB180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AC918/PC!AC180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AD918/PC!AD180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AE918/PC!AE180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AF918/PC!AF180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AG918/PC!AG180,2),\"-\")","v":"-"}]
[null,2054,{"$f":"IFERROR(ROUND(PC!K919/PC!K181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!L919/PC!L181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!M919/PC!M181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!N919/PC!N181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!O919/PC!O181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P919/PC!P181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Q919/PC!Q181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R919/PC!R181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!S919/PC!S181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!T919/PC!T181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!U919/PC!U181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!V919/PC!V181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!W919/PC!W181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!X919/PC!X181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Y919/PC!Y181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Z919/PC!Z181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AA919/PC!AA181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AB919/PC!AB181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AC919/PC!AC181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AD919/PC!AD181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AE919/PC!AE181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AF919/PC!AF181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AG919/PC!AG181,2),\"-\")","v":"-"}]
[null,2055,{"$f":"IFERROR(ROUND(PC!K920/PC!K182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!L920/PC!L182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!M920/PC!M182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!N920/PC!N182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!O920/PC!O182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P920/PC!P182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Q920/PC!Q182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R920/PC!R182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!S920/PC!S182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!T920/PC!T182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!U920/PC!U182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!V920/PC!V182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!W920/PC!W182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!X920/PC!X182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Y920/PC!Y182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Z920/PC!Z182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AA920/PC!AA182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AB920/PC!AB182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AC920/PC!AC182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AD920/PC!AD182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AE920/PC!AE182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AF920/PC!AF182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AG920/PC!AG182,2),\"-\")","v":"-"}]
[]
[]
["x","Energia / m³ tratado com infiltração / Ano","Aquiraz","Barbalha","Cascavel","Caucaia","Chorozinho","Eusébio","Farias_Brito","Fortaleza","Guaiúba","Horizonte","Itaitinga","Juazeiro_do_Norte","Maracanaú","Maranguape","Missão_Velha","Nova_Olinda","Pacajus","Pacatuba","Paracuru","Paraipaba","São_Gonçalo_do_Amarante","São_Luís_do_Curu","Trairi"]
[null,2020,{"$f":"IFERROR(ROUND(PC!K768/PC!K375,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!L768/PC!L375,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!M768/PC!M375,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!N768/PC!N375,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!O768/PC!O375,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P768/PC!P375,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Q768/PC!Q375,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R768/PC!R375,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S768/PC!S375,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!T768/PC!T375,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!U768/PC!U375,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!V768/PC!V375,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!W768/PC!W375,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!X768/PC!X375,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Y768/PC!Y375,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!Z768/PC!Z375,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AA768/PC!AA375,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!AB768/PC!AB375,2),\"-\")","v":0.21},{"$f":"IFERROR(ROUND(PC!AC768/PC!AC375,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AD768/PC!AD375,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AE768/PC!AE375,2),\"-\")","v":0.22},{"$f":"IFERROR(ROUND(PC!AF768/PC!AF375,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AG768/PC!AG375,2),\"-\")","v":0.25}]
[null,{"$f":"B82+1","v":2021},{"$f":"IFERROR(ROUND(PC!K769/PC!K376,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!L769/PC!L376,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!M769/PC!M376,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!N769/PC!N376,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!O769/PC!O376,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P769/PC!P376,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Q769/PC!Q376,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R769/PC!R376,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S769/PC!S376,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!T769/PC!T376,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!U769/PC!U376,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!V769/PC!V376,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!W769/PC!W376,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!X769/PC!X376,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!Y769/PC!Y376,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!Z769/PC!Z376,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AA769/PC!AA376,2),\"-\")","v":0.21},{"$f":"IFERROR(ROUND(PC!AB769/PC!AB376,2),\"-\")","v":0.19},{"$f":"IFERROR(ROUND(PC!AC769/PC!AC376,2),\"-\")","v":0.22},{"$f":"IFERROR(ROUND(PC!AD769/PC!AD376,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AE769/PC!AE376,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AF769/PC!AF376,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AG769/PC!AG376,2),\"-\")","v":0.25}]
[null,2022,{"$f":"IFERROR(ROUND(PC!K770/PC!K377,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!L770/PC!L377,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!M770/PC!M377,2),\"-\")","v":0.15},{"$f":"IFERROR(ROUND(PC!N770/PC!N377,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!O770/PC!O377,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P770/PC!P377,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Q770/PC!Q377,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!R770/PC!R377,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S770/PC!S377,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!T770/PC!T377,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!U770/PC!U377,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!V770/PC!V377,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!W770/PC!W377,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!X770/PC!X377,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!Y770/PC!Y377,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!Z770/PC!Z377,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AA770/PC!AA377,2),\"-\")","v":0.12},{"$f":"IFERROR(ROUND(PC!AB770/PC!AB377,2),\"-\")","v":0.17},{"$f":"IFERROR(ROUND(PC!AC770/PC!AC377,2),\"-\")","v":0.18},{"$f":"IFERROR(ROUND(PC!AD770/PC!AD377,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AE770/PC!AE377,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AF770/PC!AF377,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AG770/PC!AG377,2),\"-\")","v":0.25}]
[null,2023,{"$f":"IFERROR(ROUND(PC!K771/PC!K378,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!L771/PC!L378,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!M771/PC!M378,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!N771/PC!N378,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!O771/PC!O378,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P771/PC!P378,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Q771/PC!Q378,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!R771/PC!R378,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S771/PC!S378,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!T771/PC!T378,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!U771/PC!U378,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!V771/PC!V378,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!W771/PC!W378,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!X771/PC!X378,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Y771/PC!Y378,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!Z771/PC!Z378,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AA771/PC!AA378,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!AB771/PC!AB378,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!AC771/PC!AC378,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AD771/PC!AD378,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AE771/PC!AE378,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AF771/PC!AF378,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AG771/PC!AG378,2),\"-\")","v":0.25}]
[null,2024,{"$f":"IFERROR(ROUND(PC!K772/PC!K379,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!L772/PC!L379,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!M772/PC!M379,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!N772/PC!N379,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!O772/PC!O379,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!P772/PC!P379,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Q772/PC!Q379,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!R772/PC!R379,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S772/PC!S379,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!T772/PC!T379,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!U772/PC!U379,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!V772/PC!V379,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!W772/PC!W379,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!X772/PC!X379,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Y772/PC!Y379,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!Z772/PC!Z379,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AA772/PC!AA379,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!AB772/PC!AB379,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!AC772/PC!AC379,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AD772/PC!AD379,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AE772/PC!AE379,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AF772/PC!AF379,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AG772/PC!AG379,2),\"-\")","v":0.25}]
[null,2025,{"$f":"IFERROR(ROUND(PC!K773/PC!K380,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!L773/PC!L380,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!M773/PC!M380,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!N773/PC!N380,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!O773/PC!O380,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!P773/PC!P380,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Q773/PC!Q380,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!R773/PC!R380,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S773/PC!S380,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!T773/PC!T380,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!U773/PC!U380,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!V773/PC!V380,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!W773/PC!W380,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!X773/PC!X380,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Y773/PC!Y380,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!Z773/PC!Z380,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AA773/PC!AA380,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!AB773/PC!AB380,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!AC773/PC!AC380,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AD773/PC!AD380,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AE773/PC!AE380,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AF773/PC!AF380,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AG773/PC!AG380,2),\"-\")","v":0.25}]
[null,2026,{"$f":"IFERROR(ROUND(PC!K774/PC!K381,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!L774/PC!L381,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!M774/PC!M381,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!N774/PC!N381,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!O774/PC!O381,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!P774/PC!P381,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Q774/PC!Q381,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!R774/PC!R381,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S774/PC!S381,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!T774/PC!T381,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!U774/PC!U381,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!V774/PC!V381,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!W774/PC!W381,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!X774/PC!X381,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Y774/PC!Y381,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!Z774/PC!Z381,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AA774/PC!AA381,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!AB774/PC!AB381,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AC774/PC!AC381,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AD774/PC!AD381,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AE774/PC!AE381,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AF774/PC!AF381,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AG774/PC!AG381,2),\"-\")","v":0.25}]
[null,2027,{"$f":"IFERROR(ROUND(PC!K775/PC!K382,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!L775/PC!L382,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!M775/PC!M382,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!N775/PC!N382,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!O775/PC!O382,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!P775/PC!P382,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Q775/PC!Q382,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!R775/PC!R382,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S775/PC!S382,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!T775/PC!T382,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!U775/PC!U382,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!V775/PC!V382,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!W775/PC!W382,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!X775/PC!X382,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Y775/PC!Y382,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!Z775/PC!Z382,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AA775/PC!AA382,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!AB775/PC!AB382,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AC775/PC!AC382,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AD775/PC!AD382,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AE775/PC!AE382,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AF775/PC!AF382,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AG775/PC!AG382,2),\"-\")","v":0.25}]
[null,2028,{"$f":"IFERROR(ROUND(PC!K776/PC!K383,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!L776/PC!L383,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!M776/PC!M383,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!N776/PC!N383,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!O776/PC!O383,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!P776/PC!P383,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Q776/PC!Q383,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!R776/PC!R383,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S776/PC!S383,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!T776/PC!T383,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!U776/PC!U383,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!V776/PC!V383,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!W776/PC!W383,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!X776/PC!X383,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Y776/PC!Y383,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!Z776/PC!Z383,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AA776/PC!AA383,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!AB776/PC!AB383,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AC776/PC!AC383,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AD776/PC!AD383,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AE776/PC!AE383,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AF776/PC!AF383,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AG776/PC!AG383,2),\"-\")","v":0.25}]
[null,2029,{"$f":"IFERROR(ROUND(PC!K777/PC!K384,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!L777/PC!L384,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!M777/PC!M384,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!N777/PC!N384,2),\"-\")","v":0.17},{"$f":"IFERROR(ROUND(PC!O777/PC!O384,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!P777/PC!P384,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Q777/PC!Q384,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!R777/PC!R384,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S777/PC!S384,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!T777/PC!T384,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!U777/PC!U384,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!V777/PC!V384,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!W777/PC!W384,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!X777/PC!X384,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Y777/PC!Y384,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!Z777/PC!Z384,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AA777/PC!AA384,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!AB777/PC!AB384,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AC777/PC!AC384,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AD777/PC!AD384,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AE777/PC!AE384,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AF777/PC!AF384,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AG777/PC!AG384,2),\"-\")","v":0.25}]
[null,2030,{"$f":"IFERROR(ROUND(PC!K778/PC!K385,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!L778/PC!L385,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!M778/PC!M385,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!N778/PC!N385,2),\"-\")","v":0.17},{"$f":"IFERROR(ROUND(PC!O778/PC!O385,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!P778/PC!P385,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Q778/PC!Q385,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!R778/PC!R385,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S778/PC!S385,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!T778/PC!T385,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!U778/PC!U385,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!V778/PC!V385,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!W778/PC!W385,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!X778/PC!X385,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Y778/PC!Y385,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!Z778/PC!Z385,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AA778/PC!AA385,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!AB778/PC!AB385,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AC778/PC!AC385,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AD778/PC!AD385,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AE778/PC!AE385,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AF778/PC!AF385,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AG778/PC!AG385,2),\"-\")","v":0.25}]
[null,2031,{"$f":"IFERROR(ROUND(PC!K779/PC!K386,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!L779/PC!L386,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!M779/PC!M386,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!N779/PC!N386,2),\"-\")","v":0.17},{"$f":"IFERROR(ROUND(PC!O779/PC!O386,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!P779/PC!P386,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Q779/PC!Q386,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!R779/PC!R386,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S779/PC!S386,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!T779/PC!T386,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!U779/PC!U386,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!V779/PC!V386,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!W779/PC!W386,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!X779/PC!X386,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Y779/PC!Y386,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!Z779/PC!Z386,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AA779/PC!AA386,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!AB779/PC!AB386,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AC779/PC!AC386,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AD779/PC!AD386,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AE779/PC!AE386,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AF779/PC!AF386,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AG779/PC!AG386,2),\"-\")","v":0.25}]
[null,2032,{"$f":"IFERROR(ROUND(PC!K780/PC!K387,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!L780/PC!L387,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!M780/PC!M387,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!N780/PC!N387,2),\"-\")","v":0.17},{"$f":"IFERROR(ROUND(PC!O780/PC!O387,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!P780/PC!P387,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Q780/PC!Q387,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!R780/PC!R387,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S780/PC!S387,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!T780/PC!T387,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!U780/PC!U387,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!V780/PC!V387,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!W780/PC!W387,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!X780/PC!X387,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Y780/PC!Y387,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!Z780/PC!Z387,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AA780/PC!AA387,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!AB780/PC!AB387,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AC780/PC!AC387,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AD780/PC!AD387,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AE780/PC!AE387,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AF780/PC!AF387,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AG780/PC!AG387,2),\"-\")","v":0.25}]
[null,2033,{"$f":"IFERROR(ROUND(PC!K781/PC!K388,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!L781/PC!L388,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!M781/PC!M388,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!N781/PC!N388,2),\"-\")","v":0.17},{"$f":"IFERROR(ROUND(PC!O781/PC!O388,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!P781/PC!P388,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Q781/PC!Q388,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!R781/PC!R388,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S781/PC!S388,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!T781/PC!T388,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!U781/PC!U388,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!V781/PC!V388,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!W781/PC!W388,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!X781/PC!X388,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Y781/PC!Y388,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!Z781/PC!Z388,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AA781/PC!AA388,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!AB781/PC!AB388,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AC781/PC!AC388,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AD781/PC!AD388,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AE781/PC!AE388,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AF781/PC!AF388,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AG781/PC!AG388,2),\"-\")","v":0.25}]
[null,2034,{"$f":"IFERROR(ROUND(PC!K782/PC!K389,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!L782/PC!L389,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!M782/PC!M389,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!N782/PC!N389,2),\"-\")","v":0.17},{"$f":"IFERROR(ROUND(PC!O782/PC!O389,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!P782/PC!P389,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Q782/PC!Q389,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!R782/PC!R389,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S782/PC!S389,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!T782/PC!T389,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!U782/PC!U389,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!V782/PC!V389,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!W782/PC!W389,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!X782/PC!X389,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Y782/PC!Y389,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!Z782/PC!Z389,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AA782/PC!AA389,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!AB782/PC!AB389,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AC782/PC!AC389,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AD782/PC!AD389,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AE782/PC!AE389,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AF782/PC!AF389,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AG782/PC!AG389,2),\"-\")","v":0.25}]
[null,2035,{"$f":"IFERROR(ROUND(PC!K783/PC!K390,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!L783/PC!L390,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!M783/PC!M390,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!N783/PC!N390,2),\"-\")","v":0.17},{"$f":"IFERROR(ROUND(PC!O783/PC!O390,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!P783/PC!P390,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Q783/PC!Q390,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!R783/PC!R390,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S783/PC!S390,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!T783/PC!T390,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!U783/PC!U390,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!V783/PC!V390,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!W783/PC!W390,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!X783/PC!X390,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Y783/PC!Y390,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!Z783/PC!Z390,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AA783/PC!AA390,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!AB783/PC!AB390,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AC783/PC!AC390,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AD783/PC!AD390,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AE783/PC!AE390,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AF783/PC!AF390,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AG783/PC!AG390,2),\"-\")","v":0.25}]
[null,2036,{"$f":"IFERROR(ROUND(PC!K784/PC!K391,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!L784/PC!L391,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!M784/PC!M391,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!N784/PC!N391,2),\"-\")","v":0.17},{"$f":"IFERROR(ROUND(PC!O784/PC!O391,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!P784/PC!P391,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Q784/PC!Q391,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!R784/PC!R391,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S784/PC!S391,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!T784/PC!T391,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!U784/PC!U391,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!V784/PC!V391,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!W784/PC!W391,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!X784/PC!X391,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Y784/PC!Y391,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!Z784/PC!Z391,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AA784/PC!AA391,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!AB784/PC!AB391,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AC784/PC!AC391,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AD784/PC!AD391,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AE784/PC!AE391,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AF784/PC!AF391,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AG784/PC!AG391,2),\"-\")","v":0.25}]
[null,2037,{"$f":"IFERROR(ROUND(PC!K785/PC!K392,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!L785/PC!L392,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!M785/PC!M392,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!N785/PC!N392,2),\"-\")","v":0.17},{"$f":"IFERROR(ROUND(PC!O785/PC!O392,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!P785/PC!P392,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Q785/PC!Q392,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!R785/PC!R392,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S785/PC!S392,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!T785/PC!T392,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!U785/PC!U392,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!V785/PC!V392,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!W785/PC!W392,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!X785/PC!X392,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Y785/PC!Y392,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!Z785/PC!Z392,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AA785/PC!AA392,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!AB785/PC!AB392,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AC785/PC!AC392,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AD785/PC!AD392,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AE785/PC!AE392,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AF785/PC!AF392,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AG785/PC!AG392,2),\"-\")","v":0.25}]
[null,2038,{"$f":"IFERROR(ROUND(PC!K786/PC!K393,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!L786/PC!L393,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!M786/PC!M393,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!N786/PC!N393,2),\"-\")","v":0.17},{"$f":"IFERROR(ROUND(PC!O786/PC!O393,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!P786/PC!P393,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Q786/PC!Q393,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!R786/PC!R393,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S786/PC!S393,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!T786/PC!T393,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!U786/PC!U393,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!V786/PC!V393,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!W786/PC!W393,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!X786/PC!X393,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Y786/PC!Y393,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!Z786/PC!Z393,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AA786/PC!AA393,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!AB786/PC!AB393,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AC786/PC!AC393,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AD786/PC!AD393,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AE786/PC!AE393,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AF786/PC!AF393,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AG786/PC!AG393,2),\"-\")","v":0.25}]
[null,2039,{"$f":"IFERROR(ROUND(PC!K787/PC!K394,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!L787/PC!L394,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!M787/PC!M394,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!N787/PC!N394,2),\"-\")","v":0.17},{"$f":"IFERROR(ROUND(PC!O787/PC!O394,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!P787/PC!P394,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Q787/PC!Q394,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!R787/PC!R394,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S787/PC!S394,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!T787/PC!T394,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!U787/PC!U394,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!V787/PC!V394,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!W787/PC!W394,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!X787/PC!X394,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Y787/PC!Y394,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!Z787/PC!Z394,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AA787/PC!AA394,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!AB787/PC!AB394,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AC787/PC!AC394,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AD787/PC!AD394,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AE787/PC!AE394,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AF787/PC!AF394,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AG787/PC!AG394,2),\"-\")","v":0.25}]
[null,2040,{"$f":"IFERROR(ROUND(PC!K788/PC!K395,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!L788/PC!L395,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!M788/PC!M395,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!N788/PC!N395,2),\"-\")","v":0.17},{"$f":"IFERROR(ROUND(PC!O788/PC!O395,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!P788/PC!P395,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Q788/PC!Q395,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!R788/PC!R395,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S788/PC!S395,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!T788/PC!T395,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!U788/PC!U395,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!V788/PC!V395,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!W788/PC!W395,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!X788/PC!X395,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Y788/PC!Y395,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!Z788/PC!Z395,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AA788/PC!AA395,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!AB788/PC!AB395,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AC788/PC!AC395,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AD788/PC!AD395,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AE788/PC!AE395,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AF788/PC!AF395,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AG788/PC!AG395,2),\"-\")","v":0.25}]
[null,2041,{"$f":"IFERROR(ROUND(PC!K789/PC!K396,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!L789/PC!L396,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!M789/PC!M396,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!N789/PC!N396,2),\"-\")","v":0.17},{"$f":"IFERROR(ROUND(PC!O789/PC!O396,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!P789/PC!P396,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Q789/PC!Q396,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!R789/PC!R396,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S789/PC!S396,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!T789/PC!T396,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!U789/PC!U396,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!V789/PC!V396,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!W789/PC!W396,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!X789/PC!X396,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Y789/PC!Y396,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!Z789/PC!Z396,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AA789/PC!AA396,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!AB789/PC!AB396,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AC789/PC!AC396,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AD789/PC!AD396,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AE789/PC!AE396,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AF789/PC!AF396,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AG789/PC!AG396,2),\"-\")","v":0.25}]
[null,2042,{"$f":"IFERROR(ROUND(PC!K790/PC!K397,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!L790/PC!L397,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!M790/PC!M397,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!N790/PC!N397,2),\"-\")","v":0.17},{"$f":"IFERROR(ROUND(PC!O790/PC!O397,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!P790/PC!P397,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Q790/PC!Q397,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!R790/PC!R397,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S790/PC!S397,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!T790/PC!T397,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!U790/PC!U397,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!V790/PC!V397,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!W790/PC!W397,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!X790/PC!X397,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Y790/PC!Y397,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!Z790/PC!Z397,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AA790/PC!AA397,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!AB790/PC!AB397,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AC790/PC!AC397,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AD790/PC!AD397,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AE790/PC!AE397,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AF790/PC!AF397,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AG790/PC!AG397,2),\"-\")","v":0.25}]
[null,2043,{"$f":"IFERROR(ROUND(PC!K791/PC!K398,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!L791/PC!L398,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!M791/PC!M398,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!N791/PC!N398,2),\"-\")","v":0.17},{"$f":"IFERROR(ROUND(PC!O791/PC!O398,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!P791/PC!P398,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Q791/PC!Q398,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!R791/PC!R398,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S791/PC!S398,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!T791/PC!T398,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!U791/PC!U398,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!V791/PC!V398,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!W791/PC!W398,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!X791/PC!X398,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Y791/PC!Y398,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!Z791/PC!Z398,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AA791/PC!AA398,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!AB791/PC!AB398,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AC791/PC!AC398,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AD791/PC!AD398,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AE791/PC!AE398,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AF791/PC!AF398,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AG791/PC!AG398,2),\"-\")","v":0.25}]
[null,2044,{"$f":"IFERROR(ROUND(PC!K792/PC!K399,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!L792/PC!L399,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!M792/PC!M399,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!N792/PC!N399,2),\"-\")","v":0.17},{"$f":"IFERROR(ROUND(PC!O792/PC!O399,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!P792/PC!P399,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Q792/PC!Q399,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!R792/PC!R399,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S792/PC!S399,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!T792/PC!T399,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!U792/PC!U399,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!V792/PC!V399,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!W792/PC!W399,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!X792/PC!X399,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Y792/PC!Y399,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!Z792/PC!Z399,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AA792/PC!AA399,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!AB792/PC!AB399,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AC792/PC!AC399,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AD792/PC!AD399,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AE792/PC!AE399,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AF792/PC!AF399,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AG792/PC!AG399,2),\"-\")","v":0.25}]
[null,2045,{"$f":"IFERROR(ROUND(PC!K793/PC!K400,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!L793/PC!L400,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!M793/PC!M400,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!N793/PC!N400,2),\"-\")","v":0.17},{"$f":"IFERROR(ROUND(PC!O793/PC!O400,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!P793/PC!P400,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Q793/PC!Q400,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!R793/PC!R400,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S793/PC!S400,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!T793/PC!T400,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!U793/PC!U400,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!V793/PC!V400,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!W793/PC!W400,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!X793/PC!X400,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Y793/PC!Y400,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!Z793/PC!Z400,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AA793/PC!AA400,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!AB793/PC!AB400,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AC793/PC!AC400,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AD793/PC!AD400,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AE793/PC!AE400,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AF793/PC!AF400,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AG793/PC!AG400,2),\"-\")","v":0.25}]
[null,2046,{"$f":"IFERROR(ROUND(PC!K794/PC!K401,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!L794/PC!L401,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!M794/PC!M401,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!N794/PC!N401,2),\"-\")","v":0.17},{"$f":"IFERROR(ROUND(PC!O794/PC!O401,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!P794/PC!P401,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Q794/PC!Q401,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!R794/PC!R401,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S794/PC!S401,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!T794/PC!T401,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!U794/PC!U401,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!V794/PC!V401,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!W794/PC!W401,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!X794/PC!X401,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Y794/PC!Y401,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!Z794/PC!Z401,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AA794/PC!AA401,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!AB794/PC!AB401,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AC794/PC!AC401,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AD794/PC!AD401,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AE794/PC!AE401,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AF794/PC!AF401,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AG794/PC!AG401,2),\"-\")","v":0.25}]
[null,2047,{"$f":"IFERROR(ROUND(PC!K795/PC!K402,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!L795/PC!L402,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!M795/PC!M402,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!N795/PC!N402,2),\"-\")","v":0.17},{"$f":"IFERROR(ROUND(PC!O795/PC!O402,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!P795/PC!P402,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Q795/PC!Q402,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!R795/PC!R402,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S795/PC!S402,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!T795/PC!T402,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!U795/PC!U402,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!V795/PC!V402,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!W795/PC!W402,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!X795/PC!X402,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Y795/PC!Y402,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!Z795/PC!Z402,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AA795/PC!AA402,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!AB795/PC!AB402,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AC795/PC!AC402,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AD795/PC!AD402,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AE795/PC!AE402,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AF795/PC!AF402,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AG795/PC!AG402,2),\"-\")","v":0.25}]
[null,2048,{"$f":"IFERROR(ROUND(PC!K796/PC!K403,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!L796/PC!L403,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!M796/PC!M403,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!N796/PC!N403,2),\"-\")","v":0.17},{"$f":"IFERROR(ROUND(PC!O796/PC!O403,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!P796/PC!P403,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Q796/PC!Q403,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!R796/PC!R403,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S796/PC!S403,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!T796/PC!T403,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!U796/PC!U403,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!V796/PC!V403,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!W796/PC!W403,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!X796/PC!X403,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Y796/PC!Y403,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!Z796/PC!Z403,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AA796/PC!AA403,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!AB796/PC!AB403,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AC796/PC!AC403,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AD796/PC!AD403,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AE796/PC!AE403,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AF796/PC!AF403,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AG796/PC!AG403,2),\"-\")","v":0.25}]
[null,2049,{"$f":"IFERROR(ROUND(PC!K797/PC!K404,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!L797/PC!L404,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!M797/PC!M404,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!N797/PC!N404,2),\"-\")","v":0.17},{"$f":"IFERROR(ROUND(PC!O797/PC!O404,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!P797/PC!P404,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Q797/PC!Q404,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!R797/PC!R404,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S797/PC!S404,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!T797/PC!T404,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!U797/PC!U404,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!V797/PC!V404,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!W797/PC!W404,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!X797/PC!X404,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Y797/PC!Y404,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!Z797/PC!Z404,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AA797/PC!AA404,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!AB797/PC!AB404,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AC797/PC!AC404,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AD797/PC!AD404,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AE797/PC!AE404,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AF797/PC!AF404,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AG797/PC!AG404,2),\"-\")","v":0.25}]
[null,2050,{"$f":"IFERROR(ROUND(PC!K798/PC!K405,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!L798/PC!L405,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!M798/PC!M405,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!N798/PC!N405,2),\"-\")","v":0.17},{"$f":"IFERROR(ROUND(PC!O798/PC!O405,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!P798/PC!P405,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Q798/PC!Q405,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!R798/PC!R405,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S798/PC!S405,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!T798/PC!T405,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!U798/PC!U405,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!V798/PC!V405,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!W798/PC!W405,2),\"-\")","v":0.24},{"$f":"IFERROR(ROUND(PC!X798/PC!X405,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!Y798/PC!Y405,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!Z798/PC!Z405,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AA798/PC!AA405,2),\"-\")","v":0.27},{"$f":"IFERROR(ROUND(PC!AB798/PC!AB405,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AC798/PC!AC405,2),\"-\")","v":0.26},{"$f":"IFERROR(ROUND(PC!AD798/PC!AD405,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AE798/PC!AE405,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AF798/PC!AF405,2),\"-\")","v":0.25},{"$f":"IFERROR(ROUND(PC!AG798/PC!AG405,2),\"-\")","v":0.25}]
[null,2051,{"$f":"IFERROR(ROUND(PC!K799/PC!K406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!L799/PC!L406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!M799/PC!M406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!N799/PC!N406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!O799/PC!O406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P799/PC!P406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Q799/PC!Q406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R799/PC!R406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!S799/PC!S406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!T799/PC!T406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!U799/PC!U406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!V799/PC!V406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!W799/PC!W406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!X799/PC!X406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Y799/PC!Y406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Z799/PC!Z406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AA799/PC!AA406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AB799/PC!AB406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AC799/PC!AC406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AD799/PC!AD406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AE799/PC!AE406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AF799/PC!AF406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AG799/PC!AG406,2),\"-\")","v":"-"}]
[null,2052,{"$f":"IFERROR(ROUND(PC!K800/PC!K407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!L800/PC!L407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!M800/PC!M407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!N800/PC!N407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!O800/PC!O407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P800/PC!P407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Q800/PC!Q407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R800/PC!R407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!S800/PC!S407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!T800/PC!T407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!U800/PC!U407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!V800/PC!V407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!W800/PC!W407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!X800/PC!X407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Y800/PC!Y407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Z800/PC!Z407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AA800/PC!AA407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AB800/PC!AB407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AC800/PC!AC407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AD800/PC!AD407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AE800/PC!AE407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AF800/PC!AF407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AG800/PC!AG407,2),\"-\")","v":"-"}]
[null,2053,{"$f":"IFERROR(ROUND(PC!K801/PC!K408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!L801/PC!L408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!M801/PC!M408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!N801/PC!N408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!O801/PC!O408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P801/PC!P408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Q801/PC!Q408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R801/PC!R408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!S801/PC!S408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!T801/PC!T408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!U801/PC!U408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!V801/PC!V408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!W801/PC!W408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!X801/PC!X408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Y801/PC!Y408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Z801/PC!Z408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AA801/PC!AA408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AB801/PC!AB408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AC801/PC!AC408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AD801/PC!AD408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AE801/PC!AE408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AF801/PC!AF408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AG801/PC!AG408,2),\"-\")","v":"-"}]
[null,2054,{"$f":"IFERROR(ROUND(PC!K802/PC!K409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!L802/PC!L409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!M802/PC!M409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!N802/PC!N409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!O802/PC!O409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P802/PC!P409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Q802/PC!Q409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R802/PC!R409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!S802/PC!S409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!T802/PC!T409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!U802/PC!U409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!V802/PC!V409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!W802/PC!W409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!X802/PC!X409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Y802/PC!Y409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Z802/PC!Z409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AA802/PC!AA409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AB802/PC!AB409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AC802/PC!AC409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AD802/PC!AD409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AE802/PC!AE409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AF802/PC!AF409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AG802/PC!AG409,2),\"-\")","v":"-"}]
[null,2055,{"$f":"IFERROR(ROUND(PC!K803/PC!K410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!L803/PC!L410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!M803/PC!M410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!N803/PC!N410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!O803/PC!O410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P803/PC!P410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Q803/PC!Q410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R803/PC!R410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!S803/PC!S410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!T803/PC!T410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!U803/PC!U410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!V803/PC!V410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!W803/PC!W410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!X803/PC!X410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Y803/PC!Y410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Z803/PC!Z410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AA803/PC!AA410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AB803/PC!AB410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AC803/PC!AC410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AD803/PC!AD410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AE803/PC!AE410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AF803/PC!AF410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AG803/PC!AG410,2),\"-\")","v":"-"}]
[]
[]
["x","Químico / m³ tratado com infiltração / Ano","Aquiraz","Barbalha","Cascavel","Caucaia","Chorozinho","Eusébio","Farias_Brito","Fortaleza","Guaiúba","Horizonte","Itaitinga","Juazeiro_do_Norte","Maracanaú","Maranguape","Missão_Velha","Nova_Olinda","Pacajus","Pacatuba","Paracuru","Paraipaba","São_Gonçalo_do_Amarante","São_Luís_do_Curu","Trairi"]
[null,2020,{"$f":"IFERROR(ROUND(PC!K806/PC!K375,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!L806/PC!L375,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M806/PC!M375,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!N806/PC!N375,2),\"-\")","v":0.1},{"$f":"IFERROR(ROUND(PC!O806/PC!O375,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P806/PC!P375,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Q806/PC!Q375,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R806/PC!R375,2),\"-\")","v":0.15},{"$f":"IFERROR(ROUND(PC!S806/PC!S375,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!T806/PC!T375,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!U806/PC!U375,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!V806/PC!V375,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!W806/PC!W375,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!X806/PC!X375,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Y806/PC!Y375,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z806/PC!Z375,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AA806/PC!AA375,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AB806/PC!AB375,2),\"-\")","v":0.03},{"$f":"IFERROR(ROUND(PC!AC806/PC!AC375,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AD806/PC!AD375,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE806/PC!AE375,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AF806/PC!AF375,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG806/PC!AG375,2),\"-\")","v":0.05}]
[null,{"$f":"B121+1","v":2021},{"$f":"IFERROR(ROUND(PC!K807/PC!K376,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!L807/PC!L376,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M807/PC!M376,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!N807/PC!N376,2),\"-\")","v":0.04},{"$f":"IFERROR(ROUND(PC!O807/PC!O376,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P807/PC!P376,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Q807/PC!Q376,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R807/PC!R376,2),\"-\")","v":0.15},{"$f":"IFERROR(ROUND(PC!S807/PC!S376,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!T807/PC!T376,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!U807/PC!U376,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!V807/PC!V376,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!W807/PC!W376,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!X807/PC!X376,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Y807/PC!Y376,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z807/PC!Z376,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AA807/PC!AA376,2),\"-\")","v":0.04},{"$f":"IFERROR(ROUND(PC!AB807/PC!AB376,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AC807/PC!AC376,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AD807/PC!AD376,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE807/PC!AE376,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AF807/PC!AF376,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG807/PC!AG376,2),\"-\")","v":0.02}]
[null,2022,{"$f":"IFERROR(ROUND(PC!K808/PC!K377,2),\"-\")","v":0.03},{"$f":"IFERROR(ROUND(PC!L808/PC!L377,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M808/PC!M377,2),\"-\")","v":0.03},{"$f":"IFERROR(ROUND(PC!N808/PC!N377,2),\"-\")","v":0.04},{"$f":"IFERROR(ROUND(PC!O808/PC!O377,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P808/PC!P377,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Q808/PC!Q377,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!R808/PC!R377,2),\"-\")","v":0.15},{"$f":"IFERROR(ROUND(PC!S808/PC!S377,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!T808/PC!T377,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!U808/PC!U377,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!V808/PC!V377,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!W808/PC!W377,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!X808/PC!X377,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Y808/PC!Y377,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z808/PC!Z377,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AA808/PC!AA377,2),\"-\")","v":0.02},{"$f":"IFERROR(ROUND(PC!AB808/PC!AB377,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AC808/PC!AC377,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AD808/PC!AD377,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE808/PC!AE377,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AF808/PC!AF377,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG808/PC!AG377,2),\"-\")","v":0.02}]
[null,2023,{"$f":"IFERROR(ROUND(PC!K809/PC!K378,2),\"-\")","v":0.04},{"$f":"IFERROR(ROUND(PC!L809/PC!L378,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M809/PC!M378,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!N809/PC!N378,2),\"-\")","v":0.04},{"$f":"IFERROR(ROUND(PC!O809/PC!O378,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P809/PC!P378,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!Q809/PC!Q378,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!R809/PC!R378,2),\"-\")","v":0.15},{"$f":"IFERROR(ROUND(PC!S809/PC!S378,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!T809/PC!T378,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!U809/PC!U378,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!V809/PC!V378,2),\"-\")","v":0.02},{"$f":"IFERROR(ROUND(PC!W809/PC!W378,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!X809/PC!X378,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!Y809/PC!Y378,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z809/PC!Z378,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AA809/PC!AA378,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AB809/PC!AB378,2),\"-\")","v":0.04},{"$f":"IFERROR(ROUND(PC!AC809/PC!AC378,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AD809/PC!AD378,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE809/PC!AE378,2),\"-\")","v":0.02},{"$f":"IFERROR(ROUND(PC!AF809/PC!AF378,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG809/PC!AG378,2),\"-\")","v":0.02}]
[null,2024,{"$f":"IFERROR(ROUND(PC!K810/PC!K379,2),\"-\")","v":0.04},{"$f":"IFERROR(ROUND(PC!L810/PC!L379,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M810/PC!M379,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!N810/PC!N379,2),\"-\")","v":0.09},{"$f":"IFERROR(ROUND(PC!O810/PC!O379,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!P810/PC!P379,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!Q810/PC!Q379,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!R810/PC!R379,2),\"-\")","v":0.15},{"$f":"IFERROR(ROUND(PC!S810/PC!S379,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!T810/PC!T379,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!U810/PC!U379,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!V810/PC!V379,2),\"-\")","v":0.02},{"$f":"IFERROR(ROUND(PC!W810/PC!W379,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!X810/PC!X379,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!Y810/PC!Y379,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z810/PC!Z379,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AA810/PC!AA379,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AB810/PC!AB379,2),\"-\")","v":0.04},{"$f":"IFERROR(ROUND(PC!AC810/PC!AC379,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AD810/PC!AD379,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE810/PC!AE379,2),\"-\")","v":0.02},{"$f":"IFERROR(ROUND(PC!AF810/PC!AF379,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG810/PC!AG379,2),\"-\")","v":0.01}]
[null,2025,{"$f":"IFERROR(ROUND(PC!K811/PC!K380,2),\"-\")","v":0.04},{"$f":"IFERROR(ROUND(PC!L811/PC!L380,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M811/PC!M380,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!N811/PC!N380,2),\"-\")","v":0.12},{"$f":"IFERROR(ROUND(PC!O811/PC!O380,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!P811/PC!P380,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!Q811/PC!Q380,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!R811/PC!R380,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S811/PC!S380,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!T811/PC!T380,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!U811/PC!U380,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!V811/PC!V380,2),\"-\")","v":0.02},{"$f":"IFERROR(ROUND(PC!W811/PC!W380,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!X811/PC!X380,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!Y811/PC!Y380,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z811/PC!Z380,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AA811/PC!AA380,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AB811/PC!AB380,2),\"-\")","v":0.04},{"$f":"IFERROR(ROUND(PC!AC811/PC!AC380,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AD811/PC!AD380,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE811/PC!AE380,2),\"-\")","v":0.02},{"$f":"IFERROR(ROUND(PC!AF811/PC!AF380,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG811/PC!AG380,2),\"-\")","v":0.01}]
[null,2026,{"$f":"IFERROR(ROUND(PC!K812/PC!K381,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!L812/PC!L381,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M812/PC!M381,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!N812/PC!N381,2),\"-\")","v":0.12},{"$f":"IFERROR(ROUND(PC!O812/PC!O381,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!P812/PC!P381,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!Q812/PC!Q381,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!R812/PC!R381,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S812/PC!S381,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!T812/PC!T381,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!U812/PC!U381,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!V812/PC!V381,2),\"-\")","v":0.03},{"$f":"IFERROR(ROUND(PC!W812/PC!W381,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!X812/PC!X381,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!Y812/PC!Y381,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z812/PC!Z381,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AA812/PC!AA381,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AB812/PC!AB381,2),\"-\")","v":0.04},{"$f":"IFERROR(ROUND(PC!AC812/PC!AC381,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AD812/PC!AD381,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE812/PC!AE381,2),\"-\")","v":0.02},{"$f":"IFERROR(ROUND(PC!AF812/PC!AF381,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG812/PC!AG381,2),\"-\")","v":0.01}]
[null,2027,{"$f":"IFERROR(ROUND(PC!K813/PC!K382,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!L813/PC!L382,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M813/PC!M382,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!N813/PC!N382,2),\"-\")","v":0.13},{"$f":"IFERROR(ROUND(PC!O813/PC!O382,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!P813/PC!P382,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!Q813/PC!Q382,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!R813/PC!R382,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S813/PC!S382,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!T813/PC!T382,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!U813/PC!U382,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!V813/PC!V382,2),\"-\")","v":0.03},{"$f":"IFERROR(ROUND(PC!W813/PC!W382,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!X813/PC!X382,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!Y813/PC!Y382,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z813/PC!Z382,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AA813/PC!AA382,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AB813/PC!AB382,2),\"-\")","v":0.04},{"$f":"IFERROR(ROUND(PC!AC813/PC!AC382,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AD813/PC!AD382,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE813/PC!AE382,2),\"-\")","v":0.02},{"$f":"IFERROR(ROUND(PC!AF813/PC!AF382,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG813/PC!AG382,2),\"-\")","v":0.01}]
[null,2028,{"$f":"IFERROR(ROUND(PC!K814/PC!K383,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!L814/PC!L383,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M814/PC!M383,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!N814/PC!N383,2),\"-\")","v":0.13},{"$f":"IFERROR(ROUND(PC!O814/PC!O383,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!P814/PC!P383,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!Q814/PC!Q383,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!R814/PC!R383,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S814/PC!S383,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!T814/PC!T383,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!U814/PC!U383,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!V814/PC!V383,2),\"-\")","v":0.03},{"$f":"IFERROR(ROUND(PC!W814/PC!W383,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!X814/PC!X383,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!Y814/PC!Y383,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z814/PC!Z383,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AA814/PC!AA383,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AB814/PC!AB383,2),\"-\")","v":0.04},{"$f":"IFERROR(ROUND(PC!AC814/PC!AC383,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AD814/PC!AD383,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE814/PC!AE383,2),\"-\")","v":0.02},{"$f":"IFERROR(ROUND(PC!AF814/PC!AF383,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG814/PC!AG383,2),\"-\")","v":0.01}]
[null,2029,{"$f":"IFERROR(ROUND(PC!K815/PC!K384,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!L815/PC!L384,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M815/PC!M384,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!N815/PC!N384,2),\"-\")","v":0.13},{"$f":"IFERROR(ROUND(PC!O815/PC!O384,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!P815/PC!P384,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!Q815/PC!Q384,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!R815/PC!R384,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S815/PC!S384,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!T815/PC!T384,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!U815/PC!U384,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!V815/PC!V384,2),\"-\")","v":0.03},{"$f":"IFERROR(ROUND(PC!W815/PC!W384,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!X815/PC!X384,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!Y815/PC!Y384,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z815/PC!Z384,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AA815/PC!AA384,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AB815/PC!AB384,2),\"-\")","v":0.04},{"$f":"IFERROR(ROUND(PC!AC815/PC!AC384,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AD815/PC!AD384,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE815/PC!AE384,2),\"-\")","v":0.02},{"$f":"IFERROR(ROUND(PC!AF815/PC!AF384,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG815/PC!AG384,2),\"-\")","v":0.01}]
[null,2030,{"$f":"IFERROR(ROUND(PC!K816/PC!K385,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!L816/PC!L385,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M816/PC!M385,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!N816/PC!N385,2),\"-\")","v":0.13},{"$f":"IFERROR(ROUND(PC!O816/PC!O385,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!P816/PC!P385,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!Q816/PC!Q385,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!R816/PC!R385,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S816/PC!S385,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!T816/PC!T385,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!U816/PC!U385,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!V816/PC!V385,2),\"-\")","v":0.03},{"$f":"IFERROR(ROUND(PC!W816/PC!W385,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!X816/PC!X385,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!Y816/PC!Y385,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z816/PC!Z385,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AA816/PC!AA385,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AB816/PC!AB385,2),\"-\")","v":0.04},{"$f":"IFERROR(ROUND(PC!AC816/PC!AC385,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AD816/PC!AD385,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE816/PC!AE385,2),\"-\")","v":0.02},{"$f":"IFERROR(ROUND(PC!AF816/PC!AF385,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG816/PC!AG385,2),\"-\")","v":0.01}]
[null,2031,{"$f":"IFERROR(ROUND(PC!K817/PC!K386,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!L817/PC!L386,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M817/PC!M386,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!N817/PC!N386,2),\"-\")","v":0.13},{"$f":"IFERROR(ROUND(PC!O817/PC!O386,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!P817/PC!P386,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!Q817/PC!Q386,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!R817/PC!R386,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S817/PC!S386,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!T817/PC!T386,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!U817/PC!U386,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!V817/PC!V386,2),\"-\")","v":0.03},{"$f":"IFERROR(ROUND(PC!W817/PC!W386,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!X817/PC!X386,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!Y817/PC!Y386,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z817/PC!Z386,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AA817/PC!AA386,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AB817/PC!AB386,2),\"-\")","v":0.04},{"$f":"IFERROR(ROUND(PC!AC817/PC!AC386,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AD817/PC!AD386,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE817/PC!AE386,2),\"-\")","v":0.02},{"$f":"IFERROR(ROUND(PC!AF817/PC!AF386,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG817/PC!AG386,2),\"-\")","v":0.01}]
[null,2032,{"$f":"IFERROR(ROUND(PC!K818/PC!K387,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!L818/PC!L387,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M818/PC!M387,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!N818/PC!N387,2),\"-\")","v":0.13},{"$f":"IFERROR(ROUND(PC!O818/PC!O387,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!P818/PC!P387,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!Q818/PC!Q387,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!R818/PC!R387,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S818/PC!S387,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!T818/PC!T387,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!U818/PC!U387,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!V818/PC!V387,2),\"-\")","v":0.03},{"$f":"IFERROR(ROUND(PC!W818/PC!W387,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!X818/PC!X387,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!Y818/PC!Y387,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z818/PC!Z387,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AA818/PC!AA387,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AB818/PC!AB387,2),\"-\")","v":0.04},{"$f":"IFERROR(ROUND(PC!AC818/PC!AC387,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AD818/PC!AD387,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE818/PC!AE387,2),\"-\")","v":0.02},{"$f":"IFERROR(ROUND(PC!AF818/PC!AF387,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG818/PC!AG387,2),\"-\")","v":0.01}]
[null,2033,{"$f":"IFERROR(ROUND(PC!K819/PC!K388,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!L819/PC!L388,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M819/PC!M388,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!N819/PC!N388,2),\"-\")","v":0.13},{"$f":"IFERROR(ROUND(PC!O819/PC!O388,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!P819/PC!P388,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!Q819/PC!Q388,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!R819/PC!R388,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S819/PC!S388,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!T819/PC!T388,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!U819/PC!U388,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!V819/PC!V388,2),\"-\")","v":0.03},{"$f":"IFERROR(ROUND(PC!W819/PC!W388,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!X819/PC!X388,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!Y819/PC!Y388,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z819/PC!Z388,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AA819/PC!AA388,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AB819/PC!AB388,2),\"-\")","v":0.04},{"$f":"IFERROR(ROUND(PC!AC819/PC!AC388,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AD819/PC!AD388,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE819/PC!AE388,2),\"-\")","v":0.02},{"$f":"IFERROR(ROUND(PC!AF819/PC!AF388,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG819/PC!AG388,2),\"-\")","v":0.01}]
[null,2034,{"$f":"IFERROR(ROUND(PC!K820/PC!K389,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!L820/PC!L389,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M820/PC!M389,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!N820/PC!N389,2),\"-\")","v":0.13},{"$f":"IFERROR(ROUND(PC!O820/PC!O389,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!P820/PC!P389,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!Q820/PC!Q389,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!R820/PC!R389,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S820/PC!S389,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!T820/PC!T389,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!U820/PC!U389,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!V820/PC!V389,2),\"-\")","v":0.03},{"$f":"IFERROR(ROUND(PC!W820/PC!W389,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!X820/PC!X389,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!Y820/PC!Y389,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z820/PC!Z389,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AA820/PC!AA389,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AB820/PC!AB389,2),\"-\")","v":0.04},{"$f":"IFERROR(ROUND(PC!AC820/PC!AC389,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AD820/PC!AD389,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE820/PC!AE389,2),\"-\")","v":0.02},{"$f":"IFERROR(ROUND(PC!AF820/PC!AF389,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG820/PC!AG389,2),\"-\")","v":0.01}]
[null,2035,{"$f":"IFERROR(ROUND(PC!K821/PC!K390,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!L821/PC!L390,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M821/PC!M390,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!N821/PC!N390,2),\"-\")","v":0.13},{"$f":"IFERROR(ROUND(PC!O821/PC!O390,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!P821/PC!P390,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!Q821/PC!Q390,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!R821/PC!R390,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S821/PC!S390,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!T821/PC!T390,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!U821/PC!U390,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!V821/PC!V390,2),\"-\")","v":0.03},{"$f":"IFERROR(ROUND(PC!W821/PC!W390,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!X821/PC!X390,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!Y821/PC!Y390,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z821/PC!Z390,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AA821/PC!AA390,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AB821/PC!AB390,2),\"-\")","v":0.04},{"$f":"IFERROR(ROUND(PC!AC821/PC!AC390,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AD821/PC!AD390,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE821/PC!AE390,2),\"-\")","v":0.02},{"$f":"IFERROR(ROUND(PC!AF821/PC!AF390,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG821/PC!AG390,2),\"-\")","v":0.01}]
[null,2036,{"$f":"IFERROR(ROUND(PC!K822/PC!K391,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!L822/PC!L391,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M822/PC!M391,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!N822/PC!N391,2),\"-\")","v":0.13},{"$f":"IFERROR(ROUND(PC!O822/PC!O391,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!P822/PC!P391,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!Q822/PC!Q391,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!R822/PC!R391,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S822/PC!S391,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!T822/PC!T391,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!U822/PC!U391,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!V822/PC!V391,2),\"-\")","v":0.03},{"$f":"IFERROR(ROUND(PC!W822/PC!W391,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!X822/PC!X391,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!Y822/PC!Y391,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z822/PC!Z391,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AA822/PC!AA391,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AB822/PC!AB391,2),\"-\")","v":0.04},{"$f":"IFERROR(ROUND(PC!AC822/PC!AC391,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AD822/PC!AD391,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE822/PC!AE391,2),\"-\")","v":0.02},{"$f":"IFERROR(ROUND(PC!AF822/PC!AF391,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG822/PC!AG391,2),\"-\")","v":0.01}]
[null,2037,{"$f":"IFERROR(ROUND(PC!K823/PC!K392,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!L823/PC!L392,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M823/PC!M392,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!N823/PC!N392,2),\"-\")","v":0.13},{"$f":"IFERROR(ROUND(PC!O823/PC!O392,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!P823/PC!P392,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!Q823/PC!Q392,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!R823/PC!R392,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S823/PC!S392,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!T823/PC!T392,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!U823/PC!U392,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!V823/PC!V392,2),\"-\")","v":0.03},{"$f":"IFERROR(ROUND(PC!W823/PC!W392,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!X823/PC!X392,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!Y823/PC!Y392,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z823/PC!Z392,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AA823/PC!AA392,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AB823/PC!AB392,2),\"-\")","v":0.04},{"$f":"IFERROR(ROUND(PC!AC823/PC!AC392,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AD823/PC!AD392,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE823/PC!AE392,2),\"-\")","v":0.02},{"$f":"IFERROR(ROUND(PC!AF823/PC!AF392,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG823/PC!AG392,2),\"-\")","v":0.01}]
[null,2038,{"$f":"IFERROR(ROUND(PC!K824/PC!K393,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!L824/PC!L393,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M824/PC!M393,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!N824/PC!N393,2),\"-\")","v":0.13},{"$f":"IFERROR(ROUND(PC!O824/PC!O393,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!P824/PC!P393,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!Q824/PC!Q393,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!R824/PC!R393,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S824/PC!S393,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!T824/PC!T393,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!U824/PC!U393,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!V824/PC!V393,2),\"-\")","v":0.03},{"$f":"IFERROR(ROUND(PC!W824/PC!W393,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!X824/PC!X393,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!Y824/PC!Y393,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z824/PC!Z393,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AA824/PC!AA393,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AB824/PC!AB393,2),\"-\")","v":0.04},{"$f":"IFERROR(ROUND(PC!AC824/PC!AC393,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AD824/PC!AD393,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE824/PC!AE393,2),\"-\")","v":0.02},{"$f":"IFERROR(ROUND(PC!AF824/PC!AF393,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG824/PC!AG393,2),\"-\")","v":0.01}]
[null,2039,{"$f":"IFERROR(ROUND(PC!K825/PC!K394,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!L825/PC!L394,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M825/PC!M394,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!N825/PC!N394,2),\"-\")","v":0.13},{"$f":"IFERROR(ROUND(PC!O825/PC!O394,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!P825/PC!P394,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!Q825/PC!Q394,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!R825/PC!R394,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S825/PC!S394,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!T825/PC!T394,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!U825/PC!U394,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!V825/PC!V394,2),\"-\")","v":0.03},{"$f":"IFERROR(ROUND(PC!W825/PC!W394,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!X825/PC!X394,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!Y825/PC!Y394,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z825/PC!Z394,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AA825/PC!AA394,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AB825/PC!AB394,2),\"-\")","v":0.04},{"$f":"IFERROR(ROUND(PC!AC825/PC!AC394,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AD825/PC!AD394,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE825/PC!AE394,2),\"-\")","v":0.02},{"$f":"IFERROR(ROUND(PC!AF825/PC!AF394,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG825/PC!AG394,2),\"-\")","v":0.01}]
[null,2040,{"$f":"IFERROR(ROUND(PC!K826/PC!K395,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!L826/PC!L395,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M826/PC!M395,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!N826/PC!N395,2),\"-\")","v":0.13},{"$f":"IFERROR(ROUND(PC!O826/PC!O395,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!P826/PC!P395,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!Q826/PC!Q395,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!R826/PC!R395,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S826/PC!S395,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!T826/PC!T395,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!U826/PC!U395,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!V826/PC!V395,2),\"-\")","v":0.03},{"$f":"IFERROR(ROUND(PC!W826/PC!W395,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!X826/PC!X395,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!Y826/PC!Y395,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z826/PC!Z395,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AA826/PC!AA395,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AB826/PC!AB395,2),\"-\")","v":0.04},{"$f":"IFERROR(ROUND(PC!AC826/PC!AC395,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AD826/PC!AD395,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE826/PC!AE395,2),\"-\")","v":0.02},{"$f":"IFERROR(ROUND(PC!AF826/PC!AF395,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG826/PC!AG395,2),\"-\")","v":0.01}]
[null,2041,{"$f":"IFERROR(ROUND(PC!K827/PC!K396,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!L827/PC!L396,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M827/PC!M396,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!N827/PC!N396,2),\"-\")","v":0.13},{"$f":"IFERROR(ROUND(PC!O827/PC!O396,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!P827/PC!P396,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!Q827/PC!Q396,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!R827/PC!R396,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S827/PC!S396,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!T827/PC!T396,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!U827/PC!U396,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!V827/PC!V396,2),\"-\")","v":0.03},{"$f":"IFERROR(ROUND(PC!W827/PC!W396,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!X827/PC!X396,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!Y827/PC!Y396,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z827/PC!Z396,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AA827/PC!AA396,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AB827/PC!AB396,2),\"-\")","v":0.04},{"$f":"IFERROR(ROUND(PC!AC827/PC!AC396,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AD827/PC!AD396,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE827/PC!AE396,2),\"-\")","v":0.02},{"$f":"IFERROR(ROUND(PC!AF827/PC!AF396,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG827/PC!AG396,2),\"-\")","v":0.01}]
[null,2042,{"$f":"IFERROR(ROUND(PC!K828/PC!K397,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!L828/PC!L397,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M828/PC!M397,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!N828/PC!N397,2),\"-\")","v":0.13},{"$f":"IFERROR(ROUND(PC!O828/PC!O397,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!P828/PC!P397,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!Q828/PC!Q397,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!R828/PC!R397,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S828/PC!S397,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!T828/PC!T397,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!U828/PC!U397,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!V828/PC!V397,2),\"-\")","v":0.03},{"$f":"IFERROR(ROUND(PC!W828/PC!W397,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!X828/PC!X397,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!Y828/PC!Y397,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z828/PC!Z397,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AA828/PC!AA397,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AB828/PC!AB397,2),\"-\")","v":0.04},{"$f":"IFERROR(ROUND(PC!AC828/PC!AC397,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AD828/PC!AD397,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE828/PC!AE397,2),\"-\")","v":0.02},{"$f":"IFERROR(ROUND(PC!AF828/PC!AF397,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG828/PC!AG397,2),\"-\")","v":0.01}]
[null,2043,{"$f":"IFERROR(ROUND(PC!K829/PC!K398,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!L829/PC!L398,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M829/PC!M398,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!N829/PC!N398,2),\"-\")","v":0.13},{"$f":"IFERROR(ROUND(PC!O829/PC!O398,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!P829/PC!P398,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!Q829/PC!Q398,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!R829/PC!R398,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S829/PC!S398,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!T829/PC!T398,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!U829/PC!U398,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!V829/PC!V398,2),\"-\")","v":0.03},{"$f":"IFERROR(ROUND(PC!W829/PC!W398,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!X829/PC!X398,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!Y829/PC!Y398,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z829/PC!Z398,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AA829/PC!AA398,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AB829/PC!AB398,2),\"-\")","v":0.04},{"$f":"IFERROR(ROUND(PC!AC829/PC!AC398,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AD829/PC!AD398,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE829/PC!AE398,2),\"-\")","v":0.02},{"$f":"IFERROR(ROUND(PC!AF829/PC!AF398,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG829/PC!AG398,2),\"-\")","v":0.01}]
[null,2044,{"$f":"IFERROR(ROUND(PC!K830/PC!K399,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!L830/PC!L399,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M830/PC!M399,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!N830/PC!N399,2),\"-\")","v":0.13},{"$f":"IFERROR(ROUND(PC!O830/PC!O399,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!P830/PC!P399,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!Q830/PC!Q399,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!R830/PC!R399,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S830/PC!S399,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!T830/PC!T399,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!U830/PC!U399,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!V830/PC!V399,2),\"-\")","v":0.03},{"$f":"IFERROR(ROUND(PC!W830/PC!W399,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!X830/PC!X399,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!Y830/PC!Y399,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z830/PC!Z399,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AA830/PC!AA399,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AB830/PC!AB399,2),\"-\")","v":0.04},{"$f":"IFERROR(ROUND(PC!AC830/PC!AC399,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AD830/PC!AD399,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE830/PC!AE399,2),\"-\")","v":0.02},{"$f":"IFERROR(ROUND(PC!AF830/PC!AF399,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG830/PC!AG399,2),\"-\")","v":0.01}]
[null,2045,{"$f":"IFERROR(ROUND(PC!K831/PC!K400,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!L831/PC!L400,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M831/PC!M400,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!N831/PC!N400,2),\"-\")","v":0.13},{"$f":"IFERROR(ROUND(PC!O831/PC!O400,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!P831/PC!P400,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!Q831/PC!Q400,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!R831/PC!R400,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S831/PC!S400,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!T831/PC!T400,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!U831/PC!U400,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!V831/PC!V400,2),\"-\")","v":0.03},{"$f":"IFERROR(ROUND(PC!W831/PC!W400,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!X831/PC!X400,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!Y831/PC!Y400,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z831/PC!Z400,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AA831/PC!AA400,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AB831/PC!AB400,2),\"-\")","v":0.04},{"$f":"IFERROR(ROUND(PC!AC831/PC!AC400,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AD831/PC!AD400,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE831/PC!AE400,2),\"-\")","v":0.02},{"$f":"IFERROR(ROUND(PC!AF831/PC!AF400,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG831/PC!AG400,2),\"-\")","v":0.01}]
[null,2046,{"$f":"IFERROR(ROUND(PC!K832/PC!K401,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!L832/PC!L401,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M832/PC!M401,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!N832/PC!N401,2),\"-\")","v":0.13},{"$f":"IFERROR(ROUND(PC!O832/PC!O401,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!P832/PC!P401,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!Q832/PC!Q401,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!R832/PC!R401,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S832/PC!S401,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!T832/PC!T401,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!U832/PC!U401,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!V832/PC!V401,2),\"-\")","v":0.03},{"$f":"IFERROR(ROUND(PC!W832/PC!W401,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!X832/PC!X401,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!Y832/PC!Y401,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z832/PC!Z401,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AA832/PC!AA401,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AB832/PC!AB401,2),\"-\")","v":0.04},{"$f":"IFERROR(ROUND(PC!AC832/PC!AC401,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AD832/PC!AD401,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE832/PC!AE401,2),\"-\")","v":0.02},{"$f":"IFERROR(ROUND(PC!AF832/PC!AF401,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG832/PC!AG401,2),\"-\")","v":0.01}]
[null,2047,{"$f":"IFERROR(ROUND(PC!K833/PC!K402,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!L833/PC!L402,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M833/PC!M402,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!N833/PC!N402,2),\"-\")","v":0.13},{"$f":"IFERROR(ROUND(PC!O833/PC!O402,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!P833/PC!P402,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!Q833/PC!Q402,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!R833/PC!R402,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S833/PC!S402,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!T833/PC!T402,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!U833/PC!U402,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!V833/PC!V402,2),\"-\")","v":0.03},{"$f":"IFERROR(ROUND(PC!W833/PC!W402,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!X833/PC!X402,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!Y833/PC!Y402,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z833/PC!Z402,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AA833/PC!AA402,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AB833/PC!AB402,2),\"-\")","v":0.04},{"$f":"IFERROR(ROUND(PC!AC833/PC!AC402,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AD833/PC!AD402,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE833/PC!AE402,2),\"-\")","v":0.02},{"$f":"IFERROR(ROUND(PC!AF833/PC!AF402,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG833/PC!AG402,2),\"-\")","v":0.01}]
[null,2048,{"$f":"IFERROR(ROUND(PC!K834/PC!K403,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!L834/PC!L403,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M834/PC!M403,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!N834/PC!N403,2),\"-\")","v":0.13},{"$f":"IFERROR(ROUND(PC!O834/PC!O403,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!P834/PC!P403,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!Q834/PC!Q403,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!R834/PC!R403,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S834/PC!S403,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!T834/PC!T403,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!U834/PC!U403,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!V834/PC!V403,2),\"-\")","v":0.03},{"$f":"IFERROR(ROUND(PC!W834/PC!W403,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!X834/PC!X403,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!Y834/PC!Y403,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z834/PC!Z403,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AA834/PC!AA403,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AB834/PC!AB403,2),\"-\")","v":0.04},{"$f":"IFERROR(ROUND(PC!AC834/PC!AC403,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AD834/PC!AD403,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE834/PC!AE403,2),\"-\")","v":0.02},{"$f":"IFERROR(ROUND(PC!AF834/PC!AF403,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG834/PC!AG403,2),\"-\")","v":0.01}]
[null,2049,{"$f":"IFERROR(ROUND(PC!K835/PC!K404,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!L835/PC!L404,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M835/PC!M404,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!N835/PC!N404,2),\"-\")","v":0.13},{"$f":"IFERROR(ROUND(PC!O835/PC!O404,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!P835/PC!P404,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!Q835/PC!Q404,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!R835/PC!R404,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S835/PC!S404,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!T835/PC!T404,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!U835/PC!U404,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!V835/PC!V404,2),\"-\")","v":0.03},{"$f":"IFERROR(ROUND(PC!W835/PC!W404,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!X835/PC!X404,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!Y835/PC!Y404,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z835/PC!Z404,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AA835/PC!AA404,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AB835/PC!AB404,2),\"-\")","v":0.04},{"$f":"IFERROR(ROUND(PC!AC835/PC!AC404,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AD835/PC!AD404,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE835/PC!AE404,2),\"-\")","v":0.02},{"$f":"IFERROR(ROUND(PC!AF835/PC!AF404,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG835/PC!AG404,2),\"-\")","v":0.01}]
[null,2050,{"$f":"IFERROR(ROUND(PC!K836/PC!K405,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!L836/PC!L405,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M836/PC!M405,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!N836/PC!N405,2),\"-\")","v":0.13},{"$f":"IFERROR(ROUND(PC!O836/PC!O405,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!P836/PC!P405,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!Q836/PC!Q405,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!R836/PC!R405,2),\"-\")","v":0.16},{"$f":"IFERROR(ROUND(PC!S836/PC!S405,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!T836/PC!T405,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!U836/PC!U405,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!V836/PC!V405,2),\"-\")","v":0.03},{"$f":"IFERROR(ROUND(PC!W836/PC!W405,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!X836/PC!X405,2),\"-\")","v":0.01},{"$f":"IFERROR(ROUND(PC!Y836/PC!Y405,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z836/PC!Z405,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AA836/PC!AA405,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AB836/PC!AB405,2),\"-\")","v":0.04},{"$f":"IFERROR(ROUND(PC!AC836/PC!AC405,2),\"-\")","v":0.05},{"$f":"IFERROR(ROUND(PC!AD836/PC!AD405,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE836/PC!AE405,2),\"-\")","v":0.02},{"$f":"IFERROR(ROUND(PC!AF836/PC!AF405,2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG836/PC!AG405,2),\"-\")","v":0.01}]
[null,2051,{"$f":"IFERROR(ROUND(PC!K837/PC!K406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!L837/PC!L406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!M837/PC!M406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!N837/PC!N406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!O837/PC!O406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P837/PC!P406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Q837/PC!Q406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R837/PC!R406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!S837/PC!S406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!T837/PC!T406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!U837/PC!U406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!V837/PC!V406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!W837/PC!W406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!X837/PC!X406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Y837/PC!Y406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Z837/PC!Z406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AA837/PC!AA406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AB837/PC!AB406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AC837/PC!AC406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AD837/PC!AD406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AE837/PC!AE406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AF837/PC!AF406,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AG837/PC!AG406,2),\"-\")","v":"-"}]
[null,2052,{"$f":"IFERROR(ROUND(PC!K838/PC!K407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!L838/PC!L407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!M838/PC!M407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!N838/PC!N407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!O838/PC!O407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P838/PC!P407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Q838/PC!Q407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R838/PC!R407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!S838/PC!S407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!T838/PC!T407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!U838/PC!U407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!V838/PC!V407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!W838/PC!W407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!X838/PC!X407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Y838/PC!Y407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Z838/PC!Z407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AA838/PC!AA407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AB838/PC!AB407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AC838/PC!AC407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AD838/PC!AD407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AE838/PC!AE407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AF838/PC!AF407,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AG838/PC!AG407,2),\"-\")","v":"-"}]
[null,2053,{"$f":"IFERROR(ROUND(PC!K839/PC!K408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!L839/PC!L408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!M839/PC!M408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!N839/PC!N408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!O839/PC!O408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P839/PC!P408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Q839/PC!Q408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R839/PC!R408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!S839/PC!S408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!T839/PC!T408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!U839/PC!U408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!V839/PC!V408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!W839/PC!W408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!X839/PC!X408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Y839/PC!Y408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Z839/PC!Z408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AA839/PC!AA408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AB839/PC!AB408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AC839/PC!AC408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AD839/PC!AD408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AE839/PC!AE408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AF839/PC!AF408,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AG839/PC!AG408,2),\"-\")","v":"-"}]
[null,2054,{"$f":"IFERROR(ROUND(PC!K840/PC!K409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!L840/PC!L409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!M840/PC!M409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!N840/PC!N409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!O840/PC!O409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P840/PC!P409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Q840/PC!Q409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R840/PC!R409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!S840/PC!S409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!T840/PC!T409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!U840/PC!U409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!V840/PC!V409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!W840/PC!W409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!X840/PC!X409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Y840/PC!Y409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Z840/PC!Z409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AA840/PC!AA409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AB840/PC!AB409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AC840/PC!AC409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AD840/PC!AD409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AE840/PC!AE409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AF840/PC!AF409,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AG840/PC!AG409,2),\"-\")","v":"-"}]
[null,2055,{"$f":"IFERROR(ROUND(PC!K841/PC!K410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!L841/PC!L410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!M841/PC!M410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!N841/PC!N410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!O841/PC!O410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P841/PC!P410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Q841/PC!Q410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R841/PC!R410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!S841/PC!S410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!T841/PC!T410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!U841/PC!U410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!V841/PC!V410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!W841/PC!W410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!X841/PC!X410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Y841/PC!Y410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Z841/PC!Z410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AA841/PC!AA410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AB841/PC!AB410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AC841/PC!AC410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AD841/PC!AD410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AE841/PC!AE410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AF841/PC!AF410,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AG841/PC!AG410,2),\"-\")","v":"-"}]
[]
["x","CAPEX"]
[]
["x","CAPEX de Novas Ligações / Novas Ligações ","Aquiraz","Barbalha","Cascavel","Caucaia","Chorozinho","Eusébio","Farias_Brito","Fortaleza","Guaiúba","Horizonte","Itaitinga","Juazeiro_do_Norte","Maracanaú","Maranguape","Missão_Velha","Nova_Olinda","Pacajus","Pacatuba","Paracuru","Paraipaba","São_Gonçalo_do_Amarante","São_Luís_do_Curu","Trairi"]
[null,2020,{"$f":"IFERROR(ROUND(PC!K1161/(PC!K110-PC!K109),2),\"-\")","v":475.61},{"$f":"IFERROR(ROUND(PC!L1161/(PC!L110-PC!L109),2),\"-\")","v":763.59},{"$f":"IFERROR(ROUND(PC!M1161/(PC!M110-PC!M109),2),\"-\")","v":615.01},{"$f":"IFERROR(ROUND(PC!N1161/(PC!N110-PC!N109),2),\"-\")","v":707.87},{"$f":"IFERROR(ROUND(PC!O1161/(PC!O110-PC!O109),2),\"-\")","v":602.03},{"$f":"IFERROR(ROUND(PC!P1161/(PC!P110-PC!P109),2),\"-\")","v":606.94000000000005},{"$f":"IFERROR(ROUND(PC!Q1161/(PC!Q110-PC!Q109),2),\"-\")","v":752.93},{"$f":"IFERROR(ROUND(PC!R1161/(PC!R110-PC!R109),2),\"-\")","v":573.07000000000005},{"$f":"IFERROR(ROUND(PC!S1161/(PC!S110-PC!S109),2),\"-\")","v":630.37},{"$f":"IFERROR(ROUND(PC!T1161/(PC!T110-PC!T109),2),\"-\")","v":579.27},{"$f":"IFERROR(ROUND(PC!U1161/(PC!U110-PC!U109),2),\"-\")","v":704.57},{"$f":"IFERROR(ROUND(PC!V1161/(PC!V110-PC!V109),2),\"-\")","v":711.5},{"$f":"IFERROR(ROUND(PC!W1161/(PC!W110-PC!W109),2),\"-\")","v":575.27},{"$f":"IFERROR(ROUND(PC!X1161/(PC!X110-PC!X109),2),\"-\")","v":602.38},{"$f":"IFERROR(ROUND(PC!Y1161/(PC!Y110-PC!Y109),2),\"-\")","v":752.92},{"$f":"IFERROR(ROUND(PC!Z1161/(PC!Z110-PC!Z109),2),\"-\")","v":741.92},{"$f":"IFERROR(ROUND(PC!AA1161/(PC!AA110-PC!AA109),2),\"-\")","v":621.83000000000004},{"$f":"IFERROR(ROUND(PC!AB1161/(PC!AB110-PC!AB109),2),\"-\")","v":533.75},{"$f":"IFERROR(ROUND(PC!AC1161/(PC!AC110-PC!AC109),2),\"-\")","v":624.11},{"$f":"IFERROR(ROUND(PC!AD1161/(PC!AD110-PC!AD109),2),\"-\")","v":584.12},{"$f":"IFERROR(ROUND(PC!AE1161/(PC!AE110-PC!AE109),2),\"-\")","v":626.9},{"$f":"IFERROR(ROUND(PC!AF1161/(PC!AF110-PC!AF109),2),\"-\")","v":633.41},{"$f":"IFERROR(ROUND(PC!AG1161/(PC!AG110-PC!AG109),2),\"-\")","v":438.47}]
[null,{"$f":"B161+1","v":2021},{"$f":"IFERROR(ROUND(PC!K1162/(PC!K111-PC!K110),2),\"-\")","v":519.20000000000005},{"$f":"IFERROR(ROUND(PC!L1162/(PC!L111-PC!L110),2),\"-\")","v":761.88},{"$f":"IFERROR(ROUND(PC!M1162/(PC!M111-PC!M110),2),\"-\")","v":612.82000000000005},{"$f":"IFERROR(ROUND(PC!N1162/(PC!N111-PC!N110),2),\"-\")","v":631.53},{"$f":"IFERROR(ROUND(PC!O1162/(PC!O111-PC!O110),2),\"-\")","v":599.41999999999996},{"$f":"IFERROR(ROUND(PC!P1162/(PC!P111-PC!P110),2),\"-\")","v":604.9},{"$f":"IFERROR(ROUND(PC!Q1162/(PC!Q111-PC!Q110),2),\"-\")","v":752.74},{"$f":"IFERROR(ROUND(PC!R1162/(PC!R111-PC!R110),2),\"-\")","v":571.13},{"$f":"IFERROR(ROUND(PC!S1162/(PC!S111-PC!S110),2),\"-\")","v":629.54},{"$f":"IFERROR(ROUND(PC!T1162/(PC!T111-PC!T110),2),\"-\")","v":577.59},{"$f":"IFERROR(ROUND(PC!U1162/(PC!U111-PC!U110),2),\"-\")","v":602.82000000000005},{"$f":"IFERROR(ROUND(PC!V1162/(PC!V111-PC!V110),2),\"-\")","v":711},{"$f":"IFERROR(ROUND(PC!W1162/(PC!W111-PC!W110),2),\"-\")","v":529.41},{"$f":"IFERROR(ROUND(PC!X1162/(PC!X111-PC!X110),2),\"-\")","v":597.26},{"$f":"IFERROR(ROUND(PC!Y1162/(PC!Y111-PC!Y110),2),\"-\")","v":753.01},{"$f":"IFERROR(ROUND(PC!Z1162/(PC!Z111-PC!Z110),2),\"-\")","v":741.45},{"$f":"IFERROR(ROUND(PC!AA1162/(PC!AA111-PC!AA110),2),\"-\")","v":620.29999999999995},{"$f":"IFERROR(ROUND(PC!AB1162/(PC!AB111-PC!AB110),2),\"-\")","v":530.24},{"$f":"IFERROR(ROUND(PC!AC1162/(PC!AC111-PC!AC110),2),\"-\")","v":621.88},{"$f":"IFERROR(ROUND(PC!AD1162/(PC!AD111-PC!AD110),2),\"-\")","v":581.73},{"$f":"IFERROR(ROUND(PC!AE1162/(PC!AE111-PC!AE110),2),\"-\")","v":625.35},{"$f":"IFERROR(ROUND(PC!AF1162/(PC!AF111-PC!AF110),2),\"-\")","v":632.63},{"$f":"IFERROR(ROUND(PC!AG1162/(PC!AG111-PC!AG110),2),\"-\")","v":658.36}]
[null,2022,{"$f":"IFERROR(ROUND(PC!K1163/(PC!K112-PC!K111),2),\"-\")","v":554.99},{"$f":"IFERROR(ROUND(PC!L1163/(PC!L112-PC!L111),2),\"-\")","v":762.03},{"$f":"IFERROR(ROUND(PC!M1163/(PC!M112-PC!M111),2),\"-\")","v":611.1},{"$f":"IFERROR(ROUND(PC!N1163/(PC!N112-PC!N111),2),\"-\")","v":628.99},{"$f":"IFERROR(ROUND(PC!O1163/(PC!O112-PC!O111),2),\"-\")","v":595.80999999999995},{"$f":"IFERROR(ROUND(PC!P1163/(PC!P112-PC!P111),2),\"-\")","v":602.61},{"$f":"IFERROR(ROUND(PC!Q1163/(PC!Q112-PC!Q111),2),\"-\")","v":752.85},{"$f":"IFERROR(ROUND(PC!R1163/(PC!R112-PC!R111),2),\"-\")","v":569.1},{"$f":"IFERROR(ROUND(PC!S1163/(PC!S112-PC!S111),2),\"-\")","v":627.57000000000005},{"$f":"IFERROR(ROUND(PC!T1163/(PC!T112-PC!T111),2),\"-\")","v":575.65},{"$f":"IFERROR(ROUND(PC!U1163/(PC!U112-PC!U111),2),\"-\")","v":672.59},{"$f":"IFERROR(ROUND(PC!V1163/(PC!V112-PC!V111),2),\"-\")","v":710.47},{"$f":"IFERROR(ROUND(PC!W1163/(PC!W112-PC!W111),2),\"-\")","v":526.95000000000005},{"$f":"IFERROR(ROUND(PC!X1163/(PC!X112-PC!X111),2),\"-\")","v":594.88},{"$f":"IFERROR(ROUND(PC!Y1163/(PC!Y112-PC!Y111),2),\"-\")","v":753.2},{"$f":"IFERROR(ROUND(PC!Z1163/(PC!Z112-PC!Z111),2),\"-\")","v":741.41},{"$f":"IFERROR(ROUND(PC!AA1163/(PC!AA112-PC!AA111),2),\"-\")","v":618.75},{"$f":"IFERROR(ROUND(PC!AB1163/(PC!AB112-PC!AB111),2),\"-\")","v":527.07000000000005},{"$f":"IFERROR(ROUND(PC!AC1163/(PC!AC112-PC!AC111),2),\"-\")","v":620.94000000000005},{"$f":"IFERROR(ROUND(PC!AD1163/(PC!AD112-PC!AD111),2),\"-\")","v":580.48},{"$f":"IFERROR(ROUND(PC!AE1163/(PC!AE112-PC!AE111),2),\"-\")","v":622.96},{"$f":"IFERROR(ROUND(PC!AF1163/(PC!AF112-PC!AF111),2),\"-\")","v":631.86},{"$f":"IFERROR(ROUND(PC!AG1163/(PC!AG112-PC!AG111),2),\"-\")","v":656.44}]
[null,2023,{"$f":"IFERROR(ROUND(PC!K1164/(PC!K113-PC!K112),2),\"-\")","v":591.05999999999995},{"$f":"IFERROR(ROUND(PC!L1164/(PC!L113-PC!L112),2),\"-\")","v":761.83},{"$f":"IFERROR(ROUND(PC!M1164/(PC!M113-PC!M112),2),\"-\")","v":609.15},{"$f":"IFERROR(ROUND(PC!N1164/(PC!N113-PC!N112),2),\"-\")","v":626.62},{"$f":"IFERROR(ROUND(PC!O1164/(PC!O113-PC!O112),2),\"-\")","v":592.86},{"$f":"IFERROR(ROUND(PC!P1164/(PC!P113-PC!P112),2),\"-\")","v":600.32000000000005},{"$f":"IFERROR(ROUND(PC!Q1164/(PC!Q113-PC!Q112),2),\"-\")","v":752.68},{"$f":"IFERROR(ROUND(PC!R1164/(PC!R113-PC!R112),2),\"-\")","v":567.04},{"$f":"IFERROR(ROUND(PC!S1164/(PC!S113-PC!S112),2),\"-\")","v":626.28},{"$f":"IFERROR(ROUND(PC!T1164/(PC!T113-PC!T112),2),\"-\")","v":574.34},{"$f":"IFERROR(ROUND(PC!U1164/(PC!U113-PC!U112),2),\"-\")","v":671.33},{"$f":"IFERROR(ROUND(PC!V1164/(PC!V113-PC!V112),2),\"-\")","v":709.91},{"$f":"IFERROR(ROUND(PC!W1164/(PC!W113-PC!W112),2),\"-\")","v":524.24},{"$f":"IFERROR(ROUND(PC!X1164/(PC!X113-PC!X112),2),\"-\")","v":591.91},{"$f":"IFERROR(ROUND(PC!Y1164/(PC!Y113-PC!Y112),2),\"-\")","v":753.38},{"$f":"IFERROR(ROUND(PC!Z1164/(PC!Z113-PC!Z112),2),\"-\")","v":741.37},{"$f":"IFERROR(ROUND(PC!AA1164/(PC!AA113-PC!AA112),2),\"-\")","v":617.16999999999996},{"$f":"IFERROR(ROUND(PC!AB1164/(PC!AB113-PC!AB112),2),\"-\")","v":523.37},{"$f":"IFERROR(ROUND(PC!AC1164/(PC!AC113-PC!AC112),2),\"-\")","v":619.54999999999995},{"$f":"IFERROR(ROUND(PC!AD1164/(PC!AD113-PC!AD112),2),\"-\")","v":578.33000000000004},{"$f":"IFERROR(ROUND(PC!AE1164/(PC!AE113-PC!AE112),2),\"-\")","v":623.74},{"$f":"IFERROR(ROUND(PC!AF1164/(PC!AF113-PC!AF112),2),\"-\")","v":631.1},{"$f":"IFERROR(ROUND(PC!AG1164/(PC!AG113-PC!AG112),2),\"-\")","v":655.67}]
[null,2024,{"$f":"IFERROR(ROUND(PC!K1165/(PC!K114-PC!K113),2),\"-\")","v":625.5},{"$f":"IFERROR(ROUND(PC!L1165/(PC!L114-PC!L113),2),\"-\")","v":761.29},{"$f":"IFERROR(ROUND(PC!M1165/(PC!M114-PC!M113),2),\"-\")","v":607.14},{"$f":"IFERROR(ROUND(PC!N1165/(PC!N114-PC!N113),2),\"-\")","v":624.36},{"$f":"IFERROR(ROUND(PC!O1165/(PC!O114-PC!O113),2),\"-\")","v":590.54999999999995},{"$f":"IFERROR(ROUND(PC!P1165/(PC!P114-PC!P113),2),\"-\")","v":598.24},{"$f":"IFERROR(ROUND(PC!Q1165/(PC!Q114-PC!Q113),2),\"-\")","v":752.78},{"$f":"IFERROR(ROUND(PC!R1165/(PC!R114-PC!R113),2),\"-\")","v":564.89},{"$f":"IFERROR(ROUND(PC!S1165/(PC!S114-PC!S113),2),\"-\")","v":624.89},{"$f":"IFERROR(ROUND(PC!T1165/(PC!T114-PC!T113),2),\"-\")","v":571.96},{"$f":"IFERROR(ROUND(PC!U1165/(PC!U114-PC!U113),2),\"-\")","v":670.03},{"$f":"IFERROR(ROUND(PC!V1165/(PC!V114-PC!V113),2),\"-\")","v":709.34},{"$f":"IFERROR(ROUND(PC!W1165/(PC!W114-PC!W113),2),\"-\")","v":521.41999999999996},{"$f":"IFERROR(ROUND(PC!X1165/(PC!X114-PC!X113),2),\"-\")","v":589.49},{"$f":"IFERROR(ROUND(PC!Y1165/(PC!Y114-PC!Y113),2),\"-\")","v":753.56},{"$f":"IFERROR(ROUND(PC!Z1165/(PC!Z114-PC!Z113),2),\"-\")","v":741.34},{"$f":"IFERROR(ROUND(PC!AA1165/(PC!AA114-PC!AA113),2),\"-\")","v":615.55999999999995},{"$f":"IFERROR(ROUND(PC!AB1165/(PC!AB114-PC!AB113),2),\"-\")","v":519.78},{"$f":"IFERROR(ROUND(PC!AC1165/(PC!AC114-PC!AC113),2),\"-\")","v":617.64},{"$f":"IFERROR(ROUND(PC!AD1165/(PC!AD114-PC!AD113),2),\"-\")","v":577.03},{"$f":"IFERROR(ROUND(PC!AE1165/(PC!AE114-PC!AE113),2),\"-\")","v":621.11},{"$f":"IFERROR(ROUND(PC!AF1165/(PC!AF114-PC!AF113),2),\"-\")","v":631.05999999999995},{"$f":"IFERROR(ROUND(PC!AG1165/(PC!AG114-PC!AG113),2),\"-\")","v":655.72}]
[null,2025,{"$f":"IFERROR(ROUND(PC!K1166/(PC!K115-PC!K114),2),\"-\")","v":658.37},{"$f":"IFERROR(ROUND(PC!L1166/(PC!L115-PC!L114),2),\"-\")","v":761.18},{"$f":"IFERROR(ROUND(PC!M1166/(PC!M115-PC!M114),2),\"-\")","v":605.45000000000005},{"$f":"IFERROR(ROUND(PC!N1166/(PC!N115-PC!N114),2),\"-\")","v":621.64},{"$f":"IFERROR(ROUND(PC!O1166/(PC!O115-PC!O114),2),\"-\")","v":587.76},{"$f":"IFERROR(ROUND(PC!P1166/(PC!P115-PC!P114),2),\"-\")","v":596.14},{"$f":"IFERROR(ROUND(PC!Q1166/(PC!Q115-PC!Q114),2),\"-\")","v":752.63},{"$f":"IFERROR(ROUND(PC!R1166/(PC!R115-PC!R114),2),\"-\")","v":562.70000000000005},{"$f":"IFERROR(ROUND(PC!S1166/(PC!S115-PC!S114),2),\"-\")","v":623.11},{"$f":"IFERROR(ROUND(PC!T1166/(PC!T115-PC!T114),2),\"-\")","v":570.85},{"$f":"IFERROR(ROUND(PC!U1166/(PC!U115-PC!U114),2),\"-\")","v":668.83},{"$f":"IFERROR(ROUND(PC!V1166/(PC!V115-PC!V114),2),\"-\")","v":708.77},{"$f":"IFERROR(ROUND(PC!W1166/(PC!W115-PC!W114),2),\"-\")","v":518.71},{"$f":"IFERROR(ROUND(PC!X1166/(PC!X115-PC!X114),2),\"-\")","v":586.63},{"$f":"IFERROR(ROUND(PC!Y1166/(PC!Y115-PC!Y114),2),\"-\")","v":753.69},{"$f":"IFERROR(ROUND(PC!Z1166/(PC!Z115-PC!Z114),2),\"-\")","v":741.3},{"$f":"IFERROR(ROUND(PC!AA1166/(PC!AA115-PC!AA114),2),\"-\")","v":614.09},{"$f":"IFERROR(ROUND(PC!AB1166/(PC!AB115-PC!AB114),2),\"-\")","v":515.91999999999996},{"$f":"IFERROR(ROUND(PC!AC1166/(PC!AC115-PC!AC114),2),\"-\")","v":616.59},{"$f":"IFERROR(ROUND(PC!AD1166/(PC!AD115-PC!AD114),2),\"-\")","v":574.84},{"$f":"IFERROR(ROUND(PC!AE1166/(PC!AE115-PC!AE114),2),\"-\")","v":619.28},{"$f":"IFERROR(ROUND(PC!AF1166/(PC!AF115-PC!AF114),2),\"-\")","v":631.03},{"$f":"IFERROR(ROUND(PC!AG1166/(PC!AG115-PC!AG114),2),\"-\")","v":654.75}]
[null,2026,{"$f":"IFERROR(ROUND(PC!K1167/(PC!K116-PC!K115),2),\"-\")","v":690.24},{"$f":"IFERROR(ROUND(PC!L1167/(PC!L116-PC!L115),2),\"-\")","v":760.75},{"$f":"IFERROR(ROUND(PC!M1167/(PC!M116-PC!M115),2),\"-\")","v":603.72},{"$f":"IFERROR(ROUND(PC!N1167/(PC!N116-PC!N115),2),\"-\")","v":618.91},{"$f":"IFERROR(ROUND(PC!O1167/(PC!O116-PC!O115),2),\"-\")","v":585.03},{"$f":"IFERROR(ROUND(PC!P1167/(PC!P116-PC!P115),2),\"-\")","v":593.9},{"$f":"IFERROR(ROUND(PC!Q1167/(PC!Q116-PC!Q115),2),\"-\")","v":752.71},{"$f":"IFERROR(ROUND(PC!R1167/(PC!R116-PC!R115),2),\"-\")","v":560.48},{"$f":"IFERROR(ROUND(PC!S1167/(PC!S116-PC!S115),2),\"-\")","v":621.78},{"$f":"IFERROR(ROUND(PC!T1167/(PC!T116-PC!T115),2),\"-\")","v":569.01},{"$f":"IFERROR(ROUND(PC!U1167/(PC!U116-PC!U115),2),\"-\")","v":667.51},{"$f":"IFERROR(ROUND(PC!V1167/(PC!V116-PC!V115),2),\"-\")","v":708.17},{"$f":"IFERROR(ROUND(PC!W1167/(PC!W116-PC!W115),2),\"-\")","v":515.73},{"$f":"IFERROR(ROUND(PC!X1167/(PC!X116-PC!X115),2),\"-\")","v":584.04},{"$f":"IFERROR(ROUND(PC!Y1167/(PC!Y116-PC!Y115),2),\"-\")","v":753.98},{"$f":"IFERROR(ROUND(PC!Z1167/(PC!Z116-PC!Z115),2),\"-\")","v":741.27},{"$f":"IFERROR(ROUND(PC!AA1167/(PC!AA116-PC!AA115),2),\"-\")","v":612.49},{"$f":"IFERROR(ROUND(PC!AB1167/(PC!AB116-PC!AB115),2),\"-\")","v":512.65},{"$f":"IFERROR(ROUND(PC!AC1167/(PC!AC116-PC!AC115),2),\"-\")","v":615.17999999999995},{"$f":"IFERROR(ROUND(PC!AD1167/(PC!AD116-PC!AD115),2),\"-\")","v":571.70000000000005},{"$f":"IFERROR(ROUND(PC!AE1167/(PC!AE116-PC!AE115),2),\"-\")","v":618.80999999999995},{"$f":"IFERROR(ROUND(PC!AF1167/(PC!AF116-PC!AF115),2),\"-\")","v":630.28},{"$f":"IFERROR(ROUND(PC!AG1167/(PC!AG116-PC!AG115),2),\"-\")","v":654.84}]
[null,2027,{"$f":"IFERROR(ROUND(PC!K1168/(PC!K117-PC!K116),2),\"-\")","v":720.8},{"$f":"IFERROR(ROUND(PC!L1168/(PC!L117-PC!L116),2),\"-\")","v":760.3},{"$f":"IFERROR(ROUND(PC!M1168/(PC!M117-PC!M116),2),\"-\")","v":602.24},{"$f":"IFERROR(ROUND(PC!N1168/(PC!N117-PC!N116),2),\"-\")","v":616.87},{"$f":"IFERROR(ROUND(PC!O1168/(PC!O117-PC!O116),2),\"-\")","v":581.79},{"$f":"IFERROR(ROUND(PC!P1168/(PC!P117-PC!P116),2),\"-\")","v":591.86},{"$f":"IFERROR(ROUND(PC!Q1168/(PC!Q117-PC!Q116),2),\"-\")","v":752.57},{"$f":"IFERROR(ROUND(PC!R1168/(PC!R117-PC!R116),2),\"-\")","v":558.26},{"$f":"IFERROR(ROUND(PC!S1168/(PC!S117-PC!S116),2),\"-\")","v":619.99},{"$f":"IFERROR(ROUND(PC!T1168/(PC!T117-PC!T116),2),\"-\")","v":566.59},{"$f":"IFERROR(ROUND(PC!U1168/(PC!U117-PC!U116),2),\"-\")","v":666.14},{"$f":"IFERROR(ROUND(PC!V1168/(PC!V117-PC!V116),2),\"-\")","v":707.59},{"$f":"IFERROR(ROUND(PC!W1168/(PC!W117-PC!W116),2),\"-\")","v":512.85},{"$f":"IFERROR(ROUND(PC!X1168/(PC!X117-PC!X116),2),\"-\")","v":581.49},{"$f":"IFERROR(ROUND(PC!Y1168/(PC!Y117-PC!Y116),2),\"-\")","v":754.05},{"$f":"IFERROR(ROUND(PC!Z1168/(PC!Z117-PC!Z116),2),\"-\")","v":741.23},{"$f":"IFERROR(ROUND(PC!AA1168/(PC!AA117-PC!AA116),2),\"-\")","v":610.91999999999996},{"$f":"IFERROR(ROUND(PC!AB1168/(PC!AB117-PC!AB116),2),\"-\")","v":508.84},{"$f":"IFERROR(ROUND(PC!AC1168/(PC!AC117-PC!AC116),2),\"-\")","v":614.1},{"$f":"IFERROR(ROUND(PC!AD1168/(PC!AD117-PC!AD116),2),\"-\")","v":571.49},{"$f":"IFERROR(ROUND(PC!AE1168/(PC!AE117-PC!AE116),2),\"-\")","v":617.45000000000005},{"$f":"IFERROR(ROUND(PC!AF1168/(PC!AF117-PC!AF116),2),\"-\")","v":629.53},{"$f":"IFERROR(ROUND(PC!AG1168/(PC!AG117-PC!AG116),2),\"-\")","v":653.62}]
[null,2028,{"$f":"IFERROR(ROUND(PC!K1169/(PC!K118-PC!K117),2),\"-\")","v":750.36},{"$f":"IFERROR(ROUND(PC!L1169/(PC!L118-PC!L117),2),\"-\")","v":760.1},{"$f":"IFERROR(ROUND(PC!M1169/(PC!M118-PC!M117),2),\"-\")","v":600.52},{"$f":"IFERROR(ROUND(PC!N1169/(PC!N118-PC!N117),2),\"-\")","v":613.89},{"$f":"IFERROR(ROUND(PC!O1169/(PC!O118-PC!O117),2),\"-\")","v":579.15},{"$f":"IFERROR(ROUND(PC!P1169/(PC!P118-PC!P117),2),\"-\")","v":589.89},{"$f":"IFERROR(ROUND(PC!Q1169/(PC!Q118-PC!Q117),2),\"-\")","v":752.64},{"$f":"IFERROR(ROUND(PC!R1169/(PC!R118-PC!R117),2),\"-\")","v":556.03},{"$f":"IFERROR(ROUND(PC!S1169/(PC!S118-PC!S117),2),\"-\")","v":618.15},{"$f":"IFERROR(ROUND(PC!T1169/(PC!T118-PC!T117),2),\"-\")","v":565.36},{"$f":"IFERROR(ROUND(PC!U1169/(PC!U118-PC!U117),2),\"-\")","v":664.86},{"$f":"IFERROR(ROUND(PC!V1169/(PC!V118-PC!V117),2),\"-\")","v":706.98},{"$f":"IFERROR(ROUND(PC!W1169/(PC!W118-PC!W117),2),\"-\")","v":509.91},{"$f":"IFERROR(ROUND(PC!X1169/(PC!X118-PC!X117),2),\"-\")","v":578.65},{"$f":"IFERROR(ROUND(PC!Y1169/(PC!Y118-PC!Y117),2),\"-\")","v":754.28},{"$f":"IFERROR(ROUND(PC!Z1169/(PC!Z118-PC!Z117),2),\"-\")","v":741.19},{"$f":"IFERROR(ROUND(PC!AA1169/(PC!AA118-PC!AA117),2),\"-\")","v":609.47},{"$f":"IFERROR(ROUND(PC!AB1169/(PC!AB118-PC!AB117),2),\"-\")","v":508.22},{"$f":"IFERROR(ROUND(PC!AC1169/(PC!AC118-PC!AC117),2),\"-\")","v":612.51},{"$f":"IFERROR(ROUND(PC!AD1169/(PC!AD118-PC!AD117),2),\"-\")","v":569.34},{"$f":"IFERROR(ROUND(PC!AE1169/(PC!AE118-PC!AE117),2),\"-\")","v":615.54},{"$f":"IFERROR(ROUND(PC!AF1169/(PC!AF118-PC!AF117),2),\"-\")","v":628.78},{"$f":"IFERROR(ROUND(PC!AG1169/(PC!AG118-PC!AG117),2),\"-\")","v":652.92999999999995}]
[null,2029,{"$f":"IFERROR(ROUND(PC!K1170/(PC!K119-PC!K118),2),\"-\")","v":778.81},{"$f":"IFERROR(ROUND(PC!L1170/(PC!L119-PC!L118),2),\"-\")","v":-2609.14},{"$f":"IFERROR(ROUND(PC!M1170/(PC!M119-PC!M118),2),\"-\")","v":599.14},{"$f":"IFERROR(ROUND(PC!N1170/(PC!N119-PC!N118),2),\"-\")","v":602.96},{"$f":"IFERROR(ROUND(PC!O1170/(PC!O119-PC!O118),2),\"-\")","v":577.12},{"$f":"IFERROR(ROUND(PC!P1170/(PC!P119-PC!P118),2),\"-\")","v":96.11},{"$f":"IFERROR(ROUND(PC!Q1170/(PC!Q119-PC!Q118),2),\"-\")","v":752.7},{"$f":"IFERROR(ROUND(PC!R1170/(PC!R119-PC!R118),2),\"-\")","v":553.69000000000005},{"$f":"IFERROR(ROUND(PC!S1170/(PC!S119-PC!S118),2),\"-\")","v":616.89},{"$f":"IFERROR(ROUND(PC!T1170/(PC!T119-PC!T118),2),\"-\")","v":563.73},{"$f":"IFERROR(ROUND(PC!U1170/(PC!U119-PC!U118),2),\"-\")","v":663.51},{"$f":"IFERROR(ROUND(PC!V1170/(PC!V119-PC!V118),2),\"-\")","v":706.37},{"$f":"IFERROR(ROUND(PC!W1170/(PC!W119-PC!W118),2),\"-\")","v":506.97},{"$f":"IFERROR(ROUND(PC!X1170/(PC!X119-PC!X118),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Y1170/(PC!Y119-PC!Y118),2),\"-\")","v":767.91},{"$f":"IFERROR(ROUND(PC!Z1170/(PC!Z119-PC!Z118),2),\"-\")","v":741.16},{"$f":"IFERROR(ROUND(PC!AA1170/(PC!AA119-PC!AA118),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AB1170/(PC!AB119-PC!AB118),2),\"-\")","v":511.16},{"$f":"IFERROR(ROUND(PC!AC1170/(PC!AC119-PC!AC118),2),\"-\")","v":611.75},{"$f":"IFERROR(ROUND(PC!AD1170/(PC!AD119-PC!AD118),2),\"-\")","v":566.14},{"$f":"IFERROR(ROUND(PC!AE1170/(PC!AE119-PC!AE118),2),\"-\")","v":587.38},{"$f":"IFERROR(ROUND(PC!AF1170/(PC!AF119-PC!AF118),2),\"-\")","v":628.77},{"$f":"IFERROR(ROUND(PC!AG1170/(PC!AG119-PC!AG118),2),\"-\")","v":652.59}]
[null,2030,{"$f":"IFERROR(ROUND(PC!K1171/(PC!K120-PC!K119),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!L1171/(PC!L120-PC!L119),2),\"-\")","v":735.82},{"$f":"IFERROR(ROUND(PC!M1171/(PC!M120-PC!M119),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!N1171/(PC!N120-PC!N119),2),\"-\")","v":740.97},{"$f":"IFERROR(ROUND(PC!O1171/(PC!O120-PC!O119),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!P1171/(PC!P120-PC!P119),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!Q1171/(PC!Q120-PC!Q119),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!R1171/(PC!R120-PC!R119),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!S1171/(PC!S120-PC!S119),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!T1171/(PC!T120-PC!T119),2),\"-\")","v":768.45},{"$f":"IFERROR(ROUND(PC!U1171/(PC!U120-PC!U119),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!V1171/(PC!V120-PC!V119),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!W1171/(PC!W120-PC!W119),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!X1171/(PC!X120-PC!X119),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!Y1171/(PC!Y120-PC!Y119),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!Z1171/(PC!Z120-PC!Z119),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AA1171/(PC!AA120-PC!AA119),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AB1171/(PC!AB120-PC!AB119),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AC1171/(PC!AC120-PC!AC119),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AD1171/(PC!AD120-PC!AD119),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AE1171/(PC!AE120-PC!AE119),2),\"-\")","v":639.98},{"$f":"IFERROR(ROUND(PC!AF1171/(PC!AF120-PC!AF119),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AG1171/(PC!AG120-PC!AG119),2),\"-\")","v":753.01}]
[null,2031,{"$f":"IFERROR(ROUND(PC!K1172/(PC!K121-PC!K120),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!L1172/(PC!L121-PC!L120),2),\"-\")","v":738.45},{"$f":"IFERROR(ROUND(PC!M1172/(PC!M121-PC!M120),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!N1172/(PC!N121-PC!N120),2),\"-\")","v":740.05},{"$f":"IFERROR(ROUND(PC!O1172/(PC!O121-PC!O120),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!P1172/(PC!P121-PC!P120),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!Q1172/(PC!Q121-PC!Q120),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!R1172/(PC!R121-PC!R120),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!S1172/(PC!S121-PC!S120),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!T1172/(PC!T121-PC!T120),2),\"-\")","v":799.83},{"$f":"IFERROR(ROUND(PC!U1172/(PC!U121-PC!U120),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!V1172/(PC!V121-PC!V120),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!W1172/(PC!W121-PC!W120),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!X1172/(PC!X121-PC!X120),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!Y1172/(PC!Y121-PC!Y120),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!Z1172/(PC!Z121-PC!Z120),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AA1172/(PC!AA121-PC!AA120),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AB1172/(PC!AB121-PC!AB120),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AC1172/(PC!AC121-PC!AC120),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AD1172/(PC!AD121-PC!AD120),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AE1172/(PC!AE121-PC!AE120),2),\"-\")","v":778.63},{"$f":"IFERROR(ROUND(PC!AF1172/(PC!AF121-PC!AF120),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AG1172/(PC!AG121-PC!AG120),2),\"-\")","v":742.69}]
[null,2032,{"$f":"IFERROR(ROUND(PC!K1173/(PC!K122-PC!K121),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!L1173/(PC!L122-PC!L121),2),\"-\")","v":738.65},{"$f":"IFERROR(ROUND(PC!M1173/(PC!M122-PC!M121),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!N1173/(PC!N122-PC!N121),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!O1173/(PC!O122-PC!O121),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!P1173/(PC!P122-PC!P121),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!Q1173/(PC!Q122-PC!Q121),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!R1173/(PC!R122-PC!R121),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!S1173/(PC!S122-PC!S121),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!T1173/(PC!T122-PC!T121),2),\"-\")","v":818.48},{"$f":"IFERROR(ROUND(PC!U1173/(PC!U122-PC!U121),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!V1173/(PC!V122-PC!V121),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!W1173/(PC!W122-PC!W121),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!X1173/(PC!X122-PC!X121),2),\"-\")","v":752.8},{"$f":"IFERROR(ROUND(PC!Y1173/(PC!Y122-PC!Y121),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!Z1173/(PC!Z122-PC!Z121),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AA1173/(PC!AA122-PC!AA121),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AB1173/(PC!AB122-PC!AB121),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AC1173/(PC!AC122-PC!AC121),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AD1173/(PC!AD122-PC!AD121),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AE1173/(PC!AE122-PC!AE121),2),\"-\")","v":756.2},{"$f":"IFERROR(ROUND(PC!AF1173/(PC!AF122-PC!AF121),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AG1173/(PC!AG122-PC!AG121),2),\"-\")","v":763.33}]
[null,2033,{"$f":"IFERROR(ROUND(PC!K1174/(PC!K123-PC!K122),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!L1174/(PC!L123-PC!L122),2),\"-\")","v":738.81},{"$f":"IFERROR(ROUND(PC!M1174/(PC!M123-PC!M122),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!N1174/(PC!N123-PC!N122),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!O1174/(PC!O123-PC!O122),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!P1174/(PC!P123-PC!P122),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!Q1174/(PC!Q123-PC!Q122),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!R1174/(PC!R123-PC!R122),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!S1174/(PC!S123-PC!S122),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!T1174/(PC!T123-PC!T122),2),\"-\")","v":794.51},{"$f":"IFERROR(ROUND(PC!U1174/(PC!U123-PC!U122),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!V1174/(PC!V123-PC!V122),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!W1174/(PC!W123-PC!W122),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!X1174/(PC!X123-PC!X122),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!Y1174/(PC!Y123-PC!Y122),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!Z1174/(PC!Z123-PC!Z122),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AA1174/(PC!AA123-PC!AA122),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AB1174/(PC!AB123-PC!AB122),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AC1174/(PC!AC123-PC!AC122),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AD1174/(PC!AD123-PC!AD122),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AE1174/(PC!AE123-PC!AE122),2),\"-\")","v":711.09},{"$f":"IFERROR(ROUND(PC!AF1174/(PC!AF123-PC!AF122),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AG1174/(PC!AG123-PC!AG122),2),\"-\")","v":742.69}]
[null,2034,{"$f":"IFERROR(ROUND(PC!K1175/(PC!K124-PC!K123),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!L1175/(PC!L124-PC!L123),2),\"-\")","v":739.16},{"$f":"IFERROR(ROUND(PC!M1175/(PC!M124-PC!M123),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!N1175/(PC!N124-PC!N123),2),\"-\")","v":740.5},{"$f":"IFERROR(ROUND(PC!O1175/(PC!O124-PC!O123),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!P1175/(PC!P124-PC!P123),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!Q1175/(PC!Q124-PC!Q123),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!R1175/(PC!R124-PC!R123),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!S1175/(PC!S124-PC!S123),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!T1175/(PC!T124-PC!T123),2),\"-\")","v":819.15},{"$f":"IFERROR(ROUND(PC!U1175/(PC!U124-PC!U123),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!V1175/(PC!V124-PC!V123),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!W1175/(PC!W124-PC!W123),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!X1175/(PC!X124-PC!X123),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!Y1175/(PC!Y124-PC!Y123),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!Z1175/(PC!Z124-PC!Z123),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AA1175/(PC!AA124-PC!AA123),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AB1175/(PC!AB124-PC!AB123),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AC1175/(PC!AC124-PC!AC123),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AD1175/(PC!AD124-PC!AD123),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AE1175/(PC!AE124-PC!AE123),2),\"-\")","v":783.96},{"$f":"IFERROR(ROUND(PC!AF1175/(PC!AF124-PC!AF123),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AG1175/(PC!AG124-PC!AG123),2),\"-\")","v":742.69}]
[null,2035,{"$f":"IFERROR(ROUND(PC!K1176/(PC!K125-PC!K124),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!L1176/(PC!L125-PC!L124),2),\"-\")","v":739.58},{"$f":"IFERROR(ROUND(PC!M1176/(PC!M125-PC!M124),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!N1176/(PC!N125-PC!N124),2),\"-\")","v":739.87},{"$f":"IFERROR(ROUND(PC!O1176/(PC!O125-PC!O124),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!P1176/(PC!P125-PC!P124),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!Q1176/(PC!Q125-PC!Q124),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R1176/(PC!R125-PC!R124),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!S1176/(PC!S125-PC!S124),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!T1176/(PC!T125-PC!T124),2),\"-\")","v":782.48},{"$f":"IFERROR(ROUND(PC!U1176/(PC!U125-PC!U124),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!V1176/(PC!V125-PC!V124),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!W1176/(PC!W125-PC!W124),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!X1176/(PC!X125-PC!X124),2),\"-\")","v":752.1},{"$f":"IFERROR(ROUND(PC!Y1176/(PC!Y125-PC!Y124),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!Z1176/(PC!Z125-PC!Z124),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AA1176/(PC!AA125-PC!AA124),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AB1176/(PC!AB125-PC!AB124),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AC1176/(PC!AC125-PC!AC124),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AD1176/(PC!AD125-PC!AD124),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AE1176/(PC!AE125-PC!AE124),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AF1176/(PC!AF125-PC!AF124),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AG1176/(PC!AG125-PC!AG124),2),\"-\")","v":781.78}]
[null,2036,{"$f":"IFERROR(ROUND(PC!K1177/(PC!K126-PC!K125),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!L1177/(PC!L126-PC!L125),2),\"-\")","v":736.57},{"$f":"IFERROR(ROUND(PC!M1177/(PC!M126-PC!M125),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!N1177/(PC!N126-PC!N125),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!O1177/(PC!O126-PC!O125),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!P1177/(PC!P126-PC!P125),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!Q1177/(PC!Q126-PC!Q125),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R1177/(PC!R126-PC!R125),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!S1177/(PC!S126-PC!S125),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!T1177/(PC!T126-PC!T125),2),\"-\")","v":887.11},{"$f":"IFERROR(ROUND(PC!U1177/(PC!U126-PC!U125),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!V1177/(PC!V126-PC!V125),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!W1177/(PC!W126-PC!W125),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!X1177/(PC!X126-PC!X125),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!Y1177/(PC!Y126-PC!Y125),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!Z1177/(PC!Z126-PC!Z125),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AA1177/(PC!AA126-PC!AA125),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AB1177/(PC!AB126-PC!AB125),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AC1177/(PC!AC126-PC!AC125),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AD1177/(PC!AD126-PC!AD125),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AE1177/(PC!AE126-PC!AE125),2),\"-\")","v":776.45},{"$f":"IFERROR(ROUND(PC!AF1177/(PC!AF126-PC!AF125),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AG1177/(PC!AG126-PC!AG125),2),\"-\")","v":742.69}]
[null,2037,{"$f":"IFERROR(ROUND(PC!K1178/(PC!K127-PC!K126),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!L1178/(PC!L127-PC!L126),2),\"-\")","v":739.45},{"$f":"IFERROR(ROUND(PC!M1178/(PC!M127-PC!M126),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!N1178/(PC!N127-PC!N126),2),\"-\")","v":736.51},{"$f":"IFERROR(ROUND(PC!O1178/(PC!O127-PC!O126),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!P1178/(PC!P127-PC!P126),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!Q1178/(PC!Q127-PC!Q126),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R1178/(PC!R127-PC!R126),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!S1178/(PC!S127-PC!S126),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!T1178/(PC!T127-PC!T126),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!U1178/(PC!U127-PC!U126),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!V1178/(PC!V127-PC!V126),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!W1178/(PC!W127-PC!W126),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!X1178/(PC!X127-PC!X126),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!Y1178/(PC!Y127-PC!Y126),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!Z1178/(PC!Z127-PC!Z126),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AA1178/(PC!AA127-PC!AA126),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AB1178/(PC!AB127-PC!AB126),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AC1178/(PC!AC127-PC!AC126),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AD1178/(PC!AD127-PC!AD126),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AE1178/(PC!AE127-PC!AE126),2),\"-\")","v":649.86},{"$f":"IFERROR(ROUND(PC!AF1178/(PC!AF127-PC!AF126),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AG1178/(PC!AG127-PC!AG126),2),\"-\")","v":742.69}]
[null,2038,{"$f":"IFERROR(ROUND(PC!K1179/(PC!K128-PC!K127),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!L1179/(PC!L128-PC!L127),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!M1179/(PC!M128-PC!M127),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!N1179/(PC!N128-PC!N127),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!O1179/(PC!O128-PC!O127),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!P1179/(PC!P128-PC!P127),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!Q1179/(PC!Q128-PC!Q127),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R1179/(PC!R128-PC!R127),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!S1179/(PC!S128-PC!S127),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!T1179/(PC!T128-PC!T127),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!U1179/(PC!U128-PC!U127),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!V1179/(PC!V128-PC!V127),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!W1179/(PC!W128-PC!W127),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!X1179/(PC!X128-PC!X127),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!Y1179/(PC!Y128-PC!Y127),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!Z1179/(PC!Z128-PC!Z127),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AA1179/(PC!AA128-PC!AA127),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AB1179/(PC!AB128-PC!AB127),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AC1179/(PC!AC128-PC!AC127),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AD1179/(PC!AD128-PC!AD127),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AE1179/(PC!AE128-PC!AE127),2),\"-\")","v":891.23},{"$f":"IFERROR(ROUND(PC!AF1179/(PC!AF128-PC!AF127),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AG1179/(PC!AG128-PC!AG127),2),\"-\")","v":742.69}]
[null,2039,{"$f":"IFERROR(ROUND(PC!K1180/(PC!K129-PC!K128),2),\"-\")","v":2228.08},{"$f":"IFERROR(ROUND(PC!L1180/(PC!L129-PC!L128),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M1180/(PC!M129-PC!M128),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!N1180/(PC!N129-PC!N128),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!O1180/(PC!O129-PC!O128),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!P1180/(PC!P129-PC!P128),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Q1180/(PC!Q129-PC!Q128),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R1180/(PC!R129-PC!R128),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!S1180/(PC!S129-PC!S128),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!T1180/(PC!T129-PC!T128),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!U1180/(PC!U129-PC!U128),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!V1180/(PC!V129-PC!V128),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!W1180/(PC!W129-PC!W128),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!X1180/(PC!X129-PC!X128),2),\"-\")","v":-185.67},{"$f":"IFERROR(ROUND(PC!Y1180/(PC!Y129-PC!Y128),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z1180/(PC!Z129-PC!Z128),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!AA1180/(PC!AA129-PC!AA128),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AB1180/(PC!AB129-PC!AB128),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AC1180/(PC!AC129-PC!AC128),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AD1180/(PC!AD129-PC!AD128),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AE1180/(PC!AE129-PC!AE128),2),\"-\")","v":-247.56},{"$f":"IFERROR(ROUND(PC!AF1180/(PC!AF129-PC!AF128),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AG1180/(PC!AG129-PC!AG128),2),\"-\")","v":0}]
[null,2040,{"$f":"IFERROR(ROUND(PC!K1181/(PC!K130-PC!K129),2),\"-\")","v":-106.1},{"$f":"IFERROR(ROUND(PC!L1181/(PC!L130-PC!L129),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M1181/(PC!M130-PC!M129),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!N1181/(PC!N130-PC!N129),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!O1181/(PC!O130-PC!O129),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!P1181/(PC!P130-PC!P129),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Q1181/(PC!Q130-PC!Q129),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R1181/(PC!R130-PC!R129),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!S1181/(PC!S130-PC!S129),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!T1181/(PC!T130-PC!T129),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!U1181/(PC!U130-PC!U129),2),\"-\")","v":742.69},{"$f":"IFERROR(ROUND(PC!V1181/(PC!V130-PC!V129),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!W1181/(PC!W130-PC!W129),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!X1181/(PC!X130-PC!X129),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Y1181/(PC!Y130-PC!Y129),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z1181/(PC!Z130-PC!Z129),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AA1181/(PC!AA130-PC!AA129),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AB1181/(PC!AB130-PC!AB129),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AC1181/(PC!AC130-PC!AC129),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AD1181/(PC!AD130-PC!AD129),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE1181/(PC!AE130-PC!AE129),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AF1181/(PC!AF130-PC!AF129),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG1181/(PC!AG130-PC!AG129),2),\"-\")","v":0}]
[null,2041,{"$f":"IFERROR(ROUND(PC!K1182/(PC!K131-PC!K130),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!L1182/(PC!L131-PC!L130),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M1182/(PC!M131-PC!M130),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!N1182/(PC!N131-PC!N130),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!O1182/(PC!O131-PC!O130),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!P1182/(PC!P131-PC!P130),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Q1182/(PC!Q131-PC!Q130),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R1182/(PC!R131-PC!R130),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!S1182/(PC!S131-PC!S130),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!T1182/(PC!T131-PC!T130),2),\"-\")","v":-192.55},{"$f":"IFERROR(ROUND(PC!U1182/(PC!U131-PC!U130),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!V1182/(PC!V131-PC!V130),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!W1182/(PC!W131-PC!W130),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!X1182/(PC!X131-PC!X130),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Y1182/(PC!Y131-PC!Y130),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z1182/(PC!Z131-PC!Z130),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AA1182/(PC!AA131-PC!AA130),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AB1182/(PC!AB131-PC!AB130),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AC1182/(PC!AC131-PC!AC130),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AD1182/(PC!AD131-PC!AD130),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE1182/(PC!AE131-PC!AE130),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AF1182/(PC!AF131-PC!AF130),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG1182/(PC!AG131-PC!AG130),2),\"-\")","v":0}]
[null,2042,{"$f":"IFERROR(ROUND(PC!K1183/(PC!K132-PC!K131),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!L1183/(PC!L132-PC!L131),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M1183/(PC!M132-PC!M131),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!N1183/(PC!N132-PC!N131),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!O1183/(PC!O132-PC!O131),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!P1183/(PC!P132-PC!P131),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Q1183/(PC!Q132-PC!Q131),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R1183/(PC!R132-PC!R131),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!S1183/(PC!S132-PC!S131),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!T1183/(PC!T132-PC!T131),2),\"-\")","v":-48.44},{"$f":"IFERROR(ROUND(PC!U1183/(PC!U132-PC!U131),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!V1183/(PC!V132-PC!V131),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!W1183/(PC!W132-PC!W131),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!X1183/(PC!X132-PC!X131),2),\"-\")","v":-11.98},{"$f":"IFERROR(ROUND(PC!Y1183/(PC!Y132-PC!Y131),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z1183/(PC!Z132-PC!Z131),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AA1183/(PC!AA132-PC!AA131),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AB1183/(PC!AB132-PC!AB131),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AC1183/(PC!AC132-PC!AC131),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AD1183/(PC!AD132-PC!AD131),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE1183/(PC!AE132-PC!AE131),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AF1183/(PC!AF132-PC!AF131),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG1183/(PC!AG132-PC!AG131),2),\"-\")","v":-43.69}]
[null,2043,{"$f":"IFERROR(ROUND(PC!K1184/(PC!K133-PC!K132),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!L1184/(PC!L133-PC!L132),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M1184/(PC!M133-PC!M132),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!N1184/(PC!N133-PC!N132),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!O1184/(PC!O133-PC!O132),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!P1184/(PC!P133-PC!P132),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Q1184/(PC!Q133-PC!Q132),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R1184/(PC!R133-PC!R132),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!S1184/(PC!S133-PC!S132),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!T1184/(PC!T133-PC!T132),2),\"-\")","v":-49.51},{"$f":"IFERROR(ROUND(PC!U1184/(PC!U133-PC!U132),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!V1184/(PC!V133-PC!V132),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!W1184/(PC!W133-PC!W132),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!X1184/(PC!X133-PC!X132),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Y1184/(PC!Y133-PC!Y132),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z1184/(PC!Z133-PC!Z132),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AA1184/(PC!AA133-PC!AA132),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AB1184/(PC!AB133-PC!AB132),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AC1184/(PC!AC133-PC!AC132),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AD1184/(PC!AD133-PC!AD132),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE1184/(PC!AE133-PC!AE132),2),\"-\")","v":-24.76},{"$f":"IFERROR(ROUND(PC!AF1184/(PC!AF133-PC!AF132),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG1184/(PC!AG133-PC!AG132),2),\"-\")","v":0}]
[null,2044,{"$f":"IFERROR(ROUND(PC!K1185/(PC!K134-PC!K133),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!L1185/(PC!L134-PC!L133),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M1185/(PC!M134-PC!M133),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!N1185/(PC!N134-PC!N133),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!O1185/(PC!O134-PC!O133),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!P1185/(PC!P134-PC!P133),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Q1185/(PC!Q134-PC!Q133),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!R1185/(PC!R134-PC!R133),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!S1185/(PC!S134-PC!S133),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!T1185/(PC!T134-PC!T133),2),\"-\")","v":-50.18},{"$f":"IFERROR(ROUND(PC!U1185/(PC!U134-PC!U133),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!V1185/(PC!V134-PC!V133),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!W1185/(PC!W134-PC!W133),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!X1185/(PC!X134-PC!X133),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Y1185/(PC!Y134-PC!Y133),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z1185/(PC!Z134-PC!Z133),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AA1185/(PC!AA134-PC!AA133),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AB1185/(PC!AB134-PC!AB133),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AC1185/(PC!AC134-PC!AC133),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AD1185/(PC!AD134-PC!AD133),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE1185/(PC!AE134-PC!AE133),2),\"-\")","v":-38.090000000000003},{"$f":"IFERROR(ROUND(PC!AF1185/(PC!AF134-PC!AF133),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG1185/(PC!AG134-PC!AG133),2),\"-\")","v":0}]
[null,2045,{"$f":"IFERROR(ROUND(PC!K1186/(PC!K135-PC!K134),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!L1186/(PC!L135-PC!L134),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M1186/(PC!M135-PC!M134),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!N1186/(PC!N135-PC!N134),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!O1186/(PC!O135-PC!O134),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!P1186/(PC!P135-PC!P134),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Q1186/(PC!Q135-PC!Q134),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R1186/(PC!R135-PC!R134),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!S1186/(PC!S135-PC!S134),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!T1186/(PC!T135-PC!T134),2),\"-\")","v":-60.45},{"$f":"IFERROR(ROUND(PC!U1186/(PC!U135-PC!U134),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!V1186/(PC!V135-PC!V134),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!W1186/(PC!W135-PC!W134),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!X1186/(PC!X135-PC!X134),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Y1186/(PC!Y135-PC!Y134),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z1186/(PC!Z135-PC!Z134),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AA1186/(PC!AA135-PC!AA134),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AB1186/(PC!AB135-PC!AB134),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AC1186/(PC!AC135-PC!AC134),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AD1186/(PC!AD135-PC!AD134),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE1186/(PC!AE135-PC!AE134),2),\"-\")","v":-15.16},{"$f":"IFERROR(ROUND(PC!AF1186/(PC!AF135-PC!AF134),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG1186/(PC!AG135-PC!AG134),2),\"-\")","v":0}]
[null,2046,{"$f":"IFERROR(ROUND(PC!K1187/(PC!K136-PC!K135),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!L1187/(PC!L136-PC!L135),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M1187/(PC!M136-PC!M135),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!N1187/(PC!N136-PC!N135),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!O1187/(PC!O136-PC!O135),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!P1187/(PC!P136-PC!P135),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Q1187/(PC!Q136-PC!Q135),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!R1187/(PC!R136-PC!R135),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!S1187/(PC!S136-PC!S135),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!T1187/(PC!T136-PC!T135),2),\"-\")","v":-66.84},{"$f":"IFERROR(ROUND(PC!U1187/(PC!U136-PC!U135),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!V1187/(PC!V136-PC!V135),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!W1187/(PC!W136-PC!W135),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!X1187/(PC!X136-PC!X135),2),\"-\")","v":-10.24},{"$f":"IFERROR(ROUND(PC!Y1187/(PC!Y136-PC!Y135),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z1187/(PC!Z136-PC!Z135),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AA1187/(PC!AA136-PC!AA135),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AB1187/(PC!AB136-PC!AB135),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AC1187/(PC!AC136-PC!AC135),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AD1187/(PC!AD136-PC!AD135),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE1187/(PC!AE136-PC!AE135),2),\"-\")","v":-13.75},{"$f":"IFERROR(ROUND(PC!AF1187/(PC!AF136-PC!AF135),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG1187/(PC!AG136-PC!AG135),2),\"-\")","v":-19.54}]
[null,2047,{"$f":"IFERROR(ROUND(PC!K1188/(PC!K137-PC!K136),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!L1188/(PC!L137-PC!L136),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M1188/(PC!M137-PC!M136),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!N1188/(PC!N137-PC!N136),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!O1188/(PC!O137-PC!O136),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!P1188/(PC!P137-PC!P136),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Q1188/(PC!Q137-PC!Q136),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!R1188/(PC!R137-PC!R136),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!S1188/(PC!S137-PC!S136),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!T1188/(PC!T137-PC!T136),2),\"-\")","v":-65.150000000000006},{"$f":"IFERROR(ROUND(PC!U1188/(PC!U137-PC!U136),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!V1188/(PC!V137-PC!V136),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!W1188/(PC!W137-PC!W136),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!X1188/(PC!X137-PC!X136),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Y1188/(PC!Y137-PC!Y136),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z1188/(PC!Z137-PC!Z136),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AA1188/(PC!AA137-PC!AA136),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AB1188/(PC!AB137-PC!AB136),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AC1188/(PC!AC137-PC!AC136),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AD1188/(PC!AD137-PC!AD136),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE1188/(PC!AE137-PC!AE136),2),\"-\")","v":-23.96},{"$f":"IFERROR(ROUND(PC!AF1188/(PC!AF137-PC!AF136),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG1188/(PC!AG137-PC!AG136),2),\"-\")","v":0}]
[null,2048,{"$f":"IFERROR(ROUND(PC!K1189/(PC!K138-PC!K137),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!L1189/(PC!L138-PC!L137),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M1189/(PC!M138-PC!M137),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!N1189/(PC!N138-PC!N137),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!O1189/(PC!O138-PC!O137),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!P1189/(PC!P138-PC!P137),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Q1189/(PC!Q138-PC!Q137),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!R1189/(PC!R138-PC!R137),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!S1189/(PC!S138-PC!S137),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!T1189/(PC!T138-PC!T137),2),\"-\")","v":-51.02},{"$f":"IFERROR(ROUND(PC!U1189/(PC!U138-PC!U137),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!V1189/(PC!V138-PC!V137),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!W1189/(PC!W138-PC!W137),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!X1189/(PC!X138-PC!X137),2),\"-\")","v":-3.97},{"$f":"IFERROR(ROUND(PC!Y1189/(PC!Y138-PC!Y137),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z1189/(PC!Z138-PC!Z137),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AA1189/(PC!AA138-PC!AA137),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AB1189/(PC!AB138-PC!AB137),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AC1189/(PC!AC138-PC!AC137),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AD1189/(PC!AD138-PC!AD137),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE1189/(PC!AE138-PC!AE137),2),\"-\")","v":-10.46},{"$f":"IFERROR(ROUND(PC!AF1189/(PC!AF138-PC!AF137),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG1189/(PC!AG138-PC!AG137),2),\"-\")","v":-15.47}]
[null,2049,{"$f":"IFERROR(ROUND(PC!K1190/(PC!K139-PC!K138),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!L1190/(PC!L139-PC!L138),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M1190/(PC!M139-PC!M138),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!N1190/(PC!N139-PC!N138),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!O1190/(PC!O139-PC!O138),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!P1190/(PC!P139-PC!P138),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Q1190/(PC!Q139-PC!Q138),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R1190/(PC!R139-PC!R138),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!S1190/(PC!S139-PC!S138),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!T1190/(PC!T139-PC!T138),2),\"-\")","v":-67.52},{"$f":"IFERROR(ROUND(PC!U1190/(PC!U139-PC!U138),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!V1190/(PC!V139-PC!V138),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!W1190/(PC!W139-PC!W138),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!X1190/(PC!X139-PC!X138),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Y1190/(PC!Y139-PC!Y138),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z1190/(PC!Z139-PC!Z138),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AA1190/(PC!AA139-PC!AA138),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AB1190/(PC!AB139-PC!AB138),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AC1190/(PC!AC139-PC!AC138),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AD1190/(PC!AD139-PC!AD138),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE1190/(PC!AE139-PC!AE138),2),\"-\")","v":-28.94},{"$f":"IFERROR(ROUND(PC!AF1190/(PC!AF139-PC!AF138),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG1190/(PC!AG139-PC!AG138),2),\"-\")","v":0}]
[null,2050,{"$f":"IFERROR(ROUND(PC!K1191/(PC!K140-PC!K139),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!L1191/(PC!L140-PC!L139),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!M1191/(PC!M140-PC!M139),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!N1191/(PC!N140-PC!N139),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!O1191/(PC!O140-PC!O139),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!P1191/(PC!P140-PC!P139),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Q1191/(PC!Q140-PC!Q139),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!R1191/(PC!R140-PC!R139),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!S1191/(PC!S140-PC!S139),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!T1191/(PC!T140-PC!T139),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!U1191/(PC!U140-PC!U139),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!V1191/(PC!V140-PC!V139),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!W1191/(PC!W140-PC!W139),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!X1191/(PC!X140-PC!X139),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Y1191/(PC!Y140-PC!Y139),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!Z1191/(PC!Z140-PC!Z139),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AA1191/(PC!AA140-PC!AA139),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AB1191/(PC!AB140-PC!AB139),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AC1191/(PC!AC140-PC!AC139),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AD1191/(PC!AD140-PC!AD139),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AE1191/(PC!AE140-PC!AE139),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AF1191/(PC!AF140-PC!AF139),2),\"-\")","v":0},{"$f":"IFERROR(ROUND(PC!AG1191/(PC!AG140-PC!AG139),2),\"-\")","v":0}]
[null,2051,{"$f":"IFERROR(ROUND(PC!K1192/(PC!K141-PC!K140),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!L1192/(PC!L141-PC!L140),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!M1192/(PC!M141-PC!M140),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!N1192/(PC!N141-PC!N140),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!O1192/(PC!O141-PC!O140),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P1192/(PC!P141-PC!P140),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Q1192/(PC!Q141-PC!Q140),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R1192/(PC!R141-PC!R140),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!S1192/(PC!S141-PC!S140),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!T1192/(PC!T141-PC!T140),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!U1192/(PC!U141-PC!U140),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!V1192/(PC!V141-PC!V140),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!W1192/(PC!W141-PC!W140),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!X1192/(PC!X141-PC!X140),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Y1192/(PC!Y141-PC!Y140),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Z1192/(PC!Z141-PC!Z140),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AA1192/(PC!AA141-PC!AA140),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AB1192/(PC!AB141-PC!AB140),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AC1192/(PC!AC141-PC!AC140),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AD1192/(PC!AD141-PC!AD140),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AE1192/(PC!AE141-PC!AE140),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AF1192/(PC!AF141-PC!AF140),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AG1192/(PC!AG141-PC!AG140),2),\"-\")","v":"-"}]
[null,2052,{"$f":"IFERROR(ROUND(PC!K1193/(PC!K142-PC!K141),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!L1193/(PC!L142-PC!L141),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!M1193/(PC!M142-PC!M141),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!N1193/(PC!N142-PC!N141),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!O1193/(PC!O142-PC!O141),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P1193/(PC!P142-PC!P141),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Q1193/(PC!Q142-PC!Q141),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R1193/(PC!R142-PC!R141),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!S1193/(PC!S142-PC!S141),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!T1193/(PC!T142-PC!T141),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!U1193/(PC!U142-PC!U141),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!V1193/(PC!V142-PC!V141),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!W1193/(PC!W142-PC!W141),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!X1193/(PC!X142-PC!X141),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Y1193/(PC!Y142-PC!Y141),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Z1193/(PC!Z142-PC!Z141),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AA1193/(PC!AA142-PC!AA141),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AB1193/(PC!AB142-PC!AB141),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AC1193/(PC!AC142-PC!AC141),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AD1193/(PC!AD142-PC!AD141),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AE1193/(PC!AE142-PC!AE141),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AF1193/(PC!AF142-PC!AF141),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AG1193/(PC!AG142-PC!AG141),2),\"-\")","v":"-"}]
[null,2053,{"$f":"IFERROR(ROUND(PC!K1194/(PC!K143-PC!K142),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!L1194/(PC!L143-PC!L142),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!M1194/(PC!M143-PC!M142),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!N1194/(PC!N143-PC!N142),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!O1194/(PC!O143-PC!O142),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P1194/(PC!P143-PC!P142),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Q1194/(PC!Q143-PC!Q142),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R1194/(PC!R143-PC!R142),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!S1194/(PC!S143-PC!S142),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!T1194/(PC!T143-PC!T142),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!U1194/(PC!U143-PC!U142),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!V1194/(PC!V143-PC!V142),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!W1194/(PC!W143-PC!W142),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!X1194/(PC!X143-PC!X142),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Y1194/(PC!Y143-PC!Y142),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Z1194/(PC!Z143-PC!Z142),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AA1194/(PC!AA143-PC!AA142),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AB1194/(PC!AB143-PC!AB142),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AC1194/(PC!AC143-PC!AC142),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AD1194/(PC!AD143-PC!AD142),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AE1194/(PC!AE143-PC!AE142),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AF1194/(PC!AF143-PC!AF142),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AG1194/(PC!AG143-PC!AG142),2),\"-\")","v":"-"}]
[null,2054,{"$f":"IFERROR(ROUND(PC!K1195/(PC!K144-PC!K143),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!L1195/(PC!L144-PC!L143),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!M1195/(PC!M144-PC!M143),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!N1195/(PC!N144-PC!N143),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!O1195/(PC!O144-PC!O143),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P1195/(PC!P144-PC!P143),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Q1195/(PC!Q144-PC!Q143),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R1195/(PC!R144-PC!R143),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!S1195/(PC!S144-PC!S143),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!T1195/(PC!T144-PC!T143),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!U1195/(PC!U144-PC!U143),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!V1195/(PC!V144-PC!V143),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!W1195/(PC!W144-PC!W143),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!X1195/(PC!X144-PC!X143),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Y1195/(PC!Y144-PC!Y143),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Z1195/(PC!Z144-PC!Z143),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AA1195/(PC!AA144-PC!AA143),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AB1195/(PC!AB144-PC!AB143),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AC1195/(PC!AC144-PC!AC143),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AD1195/(PC!AD144-PC!AD143),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AE1195/(PC!AE144-PC!AE143),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AF1195/(PC!AF144-PC!AF143),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AG1195/(PC!AG144-PC!AG143),2),\"-\")","v":"-"}]
[null,2055,{"$f":"IFERROR(ROUND(PC!K1196/(PC!K145-PC!K144),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!L1196/(PC!L145-PC!L144),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!M1196/(PC!M145-PC!M144),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!N1196/(PC!N145-PC!N144),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!O1196/(PC!O145-PC!O144),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!P1196/(PC!P145-PC!P144),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Q1196/(PC!Q145-PC!Q144),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!R1196/(PC!R145-PC!R144),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!S1196/(PC!S145-PC!S144),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!T1196/(PC!T145-PC!T144),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!U1196/(PC!U145-PC!U144),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!V1196/(PC!V145-PC!V144),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!W1196/(PC!W145-PC!W144),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!X1196/(PC!X145-PC!X144),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Y1196/(PC!Y145-PC!Y144),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!Z1196/(PC!Z145-PC!Z144),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AA1196/(PC!AA145-PC!AA144),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AB1196/(PC!AB145-PC!AB144),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AC1196/(PC!AC145-PC!AC144),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AD1196/(PC!AD145-PC!AD144),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AE1196/(PC!AE145-PC!AE144),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AF1196/(PC!AF145-PC!AF144),2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND(PC!AG1196/(PC!AG145-PC!AG144),2),\"-\")","v":"-"}]
[]
["x","Esgoto (r$) / km rede","Aquiraz","Barbalha","Cascavel","Caucaia","Chorozinho","Eusébio","Farias_Brito","Fortaleza","Guaiúba","Horizonte","Itaitinga","Juazeiro_do_Norte","Maracanaú","Maranguape","Missão_Velha","Nova_Olinda","Pacajus","Pacatuba","Paracuru","Paraipaba","São_Gonçalo_do_Amarante","São_Luís_do_Curu","Trairi"]
[null,2020]
[null,{"$f":"B199+1","v":2021},{"$f":"IFERROR(PC!K1309/(PC!K300-PC!K299),\"-\")","v":1813561.4429759246},{"$f":"IFERROR(PC!L1309/(PC!L300-PC!L299),\"-\")","v":1418570.0903700662},{"$f":"IFERROR(PC!M1309/(PC!M300-PC!M299),\"-\")","v":507195.04136511928},{"$f":"IFERROR(PC!N1309/(PC!N300-PC!N299),\"-\")","v":1432330.9250791722},{"$f":"IFERROR(PC!O1309/(PC!O300-PC!O299),\"-\")","v":"-"},{"$f":"IFERROR(PC!P1309/(PC!P300-PC!P299),\"-\")","v":532727.29371512053},{"$f":"IFERROR(PC!Q1309/(PC!Q300-PC!Q299),\"-\")","v":764802.90836736164},{"$f":"IFERROR(PC!R1309/(PC!R300-PC!R299),\"-\")","v":1634982.3504403119},{"$f":"IFERROR(PC!S1309/(PC!S300-PC!S299),\"-\")","v":484719.2349612359},{"$f":"IFERROR(PC!T1309/(PC!T300-PC!T299),\"-\")","v":713326.91719717777},{"$f":"IFERROR(PC!U1309/(PC!U300-PC!U299),\"-\")","v":346334.6907561961},{"$f":"IFERROR(PC!V1309/(PC!V300-PC!V299),\"-\")","v":756782.63433505304},{"$f":"IFERROR(PC!W1309/(PC!W300-PC!W299),\"-\")","v":863664.23588578554},{"$f":"IFERROR(PC!X1309/(PC!X300-PC!X299),\"-\")","v":871479.86404910253},{"$f":"IFERROR(PC!Y1309/(PC!Y300-PC!Y299),\"-\")","v":135266.56178202922},{"$f":"IFERROR(PC!Z1309/(PC!Z300-PC!Z299),\"-\")","v":1069420.1612914763},{"$f":"IFERROR(PC!AA1309/(PC!AA300-PC!AA299),\"-\")","v":574559.8825870835},{"$f":"IFERROR(PC!AB1309/(PC!AB300-PC!AB299),\"-\")","v":430050.75923273514},{"$f":"IFERROR(PC!AC1309/(PC!AC300-PC!AC299),\"-\")","v":638195.64431759377},{"$f":"IFERROR(PC!AD1309/(PC!AD300-PC!AD299),\"-\")","v":602895.5038839936},{"$f":"IFERROR(PC!AE1309/(PC!AE300-PC!AE299),\"-\")","v":455938.61247187288},{"$f":"IFERROR(PC!AF1309/(PC!AF300-PC!AF299),\"-\")","v":470720.68091718829},{"$f":"IFERROR(PC!AG1309/(PC!AG300-PC!AG299),\"-\")","v":680910.14116765046}]
[null,2022,{"$f":"IFERROR(PC!K1310/(PC!K301-PC!K300),\"-\")","v":2185184.0954585359},{"$f":"IFERROR(PC!L1310/(PC!L301-PC!L300),\"-\")","v":1967449.0121123707},{"$f":"IFERROR(PC!M1310/(PC!M301-PC!M300),\"-\")","v":1945711.6626836341},{"$f":"IFERROR(PC!N1310/(PC!N301-PC!N300),\"-\")","v":1210552.7127917735},{"$f":"IFERROR(PC!O1310/(PC!O301-PC!O300),\"-\")","v":"-"},{"$f":"IFERROR(PC!P1310/(PC!P301-PC!P300),\"-\")","v":1664284.6232839604},{"$f":"IFERROR(PC!Q1310/(PC!Q301-PC!Q300),\"-\")","v":1869902.7240050188},{"$f":"IFERROR(PC!R1310/(PC!R301-PC!R300),\"-\")","v":2751832.6544558271},{"$f":"IFERROR(PC!S1310/(PC!S301-PC!S300),\"-\")","v":1636801.2165958725},{"$f":"IFERROR(PC!T1310/(PC!T301-PC!T300),\"-\")","v":715082.13258785242},{"$f":"IFERROR(PC!U1310/(PC!U301-PC!U300),\"-\")","v":755393.06705028459},{"$f":"IFERROR(PC!V1310/(PC!V301-PC!V300),\"-\")","v":1829733.5133720064},{"$f":"IFERROR(PC!W1310/(PC!W301-PC!W300),\"-\")","v":1598869.055457646},{"$f":"IFERROR(PC!X1310/(PC!X301-PC!X300),\"-\")","v":1427496.1872662075},{"$f":"IFERROR(PC!Y1310/(PC!Y301-PC!Y300),\"-\")","v":1579996.6420969293},{"$f":"IFERROR(PC!Z1310/(PC!Z301-PC!Z300),\"-\")","v":3765229.8812202029},{"$f":"IFERROR(PC!AA1310/(PC!AA301-PC!AA300),\"-\")","v":3653207.7751754452},{"$f":"IFERROR(PC!AB1310/(PC!AB301-PC!AB300),\"-\")","v":1287994.2396948407},{"$f":"IFERROR(PC!AC1310/(PC!AC301-PC!AC300),\"-\")","v":2020320.8161998012},{"$f":"IFERROR(PC!AD1310/(PC!AD301-PC!AD300),\"-\")","v":4925217.9731982518},{"$f":"IFERROR(PC!AE1310/(PC!AE301-PC!AE300),\"-\")","v":1430818.4530607138},{"$f":"IFERROR(PC!AF1310/(PC!AF301-PC!AF300),\"-\")","v":932593.21789200837},{"$f":"IFERROR(PC!AG1310/(PC!AG301-PC!AG300),\"-\")","v":1622762.0846187742}]
[null,2023,{"$f":"IFERROR(PC!K1311/(PC!K302-PC!K301),\"-\")","v":498278.17775577563},{"$f":"IFERROR(PC!L1311/(PC!L302-PC!L301),\"-\")","v":803694.68589116749},{"$f":"IFERROR(PC!M1311/(PC!M302-PC!M301),\"-\")","v":628750.85543680936},{"$f":"IFERROR(PC!N1311/(PC!N302-PC!N301),\"-\")","v":2965270.716753453},{"$f":"IFERROR(PC!O1311/(PC!O302-PC!O301),\"-\")","v":306000.20795806852},{"$f":"IFERROR(PC!P1311/(PC!P302-PC!P301),\"-\")","v":721262.59412920009},{"$f":"IFERROR(PC!Q1311/(PC!Q302-PC!Q301),\"-\")","v":424364.53315388958},{"$f":"IFERROR(PC!R1311/(PC!R302-PC!R301),\"-\")","v":2250705.5530194808},{"$f":"IFERROR(PC!S1311/(PC!S302-PC!S301),\"-\")","v":1248199.1705695621},{"$f":"IFERROR(PC!T1311/(PC!T302-PC!T301),\"-\")","v":1721643.7638189623},{"$f":"IFERROR(PC!U1311/(PC!U302-PC!U301),\"-\")","v":1064665.7607433242},{"$f":"IFERROR(PC!V1311/(PC!V302-PC!V301),\"-\")","v":953197.06059548806},{"$f":"IFERROR(PC!W1311/(PC!W302-PC!W301),\"-\")","v":997340.39867287024},{"$f":"IFERROR(PC!X1311/(PC!X302-PC!X301),\"-\")","v":1044319.2740353325},{"$f":"IFERROR(PC!Y1311/(PC!Y302-PC!Y301),\"-\")","v":487452.84545195033},{"$f":"IFERROR(PC!Z1311/(PC!Z302-PC!Z301),\"-\")","v":752524.66102386708},{"$f":"IFERROR(PC!AA1311/(PC!AA302-PC!AA301),\"-\")","v":847846.51215025329},{"$f":"IFERROR(PC!AB1311/(PC!AB302-PC!AB301),\"-\")","v":562703.0153817893},{"$f":"IFERROR(PC!AC1311/(PC!AC302-PC!AC301),\"-\")","v":777758.57739373983},{"$f":"IFERROR(PC!AD1311/(PC!AD302-PC!AD301),\"-\")","v":3758458.3396427222},{"$f":"IFERROR(PC!AE1311/(PC!AE302-PC!AE301),\"-\")","v":137097.77063223399},{"$f":"IFERROR(PC!AF1311/(PC!AF302-PC!AF301),\"-\")","v":2153648.781235774},{"$f":"IFERROR(PC!AG1311/(PC!AG302-PC!AG301),\"-\")","v":2206094.9244446829}]
[null,2024,{"$f":"IFERROR(PC!K1312/(PC!K303-PC!K302),\"-\")","v":745373.29387315235},{"$f":"IFERROR(PC!L1312/(PC!L303-PC!L302),\"-\")","v":1101103.6061681083},{"$f":"IFERROR(PC!M1312/(PC!M303-PC!M302),\"-\")","v":537805.04436921759},{"$f":"IFERROR(PC!N1312/(PC!N303-PC!N302),\"-\")","v":3391669.9509363333},{"$f":"IFERROR(PC!O1312/(PC!O303-PC!O302),\"-\")","v":963148.73504911794},{"$f":"IFERROR(PC!P1312/(PC!P303-PC!P302),\"-\")","v":712173.56123138079},{"$f":"IFERROR(PC!Q1312/(PC!Q303-PC!Q302),\"-\")","v":459789.68773204181},{"$f":"IFERROR(PC!R1312/(PC!R303-PC!R302),\"-\")","v":2043007.6518916551},{"$f":"IFERROR(PC!S1312/(PC!S303-PC!S302),\"-\")","v":632028.35941221472},{"$f":"IFERROR(PC!T1312/(PC!T303-PC!T302),\"-\")","v":660504.71997457312},{"$f":"IFERROR(PC!U1312/(PC!U303-PC!U302),\"-\")","v":627349.24666298449},{"$f":"IFERROR(PC!V1312/(PC!V303-PC!V302),\"-\")","v":707480.41369307239},{"$f":"IFERROR(PC!W1312/(PC!W303-PC!W302),\"-\")","v":2337225.9076677486},{"$f":"IFERROR(PC!X1312/(PC!X303-PC!X302),\"-\")","v":844375.11655574571},{"$f":"IFERROR(PC!Y1312/(PC!Y303-PC!Y302),\"-\")","v":630453.62738520384},{"$f":"IFERROR(PC!Z1312/(PC!Z303-PC!Z302),\"-\")","v":835206.14944415761},{"$f":"IFERROR(PC!AA1312/(PC!AA303-PC!AA302),\"-\")","v":789377.86990765482},{"$f":"IFERROR(PC!AB1312/(PC!AB303-PC!AB302),\"-\")","v":965384.8580124923},{"$f":"IFERROR(PC!AC1312/(PC!AC303-PC!AC302),\"-\")","v":1305183.2775537488},{"$f":"IFERROR(PC!AD1312/(PC!AD303-PC!AD302),\"-\")","v":674311.24404281564},{"$f":"IFERROR(PC!AE1312/(PC!AE303-PC!AE302),\"-\")","v":724535.22736958135},{"$f":"IFERROR(PC!AF1312/(PC!AF303-PC!AF302),\"-\")","v":539350.41267553112},{"$f":"IFERROR(PC!AG1312/(PC!AG303-PC!AG302),\"-\")","v":805185.0108574467}]
[null,2025,{"$f":"IFERROR(PC!K1313/(PC!K304-PC!K303),\"-\")","v":761070.25501213165},{"$f":"IFERROR(PC!L1313/(PC!L304-PC!L303),\"-\")","v":1039751.4823242177},{"$f":"IFERROR(PC!M1313/(PC!M304-PC!M303),\"-\")","v":1495080.1370783239},{"$f":"IFERROR(PC!N1313/(PC!N304-PC!N303),\"-\")","v":1962051.2232325866},{"$f":"IFERROR(PC!O1313/(PC!O304-PC!O303),\"-\")","v":631626.19261312066},{"$f":"IFERROR(PC!P1313/(PC!P304-PC!P303),\"-\")","v":1209234.6154773347},{"$f":"IFERROR(PC!Q1313/(PC!Q304-PC!Q303),\"-\")","v":526239.55799821287},{"$f":"IFERROR(PC!R1313/(PC!R304-PC!R303),\"-\")","v":1748266.7310142794},{"$f":"IFERROR(PC!S1313/(PC!S304-PC!S303),\"-\")","v":1541458.2750838075},{"$f":"IFERROR(PC!T1313/(PC!T304-PC!T303),\"-\")","v":1019911.7619890514},{"$f":"IFERROR(PC!U1313/(PC!U304-PC!U303),\"-\")","v":734736.27683568094},{"$f":"IFERROR(PC!V1313/(PC!V304-PC!V303),\"-\")","v":929352.92997058609},{"$f":"IFERROR(PC!W1313/(PC!W304-PC!W303),\"-\")","v":2300863.6859658984},{"$f":"IFERROR(PC!X1313/(PC!X304-PC!X303),\"-\")","v":706537.32107902085},{"$f":"IFERROR(PC!Y1313/(PC!Y304-PC!Y303),\"-\")","v":517324.15711597353},{"$f":"IFERROR(PC!Z1313/(PC!Z304-PC!Z303),\"-\")","v":1224536.0970174638},{"$f":"IFERROR(PC!AA1313/(PC!AA304-PC!AA303),\"-\")","v":668473.70327757543},{"$f":"IFERROR(PC!AB1313/(PC!AB304-PC!AB303),\"-\")","v":649046.45619304571},{"$f":"IFERROR(PC!AC1313/(PC!AC304-PC!AC303),\"-\")","v":774862.70730942511},{"$f":"IFERROR(PC!AD1313/(PC!AD304-PC!AD303),\"-\")","v":680459.15394952416},{"$f":"IFERROR(PC!AE1313/(PC!AE304-PC!AE303),\"-\")","v":1054422.6482328714},{"$f":"IFERROR(PC!AF1313/(PC!AF304-PC!AF303),\"-\")","v":867576.66582763789},{"$f":"IFERROR(PC!AG1313/(PC!AG304-PC!AG303),\"-\")","v":1145492.3909486607}]
[null,2026,{"$f":"IFERROR(PC!K1314/(PC!K305-PC!K304),\"-\")","v":836222.10764244082},{"$f":"IFERROR(PC!L1314/(PC!L305-PC!L304),\"-\")","v":598523.19442064315},{"$f":"IFERROR(PC!M1314/(PC!M305-PC!M304),\"-\")","v":728732.79388320271},{"$f":"IFERROR(PC!N1314/(PC!N305-PC!N304),\"-\")","v":1798821.8315387724},{"$f":"IFERROR(PC!O1314/(PC!O305-PC!O304),\"-\")","v":1386735.3059940222},{"$f":"IFERROR(PC!P1314/(PC!P305-PC!P304),\"-\")","v":763969.37491986959},{"$f":"IFERROR(PC!Q1314/(PC!Q305-PC!Q304),\"-\")","v":1254913.7738535062},{"$f":"IFERROR(PC!R1314/(PC!R305-PC!R304),\"-\")","v":1206713.5146078749},{"$f":"IFERROR(PC!S1314/(PC!S305-PC!S304),\"-\")","v":599755.77048039797},{"$f":"IFERROR(PC!T1314/(PC!T305-PC!T304),\"-\")","v":827764.28523798368},{"$f":"IFERROR(PC!U1314/(PC!U305-PC!U304),\"-\")","v":1332009.7288521708},{"$f":"IFERROR(PC!V1314/(PC!V305-PC!V304),\"-\")","v":672400.19460194779},{"$f":"IFERROR(PC!W1314/(PC!W305-PC!W304),\"-\")","v":1238087.9207238131},{"$f":"IFERROR(PC!X1314/(PC!X305-PC!X304),\"-\")","v":1416699.5450980859},{"$f":"IFERROR(PC!Y1314/(PC!Y305-PC!Y304),\"-\")","v":1214966.7015122818},{"$f":"IFERROR(PC!Z1314/(PC!Z305-PC!Z304),\"-\")","v":1230453.0646917992},{"$f":"IFERROR(PC!AA1314/(PC!AA305-PC!AA304),\"-\")","v":1548781.6966589836},{"$f":"IFERROR(PC!AB1314/(PC!AB305-PC!AB304),\"-\")","v":656769.53089902981},{"$f":"IFERROR(PC!AC1314/(PC!AC305-PC!AC304),\"-\")","v":570268.56405238982},{"$f":"IFERROR(PC!AD1314/(PC!AD305-PC!AD304),\"-\")","v":698697.98925421725},{"$f":"IFERROR(PC!AE1314/(PC!AE305-PC!AE304),\"-\")","v":618638.80855043035},{"$f":"IFERROR(PC!AF1314/(PC!AF305-PC!AF304),\"-\")","v":585551.68904234935},{"$f":"IFERROR(PC!AG1314/(PC!AG305-PC!AG304),\"-\")","v":899650.22766494798}]
[null,2027,{"$f":"IFERROR(PC!K1315/(PC!K306-PC!K305),\"-\")","v":529905.711213061},{"$f":"IFERROR(PC!L1315/(PC!L306-PC!L305),\"-\")","v":750502.9292614013},{"$f":"IFERROR(PC!M1315/(PC!M306-PC!M305),\"-\")","v":543008.02439675014},{"$f":"IFERROR(PC!N1315/(PC!N306-PC!N305),\"-\")","v":1860905.0393081878},{"$f":"IFERROR(PC!O1315/(PC!O306-PC!O305),\"-\")","v":569915.47704049642},{"$f":"IFERROR(PC!P1315/(PC!P306-PC!P305),\"-\")","v":725638.90566670115},{"$f":"IFERROR(PC!Q1315/(PC!Q306-PC!Q305),\"-\")","v":572839.4834605431},{"$f":"IFERROR(PC!R1315/(PC!R306-PC!R305),\"-\")","v":988650.19181916059},{"$f":"IFERROR(PC!S1315/(PC!S306-PC!S305),\"-\")","v":624392.17491078505},{"$f":"IFERROR(PC!T1315/(PC!T306-PC!T305),\"-\")","v":633868.25018456939},{"$f":"IFERROR(PC!U1315/(PC!U306-PC!U305),\"-\")","v":821804.83259231539},{"$f":"IFERROR(PC!V1315/(PC!V306-PC!V305),\"-\")","v":627477.86522654863},{"$f":"IFERROR(PC!W1315/(PC!W306-PC!W305),\"-\")","v":1300324.3254819629},{"$f":"IFERROR(PC!X1315/(PC!X306-PC!X305),\"-\")","v":750211.81694759836},{"$f":"IFERROR(PC!Y1315/(PC!Y306-PC!Y305),\"-\")","v":488570.43575044197},{"$f":"IFERROR(PC!Z1315/(PC!Z306-PC!Z305),\"-\")","v":3704338.563984748},{"$f":"IFERROR(PC!AA1315/(PC!AA306-PC!AA305),\"-\")","v":643720.31097948353},{"$f":"IFERROR(PC!AB1315/(PC!AB306-PC!AB305),\"-\")","v":708546.1710211914},{"$f":"IFERROR(PC!AC1315/(PC!AC306-PC!AC305),\"-\")","v":643970.78578355163},{"$f":"IFERROR(PC!AD1315/(PC!AD306-PC!AD305),\"-\")","v":641809.34957793599},{"$f":"IFERROR(PC!AE1315/(PC!AE306-PC!AE305),\"-\")","v":584191.97260170733},{"$f":"IFERROR(PC!AF1315/(PC!AF306-PC!AF305),\"-\")","v":796263.27529150259},{"$f":"IFERROR(PC!AG1315/(PC!AG306-PC!AG305),\"-\")","v":1089599.2795104636}]
[null,2028,{"$f":"IFERROR(PC!K1316/(PC!K307-PC!K306),\"-\")","v":502232.13860070135},{"$f":"IFERROR(PC!L1316/(PC!L307-PC!L306),\"-\")","v":620909.10227780777},{"$f":"IFERROR(PC!M1316/(PC!M307-PC!M306),\"-\")","v":570370.42179560417},{"$f":"IFERROR(PC!N1316/(PC!N307-PC!N306),\"-\")","v":1039829.6397685242},{"$f":"IFERROR(PC!O1316/(PC!O307-PC!O306),\"-\")","v":579857.46316467342},{"$f":"IFERROR(PC!P1316/(PC!P307-PC!P306),\"-\")","v":735292.56064485945},{"$f":"IFERROR(PC!Q1316/(PC!Q307-PC!Q306),\"-\")","v":640335.1708627328},{"$f":"IFERROR(PC!R1316/(PC!R307-PC!R306),\"-\")","v":1161470.2520645156},{"$f":"IFERROR(PC!S1316/(PC!S307-PC!S306),\"-\")","v":649823.14793072711},{"$f":"IFERROR(PC!T1316/(PC!T307-PC!T306),\"-\")","v":655314.59884777851},{"$f":"IFERROR(PC!U1316/(PC!U307-PC!U306),\"-\")","v":865021.11177815613},{"$f":"IFERROR(PC!V1316/(PC!V307-PC!V306),\"-\")","v":868660.80547493661},{"$f":"IFERROR(PC!W1316/(PC!W307-PC!W306),\"-\")","v":1291938.451551917},{"$f":"IFERROR(PC!X1316/(PC!X307-PC!X306),\"-\")","v":739131.59472371335},{"$f":"IFERROR(PC!Y1316/(PC!Y307-PC!Y306),\"-\")","v":661396.02585745649},{"$f":"IFERROR(PC!Z1316/(PC!Z307-PC!Z306),\"-\")","v":1019573.1829478072},{"$f":"IFERROR(PC!AA1316/(PC!AA307-PC!AA306),\"-\")","v":807435.45555349381},{"$f":"IFERROR(PC!AB1316/(PC!AB307-PC!AB306),\"-\")","v":1012898.9676536905},{"$f":"IFERROR(PC!AC1316/(PC!AC307-PC!AC306),\"-\")","v":547911.04499371164},{"$f":"IFERROR(PC!AD1316/(PC!AD307-PC!AD306),\"-\")","v":646574.14536639955},{"$f":"IFERROR(PC!AE1316/(PC!AE307-PC!AE306),\"-\")","v":483416.73910913419},{"$f":"IFERROR(PC!AF1316/(PC!AF307-PC!AF306),\"-\")","v":591878.79490725847},{"$f":"IFERROR(PC!AG1316/(PC!AG307-PC!AG306),\"-\")","v":965937.40821770916}]
[null,2029,{"$f":"IFERROR(PC!K1317/(PC!K308-PC!K307),\"-\")","v":474261.06224783423},{"$f":"IFERROR(PC!L1317/(PC!L308-PC!L307),\"-\")","v":734816.50700375473},{"$f":"IFERROR(PC!M1317/(PC!M308-PC!M307),\"-\")","v":546392.97860385512},{"$f":"IFERROR(PC!N1317/(PC!N308-PC!N307),\"-\")","v":871809.14008199191},{"$f":"IFERROR(PC!O1317/(PC!O308-PC!O307),\"-\")","v":588684.63964954822},{"$f":"IFERROR(PC!P1317/(PC!P308-PC!P307),\"-\")","v":739663.09921507712},{"$f":"IFERROR(PC!Q1317/(PC!Q308-PC!Q307),\"-\")","v":922458.20383554185},{"$f":"IFERROR(PC!R1317/(PC!R308-PC!R307),\"-\")","v":917604.72978504072},{"$f":"IFERROR(PC!S1317/(PC!S308-PC!S307),\"-\")","v":673250.71348087979},{"$f":"IFERROR(PC!T1317/(PC!T308-PC!T307),\"-\")","v":667743.21737018367},{"$f":"IFERROR(PC!U1317/(PC!U308-PC!U307),\"-\")","v":926281.6328046394},{"$f":"IFERROR(PC!V1317/(PC!V308-PC!V307),\"-\")","v":578348.00478125247},{"$f":"IFERROR(PC!W1317/(PC!W308-PC!W307),\"-\")","v":897541.21160160191},{"$f":"IFERROR(PC!X1317/(PC!X308-PC!X307),\"-\")","v":677408.96879201173},{"$f":"IFERROR(PC!Y1317/(PC!Y308-PC!Y307),\"-\")","v":727412.81447093759},{"$f":"IFERROR(PC!Z1317/(PC!Z308-PC!Z307),\"-\")","v":1623229.050053288},{"$f":"IFERROR(PC!AA1317/(PC!AA308-PC!AA307),\"-\")","v":762312.10373805102},{"$f":"IFERROR(PC!AB1317/(PC!AB308-PC!AB307),\"-\")","v":922825.62121405988},{"$f":"IFERROR(PC!AC1317/(PC!AC308-PC!AC307),\"-\")","v":655243.59411596495},{"$f":"IFERROR(PC!AD1317/(PC!AD308-PC!AD307),\"-\")","v":652722.89646643295},{"$f":"IFERROR(PC!AE1317/(PC!AE308-PC!AE307),\"-\")","v":881090.59349672485},{"$f":"IFERROR(PC!AF1317/(PC!AF308-PC!AF307),\"-\")","v":616634.60651874472},{"$f":"IFERROR(PC!AG1317/(PC!AG308-PC!AG307),\"-\")","v":1006143.7902374592}]
[null,2030,{"$f":"IFERROR(PC!K1318/(PC!K309-PC!K308),\"-\")","v":481119.87303181126},{"$f":"IFERROR(PC!L1318/(PC!L309-PC!L308),\"-\")","v":627509.33953496593},{"$f":"IFERROR(PC!M1318/(PC!M309-PC!M308),\"-\")","v":634240.77445496945},{"$f":"IFERROR(PC!N1318/(PC!N309-PC!N308),\"-\")","v":942371.62616236671},{"$f":"IFERROR(PC!O1318/(PC!O309-PC!O308),\"-\")","v":660877.616657982},{"$f":"IFERROR(PC!P1318/(PC!P309-PC!P308),\"-\")","v":447442.8129906829},{"$f":"IFERROR(PC!Q1318/(PC!Q309-PC!Q308),\"-\")","v":1058230.3045030562},{"$f":"IFERROR(PC!R1318/(PC!R309-PC!R308),\"-\")","v":837741.80069141497},{"$f":"IFERROR(PC!S1318/(PC!S309-PC!S308),\"-\")","v":698416.83124061895},{"$f":"IFERROR(PC!T1318/(PC!T309-PC!T308),\"-\")","v":1323828.2610013231},{"$f":"IFERROR(PC!U1318/(PC!U309-PC!U308),\"-\")","v":987374.31502356357},{"$f":"IFERROR(PC!V1318/(PC!V309-PC!V308),\"-\")","v":587731.86865285621},{"$f":"IFERROR(PC!W1318/(PC!W309-PC!W308),\"-\")","v":907779.60532985989},{"$f":"IFERROR(PC!X1318/(PC!X309-PC!X308),\"-\")","v":715691.76344889984},{"$f":"IFERROR(PC!Y1318/(PC!Y309-PC!Y308),\"-\")","v":526996.04618131532},{"$f":"IFERROR(PC!Z1318/(PC!Z309-PC!Z308),\"-\")","v":1377050.9955845778},{"$f":"IFERROR(PC!AA1318/(PC!AA309-PC!AA308),\"-\")","v":670289.9367636696},{"$f":"IFERROR(PC!AB1318/(PC!AB309-PC!AB308),\"-\")","v":685357.18072634796},{"$f":"IFERROR(PC!AC1318/(PC!AC309-PC!AC308),\"-\")","v":558460.26601598563},{"$f":"IFERROR(PC!AD1318/(PC!AD309-PC!AD308),\"-\")","v":654940.85505687376},{"$f":"IFERROR(PC!AE1318/(PC!AE309-PC!AE308),\"-\")","v":926891.40997602942},{"$f":"IFERROR(PC!AF1318/(PC!AF309-PC!AF308),\"-\")","v":637727.57214756147},{"$f":"IFERROR(PC!AG1318/(PC!AG309-PC!AG308),\"-\")","v":1325925.2238400127}]
[null,2031,{"$f":"IFERROR(PC!K1319/(PC!K310-PC!K309),\"-\")","v":475321.55742680834},{"$f":"IFERROR(PC!L1319/(PC!L310-PC!L309),\"-\")","v":646642.11590834043},{"$f":"IFERROR(PC!M1319/(PC!M310-PC!M309),\"-\")","v":589378.95075485297},{"$f":"IFERROR(PC!N1319/(PC!N310-PC!N309),\"-\")","v":899722.70211424713},{"$f":"IFERROR(PC!O1319/(PC!O310-PC!O309),\"-\")","v":517189.5489776156},{"$f":"IFERROR(PC!P1319/(PC!P310-PC!P309),\"-\")","v":451948.39486250933},{"$f":"IFERROR(PC!Q1319/(PC!Q310-PC!Q309),\"-\")","v":693807.10312259116},{"$f":"IFERROR(PC!R1319/(PC!R310-PC!R309),\"-\")","v":658537.17055219435},{"$f":"IFERROR(PC!S1319/(PC!S310-PC!S309),\"-\")","v":729273.69447473029},{"$f":"IFERROR(PC!T1319/(PC!T310-PC!T309),\"-\")","v":695875.46946291754},{"$f":"IFERROR(PC!U1319/(PC!U310-PC!U309),\"-\")","v":1054403.3182086812},{"$f":"IFERROR(PC!V1319/(PC!V310-PC!V309),\"-\")","v":442934.85475765012},{"$f":"IFERROR(PC!W1319/(PC!W310-PC!W309),\"-\")","v":930140.38338476769},{"$f":"IFERROR(PC!X1319/(PC!X310-PC!X309),\"-\")","v":699541.15521598223},{"$f":"IFERROR(PC!Y1319/(PC!Y310-PC!Y309),\"-\")","v":547279.85571639333},{"$f":"IFERROR(PC!Z1319/(PC!Z310-PC!Z309),\"-\")","v":1107573.2516704651},{"$f":"IFERROR(PC!AA1319/(PC!AA310-PC!AA309),\"-\")","v":680390.80088519491},{"$f":"IFERROR(PC!AB1319/(PC!AB310-PC!AB309),\"-\")","v":692454.28881283384},{"$f":"IFERROR(PC!AC1319/(PC!AC310-PC!AC309),\"-\")","v":565274.3209653548},{"$f":"IFERROR(PC!AD1319/(PC!AD310-PC!AD309),\"-\")","v":673669.83113366226},{"$f":"IFERROR(PC!AE1319/(PC!AE310-PC!AE309),\"-\")","v":522608.0187946501},{"$f":"IFERROR(PC!AF1319/(PC!AF310-PC!AF309),\"-\")","v":697784.69224903744},{"$f":"IFERROR(PC!AG1319/(PC!AG310-PC!AG309),\"-\")","v":1104636.434495237}]
[null,2032,{"$f":"IFERROR(PC!K1320/(PC!K311-PC!K310),\"-\")","v":885536.17041165044},{"$f":"IFERROR(PC!L1320/(PC!L311-PC!L310),\"-\")","v":902254.31421948306},{"$f":"IFERROR(PC!M1320/(PC!M311-PC!M310),\"-\")","v":771481.78142369224},{"$f":"IFERROR(PC!N1320/(PC!N311-PC!N310),\"-\")","v":1312799.7991638801},{"$f":"IFERROR(PC!O1320/(PC!O311-PC!O310),\"-\")","v":868338.0212975468},{"$f":"IFERROR(PC!P1320/(PC!P311-PC!P310),\"-\")","v":967086.12396413076},{"$f":"IFERROR(PC!Q1320/(PC!Q311-PC!Q310),\"-\")","v":878529.24216875271},{"$f":"IFERROR(PC!R1320/(PC!R311-PC!R310),\"-\")","v":972393.64983015123},{"$f":"IFERROR(PC!S1320/(PC!S311-PC!S310),\"-\")","v":989125.61077002983},{"$f":"IFERROR(PC!T1320/(PC!T311-PC!T310),\"-\")","v":1143942.6987561469},{"$f":"IFERROR(PC!U1320/(PC!U311-PC!U310),\"-\")","v":422281.85049534251},{"$f":"IFERROR(PC!V1320/(PC!V311-PC!V310),\"-\")","v":987816.89942977589},{"$f":"IFERROR(PC!W1320/(PC!W311-PC!W310),\"-\")","v":521601.57869933627},{"$f":"IFERROR(PC!X1320/(PC!X311-PC!X310),\"-\")","v":1987986.0605363471},{"$f":"IFERROR(PC!Y1320/(PC!Y311-PC!Y310),\"-\")","v":766107.41196002008},{"$f":"IFERROR(PC!Z1320/(PC!Z311-PC!Z310),\"-\")","v":449504.99604861083},{"$f":"IFERROR(PC!AA1320/(PC!AA311-PC!AA310),\"-\")","v":1012018.059898463},{"$f":"IFERROR(PC!AB1320/(PC!AB311-PC!AB310),\"-\")","v":891821.0104246859},{"$f":"IFERROR(PC!AC1320/(PC!AC311-PC!AC310),\"-\")","v":752575.65190307738},{"$f":"IFERROR(PC!AD1320/(PC!AD311-PC!AD310),\"-\")","v":950570.56980156805},{"$f":"IFERROR(PC!AE1320/(PC!AE311-PC!AE310),\"-\")","v":842482.66141074721},{"$f":"IFERROR(PC!AF1320/(PC!AF311-PC!AF310),\"-\")","v":2129250.2752943514},{"$f":"IFERROR(PC!AG1320/(PC!AG311-PC!AG310),\"-\")","v":1276251.1876677354}]
[null,2033,{"$f":"IFERROR(PC!K1321/(PC!K312-PC!K311),\"-\")","v":919794.61932066851},{"$f":"IFERROR(PC!L1321/(PC!L312-PC!L311),\"-\")","v":915371.71652810508},{"$f":"IFERROR(PC!M1321/(PC!M312-PC!M311),\"-\")","v":863238.68955254066},{"$f":"IFERROR(PC!N1321/(PC!N312-PC!N311),\"-\")","v":1313942.4401116625},{"$f":"IFERROR(PC!O1321/(PC!O312-PC!O311),\"-\")","v":927492.60957591014},{"$f":"IFERROR(PC!P1321/(PC!P312-PC!P311),\"-\")","v":956297.47531301307},{"$f":"IFERROR(PC!Q1321/(PC!Q312-PC!Q311),\"-\")","v":1073679.9242141673},{"$f":"IFERROR(PC!R1321/(PC!R312-PC!R311),\"-\")","v":962104.26254603348},{"$f":"IFERROR(PC!S1321/(PC!S312-PC!S311),\"-\")","v":973592.45123199548},{"$f":"IFERROR(PC!T1321/(PC!T312-PC!T311),\"-\")","v":1167667.9835402237},{"$f":"IFERROR(PC!U1321/(PC!U312-PC!U311),\"-\")","v":422283.21117242466},{"$f":"IFERROR(PC!V1321/(PC!V312-PC!V311),\"-\")","v":1029467.7844131576},{"$f":"IFERROR(PC!W1321/(PC!W312-PC!W311),\"-\")","v":525196.28291203},{"$f":"IFERROR(PC!X1321/(PC!X312-PC!X311),\"-\")","v":1975176.0948889204},{"$f":"IFERROR(PC!Y1321/(PC!Y312-PC!Y311),\"-\")","v":794892.16603043268},{"$f":"IFERROR(PC!Z1321/(PC!Z312-PC!Z311),\"-\")","v":468815.81019760866},{"$f":"IFERROR(PC!AA1321/(PC!AA312-PC!AA311),\"-\")","v":1103005.9868269104},{"$f":"IFERROR(PC!AB1321/(PC!AB312-PC!AB311),\"-\")","v":949465.21836723445},{"$f":"IFERROR(PC!AC1321/(PC!AC312-PC!AC311),\"-\")","v":850366.04377404193},{"$f":"IFERROR(PC!AD1321/(PC!AD312-PC!AD311),\"-\")","v":4916067.6490500206},{"$f":"IFERROR(PC!AE1321/(PC!AE312-PC!AE311),\"-\")","v":834071.67496041593},{"$f":"IFERROR(PC!AF1321/(PC!AF312-PC!AF311),\"-\")","v":2146400.7718195785},{"$f":"IFERROR(PC!AG1321/(PC!AG312-PC!AG311),\"-\")","v":1267180.7126728471}]
[null,2034,{"$f":"IFERROR(PC!K1322/(PC!K313-PC!K312),\"-\")","v":991178.53115353989},{"$f":"IFERROR(PC!L1322/(PC!L313-PC!L312),\"-\")","v":905117.68828219105},{"$f":"IFERROR(PC!M1322/(PC!M313-PC!M312),\"-\")","v":856359.3748448987},{"$f":"IFERROR(PC!N1322/(PC!N313-PC!N312),\"-\")","v":1314206.64743168},{"$f":"IFERROR(PC!O1322/(PC!O313-PC!O312),\"-\")","v":917696.58705720818},{"$f":"IFERROR(PC!P1322/(PC!P313-PC!P312),\"-\")","v":967283.17903645453},{"$f":"IFERROR(PC!Q1322/(PC!Q313-PC!Q312),\"-\")","v":1074295.6854038103},{"$f":"IFERROR(PC!R1322/(PC!R313-PC!R312),\"-\")","v":958490.50120581011},{"$f":"IFERROR(PC!S1322/(PC!S313-PC!S312),\"-\")","v":992061.46552585508},{"$f":"IFERROR(PC!T1322/(PC!T313-PC!T312),\"-\")","v":1150416.0572734578},{"$f":"IFERROR(PC!U1322/(PC!U313-PC!U312),\"-\")","v":424202.65797618806},{"$f":"IFERROR(PC!V1322/(PC!V313-PC!V312),\"-\")","v":1024400.4890372879},{"$f":"IFERROR(PC!W1322/(PC!W313-PC!W312),\"-\")","v":523691.89676758141},{"$f":"IFERROR(PC!X1322/(PC!X313-PC!X312),\"-\")","v":2031966.6349334947},{"$f":"IFERROR(PC!Y1322/(PC!Y313-PC!Y312),\"-\")","v":787516.53861091333},{"$f":"IFERROR(PC!Z1322/(PC!Z313-PC!Z312),\"-\")","v":465502.72670726397},{"$f":"IFERROR(PC!AA1322/(PC!AA313-PC!AA312),\"-\")","v":1088495.7121766408},{"$f":"IFERROR(PC!AB1322/(PC!AB313-PC!AB312),\"-\")","v":957528.82148142951},{"$f":"IFERROR(PC!AC1322/(PC!AC313-PC!AC312),\"-\")","v":816721.6297125204},{"$f":"IFERROR(PC!AD1322/(PC!AD313-PC!AD312),\"-\")","v":932770.68566812796},{"$f":"IFERROR(PC!AE1322/(PC!AE313-PC!AE312),\"-\")","v":870137.36338184599},{"$f":"IFERROR(PC!AF1322/(PC!AF313-PC!AF312),\"-\")","v":2143054.7692810684},{"$f":"IFERROR(PC!AG1322/(PC!AG313-PC!AG312),\"-\")","v":1249223.9175647169}]
[null,2035,{"$f":"IFERROR(PC!K1323/(PC!K314-PC!K313),\"-\")","v":989653.79285890935},{"$f":"IFERROR(PC!L1323/(PC!L314-PC!L313),\"-\")","v":901330.40959926217},{"$f":"IFERROR(PC!M1323/(PC!M314-PC!M313),\"-\")","v":852824.38228758611},{"$f":"IFERROR(PC!N1323/(PC!N314-PC!N313),\"-\")","v":1330589.7257291297},{"$f":"IFERROR(PC!O1323/(PC!O314-PC!O313),\"-\")","v":942637.75692999526},{"$f":"IFERROR(PC!P1323/(PC!P314-PC!P313),\"-\")","v":1018929.5966467083},{"$f":"IFERROR(PC!Q1323/(PC!Q314-PC!Q313),\"-\")","v":1074934.3026409321},{"$f":"IFERROR(PC!R1323/(PC!R314-PC!R313),\"-\")","v":947650.83027338271},{"$f":"IFERROR(PC!S1323/(PC!S314-PC!S313),\"-\")","v":974062.18100074434},{"$f":"IFERROR(PC!T1323/(PC!T314-PC!T313),\"-\")","v":1158172.6010946766},{"$f":"IFERROR(PC!U1323/(PC!U314-PC!U313),\"-\")","v":422927.68198154989},{"$f":"IFERROR(PC!V1323/(PC!V314-PC!V313),\"-\")","v":1018339.6962697499},{"$f":"IFERROR(PC!W1323/(PC!W314-PC!W313),\"-\")","v":521920.55685616028},{"$f":"IFERROR(PC!X1323/(PC!X314-PC!X313),\"-\")","v":2011728.4437257014},{"$f":"IFERROR(PC!Y1323/(PC!Y314-PC!Y313),\"-\")","v":783130.80343189824},{"$f":"IFERROR(PC!Z1323/(PC!Z314-PC!Z313),\"-\")","v":461151.80279449053},{"$f":"IFERROR(PC!AA1323/(PC!AA314-PC!AA313),\"-\")","v":1074016.4738564426},{"$f":"IFERROR(PC!AB1323/(PC!AB314-PC!AB313),\"-\")","v":952398.05612046621},{"$f":"IFERROR(PC!AC1323/(PC!AC314-PC!AC313),\"-\")","v":838033.25164043531},{"$f":"IFERROR(PC!AD1323/(PC!AD314-PC!AD313),\"-\")","v":928637.26584004809},{"$f":"IFERROR(PC!AE1323/(PC!AE314-PC!AE313),\"-\")","v":873195.60347797081},{"$f":"IFERROR(PC!AF1323/(PC!AF314-PC!AF313),\"-\")","v":2139708.766742589},{"$f":"IFERROR(PC!AG1323/(PC!AG314-PC!AG313),\"-\")","v":1256539.7714785065}]
[null,2036,{"$f":"IFERROR(PC!K1324/(PC!K315-PC!K314),\"-\")","v":990063.12694663403},{"$f":"IFERROR(PC!L1324/(PC!L315-PC!L314),\"-\")","v":894970.94430673996},{"$f":"IFERROR(PC!M1324/(PC!M315-PC!M314),\"-\")","v":848524.11057526129},{"$f":"IFERROR(PC!N1324/(PC!N315-PC!N314),\"-\")","v":1323525.1786175407},{"$f":"IFERROR(PC!O1324/(PC!O315-PC!O314),\"-\")","v":938073.62756303116},{"$f":"IFERROR(PC!P1324/(PC!P315-PC!P314),\"-\")","v":1019590.4168696166},{"$f":"IFERROR(PC!Q1324/(PC!Q315-PC!Q314),\"-\")","v":1062662.2033309119},{"$f":"IFERROR(PC!R1324/(PC!R315-PC!R314),\"-\")","v":936649.4061934955},{"$f":"IFERROR(PC!S1324/(PC!S315-PC!S314),\"-\")","v":980394.12526338547},{"$f":"IFERROR(PC!T1324/(PC!T315-PC!T314),\"-\")","v":1154234.2377436899},{"$f":"IFERROR(PC!U1324/(PC!U315-PC!U314),\"-\")","v":422277.85393388139},{"$f":"IFERROR(PC!V1324/(PC!V315-PC!V314),\"-\")","v":1012068.505708472},{"$f":"IFERROR(PC!W1324/(PC!W315-PC!W314),\"-\")","v":520053.26159685024},{"$f":"IFERROR(PC!X1324/(PC!X315-PC!X314),\"-\")","v":1977748.3405387679},{"$f":"IFERROR(PC!Y1324/(PC!Y315-PC!Y314),\"-\")","v":779110.70866503229},{"$f":"IFERROR(PC!Z1324/(PC!Z315-PC!Z314),\"-\")","v":457838.71930414368},{"$f":"IFERROR(PC!AA1324/(PC!AA315-PC!AA314),\"-\")","v":1060292.7613317741},{"$f":"IFERROR(PC!AB1324/(PC!AB315-PC!AB314),\"-\")","v":940147.50257478573},{"$f":"IFERROR(PC!AC1324/(PC!AC315-PC!AC314),\"-\")","v":808852.10968237696},{"$f":"IFERROR(PC!AD1324/(PC!AD315-PC!AD314),\"-\")","v":984852.90611626336},{"$f":"IFERROR(PC!AE1324/(PC!AE315-PC!AE314),\"-\")","v":908581.1113185439},{"$f":"IFERROR(PC!AF1324/(PC!AF315-PC!AF314),\"-\")","v":2136362.7642041086},{"$f":"IFERROR(PC!AG1324/(PC!AG315-PC!AG314),\"-\")","v":1218069.2460899942}]
[null,2037,{"$f":"IFERROR(PC!K1325/(PC!K316-PC!K315),\"-\")","v":987287.71240274527},{"$f":"IFERROR(PC!L1325/(PC!L316-PC!L315),\"-\")","v":886552.0301037865},{"$f":"IFERROR(PC!M1325/(PC!M316-PC!M315),\"-\")","v":875712.44919729361},{"$f":"IFERROR(PC!N1325/(PC!N316-PC!N315),\"-\")","v":1316824.0242951559},{"$f":"IFERROR(PC!O1325/(PC!O316-PC!O315),\"-\")","v":921319.9830280079},{"$f":"IFERROR(PC!P1325/(PC!P316-PC!P315),\"-\")","v":1020008.59759799},{"$f":"IFERROR(PC!Q1325/(PC!Q316-PC!Q315),\"-\")","v":1076177.2530440195},{"$f":"IFERROR(PC!R1325/(PC!R316-PC!R315),\"-\")","v":925598.12893250328},{"$f":"IFERROR(PC!S1325/(PC!S316-PC!S315),\"-\")","v":962394.84073826356},{"$f":"IFERROR(PC!T1325/(PC!T316-PC!T315),\"-\")","v":1138090.2597187134},{"$f":"IFERROR(PC!U1325/(PC!U316-PC!U315),\"-\")","v":420669.45563483337},{"$f":"IFERROR(PC!V1325/(PC!V316-PC!V315),\"-\")","v":1006007.712940955},{"$f":"IFERROR(PC!W1325/(PC!W316-PC!W315),\"-\")","v":518367.42089497607},{"$f":"IFERROR(PC!X1325/(PC!X316-PC!X315),\"-\")","v":1987961.6922781582},{"$f":"IFERROR(PC!Y1325/(PC!Y316-PC!Y315),\"-\")","v":770057.31047075382},{"$f":"IFERROR(PC!Z1325/(PC!Z316-PC!Z315),\"-\")","v":453487.7953913713},{"$f":"IFERROR(PC!AA1325/(PC!AA316-PC!AA315),\"-\")","v":1044271.4350904439},{"$f":"IFERROR(PC!AB1325/(PC!AB316-PC!AB315),\"-\")","v":930730.5386126407},{"$f":"IFERROR(PC!AC1325/(PC!AC316-PC!AC315),\"-\")","v":809261.82583980076},{"$f":"IFERROR(PC!AD1325/(PC!AD316-PC!AD315),\"-\")","v":966410.6735501251},{"$f":"IFERROR(PC!AE1325/(PC!AE316-PC!AE315),\"-\")","v":901158.23431587184},{"$f":"IFERROR(PC!AF1325/(PC!AF316-PC!AF315),\"-\")","v":2138780.3221979793},{"$f":"IFERROR(PC!AG1325/(PC!AG316-PC!AG315),\"-\")","v":1213843.2826303602}]
[null,2038,{"$f":"IFERROR(PC!K1326/(PC!K317-PC!K316),\"-\")","v":984512.30102946714},{"$f":"IFERROR(PC!L1326/(PC!L317-PC!L316),\"-\")","v":877327.80710551084},{"$f":"IFERROR(PC!M1326/(PC!M317-PC!M316),\"-\")","v":840055.43098140846},{"$f":"IFERROR(PC!N1326/(PC!N317-PC!N316),\"-\")","v":1306994.2215442352},{"$f":"IFERROR(PC!O1326/(PC!O317-PC!O316),\"-\")","v":908045.14950115699},{"$f":"IFERROR(PC!P1326/(PC!P317-PC!P316),\"-\")","v":1020359.1619007019},{"$f":"IFERROR(PC!Q1326/(PC!Q317-PC!Q316),\"-\")","v":1076815.8702811776},{"$f":"IFERROR(PC!R1326/(PC!R317-PC!R316),\"-\")","v":919853.49731010327},{"$f":"IFERROR(PC!S1326/(PC!S317-PC!S316),\"-\")","v":953722.59484016174},{"$f":"IFERROR(PC!T1326/(PC!T317-PC!T316),\"-\")","v":1145225.0796238864},{"$f":"IFERROR(PC!U1326/(PC!U317-PC!U316),\"-\")","v":139695.46882892822},{"$f":"IFERROR(PC!V1326/(PC!V317-PC!V316),\"-\")","v":999736.52237968356},{"$f":"IFERROR(PC!W1326/(PC!W317-PC!W316),\"-\")","v":516548.10330961132},{"$f":"IFERROR(PC!X1326/(PC!X317-PC!X316),\"-\")","v":1951814.0492298296},{"$f":"IFERROR(PC!Y1326/(PC!Y317-PC!Y316),\"-\")","v":767349.34606647457},{"$f":"IFERROR(PC!Z1326/(PC!Z317-PC!Z316),\"-\")","v":450757.09353538504},{"$f":"IFERROR(PC!AA1326/(PC!AA317-PC!AA316),\"-\")","v":1030547.7225658244},{"$f":"IFERROR(PC!AB1326/(PC!AB317-PC!AB316),\"-\")","v":919576.89326157491},{"$f":"IFERROR(PC!AC1326/(PC!AC317-PC!AC316),\"-\")","v":803095.42977300077},{"$f":"IFERROR(PC!AD1326/(PC!AD317-PC!AD316),\"-\")","v":965308.74130861543},{"$f":"IFERROR(PC!AE1326/(PC!AE317-PC!AE316),\"-\")","v":901203.80764805805},{"$f":"IFERROR(PC!AF1326/(PC!AF317-PC!AF316),\"-\")","v":2141197.88019185},{"$f":"IFERROR(PC!AG1326/(PC!AG317-PC!AG316),\"-\")","v":1202738.2145994781}]
[null,2039,{"$f":"IFERROR(PC!K1327/(PC!K318-PC!K317),\"-\")","v":"-"},{"$f":"IFERROR(PC!L1327/(PC!L318-PC!L317),\"-\")","v":"-"},{"$f":"IFERROR(PC!M1327/(PC!M318-PC!M317),\"-\")","v":"-"},{"$f":"IFERROR(PC!N1327/(PC!N318-PC!N317),\"-\")","v":"-"},{"$f":"IFERROR(PC!O1327/(PC!O318-PC!O317),\"-\")","v":"-"},{"$f":"IFERROR(PC!P1327/(PC!P318-PC!P317),\"-\")","v":"-"},{"$f":"IFERROR(PC!Q1327/(PC!Q318-PC!Q317),\"-\")","v":"-"},{"$f":"IFERROR(PC!R1327/(PC!R318-PC!R317),\"-\")","v":"-"},{"$f":"IFERROR(PC!S1327/(PC!S318-PC!S317),\"-\")","v":"-"},{"$f":"IFERROR(PC!T1327/(PC!T318-PC!T317),\"-\")","v":"-"},{"$f":"IFERROR(PC!U1327/(PC!U318-PC!U317),\"-\")","v":"-"},{"$f":"IFERROR(PC!V1327/(PC!V318-PC!V317),\"-\")","v":"-"},{"$f":"IFERROR(PC!W1327/(PC!W318-PC!W317),\"-\")","v":446650.03030410124},{"$f":"IFERROR(PC!X1327/(PC!X318-PC!X317),\"-\")","v":"-"},{"$f":"IFERROR(PC!Y1327/(PC!Y318-PC!Y317),\"-\")","v":"-"},{"$f":"IFERROR(PC!Z1327/(PC!Z318-PC!Z317),\"-\")","v":399389.95503078529},{"$f":"IFERROR(PC!AA1327/(PC!AA318-PC!AA317),\"-\")","v":"-"},{"$f":"IFERROR(PC!AB1327/(PC!AB318-PC!AB317),\"-\")","v":"-"},{"$f":"IFERROR(PC!AC1327/(PC!AC318-PC!AC317),\"-\")","v":"-"},{"$f":"IFERROR(PC!AD1327/(PC!AD318-PC!AD317),\"-\")","v":2371196.3387536667},{"$f":"IFERROR(PC!AE1327/(PC!AE318-PC!AE317),\"-\")","v":"-"},{"$f":"IFERROR(PC!AF1327/(PC!AF318-PC!AF317),\"-\")","v":"-"},{"$f":"IFERROR(PC!AG1327/(PC!AG318-PC!AG317),\"-\")","v":"-"}]
[null,2040,{"$f":"IFERROR(PC!K1328/(PC!K319-PC!K318),\"-\")","v":"-"},{"$f":"IFERROR(PC!L1328/(PC!L319-PC!L318),\"-\")","v":"-"},{"$f":"IFERROR(PC!M1328/(PC!M319-PC!M318),\"-\")","v":"-"},{"$f":"IFERROR(PC!N1328/(PC!N319-PC!N318),\"-\")","v":"-"},{"$f":"IFERROR(PC!O1328/(PC!O319-PC!O318),\"-\")","v":"-"},{"$f":"IFERROR(PC!P1328/(PC!P319-PC!P318),\"-\")","v":"-"},{"$f":"IFERROR(PC!Q1328/(PC!Q319-PC!Q318),\"-\")","v":"-"},{"$f":"IFERROR(PC!R1328/(PC!R319-PC!R318),\"-\")","v":"-"},{"$f":"IFERROR(PC!S1328/(PC!S319-PC!S318),\"-\")","v":"-"},{"$f":"IFERROR(PC!T1328/(PC!T319-PC!T318),\"-\")","v":"-"},{"$f":"IFERROR(PC!U1328/(PC!U319-PC!U318),\"-\")","v":"-"},{"$f":"IFERROR(PC!V1328/(PC!V319-PC!V318),\"-\")","v":"-"},{"$f":"IFERROR(PC!W1328/(PC!W319-PC!W318),\"-\")","v":444548.27745065495},{"$f":"IFERROR(PC!X1328/(PC!X319-PC!X318),\"-\")","v":"-"},{"$f":"IFERROR(PC!Y1328/(PC!Y319-PC!Y318),\"-\")","v":"-"},{"$f":"IFERROR(PC!Z1328/(PC!Z319-PC!Z318),\"-\")","v":394456.64948365156},{"$f":"IFERROR(PC!AA1328/(PC!AA319-PC!AA318),\"-\")","v":"-"},{"$f":"IFERROR(PC!AB1328/(PC!AB319-PC!AB318),\"-\")","v":"-"},{"$f":"IFERROR(PC!AC1328/(PC!AC319-PC!AC318),\"-\")","v":"-"},{"$f":"IFERROR(PC!AD1328/(PC!AD319-PC!AD318),\"-\")","v":2328719.5547285904},{"$f":"IFERROR(PC!AE1328/(PC!AE319-PC!AE318),\"-\")","v":"-"},{"$f":"IFERROR(PC!AF1328/(PC!AF319-PC!AF318),\"-\")","v":"-"},{"$f":"IFERROR(PC!AG1328/(PC!AG319-PC!AG318),\"-\")","v":"-"}]
[null,2041,{"$f":"IFERROR(PC!K1329/(PC!K320-PC!K319),\"-\")","v":"-"},{"$f":"IFERROR(PC!L1329/(PC!L320-PC!L319),\"-\")","v":"-"},{"$f":"IFERROR(PC!M1329/(PC!M320-PC!M319),\"-\")","v":"-"},{"$f":"IFERROR(PC!N1329/(PC!N320-PC!N319),\"-\")","v":"-"},{"$f":"IFERROR(PC!O1329/(PC!O320-PC!O319),\"-\")","v":"-"},{"$f":"IFERROR(PC!P1329/(PC!P320-PC!P319),\"-\")","v":"-"},{"$f":"IFERROR(PC!Q1329/(PC!Q320-PC!Q319),\"-\")","v":"-"},{"$f":"IFERROR(PC!R1329/(PC!R320-PC!R319),\"-\")","v":"-"},{"$f":"IFERROR(PC!S1329/(PC!S320-PC!S319),\"-\")","v":"-"},{"$f":"IFERROR(PC!T1329/(PC!T320-PC!T319),\"-\")","v":"-"},{"$f":"IFERROR(PC!U1329/(PC!U320-PC!U319),\"-\")","v":"-"},{"$f":"IFERROR(PC!V1329/(PC!V320-PC!V319),\"-\")","v":"-"},{"$f":"IFERROR(PC!W1329/(PC!W320-PC!W319),\"-\")","v":"-"},{"$f":"IFERROR(PC!X1329/(PC!X320-PC!X319),\"-\")","v":"-"},{"$f":"IFERROR(PC!Y1329/(PC!Y320-PC!Y319),\"-\")","v":"-"},{"$f":"IFERROR(PC!Z1329/(PC!Z320-PC!Z319),\"-\")","v":"-"},{"$f":"IFERROR(PC!AA1329/(PC!AA320-PC!AA319),\"-\")","v":"-"},{"$f":"IFERROR(PC!AB1329/(PC!AB320-PC!AB319),\"-\")","v":"-"},{"$f":"IFERROR(PC!AC1329/(PC!AC320-PC!AC319),\"-\")","v":"-"},{"$f":"IFERROR(PC!AD1329/(PC!AD320-PC!AD319),\"-\")","v":"-"},{"$f":"IFERROR(PC!AE1329/(PC!AE320-PC!AE319),\"-\")","v":"-"},{"$f":"IFERROR(PC!AF1329/(PC!AF320-PC!AF319),\"-\")","v":"-"},{"$f":"IFERROR(PC!AG1329/(PC!AG320-PC!AG319),\"-\")","v":"-"}]
[null,2042,{"$f":"IFERROR(PC!K1330/(PC!K321-PC!K320),\"-\")","v":"-"},{"$f":"IFERROR(PC!L1330/(PC!L321-PC!L320),\"-\")","v":"-"},{"$f":"IFERROR(PC!M1330/(PC!M321-PC!M320),\"-\")","v":"-"},{"$f":"IFERROR(PC!N1330/(PC!N321-PC!N320),\"-\")","v":"-"},{"$f":"IFERROR(PC!O1330/(PC!O321-PC!O320),\"-\")","v":"-"},{"$f":"IFERROR(PC!P1330/(PC!P321-PC!P320),\"-\")","v":"-"},{"$f":"IFERROR(PC!Q1330/(PC!Q321-PC!Q320),\"-\")","v":"-"},{"$f":"IFERROR(PC!R1330/(PC!R321-PC!R320),\"-\")","v":"-"},{"$f":"IFERROR(PC!S1330/(PC!S321-PC!S320),\"-\")","v":"-"},{"$f":"IFERROR(PC!T1330/(PC!T321-PC!T320),\"-\")","v":"-"},{"$f":"IFERROR(PC!U1330/(PC!U321-PC!U320),\"-\")","v":"-"},{"$f":"IFERROR(PC!V1330/(PC!V321-PC!V320),\"-\")","v":"-"},{"$f":"IFERROR(PC!W1330/(PC!W321-PC!W320),\"-\")","v":"-"},{"$f":"IFERROR(PC!X1330/(PC!X321-PC!X320),\"-\")","v":"-"},{"$f":"IFERROR(PC!Y1330/(PC!Y321-PC!Y320),\"-\")","v":"-"},{"$f":"IFERROR(PC!Z1330/(PC!Z321-PC!Z320),\"-\")","v":"-"},{"$f":"IFERROR(PC!AA1330/(PC!AA321-PC!AA320),\"-\")","v":"-"},{"$f":"IFERROR(PC!AB1330/(PC!AB321-PC!AB320),\"-\")","v":"-"},{"$f":"IFERROR(PC!AC1330/(PC!AC321-PC!AC320),\"-\")","v":"-"},{"$f":"IFERROR(PC!AD1330/(PC!AD321-PC!AD320),\"-\")","v":"-"},{"$f":"IFERROR(PC!AE1330/(PC!AE321-PC!AE320),\"-\")","v":"-"},{"$f":"IFERROR(PC!AF1330/(PC!AF321-PC!AF320),\"-\")","v":"-"},{"$f":"IFERROR(PC!AG1330/(PC!AG321-PC!AG320),\"-\")","v":"-"}]
[null,2043,{"$f":"IFERROR(PC!K1331/(PC!K322-PC!K321),\"-\")","v":"-"},{"$f":"IFERROR(PC!L1331/(PC!L322-PC!L321),\"-\")","v":"-"},{"$f":"IFERROR(PC!M1331/(PC!M322-PC!M321),\"-\")","v":"-"},{"$f":"IFERROR(PC!N1331/(PC!N322-PC!N321),\"-\")","v":"-"},{"$f":"IFERROR(PC!O1331/(PC!O322-PC!O321),\"-\")","v":"-"},{"$f":"IFERROR(PC!P1331/(PC!P322-PC!P321),\"-\")","v":"-"},{"$f":"IFERROR(PC!Q1331/(PC!Q322-PC!Q321),\"-\")","v":"-"},{"$f":"IFERROR(PC!R1331/(PC!R322-PC!R321),\"-\")","v":"-"},{"$f":"IFERROR(PC!S1331/(PC!S322-PC!S321),\"-\")","v":"-"},{"$f":"IFERROR(PC!T1331/(PC!T322-PC!T321),\"-\")","v":"-"},{"$f":"IFERROR(PC!U1331/(PC!U322-PC!U321),\"-\")","v":"-"},{"$f":"IFERROR(PC!V1331/(PC!V322-PC!V321),\"-\")","v":"-"},{"$f":"IFERROR(PC!W1331/(PC!W322-PC!W321),\"-\")","v":"-"},{"$f":"IFERROR(PC!X1331/(PC!X322-PC!X321),\"-\")","v":"-"},{"$f":"IFERROR(PC!Y1331/(PC!Y322-PC!Y321),\"-\")","v":"-"},{"$f":"IFERROR(PC!Z1331/(PC!Z322-PC!Z321),\"-\")","v":"-"},{"$f":"IFERROR(PC!AA1331/(PC!AA322-PC!AA321),\"-\")","v":"-"},{"$f":"IFERROR(PC!AB1331/(PC!AB322-PC!AB321),\"-\")","v":"-"},{"$f":"IFERROR(PC!AC1331/(PC!AC322-PC!AC321),\"-\")","v":"-"},{"$f":"IFERROR(PC!AD1331/(PC!AD322-PC!AD321),\"-\")","v":"-"},{"$f":"IFERROR(PC!AE1331/(PC!AE322-PC!AE321),\"-\")","v":"-"},{"$f":"IFERROR(PC!AF1331/(PC!AF322-PC!AF321),\"-\")","v":"-"},{"$f":"IFERROR(PC!AG1331/(PC!AG322-PC!AG321),\"-\")","v":"-"}]
[null,2044,{"$f":"IFERROR(PC!K1332/(PC!K323-PC!K322),\"-\")","v":"-"},{"$f":"IFERROR(PC!L1332/(PC!L323-PC!L322),\"-\")","v":"-"},{"$f":"IFERROR(PC!M1332/(PC!M323-PC!M322),\"-\")","v":"-"},{"$f":"IFERROR(PC!N1332/(PC!N323-PC!N322),\"-\")","v":"-"},{"$f":"IFERROR(PC!O1332/(PC!O323-PC!O322),\"-\")","v":"-"},{"$f":"IFERROR(PC!P1332/(PC!P323-PC!P322),\"-\")","v":"-"},{"$f":"IFERROR(PC!Q1332/(PC!Q323-PC!Q322),\"-\")","v":"-"},{"$f":"IFERROR(PC!R1332/(PC!R323-PC!R322),\"-\")","v":"-"},{"$f":"IFERROR(PC!S1332/(PC!S323-PC!S322),\"-\")","v":"-"},{"$f":"IFERROR(PC!T1332/(PC!T323-PC!T322),\"-\")","v":"-"},{"$f":"IFERROR(PC!U1332/(PC!U323-PC!U322),\"-\")","v":"-"},{"$f":"IFERROR(PC!V1332/(PC!V323-PC!V322),\"-\")","v":"-"},{"$f":"IFERROR(PC!W1332/(PC!W323-PC!W322),\"-\")","v":"-"},{"$f":"IFERROR(PC!X1332/(PC!X323-PC!X322),\"-\")","v":"-"},{"$f":"IFERROR(PC!Y1332/(PC!Y323-PC!Y322),\"-\")","v":"-"},{"$f":"IFERROR(PC!Z1332/(PC!Z323-PC!Z322),\"-\")","v":"-"},{"$f":"IFERROR(PC!AA1332/(PC!AA323-PC!AA322),\"-\")","v":"-"},{"$f":"IFERROR(PC!AB1332/(PC!AB323-PC!AB322),\"-\")","v":"-"},{"$f":"IFERROR(PC!AC1332/(PC!AC323-PC!AC322),\"-\")","v":"-"},{"$f":"IFERROR(PC!AD1332/(PC!AD323-PC!AD322),\"-\")","v":"-"},{"$f":"IFERROR(PC!AE1332/(PC!AE323-PC!AE322),\"-\")","v":"-"},{"$f":"IFERROR(PC!AF1332/(PC!AF323-PC!AF322),\"-\")","v":"-"},{"$f":"IFERROR(PC!AG1332/(PC!AG323-PC!AG322),\"-\")","v":"-"}]
[null,2045,{"$f":"IFERROR(PC!K1333/(PC!K324-PC!K323),\"-\")","v":"-"},{"$f":"IFERROR(PC!L1333/(PC!L324-PC!L323),\"-\")","v":"-"},{"$f":"IFERROR(PC!M1333/(PC!M324-PC!M323),\"-\")","v":"-"},{"$f":"IFERROR(PC!N1333/(PC!N324-PC!N323),\"-\")","v":"-"},{"$f":"IFERROR(PC!O1333/(PC!O324-PC!O323),\"-\")","v":"-"},{"$f":"IFERROR(PC!P1333/(PC!P324-PC!P323),\"-\")","v":"-"},{"$f":"IFERROR(PC!Q1333/(PC!Q324-PC!Q323),\"-\")","v":"-"},{"$f":"IFERROR(PC!R1333/(PC!R324-PC!R323),\"-\")","v":"-"},{"$f":"IFERROR(PC!S1333/(PC!S324-PC!S323),\"-\")","v":"-"},{"$f":"IFERROR(PC!T1333/(PC!T324-PC!T323),\"-\")","v":"-"},{"$f":"IFERROR(PC!U1333/(PC!U324-PC!U323),\"-\")","v":"-"},{"$f":"IFERROR(PC!V1333/(PC!V324-PC!V323),\"-\")","v":"-"},{"$f":"IFERROR(PC!W1333/(PC!W324-PC!W323),\"-\")","v":"-"},{"$f":"IFERROR(PC!X1333/(PC!X324-PC!X323),\"-\")","v":"-"},{"$f":"IFERROR(PC!Y1333/(PC!Y324-PC!Y323),\"-\")","v":"-"},{"$f":"IFERROR(PC!Z1333/(PC!Z324-PC!Z323),\"-\")","v":"-"},{"$f":"IFERROR(PC!AA1333/(PC!AA324-PC!AA323),\"-\")","v":"-"},{"$f":"IFERROR(PC!AB1333/(PC!AB324-PC!AB323),\"-\")","v":"-"},{"$f":"IFERROR(PC!AC1333/(PC!AC324-PC!AC323),\"-\")","v":"-"},{"$f":"IFERROR(PC!AD1333/(PC!AD324-PC!AD323),\"-\")","v":"-"},{"$f":"IFERROR(PC!AE1333/(PC!AE324-PC!AE323),\"-\")","v":"-"},{"$f":"IFERROR(PC!AF1333/(PC!AF324-PC!AF323),\"-\")","v":"-"},{"$f":"IFERROR(PC!AG1333/(PC!AG324-PC!AG323),\"-\")","v":"-"}]
[null,2046,{"$f":"IFERROR(PC!K1334/(PC!K325-PC!K324),\"-\")","v":"-"},{"$f":"IFERROR(PC!L1334/(PC!L325-PC!L324),\"-\")","v":"-"},{"$f":"IFERROR(PC!M1334/(PC!M325-PC!M324),\"-\")","v":"-"},{"$f":"IFERROR(PC!N1334/(PC!N325-PC!N324),\"-\")","v":"-"},{"$f":"IFERROR(PC!O1334/(PC!O325-PC!O324),\"-\")","v":"-"},{"$f":"IFERROR(PC!P1334/(PC!P325-PC!P324),\"-\")","v":"-"},{"$f":"IFERROR(PC!Q1334/(PC!Q325-PC!Q324),\"-\")","v":"-"},{"$f":"IFERROR(PC!R1334/(PC!R325-PC!R324),\"-\")","v":"-"},{"$f":"IFERROR(PC!S1334/(PC!S325-PC!S324),\"-\")","v":"-"},{"$f":"IFERROR(PC!T1334/(PC!T325-PC!T324),\"-\")","v":"-"},{"$f":"IFERROR(PC!U1334/(PC!U325-PC!U324),\"-\")","v":"-"},{"$f":"IFERROR(PC!V1334/(PC!V325-PC!V324),\"-\")","v":"-"},{"$f":"IFERROR(PC!W1334/(PC!W325-PC!W324),\"-\")","v":"-"},{"$f":"IFERROR(PC!X1334/(PC!X325-PC!X324),\"-\")","v":"-"},{"$f":"IFERROR(PC!Y1334/(PC!Y325-PC!Y324),\"-\")","v":"-"},{"$f":"IFERROR(PC!Z1334/(PC!Z325-PC!Z324),\"-\")","v":"-"},{"$f":"IFERROR(PC!AA1334/(PC!AA325-PC!AA324),\"-\")","v":"-"},{"$f":"IFERROR(PC!AB1334/(PC!AB325-PC!AB324),\"-\")","v":"-"},{"$f":"IFERROR(PC!AC1334/(PC!AC325-PC!AC324),\"-\")","v":"-"},{"$f":"IFERROR(PC!AD1334/(PC!AD325-PC!AD324),\"-\")","v":"-"},{"$f":"IFERROR(PC!AE1334/(PC!AE325-PC!AE324),\"-\")","v":"-"},{"$f":"IFERROR(PC!AF1334/(PC!AF325-PC!AF324),\"-\")","v":"-"},{"$f":"IFERROR(PC!AG1334/(PC!AG325-PC!AG324),\"-\")","v":"-"}]
[null,2047,{"$f":"IFERROR(PC!K1335/(PC!K326-PC!K325),\"-\")","v":"-"},{"$f":"IFERROR(PC!L1335/(PC!L326-PC!L325),\"-\")","v":"-"},{"$f":"IFERROR(PC!M1335/(PC!M326-PC!M325),\"-\")","v":"-"},{"$f":"IFERROR(PC!N1335/(PC!N326-PC!N325),\"-\")","v":"-"},{"$f":"IFERROR(PC!O1335/(PC!O326-PC!O325),\"-\")","v":"-"},{"$f":"IFERROR(PC!P1335/(PC!P326-PC!P325),\"-\")","v":"-"},{"$f":"IFERROR(PC!Q1335/(PC!Q326-PC!Q325),\"-\")","v":"-"},{"$f":"IFERROR(PC!R1335/(PC!R326-PC!R325),\"-\")","v":"-"},{"$f":"IFERROR(PC!S1335/(PC!S326-PC!S325),\"-\")","v":"-"},{"$f":"IFERROR(PC!T1335/(PC!T326-PC!T325),\"-\")","v":"-"},{"$f":"IFERROR(PC!U1335/(PC!U326-PC!U325),\"-\")","v":"-"},{"$f":"IFERROR(PC!V1335/(PC!V326-PC!V325),\"-\")","v":"-"},{"$f":"IFERROR(PC!W1335/(PC!W326-PC!W325),\"-\")","v":"-"},{"$f":"IFERROR(PC!X1335/(PC!X326-PC!X325),\"-\")","v":"-"},{"$f":"IFERROR(PC!Y1335/(PC!Y326-PC!Y325),\"-\")","v":"-"},{"$f":"IFERROR(PC!Z1335/(PC!Z326-PC!Z325),\"-\")","v":"-"},{"$f":"IFERROR(PC!AA1335/(PC!AA326-PC!AA325),\"-\")","v":"-"},{"$f":"IFERROR(PC!AB1335/(PC!AB326-PC!AB325),\"-\")","v":"-"},{"$f":"IFERROR(PC!AC1335/(PC!AC326-PC!AC325),\"-\")","v":"-"},{"$f":"IFERROR(PC!AD1335/(PC!AD326-PC!AD325),\"-\")","v":"-"},{"$f":"IFERROR(PC!AE1335/(PC!AE326-PC!AE325),\"-\")","v":"-"},{"$f":"IFERROR(PC!AF1335/(PC!AF326-PC!AF325),\"-\")","v":"-"},{"$f":"IFERROR(PC!AG1335/(PC!AG326-PC!AG325),\"-\")","v":"-"}]
[null,2048,{"$f":"IFERROR(PC!K1336/(PC!K327-PC!K326),\"-\")","v":"-"},{"$f":"IFERROR(PC!L1336/(PC!L327-PC!L326),\"-\")","v":"-"},{"$f":"IFERROR(PC!M1336/(PC!M327-PC!M326),\"-\")","v":"-"},{"$f":"IFERROR(PC!N1336/(PC!N327-PC!N326),\"-\")","v":"-"},{"$f":"IFERROR(PC!O1336/(PC!O327-PC!O326),\"-\")","v":"-"},{"$f":"IFERROR(PC!P1336/(PC!P327-PC!P326),\"-\")","v":"-"},{"$f":"IFERROR(PC!Q1336/(PC!Q327-PC!Q326),\"-\")","v":"-"},{"$f":"IFERROR(PC!R1336/(PC!R327-PC!R326),\"-\")","v":"-"},{"$f":"IFERROR(PC!S1336/(PC!S327-PC!S326),\"-\")","v":"-"},{"$f":"IFERROR(PC!T1336/(PC!T327-PC!T326),\"-\")","v":"-"},{"$f":"IFERROR(PC!U1336/(PC!U327-PC!U326),\"-\")","v":"-"},{"$f":"IFERROR(PC!V1336/(PC!V327-PC!V326),\"-\")","v":"-"},{"$f":"IFERROR(PC!W1336/(PC!W327-PC!W326),\"-\")","v":"-"},{"$f":"IFERROR(PC!X1336/(PC!X327-PC!X326),\"-\")","v":"-"},{"$f":"IFERROR(PC!Y1336/(PC!Y327-PC!Y326),\"-\")","v":"-"},{"$f":"IFERROR(PC!Z1336/(PC!Z327-PC!Z326),\"-\")","v":"-"},{"$f":"IFERROR(PC!AA1336/(PC!AA327-PC!AA326),\"-\")","v":"-"},{"$f":"IFERROR(PC!AB1336/(PC!AB327-PC!AB326),\"-\")","v":"-"},{"$f":"IFERROR(PC!AC1336/(PC!AC327-PC!AC326),\"-\")","v":"-"},{"$f":"IFERROR(PC!AD1336/(PC!AD327-PC!AD326),\"-\")","v":"-"},{"$f":"IFERROR(PC!AE1336/(PC!AE327-PC!AE326),\"-\")","v":"-"},{"$f":"IFERROR(PC!AF1336/(PC!AF327-PC!AF326),\"-\")","v":"-"},{"$f":"IFERROR(PC!AG1336/(PC!AG327-PC!AG326),\"-\")","v":"-"}]
[null,2049,{"$f":"IFERROR(PC!K1337/(PC!K328-PC!K327),\"-\")","v":"-"},{"$f":"IFERROR(PC!L1337/(PC!L328-PC!L327),\"-\")","v":"-"},{"$f":"IFERROR(PC!M1337/(PC!M328-PC!M327),\"-\")","v":"-"},{"$f":"IFERROR(PC!N1337/(PC!N328-PC!N327),\"-\")","v":"-"},{"$f":"IFERROR(PC!O1337/(PC!O328-PC!O327),\"-\")","v":"-"},{"$f":"IFERROR(PC!P1337/(PC!P328-PC!P327),\"-\")","v":"-"},{"$f":"IFERROR(PC!Q1337/(PC!Q328-PC!Q327),\"-\")","v":"-"},{"$f":"IFERROR(PC!R1337/(PC!R328-PC!R327),\"-\")","v":"-"},{"$f":"IFERROR(PC!S1337/(PC!S328-PC!S327),\"-\")","v":"-"},{"$f":"IFERROR(PC!T1337/(PC!T328-PC!T327),\"-\")","v":"-"},{"$f":"IFERROR(PC!U1337/(PC!U328-PC!U327),\"-\")","v":"-"},{"$f":"IFERROR(PC!V1337/(PC!V328-PC!V327),\"-\")","v":"-"},{"$f":"IFERROR(PC!W1337/(PC!W328-PC!W327),\"-\")","v":"-"},{"$f":"IFERROR(PC!X1337/(PC!X328-PC!X327),\"-\")","v":"-"},{"$f":"IFERROR(PC!Y1337/(PC!Y328-PC!Y327),\"-\")","v":"-"},{"$f":"IFERROR(PC!Z1337/(PC!Z328-PC!Z327),\"-\")","v":"-"},{"$f":"IFERROR(PC!AA1337/(PC!AA328-PC!AA327),\"-\")","v":"-"},{"$f":"IFERROR(PC!AB1337/(PC!AB328-PC!AB327),\"-\")","v":"-"},{"$f":"IFERROR(PC!AC1337/(PC!AC328-PC!AC327),\"-\")","v":"-"},{"$f":"IFERROR(PC!AD1337/(PC!AD328-PC!AD327),\"-\")","v":"-"},{"$f":"IFERROR(PC!AE1337/(PC!AE328-PC!AE327),\"-\")","v":"-"},{"$f":"IFERROR(PC!AF1337/(PC!AF328-PC!AF327),\"-\")","v":"-"},{"$f":"IFERROR(PC!AG1337/(PC!AG328-PC!AG327),\"-\")","v":"-"}]
[null,2050,{"$f":"IFERROR(PC!K1338/(PC!K329-PC!K328),\"-\")","v":"-"},{"$f":"IFERROR(PC!L1338/(PC!L329-PC!L328),\"-\")","v":"-"},{"$f":"IFERROR(PC!M1338/(PC!M329-PC!M328),\"-\")","v":"-"},{"$f":"IFERROR(PC!N1338/(PC!N329-PC!N328),\"-\")","v":"-"},{"$f":"IFERROR(PC!O1338/(PC!O329-PC!O328),\"-\")","v":"-"},{"$f":"IFERROR(PC!P1338/(PC!P329-PC!P328),\"-\")","v":"-"},{"$f":"IFERROR(PC!Q1338/(PC!Q329-PC!Q328),\"-\")","v":"-"},{"$f":"IFERROR(PC!R1338/(PC!R329-PC!R328),\"-\")","v":"-"},{"$f":"IFERROR(PC!S1338/(PC!S329-PC!S328),\"-\")","v":"-"},{"$f":"IFERROR(PC!T1338/(PC!T329-PC!T328),\"-\")","v":"-"},{"$f":"IFERROR(PC!U1338/(PC!U329-PC!U328),\"-\")","v":"-"},{"$f":"IFERROR(PC!V1338/(PC!V329-PC!V328),\"-\")","v":"-"},{"$f":"IFERROR(PC!W1338/(PC!W329-PC!W328),\"-\")","v":"-"},{"$f":"IFERROR(PC!X1338/(PC!X329-PC!X328),\"-\")","v":"-"},{"$f":"IFERROR(PC!Y1338/(PC!Y329-PC!Y328),\"-\")","v":"-"},{"$f":"IFERROR(PC!Z1338/(PC!Z329-PC!Z328),\"-\")","v":"-"},{"$f":"IFERROR(PC!AA1338/(PC!AA329-PC!AA328),\"-\")","v":"-"},{"$f":"IFERROR(PC!AB1338/(PC!AB329-PC!AB328),\"-\")","v":"-"},{"$f":"IFERROR(PC!AC1338/(PC!AC329-PC!AC328),\"-\")","v":"-"},{"$f":"IFERROR(PC!AD1338/(PC!AD329-PC!AD328),\"-\")","v":"-"},{"$f":"IFERROR(PC!AE1338/(PC!AE329-PC!AE328),\"-\")","v":"-"},{"$f":"IFERROR(PC!AF1338/(PC!AF329-PC!AF328),\"-\")","v":"-"},{"$f":"IFERROR(PC!AG1338/(PC!AG329-PC!AG328),\"-\")","v":"-"}]
[null,2051,{"$f":"IFERROR(PC!K1339/(PC!K330-PC!K329),\"-\")","v":0},{"$f":"IFERROR(PC!L1339/(PC!L330-PC!L329),\"-\")","v":0},{"$f":"IFERROR(PC!M1339/(PC!M330-PC!M329),\"-\")","v":0},{"$f":"IFERROR(PC!N1339/(PC!N330-PC!N329),\"-\")","v":0},{"$f":"IFERROR(PC!O1339/(PC!O330-PC!O329),\"-\")","v":0},{"$f":"IFERROR(PC!P1339/(PC!P330-PC!P329),\"-\")","v":0},{"$f":"IFERROR(PC!Q1339/(PC!Q330-PC!Q329),\"-\")","v":0},{"$f":"IFERROR(PC!R1339/(PC!R330-PC!R329),\"-\")","v":0},{"$f":"IFERROR(PC!S1339/(PC!S330-PC!S329),\"-\")","v":0},{"$f":"IFERROR(PC!T1339/(PC!T330-PC!T329),\"-\")","v":0},{"$f":"IFERROR(PC!U1339/(PC!U330-PC!U329),\"-\")","v":0},{"$f":"IFERROR(PC!V1339/(PC!V330-PC!V329),\"-\")","v":0},{"$f":"IFERROR(PC!W1339/(PC!W330-PC!W329),\"-\")","v":0},{"$f":"IFERROR(PC!X1339/(PC!X330-PC!X329),\"-\")","v":0},{"$f":"IFERROR(PC!Y1339/(PC!Y330-PC!Y329),\"-\")","v":0},{"$f":"IFERROR(PC!Z1339/(PC!Z330-PC!Z329),\"-\")","v":0},{"$f":"IFERROR(PC!AA1339/(PC!AA330-PC!AA329),\"-\")","v":0},{"$f":"IFERROR(PC!AB1339/(PC!AB330-PC!AB329),\"-\")","v":0},{"$f":"IFERROR(PC!AC1339/(PC!AC330-PC!AC329),\"-\")","v":0},{"$f":"IFERROR(PC!AD1339/(PC!AD330-PC!AD329),\"-\")","v":0},{"$f":"IFERROR(PC!AE1339/(PC!AE330-PC!AE329),\"-\")","v":0},{"$f":"IFERROR(PC!AF1339/(PC!AF330-PC!AF329),\"-\")","v":0},{"$f":"IFERROR(PC!AG1339/(PC!AG330-PC!AG329),\"-\")","v":0}]
[null,2052,{"$f":"IFERROR(PC!K1340/(PC!K331-PC!K330),\"-\")","v":"-"},{"$f":"IFERROR(PC!L1340/(PC!L331-PC!L330),\"-\")","v":"-"},{"$f":"IFERROR(PC!M1340/(PC!M331-PC!M330),\"-\")","v":"-"},{"$f":"IFERROR(PC!N1340/(PC!N331-PC!N330),\"-\")","v":"-"},{"$f":"IFERROR(PC!O1340/(PC!O331-PC!O330),\"-\")","v":"-"},{"$f":"IFERROR(PC!P1340/(PC!P331-PC!P330),\"-\")","v":"-"},{"$f":"IFERROR(PC!Q1340/(PC!Q331-PC!Q330),\"-\")","v":"-"},{"$f":"IFERROR(PC!R1340/(PC!R331-PC!R330),\"-\")","v":"-"},{"$f":"IFERROR(PC!S1340/(PC!S331-PC!S330),\"-\")","v":"-"},{"$f":"IFERROR(PC!T1340/(PC!T331-PC!T330),\"-\")","v":"-"},{"$f":"IFERROR(PC!U1340/(PC!U331-PC!U330),\"-\")","v":"-"},{"$f":"IFERROR(PC!V1340/(PC!V331-PC!V330),\"-\")","v":"-"},{"$f":"IFERROR(PC!W1340/(PC!W331-PC!W330),\"-\")","v":"-"},{"$f":"IFERROR(PC!X1340/(PC!X331-PC!X330),\"-\")","v":"-"},{"$f":"IFERROR(PC!Y1340/(PC!Y331-PC!Y330),\"-\")","v":"-"},{"$f":"IFERROR(PC!Z1340/(PC!Z331-PC!Z330),\"-\")","v":"-"},{"$f":"IFERROR(PC!AA1340/(PC!AA331-PC!AA330),\"-\")","v":"-"},{"$f":"IFERROR(PC!AB1340/(PC!AB331-PC!AB330),\"-\")","v":"-"},{"$f":"IFERROR(PC!AC1340/(PC!AC331-PC!AC330),\"-\")","v":"-"},{"$f":"IFERROR(PC!AD1340/(PC!AD331-PC!AD330),\"-\")","v":"-"},{"$f":"IFERROR(PC!AE1340/(PC!AE331-PC!AE330),\"-\")","v":"-"},{"$f":"IFERROR(PC!AF1340/(PC!AF331-PC!AF330),\"-\")","v":"-"},{"$f":"IFERROR(PC!AG1340/(PC!AG331-PC!AG330),\"-\")","v":"-"}]
[null,2053,{"$f":"IFERROR(PC!K1341/(PC!K332-PC!K331),\"-\")","v":"-"},{"$f":"IFERROR(PC!L1341/(PC!L332-PC!L331),\"-\")","v":"-"},{"$f":"IFERROR(PC!M1341/(PC!M332-PC!M331),\"-\")","v":"-"},{"$f":"IFERROR(PC!N1341/(PC!N332-PC!N331),\"-\")","v":"-"},{"$f":"IFERROR(PC!O1341/(PC!O332-PC!O331),\"-\")","v":"-"},{"$f":"IFERROR(PC!P1341/(PC!P332-PC!P331),\"-\")","v":"-"},{"$f":"IFERROR(PC!Q1341/(PC!Q332-PC!Q331),\"-\")","v":"-"},{"$f":"IFERROR(PC!R1341/(PC!R332-PC!R331),\"-\")","v":"-"},{"$f":"IFERROR(PC!S1341/(PC!S332-PC!S331),\"-\")","v":"-"},{"$f":"IFERROR(PC!T1341/(PC!T332-PC!T331),\"-\")","v":"-"},{"$f":"IFERROR(PC!U1341/(PC!U332-PC!U331),\"-\")","v":"-"},{"$f":"IFERROR(PC!V1341/(PC!V332-PC!V331),\"-\")","v":"-"},{"$f":"IFERROR(PC!W1341/(PC!W332-PC!W331),\"-\")","v":"-"},{"$f":"IFERROR(PC!X1341/(PC!X332-PC!X331),\"-\")","v":"-"},{"$f":"IFERROR(PC!Y1341/(PC!Y332-PC!Y331),\"-\")","v":"-"},{"$f":"IFERROR(PC!Z1341/(PC!Z332-PC!Z331),\"-\")","v":"-"},{"$f":"IFERROR(PC!AA1341/(PC!AA332-PC!AA331),\"-\")","v":"-"},{"$f":"IFERROR(PC!AB1341/(PC!AB332-PC!AB331),\"-\")","v":"-"},{"$f":"IFERROR(PC!AC1341/(PC!AC332-PC!AC331),\"-\")","v":"-"},{"$f":"IFERROR(PC!AD1341/(PC!AD332-PC!AD331),\"-\")","v":"-"},{"$f":"IFERROR(PC!AE1341/(PC!AE332-PC!AE331),\"-\")","v":"-"},{"$f":"IFERROR(PC!AF1341/(PC!AF332-PC!AF331),\"-\")","v":"-"},{"$f":"IFERROR(PC!AG1341/(PC!AG332-PC!AG331),\"-\")","v":"-"}]
[null,2054,{"$f":"IFERROR(PC!K1342/(PC!K333-PC!K332),\"-\")","v":"-"},{"$f":"IFERROR(PC!L1342/(PC!L333-PC!L332),\"-\")","v":"-"},{"$f":"IFERROR(PC!M1342/(PC!M333-PC!M332),\"-\")","v":"-"},{"$f":"IFERROR(PC!N1342/(PC!N333-PC!N332),\"-\")","v":"-"},{"$f":"IFERROR(PC!O1342/(PC!O333-PC!O332),\"-\")","v":"-"},{"$f":"IFERROR(PC!P1342/(PC!P333-PC!P332),\"-\")","v":"-"},{"$f":"IFERROR(PC!Q1342/(PC!Q333-PC!Q332),\"-\")","v":"-"},{"$f":"IFERROR(PC!R1342/(PC!R333-PC!R332),\"-\")","v":"-"},{"$f":"IFERROR(PC!S1342/(PC!S333-PC!S332),\"-\")","v":"-"},{"$f":"IFERROR(PC!T1342/(PC!T333-PC!T332),\"-\")","v":"-"},{"$f":"IFERROR(PC!U1342/(PC!U333-PC!U332),\"-\")","v":"-"},{"$f":"IFERROR(PC!V1342/(PC!V333-PC!V332),\"-\")","v":"-"},{"$f":"IFERROR(PC!W1342/(PC!W333-PC!W332),\"-\")","v":"-"},{"$f":"IFERROR(PC!X1342/(PC!X333-PC!X332),\"-\")","v":"-"},{"$f":"IFERROR(PC!Y1342/(PC!Y333-PC!Y332),\"-\")","v":"-"},{"$f":"IFERROR(PC!Z1342/(PC!Z333-PC!Z332),\"-\")","v":"-"},{"$f":"IFERROR(PC!AA1342/(PC!AA333-PC!AA332),\"-\")","v":"-"},{"$f":"IFERROR(PC!AB1342/(PC!AB333-PC!AB332),\"-\")","v":"-"},{"$f":"IFERROR(PC!AC1342/(PC!AC333-PC!AC332),\"-\")","v":"-"},{"$f":"IFERROR(PC!AD1342/(PC!AD333-PC!AD332),\"-\")","v":"-"},{"$f":"IFERROR(PC!AE1342/(PC!AE333-PC!AE332),\"-\")","v":"-"},{"$f":"IFERROR(PC!AF1342/(PC!AF333-PC!AF332),\"-\")","v":"-"},{"$f":"IFERROR(PC!AG1342/(PC!AG333-PC!AG332),\"-\")","v":"-"}]
[null,2055,{"$f":"IFERROR(PC!K1343/(PC!K334-PC!K333),\"-\")","v":"-"},{"$f":"IFERROR(PC!L1343/(PC!L334-PC!L333),\"-\")","v":"-"},{"$f":"IFERROR(PC!M1343/(PC!M334-PC!M333),\"-\")","v":"-"},{"$f":"IFERROR(PC!N1343/(PC!N334-PC!N333),\"-\")","v":"-"},{"$f":"IFERROR(PC!O1343/(PC!O334-PC!O333),\"-\")","v":"-"},{"$f":"IFERROR(PC!P1343/(PC!P334-PC!P333),\"-\")","v":"-"},{"$f":"IFERROR(PC!Q1343/(PC!Q334-PC!Q333),\"-\")","v":"-"},{"$f":"IFERROR(PC!R1343/(PC!R334-PC!R333),\"-\")","v":"-"},{"$f":"IFERROR(PC!S1343/(PC!S334-PC!S333),\"-\")","v":"-"},{"$f":"IFERROR(PC!T1343/(PC!T334-PC!T333),\"-\")","v":"-"},{"$f":"IFERROR(PC!U1343/(PC!U334-PC!U333),\"-\")","v":"-"},{"$f":"IFERROR(PC!V1343/(PC!V334-PC!V333),\"-\")","v":"-"},{"$f":"IFERROR(PC!W1343/(PC!W334-PC!W333),\"-\")","v":"-"},{"$f":"IFERROR(PC!X1343/(PC!X334-PC!X333),\"-\")","v":"-"},{"$f":"IFERROR(PC!Y1343/(PC!Y334-PC!Y333),\"-\")","v":"-"},{"$f":"IFERROR(PC!Z1343/(PC!Z334-PC!Z333),\"-\")","v":"-"},{"$f":"IFERROR(PC!AA1343/(PC!AA334-PC!AA333),\"-\")","v":"-"},{"$f":"IFERROR(PC!AB1343/(PC!AB334-PC!AB333),\"-\")","v":"-"},{"$f":"IFERROR(PC!AC1343/(PC!AC334-PC!AC333),\"-\")","v":"-"},{"$f":"IFERROR(PC!AD1343/(PC!AD334-PC!AD333),\"-\")","v":"-"},{"$f":"IFERROR(PC!AE1343/(PC!AE334-PC!AE333),\"-\")","v":"-"},{"$f":"IFERROR(PC!AF1343/(PC!AF334-PC!AF333),\"-\")","v":"-"},{"$f":"IFERROR(PC!AG1343/(PC!AG334-PC!AG333),\"-\")","v":"-"}]
[]
["x","OPERACIONAL"]
[]
["x","Pop Atendida de esgoto / lig ativa de esgoto","Aquiraz","Barbalha","Cascavel","Caucaia","Chorozinho","Eusébio","Farias_Brito","Fortaleza","Guaiúba","Horizonte","Itaitinga","Juazeiro_do_Norte","Maracanaú","Maranguape","Missão_Velha","Nova_Olinda","Pacajus","Pacatuba","Paracuru","Paraipaba","São_Gonçalo_do_Amarante","São_Luís_do_Curu","Trairi"]
[null,2020,{"$f":"IFERROR(ROUND((PC!K33*PC!K223)/PC!K147,2),\"-\")","v":5.85},{"$f":"IFERROR(ROUND((PC!L33*PC!L223)/PC!L147,2),\"-\")","v":10.210000000000001},{"$f":"IFERROR(ROUND((PC!M33*PC!M223)/PC!M147,2),\"-\")","v":5.22},{"$f":"IFERROR(ROUND((PC!N33*PC!N223)/PC!N147,2),\"-\")","v":3.42},{"$f":"IFERROR(ROUND((PC!O33*PC!O223)/PC!O147,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!P33*PC!P223)/PC!P147,2),\"-\")","v":4.84},{"$f":"IFERROR(ROUND((PC!Q33*PC!Q223)/PC!Q147,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!R33*PC!R223)/PC!R147,2),\"-\")","v":4.32},{"$f":"IFERROR(ROUND((PC!S33*PC!S223)/PC!S147,2),\"-\")","v":7.65},{"$f":"IFERROR(ROUND((PC!T33*PC!T223)/PC!T147,2),\"-\")","v":14.16},{"$f":"IFERROR(ROUND((PC!U33*PC!U223)/PC!U147,2),\"-\")","v":22.28},{"$f":"IFERROR(ROUND((PC!V33*PC!V223)/PC!V147,2),\"-\")","v":3.86},{"$f":"IFERROR(ROUND((PC!W33*PC!W223)/PC!W147,2),\"-\")","v":2.64},{"$f":"IFERROR(ROUND((PC!X33*PC!X223)/PC!X147,2),\"-\")","v":8.4},{"$f":"IFERROR(ROUND((PC!Y33*PC!Y223)/PC!Y147,2),\"-\")","v":11.3},{"$f":"IFERROR(ROUND((PC!Z33*PC!Z223)/PC!Z147,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!AA33*PC!AA223)/PC!AA147,2),\"-\")","v":2.58},{"$f":"IFERROR(ROUND((PC!AB33*PC!AB223)/PC!AB147,2),\"-\")","v":3.09},{"$f":"IFERROR(ROUND((PC!AC33*PC!AC223)/PC!AC147,2),\"-\")","v":4.95},{"$f":"IFERROR(ROUND((PC!AD33*PC!AD223)/PC!AD147,2),\"-\")","v":3.97},{"$f":"IFERROR(ROUND((PC!AE33*PC!AE223)/PC!AE147,2),\"-\")","v":2.81},{"$f":"IFERROR(ROUND((PC!AF33*PC!AF223)/PC!AF147,2),\"-\")","v":10.67},{"$f":"IFERROR(ROUND((PC!AG33*PC!AG223)/PC!AG147,2),\"-\")","v":4.63}]
[null,{"$f":"B239+1","v":2021},{"$f":"IFERROR(ROUND((PC!K34*PC!K224)/PC!K148,2),\"-\")","v":6.59},{"$f":"IFERROR(ROUND((PC!L34*PC!L224)/PC!L148,2),\"-\")","v":9.14},{"$f":"IFERROR(ROUND((PC!M34*PC!M224)/PC!M148,2),\"-\")","v":11.74},{"$f":"IFERROR(ROUND((PC!N34*PC!N224)/PC!N148,2),\"-\")","v":3.49},{"$f":"IFERROR(ROUND((PC!O34*PC!O224)/PC!O148,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!P34*PC!P224)/PC!P148,2),\"-\")","v":5.05},{"$f":"IFERROR(ROUND((PC!Q34*PC!Q224)/PC!Q148,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!R34*PC!R224)/PC!R148,2),\"-\")","v":4.22},{"$f":"IFERROR(ROUND((PC!S34*PC!S224)/PC!S148,2),\"-\")","v":7.21},{"$f":"IFERROR(ROUND((PC!T34*PC!T224)/PC!T148,2),\"-\")","v":5.15},{"$f":"IFERROR(ROUND((PC!U34*PC!U224)/PC!U148,2),\"-\")","v":8.6999999999999993},{"$f":"IFERROR(ROUND((PC!V34*PC!V224)/PC!V148,2),\"-\")","v":4.16},{"$f":"IFERROR(ROUND((PC!W34*PC!W224)/PC!W148,2),\"-\")","v":2.91},{"$f":"IFERROR(ROUND((PC!X34*PC!X224)/PC!X148,2),\"-\")","v":8.24},{"$f":"IFERROR(ROUND((PC!Y34*PC!Y224)/PC!Y148,2),\"-\")","v":13.93},{"$f":"IFERROR(ROUND((PC!Z34*PC!Z224)/PC!Z148,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!AA34*PC!AA224)/PC!AA148,2),\"-\")","v":9.2100000000000009},{"$f":"IFERROR(ROUND((PC!AB34*PC!AB224)/PC!AB148,2),\"-\")","v":3.47},{"$f":"IFERROR(ROUND((PC!AC34*PC!AC224)/PC!AC148,2),\"-\")","v":5.04},{"$f":"IFERROR(ROUND((PC!AD34*PC!AD224)/PC!AD148,2),\"-\")","v":3.76},{"$f":"IFERROR(ROUND((PC!AE34*PC!AE224)/PC!AE148,2),\"-\")","v":2.7},{"$f":"IFERROR(ROUND((PC!AF34*PC!AF224)/PC!AF148,2),\"-\")","v":8.85},{"$f":"IFERROR(ROUND((PC!AG34*PC!AG224)/PC!AG148,2),\"-\")","v":5.52}]
[null,2022,{"$f":"IFERROR(ROUND((PC!K35*PC!K225)/PC!K149,2),\"-\")","v":6.4},{"$f":"IFERROR(ROUND((PC!L35*PC!L225)/PC!L149,2),\"-\")","v":7.29},{"$f":"IFERROR(ROUND((PC!M35*PC!M225)/PC!M149,2),\"-\")","v":7.96},{"$f":"IFERROR(ROUND((PC!N35*PC!N225)/PC!N149,2),\"-\")","v":3.38},{"$f":"IFERROR(ROUND((PC!O35*PC!O225)/PC!O149,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!P35*PC!P225)/PC!P149,2),\"-\")","v":4.1100000000000003},{"$f":"IFERROR(ROUND((PC!Q35*PC!Q225)/PC!Q149,2),\"-\")","v":8.2899999999999991},{"$f":"IFERROR(ROUND((PC!R35*PC!R225)/PC!R149,2),\"-\")","v":3.93},{"$f":"IFERROR(ROUND((PC!S35*PC!S225)/PC!S149,2),\"-\")","v":6.19},{"$f":"IFERROR(ROUND((PC!T35*PC!T225)/PC!T149,2),\"-\")","v":3.14},{"$f":"IFERROR(ROUND((PC!U35*PC!U225)/PC!U149,2),\"-\")","v":4.5},{"$f":"IFERROR(ROUND((PC!V35*PC!V225)/PC!V149,2),\"-\")","v":4.03},{"$f":"IFERROR(ROUND((PC!W35*PC!W225)/PC!W149,2),\"-\")","v":2.99},{"$f":"IFERROR(ROUND((PC!X35*PC!X225)/PC!X149,2),\"-\")","v":6.92},{"$f":"IFERROR(ROUND((PC!Y35*PC!Y225)/PC!Y149,2),\"-\")","v":8.56},{"$f":"IFERROR(ROUND((PC!Z35*PC!Z225)/PC!Z149,2),\"-\")","v":10.68},{"$f":"IFERROR(ROUND((PC!AA35*PC!AA225)/PC!AA149,2),\"-\")","v":6.86},{"$f":"IFERROR(ROUND((PC!AB35*PC!AB225)/PC!AB149,2),\"-\")","v":3.7},{"$f":"IFERROR(ROUND((PC!AC35*PC!AC225)/PC!AC149,2),\"-\")","v":4.5999999999999996},{"$f":"IFERROR(ROUND((PC!AD35*PC!AD225)/PC!AD149,2),\"-\")","v":3.55},{"$f":"IFERROR(ROUND((PC!AE35*PC!AE225)/PC!AE149,2),\"-\")","v":2.54},{"$f":"IFERROR(ROUND((PC!AF35*PC!AF225)/PC!AF149,2),\"-\")","v":6.95},{"$f":"IFERROR(ROUND((PC!AG35*PC!AG225)/PC!AG149,2),\"-\")","v":5.22}]
[null,2023,{"$f":"IFERROR(ROUND((PC!K36*PC!K226)/PC!K150,2),\"-\")","v":5.89},{"$f":"IFERROR(ROUND((PC!L36*PC!L226)/PC!L150,2),\"-\")","v":5.72},{"$f":"IFERROR(ROUND((PC!M36*PC!M226)/PC!M150,2),\"-\")","v":5.33},{"$f":"IFERROR(ROUND((PC!N36*PC!N226)/PC!N150,2),\"-\")","v":3.31},{"$f":"IFERROR(ROUND((PC!O36*PC!O226)/PC!O150,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!P36*PC!P226)/PC!P150,2),\"-\")","v":3.46},{"$f":"IFERROR(ROUND((PC!Q36*PC!Q226)/PC!Q150,2),\"-\")","v":4.07},{"$f":"IFERROR(ROUND((PC!R36*PC!R226)/PC!R150,2),\"-\")","v":4.29},{"$f":"IFERROR(ROUND((PC!S36*PC!S226)/PC!S150,2),\"-\")","v":5.16},{"$f":"IFERROR(ROUND((PC!T36*PC!T226)/PC!T150,2),\"-\")","v":3.04},{"$f":"IFERROR(ROUND((PC!U36*PC!U226)/PC!U150,2),\"-\")","v":3.39},{"$f":"IFERROR(ROUND((PC!V36*PC!V226)/PC!V150,2),\"-\")","v":3.76},{"$f":"IFERROR(ROUND((PC!W36*PC!W226)/PC!W150,2),\"-\")","v":2.95},{"$f":"IFERROR(ROUND((PC!X36*PC!X226)/PC!X150,2),\"-\")","v":5.58},{"$f":"IFERROR(ROUND((PC!Y36*PC!Y226)/PC!Y150,2),\"-\")","v":6.06},{"$f":"IFERROR(ROUND((PC!Z36*PC!Z226)/PC!Z150,2),\"-\")","v":5.28},{"$f":"IFERROR(ROUND((PC!AA36*PC!AA226)/PC!AA150,2),\"-\")","v":5.21},{"$f":"IFERROR(ROUND((PC!AB36*PC!AB226)/PC!AB150,2),\"-\")","v":3.79},{"$f":"IFERROR(ROUND((PC!AC36*PC!AC226)/PC!AC150,2),\"-\")","v":4.08},{"$f":"IFERROR(ROUND((PC!AD36*PC!AD226)/PC!AD150,2),\"-\")","v":3.35},{"$f":"IFERROR(ROUND((PC!AE36*PC!AE226)/PC!AE150,2),\"-\")","v":2.65},{"$f":"IFERROR(ROUND((PC!AF36*PC!AF226)/PC!AF150,2),\"-\")","v":5.44},{"$f":"IFERROR(ROUND((PC!AG36*PC!AG226)/PC!AG150,2),\"-\")","v":4.5199999999999996}]
[null,2024,{"$f":"IFERROR(ROUND((PC!K37*PC!K227)/PC!K151,2),\"-\")","v":5.76},{"$f":"IFERROR(ROUND((PC!L37*PC!L227)/PC!L151,2),\"-\")","v":4.71},{"$f":"IFERROR(ROUND((PC!M37*PC!M227)/PC!M151,2),\"-\")","v":4.49},{"$f":"IFERROR(ROUND((PC!N37*PC!N227)/PC!N151,2),\"-\")","v":3.25},{"$f":"IFERROR(ROUND((PC!O37*PC!O227)/PC!O151,2),\"-\")","v":6.42},{"$f":"IFERROR(ROUND((PC!P37*PC!P227)/PC!P151,2),\"-\")","v":3.11},{"$f":"IFERROR(ROUND((PC!Q37*PC!Q227)/PC!Q151,2),\"-\")","v":3.25},{"$f":"IFERROR(ROUND((PC!R37*PC!R227)/PC!R151,2),\"-\")","v":3.91},{"$f":"IFERROR(ROUND((PC!S37*PC!S227)/PC!S151,2),\"-\")","v":4.54},{"$f":"IFERROR(ROUND((PC!T37*PC!T227)/PC!T151,2),\"-\")","v":2.96},{"$f":"IFERROR(ROUND((PC!U37*PC!U227)/PC!U151,2),\"-\")","v":2.92},{"$f":"IFERROR(ROUND((PC!V37*PC!V227)/PC!V151,2),\"-\")","v":3.57},{"$f":"IFERROR(ROUND((PC!W37*PC!W227)/PC!W151,2),\"-\")","v":2.92},{"$f":"IFERROR(ROUND((PC!X37*PC!X227)/PC!X151,2),\"-\")","v":4.59},{"$f":"IFERROR(ROUND((PC!Y37*PC!Y227)/PC!Y151,2),\"-\")","v":4.3},{"$f":"IFERROR(ROUND((PC!Z37*PC!Z227)/PC!Z151,2),\"-\")","v":4.21},{"$f":"IFERROR(ROUND((PC!AA37*PC!AA227)/PC!AA151,2),\"-\")","v":3.78},{"$f":"IFERROR(ROUND((PC!AB37*PC!AB227)/PC!AB151,2),\"-\")","v":3.49},{"$f":"IFERROR(ROUND((PC!AC37*PC!AC227)/PC!AC151,2),\"-\")","v":3.74},{"$f":"IFERROR(ROUND((PC!AD37*PC!AD227)/PC!AD151,2),\"-\")","v":3.19},{"$f":"IFERROR(ROUND((PC!AE37*PC!AE227)/PC!AE151,2),\"-\")","v":2.38},{"$f":"IFERROR(ROUND((PC!AF37*PC!AF227)/PC!AF151,2),\"-\")","v":4.58},{"$f":"IFERROR(ROUND((PC!AG37*PC!AG227)/PC!AG151,2),\"-\")","v":4.13}]
[null,2025,{"$f":"IFERROR(ROUND((PC!K38*PC!K228)/PC!K152,2),\"-\")","v":5.1100000000000003},{"$f":"IFERROR(ROUND((PC!L38*PC!L228)/PC!L152,2),\"-\")","v":4.16},{"$f":"IFERROR(ROUND((PC!M38*PC!M228)/PC!M152,2),\"-\")","v":4.07},{"$f":"IFERROR(ROUND((PC!N38*PC!N228)/PC!N152,2),\"-\")","v":3.2},{"$f":"IFERROR(ROUND((PC!O38*PC!O228)/PC!O152,2),\"-\")","v":3.38},{"$f":"IFERROR(ROUND((PC!P38*PC!P228)/PC!P152,2),\"-\")","v":2.89},{"$f":"IFERROR(ROUND((PC!Q38*PC!Q228)/PC!Q152,2),\"-\")","v":2.89},{"$f":"IFERROR(ROUND((PC!R38*PC!R228)/PC!R152,2),\"-\")","v":3.62},{"$f":"IFERROR(ROUND((PC!S38*PC!S228)/PC!S152,2),\"-\")","v":4.1100000000000003},{"$f":"IFERROR(ROUND((PC!T38*PC!T228)/PC!T152,2),\"-\")","v":2.89},{"$f":"IFERROR(ROUND((PC!U38*PC!U228)/PC!U152,2),\"-\")","v":2.63},{"$f":"IFERROR(ROUND((PC!V38*PC!V228)/PC!V152,2),\"-\")","v":3.43},{"$f":"IFERROR(ROUND((PC!W38*PC!W228)/PC!W152,2),\"-\")","v":2.89},{"$f":"IFERROR(ROUND((PC!X38*PC!X228)/PC!X152,2),\"-\")","v":4.0999999999999996},{"$f":"IFERROR(ROUND((PC!Y38*PC!Y228)/PC!Y152,2),\"-\")","v":3.78},{"$f":"IFERROR(ROUND((PC!Z38*PC!Z228)/PC!Z152,2),\"-\")","v":3.75},{"$f":"IFERROR(ROUND((PC!AA38*PC!AA228)/PC!AA152,2),\"-\")","v":3.44},{"$f":"IFERROR(ROUND((PC!AB38*PC!AB228)/PC!AB152,2),\"-\")","v":3.4},{"$f":"IFERROR(ROUND((PC!AC38*PC!AC228)/PC!AC152,2),\"-\")","v":3.49},{"$f":"IFERROR(ROUND((PC!AD38*PC!AD228)/PC!AD152,2),\"-\")","v":3.04},{"$f":"IFERROR(ROUND((PC!AE38*PC!AE228)/PC!AE152,2),\"-\")","v":2.16},{"$f":"IFERROR(ROUND((PC!AF38*PC!AF228)/PC!AF152,2),\"-\")","v":4.01},{"$f":"IFERROR(ROUND((PC!AG38*PC!AG228)/PC!AG152,2),\"-\")","v":3.87}]
[null,2026,{"$f":"IFERROR(ROUND((PC!K39*PC!K229)/PC!K153,2),\"-\")","v":4.76},{"$f":"IFERROR(ROUND((PC!L39*PC!L229)/PC!L153,2),\"-\")","v":3.85},{"$f":"IFERROR(ROUND((PC!M39*PC!M229)/PC!M153,2),\"-\")","v":3.83},{"$f":"IFERROR(ROUND((PC!N39*PC!N229)/PC!N153,2),\"-\")","v":3.16},{"$f":"IFERROR(ROUND((PC!O39*PC!O229)/PC!O153,2),\"-\")","v":3.1},{"$f":"IFERROR(ROUND((PC!P39*PC!P229)/PC!P153,2),\"-\")","v":2.75},{"$f":"IFERROR(ROUND((PC!Q39*PC!Q229)/PC!Q153,2),\"-\")","v":2.7},{"$f":"IFERROR(ROUND((PC!R39*PC!R229)/PC!R153,2),\"-\")","v":3.59},{"$f":"IFERROR(ROUND((PC!S39*PC!S229)/PC!S153,2),\"-\")","v":3.8},{"$f":"IFERROR(ROUND((PC!T39*PC!T229)/PC!T153,2),\"-\")","v":2.84},{"$f":"IFERROR(ROUND((PC!U39*PC!U229)/PC!U153,2),\"-\")","v":2.4500000000000002},{"$f":"IFERROR(ROUND((PC!V39*PC!V229)/PC!V153,2),\"-\")","v":3.31},{"$f":"IFERROR(ROUND((PC!W39*PC!W229)/PC!W153,2),\"-\")","v":2.87},{"$f":"IFERROR(ROUND((PC!X39*PC!X229)/PC!X153,2),\"-\")","v":3.87},{"$f":"IFERROR(ROUND((PC!Y39*PC!Y229)/PC!Y153,2),\"-\")","v":3.47},{"$f":"IFERROR(ROUND((PC!Z39*PC!Z229)/PC!Z153,2),\"-\")","v":3.49},{"$f":"IFERROR(ROUND((PC!AA39*PC!AA229)/PC!AA153,2),\"-\")","v":3.23},{"$f":"IFERROR(ROUND((PC!AB39*PC!AB229)/PC!AB153,2),\"-\")","v":3.39},{"$f":"IFERROR(ROUND((PC!AC39*PC!AC229)/PC!AC153,2),\"-\")","v":3.31},{"$f":"IFERROR(ROUND((PC!AD39*PC!AD229)/PC!AD153,2),\"-\")","v":2.91},{"$f":"IFERROR(ROUND((PC!AE39*PC!AE229)/PC!AE153,2),\"-\")","v":2.08},{"$f":"IFERROR(ROUND((PC!AF39*PC!AF229)/PC!AF153,2),\"-\")","v":3.62},{"$f":"IFERROR(ROUND((PC!AG39*PC!AG229)/PC!AG153,2),\"-\")","v":3.69}]
[null,2027,{"$f":"IFERROR(ROUND((PC!K40*PC!K230)/PC!K154,2),\"-\")","v":4.68},{"$f":"IFERROR(ROUND((PC!L40*PC!L230)/PC!L154,2),\"-\")","v":3.61},{"$f":"IFERROR(ROUND((PC!M40*PC!M230)/PC!M154,2),\"-\")","v":3.66},{"$f":"IFERROR(ROUND((PC!N40*PC!N230)/PC!N154,2),\"-\")","v":3.12},{"$f":"IFERROR(ROUND((PC!O40*PC!O230)/PC!O154,2),\"-\")","v":2.93},{"$f":"IFERROR(ROUND((PC!P40*PC!P230)/PC!P154,2),\"-\")","v":2.64},{"$f":"IFERROR(ROUND((PC!Q40*PC!Q230)/PC!Q154,2),\"-\")","v":2.58},{"$f":"IFERROR(ROUND((PC!R40*PC!R230)/PC!R154,2),\"-\")","v":3.56},{"$f":"IFERROR(ROUND((PC!S40*PC!S230)/PC!S154,2),\"-\")","v":3.57},{"$f":"IFERROR(ROUND((PC!T40*PC!T230)/PC!T154,2),\"-\")","v":2.79},{"$f":"IFERROR(ROUND((PC!U40*PC!U230)/PC!U154,2),\"-\")","v":2.33},{"$f":"IFERROR(ROUND((PC!V40*PC!V230)/PC!V154,2),\"-\")","v":3.22},{"$f":"IFERROR(ROUND((PC!W40*PC!W230)/PC!W154,2),\"-\")","v":2.85},{"$f":"IFERROR(ROUND((PC!X40*PC!X230)/PC!X154,2),\"-\")","v":3.68},{"$f":"IFERROR(ROUND((PC!Y40*PC!Y230)/PC!Y154,2),\"-\")","v":3.27},{"$f":"IFERROR(ROUND((PC!Z40*PC!Z230)/PC!Z154,2),\"-\")","v":3.33},{"$f":"IFERROR(ROUND((PC!AA40*PC!AA230)/PC!AA154,2),\"-\")","v":3.1},{"$f":"IFERROR(ROUND((PC!AB40*PC!AB230)/PC!AB154,2),\"-\")","v":3.37},{"$f":"IFERROR(ROUND((PC!AC40*PC!AC230)/PC!AC154,2),\"-\")","v":3.17},{"$f":"IFERROR(ROUND((PC!AD40*PC!AD230)/PC!AD154,2),\"-\")","v":2.79},{"$f":"IFERROR(ROUND((PC!AE40*PC!AE230)/PC!AE154,2),\"-\")","v":2.0099999999999998},{"$f":"IFERROR(ROUND((PC!AF40*PC!AF230)/PC!AF154,2),\"-\")","v":3.33},{"$f":"IFERROR(ROUND((PC!AG40*PC!AG230)/PC!AG154,2),\"-\")","v":3.56}]
[null,2028,{"$f":"IFERROR(ROUND((PC!K41*PC!K231)/PC!K155,2),\"-\")","v":4.6100000000000003},{"$f":"IFERROR(ROUND((PC!L41*PC!L231)/PC!L155,2),\"-\")","v":3.42},{"$f":"IFERROR(ROUND((PC!M41*PC!M231)/PC!M155,2),\"-\")","v":3.55},{"$f":"IFERROR(ROUND((PC!N41*PC!N231)/PC!N155,2),\"-\")","v":3.09},{"$f":"IFERROR(ROUND((PC!O41*PC!O231)/PC!O155,2),\"-\")","v":2.82},{"$f":"IFERROR(ROUND((PC!P41*PC!P231)/PC!P155,2),\"-\")","v":2.56},{"$f":"IFERROR(ROUND((PC!Q41*PC!Q231)/PC!Q155,2),\"-\")","v":2.4900000000000002},{"$f":"IFERROR(ROUND((PC!R41*PC!R231)/PC!R155,2),\"-\")","v":3.53},{"$f":"IFERROR(ROUND((PC!S41*PC!S231)/PC!S155,2),\"-\")","v":3.39},{"$f":"IFERROR(ROUND((PC!T41*PC!T231)/PC!T155,2),\"-\")","v":2.75},{"$f":"IFERROR(ROUND((PC!U41*PC!U231)/PC!U155,2),\"-\")","v":2.2400000000000002},{"$f":"IFERROR(ROUND((PC!V41*PC!V231)/PC!V155,2),\"-\")","v":3.15},{"$f":"IFERROR(ROUND((PC!W41*PC!W231)/PC!W155,2),\"-\")","v":2.83},{"$f":"IFERROR(ROUND((PC!X41*PC!X231)/PC!X155,2),\"-\")","v":3.52},{"$f":"IFERROR(ROUND((PC!Y41*PC!Y231)/PC!Y155,2),\"-\")","v":3.12},{"$f":"IFERROR(ROUND((PC!Z41*PC!Z231)/PC!Z155,2),\"-\")","v":3.21},{"$f":"IFERROR(ROUND((PC!AA41*PC!AA231)/PC!AA155,2),\"-\")","v":3},{"$f":"IFERROR(ROUND((PC!AB41*PC!AB231)/PC!AB155,2),\"-\")","v":3.36},{"$f":"IFERROR(ROUND((PC!AC41*PC!AC231)/PC!AC155,2),\"-\")","v":3.05},{"$f":"IFERROR(ROUND((PC!AD41*PC!AD231)/PC!AD155,2),\"-\")","v":2.69},{"$f":"IFERROR(ROUND((PC!AE41*PC!AE231)/PC!AE155,2),\"-\")","v":1.95},{"$f":"IFERROR(ROUND((PC!AF41*PC!AF231)/PC!AF155,2),\"-\")","v":3.1},{"$f":"IFERROR(ROUND((PC!AG41*PC!AG231)/PC!AG155,2),\"-\")","v":3.46}]
[null,2029,{"$f":"IFERROR(ROUND((PC!K42*PC!K232)/PC!K156,2),\"-\")","v":4.55},{"$f":"IFERROR(ROUND((PC!L42*PC!L232)/PC!L156,2),\"-\")","v":3.26},{"$f":"IFERROR(ROUND((PC!M42*PC!M232)/PC!M156,2),\"-\")","v":3.46},{"$f":"IFERROR(ROUND((PC!N42*PC!N232)/PC!N156,2),\"-\")","v":3.06},{"$f":"IFERROR(ROUND((PC!O42*PC!O232)/PC!O156,2),\"-\")","v":2.73},{"$f":"IFERROR(ROUND((PC!P42*PC!P232)/PC!P156,2),\"-\")","v":2.4900000000000002},{"$f":"IFERROR(ROUND((PC!Q42*PC!Q232)/PC!Q156,2),\"-\")","v":2.4300000000000002},{"$f":"IFERROR(ROUND((PC!R42*PC!R232)/PC!R156,2),\"-\")","v":3.51},{"$f":"IFERROR(ROUND((PC!S42*PC!S232)/PC!S156,2),\"-\")","v":3.24},{"$f":"IFERROR(ROUND((PC!T42*PC!T232)/PC!T156,2),\"-\")","v":2.71},{"$f":"IFERROR(ROUND((PC!U42*PC!U232)/PC!U156,2),\"-\")","v":2.17},{"$f":"IFERROR(ROUND((PC!V42*PC!V232)/PC!V156,2),\"-\")","v":3.09},{"$f":"IFERROR(ROUND((PC!W42*PC!W232)/PC!W156,2),\"-\")","v":2.82},{"$f":"IFERROR(ROUND((PC!X42*PC!X232)/PC!X156,2),\"-\")","v":3.39},{"$f":"IFERROR(ROUND((PC!Y42*PC!Y232)/PC!Y156,2),\"-\")","v":3.01},{"$f":"IFERROR(ROUND((PC!Z42*PC!Z232)/PC!Z156,2),\"-\")","v":3.13},{"$f":"IFERROR(ROUND((PC!AA42*PC!AA232)/PC!AA156,2),\"-\")","v":2.93},{"$f":"IFERROR(ROUND((PC!AB42*PC!AB232)/PC!AB156,2),\"-\")","v":3.35},{"$f":"IFERROR(ROUND((PC!AC42*PC!AC232)/PC!AC156,2),\"-\")","v":2.96},{"$f":"IFERROR(ROUND((PC!AD42*PC!AD232)/PC!AD156,2),\"-\")","v":2.59},{"$f":"IFERROR(ROUND((PC!AE42*PC!AE232)/PC!AE156,2),\"-\")","v":1.9},{"$f":"IFERROR(ROUND((PC!AF42*PC!AF232)/PC!AF156,2),\"-\")","v":2.92},{"$f":"IFERROR(ROUND((PC!AG42*PC!AG232)/PC!AG156,2),\"-\")","v":3.38}]
[null,2030,{"$f":"IFERROR(ROUND((PC!K43*PC!K233)/PC!K157,2),\"-\")","v":4.49},{"$f":"IFERROR(ROUND((PC!L43*PC!L233)/PC!L157,2),\"-\")","v":3.12},{"$f":"IFERROR(ROUND((PC!M43*PC!M233)/PC!M157,2),\"-\")","v":3.39},{"$f":"IFERROR(ROUND((PC!N43*PC!N233)/PC!N157,2),\"-\")","v":3.03},{"$f":"IFERROR(ROUND((PC!O43*PC!O233)/PC!O157,2),\"-\")","v":2.67},{"$f":"IFERROR(ROUND((PC!P43*PC!P233)/PC!P157,2),\"-\")","v":2.44},{"$f":"IFERROR(ROUND((PC!Q43*PC!Q233)/PC!Q157,2),\"-\")","v":2.38},{"$f":"IFERROR(ROUND((PC!R43*PC!R233)/PC!R157,2),\"-\")","v":3.48},{"$f":"IFERROR(ROUND((PC!S43*PC!S233)/PC!S157,2),\"-\")","v":3.12},{"$f":"IFERROR(ROUND((PC!T43*PC!T233)/PC!T157,2),\"-\")","v":2.68},{"$f":"IFERROR(ROUND((PC!U43*PC!U233)/PC!U157,2),\"-\")","v":2.11},{"$f":"IFERROR(ROUND((PC!V43*PC!V233)/PC!V157,2),\"-\")","v":3.04},{"$f":"IFERROR(ROUND((PC!W43*PC!W233)/PC!W157,2),\"-\")","v":2.8},{"$f":"IFERROR(ROUND((PC!X43*PC!X233)/PC!X157,2),\"-\")","v":3.28},{"$f":"IFERROR(ROUND((PC!Y43*PC!Y233)/PC!Y157,2),\"-\")","v":2.93},{"$f":"IFERROR(ROUND((PC!Z43*PC!Z233)/PC!Z157,2),\"-\")","v":3.06},{"$f":"IFERROR(ROUND((PC!AA43*PC!AA233)/PC!AA157,2),\"-\")","v":2.87},{"$f":"IFERROR(ROUND((PC!AB43*PC!AB233)/PC!AB157,2),\"-\")","v":3.34},{"$f":"IFERROR(ROUND((PC!AC43*PC!AC233)/PC!AC157,2),\"-\")","v":2.88},{"$f":"IFERROR(ROUND((PC!AD43*PC!AD233)/PC!AD157,2),\"-\")","v":2.5099999999999998},{"$f":"IFERROR(ROUND((PC!AE43*PC!AE233)/PC!AE157,2),\"-\")","v":1.86},{"$f":"IFERROR(ROUND((PC!AF43*PC!AF233)/PC!AF157,2),\"-\")","v":2.78},{"$f":"IFERROR(ROUND((PC!AG43*PC!AG233)/PC!AG157,2),\"-\")","v":3.31}]
[null,2031,{"$f":"IFERROR(ROUND((PC!K44*PC!K234)/PC!K158,2),\"-\")","v":4.3899999999999997},{"$f":"IFERROR(ROUND((PC!L44*PC!L234)/PC!L158,2),\"-\")","v":3.01},{"$f":"IFERROR(ROUND((PC!M44*PC!M234)/PC!M158,2),\"-\")","v":3.33},{"$f":"IFERROR(ROUND((PC!N44*PC!N234)/PC!N158,2),\"-\")","v":3.01},{"$f":"IFERROR(ROUND((PC!O44*PC!O234)/PC!O158,2),\"-\")","v":2.62},{"$f":"IFERROR(ROUND((PC!P44*PC!P234)/PC!P158,2),\"-\")","v":2.4},{"$f":"IFERROR(ROUND((PC!Q44*PC!Q234)/PC!Q158,2),\"-\")","v":2.31},{"$f":"IFERROR(ROUND((PC!R44*PC!R234)/PC!R158,2),\"-\")","v":3.45},{"$f":"IFERROR(ROUND((PC!S44*PC!S234)/PC!S158,2),\"-\")","v":3.03},{"$f":"IFERROR(ROUND((PC!T44*PC!T234)/PC!T158,2),\"-\")","v":2.65},{"$f":"IFERROR(ROUND((PC!U44*PC!U234)/PC!U158,2),\"-\")","v":2.0699999999999998},{"$f":"IFERROR(ROUND((PC!V44*PC!V234)/PC!V158,2),\"-\")","v":2.83},{"$f":"IFERROR(ROUND((PC!W44*PC!W234)/PC!W158,2),\"-\")","v":2.79},{"$f":"IFERROR(ROUND((PC!X44*PC!X234)/PC!X158,2),\"-\")","v":3.19},{"$f":"IFERROR(ROUND((PC!Y44*PC!Y234)/PC!Y158,2),\"-\")","v":2.86},{"$f":"IFERROR(ROUND((PC!Z44*PC!Z234)/PC!Z158,2),\"-\")","v":3.01},{"$f":"IFERROR(ROUND((PC!AA44*PC!AA234)/PC!AA158,2),\"-\")","v":2.83},{"$f":"IFERROR(ROUND((PC!AB44*PC!AB234)/PC!AB158,2),\"-\")","v":3.33},{"$f":"IFERROR(ROUND((PC!AC44*PC!AC234)/PC!AC158,2),\"-\")","v":2.82},{"$f":"IFERROR(ROUND((PC!AD44*PC!AD234)/PC!AD158,2),\"-\")","v":2.4300000000000002},{"$f":"IFERROR(ROUND((PC!AE44*PC!AE234)/PC!AE158,2),\"-\")","v":1.82},{"$f":"IFERROR(ROUND((PC!AF44*PC!AF234)/PC!AF158,2),\"-\")","v":2.66},{"$f":"IFERROR(ROUND((PC!AG44*PC!AG234)/PC!AG158,2),\"-\")","v":3.26}]
[null,2032,{"$f":"IFERROR(ROUND((PC!K45*PC!K235)/PC!K159,2),\"-\")","v":4.2699999999999996},{"$f":"IFERROR(ROUND((PC!L45*PC!L235)/PC!L159,2),\"-\")","v":2.91},{"$f":"IFERROR(ROUND((PC!M45*PC!M235)/PC!M159,2),\"-\")","v":3.06},{"$f":"IFERROR(ROUND((PC!N45*PC!N235)/PC!N159,2),\"-\")","v":2.89},{"$f":"IFERROR(ROUND((PC!O45*PC!O235)/PC!O159,2),\"-\")","v":2.38},{"$f":"IFERROR(ROUND((PC!P45*PC!P235)/PC!P159,2),\"-\")","v":2.2400000000000002},{"$f":"IFERROR(ROUND((PC!Q45*PC!Q235)/PC!Q159,2),\"-\")","v":2.12},{"$f":"IFERROR(ROUND((PC!R45*PC!R235)/PC!R159,2),\"-\")","v":3.46},{"$f":"IFERROR(ROUND((PC!S45*PC!S235)/PC!S159,2),\"-\")","v":2.89},{"$f":"IFERROR(ROUND((PC!T45*PC!T235)/PC!T159,2),\"-\")","v":2.5499999999999998},{"$f":"IFERROR(ROUND((PC!U45*PC!U235)/PC!U159,2),\"-\")","v":1.92},{"$f":"IFERROR(ROUND((PC!V45*PC!V235)/PC!V159,2),\"-\")","v":2.76},{"$f":"IFERROR(ROUND((PC!W45*PC!W235)/PC!W159,2),\"-\")","v":2.68},{"$f":"IFERROR(ROUND((PC!X45*PC!X235)/PC!X159,2),\"-\")","v":3.09},{"$f":"IFERROR(ROUND((PC!Y45*PC!Y235)/PC!Y159,2),\"-\")","v":2.64},{"$f":"IFERROR(ROUND((PC!Z45*PC!Z235)/PC!Z159,2),\"-\")","v":2.74},{"$f":"IFERROR(ROUND((PC!AA45*PC!AA235)/PC!AA159,2),\"-\")","v":2.59},{"$f":"IFERROR(ROUND((PC!AB45*PC!AB235)/PC!AB159,2),\"-\")","v":3.26},{"$f":"IFERROR(ROUND((PC!AC45*PC!AC235)/PC!AC159,2),\"-\")","v":2.68},{"$f":"IFERROR(ROUND((PC!AD45*PC!AD235)/PC!AD159,2),\"-\")","v":2.42},{"$f":"IFERROR(ROUND((PC!AE45*PC!AE235)/PC!AE159,2),\"-\")","v":1.78},{"$f":"IFERROR(ROUND((PC!AF45*PC!AF235)/PC!AF159,2),\"-\")","v":2.56},{"$f":"IFERROR(ROUND((PC!AG45*PC!AG235)/PC!AG159,2),\"-\")","v":3.06}]
[null,2033,{"$f":"IFERROR(ROUND((PC!K46*PC!K236)/PC!K160,2),\"-\")","v":4.2300000000000004},{"$f":"IFERROR(ROUND((PC!L46*PC!L236)/PC!L160,2),\"-\")","v":2.86},{"$f":"IFERROR(ROUND((PC!M46*PC!M236)/PC!M160,2),\"-\")","v":2.93},{"$f":"IFERROR(ROUND((PC!N46*PC!N236)/PC!N160,2),\"-\")","v":2.84},{"$f":"IFERROR(ROUND((PC!O46*PC!O236)/PC!O160,2),\"-\")","v":2.27},{"$f":"IFERROR(ROUND((PC!P46*PC!P236)/PC!P160,2),\"-\")","v":2.16},{"$f":"IFERROR(ROUND((PC!Q46*PC!Q236)/PC!Q160,2),\"-\")","v":2.04},{"$f":"IFERROR(ROUND((PC!R46*PC!R236)/PC!R160,2),\"-\")","v":3.46},{"$f":"IFERROR(ROUND((PC!S46*PC!S236)/PC!S160,2),\"-\")","v":2.83},{"$f":"IFERROR(ROUND((PC!T46*PC!T236)/PC!T160,2),\"-\")","v":2.5},{"$f":"IFERROR(ROUND((PC!U46*PC!U236)/PC!U160,2),\"-\")","v":1.85},{"$f":"IFERROR(ROUND((PC!V46*PC!V236)/PC!V160,2),\"-\")","v":2.76},{"$f":"IFERROR(ROUND((PC!W46*PC!W236)/PC!W160,2),\"-\")","v":2.62},{"$f":"IFERROR(ROUND((PC!X46*PC!X236)/PC!X160,2),\"-\")","v":3.04},{"$f":"IFERROR(ROUND((PC!Y46*PC!Y236)/PC!Y160,2),\"-\")","v":2.5499999999999998},{"$f":"IFERROR(ROUND((PC!Z46*PC!Z236)/PC!Z160,2),\"-\")","v":2.62},{"$f":"IFERROR(ROUND((PC!AA46*PC!AA236)/PC!AA160,2),\"-\")","v":2.48},{"$f":"IFERROR(ROUND((PC!AB46*PC!AB236)/PC!AB160,2),\"-\")","v":3.23},{"$f":"IFERROR(ROUND((PC!AC46*PC!AC236)/PC!AC160,2),\"-\")","v":2.62},{"$f":"IFERROR(ROUND((PC!AD46*PC!AD236)/PC!AD160,2),\"-\")","v":2.42},{"$f":"IFERROR(ROUND((PC!AE46*PC!AE236)/PC!AE160,2),\"-\")","v":1.75},{"$f":"IFERROR(ROUND((PC!AF46*PC!AF236)/PC!AF160,2),\"-\")","v":2.5099999999999998},{"$f":"IFERROR(ROUND((PC!AG46*PC!AG236)/PC!AG160,2),\"-\")","v":2.97}]
[null,2034,{"$f":"IFERROR(ROUND((PC!K47*PC!K237)/PC!K161,2),\"-\")","v":4.22},{"$f":"IFERROR(ROUND((PC!L47*PC!L237)/PC!L161,2),\"-\")","v":2.86},{"$f":"IFERROR(ROUND((PC!M47*PC!M237)/PC!M161,2),\"-\")","v":2.93},{"$f":"IFERROR(ROUND((PC!N47*PC!N237)/PC!N161,2),\"-\")","v":2.83},{"$f":"IFERROR(ROUND((PC!O47*PC!O237)/PC!O161,2),\"-\")","v":2.27},{"$f":"IFERROR(ROUND((PC!P47*PC!P237)/PC!P161,2),\"-\")","v":2.16},{"$f":"IFERROR(ROUND((PC!Q47*PC!Q237)/PC!Q161,2),\"-\")","v":2.04},{"$f":"IFERROR(ROUND((PC!R47*PC!R237)/PC!R161,2),\"-\")","v":3.46},{"$f":"IFERROR(ROUND((PC!S47*PC!S237)/PC!S161,2),\"-\")","v":2.83},{"$f":"IFERROR(ROUND((PC!T47*PC!T237)/PC!T161,2),\"-\")","v":2.4900000000000002},{"$f":"IFERROR(ROUND((PC!U47*PC!U237)/PC!U161,2),\"-\")","v":1.85},{"$f":"IFERROR(ROUND((PC!V47*PC!V237)/PC!V161,2),\"-\")","v":2.76},{"$f":"IFERROR(ROUND((PC!W47*PC!W237)/PC!W161,2),\"-\")","v":2.62},{"$f":"IFERROR(ROUND((PC!X47*PC!X237)/PC!X161,2),\"-\")","v":3.04},{"$f":"IFERROR(ROUND((PC!Y47*PC!Y237)/PC!Y161,2),\"-\")","v":2.54},{"$f":"IFERROR(ROUND((PC!Z47*PC!Z237)/PC!Z161,2),\"-\")","v":2.62},{"$f":"IFERROR(ROUND((PC!AA47*PC!AA237)/PC!AA161,2),\"-\")","v":2.48},{"$f":"IFERROR(ROUND((PC!AB47*PC!AB237)/PC!AB161,2),\"-\")","v":3.22},{"$f":"IFERROR(ROUND((PC!AC47*PC!AC237)/PC!AC161,2),\"-\")","v":2.61},{"$f":"IFERROR(ROUND((PC!AD47*PC!AD237)/PC!AD161,2),\"-\")","v":2.41},{"$f":"IFERROR(ROUND((PC!AE47*PC!AE237)/PC!AE161,2),\"-\")","v":1.75},{"$f":"IFERROR(ROUND((PC!AF47*PC!AF237)/PC!AF161,2),\"-\")","v":2.5099999999999998},{"$f":"IFERROR(ROUND((PC!AG47*PC!AG237)/PC!AG161,2),\"-\")","v":2.97}]
[null,2035,{"$f":"IFERROR(ROUND((PC!K48*PC!K238)/PC!K162,2),\"-\")","v":4.22},{"$f":"IFERROR(ROUND((PC!L48*PC!L238)/PC!L162,2),\"-\")","v":2.86},{"$f":"IFERROR(ROUND((PC!M48*PC!M238)/PC!M162,2),\"-\")","v":2.93},{"$f":"IFERROR(ROUND((PC!N48*PC!N238)/PC!N162,2),\"-\")","v":2.83},{"$f":"IFERROR(ROUND((PC!O48*PC!O238)/PC!O162,2),\"-\")","v":2.2599999999999998},{"$f":"IFERROR(ROUND((PC!P48*PC!P238)/PC!P162,2),\"-\")","v":2.16},{"$f":"IFERROR(ROUND((PC!Q48*PC!Q238)/PC!Q162,2),\"-\")","v":2.04},{"$f":"IFERROR(ROUND((PC!R48*PC!R238)/PC!R162,2),\"-\")","v":3.46},{"$f":"IFERROR(ROUND((PC!S48*PC!S238)/PC!S162,2),\"-\")","v":2.83},{"$f":"IFERROR(ROUND((PC!T48*PC!T238)/PC!T162,2),\"-\")","v":2.4900000000000002},{"$f":"IFERROR(ROUND((PC!U48*PC!U238)/PC!U162,2),\"-\")","v":1.85},{"$f":"IFERROR(ROUND((PC!V48*PC!V238)/PC!V162,2),\"-\")","v":2.76},{"$f":"IFERROR(ROUND((PC!W48*PC!W238)/PC!W162,2),\"-\")","v":2.62},{"$f":"IFERROR(ROUND((PC!X48*PC!X238)/PC!X162,2),\"-\")","v":3.04},{"$f":"IFERROR(ROUND((PC!Y48*PC!Y238)/PC!Y162,2),\"-\")","v":2.54},{"$f":"IFERROR(ROUND((PC!Z48*PC!Z238)/PC!Z162,2),\"-\")","v":2.61},{"$f":"IFERROR(ROUND((PC!AA48*PC!AA238)/PC!AA162,2),\"-\")","v":2.4700000000000002},{"$f":"IFERROR(ROUND((PC!AB48*PC!AB238)/PC!AB162,2),\"-\")","v":3.22},{"$f":"IFERROR(ROUND((PC!AC48*PC!AC238)/PC!AC162,2),\"-\")","v":2.61},{"$f":"IFERROR(ROUND((PC!AD48*PC!AD238)/PC!AD162,2),\"-\")","v":2.41},{"$f":"IFERROR(ROUND((PC!AE48*PC!AE238)/PC!AE162,2),\"-\")","v":1.75},{"$f":"IFERROR(ROUND((PC!AF48*PC!AF238)/PC!AF162,2),\"-\")","v":2.5099999999999998},{"$f":"IFERROR(ROUND((PC!AG48*PC!AG238)/PC!AG162,2),\"-\")","v":2.96}]
[null,2036,{"$f":"IFERROR(ROUND((PC!K49*PC!K239)/PC!K163,2),\"-\")","v":4.22},{"$f":"IFERROR(ROUND((PC!L49*PC!L239)/PC!L163,2),\"-\")","v":2.86},{"$f":"IFERROR(ROUND((PC!M49*PC!M239)/PC!M163,2),\"-\")","v":2.93},{"$f":"IFERROR(ROUND((PC!N49*PC!N239)/PC!N163,2),\"-\")","v":2.83},{"$f":"IFERROR(ROUND((PC!O49*PC!O239)/PC!O163,2),\"-\")","v":2.2599999999999998},{"$f":"IFERROR(ROUND((PC!P49*PC!P239)/PC!P163,2),\"-\")","v":2.15},{"$f":"IFERROR(ROUND((PC!Q49*PC!Q239)/PC!Q163,2),\"-\")","v":2.04},{"$f":"IFERROR(ROUND((PC!R49*PC!R239)/PC!R163,2),\"-\")","v":3.45},{"$f":"IFERROR(ROUND((PC!S49*PC!S239)/PC!S163,2),\"-\")","v":2.83},{"$f":"IFERROR(ROUND((PC!T49*PC!T239)/PC!T163,2),\"-\")","v":2.4900000000000002},{"$f":"IFERROR(ROUND((PC!U49*PC!U239)/PC!U163,2),\"-\")","v":1.85},{"$f":"IFERROR(ROUND((PC!V49*PC!V239)/PC!V163,2),\"-\")","v":2.76},{"$f":"IFERROR(ROUND((PC!W49*PC!W239)/PC!W163,2),\"-\")","v":2.62},{"$f":"IFERROR(ROUND((PC!X49*PC!X239)/PC!X163,2),\"-\")","v":3.04},{"$f":"IFERROR(ROUND((PC!Y49*PC!Y239)/PC!Y163,2),\"-\")","v":2.54},{"$f":"IFERROR(ROUND((PC!Z49*PC!Z239)/PC!Z163,2),\"-\")","v":2.61},{"$f":"IFERROR(ROUND((PC!AA49*PC!AA239)/PC!AA163,2),\"-\")","v":2.4700000000000002},{"$f":"IFERROR(ROUND((PC!AB49*PC!AB239)/PC!AB163,2),\"-\")","v":3.22},{"$f":"IFERROR(ROUND((PC!AC49*PC!AC239)/PC!AC163,2),\"-\")","v":2.61},{"$f":"IFERROR(ROUND((PC!AD49*PC!AD239)/PC!AD163,2),\"-\")","v":2.41},{"$f":"IFERROR(ROUND((PC!AE49*PC!AE239)/PC!AE163,2),\"-\")","v":1.75},{"$f":"IFERROR(ROUND((PC!AF49*PC!AF239)/PC!AF163,2),\"-\")","v":2.5099999999999998},{"$f":"IFERROR(ROUND((PC!AG49*PC!AG239)/PC!AG163,2),\"-\")","v":2.96}]
[null,2037,{"$f":"IFERROR(ROUND((PC!K50*PC!K240)/PC!K164,2),\"-\")","v":4.21},{"$f":"IFERROR(ROUND((PC!L50*PC!L240)/PC!L164,2),\"-\")","v":2.86},{"$f":"IFERROR(ROUND((PC!M50*PC!M240)/PC!M164,2),\"-\")","v":2.93},{"$f":"IFERROR(ROUND((PC!N50*PC!N240)/PC!N164,2),\"-\")","v":2.83},{"$f":"IFERROR(ROUND((PC!O50*PC!O240)/PC!O164,2),\"-\")","v":2.2599999999999998},{"$f":"IFERROR(ROUND((PC!P50*PC!P240)/PC!P164,2),\"-\")","v":2.15},{"$f":"IFERROR(ROUND((PC!Q50*PC!Q240)/PC!Q164,2),\"-\")","v":2.04},{"$f":"IFERROR(ROUND((PC!R50*PC!R240)/PC!R164,2),\"-\")","v":3.45},{"$f":"IFERROR(ROUND((PC!S50*PC!S240)/PC!S164,2),\"-\")","v":2.83},{"$f":"IFERROR(ROUND((PC!T50*PC!T240)/PC!T164,2),\"-\")","v":2.4900000000000002},{"$f":"IFERROR(ROUND((PC!U50*PC!U240)/PC!U164,2),\"-\")","v":1.84},{"$f":"IFERROR(ROUND((PC!V50*PC!V240)/PC!V164,2),\"-\")","v":2.76},{"$f":"IFERROR(ROUND((PC!W50*PC!W240)/PC!W164,2),\"-\")","v":2.61},{"$f":"IFERROR(ROUND((PC!X50*PC!X240)/PC!X164,2),\"-\")","v":3.03},{"$f":"IFERROR(ROUND((PC!Y50*PC!Y240)/PC!Y164,2),\"-\")","v":2.54},{"$f":"IFERROR(ROUND((PC!Z50*PC!Z240)/PC!Z164,2),\"-\")","v":2.61},{"$f":"IFERROR(ROUND((PC!AA50*PC!AA240)/PC!AA164,2),\"-\")","v":2.4700000000000002},{"$f":"IFERROR(ROUND((PC!AB50*PC!AB240)/PC!AB164,2),\"-\")","v":3.21},{"$f":"IFERROR(ROUND((PC!AC50*PC!AC240)/PC!AC164,2),\"-\")","v":2.61},{"$f":"IFERROR(ROUND((PC!AD50*PC!AD240)/PC!AD164,2),\"-\")","v":2.41},{"$f":"IFERROR(ROUND((PC!AE50*PC!AE240)/PC!AE164,2),\"-\")","v":1.75},{"$f":"IFERROR(ROUND((PC!AF50*PC!AF240)/PC!AF164,2),\"-\")","v":2.5099999999999998},{"$f":"IFERROR(ROUND((PC!AG50*PC!AG240)/PC!AG164,2),\"-\")","v":2.95}]
[null,2038,{"$f":"IFERROR(ROUND((PC!K51*PC!K241)/PC!K165,2),\"-\")","v":4.21},{"$f":"IFERROR(ROUND((PC!L51*PC!L241)/PC!L165,2),\"-\")","v":2.85},{"$f":"IFERROR(ROUND((PC!M51*PC!M241)/PC!M165,2),\"-\")","v":2.92},{"$f":"IFERROR(ROUND((PC!N51*PC!N241)/PC!N165,2),\"-\")","v":2.83},{"$f":"IFERROR(ROUND((PC!O51*PC!O241)/PC!O165,2),\"-\")","v":2.2599999999999998},{"$f":"IFERROR(ROUND((PC!P51*PC!P241)/PC!P165,2),\"-\")","v":2.15},{"$f":"IFERROR(ROUND((PC!Q51*PC!Q241)/PC!Q165,2),\"-\")","v":2.04},{"$f":"IFERROR(ROUND((PC!R51*PC!R241)/PC!R165,2),\"-\")","v":3.45},{"$f":"IFERROR(ROUND((PC!S51*PC!S241)/PC!S165,2),\"-\")","v":2.82},{"$f":"IFERROR(ROUND((PC!T51*PC!T241)/PC!T165,2),\"-\")","v":2.4900000000000002},{"$f":"IFERROR(ROUND((PC!U51*PC!U241)/PC!U165,2),\"-\")","v":1.84},{"$f":"IFERROR(ROUND((PC!V51*PC!V241)/PC!V165,2),\"-\")","v":2.75},{"$f":"IFERROR(ROUND((PC!W51*PC!W241)/PC!W165,2),\"-\")","v":2.61},{"$f":"IFERROR(ROUND((PC!X51*PC!X241)/PC!X165,2),\"-\")","v":3.03},{"$f":"IFERROR(ROUND((PC!Y51*PC!Y241)/PC!Y165,2),\"-\")","v":2.54},{"$f":"IFERROR(ROUND((PC!Z51*PC!Z241)/PC!Z165,2),\"-\")","v":2.61},{"$f":"IFERROR(ROUND((PC!AA51*PC!AA241)/PC!AA165,2),\"-\")","v":2.4700000000000002},{"$f":"IFERROR(ROUND((PC!AB51*PC!AB241)/PC!AB165,2),\"-\")","v":3.21},{"$f":"IFERROR(ROUND((PC!AC51*PC!AC241)/PC!AC165,2),\"-\")","v":2.61},{"$f":"IFERROR(ROUND((PC!AD51*PC!AD241)/PC!AD165,2),\"-\")","v":2.41},{"$f":"IFERROR(ROUND((PC!AE51*PC!AE241)/PC!AE165,2),\"-\")","v":1.75},{"$f":"IFERROR(ROUND((PC!AF51*PC!AF241)/PC!AF165,2),\"-\")","v":2.5099999999999998},{"$f":"IFERROR(ROUND((PC!AG51*PC!AG241)/PC!AG165,2),\"-\")","v":2.95}]
[null,2039,{"$f":"IFERROR(ROUND((PC!K52*PC!K242)/PC!K166,2),\"-\")","v":4.17},{"$f":"IFERROR(ROUND((PC!L52*PC!L242)/PC!L166,2),\"-\")","v":2.83},{"$f":"IFERROR(ROUND((PC!M52*PC!M242)/PC!M166,2),\"-\")","v":2.9},{"$f":"IFERROR(ROUND((PC!N52*PC!N242)/PC!N166,2),\"-\")","v":2.8},{"$f":"IFERROR(ROUND((PC!O52*PC!O242)/PC!O166,2),\"-\")","v":2.2400000000000002},{"$f":"IFERROR(ROUND((PC!P52*PC!P242)/PC!P166,2),\"-\")","v":2.13},{"$f":"IFERROR(ROUND((PC!Q52*PC!Q242)/PC!Q166,2),\"-\")","v":2.0299999999999998},{"$f":"IFERROR(ROUND((PC!R52*PC!R242)/PC!R166,2),\"-\")","v":3.42},{"$f":"IFERROR(ROUND((PC!S52*PC!S242)/PC!S166,2),\"-\")","v":2.8},{"$f":"IFERROR(ROUND((PC!T52*PC!T242)/PC!T166,2),\"-\")","v":2.46},{"$f":"IFERROR(ROUND((PC!U52*PC!U242)/PC!U166,2),\"-\")","v":1.83},{"$f":"IFERROR(ROUND((PC!V52*PC!V242)/PC!V166,2),\"-\")","v":2.73},{"$f":"IFERROR(ROUND((PC!W52*PC!W242)/PC!W166,2),\"-\")","v":2.59},{"$f":"IFERROR(ROUND((PC!X52*PC!X242)/PC!X166,2),\"-\")","v":3.01},{"$f":"IFERROR(ROUND((PC!Y52*PC!Y242)/PC!Y166,2),\"-\")","v":2.52},{"$f":"IFERROR(ROUND((PC!Z52*PC!Z242)/PC!Z166,2),\"-\")","v":2.58},{"$f":"IFERROR(ROUND((PC!AA52*PC!AA242)/PC!AA166,2),\"-\")","v":2.4500000000000002},{"$f":"IFERROR(ROUND((PC!AB52*PC!AB242)/PC!AB166,2),\"-\")","v":3.19},{"$f":"IFERROR(ROUND((PC!AC52*PC!AC242)/PC!AC166,2),\"-\")","v":2.58},{"$f":"IFERROR(ROUND((PC!AD52*PC!AD242)/PC!AD166,2),\"-\")","v":2.39},{"$f":"IFERROR(ROUND((PC!AE52*PC!AE242)/PC!AE166,2),\"-\")","v":1.74},{"$f":"IFERROR(ROUND((PC!AF52*PC!AF242)/PC!AF166,2),\"-\")","v":2.4900000000000002},{"$f":"IFERROR(ROUND((PC!AG52*PC!AG242)/PC!AG166,2),\"-\")","v":2.92}]
[null,2040,{"$f":"IFERROR(ROUND((PC!K53*PC!K243)/PC!K167,2),\"-\")","v":4.1500000000000004},{"$f":"IFERROR(ROUND((PC!L53*PC!L243)/PC!L167,2),\"-\")","v":2.82},{"$f":"IFERROR(ROUND((PC!M53*PC!M243)/PC!M167,2),\"-\")","v":2.89},{"$f":"IFERROR(ROUND((PC!N53*PC!N243)/PC!N167,2),\"-\")","v":2.79},{"$f":"IFERROR(ROUND((PC!O53*PC!O243)/PC!O167,2),\"-\")","v":2.23},{"$f":"IFERROR(ROUND((PC!P53*PC!P243)/PC!P167,2),\"-\")","v":2.12},{"$f":"IFERROR(ROUND((PC!Q53*PC!Q243)/PC!Q167,2),\"-\")","v":2.02},{"$f":"IFERROR(ROUND((PC!R53*PC!R243)/PC!R167,2),\"-\")","v":3.41},{"$f":"IFERROR(ROUND((PC!S53*PC!S243)/PC!S167,2),\"-\")","v":2.79},{"$f":"IFERROR(ROUND((PC!T53*PC!T243)/PC!T167,2),\"-\")","v":2.4500000000000002},{"$f":"IFERROR(ROUND((PC!U53*PC!U243)/PC!U167,2),\"-\")","v":1.82},{"$f":"IFERROR(ROUND((PC!V53*PC!V243)/PC!V167,2),\"-\")","v":2.72},{"$f":"IFERROR(ROUND((PC!W53*PC!W243)/PC!W167,2),\"-\")","v":2.58},{"$f":"IFERROR(ROUND((PC!X53*PC!X243)/PC!X167,2),\"-\")","v":2.99},{"$f":"IFERROR(ROUND((PC!Y53*PC!Y243)/PC!Y167,2),\"-\")","v":2.5099999999999998},{"$f":"IFERROR(ROUND((PC!Z53*PC!Z243)/PC!Z167,2),\"-\")","v":2.57},{"$f":"IFERROR(ROUND((PC!AA53*PC!AA243)/PC!AA167,2),\"-\")","v":2.44},{"$f":"IFERROR(ROUND((PC!AB53*PC!AB243)/PC!AB167,2),\"-\")","v":3.17},{"$f":"IFERROR(ROUND((PC!AC53*PC!AC243)/PC!AC167,2),\"-\")","v":2.57},{"$f":"IFERROR(ROUND((PC!AD53*PC!AD243)/PC!AD167,2),\"-\")","v":2.39},{"$f":"IFERROR(ROUND((PC!AE53*PC!AE243)/PC!AE167,2),\"-\")","v":1.73},{"$f":"IFERROR(ROUND((PC!AF53*PC!AF243)/PC!AF167,2),\"-\")","v":2.48},{"$f":"IFERROR(ROUND((PC!AG53*PC!AG243)/PC!AG167,2),\"-\")","v":2.91}]
[null,2041,{"$f":"IFERROR(ROUND((PC!K54*PC!K244)/PC!K168,2),\"-\")","v":4.1500000000000004},{"$f":"IFERROR(ROUND((PC!L54*PC!L244)/PC!L168,2),\"-\")","v":2.82},{"$f":"IFERROR(ROUND((PC!M54*PC!M244)/PC!M168,2),\"-\")","v":2.89},{"$f":"IFERROR(ROUND((PC!N54*PC!N244)/PC!N168,2),\"-\")","v":2.79},{"$f":"IFERROR(ROUND((PC!O54*PC!O244)/PC!O168,2),\"-\")","v":2.23},{"$f":"IFERROR(ROUND((PC!P54*PC!P244)/PC!P168,2),\"-\")","v":2.12},{"$f":"IFERROR(ROUND((PC!Q54*PC!Q244)/PC!Q168,2),\"-\")","v":2.02},{"$f":"IFERROR(ROUND((PC!R54*PC!R244)/PC!R168,2),\"-\")","v":3.41},{"$f":"IFERROR(ROUND((PC!S54*PC!S244)/PC!S168,2),\"-\")","v":2.79},{"$f":"IFERROR(ROUND((PC!T54*PC!T244)/PC!T168,2),\"-\")","v":2.4500000000000002},{"$f":"IFERROR(ROUND((PC!U54*PC!U244)/PC!U168,2),\"-\")","v":1.82},{"$f":"IFERROR(ROUND((PC!V54*PC!V244)/PC!V168,2),\"-\")","v":2.72},{"$f":"IFERROR(ROUND((PC!W54*PC!W244)/PC!W168,2),\"-\")","v":2.58},{"$f":"IFERROR(ROUND((PC!X54*PC!X244)/PC!X168,2),\"-\")","v":2.99},{"$f":"IFERROR(ROUND((PC!Y54*PC!Y244)/PC!Y168,2),\"-\")","v":2.5},{"$f":"IFERROR(ROUND((PC!Z54*PC!Z244)/PC!Z168,2),\"-\")","v":2.57},{"$f":"IFERROR(ROUND((PC!AA54*PC!AA244)/PC!AA168,2),\"-\")","v":2.44},{"$f":"IFERROR(ROUND((PC!AB54*PC!AB244)/PC!AB168,2),\"-\")","v":3.17},{"$f":"IFERROR(ROUND((PC!AC54*PC!AC244)/PC!AC168,2),\"-\")","v":2.57},{"$f":"IFERROR(ROUND((PC!AD54*PC!AD244)/PC!AD168,2),\"-\")","v":2.39},{"$f":"IFERROR(ROUND((PC!AE54*PC!AE244)/PC!AE168,2),\"-\")","v":1.73},{"$f":"IFERROR(ROUND((PC!AF54*PC!AF244)/PC!AF168,2),\"-\")","v":2.48},{"$f":"IFERROR(ROUND((PC!AG54*PC!AG244)/PC!AG168,2),\"-\")","v":2.91}]
[null,2042,{"$f":"IFERROR(ROUND((PC!K55*PC!K245)/PC!K169,2),\"-\")","v":4.1500000000000004},{"$f":"IFERROR(ROUND((PC!L55*PC!L245)/PC!L169,2),\"-\")","v":2.82},{"$f":"IFERROR(ROUND((PC!M55*PC!M245)/PC!M169,2),\"-\")","v":2.89},{"$f":"IFERROR(ROUND((PC!N55*PC!N245)/PC!N169,2),\"-\")","v":2.79},{"$f":"IFERROR(ROUND((PC!O55*PC!O245)/PC!O169,2),\"-\")","v":2.23},{"$f":"IFERROR(ROUND((PC!P55*PC!P245)/PC!P169,2),\"-\")","v":2.12},{"$f":"IFERROR(ROUND((PC!Q55*PC!Q245)/PC!Q169,2),\"-\")","v":2.02},{"$f":"IFERROR(ROUND((PC!R55*PC!R245)/PC!R169,2),\"-\")","v":3.41},{"$f":"IFERROR(ROUND((PC!S55*PC!S245)/PC!S169,2),\"-\")","v":2.79},{"$f":"IFERROR(ROUND((PC!T55*PC!T245)/PC!T169,2),\"-\")","v":2.4500000000000002},{"$f":"IFERROR(ROUND((PC!U55*PC!U245)/PC!U169,2),\"-\")","v":1.82},{"$f":"IFERROR(ROUND((PC!V55*PC!V245)/PC!V169,2),\"-\")","v":2.72},{"$f":"IFERROR(ROUND((PC!W55*PC!W245)/PC!W169,2),\"-\")","v":2.58},{"$f":"IFERROR(ROUND((PC!X55*PC!X245)/PC!X169,2),\"-\")","v":2.99},{"$f":"IFERROR(ROUND((PC!Y55*PC!Y245)/PC!Y169,2),\"-\")","v":2.5099999999999998},{"$f":"IFERROR(ROUND((PC!Z55*PC!Z245)/PC!Z169,2),\"-\")","v":2.57},{"$f":"IFERROR(ROUND((PC!AA55*PC!AA245)/PC!AA169,2),\"-\")","v":2.44},{"$f":"IFERROR(ROUND((PC!AB55*PC!AB245)/PC!AB169,2),\"-\")","v":3.17},{"$f":"IFERROR(ROUND((PC!AC55*PC!AC245)/PC!AC169,2),\"-\")","v":2.57},{"$f":"IFERROR(ROUND((PC!AD55*PC!AD245)/PC!AD169,2),\"-\")","v":2.39},{"$f":"IFERROR(ROUND((PC!AE55*PC!AE245)/PC!AE169,2),\"-\")","v":1.73},{"$f":"IFERROR(ROUND((PC!AF55*PC!AF245)/PC!AF169,2),\"-\")","v":2.48},{"$f":"IFERROR(ROUND((PC!AG55*PC!AG245)/PC!AG169,2),\"-\")","v":2.91}]
[null,2043,{"$f":"IFERROR(ROUND((PC!K56*PC!K246)/PC!K170,2),\"-\")","v":4.1500000000000004},{"$f":"IFERROR(ROUND((PC!L56*PC!L246)/PC!L170,2),\"-\")","v":2.82},{"$f":"IFERROR(ROUND((PC!M56*PC!M246)/PC!M170,2),\"-\")","v":2.89},{"$f":"IFERROR(ROUND((PC!N56*PC!N246)/PC!N170,2),\"-\")","v":2.79},{"$f":"IFERROR(ROUND((PC!O56*PC!O246)/PC!O170,2),\"-\")","v":2.23},{"$f":"IFERROR(ROUND((PC!P56*PC!P246)/PC!P170,2),\"-\")","v":2.12},{"$f":"IFERROR(ROUND((PC!Q56*PC!Q246)/PC!Q170,2),\"-\")","v":2.02},{"$f":"IFERROR(ROUND((PC!R56*PC!R246)/PC!R170,2),\"-\")","v":3.41},{"$f":"IFERROR(ROUND((PC!S56*PC!S246)/PC!S170,2),\"-\")","v":2.79},{"$f":"IFERROR(ROUND((PC!T56*PC!T246)/PC!T170,2),\"-\")","v":2.4500000000000002},{"$f":"IFERROR(ROUND((PC!U56*PC!U246)/PC!U170,2),\"-\")","v":1.82},{"$f":"IFERROR(ROUND((PC!V56*PC!V246)/PC!V170,2),\"-\")","v":2.72},{"$f":"IFERROR(ROUND((PC!W56*PC!W246)/PC!W170,2),\"-\")","v":2.58},{"$f":"IFERROR(ROUND((PC!X56*PC!X246)/PC!X170,2),\"-\")","v":2.99},{"$f":"IFERROR(ROUND((PC!Y56*PC!Y246)/PC!Y170,2),\"-\")","v":2.5099999999999998},{"$f":"IFERROR(ROUND((PC!Z56*PC!Z246)/PC!Z170,2),\"-\")","v":2.57},{"$f":"IFERROR(ROUND((PC!AA56*PC!AA246)/PC!AA170,2),\"-\")","v":2.44},{"$f":"IFERROR(ROUND((PC!AB56*PC!AB246)/PC!AB170,2),\"-\")","v":3.17},{"$f":"IFERROR(ROUND((PC!AC56*PC!AC246)/PC!AC170,2),\"-\")","v":2.57},{"$f":"IFERROR(ROUND((PC!AD56*PC!AD246)/PC!AD170,2),\"-\")","v":2.39},{"$f":"IFERROR(ROUND((PC!AE56*PC!AE246)/PC!AE170,2),\"-\")","v":1.73},{"$f":"IFERROR(ROUND((PC!AF56*PC!AF246)/PC!AF170,2),\"-\")","v":2.48},{"$f":"IFERROR(ROUND((PC!AG56*PC!AG246)/PC!AG170,2),\"-\")","v":2.91}]
[null,2044,{"$f":"IFERROR(ROUND((PC!K57*PC!K247)/PC!K171,2),\"-\")","v":4.1500000000000004},{"$f":"IFERROR(ROUND((PC!L57*PC!L247)/PC!L171,2),\"-\")","v":2.82},{"$f":"IFERROR(ROUND((PC!M57*PC!M247)/PC!M171,2),\"-\")","v":2.89},{"$f":"IFERROR(ROUND((PC!N57*PC!N247)/PC!N171,2),\"-\")","v":2.79},{"$f":"IFERROR(ROUND((PC!O57*PC!O247)/PC!O171,2),\"-\")","v":2.23},{"$f":"IFERROR(ROUND((PC!P57*PC!P247)/PC!P171,2),\"-\")","v":2.12},{"$f":"IFERROR(ROUND((PC!Q57*PC!Q247)/PC!Q171,2),\"-\")","v":2.02},{"$f":"IFERROR(ROUND((PC!R57*PC!R247)/PC!R171,2),\"-\")","v":3.41},{"$f":"IFERROR(ROUND((PC!S57*PC!S247)/PC!S171,2),\"-\")","v":2.79},{"$f":"IFERROR(ROUND((PC!T57*PC!T247)/PC!T171,2),\"-\")","v":2.4500000000000002},{"$f":"IFERROR(ROUND((PC!U57*PC!U247)/PC!U171,2),\"-\")","v":1.82},{"$f":"IFERROR(ROUND((PC!V57*PC!V247)/PC!V171,2),\"-\")","v":2.72},{"$f":"IFERROR(ROUND((PC!W57*PC!W247)/PC!W171,2),\"-\")","v":2.58},{"$f":"IFERROR(ROUND((PC!X57*PC!X247)/PC!X171,2),\"-\")","v":2.99},{"$f":"IFERROR(ROUND((PC!Y57*PC!Y247)/PC!Y171,2),\"-\")","v":2.5},{"$f":"IFERROR(ROUND((PC!Z57*PC!Z247)/PC!Z171,2),\"-\")","v":2.57},{"$f":"IFERROR(ROUND((PC!AA57*PC!AA247)/PC!AA171,2),\"-\")","v":2.44},{"$f":"IFERROR(ROUND((PC!AB57*PC!AB247)/PC!AB171,2),\"-\")","v":3.17},{"$f":"IFERROR(ROUND((PC!AC57*PC!AC247)/PC!AC171,2),\"-\")","v":2.57},{"$f":"IFERROR(ROUND((PC!AD57*PC!AD247)/PC!AD171,2),\"-\")","v":2.39},{"$f":"IFERROR(ROUND((PC!AE57*PC!AE247)/PC!AE171,2),\"-\")","v":1.73},{"$f":"IFERROR(ROUND((PC!AF57*PC!AF247)/PC!AF171,2),\"-\")","v":2.48},{"$f":"IFERROR(ROUND((PC!AG57*PC!AG247)/PC!AG171,2),\"-\")","v":2.91}]
[null,2045,{"$f":"IFERROR(ROUND((PC!K58*PC!K248)/PC!K172,2),\"-\")","v":4.1500000000000004},{"$f":"IFERROR(ROUND((PC!L58*PC!L248)/PC!L172,2),\"-\")","v":2.82},{"$f":"IFERROR(ROUND((PC!M58*PC!M248)/PC!M172,2),\"-\")","v":2.89},{"$f":"IFERROR(ROUND((PC!N58*PC!N248)/PC!N172,2),\"-\")","v":2.79},{"$f":"IFERROR(ROUND((PC!O58*PC!O248)/PC!O172,2),\"-\")","v":2.23},{"$f":"IFERROR(ROUND((PC!P58*PC!P248)/PC!P172,2),\"-\")","v":2.12},{"$f":"IFERROR(ROUND((PC!Q58*PC!Q248)/PC!Q172,2),\"-\")","v":2.02},{"$f":"IFERROR(ROUND((PC!R58*PC!R248)/PC!R172,2),\"-\")","v":3.41},{"$f":"IFERROR(ROUND((PC!S58*PC!S248)/PC!S172,2),\"-\")","v":2.79},{"$f":"IFERROR(ROUND((PC!T58*PC!T248)/PC!T172,2),\"-\")","v":2.4500000000000002},{"$f":"IFERROR(ROUND((PC!U58*PC!U248)/PC!U172,2),\"-\")","v":1.82},{"$f":"IFERROR(ROUND((PC!V58*PC!V248)/PC!V172,2),\"-\")","v":2.72},{"$f":"IFERROR(ROUND((PC!W58*PC!W248)/PC!W172,2),\"-\")","v":2.58},{"$f":"IFERROR(ROUND((PC!X58*PC!X248)/PC!X172,2),\"-\")","v":2.99},{"$f":"IFERROR(ROUND((PC!Y58*PC!Y248)/PC!Y172,2),\"-\")","v":2.5},{"$f":"IFERROR(ROUND((PC!Z58*PC!Z248)/PC!Z172,2),\"-\")","v":2.57},{"$f":"IFERROR(ROUND((PC!AA58*PC!AA248)/PC!AA172,2),\"-\")","v":2.44},{"$f":"IFERROR(ROUND((PC!AB58*PC!AB248)/PC!AB172,2),\"-\")","v":3.17},{"$f":"IFERROR(ROUND((PC!AC58*PC!AC248)/PC!AC172,2),\"-\")","v":2.57},{"$f":"IFERROR(ROUND((PC!AD58*PC!AD248)/PC!AD172,2),\"-\")","v":2.39},{"$f":"IFERROR(ROUND((PC!AE58*PC!AE248)/PC!AE172,2),\"-\")","v":1.73},{"$f":"IFERROR(ROUND((PC!AF58*PC!AF248)/PC!AF172,2),\"-\")","v":2.48},{"$f":"IFERROR(ROUND((PC!AG58*PC!AG248)/PC!AG172,2),\"-\")","v":2.92}]
[null,2046,{"$f":"IFERROR(ROUND((PC!K59*PC!K249)/PC!K173,2),\"-\")","v":4.1500000000000004},{"$f":"IFERROR(ROUND((PC!L59*PC!L249)/PC!L173,2),\"-\")","v":2.82},{"$f":"IFERROR(ROUND((PC!M59*PC!M249)/PC!M173,2),\"-\")","v":2.89},{"$f":"IFERROR(ROUND((PC!N59*PC!N249)/PC!N173,2),\"-\")","v":2.79},{"$f":"IFERROR(ROUND((PC!O59*PC!O249)/PC!O173,2),\"-\")","v":2.23},{"$f":"IFERROR(ROUND((PC!P59*PC!P249)/PC!P173,2),\"-\")","v":2.12},{"$f":"IFERROR(ROUND((PC!Q59*PC!Q249)/PC!Q173,2),\"-\")","v":2.02},{"$f":"IFERROR(ROUND((PC!R59*PC!R249)/PC!R173,2),\"-\")","v":3.41},{"$f":"IFERROR(ROUND((PC!S59*PC!S249)/PC!S173,2),\"-\")","v":2.79},{"$f":"IFERROR(ROUND((PC!T59*PC!T249)/PC!T173,2),\"-\")","v":2.4500000000000002},{"$f":"IFERROR(ROUND((PC!U59*PC!U249)/PC!U173,2),\"-\")","v":1.82},{"$f":"IFERROR(ROUND((PC!V59*PC!V249)/PC!V173,2),\"-\")","v":2.72},{"$f":"IFERROR(ROUND((PC!W59*PC!W249)/PC!W173,2),\"-\")","v":2.58},{"$f":"IFERROR(ROUND((PC!X59*PC!X249)/PC!X173,2),\"-\")","v":2.99},{"$f":"IFERROR(ROUND((PC!Y59*PC!Y249)/PC!Y173,2),\"-\")","v":2.5},{"$f":"IFERROR(ROUND((PC!Z59*PC!Z249)/PC!Z173,2),\"-\")","v":2.57},{"$f":"IFERROR(ROUND((PC!AA59*PC!AA249)/PC!AA173,2),\"-\")","v":2.44},{"$f":"IFERROR(ROUND((PC!AB59*PC!AB249)/PC!AB173,2),\"-\")","v":3.17},{"$f":"IFERROR(ROUND((PC!AC59*PC!AC249)/PC!AC173,2),\"-\")","v":2.57},{"$f":"IFERROR(ROUND((PC!AD59*PC!AD249)/PC!AD173,2),\"-\")","v":2.39},{"$f":"IFERROR(ROUND((PC!AE59*PC!AE249)/PC!AE173,2),\"-\")","v":1.73},{"$f":"IFERROR(ROUND((PC!AF59*PC!AF249)/PC!AF173,2),\"-\")","v":2.48},{"$f":"IFERROR(ROUND((PC!AG59*PC!AG249)/PC!AG173,2),\"-\")","v":2.92}]
[null,2047,{"$f":"IFERROR(ROUND((PC!K60*PC!K250)/PC!K174,2),\"-\")","v":4.1500000000000004},{"$f":"IFERROR(ROUND((PC!L60*PC!L250)/PC!L174,2),\"-\")","v":2.82},{"$f":"IFERROR(ROUND((PC!M60*PC!M250)/PC!M174,2),\"-\")","v":2.89},{"$f":"IFERROR(ROUND((PC!N60*PC!N250)/PC!N174,2),\"-\")","v":2.79},{"$f":"IFERROR(ROUND((PC!O60*PC!O250)/PC!O174,2),\"-\")","v":2.23},{"$f":"IFERROR(ROUND((PC!P60*PC!P250)/PC!P174,2),\"-\")","v":2.12},{"$f":"IFERROR(ROUND((PC!Q60*PC!Q250)/PC!Q174,2),\"-\")","v":2.02},{"$f":"IFERROR(ROUND((PC!R60*PC!R250)/PC!R174,2),\"-\")","v":3.41},{"$f":"IFERROR(ROUND((PC!S60*PC!S250)/PC!S174,2),\"-\")","v":2.79},{"$f":"IFERROR(ROUND((PC!T60*PC!T250)/PC!T174,2),\"-\")","v":2.4500000000000002},{"$f":"IFERROR(ROUND((PC!U60*PC!U250)/PC!U174,2),\"-\")","v":1.82},{"$f":"IFERROR(ROUND((PC!V60*PC!V250)/PC!V174,2),\"-\")","v":2.72},{"$f":"IFERROR(ROUND((PC!W60*PC!W250)/PC!W174,2),\"-\")","v":2.58},{"$f":"IFERROR(ROUND((PC!X60*PC!X250)/PC!X174,2),\"-\")","v":2.99},{"$f":"IFERROR(ROUND((PC!Y60*PC!Y250)/PC!Y174,2),\"-\")","v":2.5},{"$f":"IFERROR(ROUND((PC!Z60*PC!Z250)/PC!Z174,2),\"-\")","v":2.57},{"$f":"IFERROR(ROUND((PC!AA60*PC!AA250)/PC!AA174,2),\"-\")","v":2.44},{"$f":"IFERROR(ROUND((PC!AB60*PC!AB250)/PC!AB174,2),\"-\")","v":3.17},{"$f":"IFERROR(ROUND((PC!AC60*PC!AC250)/PC!AC174,2),\"-\")","v":2.57},{"$f":"IFERROR(ROUND((PC!AD60*PC!AD250)/PC!AD174,2),\"-\")","v":2.39},{"$f":"IFERROR(ROUND((PC!AE60*PC!AE250)/PC!AE174,2),\"-\")","v":1.73},{"$f":"IFERROR(ROUND((PC!AF60*PC!AF250)/PC!AF174,2),\"-\")","v":2.48},{"$f":"IFERROR(ROUND((PC!AG60*PC!AG250)/PC!AG174,2),\"-\")","v":2.92}]
[null,2048,{"$f":"IFERROR(ROUND((PC!K61*PC!K251)/PC!K175,2),\"-\")","v":4.1500000000000004},{"$f":"IFERROR(ROUND((PC!L61*PC!L251)/PC!L175,2),\"-\")","v":2.82},{"$f":"IFERROR(ROUND((PC!M61*PC!M251)/PC!M175,2),\"-\")","v":2.89},{"$f":"IFERROR(ROUND((PC!N61*PC!N251)/PC!N175,2),\"-\")","v":2.79},{"$f":"IFERROR(ROUND((PC!O61*PC!O251)/PC!O175,2),\"-\")","v":2.23},{"$f":"IFERROR(ROUND((PC!P61*PC!P251)/PC!P175,2),\"-\")","v":2.12},{"$f":"IFERROR(ROUND((PC!Q61*PC!Q251)/PC!Q175,2),\"-\")","v":2.02},{"$f":"IFERROR(ROUND((PC!R61*PC!R251)/PC!R175,2),\"-\")","v":3.41},{"$f":"IFERROR(ROUND((PC!S61*PC!S251)/PC!S175,2),\"-\")","v":2.79},{"$f":"IFERROR(ROUND((PC!T61*PC!T251)/PC!T175,2),\"-\")","v":2.4500000000000002},{"$f":"IFERROR(ROUND((PC!U61*PC!U251)/PC!U175,2),\"-\")","v":1.82},{"$f":"IFERROR(ROUND((PC!V61*PC!V251)/PC!V175,2),\"-\")","v":2.72},{"$f":"IFERROR(ROUND((PC!W61*PC!W251)/PC!W175,2),\"-\")","v":2.58},{"$f":"IFERROR(ROUND((PC!X61*PC!X251)/PC!X175,2),\"-\")","v":2.99},{"$f":"IFERROR(ROUND((PC!Y61*PC!Y251)/PC!Y175,2),\"-\")","v":2.5},{"$f":"IFERROR(ROUND((PC!Z61*PC!Z251)/PC!Z175,2),\"-\")","v":2.57},{"$f":"IFERROR(ROUND((PC!AA61*PC!AA251)/PC!AA175,2),\"-\")","v":2.44},{"$f":"IFERROR(ROUND((PC!AB61*PC!AB251)/PC!AB175,2),\"-\")","v":3.17},{"$f":"IFERROR(ROUND((PC!AC61*PC!AC251)/PC!AC175,2),\"-\")","v":2.57},{"$f":"IFERROR(ROUND((PC!AD61*PC!AD251)/PC!AD175,2),\"-\")","v":2.39},{"$f":"IFERROR(ROUND((PC!AE61*PC!AE251)/PC!AE175,2),\"-\")","v":1.73},{"$f":"IFERROR(ROUND((PC!AF61*PC!AF251)/PC!AF175,2),\"-\")","v":2.48},{"$f":"IFERROR(ROUND((PC!AG61*PC!AG251)/PC!AG175,2),\"-\")","v":2.92}]
[null,2049,{"$f":"IFERROR(ROUND((PC!K62*PC!K252)/PC!K176,2),\"-\")","v":4.1500000000000004},{"$f":"IFERROR(ROUND((PC!L62*PC!L252)/PC!L176,2),\"-\")","v":2.82},{"$f":"IFERROR(ROUND((PC!M62*PC!M252)/PC!M176,2),\"-\")","v":2.89},{"$f":"IFERROR(ROUND((PC!N62*PC!N252)/PC!N176,2),\"-\")","v":2.79},{"$f":"IFERROR(ROUND((PC!O62*PC!O252)/PC!O176,2),\"-\")","v":2.23},{"$f":"IFERROR(ROUND((PC!P62*PC!P252)/PC!P176,2),\"-\")","v":2.12},{"$f":"IFERROR(ROUND((PC!Q62*PC!Q252)/PC!Q176,2),\"-\")","v":2.02},{"$f":"IFERROR(ROUND((PC!R62*PC!R252)/PC!R176,2),\"-\")","v":3.41},{"$f":"IFERROR(ROUND((PC!S62*PC!S252)/PC!S176,2),\"-\")","v":2.79},{"$f":"IFERROR(ROUND((PC!T62*PC!T252)/PC!T176,2),\"-\")","v":2.46},{"$f":"IFERROR(ROUND((PC!U62*PC!U252)/PC!U176,2),\"-\")","v":1.82},{"$f":"IFERROR(ROUND((PC!V62*PC!V252)/PC!V176,2),\"-\")","v":2.72},{"$f":"IFERROR(ROUND((PC!W62*PC!W252)/PC!W176,2),\"-\")","v":2.58},{"$f":"IFERROR(ROUND((PC!X62*PC!X252)/PC!X176,2),\"-\")","v":2.99},{"$f":"IFERROR(ROUND((PC!Y62*PC!Y252)/PC!Y176,2),\"-\")","v":2.5099999999999998},{"$f":"IFERROR(ROUND((PC!Z62*PC!Z252)/PC!Z176,2),\"-\")","v":2.57},{"$f":"IFERROR(ROUND((PC!AA62*PC!AA252)/PC!AA176,2),\"-\")","v":2.44},{"$f":"IFERROR(ROUND((PC!AB62*PC!AB252)/PC!AB176,2),\"-\")","v":3.17},{"$f":"IFERROR(ROUND((PC!AC62*PC!AC252)/PC!AC176,2),\"-\")","v":2.57},{"$f":"IFERROR(ROUND((PC!AD62*PC!AD252)/PC!AD176,2),\"-\")","v":2.39},{"$f":"IFERROR(ROUND((PC!AE62*PC!AE252)/PC!AE176,2),\"-\")","v":1.73},{"$f":"IFERROR(ROUND((PC!AF62*PC!AF252)/PC!AF176,2),\"-\")","v":2.48},{"$f":"IFERROR(ROUND((PC!AG62*PC!AG252)/PC!AG176,2),\"-\")","v":2.92}]
[null,2050,{"$f":"IFERROR(ROUND((PC!K63*PC!K253)/PC!K177,2),\"-\")","v":4.1500000000000004},{"$f":"IFERROR(ROUND((PC!L63*PC!L253)/PC!L177,2),\"-\")","v":2.82},{"$f":"IFERROR(ROUND((PC!M63*PC!M253)/PC!M177,2),\"-\")","v":2.89},{"$f":"IFERROR(ROUND((PC!N63*PC!N253)/PC!N177,2),\"-\")","v":2.79},{"$f":"IFERROR(ROUND((PC!O63*PC!O253)/PC!O177,2),\"-\")","v":2.23},{"$f":"IFERROR(ROUND((PC!P63*PC!P253)/PC!P177,2),\"-\")","v":2.12},{"$f":"IFERROR(ROUND((PC!Q63*PC!Q253)/PC!Q177,2),\"-\")","v":2.02},{"$f":"IFERROR(ROUND((PC!R63*PC!R253)/PC!R177,2),\"-\")","v":3.41},{"$f":"IFERROR(ROUND((PC!S63*PC!S253)/PC!S177,2),\"-\")","v":2.79},{"$f":"IFERROR(ROUND((PC!T63*PC!T253)/PC!T177,2),\"-\")","v":2.46},{"$f":"IFERROR(ROUND((PC!U63*PC!U253)/PC!U177,2),\"-\")","v":1.82},{"$f":"IFERROR(ROUND((PC!V63*PC!V253)/PC!V177,2),\"-\")","v":2.72},{"$f":"IFERROR(ROUND((PC!W63*PC!W253)/PC!W177,2),\"-\")","v":2.58},{"$f":"IFERROR(ROUND((PC!X63*PC!X253)/PC!X177,2),\"-\")","v":2.99},{"$f":"IFERROR(ROUND((PC!Y63*PC!Y253)/PC!Y177,2),\"-\")","v":2.5},{"$f":"IFERROR(ROUND((PC!Z63*PC!Z253)/PC!Z177,2),\"-\")","v":2.57},{"$f":"IFERROR(ROUND((PC!AA63*PC!AA253)/PC!AA177,2),\"-\")","v":2.44},{"$f":"IFERROR(ROUND((PC!AB63*PC!AB253)/PC!AB177,2),\"-\")","v":3.17},{"$f":"IFERROR(ROUND((PC!AC63*PC!AC253)/PC!AC177,2),\"-\")","v":2.57},{"$f":"IFERROR(ROUND((PC!AD63*PC!AD253)/PC!AD177,2),\"-\")","v":2.39},{"$f":"IFERROR(ROUND((PC!AE63*PC!AE253)/PC!AE177,2),\"-\")","v":1.73},{"$f":"IFERROR(ROUND((PC!AF63*PC!AF253)/PC!AF177,2),\"-\")","v":2.48},{"$f":"IFERROR(ROUND((PC!AG63*PC!AG253)/PC!AG177,2),\"-\")","v":2.93}]
[null,2051,{"$f":"IFERROR(ROUND((PC!K64*PC!K254)/PC!K178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!L64*PC!L254)/PC!L178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!M64*PC!M254)/PC!M178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!N64*PC!N254)/PC!N178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!O64*PC!O254)/PC!O178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!P64*PC!P254)/PC!P178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!Q64*PC!Q254)/PC!Q178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!R64*PC!R254)/PC!R178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!S64*PC!S254)/PC!S178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!T64*PC!T254)/PC!T178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!U64*PC!U254)/PC!U178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!V64*PC!V254)/PC!V178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!W64*PC!W254)/PC!W178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!X64*PC!X254)/PC!X178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!Y64*PC!Y254)/PC!Y178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!Z64*PC!Z254)/PC!Z178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!AA64*PC!AA254)/PC!AA178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!AB64*PC!AB254)/PC!AB178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!AC64*PC!AC254)/PC!AC178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!AD64*PC!AD254)/PC!AD178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!AE64*PC!AE254)/PC!AE178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!AF64*PC!AF254)/PC!AF178,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!AG64*PC!AG254)/PC!AG178,2),\"-\")","v":"-"}]
[null,2052,{"$f":"IFERROR(ROUND((PC!K65*PC!K255)/PC!K179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!L65*PC!L255)/PC!L179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!M65*PC!M255)/PC!M179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!N65*PC!N255)/PC!N179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!O65*PC!O255)/PC!O179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!P65*PC!P255)/PC!P179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!Q65*PC!Q255)/PC!Q179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!R65*PC!R255)/PC!R179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!S65*PC!S255)/PC!S179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!T65*PC!T255)/PC!T179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!U65*PC!U255)/PC!U179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!V65*PC!V255)/PC!V179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!W65*PC!W255)/PC!W179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!X65*PC!X255)/PC!X179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!Y65*PC!Y255)/PC!Y179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!Z65*PC!Z255)/PC!Z179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!AA65*PC!AA255)/PC!AA179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!AB65*PC!AB255)/PC!AB179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!AC65*PC!AC255)/PC!AC179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!AD65*PC!AD255)/PC!AD179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!AE65*PC!AE255)/PC!AE179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!AF65*PC!AF255)/PC!AF179,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!AG65*PC!AG255)/PC!AG179,2),\"-\")","v":"-"}]
[null,2053,{"$f":"IFERROR(ROUND((PC!K66*PC!K256)/PC!K180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!L66*PC!L256)/PC!L180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!M66*PC!M256)/PC!M180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!N66*PC!N256)/PC!N180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!O66*PC!O256)/PC!O180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!P66*PC!P256)/PC!P180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!Q66*PC!Q256)/PC!Q180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!R66*PC!R256)/PC!R180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!S66*PC!S256)/PC!S180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!T66*PC!T256)/PC!T180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!U66*PC!U256)/PC!U180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!V66*PC!V256)/PC!V180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!W66*PC!W256)/PC!W180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!X66*PC!X256)/PC!X180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!Y66*PC!Y256)/PC!Y180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!Z66*PC!Z256)/PC!Z180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!AA66*PC!AA256)/PC!AA180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!AB66*PC!AB256)/PC!AB180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!AC66*PC!AC256)/PC!AC180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!AD66*PC!AD256)/PC!AD180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!AE66*PC!AE256)/PC!AE180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!AF66*PC!AF256)/PC!AF180,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!AG66*PC!AG256)/PC!AG180,2),\"-\")","v":"-"}]
[null,2054,{"$f":"IFERROR(ROUND((PC!K67*PC!K257)/PC!K181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!L67*PC!L257)/PC!L181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!M67*PC!M257)/PC!M181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!N67*PC!N257)/PC!N181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!O67*PC!O257)/PC!O181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!P67*PC!P257)/PC!P181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!Q67*PC!Q257)/PC!Q181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!R67*PC!R257)/PC!R181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!S67*PC!S257)/PC!S181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!T67*PC!T257)/PC!T181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!U67*PC!U257)/PC!U181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!V67*PC!V257)/PC!V181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!W67*PC!W257)/PC!W181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!X67*PC!X257)/PC!X181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!Y67*PC!Y257)/PC!Y181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!Z67*PC!Z257)/PC!Z181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!AA67*PC!AA257)/PC!AA181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!AB67*PC!AB257)/PC!AB181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!AC67*PC!AC257)/PC!AC181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!AD67*PC!AD257)/PC!AD181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!AE67*PC!AE257)/PC!AE181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!AF67*PC!AF257)/PC!AF181,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!AG67*PC!AG257)/PC!AG181,2),\"-\")","v":"-"}]
[null,2055,{"$f":"IFERROR(ROUND((PC!K68*PC!K258)/PC!K182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!L68*PC!L258)/PC!L182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!M68*PC!M258)/PC!M182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!N68*PC!N258)/PC!N182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!O68*PC!O258)/PC!O182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!P68*PC!P258)/PC!P182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!Q68*PC!Q258)/PC!Q182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!R68*PC!R258)/PC!R182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!S68*PC!S258)/PC!S182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!T68*PC!T258)/PC!T182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!U68*PC!U258)/PC!U182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!V68*PC!V258)/PC!V182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!W68*PC!W258)/PC!W182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!X68*PC!X258)/PC!X182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!Y68*PC!Y258)/PC!Y182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!Z68*PC!Z258)/PC!Z182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!AA68*PC!AA258)/PC!AA182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!AB68*PC!AB258)/PC!AB182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!AC68*PC!AC258)/PC!AC182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!AD68*PC!AD258)/PC!AD182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!AE68*PC!AE258)/PC!AE182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!AF68*PC!AF258)/PC!AF182,2),\"-\")","v":"-"},{"$f":"IFERROR(ROUND((PC!AG68*PC!AG258)/PC!AG182,2),\"-\")","v":"-"}]
[]
["x","Vol coletado / pop atendida de esgoto","Aquiraz","Barbalha","Cascavel","Caucaia","Chorozinho","Eusébio","Farias_Brito","Fortaleza","Guaiúba","Horizonte","Itaitinga","Juazeiro_do_Norte","Maracanaú","Maranguape","Missão_Velha","Nova_Olinda","Pacajus","Pacatuba","Paracuru","Paraipaba","São_Gonçalo_do_Amarante","São_Luís_do_Curu","Trairi"]
[null,2020,{"$f":"IFERROR(PC!K337/(PC!K33*PC!K223)*1000,\"-\")","v":19137.138901850984},{"$f":"IFERROR(PC!L337/(PC!L33*PC!L223)*1000,\"-\")","v":10388.158937315789},{"$f":"IFERROR(PC!M337/(PC!M33*PC!M223)*1000,\"-\")","v":13921.133863384115},{"$f":"IFERROR(PC!N337/(PC!N33*PC!N223)*1000,\"-\")","v":27829.51955495981},{"$f":"IFERROR(PC!O337/(PC!O33*PC!O223)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!P337/(PC!P33*PC!P223)*1000,\"-\")","v":26034.377709979079},{"$f":"IFERROR(PC!Q337/(PC!Q33*PC!Q223)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!R337/(PC!R33*PC!R223)*1000,\"-\")","v":30954.782408816714},{"$f":"IFERROR(PC!S337/(PC!S33*PC!S223)*1000,\"-\")","v":10971.275664932282},{"$f":"IFERROR(PC!T337/(PC!T33*PC!T223)*1000,\"-\")","v":5435.583542740861},{"$f":"IFERROR(PC!U337/(PC!U33*PC!U223)*1000,\"-\")","v":3865.6407891523527},{"$f":"IFERROR(PC!V337/(PC!V33*PC!V223)*1000,\"-\")","v":27096.211305739573},{"$f":"IFERROR(PC!W337/(PC!W33*PC!W223)*1000,\"-\")","v":43900.162016335431},{"$f":"IFERROR(PC!X337/(PC!X33*PC!X223)*1000,\"-\")","v":9918.3803615431807},{"$f":"IFERROR(PC!Y337/(PC!Y33*PC!Y223)*1000,\"-\")","v":10062.369738380046},{"$f":"IFERROR(PC!Z337/(PC!Z33*PC!Z223)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!AA337/(PC!AA33*PC!AA223)*1000,\"-\")","v":32344.228698551731},{"$f":"IFERROR(PC!AB337/(PC!AB33*PC!AB223)*1000,\"-\")","v":27711.17351603209},{"$f":"IFERROR(PC!AC337/(PC!AC33*PC!AC223)*1000,\"-\")","v":19919.483471342184},{"$f":"IFERROR(PC!AD337/(PC!AD33*PC!AD223)*1000,\"-\")","v":21522.27843315584},{"$f":"IFERROR(PC!AE337/(PC!AE33*PC!AE223)*1000,\"-\")","v":30435.482832594698},{"$f":"IFERROR(PC!AF337/(PC!AF33*PC!AF223)*1000,\"-\")","v":6582.1423821851358},{"$f":"IFERROR(PC!AG337/(PC!AG33*PC!AG223)*1000,\"-\")","v":17749.176317502483}]
[null,{"$f":"B277+1","v":2021},{"$f":"IFERROR(PC!K338/(PC!K34*PC!K224)*1000,\"-\")","v":16808.685846027704},{"$f":"IFERROR(PC!L338/(PC!L34*PC!L224)*1000,\"-\")","v":11578.27724459431},{"$f":"IFERROR(PC!M338/(PC!M34*PC!M224)*1000,\"-\")","v":6143.9994850266994},{"$f":"IFERROR(PC!N338/(PC!N34*PC!N224)*1000,\"-\")","v":27162.486878556021},{"$f":"IFERROR(PC!O338/(PC!O34*PC!O224)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!P338/(PC!P34*PC!P224)*1000,\"-\")","v":24943.113133464823},{"$f":"IFERROR(PC!Q338/(PC!Q34*PC!Q224)*1000,\"-\")","v":0},{"$f":"IFERROR(PC!R338/(PC!R34*PC!R224)*1000,\"-\")","v":31572.700109668524},{"$f":"IFERROR(PC!S338/(PC!S34*PC!S224)*1000,\"-\")","v":11627.289697595808},{"$f":"IFERROR(PC!T338/(PC!T34*PC!T224)*1000,\"-\")","v":13706.186561965209},{"$f":"IFERROR(PC!U338/(PC!U34*PC!U224)*1000,\"-\")","v":9742.5359958753197},{"$f":"IFERROR(PC!V338/(PC!V34*PC!V224)*1000,\"-\")","v":25051.907732924054},{"$f":"IFERROR(PC!W338/(PC!W34*PC!W224)*1000,\"-\")","v":39818.008421964994},{"$f":"IFERROR(PC!X338/(PC!X34*PC!X224)*1000,\"-\")","v":10038.895113548497},{"$f":"IFERROR(PC!Y338/(PC!Y34*PC!Y224)*1000,\"-\")","v":8136.6579247102727},{"$f":"IFERROR(PC!Z338/(PC!Z34*PC!Z224)*1000,\"-\")","v":0},{"$f":"IFERROR(PC!AA338/(PC!AA34*PC!AA224)*1000,\"-\")","v":9067.5171461898299},{"$f":"IFERROR(PC!AB338/(PC!AB34*PC!AB224)*1000,\"-\")","v":24654.341616217},{"$f":"IFERROR(PC!AC338/(PC!AC34*PC!AC224)*1000,\"-\")","v":18958.330237922139},{"$f":"IFERROR(PC!AD338/(PC!AD34*PC!AD224)*1000,\"-\")","v":22618.246385391863},{"$f":"IFERROR(PC!AE338/(PC!AE34*PC!AE224)*1000,\"-\")","v":31335.847466493258},{"$f":"IFERROR(PC!AF338/(PC!AF34*PC!AF224)*1000,\"-\")","v":7803.48046922499},{"$f":"IFERROR(PC!AG338/(PC!AG34*PC!AG224)*1000,\"-\")","v":14754.074678712283}]
[null,2022,{"$f":"IFERROR(PC!K339/(PC!K35*PC!K225)*1000,\"-\")","v":16903.115852007257},{"$f":"IFERROR(PC!L339/(PC!L35*PC!L225)*1000,\"-\")","v":14502.926801391326},{"$f":"IFERROR(PC!M339/(PC!M35*PC!M225)*1000,\"-\")","v":8862.6207393708337},{"$f":"IFERROR(PC!N339/(PC!N35*PC!N225)*1000,\"-\")","v":27924.830357728719},{"$f":"IFERROR(PC!O339/(PC!O35*PC!O225)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!P339/(PC!P35*PC!P225)*1000,\"-\")","v":30669.266524376031},{"$f":"IFERROR(PC!Q339/(PC!Q35*PC!Q225)*1000,\"-\")","v":9217.7708579063201},{"$f":"IFERROR(PC!R339/(PC!R35*PC!R225)*1000,\"-\")","v":33711.457666610091},{"$f":"IFERROR(PC!S339/(PC!S35*PC!S225)*1000,\"-\")","v":13533.074091713974},{"$f":"IFERROR(PC!T339/(PC!T35*PC!T225)*1000,\"-\")","v":22051.733677463806},{"$f":"IFERROR(PC!U339/(PC!U35*PC!U225)*1000,\"-\")","v":18783.097084733592},{"$f":"IFERROR(PC!V339/(PC!V35*PC!V225)*1000,\"-\")","v":25690.118582934712},{"$f":"IFERROR(PC!W339/(PC!W35*PC!W225)*1000,\"-\")","v":38174.695475314984},{"$f":"IFERROR(PC!X339/(PC!X35*PC!X225)*1000,\"-\")","v":11858.394089512967},{"$f":"IFERROR(PC!Y339/(PC!Y35*PC!Y225)*1000,\"-\")","v":13169.744682088578},{"$f":"IFERROR(PC!Z339/(PC!Z35*PC!Z225)*1000,\"-\")","v":6924.6949744776875},{"$f":"IFERROR(PC!AA339/(PC!AA35*PC!AA225)*1000,\"-\")","v":10726.986534249565},{"$f":"IFERROR(PC!AB339/(PC!AB35*PC!AB225)*1000,\"-\")","v":23071.166936696143},{"$f":"IFERROR(PC!AC339/(PC!AC35*PC!AC225)*1000,\"-\")","v":19734.172419564093},{"$f":"IFERROR(PC!AD339/(PC!AD35*PC!AD225)*1000,\"-\")","v":23942.810232223339},{"$f":"IFERROR(PC!AE339/(PC!AE35*PC!AE225)*1000,\"-\")","v":32989.773915967737},{"$f":"IFERROR(PC!AF339/(PC!AF35*PC!AF225)*1000,\"-\")","v":9785.9573358400376},{"$f":"IFERROR(PC!AG339/(PC!AG35*PC!AG225)*1000,\"-\")","v":15303.817690331318}]
[null,2023,{"$f":"IFERROR(PC!K340/(PC!K36*PC!K226)*1000,\"-\")","v":17930.231735536618},{"$f":"IFERROR(PC!L340/(PC!L36*PC!L226)*1000,\"-\")","v":18434.13285418387},{"$f":"IFERROR(PC!M340/(PC!M36*PC!M226)*1000,\"-\")","v":13136.369772808019},{"$f":"IFERROR(PC!N340/(PC!N36*PC!N226)*1000,\"-\")","v":28413.223699367049},{"$f":"IFERROR(PC!O340/(PC!O36*PC!O226)*1000,\"-\")","v":0},{"$f":"IFERROR(PC!P340/(PC!P36*PC!P226)*1000,\"-\")","v":36481.504356651647},{"$f":"IFERROR(PC!Q340/(PC!Q36*PC!Q226)*1000,\"-\")","v":18759.9149329541},{"$f":"IFERROR(PC!R340/(PC!R36*PC!R226)*1000,\"-\")","v":30780.86413836027},{"$f":"IFERROR(PC!S340/(PC!S36*PC!S226)*1000,\"-\")","v":16206.829652033875},{"$f":"IFERROR(PC!T340/(PC!T36*PC!T226)*1000,\"-\")","v":22700.625564480535},{"$f":"IFERROR(PC!U340/(PC!U36*PC!U226)*1000,\"-\")","v":24892.101061219273},{"$f":"IFERROR(PC!V340/(PC!V36*PC!V226)*1000,\"-\")","v":27382.772334487036},{"$f":"IFERROR(PC!W340/(PC!W36*PC!W226)*1000,\"-\")","v":37994.229668450178},{"$f":"IFERROR(PC!X340/(PC!X36*PC!X226)*1000,\"-\")","v":14600.383407455944},{"$f":"IFERROR(PC!Y340/(PC!Y36*PC!Y226)*1000,\"-\")","v":18563.427627780249},{"$f":"IFERROR(PC!Z340/(PC!Z36*PC!Z226)*1000,\"-\")","v":14020.521340956679},{"$f":"IFERROR(PC!AA340/(PC!AA36*PC!AA226)*1000,\"-\")","v":13453.742333494973},{"$f":"IFERROR(PC!AB340/(PC!AB36*PC!AB226)*1000,\"-\")","v":22515.021031450618},{"$f":"IFERROR(PC!AC340/(PC!AC36*PC!AC226)*1000,\"-\")","v":21240.482501472819},{"$f":"IFERROR(PC!AD340/(PC!AD36*PC!AD226)*1000,\"-\")","v":25242.645914908266},{"$f":"IFERROR(PC!AE340/(PC!AE36*PC!AE226)*1000,\"-\")","v":31292.133296733191},{"$f":"IFERROR(PC!AF340/(PC!AF36*PC!AF226)*1000,\"-\")","v":12353.860199434237},{"$f":"IFERROR(PC!AG340/(PC!AG36*PC!AG226)*1000,\"-\")","v":17383.353655338502}]
[null,2024,{"$f":"IFERROR(PC!K341/(PC!K37*PC!K227)*1000,\"-\")","v":18067.791947004476},{"$f":"IFERROR(PC!L341/(PC!L37*PC!L227)*1000,\"-\")","v":22400.278117643345},{"$f":"IFERROR(PC!M341/(PC!M37*PC!M227)*1000,\"-\")","v":15556.322676245625},{"$f":"IFERROR(PC!N341/(PC!N37*PC!N227)*1000,\"-\")","v":28835.190240971944},{"$f":"IFERROR(PC!O341/(PC!O37*PC!O227)*1000,\"-\")","v":9188.2296366762021},{"$f":"IFERROR(PC!P341/(PC!P37*PC!P227)*1000,\"-\")","v":40569.309931090327},{"$f":"IFERROR(PC!Q341/(PC!Q37*PC!Q227)*1000,\"-\")","v":23532.514117159357},{"$f":"IFERROR(PC!R341/(PC!R37*PC!R227)*1000,\"-\")","v":33569.793551707648},{"$f":"IFERROR(PC!S341/(PC!S37*PC!S227)*1000,\"-\")","v":18444.481853844725},{"$f":"IFERROR(PC!T341/(PC!T37*PC!T227)*1000,\"-\")","v":23265.62845544397},{"$f":"IFERROR(PC!U341/(PC!U37*PC!U227)*1000,\"-\")","v":28924.104169325157},{"$f":"IFERROR(PC!V341/(PC!V37*PC!V227)*1000,\"-\")","v":28753.172073764614},{"$f":"IFERROR(PC!W341/(PC!W37*PC!W227)*1000,\"-\")","v":37760.678063440551},{"$f":"IFERROR(PC!X341/(PC!X37*PC!X227)*1000,\"-\")","v":17683.279540651834},{"$f":"IFERROR(PC!Y341/(PC!Y37*PC!Y227)*1000,\"-\")","v":26145.362259729991},{"$f":"IFERROR(PC!Z341/(PC!Z37*PC!Z227)*1000,\"-\")","v":17585.308412356178},{"$f":"IFERROR(PC!AA341/(PC!AA37*PC!AA227)*1000,\"-\")","v":18080.959567637663},{"$f":"IFERROR(PC!AB341/(PC!AB37*PC!AB227)*1000,\"-\")","v":24300.197688241817},{"$f":"IFERROR(PC!AC341/(PC!AC37*PC!AC227)*1000,\"-\")","v":22477.403131083767},{"$f":"IFERROR(PC!AD341/(PC!AD37*PC!AD227)*1000,\"-\")","v":26503.846135970747},{"$f":"IFERROR(PC!AE341/(PC!AE37*PC!AE227)*1000,\"-\")","v":34445.350394321991},{"$f":"IFERROR(PC!AF341/(PC!AF37*PC!AF227)*1000,\"-\")","v":14591.231452608776},{"$f":"IFERROR(PC!AG341/(PC!AG37*PC!AG227)*1000,\"-\")","v":18883.107917236037}]
[null,2025,{"$f":"IFERROR(PC!K342/(PC!K38*PC!K228)*1000,\"-\")","v":20106.392716610455},{"$f":"IFERROR(PC!L342/(PC!L38*PC!L228)*1000,\"-\")","v":25330.80830779078},{"$f":"IFERROR(PC!M342/(PC!M38*PC!M228)*1000,\"-\")","v":17110.538360007649},{"$f":"IFERROR(PC!N342/(PC!N38*PC!N228)*1000,\"-\")","v":29206.897444324819},{"$f":"IFERROR(PC!O342/(PC!O38*PC!O228)*1000,\"-\")","v":17447.362297160438},{"$f":"IFERROR(PC!P342/(PC!P38*PC!P228)*1000,\"-\")","v":43598.19505911845},{"$f":"IFERROR(PC!Q342/(PC!Q38*PC!Q228)*1000,\"-\")","v":26399.250973451468},{"$f":"IFERROR(PC!R342/(PC!R38*PC!R228)*1000,\"-\")","v":36126.606236352323},{"$f":"IFERROR(PC!S342/(PC!S38*PC!S228)*1000,\"-\")","v":20354.468891235472},{"$f":"IFERROR(PC!T342/(PC!T38*PC!T228)*1000,\"-\")","v":23758.099260812967},{"$f":"IFERROR(PC!U342/(PC!U38*PC!U228)*1000,\"-\")","v":32032.614373388325},{"$f":"IFERROR(PC!V342/(PC!V38*PC!V228)*1000,\"-\")","v":29885.291648005506},{"$f":"IFERROR(PC!W342/(PC!W38*PC!W228)*1000,\"-\")","v":37561.626665279218},{"$f":"IFERROR(PC!X342/(PC!X38*PC!X228)*1000,\"-\")","v":19755.036294819751},{"$f":"IFERROR(PC!Y342/(PC!Y38*PC!Y228)*1000,\"-\")","v":29702.440847927417},{"$f":"IFERROR(PC!Z342/(PC!Z38*PC!Z228)*1000,\"-\")","v":19738.505913628087},{"$f":"IFERROR(PC!AA342/(PC!AA38*PC!AA228)*1000,\"-\")","v":19727.350631113848},{"$f":"IFERROR(PC!AB342/(PC!AB38*PC!AB228)*1000,\"-\")","v":24928.091905999911},{"$f":"IFERROR(PC!AC342/(PC!AC38*PC!AC228)*1000,\"-\")","v":23500.904864651959},{"$f":"IFERROR(PC!AD342/(PC!AD38*PC!AD228)*1000,\"-\")","v":27729.819761133997},{"$f":"IFERROR(PC!AE342/(PC!AE38*PC!AE228)*1000,\"-\")","v":37598.720409532922},{"$f":"IFERROR(PC!AF342/(PC!AF38*PC!AF228)*1000,\"-\")","v":16568.707898027471},{"$f":"IFERROR(PC!AG342/(PC!AG38*PC!AG228)*1000,\"-\")","v":20003.436730191472}]
[null,2026,{"$f":"IFERROR(PC!K343/(PC!K39*PC!K229)*1000,\"-\")","v":21405.883666305559},{"$f":"IFERROR(PC!L343/(PC!L39*PC!L229)*1000,\"-\")","v":27349.629476398259},{"$f":"IFERROR(PC!M343/(PC!M39*PC!M229)*1000,\"-\")","v":18196.868410685274},{"$f":"IFERROR(PC!N343/(PC!N39*PC!N229)*1000,\"-\")","v":29537.648607643259},{"$f":"IFERROR(PC!O343/(PC!O39*PC!O229)*1000,\"-\")","v":19023.738930970405},{"$f":"IFERROR(PC!P343/(PC!P39*PC!P229)*1000,\"-\")","v":45924.74286129055},{"$f":"IFERROR(PC!Q343/(PC!Q39*PC!Q229)*1000,\"-\")","v":28307.362856979646},{"$f":"IFERROR(PC!R343/(PC!R39*PC!R229)*1000,\"-\")","v":36408.724660569642},{"$f":"IFERROR(PC!S343/(PC!S39*PC!S229)*1000,\"-\")","v":21992.946830770361},{"$f":"IFERROR(PC!T343/(PC!T39*PC!T229)*1000,\"-\")","v":24191.977922565988},{"$f":"IFERROR(PC!U343/(PC!U39*PC!U229)*1000,\"-\")","v":34380.345432769202},{"$f":"IFERROR(PC!V343/(PC!V39*PC!V229)*1000,\"-\")","v":30831.64882551588},{"$f":"IFERROR(PC!W343/(PC!W39*PC!W229)*1000,\"-\")","v":37396.161858673753},{"$f":"IFERROR(PC!X343/(PC!X39*PC!X229)*1000,\"-\")","v":20942.017479653001},{"$f":"IFERROR(PC!Y343/(PC!Y39*PC!Y229)*1000,\"-\")","v":32322.591863265159},{"$f":"IFERROR(PC!Z343/(PC!Z39*PC!Z229)*1000,\"-\")","v":21190.331348842465},{"$f":"IFERROR(PC!AA343/(PC!AA39*PC!AA229)*1000,\"-\")","v":20864.342238582918},{"$f":"IFERROR(PC!AB343/(PC!AB39*PC!AB229)*1000,\"-\")","v":24997.583924043014},{"$f":"IFERROR(PC!AC343/(PC!AC39*PC!AC229)*1000,\"-\")","v":24368.91243215002},{"$f":"IFERROR(PC!AD343/(PC!AD39*PC!AD229)*1000,\"-\")","v":28923.549957790514},{"$f":"IFERROR(PC!AE343/(PC!AE39*PC!AE229)*1000,\"-\")","v":38905.557424965744},{"$f":"IFERROR(PC!AF343/(PC!AF39*PC!AF229)*1000,\"-\")","v":18325.904909359029},{"$f":"IFERROR(PC!AG343/(PC!AG39*PC!AG229)*1000,\"-\")","v":20884.192916997225}]
[null,2027,{"$f":"IFERROR(PC!K344/(PC!K40*PC!K230)*1000,\"-\")","v":21679.161690539233},{"$f":"IFERROR(PC!L344/(PC!L40*PC!L230)*1000,\"-\")","v":29168.964586271351},{"$f":"IFERROR(PC!M344/(PC!M40*PC!M230)*1000,\"-\")","v":19001.690873977037},{"$f":"IFERROR(PC!N344/(PC!N40*PC!N230)*1000,\"-\")","v":29838.020336882731},{"$f":"IFERROR(PC!O344/(PC!O40*PC!O230)*1000,\"-\")","v":20129.304571282566},{"$f":"IFERROR(PC!P344/(PC!P40*PC!P230)*1000,\"-\")","v":47780.527752335773},{"$f":"IFERROR(PC!Q344/(PC!Q40*PC!Q230)*1000,\"-\")","v":29658.107763443641},{"$f":"IFERROR(PC!R344/(PC!R40*PC!R230)*1000,\"-\")","v":36685.877734683185},{"$f":"IFERROR(PC!S344/(PC!S40*PC!S230)*1000,\"-\")","v":23416.699901810018},{"$f":"IFERROR(PC!T344/(PC!T40*PC!T230)*1000,\"-\")","v":24577.396457380983},{"$f":"IFERROR(PC!U344/(PC!U40*PC!U230)*1000,\"-\")","v":36208.862104076958},{"$f":"IFERROR(PC!V344/(PC!V40*PC!V230)*1000,\"-\")","v":31642.214615394714},{"$f":"IFERROR(PC!W344/(PC!W40*PC!W230)*1000,\"-\")","v":37248.514662625894},{"$f":"IFERROR(PC!X344/(PC!X40*PC!X230)*1000,\"-\")","v":22001.913512521405},{"$f":"IFERROR(PC!Y344/(PC!Y40*PC!Y230)*1000,\"-\")","v":34344.801119008611},{"$f":"IFERROR(PC!Z344/(PC!Z40*PC!Z230)*1000,\"-\")","v":22240.492386156733},{"$f":"IFERROR(PC!AA344/(PC!AA40*PC!AA230)*1000,\"-\")","v":21700.390546740811},{"$f":"IFERROR(PC!AB344/(PC!AB40*PC!AB230)*1000,\"-\")","v":25063.471725088413},{"$f":"IFERROR(PC!AC344/(PC!AC40*PC!AC230)*1000,\"-\")","v":25107.165487863949},{"$f":"IFERROR(PC!AD344/(PC!AD40*PC!AD230)*1000,\"-\")","v":30089.329648128318},{"$f":"IFERROR(PC!AE344/(PC!AE40*PC!AE230)*1000,\"-\")","v":40077.743753335082},{"$f":"IFERROR(PC!AF344/(PC!AF40*PC!AF230)*1000,\"-\")","v":19893.640979768741},{"$f":"IFERROR(PC!AG344/(PC!AG40*PC!AG230)*1000,\"-\")","v":21590.425546771789}]
[null,2028,{"$f":"IFERROR(PC!K345/(PC!K41*PC!K231)*1000,\"-\")","v":21927.515026213099},{"$f":"IFERROR(PC!L345/(PC!L41*PC!L231)*1000,\"-\")","v":30818.226057532222},{"$f":"IFERROR(PC!M345/(PC!M41*PC!M231)*1000,\"-\")","v":19623.081759265937},{"$f":"IFERROR(PC!N345/(PC!N41*PC!N231)*1000,\"-\")","v":30104.616748963668},{"$f":"IFERROR(PC!O345/(PC!O41*PC!O231)*1000,\"-\")","v":20946.20106536413},{"$f":"IFERROR(PC!P345/(PC!P41*PC!P231)*1000,\"-\")","v":49293.335966605147},{"$f":"IFERROR(PC!Q345/(PC!Q41*PC!Q231)*1000,\"-\")","v":30677.959990783154},{"$f":"IFERROR(PC!R345/(PC!R41*PC!R231)*1000,\"-\")","v":36957.956303641913},{"$f":"IFERROR(PC!S345/(PC!S41*PC!S231)*1000,\"-\")","v":24664.504600896635},{"$f":"IFERROR(PC!T345/(PC!T41*PC!T231)*1000,\"-\")","v":24924.182943445303},{"$f":"IFERROR(PC!U345/(PC!U41*PC!U231)*1000,\"-\")","v":37675.067638880755},{"$f":"IFERROR(PC!V345/(PC!V41*PC!V231)*1000,\"-\")","v":32341.152820597232},{"$f":"IFERROR(PC!W345/(PC!W41*PC!W231)*1000,\"-\")","v":37120.699736314571},{"$f":"IFERROR(PC!X345/(PC!X41*PC!X231)*1000,\"-\")","v":22956.177772773201},{"$f":"IFERROR(PC!Y345/(PC!Y41*PC!Y231)*1000,\"-\")","v":35938.066926042826},{"$f":"IFERROR(PC!Z345/(PC!Z41*PC!Z231)*1000,\"-\")","v":23034.052635106433},{"$f":"IFERROR(PC!AA345/(PC!AA41*PC!AA231)*1000,\"-\")","v":22343.248147861399},{"$f":"IFERROR(PC!AB345/(PC!AB41*PC!AB231)*1000,\"-\")","v":25126.701800600185},{"$f":"IFERROR(PC!AC345/(PC!AC41*PC!AC231)*1000,\"-\")","v":25749.742818232746},{"$f":"IFERROR(PC!AD345/(PC!AD41*PC!AD231)*1000,\"-\")","v":31230.461038006208},{"$f":"IFERROR(PC!AE345/(PC!AE41*PC!AE231)*1000,\"-\")","v":41137.443095731986},{"$f":"IFERROR(PC!AF345/(PC!AF41*PC!AF231)*1000,\"-\")","v":21308.574977488919},{"$f":"IFERROR(PC!AG345/(PC!AG41*PC!AG231)*1000,\"-\")","v":22173.858781747607}]
[null,2029,{"$f":"IFERROR(PC!K346/(PC!K42*PC!K232)*1000,\"-\")","v":22155.7790484211},{"$f":"IFERROR(PC!L346/(PC!L42*PC!L232)*1000,\"-\")","v":32322.197377871562},{"$f":"IFERROR(PC!M346/(PC!M42*PC!M232)*1000,\"-\")","v":20112.482120082899},{"$f":"IFERROR(PC!N346/(PC!N42*PC!N232)*1000,\"-\")","v":30346.471345188911},{"$f":"IFERROR(PC!O346/(PC!O42*PC!O232)*1000,\"-\")","v":21577.330026327683},{"$f":"IFERROR(PC!P346/(PC!P42*PC!P232)*1000,\"-\")","v":50549.608811537808},{"$f":"IFERROR(PC!Q346/(PC!Q42*PC!Q232)*1000,\"-\")","v":31483.579944530666},{"$f":"IFERROR(PC!R346/(PC!R42*PC!R232)*1000,\"-\")","v":37225.475685145298},{"$f":"IFERROR(PC!S346/(PC!S42*PC!S232)*1000,\"-\")","v":25769.010896587057},{"$f":"IFERROR(PC!T346/(PC!T42*PC!T232)*1000,\"-\")","v":25233.526953733126},{"$f":"IFERROR(PC!U346/(PC!U42*PC!U232)*1000,\"-\")","v":38877.96464532215},{"$f":"IFERROR(PC!V346/(PC!V42*PC!V232)*1000,\"-\")","v":32950.040185293823},{"$f":"IFERROR(PC!W346/(PC!W42*PC!W232)*1000,\"-\")","v":37009.242112025677},{"$f":"IFERROR(PC!X346/(PC!X42*PC!X232)*1000,\"-\")","v":23805.958133721175},{"$f":"IFERROR(PC!Y346/(PC!Y42*PC!Y232)*1000,\"-\")","v":37233.071395295505},{"$f":"IFERROR(PC!Z346/(PC!Z42*PC!Z232)*1000,\"-\")","v":23652.962305346955},{"$f":"IFERROR(PC!AA346/(PC!AA42*PC!AA232)*1000,\"-\")","v":22853.317568334303},{"$f":"IFERROR(PC!AB346/(PC!AB42*PC!AB232)*1000,\"-\")","v":25178.338010854619},{"$f":"IFERROR(PC!AC346/(PC!AC42*PC!AC232)*1000,\"-\")","v":26311.704715159736},{"$f":"IFERROR(PC!AD346/(PC!AD42*PC!AD232)*1000,\"-\")","v":32334.536741311596},{"$f":"IFERROR(PC!AE346/(PC!AE42*PC!AE232)*1000,\"-\")","v":42093.560958304908},{"$f":"IFERROR(PC!AF346/(PC!AF42*PC!AF232)*1000,\"-\")","v":22575.346149336932},{"$f":"IFERROR(PC!AG346/(PC!AG42*PC!AG232)*1000,\"-\")","v":22661.013665916893}]
[null,2030,{"$f":"IFERROR(PC!K347/(PC!K43*PC!K233)*1000,\"-\")","v":22364.429475648391},{"$f":"IFERROR(PC!L347/(PC!L43*PC!L233)*1000,\"-\")","v":33695.990257414371},{"$f":"IFERROR(PC!M347/(PC!M43*PC!M233)*1000,\"-\")","v":20515.47362836916},{"$f":"IFERROR(PC!N347/(PC!N43*PC!N233)*1000,\"-\")","v":30571.396444986738},{"$f":"IFERROR(PC!O347/(PC!O43*PC!O233)*1000,\"-\")","v":22084.681150359887},{"$f":"IFERROR(PC!P347/(PC!P43*PC!P233)*1000,\"-\")","v":51606.130333054731},{"$f":"IFERROR(PC!Q347/(PC!Q43*PC!Q233)*1000,\"-\")","v":32113.315935741539},{"$f":"IFERROR(PC!R347/(PC!R43*PC!R233)*1000,\"-\")","v":37489.24554227342},{"$f":"IFERROR(PC!S347/(PC!S43*PC!S233)*1000,\"-\")","v":26747.577653842756},{"$f":"IFERROR(PC!T347/(PC!T43*PC!T233)*1000,\"-\")","v":25516.026254821278},{"$f":"IFERROR(PC!U347/(PC!U43*PC!U233)*1000,\"-\")","v":39885.420109811355},{"$f":"IFERROR(PC!V347/(PC!V43*PC!V233)*1000,\"-\")","v":33482.599117115453},{"$f":"IFERROR(PC!W347/(PC!W43*PC!W233)*1000,\"-\")","v":36911.503912769549},{"$f":"IFERROR(PC!X347/(PC!X43*PC!X233)*1000,\"-\")","v":24598.647474144429},{"$f":"IFERROR(PC!Y347/(PC!Y43*PC!Y233)*1000,\"-\")","v":38309.027329805722},{"$f":"IFERROR(PC!Z347/(PC!Z43*PC!Z233)*1000,\"-\")","v":24159.689167683231},{"$f":"IFERROR(PC!AA347/(PC!AA43*PC!AA233)*1000,\"-\")","v":23269.669634338552},{"$f":"IFERROR(PC!AB347/(PC!AB43*PC!AB233)*1000,\"-\")","v":25235.127749621912},{"$f":"IFERROR(PC!AC347/(PC!AC43*PC!AC233)*1000,\"-\")","v":26806.090190429255},{"$f":"IFERROR(PC!AD347/(PC!AD43*PC!AD233)*1000,\"-\")","v":33415.062025633044},{"$f":"IFERROR(PC!AE347/(PC!AE43*PC!AE233)*1000,\"-\")","v":42968.624913265274},{"$f":"IFERROR(PC!AF347/(PC!AF43*PC!AF233)*1000,\"-\")","v":23732.06829394335},{"$f":"IFERROR(PC!AG347/(PC!AG43*PC!AG233)*1000,\"-\")","v":23077.181033193439}]
[null,2031,{"$f":"IFERROR(PC!K348/(PC!K44*PC!K234)*1000,\"-\")","v":22816.496126056252},{"$f":"IFERROR(PC!L348/(PC!L44*PC!L234)*1000,\"-\")","v":34960.456922842786},{"$f":"IFERROR(PC!M348/(PC!M44*PC!M234)*1000,\"-\")","v":20850.45272966284},{"$f":"IFERROR(PC!N348/(PC!N44*PC!N234)*1000,\"-\")","v":30774.860419562294},{"$f":"IFERROR(PC!O348/(PC!O44*PC!O234)*1000,\"-\")","v":22499.25108680371},{"$f":"IFERROR(PC!P348/(PC!P44*PC!P234)*1000,\"-\")","v":52517.562691179599},{"$f":"IFERROR(PC!Q348/(PC!Q44*PC!Q234)*1000,\"-\")","v":33049.117051717018},{"$f":"IFERROR(PC!R348/(PC!R44*PC!R234)*1000,\"-\")","v":37749.313207173909},{"$f":"IFERROR(PC!S348/(PC!S44*PC!S234)*1000,\"-\")","v":27624.034937532702},{"$f":"IFERROR(PC!T348/(PC!T44*PC!T234)*1000,\"-\")","v":25773.895850619429},{"$f":"IFERROR(PC!U348/(PC!U44*PC!U234)*1000,\"-\")","v":40739.675341674832},{"$f":"IFERROR(PC!V348/(PC!V44*PC!V234)*1000,\"-\")","v":35845.77471458193},{"$f":"IFERROR(PC!W348/(PC!W44*PC!W234)*1000,\"-\")","v":36826.470991981318},{"$f":"IFERROR(PC!X348/(PC!X44*PC!X234)*1000,\"-\")","v":25312.124754518885},{"$f":"IFERROR(PC!Y348/(PC!Y44*PC!Y234)*1000,\"-\")","v":39215.456134804146},{"$f":"IFERROR(PC!Z348/(PC!Z44*PC!Z234)*1000,\"-\")","v":24580.801707993956},{"$f":"IFERROR(PC!AA348/(PC!AA44*PC!AA234)*1000,\"-\")","v":23617.519728511164},{"$f":"IFERROR(PC!AB348/(PC!AB44*PC!AB234)*1000,\"-\")","v":25289.385661410182},{"$f":"IFERROR(PC!AC348/(PC!AC44*PC!AC234)*1000,\"-\")","v":27246.52241745959},{"$f":"IFERROR(PC!AD348/(PC!AD44*PC!AD234)*1000,\"-\")","v":34472.655301340557},{"$f":"IFERROR(PC!AE348/(PC!AE44*PC!AE234)*1000,\"-\")","v":43770.356877946986},{"$f":"IFERROR(PC!AF348/(PC!AF44*PC!AF234)*1000,\"-\")","v":24788.914645547255},{"$f":"IFERROR(PC!AG348/(PC!AG44*PC!AG234)*1000,\"-\")","v":23438.248561443339}]
[null,2032,{"$f":"IFERROR(PC!K349/(PC!K45*PC!K235)*1000,\"-\")","v":23411.070088957786},{"$f":"IFERROR(PC!L349/(PC!L45*PC!L235)*1000,\"-\")","v":36149.284808402394},{"$f":"IFERROR(PC!M349/(PC!M45*PC!M235)*1000,\"-\")","v":22735.329230211632},{"$f":"IFERROR(PC!N349/(PC!N45*PC!N235)*1000,\"-\")","v":31971.875161084958},{"$f":"IFERROR(PC!O349/(PC!O45*PC!O235)*1000,\"-\")","v":24814.340096706044},{"$f":"IFERROR(PC!P349/(PC!P45*PC!P235)*1000,\"-\")","v":56411.043836851968},{"$f":"IFERROR(PC!Q349/(PC!Q45*PC!Q235)*1000,\"-\")","v":36021.346847911365},{"$f":"IFERROR(PC!R349/(PC!R45*PC!R235)*1000,\"-\")","v":37681.985743587902},{"$f":"IFERROR(PC!S349/(PC!S45*PC!S235)*1000,\"-\")","v":28867.054125431518},{"$f":"IFERROR(PC!T349/(PC!T45*PC!T235)*1000,\"-\")","v":26799.215980488556},{"$f":"IFERROR(PC!U349/(PC!U45*PC!U235)*1000,\"-\")","v":43930.391572146167},{"$f":"IFERROR(PC!V349/(PC!V45*PC!V235)*1000,\"-\")","v":36783.86228293676},{"$f":"IFERROR(PC!W349/(PC!W45*PC!W235)*1000,\"-\")","v":38142.936459625998},{"$f":"IFERROR(PC!X349/(PC!X45*PC!X235)*1000,\"-\")","v":26095.529506023762},{"$f":"IFERROR(PC!Y349/(PC!Y45*PC!Y235)*1000,\"-\")","v":42432.929185008856},{"$f":"IFERROR(PC!Z349/(PC!Z45*PC!Z235)*1000,\"-\")","v":26989.294831869811},{"$f":"IFERROR(PC!AA349/(PC!AA45*PC!AA235)*1000,\"-\")","v":25803.013782557769},{"$f":"IFERROR(PC!AB349/(PC!AB45*PC!AB235)*1000,\"-\")","v":25827.226243324272},{"$f":"IFERROR(PC!AC349/(PC!AC45*PC!AC235)*1000,\"-\")","v":28525.776617908999},{"$f":"IFERROR(PC!AD349/(PC!AD45*PC!AD235)*1000,\"-\")","v":34560.202179034619},{"$f":"IFERROR(PC!AE349/(PC!AE45*PC!AE235)*1000,\"-\")","v":44743.590482399755},{"$f":"IFERROR(PC!AF349/(PC!AF45*PC!AF235)*1000,\"-\")","v":25716.315414529265},{"$f":"IFERROR(PC!AG349/(PC!AG45*PC!AG235)*1000,\"-\")","v":24913.296985503024}]
[null,2033,{"$f":"IFERROR(PC!K350/(PC!K46*PC!K236)*1000,\"-\")","v":23647.280095542119},{"$f":"IFERROR(PC!L350/(PC!L46*PC!L236)*1000,\"-\")","v":36760.760069965538},{"$f":"IFERROR(PC!M350/(PC!M46*PC!M236)*1000,\"-\")","v":23693.976683071123},{"$f":"IFERROR(PC!N350/(PC!N46*PC!N236)*1000,\"-\")","v":32584.188154001724},{"$f":"IFERROR(PC!O350/(PC!O46*PC!O236)*1000,\"-\")","v":25994.308955571603},{"$f":"IFERROR(PC!P350/(PC!P46*PC!P236)*1000,\"-\")","v":58407.515432479515},{"$f":"IFERROR(PC!Q350/(PC!Q46*PC!Q236)*1000,\"-\")","v":37394.541308030617},{"$f":"IFERROR(PC!R350/(PC!R46*PC!R236)*1000,\"-\")","v":37648.202793517252},{"$f":"IFERROR(PC!S350/(PC!S46*PC!S236)*1000,\"-\")","v":29506.593958345489},{"$f":"IFERROR(PC!T350/(PC!T46*PC!T236)*1000,\"-\")","v":27326.797906326119},{"$f":"IFERROR(PC!U350/(PC!U46*PC!U236)*1000,\"-\")","v":45562.490076785623},{"$f":"IFERROR(PC!V350/(PC!V46*PC!V236)*1000,\"-\")","v":36736.951247694997},{"$f":"IFERROR(PC!W350/(PC!W46*PC!W236)*1000,\"-\")","v":38793.976370428223},{"$f":"IFERROR(PC!X350/(PC!X46*PC!X236)*1000,\"-\")","v":26498.919830800569},{"$f":"IFERROR(PC!Y350/(PC!Y46*PC!Y236)*1000,\"-\")","v":44079.540666364315},{"$f":"IFERROR(PC!Z350/(PC!Z46*PC!Z236)*1000,\"-\")","v":28227.641164963545},{"$f":"IFERROR(PC!AA350/(PC!AA46*PC!AA236)*1000,\"-\")","v":26916.722589413817},{"$f":"IFERROR(PC!AB350/(PC!AB46*PC!AB236)*1000,\"-\")","v":26105.327629012976},{"$f":"IFERROR(PC!AC350/(PC!AC46*PC!AC236)*1000,\"-\")","v":29169.07872727374},{"$f":"IFERROR(PC!AD350/(PC!AD46*PC!AD236)*1000,\"-\")","v":34611.119652004825},{"$f":"IFERROR(PC!AE350/(PC!AE46*PC!AE236)*1000,\"-\")","v":45240.491158017721},{"$f":"IFERROR(PC!AF350/(PC!AF46*PC!AF236)*1000,\"-\")","v":26189.945108166612},{"$f":"IFERROR(PC!AG350/(PC!AG46*PC!AG236)*1000,\"-\")","v":25685.114698302285}]
[null,2034,{"$f":"IFERROR(PC!K351/(PC!K47*PC!K237)*1000,\"-\")","v":23659.336767157525},{"$f":"IFERROR(PC!L351/(PC!L47*PC!L237)*1000,\"-\")","v":36790.772226775676},{"$f":"IFERROR(PC!M351/(PC!M47*PC!M237)*1000,\"-\")","v":23710.000899199578},{"$f":"IFERROR(PC!N351/(PC!N47*PC!N237)*1000,\"-\")","v":32605.955631548768},{"$f":"IFERROR(PC!O351/(PC!O47*PC!O237)*1000,\"-\")","v":26020.43431839332},{"$f":"IFERROR(PC!P351/(PC!P47*PC!P237)*1000,\"-\")","v":58456.783739697254},{"$f":"IFERROR(PC!Q351/(PC!Q47*PC!Q237)*1000,\"-\")","v":37393.92935398133},{"$f":"IFERROR(PC!R351/(PC!R47*PC!R237)*1000,\"-\")","v":37657.09544303338},{"$f":"IFERROR(PC!S351/(PC!S47*PC!S237)*1000,\"-\")","v":29522.151302508846},{"$f":"IFERROR(PC!T351/(PC!T47*PC!T237)*1000,\"-\")","v":27351.657596773468},{"$f":"IFERROR(PC!U351/(PC!U47*PC!U237)*1000,\"-\")","v":45607.67833728707},{"$f":"IFERROR(PC!V351/(PC!V47*PC!V237)*1000,\"-\")","v":36758.46248028228},{"$f":"IFERROR(PC!W351/(PC!W47*PC!W237)*1000,\"-\")","v":38772.351070494427},{"$f":"IFERROR(PC!X351/(PC!X47*PC!X237)*1000,\"-\")","v":26521.451134022947},{"$f":"IFERROR(PC!Y351/(PC!Y47*PC!Y237)*1000,\"-\")","v":44113.678018206192},{"$f":"IFERROR(PC!Z351/(PC!Z47*PC!Z237)*1000,\"-\")","v":28265.619095643844},{"$f":"IFERROR(PC!AA351/(PC!AA47*PC!AA237)*1000,\"-\")","v":26938.774424954532},{"$f":"IFERROR(PC!AB351/(PC!AB47*PC!AB237)*1000,\"-\")","v":26123.491491264918},{"$f":"IFERROR(PC!AC351/(PC!AC47*PC!AC237)*1000,\"-\")","v":29172.545921025365},{"$f":"IFERROR(PC!AD351/(PC!AD47*PC!AD237)*1000,\"-\")","v":34623.396779081573},{"$f":"IFERROR(PC!AE351/(PC!AE47*PC!AE237)*1000,\"-\")","v":45254.448976105501},{"$f":"IFERROR(PC!AF351/(PC!AF47*PC!AF237)*1000,\"-\")","v":26199.343454503633},{"$f":"IFERROR(PC!AG351/(PC!AG47*PC!AG237)*1000,\"-\")","v":25724.478167072171}]
[null,2035,{"$f":"IFERROR(PC!K352/(PC!K48*PC!K238)*1000,\"-\")","v":23669.138141098047},{"$f":"IFERROR(PC!L352/(PC!L48*PC!L238)*1000,\"-\")","v":36814.57532412924},{"$f":"IFERROR(PC!M352/(PC!M48*PC!M238)*1000,\"-\")","v":23723.109709031844},{"$f":"IFERROR(PC!N352/(PC!N48*PC!N238)*1000,\"-\")","v":32624.310926545164},{"$f":"IFERROR(PC!O352/(PC!O48*PC!O238)*1000,\"-\")","v":26048.366451980535},{"$f":"IFERROR(PC!P352/(PC!P48*PC!P238)*1000,\"-\")","v":58497.752869380107},{"$f":"IFERROR(PC!Q352/(PC!Q48*PC!Q238)*1000,\"-\")","v":37398.192215647519},{"$f":"IFERROR(PC!R352/(PC!R48*PC!R238)*1000,\"-\")","v":37662.342273138252},{"$f":"IFERROR(PC!S352/(PC!S48*PC!S238)*1000,\"-\")","v":29544.487251597977},{"$f":"IFERROR(PC!T352/(PC!T48*PC!T238)*1000,\"-\")","v":27372.917118332229},{"$f":"IFERROR(PC!U352/(PC!U48*PC!U238)*1000,\"-\")","v":45644.530455568747},{"$f":"IFERROR(PC!V352/(PC!V48*PC!V238)*1000,\"-\")","v":36776.053172943182},{"$f":"IFERROR(PC!W352/(PC!W48*PC!W238)*1000,\"-\")","v":38748.349949845811},{"$f":"IFERROR(PC!X352/(PC!X48*PC!X238)*1000,\"-\")","v":26541.315145913701},{"$f":"IFERROR(PC!Y352/(PC!Y48*PC!Y238)*1000,\"-\")","v":44144.730960976478},{"$f":"IFERROR(PC!Z352/(PC!Z48*PC!Z238)*1000,\"-\")","v":28302.374387499571},{"$f":"IFERROR(PC!AA352/(PC!AA48*PC!AA238)*1000,\"-\")","v":26957.86977099963},{"$f":"IFERROR(PC!AB352/(PC!AB48*PC!AB238)*1000,\"-\")","v":26139.127775456014},{"$f":"IFERROR(PC!AC352/(PC!AC48*PC!AC238)*1000,\"-\")","v":29169.864710345879},{"$f":"IFERROR(PC!AD352/(PC!AD48*PC!AD238)*1000,\"-\")","v":34630.889840866897},{"$f":"IFERROR(PC!AE352/(PC!AE48*PC!AE238)*1000,\"-\")","v":45276.810974815075},{"$f":"IFERROR(PC!AF352/(PC!AF48*PC!AF238)*1000,\"-\")","v":26205.169939276246},{"$f":"IFERROR(PC!AG352/(PC!AG48*PC!AG238)*1000,\"-\")","v":25757.910884081881}]
[null,2036,{"$f":"IFERROR(PC!K353/(PC!K49*PC!K239)*1000,\"-\")","v":23681.015710882071},{"$f":"IFERROR(PC!L353/(PC!L49*PC!L239)*1000,\"-\")","v":36840.711102871064},{"$f":"IFERROR(PC!M353/(PC!M49*PC!M239)*1000,\"-\")","v":23739.344434280931},{"$f":"IFERROR(PC!N353/(PC!N49*PC!N239)*1000,\"-\")","v":32646.122212249524},{"$f":"IFERROR(PC!O353/(PC!O49*PC!O239)*1000,\"-\")","v":26070.326129123358},{"$f":"IFERROR(PC!P353/(PC!P49*PC!P239)*1000,\"-\")","v":58545.801177068613},{"$f":"IFERROR(PC!Q353/(PC!Q49*PC!Q239)*1000,\"-\")","v":37415.66000891968},{"$f":"IFERROR(PC!R353/(PC!R49*PC!R239)*1000,\"-\")","v":37672.034944351908},{"$f":"IFERROR(PC!S353/(PC!S49*PC!S239)*1000,\"-\")","v":29560.922950998356},{"$f":"IFERROR(PC!T353/(PC!T49*PC!T239)*1000,\"-\")","v":27396.452394065713},{"$f":"IFERROR(PC!U353/(PC!U49*PC!U239)*1000,\"-\")","v":45685.961724650879},{"$f":"IFERROR(PC!V353/(PC!V49*PC!V239)*1000,\"-\")","v":36797.697028774928},{"$f":"IFERROR(PC!W353/(PC!W49*PC!W239)*1000,\"-\")","v":38730.731243273403},{"$f":"IFERROR(PC!X353/(PC!X49*PC!X239)*1000,\"-\")","v":26564.070144371177},{"$f":"IFERROR(PC!Y353/(PC!Y49*PC!Y239)*1000,\"-\")","v":44179.53373917858},{"$f":"IFERROR(PC!Z353/(PC!Z49*PC!Z239)*1000,\"-\")","v":28338.942237661377},{"$f":"IFERROR(PC!AA353/(PC!AA49*PC!AA239)*1000,\"-\")","v":26979.785407230276},{"$f":"IFERROR(PC!AB353/(PC!AB49*PC!AB239)*1000,\"-\")","v":26156.583453525538},{"$f":"IFERROR(PC!AC353/(PC!AC49*PC!AC239)*1000,\"-\")","v":29172.420166336098},{"$f":"IFERROR(PC!AD353/(PC!AD49*PC!AD239)*1000,\"-\")","v":34635.774417277738},{"$f":"IFERROR(PC!AE353/(PC!AE49*PC!AE239)*1000,\"-\")","v":45296.853622675102},{"$f":"IFERROR(PC!AF353/(PC!AF49*PC!AF239)*1000,\"-\")","v":26212.827088950587},{"$f":"IFERROR(PC!AG353/(PC!AG49*PC!AG239)*1000,\"-\")","v":25794.614182313824}]
[null,2037,{"$f":"IFERROR(PC!K354/(PC!K50*PC!K240)*1000,\"-\")","v":23693.342413060109},{"$f":"IFERROR(PC!L354/(PC!L50*PC!L240)*1000,\"-\")","v":36866.755154876955},{"$f":"IFERROR(PC!M354/(PC!M50*PC!M240)*1000,\"-\")","v":23751.374588798666},{"$f":"IFERROR(PC!N354/(PC!N50*PC!N240)*1000,\"-\")","v":32664.384673841512},{"$f":"IFERROR(PC!O354/(PC!O50*PC!O240)*1000,\"-\")","v":26094.809011559239},{"$f":"IFERROR(PC!P354/(PC!P50*PC!P240)*1000,\"-\")","v":58585.05549097593},{"$f":"IFERROR(PC!Q354/(PC!Q50*PC!Q240)*1000,\"-\")","v":37414.253559846329},{"$f":"IFERROR(PC!R354/(PC!R50*PC!R240)*1000,\"-\")","v":37677.891941277383},{"$f":"IFERROR(PC!S354/(PC!S50*PC!S240)*1000,\"-\")","v":29579.606134969821},{"$f":"IFERROR(PC!T354/(PC!T50*PC!T240)*1000,\"-\")","v":27416.760529526826},{"$f":"IFERROR(PC!U354/(PC!U50*PC!U240)*1000,\"-\")","v":45723.608728252853},{"$f":"IFERROR(PC!V354/(PC!V50*PC!V240)*1000,\"-\")","v":36814.981967958571},{"$f":"IFERROR(PC!W354/(PC!W50*PC!W240)*1000,\"-\")","v":38710.433625247453},{"$f":"IFERROR(PC!X354/(PC!X50*PC!X240)*1000,\"-\")","v":26583.471364681023},{"$f":"IFERROR(PC!Y354/(PC!Y50*PC!Y240)*1000,\"-\")","v":44209.32681211138},{"$f":"IFERROR(PC!Z354/(PC!Z50*PC!Z240)*1000,\"-\")","v":28372.743219153937},{"$f":"IFERROR(PC!AA354/(PC!AA50*PC!AA240)*1000,\"-\")","v":26999.046817312221},{"$f":"IFERROR(PC!AB354/(PC!AB50*PC!AB240)*1000,\"-\")","v":26170.332337398584},{"$f":"IFERROR(PC!AC354/(PC!AC50*PC!AC240)*1000,\"-\")","v":29173.162745479887},{"$f":"IFERROR(PC!AD354/(PC!AD50*PC!AD240)*1000,\"-\")","v":34654.179640707058},{"$f":"IFERROR(PC!AE354/(PC!AE50*PC!AE240)*1000,\"-\")","v":45321.448871961788},{"$f":"IFERROR(PC!AF354/(PC!AF50*PC!AF240)*1000,\"-\")","v":26216.857654052805},{"$f":"IFERROR(PC!AG354/(PC!AG50*PC!AG240)*1000,\"-\")","v":25823.824413540537}]
[null,2038,{"$f":"IFERROR(PC!K355/(PC!K51*PC!K241)*1000,\"-\")","v":23704.008049569133},{"$f":"IFERROR(PC!L355/(PC!L51*PC!L241)*1000,\"-\")","v":36889.823590649517},{"$f":"IFERROR(PC!M355/(PC!M51*PC!M241)*1000,\"-\")","v":23766.386302076698},{"$f":"IFERROR(PC!N355/(PC!N51*PC!N241)*1000,\"-\")","v":32685.666767703766},{"$f":"IFERROR(PC!O355/(PC!O51*PC!O241)*1000,\"-\")","v":26119.668890862838},{"$f":"IFERROR(PC!P355/(PC!P51*PC!P241)*1000,\"-\")","v":58630.554231773189},{"$f":"IFERROR(PC!Q355/(PC!Q51*PC!Q241)*1000,\"-\")","v":37413.74827708723},{"$f":"IFERROR(PC!R355/(PC!R51*PC!R241)*1000,\"-\")","v":37687.81545386729},{"$f":"IFERROR(PC!S355/(PC!S51*PC!S241)*1000,\"-\")","v":29598.291498724226},{"$f":"IFERROR(PC!T355/(PC!T51*PC!T241)*1000,\"-\")","v":27438.295923090245},{"$f":"IFERROR(PC!U355/(PC!U51*PC!U241)*1000,\"-\")","v":45765.450762008375},{"$f":"IFERROR(PC!V355/(PC!V51*PC!V241)*1000,\"-\")","v":36835.803197570676},{"$f":"IFERROR(PC!W355/(PC!W51*PC!W241)*1000,\"-\")","v":38695.59163987037},{"$f":"IFERROR(PC!X355/(PC!X51*PC!X241)*1000,\"-\")","v":26605.609439719668},{"$f":"IFERROR(PC!Y355/(PC!Y51*PC!Y241)*1000,\"-\")","v":44241.140322983309},{"$f":"IFERROR(PC!Z355/(PC!Z51*PC!Z241)*1000,\"-\")","v":28402.691356003175},{"$f":"IFERROR(PC!AA355/(PC!AA51*PC!AA241)*1000,\"-\")","v":27020.482817336695},{"$f":"IFERROR(PC!AB355/(PC!AB51*PC!AB241)*1000,\"-\")","v":26186.365628488205},{"$f":"IFERROR(PC!AC355/(PC!AC51*PC!AC241)*1000,\"-\")","v":29177.230718903542},{"$f":"IFERROR(PC!AD355/(PC!AD51*PC!AD241)*1000,\"-\")","v":34665.903927184903},{"$f":"IFERROR(PC!AE355/(PC!AE51*PC!AE241)*1000,\"-\")","v":45344.951264287585},{"$f":"IFERROR(PC!AF355/(PC!AF51*PC!AF241)*1000,\"-\")","v":26217.354138987215},{"$f":"IFERROR(PC!AG355/(PC!AG51*PC!AG241)*1000,\"-\")","v":25849.111898581261}]
[null,2039,{"$f":"IFERROR(PC!K356/(PC!K52*PC!K242)*1000,\"-\")","v":23893.930601331278},{"$f":"IFERROR(PC!L356/(PC!L52*PC!L242)*1000,\"-\")","v":37191.224239302996},{"$f":"IFERROR(PC!M356/(PC!M52*PC!M242)*1000,\"-\")","v":23960.101693918226},{"$f":"IFERROR(PC!N356/(PC!N52*PC!N242)*1000,\"-\")","v":32951.078145586071},{"$f":"IFERROR(PC!O356/(PC!O52*PC!O242)*1000,\"-\")","v":26339.636241072421},{"$f":"IFERROR(PC!P356/(PC!P52*PC!P242)*1000,\"-\")","v":59115.231196137524},{"$f":"IFERROR(PC!Q356/(PC!Q52*PC!Q242)*1000,\"-\")","v":37643.077954633714},{"$f":"IFERROR(PC!R356/(PC!R52*PC!R242)*1000,\"-\")","v":37979.638167562895},{"$f":"IFERROR(PC!S356/(PC!S52*PC!S242)*1000,\"-\")","v":29835.216393897354},{"$f":"IFERROR(PC!T356/(PC!T52*PC!T242)*1000,\"-\")","v":27664.575981952625},{"$f":"IFERROR(PC!U356/(PC!U52*PC!U242)*1000,\"-\")","v":46148.722565868848},{"$f":"IFERROR(PC!V356/(PC!V52*PC!V242)*1000,\"-\")","v":37131.743606413547},{"$f":"IFERROR(PC!W356/(PC!W52*PC!W242)*1000,\"-\")","v":38971.395064106342},{"$f":"IFERROR(PC!X356/(PC!X52*PC!X242)*1000,\"-\")","v":26825.854827530973},{"$f":"IFERROR(PC!Y356/(PC!Y52*PC!Y242)*1000,\"-\")","v":44604.068798497326},{"$f":"IFERROR(PC!Z356/(PC!Z52*PC!Z242)*1000,\"-\")","v":28649.336406259383},{"$f":"IFERROR(PC!AA356/(PC!AA52*PC!AA242)*1000,\"-\")","v":27243.591412324386},{"$f":"IFERROR(PC!AB356/(PC!AB52*PC!AB242)*1000,\"-\")","v":26397.938090513693},{"$f":"IFERROR(PC!AC356/(PC!AC52*PC!AC242)*1000,\"-\")","v":29401.044960846553},{"$f":"IFERROR(PC!AD356/(PC!AD52*PC!AD242)*1000,\"-\")","v":34884.355753333817},{"$f":"IFERROR(PC!AE356/(PC!AE52*PC!AE242)*1000,\"-\")","v":45632.30303991546},{"$f":"IFERROR(PC!AF356/(PC!AF52*PC!AF242)*1000,\"-\")","v":26422.495608500369},{"$f":"IFERROR(PC!AG356/(PC!AG52*PC!AG242)*1000,\"-\")","v":26069.287809311765}]
[null,2040,{"$f":"IFERROR(PC!K357/(PC!K53*PC!K243)*1000,\"-\")","v":24000.516991921573},{"$f":"IFERROR(PC!L357/(PC!L53*PC!L243)*1000,\"-\")","v":37350.229168409343},{"$f":"IFERROR(PC!M357/(PC!M53*PC!M243)*1000,\"-\")","v":24062.271561247166},{"$f":"IFERROR(PC!N357/(PC!N53*PC!N243)*1000,\"-\")","v":33093.99124376932},{"$f":"IFERROR(PC!O357/(PC!O53*PC!O243)*1000,\"-\")","v":26458.625546065159},{"$f":"IFERROR(PC!P357/(PC!P53*PC!P243)*1000,\"-\")","v":59374.536818484019},{"$f":"IFERROR(PC!Q357/(PC!Q53*PC!Q243)*1000,\"-\")","v":37827.391446278714},{"$f":"IFERROR(PC!R357/(PC!R53*PC!R243)*1000,\"-\")","v":38134.167292923135},{"$f":"IFERROR(PC!S357/(PC!S53*PC!S243)*1000,\"-\")","v":29962.115605833336},{"$f":"IFERROR(PC!T357/(PC!T53*PC!T243)*1000,\"-\")","v":27786.417761206096},{"$f":"IFERROR(PC!U357/(PC!U53*PC!U243)*1000,\"-\")","v":46360.739098479986},{"$f":"IFERROR(PC!V357/(PC!V53*PC!V243)*1000,\"-\")","v":37289.32261568019},{"$f":"IFERROR(PC!W357/(PC!W53*PC!W243)*1000,\"-\")","v":39120.546103641842},{"$f":"IFERROR(PC!X357/(PC!X53*PC!X243)*1000,\"-\")","v":26944.82143650121},{"$f":"IFERROR(PC!Y357/(PC!Y53*PC!Y243)*1000,\"-\")","v":44795.080635857368},{"$f":"IFERROR(PC!Z357/(PC!Z53*PC!Z243)*1000,\"-\")","v":28792.631846607001},{"$f":"IFERROR(PC!AA357/(PC!AA53*PC!AA243)*1000,\"-\")","v":27364.165434531911},{"$f":"IFERROR(PC!AB357/(PC!AB53*PC!AB243)*1000,\"-\")","v":26511.285032205778},{"$f":"IFERROR(PC!AC357/(PC!AC53*PC!AC243)*1000,\"-\")","v":29520.303182779953},{"$f":"IFERROR(PC!AD357/(PC!AD53*PC!AD243)*1000,\"-\")","v":35001.387636293948},{"$f":"IFERROR(PC!AE357/(PC!AE53*PC!AE243)*1000,\"-\")","v":45791.903101393815},{"$f":"IFERROR(PC!AF357/(PC!AF53*PC!AF243)*1000,\"-\")","v":26528.855377096894},{"$f":"IFERROR(PC!AG357/(PC!AG53*PC!AG243)*1000,\"-\")","v":26187.591597829552}]
[null,2041,{"$f":"IFERROR(PC!K358/(PC!K54*PC!K244)*1000,\"-\")","v":24007.32167775925},{"$f":"IFERROR(PC!L358/(PC!L54*PC!L244)*1000,\"-\")","v":37353.967901888464},{"$f":"IFERROR(PC!M358/(PC!M54*PC!M244)*1000,\"-\")","v":24064.731063665062},{"$f":"IFERROR(PC!N358/(PC!N54*PC!N244)*1000,\"-\")","v":33099.539764153174},{"$f":"IFERROR(PC!O358/(PC!O54*PC!O244)*1000,\"-\")","v":26462.972169080935},{"$f":"IFERROR(PC!P358/(PC!P54*PC!P244)*1000,\"-\")","v":59381.934568670244},{"$f":"IFERROR(PC!Q358/(PC!Q54*PC!Q244)*1000,\"-\")","v":37856.410955921318},{"$f":"IFERROR(PC!R358/(PC!R54*PC!R244)*1000,\"-\")","v":38138.439990728846},{"$f":"IFERROR(PC!S358/(PC!S54*PC!S244)*1000,\"-\")","v":29966.002712531201},{"$f":"IFERROR(PC!T358/(PC!T54*PC!T244)*1000,\"-\")","v":27791.877290826993},{"$f":"IFERROR(PC!U358/(PC!U54*PC!U244)*1000,\"-\")","v":46394.692264721773},{"$f":"IFERROR(PC!V358/(PC!V54*PC!V244)*1000,\"-\")","v":37293.930751030581},{"$f":"IFERROR(PC!W358/(PC!W54*PC!W244)*1000,\"-\")","v":39133.858150681008},{"$f":"IFERROR(PC!X358/(PC!X54*PC!X244)*1000,\"-\")","v":26950.941556858517},{"$f":"IFERROR(PC!Y358/(PC!Y54*PC!Y244)*1000,\"-\")","v":44805.486567798485},{"$f":"IFERROR(PC!Z358/(PC!Z54*PC!Z244)*1000,\"-\")","v":28817.823431743829},{"$f":"IFERROR(PC!AA358/(PC!AA54*PC!AA244)*1000,\"-\")","v":27368.858277310595},{"$f":"IFERROR(PC!AB358/(PC!AB54*PC!AB244)*1000,\"-\")","v":26514.478483992541},{"$f":"IFERROR(PC!AC358/(PC!AC54*PC!AC244)*1000,\"-\")","v":29524.917473255842},{"$f":"IFERROR(PC!AD358/(PC!AD54*PC!AD244)*1000,\"-\")","v":35006.772966404322},{"$f":"IFERROR(PC!AE358/(PC!AE54*PC!AE244)*1000,\"-\")","v":45797.9262633205},{"$f":"IFERROR(PC!AF358/(PC!AF54*PC!AF244)*1000,\"-\")","v":26538.048988866511},{"$f":"IFERROR(PC!AG358/(PC!AG54*PC!AG244)*1000,\"-\")","v":26188.070084987939}]
[null,2042,{"$f":"IFERROR(PC!K359/(PC!K55*PC!K245)*1000,\"-\")","v":24008.590516696182},{"$f":"IFERROR(PC!L359/(PC!L55*PC!L245)*1000,\"-\")","v":37352.926061345141},{"$f":"IFERROR(PC!M359/(PC!M55*PC!M245)*1000,\"-\")","v":24065.278747972119},{"$f":"IFERROR(PC!N359/(PC!N55*PC!N245)*1000,\"-\")","v":33099.199967355918},{"$f":"IFERROR(PC!O359/(PC!O55*PC!O245)*1000,\"-\")","v":26461.468233590076},{"$f":"IFERROR(PC!P359/(PC!P55*PC!P245)*1000,\"-\")","v":59380.34113921009},{"$f":"IFERROR(PC!Q359/(PC!Q55*PC!Q245)*1000,\"-\")","v":37814.263572868957},{"$f":"IFERROR(PC!R359/(PC!R55*PC!R245)*1000,\"-\")","v":38138.58080530291},{"$f":"IFERROR(PC!S359/(PC!S55*PC!S245)*1000,\"-\")","v":29964.890229656296},{"$f":"IFERROR(PC!T359/(PC!T55*PC!T245)*1000,\"-\")","v":27790.079783948971},{"$f":"IFERROR(PC!U359/(PC!U55*PC!U245)*1000,\"-\")","v":46423.84628004027},{"$f":"IFERROR(PC!V359/(PC!V55*PC!V245)*1000,\"-\")","v":37293.357724718982},{"$f":"IFERROR(PC!W359/(PC!W55*PC!W245)*1000,\"-\")","v":39138.967715514947},{"$f":"IFERROR(PC!X359/(PC!X55*PC!X245)*1000,\"-\")","v":26949.211611991734},{"$f":"IFERROR(PC!Y359/(PC!Y55*PC!Y245)*1000,\"-\")","v":44800.786174256282},{"$f":"IFERROR(PC!Z359/(PC!Z55*PC!Z245)*1000,\"-\")","v":28824.959238851312},{"$f":"IFERROR(PC!AA359/(PC!AA55*PC!AA245)*1000,\"-\")","v":27367.84328036827},{"$f":"IFERROR(PC!AB359/(PC!AB55*PC!AB245)*1000,\"-\")","v":26513.418945138772},{"$f":"IFERROR(PC!AC359/(PC!AC55*PC!AC245)*1000,\"-\")","v":29525.882482863275},{"$f":"IFERROR(PC!AD359/(PC!AD55*PC!AD245)*1000,\"-\")","v":35001.62317546238},{"$f":"IFERROR(PC!AE359/(PC!AE55*PC!AE245)*1000,\"-\")","v":45804.757636647948},{"$f":"IFERROR(PC!AF359/(PC!AF55*PC!AF245)*1000,\"-\")","v":26529.395909050389},{"$f":"IFERROR(PC!AG359/(PC!AG55*PC!AG245)*1000,\"-\")","v":26182.21821080814}]
[null,2043,{"$f":"IFERROR(PC!K360/(PC!K56*PC!K246)*1000,\"-\")","v":24008.773098074475},{"$f":"IFERROR(PC!L360/(PC!L56*PC!L246)*1000,\"-\")","v":37351.605602876545},{"$f":"IFERROR(PC!M360/(PC!M56*PC!M246)*1000,\"-\")","v":24065.380532166455},{"$f":"IFERROR(PC!N360/(PC!N56*PC!N246)*1000,\"-\")","v":33100.079524325462},{"$f":"IFERROR(PC!O360/(PC!O56*PC!O246)*1000,\"-\")","v":26463.171809796953},{"$f":"IFERROR(PC!P360/(PC!P56*PC!P246)*1000,\"-\")","v":59381.198065060016},{"$f":"IFERROR(PC!Q360/(PC!Q56*PC!Q246)*1000,\"-\")","v":37795.725046400388},{"$f":"IFERROR(PC!R360/(PC!R56*PC!R246)*1000,\"-\")","v":38139.711510313115},{"$f":"IFERROR(PC!S360/(PC!S56*PC!S246)*1000,\"-\")","v":29966.903783959351},{"$f":"IFERROR(PC!T360/(PC!T56*PC!T246)*1000,\"-\")","v":27788.575259421446},{"$f":"IFERROR(PC!U360/(PC!U56*PC!U246)*1000,\"-\")","v":46430.002058157494},{"$f":"IFERROR(PC!V360/(PC!V56*PC!V246)*1000,\"-\")","v":37293.683132349106},{"$f":"IFERROR(PC!W360/(PC!W56*PC!W246)*1000,\"-\")","v":39141.044617049338},{"$f":"IFERROR(PC!X360/(PC!X56*PC!X246)*1000,\"-\")","v":26950.167825863598},{"$f":"IFERROR(PC!Y360/(PC!Y56*PC!Y246)*1000,\"-\")","v":44799.517284193265},{"$f":"IFERROR(PC!Z360/(PC!Z56*PC!Z246)*1000,\"-\")","v":28822.792611568188},{"$f":"IFERROR(PC!AA360/(PC!AA56*PC!AA246)*1000,\"-\")","v":27368.293349159729},{"$f":"IFERROR(PC!AB360/(PC!AB56*PC!AB246)*1000,\"-\")","v":26513.556763000579},{"$f":"IFERROR(PC!AC360/(PC!AC56*PC!AC246)*1000,\"-\")","v":29525.82878688028},{"$f":"IFERROR(PC!AD360/(PC!AD56*PC!AD246)*1000,\"-\")","v":35007.782789810553},{"$f":"IFERROR(PC!AE360/(PC!AE56*PC!AE246)*1000,\"-\")","v":45815.49809984913},{"$f":"IFERROR(PC!AF360/(PC!AF56*PC!AF246)*1000,\"-\")","v":26530.05324769851},{"$f":"IFERROR(PC!AG360/(PC!AG56*PC!AG246)*1000,\"-\")","v":26173.067077776523}]
[null,2044,{"$f":"IFERROR(PC!K361/(PC!K57*PC!K247)*1000,\"-\")","v":24010.269448110877},{"$f":"IFERROR(PC!L361/(PC!L57*PC!L247)*1000,\"-\")","v":37350.273245360768},{"$f":"IFERROR(PC!M361/(PC!M57*PC!M247)*1000,\"-\")","v":24064.138055939897},{"$f":"IFERROR(PC!N361/(PC!N57*PC!N247)*1000,\"-\")","v":33101.192487676446},{"$f":"IFERROR(PC!O361/(PC!O57*PC!O247)*1000,\"-\")","v":26463.581490099754},{"$f":"IFERROR(PC!P361/(PC!P57*PC!P247)*1000,\"-\")","v":59380.361620440402},{"$f":"IFERROR(PC!Q361/(PC!Q57*PC!Q247)*1000,\"-\")","v":37795.725046400388},{"$f":"IFERROR(PC!R361/(PC!R57*PC!R247)*1000,\"-\")","v":38141.22518187698},{"$f":"IFERROR(PC!S361/(PC!S57*PC!S247)*1000,\"-\")","v":29970.986336258396},{"$f":"IFERROR(PC!T361/(PC!T57*PC!T247)*1000,\"-\")","v":27787.76074681661},{"$f":"IFERROR(PC!U361/(PC!U57*PC!U247)*1000,\"-\")","v":46429.610645828863},{"$f":"IFERROR(PC!V361/(PC!V57*PC!V247)*1000,\"-\")","v":37294.313215143025},{"$f":"IFERROR(PC!W361/(PC!W57*PC!W247)*1000,\"-\")","v":39145.287182496817},{"$f":"IFERROR(PC!X361/(PC!X57*PC!X247)*1000,\"-\")","v":26950.64660275793},{"$f":"IFERROR(PC!Y361/(PC!Y57*PC!Y247)*1000,\"-\")","v":44802.941432514737},{"$f":"IFERROR(PC!Z361/(PC!Z57*PC!Z247)*1000,\"-\")","v":28821.35449535945},{"$f":"IFERROR(PC!AA361/(PC!AA57*PC!AA247)*1000,\"-\")","v":27368.649781396965},{"$f":"IFERROR(PC!AB361/(PC!AB57*PC!AB247)*1000,\"-\")","v":26511.686024202994},{"$f":"IFERROR(PC!AC361/(PC!AC57*PC!AC247)*1000,\"-\")","v":29527.932166364746},{"$f":"IFERROR(PC!AD361/(PC!AD57*PC!AD247)*1000,\"-\")","v":35001.209716094898},{"$f":"IFERROR(PC!AE361/(PC!AE57*PC!AE247)*1000,\"-\")","v":45823.65515829291},{"$f":"IFERROR(PC!AF361/(PC!AF57*PC!AF247)*1000,\"-\")","v":26529.042264169668},{"$f":"IFERROR(PC!AG361/(PC!AG57*PC!AG247)*1000,\"-\")","v":26163.362642068736}]
[null,2045,{"$f":"IFERROR(PC!K362/(PC!K58*PC!K248)*1000,\"-\")","v":24011.950519096219},{"$f":"IFERROR(PC!L362/(PC!L58*PC!L248)*1000,\"-\")","v":37348.455677893129},{"$f":"IFERROR(PC!M362/(PC!M58*PC!M248)*1000,\"-\")","v":24066.267737965936},{"$f":"IFERROR(PC!N362/(PC!N58*PC!N248)*1000,\"-\")","v":33102.418377921356},{"$f":"IFERROR(PC!O362/(PC!O58*PC!O248)*1000,\"-\")","v":26462.689355508268},{"$f":"IFERROR(PC!P362/(PC!P58*PC!P248)*1000,\"-\")","v":59380.546277880676},{"$f":"IFERROR(PC!Q362/(PC!Q58*PC!Q248)*1000,\"-\")","v":37790.083371134599},{"$f":"IFERROR(PC!R362/(PC!R58*PC!R248)*1000,\"-\")","v":38143.075069767161},{"$f":"IFERROR(PC!S362/(PC!S58*PC!S248)*1000,\"-\")","v":29967.050232859619},{"$f":"IFERROR(PC!T362/(PC!T58*PC!T248)*1000,\"-\")","v":27786.798675133417},{"$f":"IFERROR(PC!U362/(PC!U58*PC!U248)*1000,\"-\")","v":46430.06576277165},{"$f":"IFERROR(PC!V362/(PC!V58*PC!V248)*1000,\"-\")","v":37294.907675634218},{"$f":"IFERROR(PC!W362/(PC!W58*PC!W248)*1000,\"-\")","v":39150.259307488806},{"$f":"IFERROR(PC!X362/(PC!X58*PC!X248)*1000,\"-\")","v":26951.065373354762},{"$f":"IFERROR(PC!Y362/(PC!Y58*PC!Y248)*1000,\"-\")","v":44801.758897839121},{"$f":"IFERROR(PC!Z362/(PC!Z58*PC!Z248)*1000,\"-\")","v":28823.847578883073},{"$f":"IFERROR(PC!AA362/(PC!AA58*PC!AA248)*1000,\"-\")","v":27368.912517682256},{"$f":"IFERROR(PC!AB362/(PC!AB58*PC!AB248)*1000,\"-\")","v":26511.009905925897},{"$f":"IFERROR(PC!AC362/(PC!AC58*PC!AC248)*1000,\"-\")","v":29532.114322609537},{"$f":"IFERROR(PC!AD362/(PC!AD58*PC!AD248)*1000,\"-\")","v":35007.270880244898},{"$f":"IFERROR(PC!AE362/(PC!AE58*PC!AE248)*1000,\"-\")","v":45840.074153454443},{"$f":"IFERROR(PC!AF362/(PC!AF58*PC!AF248)*1000,\"-\")","v":26530.997611699539},{"$f":"IFERROR(PC!AG362/(PC!AG58*PC!AG248)*1000,\"-\")","v":26148.383813463039}]
[null,2046,{"$f":"IFERROR(PC!K363/(PC!K59*PC!K249)*1000,\"-\")","v":24014.424458805664},{"$f":"IFERROR(PC!L363/(PC!L59*PC!L249)*1000,\"-\")","v":37341.758749503948},{"$f":"IFERROR(PC!M363/(PC!M59*PC!M249)*1000,\"-\")","v":24066.070781406495},{"$f":"IFERROR(PC!N363/(PC!N59*PC!N249)*1000,\"-\")","v":33104.097410614966},{"$f":"IFERROR(PC!O363/(PC!O59*PC!O249)*1000,\"-\")","v":26462.365089140021},{"$f":"IFERROR(PC!P363/(PC!P59*PC!P249)*1000,\"-\")","v":59380.905388193059},{"$f":"IFERROR(PC!Q363/(PC!Q59*PC!Q249)*1000,\"-\")","v":37787.664038985757},{"$f":"IFERROR(PC!R363/(PC!R59*PC!R249)*1000,\"-\")","v":38145.302210354428},{"$f":"IFERROR(PC!S363/(PC!S59*PC!S249)*1000,\"-\")","v":29969.360694876937},{"$f":"IFERROR(PC!T363/(PC!T59*PC!T249)*1000,\"-\")","v":27784.341622158241},{"$f":"IFERROR(PC!U363/(PC!U59*PC!U249)*1000,\"-\")","v":46430.576499503331},{"$f":"IFERROR(PC!V363/(PC!V59*PC!V249)*1000,\"-\")","v":37295.767828902048},{"$f":"IFERROR(PC!W363/(PC!W59*PC!W249)*1000,\"-\")","v":39156.765689510692},{"$f":"IFERROR(PC!X363/(PC!X59*PC!X249)*1000,\"-\")","v":26950.161958217519},{"$f":"IFERROR(PC!Y363/(PC!Y59*PC!Y249)*1000,\"-\")","v":44802.475840497056},{"$f":"IFERROR(PC!Z363/(PC!Z59*PC!Z249)*1000,\"-\")","v":28824.461779981535},{"$f":"IFERROR(PC!AA363/(PC!AA59*PC!AA249)*1000,\"-\")","v":27369.97134177529},{"$f":"IFERROR(PC!AB363/(PC!AB59*PC!AB249)*1000,\"-\")","v":26509.230727202401},{"$f":"IFERROR(PC!AC363/(PC!AC59*PC!AC249)*1000,\"-\")","v":29533.422043178889},{"$f":"IFERROR(PC!AD363/(PC!AD59*PC!AD249)*1000,\"-\")","v":35011.289741975095},{"$f":"IFERROR(PC!AE363/(PC!AE59*PC!AE249)*1000,\"-\")","v":45853.342724836111},{"$f":"IFERROR(PC!AF363/(PC!AF59*PC!AF249)*1000,\"-\")","v":26529.505489241496},{"$f":"IFERROR(PC!AG363/(PC!AG59*PC!AG249)*1000,\"-\")","v":26135.724994181273}]
[null,2047,{"$f":"IFERROR(PC!K364/(PC!K60*PC!K250)*1000,\"-\")","v":24017.933941508018},{"$f":"IFERROR(PC!L364/(PC!L60*PC!L250)*1000,\"-\")","v":37341.799366577121},{"$f":"IFERROR(PC!M364/(PC!M60*PC!M250)*1000,\"-\")","v":24065.904770038356},{"$f":"IFERROR(PC!N364/(PC!N60*PC!N250)*1000,\"-\")","v":33105.929796938763},{"$f":"IFERROR(PC!O364/(PC!O60*PC!O250)*1000,\"-\")","v":26464.358736384707},{"$f":"IFERROR(PC!P364/(PC!P60*PC!P250)*1000,\"-\")","v":59380.413369209862},{"$f":"IFERROR(PC!Q364/(PC!Q60*PC!Q250)*1000,\"-\")","v":37776.603211114416},{"$f":"IFERROR(PC!R364/(PC!R60*PC!R250)*1000,\"-\")","v":38147.896888120427},{"$f":"IFERROR(PC!S364/(PC!S60*PC!S250)*1000,\"-\")","v":29966.067854935798},{"$f":"IFERROR(PC!T364/(PC!T60*PC!T250)*1000,\"-\")","v":27782.609204089316},{"$f":"IFERROR(PC!U364/(PC!U60*PC!U250)*1000,\"-\")","v":46430.150793133616},{"$f":"IFERROR(PC!V364/(PC!V60*PC!V250)*1000,\"-\")","v":37296.636590465008},{"$f":"IFERROR(PC!W364/(PC!W60*PC!W250)*1000,\"-\")","v":39164.338974956343},{"$f":"IFERROR(PC!X364/(PC!X60*PC!X250)*1000,\"-\")","v":26950.842102748149},{"$f":"IFERROR(PC!Y364/(PC!Y60*PC!Y250)*1000,\"-\")","v":44801.83019580262},{"$f":"IFERROR(PC!Z364/(PC!Z60*PC!Z250)*1000,\"-\")","v":28820.934819305836},{"$f":"IFERROR(PC!AA364/(PC!AA60*PC!AA250)*1000,\"-\")","v":27370.476265391499},{"$f":"IFERROR(PC!AB364/(PC!AB60*PC!AB250)*1000,\"-\")","v":26509.334204245733},{"$f":"IFERROR(PC!AC364/(PC!AC60*PC!AC250)*1000,\"-\")","v":29539.35736158743},{"$f":"IFERROR(PC!AD364/(PC!AD60*PC!AD250)*1000,\"-\")","v":35009.248012345728},{"$f":"IFERROR(PC!AE364/(PC!AE60*PC!AE250)*1000,\"-\")","v":45878.895618576855},{"$f":"IFERROR(PC!AF364/(PC!AF60*PC!AF250)*1000,\"-\")","v":26527.34812082992},{"$f":"IFERROR(PC!AG364/(PC!AG60*PC!AG250)*1000,\"-\")","v":26115.948600140535}]
[null,2048,{"$f":"IFERROR(PC!K365/(PC!K61*PC!K251)*1000,\"-\")","v":24021.231518483495},{"$f":"IFERROR(PC!L365/(PC!L61*PC!L251)*1000,\"-\")","v":37339.800921138667},{"$f":"IFERROR(PC!M365/(PC!M61*PC!M251)*1000,\"-\")","v":24064.186717012748},{"$f":"IFERROR(PC!N365/(PC!N61*PC!N251)*1000,\"-\")","v":33107.765103595448},{"$f":"IFERROR(PC!O365/(PC!O61*PC!O251)*1000,\"-\")","v":26465.050243742535},{"$f":"IFERROR(PC!P365/(PC!P61*PC!P251)*1000,\"-\")","v":59381.982462337321},{"$f":"IFERROR(PC!Q365/(PC!Q61*PC!Q251)*1000,\"-\")","v":37775.563860113929},{"$f":"IFERROR(PC!R365/(PC!R61*PC!R251)*1000,\"-\")","v":38150.874186772038},{"$f":"IFERROR(PC!S365/(PC!S61*PC!S251)*1000,\"-\")","v":29968.341280139397},{"$f":"IFERROR(PC!T365/(PC!T61*PC!T251)*1000,\"-\")","v":27780.675913292507},{"$f":"IFERROR(PC!U365/(PC!U61*PC!U251)*1000,\"-\")","v":46429.777160847239},{"$f":"IFERROR(PC!V365/(PC!V61*PC!V251)*1000,\"-\")","v":37297.602847881717},{"$f":"IFERROR(PC!W365/(PC!W61*PC!W251)*1000,\"-\")","v":39173.472591768936},{"$f":"IFERROR(PC!X365/(PC!X61*PC!X251)*1000,\"-\")","v":26951.040713552859},{"$f":"IFERROR(PC!Y365/(PC!Y61*PC!Y251)*1000,\"-\")","v":44802.639650018078},{"$f":"IFERROR(PC!Z365/(PC!Z61*PC!Z251)*1000,\"-\")","v":28823.625811002759},{"$f":"IFERROR(PC!AA365/(PC!AA61*PC!AA251)*1000,\"-\")","v":27370.889430413954},{"$f":"IFERROR(PC!AB365/(PC!AB61*PC!AB251)*1000,\"-\")","v":26508.331218493462},{"$f":"IFERROR(PC!AC365/(PC!AC61*PC!AC251)*1000,\"-\")","v":29543.737847573462},{"$f":"IFERROR(PC!AD365/(PC!AD61*PC!AD251)*1000,\"-\")","v":35006.136438076865},{"$f":"IFERROR(PC!AE365/(PC!AE61*PC!AE251)*1000,\"-\")","v":45901.384509868083},{"$f":"IFERROR(PC!AF365/(PC!AF61*PC!AF251)*1000,\"-\")","v":26525.763037913577},{"$f":"IFERROR(PC!AG365/(PC!AG61*PC!AG251)*1000,\"-\")","v":26094.285910745726}]
[null,2049,{"$f":"IFERROR(PC!K366/(PC!K62*PC!K252)*1000,\"-\")","v":24025.165438759646},{"$f":"IFERROR(PC!L366/(PC!L62*PC!L252)*1000,\"-\")","v":37334.071540175428},{"$f":"IFERROR(PC!M366/(PC!M62*PC!M252)*1000,\"-\")","v":24065.470370290361},{"$f":"IFERROR(PC!N366/(PC!N62*PC!N252)*1000,\"-\")","v":33110.193363638471},{"$f":"IFERROR(PC!O366/(PC!O62*PC!O252)*1000,\"-\")","v":26462.662807792341},{"$f":"IFERROR(PC!P366/(PC!P62*PC!P252)*1000,\"-\")","v":59380.979972961541},{"$f":"IFERROR(PC!Q366/(PC!Q62*PC!Q252)*1000,\"-\")","v":37778.559768362502},{"$f":"IFERROR(PC!R366/(PC!R62*PC!R252)*1000,\"-\")","v":38154.250013322031},{"$f":"IFERROR(PC!S366/(PC!S62*PC!S252)*1000,\"-\")","v":29964.982027958598},{"$f":"IFERROR(PC!T366/(PC!T62*PC!T252)*1000,\"-\")","v":27778.069482894451},{"$f":"IFERROR(PC!U366/(PC!U62*PC!U252)*1000,\"-\")","v":46430.022709811376},{"$f":"IFERROR(PC!V366/(PC!V62*PC!V252)*1000,\"-\")","v":37298.756635344958},{"$f":"IFERROR(PC!W366/(PC!W62*PC!W252)*1000,\"-\")","v":39183.863827322224},{"$f":"IFERROR(PC!X366/(PC!X62*PC!X252)*1000,\"-\")","v":26951.838130416032},{"$f":"IFERROR(PC!Y366/(PC!Y62*PC!Y252)*1000,\"-\")","v":44799.239699085192},{"$f":"IFERROR(PC!Z366/(PC!Z62*PC!Z252)*1000,\"-\")","v":28824.338879617451},{"$f":"IFERROR(PC!AA366/(PC!AA62*PC!AA252)*1000,\"-\")","v":27372.073000216922},{"$f":"IFERROR(PC!AB366/(PC!AB62*PC!AB252)*1000,\"-\")","v":26506.791884735703},{"$f":"IFERROR(PC!AC366/(PC!AC62*PC!AC252)*1000,\"-\")","v":29550.2481962977},{"$f":"IFERROR(PC!AD366/(PC!AD62*PC!AD252)*1000,\"-\")","v":35013.709089991469},{"$f":"IFERROR(PC!AE366/(PC!AE62*PC!AE252)*1000,\"-\")","v":45928.172392256842},{"$f":"IFERROR(PC!AF366/(PC!AF62*PC!AF252)*1000,\"-\")","v":26530.06224155267},{"$f":"IFERROR(PC!AG366/(PC!AG62*PC!AG252)*1000,\"-\")","v":26072.464142592613}]
[null,2050,{"$f":"IFERROR(PC!K367/(PC!K63*PC!K253)*1000,\"-\")","v":24029.750100451296},{"$f":"IFERROR(PC!L367/(PC!L63*PC!L253)*1000,\"-\")","v":37328.650787742292},{"$f":"IFERROR(PC!M367/(PC!M63*PC!M253)*1000,\"-\")","v":24066.393921293144},{"$f":"IFERROR(PC!N367/(PC!N63*PC!N253)*1000,\"-\")","v":33112.791440180612},{"$f":"IFERROR(PC!O367/(PC!O63*PC!O253)*1000,\"-\")","v":26464.521860915684},{"$f":"IFERROR(PC!P367/(PC!P63*PC!P253)*1000,\"-\")","v":59380.145662818541},{"$f":"IFERROR(PC!Q367/(PC!Q63*PC!Q253)*1000,\"-\")","v":37761.262464692249},{"$f":"IFERROR(PC!R367/(PC!R63*PC!R253)*1000,\"-\")","v":38157.971246102912},{"$f":"IFERROR(PC!S367/(PC!S63*PC!S253)*1000,\"-\")","v":29963.696176949998},{"$f":"IFERROR(PC!T367/(PC!T63*PC!T253)*1000,\"-\")","v":27774.818847531747},{"$f":"IFERROR(PC!U367/(PC!U63*PC!U253)*1000,\"-\")","v":46429.755364456578},{"$f":"IFERROR(PC!V367/(PC!V63*PC!V253)*1000,\"-\")","v":37300.143309019142},{"$f":"IFERROR(PC!W367/(PC!W63*PC!W253)*1000,\"-\")","v":39195.374452399577},{"$f":"IFERROR(PC!X367/(PC!X63*PC!X253)*1000,\"-\")","v":26952.152441243092},{"$f":"IFERROR(PC!Y367/(PC!Y63*PC!Y253)*1000,\"-\")","v":44803.444785060674},{"$f":"IFERROR(PC!Z367/(PC!Z63*PC!Z253)*1000,\"-\")","v":28821.993878706922},{"$f":"IFERROR(PC!AA367/(PC!AA63*PC!AA253)*1000,\"-\")","v":27372.700671557701},{"$f":"IFERROR(PC!AB367/(PC!AB63*PC!AB253)*1000,\"-\")","v":26504.709136985064},{"$f":"IFERROR(PC!AC367/(PC!AC63*PC!AC253)*1000,\"-\")","v":29555.028921715453},{"$f":"IFERROR(PC!AD367/(PC!AD63*PC!AD253)*1000,\"-\")","v":35015.853828795509},{"$f":"IFERROR(PC!AE367/(PC!AE63*PC!AE253)*1000,\"-\")","v":45957.814848166345},{"$f":"IFERROR(PC!AF367/(PC!AF63*PC!AF253)*1000,\"-\")","v":26527.435490624084},{"$f":"IFERROR(PC!AG367/(PC!AG63*PC!AG253)*1000,\"-\")","v":26044.482677207823}]
[null,2051,{"$f":"IFERROR(PC!K368/(PC!K64*PC!K254)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!L368/(PC!L64*PC!L254)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!M368/(PC!M64*PC!M254)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!N368/(PC!N64*PC!N254)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!O368/(PC!O64*PC!O254)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!P368/(PC!P64*PC!P254)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!Q368/(PC!Q64*PC!Q254)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!R368/(PC!R64*PC!R254)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!S368/(PC!S64*PC!S254)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!T368/(PC!T64*PC!T254)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!U368/(PC!U64*PC!U254)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!V368/(PC!V64*PC!V254)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!W368/(PC!W64*PC!W254)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!X368/(PC!X64*PC!X254)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!Y368/(PC!Y64*PC!Y254)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!Z368/(PC!Z64*PC!Z254)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!AA368/(PC!AA64*PC!AA254)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!AB368/(PC!AB64*PC!AB254)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!AC368/(PC!AC64*PC!AC254)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!AD368/(PC!AD64*PC!AD254)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!AE368/(PC!AE64*PC!AE254)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!AF368/(PC!AF64*PC!AF254)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!AG368/(PC!AG64*PC!AG254)*1000,\"-\")","v":"-"}]
[null,2052,{"$f":"IFERROR(PC!K369/(PC!K65*PC!K255)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!L369/(PC!L65*PC!L255)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!M369/(PC!M65*PC!M255)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!N369/(PC!N65*PC!N255)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!O369/(PC!O65*PC!O255)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!P369/(PC!P65*PC!P255)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!Q369/(PC!Q65*PC!Q255)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!R369/(PC!R65*PC!R255)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!S369/(PC!S65*PC!S255)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!T369/(PC!T65*PC!T255)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!U369/(PC!U65*PC!U255)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!V369/(PC!V65*PC!V255)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!W369/(PC!W65*PC!W255)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!X369/(PC!X65*PC!X255)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!Y369/(PC!Y65*PC!Y255)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!Z369/(PC!Z65*PC!Z255)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!AA369/(PC!AA65*PC!AA255)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!AB369/(PC!AB65*PC!AB255)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!AC369/(PC!AC65*PC!AC255)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!AD369/(PC!AD65*PC!AD255)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!AE369/(PC!AE65*PC!AE255)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!AF369/(PC!AF65*PC!AF255)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!AG369/(PC!AG65*PC!AG255)*1000,\"-\")","v":"-"}]
[null,2053,{"$f":"IFERROR(PC!K370/(PC!K66*PC!K256)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!L370/(PC!L66*PC!L256)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!M370/(PC!M66*PC!M256)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!N370/(PC!N66*PC!N256)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!O370/(PC!O66*PC!O256)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!P370/(PC!P66*PC!P256)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!Q370/(PC!Q66*PC!Q256)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!R370/(PC!R66*PC!R256)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!S370/(PC!S66*PC!S256)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!T370/(PC!T66*PC!T256)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!U370/(PC!U66*PC!U256)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!V370/(PC!V66*PC!V256)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!W370/(PC!W66*PC!W256)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!X370/(PC!X66*PC!X256)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!Y370/(PC!Y66*PC!Y256)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!Z370/(PC!Z66*PC!Z256)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!AA370/(PC!AA66*PC!AA256)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!AB370/(PC!AB66*PC!AB256)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!AC370/(PC!AC66*PC!AC256)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!AD370/(PC!AD66*PC!AD256)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!AE370/(PC!AE66*PC!AE256)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!AF370/(PC!AF66*PC!AF256)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!AG370/(PC!AG66*PC!AG256)*1000,\"-\")","v":"-"}]
[null,2054,{"$f":"IFERROR(PC!K371/(PC!K67*PC!K257)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!L371/(PC!L67*PC!L257)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!M371/(PC!M67*PC!M257)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!N371/(PC!N67*PC!N257)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!O371/(PC!O67*PC!O257)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!P371/(PC!P67*PC!P257)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!Q371/(PC!Q67*PC!Q257)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!R371/(PC!R67*PC!R257)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!S371/(PC!S67*PC!S257)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!T371/(PC!T67*PC!T257)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!U371/(PC!U67*PC!U257)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!V371/(PC!V67*PC!V257)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!W371/(PC!W67*PC!W257)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!X371/(PC!X67*PC!X257)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!Y371/(PC!Y67*PC!Y257)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!Z371/(PC!Z67*PC!Z257)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!AA371/(PC!AA67*PC!AA257)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!AB371/(PC!AB67*PC!AB257)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!AC371/(PC!AC67*PC!AC257)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!AD371/(PC!AD67*PC!AD257)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!AE371/(PC!AE67*PC!AE257)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!AF371/(PC!AF67*PC!AF257)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!AG371/(PC!AG67*PC!AG257)*1000,\"-\")","v":"-"}]
[null,2055,{"$f":"IFERROR(PC!K372/(PC!K68*PC!K258)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!L372/(PC!L68*PC!L258)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!M372/(PC!M68*PC!M258)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!N372/(PC!N68*PC!N258)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!O372/(PC!O68*PC!O258)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!P372/(PC!P68*PC!P258)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!Q372/(PC!Q68*PC!Q258)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!R372/(PC!R68*PC!R258)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!S372/(PC!S68*PC!S258)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!T372/(PC!T68*PC!T258)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!U372/(PC!U68*PC!U258)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!V372/(PC!V68*PC!V258)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!W372/(PC!W68*PC!W258)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!X372/(PC!X68*PC!X258)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!Y372/(PC!Y68*PC!Y258)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!Z372/(PC!Z68*PC!Z258)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!AA372/(PC!AA68*PC!AA258)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!AB372/(PC!AB68*PC!AB258)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!AC372/(PC!AC68*PC!AC258)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!AD372/(PC!AD68*PC!AD258)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!AE372/(PC!AE68*PC!AE258)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!AF372/(PC!AF68*PC!AF258)*1000,\"-\")","v":"-"},{"$f":"IFERROR(PC!AG372/(PC!AG68*PC!AG258)*1000,\"-\")","v":"-"}]
[]
["x","Rede de esgoto em metros / lig ativa de esgoto","Aquiraz","Barbalha","Cascavel","Caucaia","Chorozinho","Eusébio","Farias_Brito","Fortaleza","Guaiúba","Horizonte","Itaitinga","Juazeiro_do_Norte","Maracanaú","Maranguape","Missão_Velha","Nova_Olinda","Pacajus","Pacatuba","Paracuru","Paraipaba","São_Gonçalo_do_Amarante","São_Luís_do_Curu","Trairi"]
[null,2020,{"$f":"IFERROR(PC!K299*1000/PC!K147,\"-\")","v":20.568478851632182},{"$f":"IFERROR(PC!L299*1000/PC!L147,\"-\")","v":23.228492664142589},{"$f":"IFERROR(PC!M299*1000/PC!M147,\"-\")","v":8.9621146245059293},{"$f":"IFERROR(PC!N299*1000/PC!N147,\"-\")","v":6.8594074825263052},{"$f":"IFERROR(PC!O299*1000/PC!O147,\"-\")","v":"-"},{"$f":"IFERROR(PC!P299*1000/PC!P147,\"-\")","v":13.114905149070585},{"$f":"IFERROR(PC!Q299*1000/PC!Q147,\"-\")","v":"-"},{"$f":"IFERROR(PC!R299*1000/PC!R147,\"-\")","v":6.4007230083410622},{"$f":"IFERROR(PC!S299*1000/PC!S147,\"-\")","v":9.9382875561009207},{"$f":"IFERROR(PC!T299*1000/PC!T147,\"-\")","v":24.366490652340161},{"$f":"IFERROR(PC!U299*1000/PC!U147,\"-\")","v":55.080888484623159},{"$f":"IFERROR(PC!V299*1000/PC!V147,\"-\")","v":6.7542992519053699},{"$f":"IFERROR(PC!W299*1000/PC!W147,\"-\")","v":5.9870944603529317},{"$f":"IFERROR(PC!X299*1000/PC!X147,\"-\")","v":15.854113853121101},{"$f":"IFERROR(PC!Y299*1000/PC!Y147,\"-\")","v":11.231550026079919},{"$f":"IFERROR(PC!Z299*1000/PC!Z147,\"-\")","v":"-"},{"$f":"IFERROR(PC!AA299*1000/PC!AA147,\"-\")","v":3.999185310171526},{"$f":"IFERROR(PC!AB299*1000/PC!AB147,\"-\")","v":3.0823516347664026},{"$f":"IFERROR(PC!AC299*1000/PC!AC147,\"-\")","v":10.134600311583023},{"$f":"IFERROR(PC!AD299*1000/PC!AD147,\"-\")","v":9.507168890980628},{"$f":"IFERROR(PC!AE299*1000/PC!AE147,\"-\")","v":19.113412317793632},{"$f":"IFERROR(PC!AF299*1000/PC!AF147,\"-\")","v":37.991917073596099},{"$f":"IFERROR(PC!AG299*1000/PC!AG147,\"-\")","v":23.572807228915664}]
[null,{"$f":"B315+1","v":2021},{"$f":"IFERROR(PC!K300*1000/PC!K148,\"-\")","v":21.949844193173604},{"$f":"IFERROR(PC!L300*1000/PC!L148,\"-\")","v":20.875919011461477},{"$f":"IFERROR(PC!M300*1000/PC!M148,\"-\")","v":30.744228330449854},{"$f":"IFERROR(PC!N300*1000/PC!N148,\"-\")","v":6.9577287369220322},{"$f":"IFERROR(PC!O300*1000/PC!O148,\"-\")","v":"-"},{"$f":"IFERROR(PC!P300*1000/PC!P148,\"-\")","v":21.5164623256052},{"$f":"IFERROR(PC!Q300*1000/PC!Q148,\"-\")","v":"-"},{"$f":"IFERROR(PC!R300*1000/PC!R148,\"-\")","v":6.16237560186058},{"$f":"IFERROR(PC!S300*1000/PC!S148,\"-\")","v":11.668806469609535},{"$f":"IFERROR(PC!T300*1000/PC!T148,\"-\")","v":10.113058143143972},{"$f":"IFERROR(PC!U300*1000/PC!U148,\"-\")","v":21.986608184095505},{"$f":"IFERROR(PC!V300*1000/PC!V148,\"-\")","v":8.0861302270313526},{"$f":"IFERROR(PC!W300*1000/PC!W148,\"-\")","v":6.4246013547549419},{"$f":"IFERROR(PC!X300*1000/PC!X148,\"-\")","v":15.13515165198109},{"$f":"IFERROR(PC!Y300*1000/PC!Y148,\"-\")","v":37.741871448418053},{"$f":"IFERROR(PC!Z300*1000/PC!Z148,\"-\")","v":"-"},{"$f":"IFERROR(PC!AA300*1000/PC!AA148,\"-\")","v":22.488889965119576},{"$f":"IFERROR(PC!AB300*1000/PC!AB148,\"-\")","v":5.7606135370579317},{"$f":"IFERROR(PC!AC300*1000/PC!AC148,\"-\")","v":12.881971721193853},{"$f":"IFERROR(PC!AD300*1000/PC!AD148,\"-\")","v":9.4852276909854609},{"$f":"IFERROR(PC!AE300*1000/PC!AE148,\"-\")","v":18.73818375076667},{"$f":"IFERROR(PC!AF300*1000/PC!AF148,\"-\")","v":32.263790683433626},{"$f":"IFERROR(PC!AG300*1000/PC!AG148,\"-\")","v":24.919443400096295}]
[null,2022,{"$f":"IFERROR(PC!K301*1000/PC!K149,\"-\")","v":20.46046950477032},{"$f":"IFERROR(PC!L301*1000/PC!L149,\"-\")","v":16.664744719556204},{"$f":"IFERROR(PC!M301*1000/PC!M149,\"-\")","v":22.372462009190141},{"$f":"IFERROR(PC!N301*1000/PC!N149,\"-\")","v":6.69049327093646},{"$f":"IFERROR(PC!O301*1000/PC!O149,\"-\")","v":"-"},{"$f":"IFERROR(PC!P301*1000/PC!P149,\"-\")","v":21.051933792893948},{"$f":"IFERROR(PC!Q301*1000/PC!Q149,\"-\")","v":30.357702224599318},{"$f":"IFERROR(PC!R301*1000/PC!R149,\"-\")","v":5.7752265454007023},{"$f":"IFERROR(PC!S301*1000/PC!S149,\"-\")","v":11.595766046628761},{"$f":"IFERROR(PC!T301*1000/PC!T149,\"-\")","v":6.7865534687543505},{"$f":"IFERROR(PC!U301*1000/PC!U149,\"-\")","v":11.664063825854596},{"$f":"IFERROR(PC!V301*1000/PC!V149,\"-\")","v":8.4185797151912869},{"$f":"IFERROR(PC!W301*1000/PC!W149,\"-\")","v":6.5045548770342014},{"$f":"IFERROR(PC!X301*1000/PC!X149,\"-\")","v":12.420400921201782},{"$f":"IFERROR(PC!Y301*1000/PC!Y149,\"-\")","v":29.595471402348753},{"$f":"IFERROR(PC!Z301*1000/PC!Z149,\"-\")","v":14.148893570698615},{"$f":"IFERROR(PC!AA301*1000/PC!AA149,\"-\")","v":17.624443779284814},{"$f":"IFERROR(PC!AB301*1000/PC!AB149,\"-\")","v":8.0958019674512443},{"$f":"IFERROR(PC!AC301*1000/PC!AC149,\"-\")","v":13.556774170528012},{"$f":"IFERROR(PC!AD301*1000/PC!AD149,\"-\")","v":9.360125546488316},{"$f":"IFERROR(PC!AE301*1000/PC!AE149,\"-\")","v":17.898913814800725},{"$f":"IFERROR(PC!AF301*1000/PC!AF149,\"-\")","v":25.852632328497943},{"$f":"IFERROR(PC!AG301*1000/PC!AG149,\"-\")","v":21.774008811101151}]
[null,2023,{"$f":"IFERROR(PC!K302*1000/PC!K150,\"-\")","v":18.220871266019422},{"$f":"IFERROR(PC!L302*1000/PC!L150,\"-\")","v":13.099102854741096},{"$f":"IFERROR(PC!M302*1000/PC!M150,\"-\")","v":15.368279269319729},{"$f":"IFERROR(PC!N302*1000/PC!N150,\"-\")","v":6.5101742535924059},{"$f":"IFERROR(PC!O302*1000/PC!O150,\"-\")","v":"-"},{"$f":"IFERROR(PC!P302*1000/PC!P150,\"-\")","v":19.561442390121204},{"$f":"IFERROR(PC!Q302*1000/PC!Q150,\"-\")","v":14.915964383698087},{"$f":"IFERROR(PC!R302*1000/PC!R150,\"-\")","v":5.6682911233285447},{"$f":"IFERROR(PC!S302*1000/PC!S150,\"-\")","v":10.752924279911728},{"$f":"IFERROR(PC!T302*1000/PC!T150,\"-\")","v":7.0778331397447909},{"$f":"IFERROR(PC!U302*1000/PC!U150,\"-\")","v":8.7906351666186069},{"$f":"IFERROR(PC!V302*1000/PC!V150,\"-\")","v":8.2700669240726814},{"$f":"IFERROR(PC!W302*1000/PC!W150,\"-\")","v":6.311239711794058},{"$f":"IFERROR(PC!X302*1000/PC!X150,\"-\")","v":9.833004736454658},{"$f":"IFERROR(PC!Y302*1000/PC!Y150,\"-\")","v":23.429045984991841},{"$f":"IFERROR(PC!Z302*1000/PC!Z150,\"-\")","v":6.887120520872057},{"$f":"IFERROR(PC!AA302*1000/PC!AA150,\"-\")","v":13.584414923947792},{"$f":"IFERROR(PC!AB302*1000/PC!AB150,\"-\")","v":9.8926816067360015},{"$f":"IFERROR(PC!AC302*1000/PC!AC150,\"-\")","v":13.27695728548848},{"$f":"IFERROR(PC!AD302*1000/PC!AD150,\"-\")","v":9.2481053044616139},{"$f":"IFERROR(PC!AE302*1000/PC!AE150,\"-\")","v":23.57282294369827},{"$f":"IFERROR(PC!AF302*1000/PC!AF150,\"-\")","v":20.587055671558129},{"$f":"IFERROR(PC!AG302*1000/PC!AG150,\"-\")","v":17.798827154538671}]
[null,2024,{"$f":"IFERROR(PC!K303*1000/PC!K151,\"-\")","v":16.703453428142709},{"$f":"IFERROR(PC!L303*1000/PC!L151,\"-\")","v":11.016165793834094},{"$f":"IFERROR(PC!M303*1000/PC!M151,\"-\")","v":13.100822784109344},{"$f":"IFERROR(PC!N303*1000/PC!N151,\"-\")","v":6.3556036336195154},{"$f":"IFERROR(PC!O303*1000/PC!O151,\"-\")","v":26.760381087373545},{"$f":"IFERROR(PC!P303*1000/PC!P151,\"-\")","v":18.720803817107754},{"$f":"IFERROR(PC!Q303*1000/PC!Q151,\"-\")","v":11.884557610777696},{"$f":"IFERROR(PC!R303*1000/PC!R151,\"-\")","v":5.2963209929093793},{"$f":"IFERROR(PC!S303*1000/PC!S151,\"-\")","v":10.224906866578515},{"$f":"IFERROR(PC!T303*1000/PC!T151,\"-\")","v":7.3045787525172372},{"$f":"IFERROR(PC!U303*1000/PC!U151,\"-\")","v":7.5398604287668176},{"$f":"IFERROR(PC!V303*1000/PC!V151,\"-\")","v":8.1540046079578374},{"$f":"IFERROR(PC!W303*1000/PC!W151,\"-\")","v":6.1629344387473557},{"$f":"IFERROR(PC!X303*1000/PC!X151,\"-\")","v":8.4045301625239404},{"$f":"IFERROR(PC!Y303*1000/PC!Y151,\"-\")","v":17.703245444853348},{"$f":"IFERROR(PC!Z303*1000/PC!Z151,\"-\")","v":5.4185430505834207},{"$f":"IFERROR(PC!AA303*1000/PC!AA151,\"-\")","v":9.8981779246045214},{"$f":"IFERROR(PC!AB303*1000/PC!AB151,\"-\")","v":9.1305156470449411},{"$f":"IFERROR(PC!AC303*1000/PC!AC151,\"-\")","v":13.070667347716514},{"$f":"IFERROR(PC!AD303*1000/PC!AD151,\"-\")","v":9.1524159519791155},{"$f":"IFERROR(PC!AE303*1000/PC!AE151,\"-\")","v":21.573681566006833},{"$f":"IFERROR(PC!AF303*1000/PC!AF151,\"-\")","v":17.560249160137595},{"$f":"IFERROR(PC!AG303*1000/PC!AG151,\"-\")","v":15.536570838608245}]
[null,2025,{"$f":"IFERROR(PC!K304*1000/PC!K152,\"-\")","v":15.285718959196858},{"$f":"IFERROR(PC!L304*1000/PC!L152,\"-\")","v":9.9276966152354689},{"$f":"IFERROR(PC!M304*1000/PC!M152,\"-\")","v":11.963409357787011},{"$f":"IFERROR(PC!N304*1000/PC!N152,\"-\")","v":6.2216484266258147},{"$f":"IFERROR(PC!O304*1000/PC!O152,\"-\")","v":15.245132923604695},{"$f":"IFERROR(PC!P304*1000/PC!P152,\"-\")","v":18.163666560829601},{"$f":"IFERROR(PC!Q304*1000/PC!Q152,\"-\")","v":10.592869263787517},{"$f":"IFERROR(PC!R304*1000/PC!R152,\"-\")","v":5.0157394134679638},{"$f":"IFERROR(PC!S304*1000/PC!S152,\"-\")","v":9.8594806091643026},{"$f":"IFERROR(PC!T304*1000/PC!T152,\"-\")","v":7.4848177004483762},{"$f":"IFERROR(PC!U304*1000/PC!U152,\"-\")","v":6.7775709243822657},{"$f":"IFERROR(PC!V304*1000/PC!V152,\"-\")","v":8.0593756118439028},{"$f":"IFERROR(PC!W304*1000/PC!W152,\"-\")","v":6.0340379569307654},{"$f":"IFERROR(PC!X304*1000/PC!X152,\"-\")","v":7.7532171065971891},{"$f":"IFERROR(PC!Y304*1000/PC!Y152,\"-\")","v":16.208017622511882},{"$f":"IFERROR(PC!Z304*1000/PC!Z152,\"-\")","v":4.7681746517475476},{"$f":"IFERROR(PC!AA304*1000/PC!AA152,\"-\")","v":8.9965511829344962},{"$f":"IFERROR(PC!AB304*1000/PC!AB152,\"-\")","v":8.8822632271385977},{"$f":"IFERROR(PC!AC304*1000/PC!AC152,\"-\")","v":12.911716722010848},{"$f":"IFERROR(PC!AD304*1000/PC!AD152,\"-\")","v":9.0700927884231959},{"$f":"IFERROR(PC!AE304*1000/PC!AE152,\"-\")","v":19.906109579878073},{"$f":"IFERROR(PC!AF304*1000/PC!AF152,\"-\")","v":15.585532965662155},{"$f":"IFERROR(PC!AG304*1000/PC!AG152,\"-\")","v":14.070394912858973}]
[null,2026,{"$f":"IFERROR(PC!K305*1000/PC!K153,\"-\")","v":14.629667522823379},{"$f":"IFERROR(PC!L305*1000/PC!L153,\"-\")","v":9.3497048413026942},{"$f":"IFERROR(PC!M305*1000/PC!M153,\"-\")","v":11.27220052089479},{"$f":"IFERROR(PC!N305*1000/PC!N153,\"-\")","v":6.1044658561734817},{"$f":"IFERROR(PC!O305*1000/PC!O153,\"-\")","v":14.611520702620041},{"$f":"IFERROR(PC!P305*1000/PC!P153,\"-\")","v":17.758185840193661},{"$f":"IFERROR(PC!Q305*1000/PC!Q153,\"-\")","v":9.8771924027991265},{"$f":"IFERROR(PC!R305*1000/PC!R153,\"-\")","v":5.0836553263234778},{"$f":"IFERROR(PC!S305*1000/PC!S153,\"-\")","v":9.5915465649498515},{"$f":"IFERROR(PC!T305*1000/PC!T153,\"-\")","v":7.6303315290500136},{"$f":"IFERROR(PC!U305*1000/PC!U153,\"-\")","v":6.2842537921715538},{"$f":"IFERROR(PC!V305*1000/PC!V153,\"-\")","v":7.9800462568079071},{"$f":"IFERROR(PC!W305*1000/PC!W153,\"-\")","v":5.9209937006476849},{"$f":"IFERROR(PC!X305*1000/PC!X153,\"-\")","v":7.5076288551139783},{"$f":"IFERROR(PC!Y305*1000/PC!Y153,\"-\")","v":15.294052767912145},{"$f":"IFERROR(PC!Z305*1000/PC!Z153,\"-\")","v":4.3905012637432117},{"$f":"IFERROR(PC!AA305*1000/PC!AA153,\"-\")","v":8.4487210684261935},{"$f":"IFERROR(PC!AB305*1000/PC!AB153,\"-\")","v":8.8463017038661356},{"$f":"IFERROR(PC!AC305*1000/PC!AC153,\"-\")","v":12.782398642054211},{"$f":"IFERROR(PC!AD305*1000/PC!AD153,\"-\")","v":8.9979172475042333},{"$f":"IFERROR(PC!AE305*1000/PC!AE153,\"-\")","v":19.409733854341233},{"$f":"IFERROR(PC!AF305*1000/PC!AF153,\"-\")","v":14.197634923737972},{"$f":"IFERROR(PC!AG305*1000/PC!AG153,\"-\")","v":13.039235584941816}]
[null,2027,{"$f":"IFERROR(PC!K306*1000/PC!K154,\"-\")","v":14.724154046093712},{"$f":"IFERROR(PC!L306*1000/PC!L154,\"-\")","v":8.8956210574033125},{"$f":"IFERROR(PC!M306*1000/PC!M154,\"-\")","v":10.801340622869072},{"$f":"IFERROR(PC!N306*1000/PC!N154,\"-\")","v":6.0013127570188596},{"$f":"IFERROR(PC!O306*1000/PC!O154,\"-\")","v":14.191989844634223},{"$f":"IFERROR(PC!P306*1000/PC!P154,\"-\")","v":17.444967457596242},{"$f":"IFERROR(PC!Q306*1000/PC!Q154,\"-\")","v":9.4224762523729613},{"$f":"IFERROR(PC!R306*1000/PC!R154,\"-\")","v":5.1502968482548503},{"$f":"IFERROR(PC!S306*1000/PC!S154,\"-\")","v":9.3854386210404819},{"$f":"IFERROR(PC!T306*1000/PC!T154,\"-\")","v":7.7498274768694371},{"$f":"IFERROR(PC!U306*1000/PC!U154,\"-\")","v":5.9359405602293345},{"$f":"IFERROR(PC!V306*1000/PC!V154,\"-\")","v":7.9121846464236762},{"$f":"IFERROR(PC!W306*1000/PC!W154,\"-\")","v":5.8211281935694705},{"$f":"IFERROR(PC!X306*1000/PC!X154,\"-\")","v":7.3096051260346178},{"$f":"IFERROR(PC!Y306*1000/PC!Y154,\"-\")","v":14.670139383865237},{"$f":"IFERROR(PC!Z306*1000/PC!Z154,\"-\")","v":4.1388450779654802},{"$f":"IFERROR(PC!AA306*1000/PC!AA154,\"-\")","v":8.0747911331697537},{"$f":"IFERROR(PC!AB306*1000/PC!AB154,\"-\")","v":8.8128173439500355},{"$f":"IFERROR(PC!AC306*1000/PC!AC154,\"-\")","v":12.674677305562874},{"$f":"IFERROR(PC!AD306*1000/PC!AD154,\"-\")","v":8.9342199567798826},{"$f":"IFERROR(PC!AE306*1000/PC!AE154,\"-\")","v":18.993631216615253},{"$f":"IFERROR(PC!AF306*1000/PC!AF154,\"-\")","v":13.168425252181901},{"$f":"IFERROR(PC!AG306*1000/PC!AG154,\"-\")","v":12.270999808337004}]
[null,2028,{"$f":"IFERROR(PC!K307*1000/PC!K155,\"-\")","v":14.803499787447802},{"$f":"IFERROR(PC!L307*1000/PC!L155,\"-\")","v":8.5294649441471346},{"$f":"IFERROR(PC!M307*1000/PC!M155,\"-\")","v":10.456910777380548},{"$f":"IFERROR(PC!N307*1000/PC!N155,\"-\")","v":5.910068167811299},{"$f":"IFERROR(PC!O307*1000/PC!O155,\"-\")","v":13.884293318562742},{"$f":"IFERROR(PC!P307*1000/PC!P155,\"-\")","v":17.192811740644032},{"$f":"IFERROR(PC!Q307*1000/PC!Q155,\"-\")","v":9.1060350374715302},{"$f":"IFERROR(PC!R307*1000/PC!R155,\"-\")","v":5.2158573920109834},{"$f":"IFERROR(PC!S307*1000/PC!S155,\"-\")","v":9.2218127524590319},{"$f":"IFERROR(PC!T307*1000/PC!T155,\"-\")","v":7.8496511196458361},{"$f":"IFERROR(PC!U307*1000/PC!U155,\"-\")","v":5.6755559640063247},{"$f":"IFERROR(PC!V307*1000/PC!V155,\"-\")","v":7.8534568765658044},{"$f":"IFERROR(PC!W307*1000/PC!W155,\"-\")","v":5.7323564258883799},{"$f":"IFERROR(PC!X307*1000/PC!X155,\"-\")","v":7.1467662991338274},{"$f":"IFERROR(PC!Y307*1000/PC!Y155,\"-\")","v":14.214367529168573},{"$f":"IFERROR(PC!Z307*1000/PC!Z155,\"-\")","v":3.9571152449956357},{"$f":"IFERROR(PC!AA307*1000/PC!AA155,\"-\")","v":7.8002261144902159},{"$f":"IFERROR(PC!AB307*1000/PC!AB155,\"-\")","v":8.7820918841080786},{"$f":"IFERROR(PC!AC307*1000/PC!AC155,\"-\")","v":12.583084774375809},{"$f":"IFERROR(PC!AD307*1000/PC!AD155,\"-\")","v":8.8794111354632115},{"$f":"IFERROR(PC!AE307*1000/PC!AE155,\"-\")","v":18.638703332083701},{"$f":"IFERROR(PC!AF307*1000/PC!AF155,\"-\")","v":12.374256998692841},{"$f":"IFERROR(PC!AG307*1000/PC!AG155,\"-\")","v":11.677553112997407}]
[null,2029,{"$f":"IFERROR(PC!K308*1000/PC!K156,\"-\")","v":14.870982016906623},{"$f":"IFERROR(PC!L308*1000/PC!L156,\"-\")","v":8.2282738022739021},{"$f":"IFERROR(PC!M308*1000/PC!M156,\"-\")","v":10.193654041443079},{"$f":"IFERROR(PC!N308*1000/PC!N156,\"-\")","v":5.829009197123856},{"$f":"IFERROR(PC!O308*1000/PC!O156,\"-\")","v":13.644072439234433},{"$f":"IFERROR(PC!P308*1000/PC!P156,\"-\")","v":16.984295442109051},{"$f":"IFERROR(PC!Q308*1000/PC!Q156,\"-\")","v":8.8724954851436681},{"$f":"IFERROR(PC!R308*1000/PC!R156,\"-\")","v":5.2804736311506506},{"$f":"IFERROR(PC!S308*1000/PC!S156,\"-\")","v":9.0890977220184102},{"$f":"IFERROR(PC!T308*1000/PC!T156,\"-\")","v":7.9341919472757469},{"$f":"IFERROR(PC!U308*1000/PC!U156,\"-\")","v":5.4726557521295272},{"$f":"IFERROR(PC!V308*1000/PC!V156,\"-\")","v":7.8022481165958837},{"$f":"IFERROR(PC!W308*1000/PC!W156,\"-\")","v":5.6531176122700098},{"$f":"IFERROR(PC!X308*1000/PC!X156,\"-\")","v":7.0110151677633032},{"$f":"IFERROR(PC!Y308*1000/PC!Y156,\"-\")","v":13.864547374441992},{"$f":"IFERROR(PC!Z308*1000/PC!Z156,\"-\")","v":3.8185687904421544},{"$f":"IFERROR(PC!AA308*1000/PC!AA156,\"-\")","v":7.5889781612525171},{"$f":"IFERROR(PC!AB308*1000/PC!AB156,\"-\")","v":8.754384732603997},{"$f":"IFERROR(PC!AC308*1000/PC!AC156,\"-\")","v":12.503857676008836},{"$f":"IFERROR(PC!AD308*1000/PC!AD156,\"-\")","v":8.833008863221389},{"$f":"IFERROR(PC!AE308*1000/PC!AE156,\"-\")","v":18.333858880032274},{"$f":"IFERROR(PC!AF308*1000/PC!AF156,\"-\")","v":11.746521978404294},{"$f":"IFERROR(PC!AG308*1000/PC!AG156,\"-\")","v":11.204320442505928}]
[null,2030,{"$f":"IFERROR(PC!K309*1000/PC!K157,\"-\")","v":14.929130429115954},{"$f":"IFERROR(PC!L309*1000/PC!L157,\"-\")","v":7.9768513922241393},{"$f":"IFERROR(PC!M309*1000/PC!M157,\"-\")","v":9.9847218735769232},{"$f":"IFERROR(PC!N309*1000/PC!N157,\"-\")","v":5.7567801320255372},{"$f":"IFERROR(PC!O309*1000/PC!O157,\"-\")","v":13.450159289544528},{"$f":"IFERROR(PC!P309*1000/PC!P157,\"-\")","v":16.808747615649139},{"$f":"IFERROR(PC!Q309*1000/PC!Q157,\"-\")","v":8.6955465534315302},{"$f":"IFERROR(PC!R309*1000/PC!R157,\"-\")","v":5.3442755438178766},{"$f":"IFERROR(PC!S309*1000/PC!S157,\"-\")","v":8.9796357004110181},{"$f":"IFERROR(PC!T309*1000/PC!T157,\"-\")","v":8.0070702296853042},{"$f":"IFERROR(PC!U309*1000/PC!U157,\"-\")","v":5.3094853474473416},{"$f":"IFERROR(PC!V309*1000/PC!V157,\"-\")","v":7.7573058422421246},{"$f":"IFERROR(PC!W309*1000/PC!W157,\"-\")","v":5.5821474621321912},{"$f":"IFERROR(PC!X309*1000/PC!X157,\"-\")","v":6.8966281307428163},{"$f":"IFERROR(PC!Y309*1000/PC!Y157,\"-\")","v":13.586227243588706},{"$f":"IFERROR(PC!Z309*1000/PC!Z157,\"-\")","v":3.7082112175430542},{"$f":"IFERROR(PC!AA309*1000/PC!AA157,\"-\")","v":7.4204959366284058},{"$f":"IFERROR(PC!AB309*1000/PC!AB157,\"-\")","v":8.7295394539044793},{"$f":"IFERROR(PC!AC309*1000/PC!AC157,\"-\")","v":12.436134297604788},{"$f":"IFERROR(PC!AD309*1000/PC!AD157,\"-\")","v":8.7923385437645862},{"$f":"IFERROR(PC!AE309*1000/PC!AE157,\"-\")","v":18.069760553701347},{"$f":"IFERROR(PC!AF309*1000/PC!AF157,\"-\")","v":11.234846918402287},{"$f":"IFERROR(PC!AG309*1000/PC!AG157,\"-\")","v":10.817483919510556}]
[null,2031,{"$f":"IFERROR(PC!K310*1000/PC!K158,\"-\")","v":14.980999563353398},{"$f":"IFERROR(PC!L310*1000/PC!L158,\"-\")","v":7.7638034512817864},{"$f":"IFERROR(PC!M310*1000/PC!M158,\"-\")","v":9.8145675939326651},{"$f":"IFERROR(PC!N310*1000/PC!N158,\"-\")","v":5.6924057899674487},{"$f":"IFERROR(PC!O310*1000/PC!O158,\"-\")","v":13.289508459109323},{"$f":"IFERROR(PC!P310*1000/PC!P158,\"-\")","v":16.659507684449462},{"$f":"IFERROR(PC!Q310*1000/PC!Q158,\"-\")","v":8.5547388963476863},{"$f":"IFERROR(PC!R310*1000/PC!R158,\"-\")","v":5.4074328928227482},{"$f":"IFERROR(PC!S310*1000/PC!S158,\"-\")","v":8.8877487853590669},{"$f":"IFERROR(PC!T310*1000/PC!T158,\"-\")","v":8.0709571205660033},{"$f":"IFERROR(PC!U310*1000/PC!U158,\"-\")","v":5.1755154773643763},{"$f":"IFERROR(PC!V310*1000/PC!V158,\"-\")","v":7.7178633892002662},{"$f":"IFERROR(PC!W310*1000/PC!W158,\"-\")","v":5.5183689255602966},{"$f":"IFERROR(PC!X310*1000/PC!X158,\"-\")","v":6.7990749990627686},{"$f":"IFERROR(PC!Y310*1000/PC!Y158,\"-\")","v":13.360998269480083},{"$f":"IFERROR(PC!Z310*1000/PC!Z158,\"-\")","v":3.6180455663605033},{"$f":"IFERROR(PC!AA310*1000/PC!AA158,\"-\")","v":7.2828276632695825},{"$f":"IFERROR(PC!AB310*1000/PC!AB158,\"-\")","v":8.7075962619851666},{"$f":"IFERROR(PC!AC310*1000/PC!AC158,\"-\")","v":12.377173833580082},{"$f":"IFERROR(PC!AD310*1000/PC!AD158,\"-\")","v":8.7572846427746196},{"$f":"IFERROR(PC!AE310*1000/PC!AE158,\"-\")","v":17.839770832541795},{"$f":"IFERROR(PC!AF310*1000/PC!AF158,\"-\")","v":10.810823807870344},{"$f":"IFERROR(PC!AG310*1000/PC!AG158,\"-\")","v":10.496403612972591}]
[null,2032,{"$f":"IFERROR(PC!K311*1000/PC!K159,\"-\")","v":14.522260237114125},{"$f":"IFERROR(PC!L311*1000/PC!L159,\"-\")","v":7.4901164440320898},{"$f":"IFERROR(PC!M311*1000/PC!M159,\"-\")","v":8.9753489490665945},{"$f":"IFERROR(PC!N311*1000/PC!N159,\"-\")","v":5.4547350538266404},{"$f":"IFERROR(PC!O311*1000/PC!O159,\"-\")","v":11.997814538208631},{"$f":"IFERROR(PC!P311*1000/PC!P159,\"-\")","v":15.456532323408455},{"$f":"IFERROR(PC!Q311*1000/PC!Q159,\"-\")","v":7.8478543159230929},{"$f":"IFERROR(PC!R311*1000/PC!R159,\"-\")","v":5.4034011183044193},{"$f":"IFERROR(PC!S311*1000/PC!S159,\"-\")","v":8.4813764892731776},{"$f":"IFERROR(PC!T311*1000/PC!T159,\"-\")","v":7.7285127004326579},{"$f":"IFERROR(PC!U311*1000/PC!U159,\"-\")","v":5.1041246213992117},{"$f":"IFERROR(PC!V311*1000/PC!V159,\"-\")","v":7.4978597134560836},{"$f":"IFERROR(PC!W311*1000/PC!W159,\"-\")","v":5.4634788710886237},{"$f":"IFERROR(PC!X311*1000/PC!X159,\"-\")","v":6.567440882155493},{"$f":"IFERROR(PC!Y311*1000/PC!Y159,\"-\")","v":12.308634583222824},{"$f":"IFERROR(PC!Z311*1000/PC!Z159,\"-\")","v":3.5430818807597078},{"$f":"IFERROR(PC!AA311*1000/PC!AA159,\"-\")","v":6.6351972335752727},{"$f":"IFERROR(PC!AB311*1000/PC!AB159,\"-\")","v":8.4954377460832671},{"$f":"IFERROR(PC!AC311*1000/PC!AC159,\"-\")","v":11.733556559972975},{"$f":"IFERROR(PC!AD311*1000/PC!AD159,\"-\")","v":8.7251528054507244},{"$f":"IFERROR(PC!AE311*1000/PC!AE159,\"-\")","v":17.375748836481623},{"$f":"IFERROR(PC!AF311*1000/PC!AF159,\"-\")","v":10.403545354797576},{"$f":"IFERROR(PC!AG311*1000/PC!AG159,\"-\")","v":9.8279921951964244}]
[null,2033,{"$f":"IFERROR(PC!K312*1000/PC!K160,\"-\")","v":14.317207398878448},{"$f":"IFERROR(PC!L312*1000/PC!L160,\"-\")","v":7.3496477616769589},{"$f":"IFERROR(PC!M312*1000/PC!M160,\"-\")","v":8.5905873206896946},{"$f":"IFERROR(PC!N312*1000/PC!N160,\"-\")","v":5.3324213343806237},{"$f":"IFERROR(PC!O312*1000/PC!O160,\"-\")","v":11.409367068279836},{"$f":"IFERROR(PC!P312*1000/PC!P160,\"-\")","v":14.885224873010696},{"$f":"IFERROR(PC!Q312*1000/PC!Q160,\"-\")","v":7.5581085135329307},{"$f":"IFERROR(PC!R312*1000/PC!R160,\"-\")","v":5.39552729923152},{"$f":"IFERROR(PC!S312*1000/PC!S160,\"-\")","v":8.2784686620160315},{"$f":"IFERROR(PC!T312*1000/PC!T160,\"-\")","v":7.5513905385321065},{"$f":"IFERROR(PC!U312*1000/PC!U160,\"-\")","v":5.209471371770718},{"$f":"IFERROR(PC!V312*1000/PC!V160,\"-\")","v":7.4885375147182041},{"$f":"IFERROR(PC!W312*1000/PC!W160,\"-\")","v":5.5155054877677099},{"$f":"IFERROR(PC!X312*1000/PC!X160,\"-\")","v":6.4437598278734303},{"$f":"IFERROR(PC!Y312*1000/PC!Y160,\"-\")","v":11.817227300403204},{"$f":"IFERROR(PC!Z312*1000/PC!Z160,\"-\")","v":3.6208460928677426},{"$f":"IFERROR(PC!AA312*1000/PC!AA160,\"-\")","v":6.336737256026665},{"$f":"IFERROR(PC!AB312*1000/PC!AB160,\"-\")","v":8.3789875148488413},{"$f":"IFERROR(PC!AC312*1000/PC!AC160,\"-\")","v":11.414631096273903},{"$f":"IFERROR(PC!AD312*1000/PC!AD160,\"-\")","v":8.7055432139348152},{"$f":"IFERROR(PC!AE312*1000/PC!AE160,\"-\")","v":17.1245289857453},{"$f":"IFERROR(PC!AF312*1000/PC!AF160,\"-\")","v":10.20152490184806},{"$f":"IFERROR(PC!AG312*1000/PC!AG160,\"-\")","v":9.4982723020547866}]
[null,2034,{"$f":"IFERROR(PC!K313*1000/PC!K161,\"-\")","v":14.26597035916979},{"$f":"IFERROR(PC!L313*1000/PC!L161,\"-\")","v":7.3315235587432843},{"$f":"IFERROR(PC!M313*1000/PC!M161,\"-\")","v":8.5677642330089352},{"$f":"IFERROR(PC!N313*1000/PC!N161,\"-\")","v":5.3141879852459741},{"$f":"IFERROR(PC!O313*1000/PC!O161,\"-\")","v":11.36213217118655},{"$f":"IFERROR(PC!P313*1000/PC!P161,\"-\")","v":14.836822175950171},{"$f":"IFERROR(PC!Q313*1000/PC!Q161,\"-\")","v":7.556681497209075},{"$f":"IFERROR(PC!R313*1000/PC!R161,\"-\")","v":5.3836626478081868},{"$f":"IFERROR(PC!S313*1000/PC!S161,\"-\")","v":8.2572279589890911},{"$f":"IFERROR(PC!T313*1000/PC!T161,\"-\")","v":7.523064256593746},{"$f":"IFERROR(PC!U313*1000/PC!U161,\"-\")","v":5.4883236394715853},{"$f":"IFERROR(PC!V313*1000/PC!V161,\"-\")","v":7.4687669441403655},{"$f":"IFERROR(PC!W313*1000/PC!W161,\"-\")","v":5.6737474373827332},{"$f":"IFERROR(PC!X313*1000/PC!X161,\"-\")","v":6.4194626696312627},{"$f":"IFERROR(PC!Y313*1000/PC!Y161,\"-\")","v":11.781241406368583},{"$f":"IFERROR(PC!Z313*1000/PC!Z161,\"-\")","v":3.8451215520016584},{"$f":"IFERROR(PC!AA313*1000/PC!AA161,\"-\")","v":6.3136956804223576},{"$f":"IFERROR(PC!AB313*1000/PC!AB161,\"-\")","v":8.3535128023929559},{"$f":"IFERROR(PC!AC313*1000/PC!AC161,\"-\")","v":11.380384903744249},{"$f":"IFERROR(PC!AD313*1000/PC!AD161,\"-\")","v":8.6985257650803778},{"$f":"IFERROR(PC!AE313*1000/PC!AE161,\"-\")","v":17.073555714662422},{"$f":"IFERROR(PC!AF313*1000/PC!AF161,\"-\")","v":10.188050821239733},{"$f":"IFERROR(PC!AG313*1000/PC!AG161,\"-\")","v":9.4561175525826595}]
[null,2035,{"$f":"IFERROR(PC!K314*1000/PC!K162,\"-\")","v":14.222828272216342},{"$f":"IFERROR(PC!L314*1000/PC!L162,\"-\")","v":7.3166359499464821},{"$f":"IFERROR(PC!M314*1000/PC!M162,\"-\")","v":8.54811055971191},{"$f":"IFERROR(PC!N314*1000/PC!N162,\"-\")","v":5.2985697605272897},{"$f":"IFERROR(PC!O314*1000/PC!O162,\"-\")","v":11.321616477770974},{"$f":"IFERROR(PC!P314*1000/PC!P162,\"-\")","v":14.79551387553145},{"$f":"IFERROR(PC!Q314*1000/PC!Q162,\"-\")","v":7.5542773090607751},{"$f":"IFERROR(PC!R314*1000/PC!R162,\"-\")","v":5.3734673752138393},{"$f":"IFERROR(PC!S314*1000/PC!S162,\"-\")","v":8.2388303985120022},{"$f":"IFERROR(PC!T314*1000/PC!T162,\"-\")","v":7.4989824516373229},{"$f":"IFERROR(PC!U314*1000/PC!U162,\"-\")","v":5.7631862510890164},{"$f":"IFERROR(PC!V314*1000/PC!V162,\"-\")","v":7.4517858995223953},{"$f":"IFERROR(PC!W314*1000/PC!W162,\"-\")","v":5.8303600611580917},{"$f":"IFERROR(PC!X314*1000/PC!X162,\"-\")","v":6.3985172019517229},{"$f":"IFERROR(PC!Y314*1000/PC!Y162,\"-\")","v":11.750120999277602},{"$f":"IFERROR(PC!Z314*1000/PC!Z162,\"-\")","v":4.0659043153093473},{"$f":"IFERROR(PC!AA314*1000/PC!AA162,\"-\")","v":6.2940475673041378},{"$f":"IFERROR(PC!AB314*1000/PC!AB162,\"-\")","v":8.331471242380708},{"$f":"IFERROR(PC!AC314*1000/PC!AC162,\"-\")","v":11.351691978759268},{"$f":"IFERROR(PC!AD314*1000/PC!AD162,\"-\")","v":8.6943822008072704},{"$f":"IFERROR(PC!AE314*1000/PC!AE162,\"-\")","v":17.028795392072475},{"$f":"IFERROR(PC!AF314*1000/PC!AF162,\"-\")","v":10.176092527725537},{"$f":"IFERROR(PC!AG314*1000/PC!AG162,\"-\")","v":9.4205434609568908}]
[null,2036,{"$f":"IFERROR(PC!K315*1000/PC!K163,\"-\")","v":14.187869770295844},{"$f":"IFERROR(PC!L315*1000/PC!L163,\"-\")","v":7.3046741053838709},{"$f":"IFERROR(PC!M315*1000/PC!M163,\"-\")","v":8.5315404401411623},{"$f":"IFERROR(PC!N315*1000/PC!N163,\"-\")","v":5.2855560252344267},{"$f":"IFERROR(PC!O315*1000/PC!O163,\"-\")","v":11.288267173122279},{"$f":"IFERROR(PC!P315*1000/PC!P163,\"-\")","v":14.761017893840577},{"$f":"IFERROR(PC!Q315*1000/PC!Q163,\"-\")","v":7.5519113205553987},{"$f":"IFERROR(PC!R315*1000/PC!R163,\"-\")","v":5.3649169445255431},{"$f":"IFERROR(PC!S315*1000/PC!S163,\"-\")","v":8.2236932236827034},{"$f":"IFERROR(PC!T315*1000/PC!T163,\"-\")","v":7.4788600164759371},{"$f":"IFERROR(PC!U315*1000/PC!U163,\"-\")","v":6.034303267138597},{"$f":"IFERROR(PC!V315*1000/PC!V163,\"-\")","v":7.4375562927251879},{"$f":"IFERROR(PC!W315*1000/PC!W163,\"-\")","v":5.9855479505988676},{"$f":"IFERROR(PC!X315*1000/PC!X163,\"-\")","v":6.3810368677839726},{"$f":"IFERROR(PC!Y315*1000/PC!Y163,\"-\")","v":11.724518695637858},{"$f":"IFERROR(PC!Z315*1000/PC!Z163,\"-\")","v":4.2840747907649703},{"$f":"IFERROR(PC!AA315*1000/PC!AA163,\"-\")","v":6.2776524934095512},{"$f":"IFERROR(PC!AB315*1000/PC!AB163,\"-\")","v":8.3130206152409141},{"$f":"IFERROR(PC!AC315*1000/PC!AC163,\"-\")","v":11.327855161643765},{"$f":"IFERROR(PC!AD315*1000/PC!AD163,\"-\")","v":8.6931081233569429},{"$f":"IFERROR(PC!AE315*1000/PC!AE163,\"-\")","v":16.992987586841995},{"$f":"IFERROR(PC!AF315*1000/PC!AF163,\"-\")","v":10.166930487480347},{"$f":"IFERROR(PC!AG315*1000/PC!AG163,\"-\")","v":9.3900966608421843}]
[null,2037,{"$f":"IFERROR(PC!K316*1000/PC!K164,\"-\")","v":14.160391435442158},{"$f":"IFERROR(PC!L316*1000/PC!L164,\"-\")","v":7.2951421515632928},{"$f":"IFERROR(PC!M316*1000/PC!M164,\"-\")","v":8.5182705460369217},{"$f":"IFERROR(PC!N316*1000/PC!N164,\"-\")","v":5.2750693391048173},{"$f":"IFERROR(PC!O316*1000/PC!O164,\"-\")","v":11.261120642903123},{"$f":"IFERROR(PC!P316*1000/PC!P164,\"-\")","v":14.733333154784644},{"$f":"IFERROR(PC!Q316*1000/PC!Q164,\"-\")","v":7.5514557648556826},{"$f":"IFERROR(PC!R316*1000/PC!R164,\"-\")","v":5.3579905717333451},{"$f":"IFERROR(PC!S316*1000/PC!S164,\"-\")","v":8.2112258171982155},{"$f":"IFERROR(PC!T316*1000/PC!T164,\"-\")","v":7.4626548218223636},{"$f":"IFERROR(PC!U316*1000/PC!U164,\"-\")","v":6.3020470032368561},{"$f":"IFERROR(PC!V316*1000/PC!V164,\"-\")","v":7.4260792427580764},{"$f":"IFERROR(PC!W316*1000/PC!W164,\"-\")","v":6.1395957467535407},{"$f":"IFERROR(PC!X316*1000/PC!X164,\"-\")","v":6.3669795403577512},{"$f":"IFERROR(PC!Y316*1000/PC!Y164,\"-\")","v":11.703456658670467},{"$f":"IFERROR(PC!Z316*1000/PC!Z164,\"-\")","v":4.5001940699414904},{"$f":"IFERROR(PC!AA316*1000/PC!AA164,\"-\")","v":6.2643947669361797},{"$f":"IFERROR(PC!AB316*1000/PC!AB164,\"-\")","v":8.2982018658777985},{"$f":"IFERROR(PC!AC316*1000/PC!AC164,\"-\")","v":11.30814321486546},{"$f":"IFERROR(PC!AD316*1000/PC!AD164,\"-\")","v":8.6925575131378388},{"$f":"IFERROR(PC!AE316*1000/PC!AE164,\"-\")","v":16.964023334710792},{"$f":"IFERROR(PC!AF316*1000/PC!AF164,\"-\")","v":10.160486819538027},{"$f":"IFERROR(PC!AG316*1000/PC!AG164,\"-\")","v":9.3661947292547207}]
[null,2038,{"$f":"IFERROR(PC!K317*1000/PC!K165,\"-\")","v":14.140067217337172},{"$f":"IFERROR(PC!L317*1000/PC!L165,\"-\")","v":7.288148637886148},{"$f":"IFERROR(PC!M317*1000/PC!M165,\"-\")","v":8.5080695360453404},{"$f":"IFERROR(PC!N317*1000/PC!N165,\"-\")","v":5.2670593952854894},{"$f":"IFERROR(PC!O317*1000/PC!O165,\"-\")","v":11.239841088586715},{"$f":"IFERROR(PC!P317*1000/PC!P165,\"-\")","v":14.712006485870512},{"$f":"IFERROR(PC!Q317*1000/PC!Q165,\"-\")","v":7.5511000791354119},{"$f":"IFERROR(PC!R317*1000/PC!R165,\"-\")","v":5.3526512438965801},{"$f":"IFERROR(PC!S317*1000/PC!S165,\"-\")","v":8.201232776615635},{"$f":"IFERROR(PC!T317*1000/PC!T165,\"-\")","v":7.4503655879352415},{"$f":"IFERROR(PC!U317*1000/PC!U165,\"-\")","v":7.2257658769112716},{"$f":"IFERROR(PC!V317*1000/PC!V165,\"-\")","v":7.4172702610292989},{"$f":"IFERROR(PC!W317*1000/PC!W165,\"-\")","v":6.2926737681283171},{"$f":"IFERROR(PC!X317*1000/PC!X165,\"-\")","v":6.3561418487563701},{"$f":"IFERROR(PC!Y317*1000/PC!Y165,\"-\")","v":11.687525394596966},{"$f":"IFERROR(PC!Z317*1000/PC!Z165,\"-\")","v":4.7147885792667701},{"$f":"IFERROR(PC!AA317*1000/PC!AA165,\"-\")","v":6.2542617636199926},{"$f":"IFERROR(PC!AB317*1000/PC!AB165,\"-\")","v":8.2867389774907156},{"$f":"IFERROR(PC!AC317*1000/PC!AC165,\"-\")","v":11.29295607683399},{"$f":"IFERROR(PC!AD317*1000/PC!AD165,\"-\")","v":8.6946791988671617},{"$f":"IFERROR(PC!AE317*1000/PC!AE165,\"-\")","v":16.942061205278119},{"$f":"IFERROR(PC!AF317*1000/PC!AF165,\"-\")","v":10.155450009159361},{"$f":"IFERROR(PC!AG317*1000/PC!AG165,\"-\")","v":9.3486223766026377}]
[null,2039,{"$f":"IFERROR(PC!K318*1000/PC!K166,\"-\")","v":14.014845734768429},{"$f":"IFERROR(PC!L318*1000/PC!L166,\"-\")","v":7.2272680405641667},{"$f":"IFERROR(PC!M318*1000/PC!M166,\"-\")","v":8.4372700925825246},{"$f":"IFERROR(PC!N318*1000/PC!N166,\"-\")","v":5.2222023681970375},{"$f":"IFERROR(PC!O318*1000/PC!O166,\"-\")","v":11.142058656472207},{"$f":"IFERROR(PC!P318*1000/PC!P166,\"-\")","v":14.587154193279488},{"$f":"IFERROR(PC!Q318*1000/PC!Q166,\"-\")","v":7.4924782525764435},{"$f":"IFERROR(PC!R318*1000/PC!R166,\"-\")","v":5.3089349355340767},{"$f":"IFERROR(PC!S318*1000/PC!S166,\"-\")","v":8.1337124806398773},{"$f":"IFERROR(PC!T318*1000/PC!T166,\"-\")","v":7.3862051294853659},{"$f":"IFERROR(PC!U318*1000/PC!U166,\"-\")","v":7.156448859529835},{"$f":"IFERROR(PC!V318*1000/PC!V166,\"-\")","v":7.3557438084540889},{"$f":"IFERROR(PC!W318*1000/PC!W166,\"-\")","v":6.4449103540470789},{"$f":"IFERROR(PC!X318*1000/PC!X166,\"-\")","v":6.3011229398867332},{"$f":"IFERROR(PC!Y318*1000/PC!Y166,\"-\")","v":11.589508149774755},{"$f":"IFERROR(PC!Z318*1000/PC!Z166,\"-\")","v":4.9280198333707421},{"$f":"IFERROR(PC!AA318*1000/PC!AA166,\"-\")","v":6.2005441413367324},{"$f":"IFERROR(PC!AB318*1000/PC!AB166,\"-\")","v":8.2167574928067442},{"$f":"IFERROR(PC!AC318*1000/PC!AC166,\"-\")","v":11.197962738387705},{"$f":"IFERROR(PC!AD318*1000/PC!AD166,\"-\")","v":8.6509896996209168},{"$f":"IFERROR(PC!AE318*1000/PC!AE166,\"-\")","v":16.826733194818935},{"$f":"IFERROR(PC!AF318*1000/PC!AF166,\"-\")","v":10.074743305510966},{"$f":"IFERROR(PC!AG318*1000/PC!AG166,\"-\")","v":9.2659371085640601}]
[null,2040,{"$f":"IFERROR(PC!K319*1000/PC!K167,\"-\")","v":13.94936034363524},{"$f":"IFERROR(PC!L319*1000/PC!L167,\"-\")","v":7.1971039927184997},{"$f":"IFERROR(PC!M319*1000/PC!M167,\"-\")","v":8.4019517627892135},{"$f":"IFERROR(PC!N319*1000/PC!N167,\"-\")","v":5.1998580866786659},{"$f":"IFERROR(PC!O319*1000/PC!O167,\"-\")","v":11.093509941760804},{"$f":"IFERROR(PC!P319*1000/PC!P167,\"-\")","v":14.524942046077287},{"$f":"IFERROR(PC!Q319*1000/PC!Q167,\"-\")","v":7.4685286712694614},{"$f":"IFERROR(PC!R319*1000/PC!R167,\"-\")","v":5.2870536661840326},{"$f":"IFERROR(PC!S319*1000/PC!S167,\"-\")","v":8.1001754323845745},{"$f":"IFERROR(PC!T319*1000/PC!T167,\"-\")","v":7.3543692728785102},{"$f":"IFERROR(PC!U319*1000/PC!U167,\"-\")","v":7.1178125067043654},{"$f":"IFERROR(PC!V319*1000/PC!V167,\"-\")","v":7.324986667099231},{"$f":"IFERROR(PC!W319*1000/PC!W167,\"-\")","v":6.6206810518114469},{"$f":"IFERROR(PC!X319*1000/PC!X167,\"-\")","v":6.2736537684147642},{"$f":"IFERROR(PC!Y319*1000/PC!Y167,\"-\")","v":11.540791308623145},{"$f":"IFERROR(PC!Z319*1000/PC!Z167,\"-\")","v":5.1591225417314908},{"$f":"IFERROR(PC!AA319*1000/PC!AA167,\"-\")","v":6.1736928704144249},{"$f":"IFERROR(PC!AB319*1000/PC!AB167,\"-\")","v":8.1815756626341436},{"$f":"IFERROR(PC!AC319*1000/PC!AC167,\"-\")","v":11.150518377342133},{"$f":"IFERROR(PC!AD319*1000/PC!AD167,\"-\")","v":8.6360216019165925},{"$f":"IFERROR(PC!AE319*1000/PC!AE167,\"-\")","v":16.768116286811026},{"$f":"IFERROR(PC!AF319*1000/PC!AF167,\"-\")","v":10.035171815533245},{"$f":"IFERROR(PC!AG319*1000/PC!AG167,\"-\")","v":9.2244846721011573}]
[null,2041,{"$f":"IFERROR(PC!K320*1000/PC!K168,\"-\")","v":13.951001063749727},{"$f":"IFERROR(PC!L320*1000/PC!L168,\"-\")","v":7.1994023156264602},{"$f":"IFERROR(PC!M320*1000/PC!M168,\"-\")","v":8.4046631920586048},{"$f":"IFERROR(PC!N320*1000/PC!N168,\"-\")","v":5.2018397011125108},{"$f":"IFERROR(PC!O320*1000/PC!O168,\"-\")","v":11.098708348563179},{"$f":"IFERROR(PC!P320*1000/PC!P168,\"-\")","v":14.530583839695259},{"$f":"IFERROR(PC!Q320*1000/PC!Q168,\"-\")","v":7.4628035368914469},{"$f":"IFERROR(PC!R320*1000/PC!R168,\"-\")","v":5.2883241442469702},{"$f":"IFERROR(PC!S320*1000/PC!S168,\"-\")","v":8.102398967970279},{"$f":"IFERROR(PC!T320*1000/PC!T168,\"-\")","v":7.3572619556667433},{"$f":"IFERROR(PC!U320*1000/PC!U168,\"-\")","v":7.1101860704542057},{"$f":"IFERROR(PC!V320*1000/PC!V168,\"-\")","v":7.3271583375709763},{"$f":"IFERROR(PC!W320*1000/PC!W168,\"-\")","v":6.618730544422883},{"$f":"IFERROR(PC!X320*1000/PC!X168,\"-\")","v":6.2757022372083915},{"$f":"IFERROR(PC!Y320*1000/PC!Y168,\"-\")","v":11.543862029148722},{"$f":"IFERROR(PC!Z320*1000/PC!Z168,\"-\")","v":5.1554886309466301},{"$f":"IFERROR(PC!AA320*1000/PC!AA168,\"-\")","v":6.1762726977212239},{"$f":"IFERROR(PC!AB320*1000/PC!AB168,\"-\")","v":8.1844138029733386},{"$f":"IFERROR(PC!AC320*1000/PC!AC168,\"-\")","v":11.154033657564815},{"$f":"IFERROR(PC!AD320*1000/PC!AD168,\"-\")","v":8.6373321302924992},{"$f":"IFERROR(PC!AE320*1000/PC!AE168,\"-\")","v":16.775500368191313},{"$f":"IFERROR(PC!AF320*1000/PC!AF168,\"-\")","v":10.033900490761575},{"$f":"IFERROR(PC!AG320*1000/PC!AG168,\"-\")","v":9.2301383836279705}]
[null,2042,{"$f":"IFERROR(PC!K321*1000/PC!K169,\"-\")","v":13.963508451204246},{"$f":"IFERROR(PC!L321*1000/PC!L169,\"-\")","v":7.205012991436071},{"$f":"IFERROR(PC!M321*1000/PC!M169,\"-\")","v":8.4106595732641303},{"$f":"IFERROR(PC!N321*1000/PC!N169,\"-\")","v":5.2069832927773883},{"$f":"IFERROR(PC!O321*1000/PC!O169,\"-\")","v":11.112625212739566},{"$f":"IFERROR(PC!P321*1000/PC!P169,\"-\")","v":14.544156513067694},{"$f":"IFERROR(PC!Q321*1000/PC!Q169,\"-\")","v":7.4711214997339006},{"$f":"IFERROR(PC!R321*1000/PC!R169,\"-\")","v":5.2916403835830996},{"$f":"IFERROR(PC!S321*1000/PC!S169,\"-\")","v":8.1083206192458697},{"$f":"IFERROR(PC!T321*1000/PC!T169,\"-\")","v":7.3652328694167437},{"$f":"IFERROR(PC!U321*1000/PC!U169,\"-\")","v":7.1064741773562625},{"$f":"IFERROR(PC!V321*1000/PC!V169,\"-\")","v":7.3327104760719006},{"$f":"IFERROR(PC!W321*1000/PC!W169,\"-\")","v":6.620488738535987},{"$f":"IFERROR(PC!X321*1000/PC!X169,\"-\")","v":6.2825817834248099},{"$f":"IFERROR(PC!Y321*1000/PC!Y169,\"-\")","v":11.555154329100786},{"$f":"IFERROR(PC!Z321*1000/PC!Z169,\"-\")","v":5.1586855027723519},{"$f":"IFERROR(PC!AA321*1000/PC!AA169,\"-\")","v":6.1828468210987131},{"$f":"IFERROR(PC!AB321*1000/PC!AB169,\"-\")","v":8.1911605333290751},{"$f":"IFERROR(PC!AC321*1000/PC!AC169,\"-\")","v":11.163439254037726},{"$f":"IFERROR(PC!AD321*1000/PC!AD169,\"-\")","v":8.6417088991942457},{"$f":"IFERROR(PC!AE321*1000/PC!AE169,\"-\")","v":16.789686516591587},{"$f":"IFERROR(PC!AF321*1000/PC!AF169,\"-\")","v":10.04071492117507},{"$f":"IFERROR(PC!AG321*1000/PC!AG169,\"-\")","v":9.2418084192131751}]
[null,2043,{"$f":"IFERROR(PC!K322*1000/PC!K170,\"-\")","v":13.983230935672651},{"$f":"IFERROR(PC!L322*1000/PC!L170,\"-\")","v":7.2127596975780888},{"$f":"IFERROR(PC!M322*1000/PC!M170,\"-\")","v":8.4195780772167836},{"$f":"IFERROR(PC!N322*1000/PC!N170,\"-\")","v":5.2141367883182035},{"$f":"IFERROR(PC!O322*1000/PC!O170,\"-\")","v":11.130719668166808},{"$f":"IFERROR(PC!P322*1000/PC!P170,\"-\")","v":14.5628917800005},{"$f":"IFERROR(PC!Q322*1000/PC!Q170,\"-\")","v":7.4758569163912565},{"$f":"IFERROR(PC!R322*1000/PC!R170,\"-\")","v":5.2962799839275654},{"$f":"IFERROR(PC!S322*1000/PC!S170,\"-\")","v":8.1162204477025881},{"$f":"IFERROR(PC!T322*1000/PC!T170,\"-\")","v":7.3765072723480651},{"$f":"IFERROR(PC!U322*1000/PC!U170,\"-\")","v":7.1097586878065453},{"$f":"IFERROR(PC!V322*1000/PC!V170,\"-\")","v":7.3404984918431087},{"$f":"IFERROR(PC!W322*1000/PC!W170,\"-\")","v":6.6249485816523066},{"$f":"IFERROR(PC!X322*1000/PC!X170,\"-\")","v":6.2917192737802701},{"$f":"IFERROR(PC!Y322*1000/PC!Y170,\"-\")","v":11.569191308962875},{"$f":"IFERROR(PC!Z322*1000/PC!Z170,\"-\")","v":5.166765193393565},{"$f":"IFERROR(PC!AA322*1000/PC!AA170,\"-\")","v":6.1918977648130777},{"$f":"IFERROR(PC!AB322*1000/PC!AB170,\"-\")","v":8.2006485346385816},{"$f":"IFERROR(PC!AC322*1000/PC!AC170,\"-\")","v":11.17769555254724},{"$f":"IFERROR(PC!AD322*1000/PC!AD170,\"-\")","v":8.6484384223075335},{"$f":"IFERROR(PC!AE322*1000/PC!AE170,\"-\")","v":16.810185897978268},{"$f":"IFERROR(PC!AF322*1000/PC!AF170,\"-\")","v":10.046324835103775},{"$f":"IFERROR(PC!AG322*1000/PC!AG170,\"-\")","v":9.2584476896063297}]
[null,2044,{"$f":"IFERROR(PC!K323*1000/PC!K171,\"-\")","v":14.009274986625266},{"$f":"IFERROR(PC!L323*1000/PC!L171,\"-\")","v":7.2232442134301742},{"$f":"IFERROR(PC!M323*1000/PC!M171,\"-\")","v":8.4316136662415992},{"$f":"IFERROR(PC!N323*1000/PC!N171,\"-\")","v":5.2235342371839062},{"$f":"IFERROR(PC!O323*1000/PC!O171,\"-\")","v":11.154937470289561},{"$f":"IFERROR(PC!P323*1000/PC!P171,\"-\")","v":14.588100391301928},{"$f":"IFERROR(PC!Q323*1000/PC!Q171,\"-\")","v":7.4758569163912565},{"$f":"IFERROR(PC!R323*1000/PC!R171,\"-\")","v":5.3023493465620231},{"$f":"IFERROR(PC!S323*1000/PC!S171,\"-\")","v":8.126400017238856},{"$f":"IFERROR(PC!T323*1000/PC!T171,\"-\")","v":7.3911212300832805},{"$f":"IFERROR(PC!U323*1000/PC!U171,\"-\")","v":7.1172279479998632},{"$f":"IFERROR(PC!V323*1000/PC!V171,\"-\")","v":7.3506297751462624},{"$f":"IFERROR(PC!W323*1000/PC!W171,\"-\")","v":6.6311017313730529},{"$f":"IFERROR(PC!X323*1000/PC!X171,\"-\")","v":6.3039440203729287},{"$f":"IFERROR(PC!Y323*1000/PC!Y171,\"-\")","v":11.586394000226171},{"$f":"IFERROR(PC!Z323*1000/PC!Z171,\"-\")","v":5.1782937383003462},{"$f":"IFERROR(PC!AA323*1000/PC!AA171,\"-\")","v":6.203804782484629},{"$f":"IFERROR(PC!AB323*1000/PC!AB171,\"-\")","v":8.213910966980956},{"$f":"IFERROR(PC!AC323*1000/PC!AC171,\"-\")","v":11.195055800154618},{"$f":"IFERROR(PC!AD323*1000/PC!AD171,\"-\")","v":8.6578773818102892},{"$f":"IFERROR(PC!AE323*1000/PC!AE171,\"-\")","v":16.838220405538905},{"$f":"IFERROR(PC!AF323*1000/PC!AF171,\"-\")","v":10.052578931129981},{"$f":"IFERROR(PC!AG323*1000/PC!AG171,\"-\")","v":9.2803778743287033}]
[null,2045,{"$f":"IFERROR(PC!K324*1000/PC!K172,\"-\")","v":14.042403717805811},{"$f":"IFERROR(PC!L324*1000/PC!L172,\"-\")","v":7.2361000889430596},{"$f":"IFERROR(PC!M324*1000/PC!M172,\"-\")","v":8.4454108277670024},{"$f":"IFERROR(PC!N324*1000/PC!N172,\"-\")","v":5.2352342234733644},{"$f":"IFERROR(PC!O324*1000/PC!O172,\"-\")","v":11.185358323863625},{"$f":"IFERROR(PC!P324*1000/PC!P172,\"-\")","v":14.618927224816542},{"$f":"IFERROR(PC!Q324*1000/PC!Q172,\"-\")","v":7.4791159990080525},{"$f":"IFERROR(PC!R324*1000/PC!R172,\"-\")","v":5.3098692533379008},{"$f":"IFERROR(PC!S324*1000/PC!S172,\"-\")","v":8.1411490019384392},{"$f":"IFERROR(PC!T324*1000/PC!T172,\"-\")","v":7.4091143000836555},{"$f":"IFERROR(PC!U324*1000/PC!U172,\"-\")","v":7.1279214385281824},{"$f":"IFERROR(PC!V324*1000/PC!V172,\"-\")","v":7.3632434490633525},{"$f":"IFERROR(PC!W324*1000/PC!W172,\"-\")","v":6.6392632025895795},{"$f":"IFERROR(PC!X324*1000/PC!X172,\"-\")","v":6.319129974302971},{"$f":"IFERROR(PC!Y324*1000/PC!Y172,\"-\")","v":11.609934828988493},{"$f":"IFERROR(PC!Z324*1000/PC!Z172,\"-\")","v":5.1927769691612191},{"$f":"IFERROR(PC!AA324*1000/PC!AA172,\"-\")","v":6.2186007286683838},{"$f":"IFERROR(PC!AB324*1000/PC!AB172,\"-\")","v":8.2295347498144302},{"$f":"IFERROR(PC!AC324*1000/PC!AC172,\"-\")","v":11.216575404998698},{"$f":"IFERROR(PC!AD324*1000/PC!AD172,\"-\")","v":8.6686900243556924},{"$f":"IFERROR(PC!AE324*1000/PC!AE172,\"-\")","v":16.871045743663164},{"$f":"IFERROR(PC!AF324*1000/PC!AF172,\"-\")","v":10.060057623751669},{"$f":"IFERROR(PC!AG324*1000/PC!AG172,\"-\")","v":9.307673894145065}]
[null,2046,{"$f":"IFERROR(PC!K325*1000/PC!K173,\"-\")","v":14.081838315399166},{"$f":"IFERROR(PC!L325*1000/PC!L173,\"-\")","v":7.2525284466868598},{"$f":"IFERROR(PC!M325*1000/PC!M173,\"-\")","v":8.4627209080099615},{"$f":"IFERROR(PC!N325*1000/PC!N173,\"-\")","v":5.2491983744974755},{"$f":"IFERROR(PC!O325*1000/PC!O173,\"-\")","v":11.222083085135106},{"$f":"IFERROR(PC!P325*1000/PC!P173,\"-\")","v":14.655906470045897},{"$f":"IFERROR(PC!Q325*1000/PC!Q173,\"-\")","v":7.4795948448494531},{"$f":"IFERROR(PC!R325*1000/PC!R173,\"-\")","v":5.3188464986012622},{"$f":"IFERROR(PC!S325*1000/PC!S173,\"-\")","v":8.1570925141949413},{"$f":"IFERROR(PC!T325*1000/PC!T173,\"-\")","v":7.4310129427321892},{"$f":"IFERROR(PC!U325*1000/PC!U173,\"-\")","v":7.1419905731131985},{"$f":"IFERROR(PC!V325*1000/PC!V173,\"-\")","v":7.3783048340750437},{"$f":"IFERROR(PC!W325*1000/PC!W173,\"-\")","v":6.6493263708010133},{"$f":"IFERROR(PC!X325*1000/PC!X173,\"-\")","v":6.3378083376046384},{"$f":"IFERROR(PC!Y325*1000/PC!Y173,\"-\")","v":11.636730342748814},{"$f":"IFERROR(PC!Z325*1000/PC!Z173,\"-\")","v":5.2109953370967546},{"$f":"IFERROR(PC!AA325*1000/PC!AA173,\"-\")","v":6.2361223721639769},{"$f":"IFERROR(PC!AB325*1000/PC!AB173,\"-\")","v":8.2487113885543177},{"$f":"IFERROR(PC!AC325*1000/PC!AC173,\"-\")","v":11.243333622564},{"$f":"IFERROR(PC!AD325*1000/PC!AD173,\"-\")","v":8.6795297080398743},{"$f":"IFERROR(PC!AE325*1000/PC!AE173,\"-\")","v":16.910605483077333},{"$f":"IFERROR(PC!AF325*1000/PC!AF173,\"-\")","v":10.070046540795499},{"$f":"IFERROR(PC!AG325*1000/PC!AG173,\"-\")","v":9.3393695052679995}]
[null,2047,{"$f":"IFERROR(PC!K326*1000/PC!K174,\"-\")","v":14.128568497776694},{"$f":"IFERROR(PC!L326*1000/PC!L174,\"-\")","v":7.2698193064586549},{"$f":"IFERROR(PC!M326*1000/PC!M174,\"-\")","v":8.4828897103696104},{"$f":"IFERROR(PC!N326*1000/PC!N174,\"-\")","v":5.2654973630503976},{"$f":"IFERROR(PC!O326*1000/PC!O174,\"-\")","v":11.263687767018423},{"$f":"IFERROR(PC!P326*1000/PC!P174,\"-\")","v":14.69913068868499},{"$f":"IFERROR(PC!Q326*1000/PC!Q174,\"-\")","v":7.4828571880747408},{"$f":"IFERROR(PC!R326*1000/PC!R174,\"-\")","v":5.3292957757788075},{"$f":"IFERROR(PC!S326*1000/PC!S174,\"-\")","v":8.176536646603271},{"$f":"IFERROR(PC!T326*1000/PC!T174,\"-\")","v":7.4561646728734985},{"$f":"IFERROR(PC!U326*1000/PC!U174,\"-\")","v":7.1594752059775102},{"$f":"IFERROR(PC!V326*1000/PC!V174,\"-\")","v":7.3958437499755156},{"$f":"IFERROR(PC!W326*1000/PC!W174,\"-\")","v":6.6613693924149882},{"$f":"IFERROR(PC!X326*1000/PC!X174,\"-\")","v":6.3592204179262906},{"$f":"IFERROR(PC!Y326*1000/PC!Y174,\"-\")","v":11.668413261449219},{"$f":"IFERROR(PC!Z326*1000/PC!Z174,\"-\")","v":5.2337644261112946},{"$f":"IFERROR(PC!AA326*1000/PC!AA174,\"-\")","v":6.256826608128133},{"$f":"IFERROR(PC!AB326*1000/PC!AB174,\"-\")","v":8.2703190243093143},{"$f":"IFERROR(PC!AC326*1000/PC!AC174,\"-\")","v":11.273330343552171},{"$f":"IFERROR(PC!AD326*1000/PC!AD174,\"-\")","v":8.6958401580184113},{"$f":"IFERROR(PC!AE326*1000/PC!AE174,\"-\")","v":16.957942981519373},{"$f":"IFERROR(PC!AF326*1000/PC!AF174,\"-\")","v":10.082560616926893},{"$f":"IFERROR(PC!AG326*1000/PC!AG174,\"-\")","v":9.3776903527794246}]
[null,2048,{"$f":"IFERROR(PC!K327*1000/PC!K175,\"-\")","v":14.182737664852194},{"$f":"IFERROR(PC!L327*1000/PC!L175,\"-\")","v":7.2903605542886254},{"$f":"IFERROR(PC!M327*1000/PC!M175,\"-\")","v":8.5066586614860942},{"$f":"IFERROR(PC!N327*1000/PC!N175,\"-\")","v":5.2842441555579978},{"$f":"IFERROR(PC!O327*1000/PC!O175,\"-\")","v":11.311838160285916},{"$f":"IFERROR(PC!P327*1000/PC!P175,\"-\")","v":14.748239678865707},{"$f":"IFERROR(PC!Q327*1000/PC!Q175,\"-\")","v":7.4852087514130119},{"$f":"IFERROR(PC!R327*1000/PC!R175,\"-\")","v":5.3412620301120404},{"$f":"IFERROR(PC!S327*1000/PC!S175,\"-\")","v":8.1983783153623815},{"$f":"IFERROR(PC!T327*1000/PC!T175,\"-\")","v":7.4851188009863421},{"$f":"IFERROR(PC!U327*1000/PC!U175,\"-\")","v":7.1804251949927878},{"$f":"IFERROR(PC!V327*1000/PC!V175,\"-\")","v":7.4159558946544291},{"$f":"IFERROR(PC!W327*1000/PC!W175,\"-\")","v":6.675352455241784},{"$f":"IFERROR(PC!X327*1000/PC!X175,\"-\")","v":6.3839164351439175},{"$f":"IFERROR(PC!Y327*1000/PC!Y175,\"-\")","v":11.70506257058646},{"$f":"IFERROR(PC!Z327*1000/PC!Z175,\"-\")","v":5.258966868367601},{"$f":"IFERROR(PC!AA327*1000/PC!AA175,\"-\")","v":6.2805687568348301},{"$f":"IFERROR(PC!AB327*1000/PC!AB175,\"-\")","v":8.2955732627409429},{"$f":"IFERROR(PC!AC327*1000/PC!AC175,\"-\")","v":11.307659834466273},{"$f":"IFERROR(PC!AD327*1000/PC!AD175,\"-\")","v":8.7135791294544003},{"$f":"IFERROR(PC!AE327*1000/PC!AE175,\"-\")","v":17.012232038146255},{"$f":"IFERROR(PC!AF327*1000/PC!AF175,\"-\")","v":10.095105834315243},{"$f":"IFERROR(PC!AG327*1000/PC!AG175,\"-\")","v":9.4217183591837532}]
[null,2049,{"$f":"IFERROR(PC!K328*1000/PC!K176,\"-\")","v":14.244513821131651},{"$f":"IFERROR(PC!L328*1000/PC!L176,\"-\")","v":7.3142067081885944},{"$f":"IFERROR(PC!M328*1000/PC!M176,\"-\")","v":8.5323240288180688},{"$f":"IFERROR(PC!N328*1000/PC!N176,\"-\")","v":5.3054547683447533},{"$f":"IFERROR(PC!O328*1000/PC!O176,\"-\")","v":11.368273945601501},{"$f":"IFERROR(PC!P328*1000/PC!P176,\"-\")","v":14.804767584306315},{"$f":"IFERROR(PC!Q328*1000/PC!Q176,\"-\")","v":7.4856883777667189},{"$f":"IFERROR(PC!R328*1000/PC!R176,\"-\")","v":5.3547933425943031},{"$f":"IFERROR(PC!S328*1000/PC!S176,\"-\")","v":8.2238149021887548},{"$f":"IFERROR(PC!T328*1000/PC!T176,\"-\")","v":7.5182065265259581},{"$f":"IFERROR(PC!U328*1000/PC!U176,\"-\")","v":7.2046576103283781},{"$f":"IFERROR(PC!V328*1000/PC!V176,\"-\")","v":7.4387437668459055},{"$f":"IFERROR(PC!W328*1000/PC!W176,\"-\")","v":6.691361237325494},{"$f":"IFERROR(PC!X328*1000/PC!X176,\"-\")","v":6.4119714216689667},{"$f":"IFERROR(PC!Y328*1000/PC!Y176,\"-\")","v":11.746770437945422},{"$f":"IFERROR(PC!Z328*1000/PC!Z176,\"-\")","v":5.2889293164582689},{"$f":"IFERROR(PC!AA328*1000/PC!AA176,\"-\")","v":6.3074165928951276},{"$f":"IFERROR(PC!AB328*1000/PC!AB176,\"-\")","v":8.3242434195514434},{"$f":"IFERROR(PC!AC328*1000/PC!AC176,\"-\")","v":11.346399958089091},{"$f":"IFERROR(PC!AD328*1000/PC!AD176,\"-\")","v":8.731390621618333},{"$f":"IFERROR(PC!AE328*1000/PC!AE176,\"-\")","v":17.072641579863056},{"$f":"IFERROR(PC!AF328*1000/PC!AF176,\"-\")","v":10.107682309347814},{"$f":"IFERROR(PC!AG328*1000/PC!AG176,\"-\")","v":9.4705201345266286}]
[null,2050,{"$f":"IFERROR(PC!K329*1000/PC!K177,\"-\")","v":14.314090904340855},{"$f":"IFERROR(PC!L329*1000/PC!L177,\"-\")","v":7.3406183052250107},{"$f":"IFERROR(PC!M329*1000/PC!M177,\"-\")","v":8.560983905483349},{"$f":"IFERROR(PC!N329*1000/PC!N177,\"-\")","v":5.329258350734623},{"$f":"IFERROR(PC!O329*1000/PC!O177,\"-\")","v":11.430051638926711},{"$f":"IFERROR(PC!P329*1000/PC!P177,\"-\")","v":14.867927791332159},{"$f":"IFERROR(PC!Q329*1000/PC!Q177,\"-\")","v":7.4912656886509783},{"$f":"IFERROR(PC!R329*1000/PC!R177,\"-\")","v":5.3699355712391919},{"$f":"IFERROR(PC!S329*1000/PC!S177,\"-\")","v":8.2517445343329747},{"$f":"IFERROR(PC!T329*1000/PC!T177,\"-\")","v":7.5552880254621737},{"$f":"IFERROR(PC!U329*1000/PC!U177,\"-\")","v":7.2327278750111166},{"$f":"IFERROR(PC!V329*1000/PC!V177,\"-\")","v":7.4641942519350453},{"$f":"IFERROR(PC!W329*1000/PC!W177,\"-\")","v":6.7095481454966919},{"$f":"IFERROR(PC!X329*1000/PC!X177,\"-\")","v":6.443471667189308},{"$f":"IFERROR(PC!Y329*1000/PC!Y177,\"-\")","v":11.79202028808144},{"$f":"IFERROR(PC!Z329*1000/PC!Z177,\"-\")","v":5.3230478022526517},{"$f":"IFERROR(PC!AA329*1000/PC!AA177,\"-\")","v":6.337658692654097},{"$f":"IFERROR(PC!AB329*1000/PC!AB177,\"-\")","v":8.356398888602051},{"$f":"IFERROR(PC!AC329*1000/PC!AC177,\"-\")","v":11.391757103580598},{"$f":"IFERROR(PC!AD329*1000/PC!AD177,\"-\")","v":8.7534126723338712},{"$f":"IFERROR(PC!AE329*1000/PC!AE177,\"-\")","v":17.141238440236489},{"$f":"IFERROR(PC!AF329*1000/PC!AF177,\"-\")","v":10.125342110053882},{"$f":"IFERROR(PC!AG329*1000/PC!AG177,\"-\")","v":9.5264435858083623}]
[null,2051,{"$f":"IFERROR(PC!K330*1000/PC!K178,\"-\")","v":"-"},{"$f":"IFERROR(PC!L330*1000/PC!L178,\"-\")","v":"-"},{"$f":"IFERROR(PC!M330*1000/PC!M178,\"-\")","v":"-"},{"$f":"IFERROR(PC!N330*1000/PC!N178,\"-\")","v":"-"},{"$f":"IFERROR(PC!O330*1000/PC!O178,\"-\")","v":"-"},{"$f":"IFERROR(PC!P330*1000/PC!P178,\"-\")","v":"-"},{"$f":"IFERROR(PC!Q330*1000/PC!Q178,\"-\")","v":"-"},{"$f":"IFERROR(PC!R330*1000/PC!R178,\"-\")","v":"-"},{"$f":"IFERROR(PC!S330*1000/PC!S178,\"-\")","v":"-"},{"$f":"IFERROR(PC!T330*1000/PC!T178,\"-\")","v":"-"},{"$f":"IFERROR(PC!U330*1000/PC!U178,\"-\")","v":"-"},{"$f":"IFERROR(PC!V330*1000/PC!V178,\"-\")","v":"-"},{"$f":"IFERROR(PC!W330*1000/PC!W178,\"-\")","v":"-"},{"$f":"IFERROR(PC!X330*1000/PC!X178,\"-\")","v":"-"},{"$f":"IFERROR(PC!Y330*1000/PC!Y178,\"-\")","v":"-"},{"$f":"IFERROR(PC!Z330*1000/PC!Z178,\"-\")","v":"-"},{"$f":"IFERROR(PC!AA330*1000/PC!AA178,\"-\")","v":"-"},{"$f":"IFERROR(PC!AB330*1000/PC!AB178,\"-\")","v":"-"},{"$f":"IFERROR(PC!AC330*1000/PC!AC178,\"-\")","v":"-"},{"$f":"IFERROR(PC!AD330*1000/PC!AD178,\"-\")","v":"-"},{"$f":"IFERROR(PC!AE330*1000/PC!AE178,\"-\")","v":"-"},{"$f":"IFERROR(PC!AF330*1000/PC!AF178,\"-\")","v":"-"},{"$f":"IFERROR(PC!AG330*1000/PC!AG178,\"-\")","v":"-"}]
[null,2052,{"$f":"IFERROR(PC!K331*1000/PC!K179,\"-\")","v":"-"},{"$f":"IFERROR(PC!L331*1000/PC!L179,\"-\")","v":"-"},{"$f":"IFERROR(PC!M331*1000/PC!M179,\"-\")","v":"-"},{"$f":"IFERROR(PC!N331*1000/PC!N179,\"-\")","v":"-"},{"$f":"IFERROR(PC!O331*1000/PC!O179,\"-\")","v":"-"},{"$f":"IFERROR(PC!P331*1000/PC!P179,\"-\")","v":"-"},{"$f":"IFERROR(PC!Q331*1000/PC!Q179,\"-\")","v":"-"},{"$f":"IFERROR(PC!R331*1000/PC!R179,\"-\")","v":"-"},{"$f":"IFERROR(PC!S331*1000/PC!S179,\"-\")","v":"-"},{"$f":"IFERROR(PC!T331*1000/PC!T179,\"-\")","v":"-"},{"$f":"IFERROR(PC!U331*1000/PC!U179,\"-\")","v":"-"},{"$f":"IFERROR(PC!V331*1000/PC!V179,\"-\")","v":"-"},{"$f":"IFERROR(PC!W331*1000/PC!W179,\"-\")","v":"-"},{"$f":"IFERROR(PC!X331*1000/PC!X179,\"-\")","v":"-"},{"$f":"IFERROR(PC!Y331*1000/PC!Y179,\"-\")","v":"-"},{"$f":"IFERROR(PC!Z331*1000/PC!Z179,\"-\")","v":"-"},{"$f":"IFERROR(PC!AA331*1000/PC!AA179,\"-\")","v":"-"},{"$f":"IFERROR(PC!AB331*1000/PC!AB179,\"-\")","v":"-"},{"$f":"IFERROR(PC!AC331*1000/PC!AC179,\"-\")","v":"-"},{"$f":"IFERROR(PC!AD331*1000/PC!AD179,\"-\")","v":"-"},{"$f":"IFERROR(PC!AE331*1000/PC!AE179,\"-\")","v":"-"},{"$f":"IFERROR(PC!AF331*1000/PC!AF179,\"-\")","v":"-"},{"$f":"IFERROR(PC!AG331*1000/PC!AG179,\"-\")","v":"-"}]
[null,2053,{"$f":"IFERROR(PC!K332*1000/PC!K180,\"-\")","v":"-"},{"$f":"IFERROR(PC!L332*1000/PC!L180,\"-\")","v":"-"},{"$f":"IFERROR(PC!M332*1000/PC!M180,\"-\")","v":"-"},{"$f":"IFERROR(PC!N332*1000/PC!N180,\"-\")","v":"-"},{"$f":"IFERROR(PC!O332*1000/PC!O180,\"-\")","v":"-"},{"$f":"IFERROR(PC!P332*1000/PC!P180,\"-\")","v":"-"},{"$f":"IFERROR(PC!Q332*1000/PC!Q180,\"-\")","v":"-"},{"$f":"IFERROR(PC!R332*1000/PC!R180,\"-\")","v":"-"},{"$f":"IFERROR(PC!S332*1000/PC!S180,\"-\")","v":"-"},{"$f":"IFERROR(PC!T332*1000/PC!T180,\"-\")","v":"-"},{"$f":"IFERROR(PC!U332*1000/PC!U180,\"-\")","v":"-"},{"$f":"IFERROR(PC!V332*1000/PC!V180,\"-\")","v":"-"},{"$f":"IFERROR(PC!W332*1000/PC!W180,\"-\")","v":"-"},{"$f":"IFERROR(PC!X332*1000/PC!X180,\"-\")","v":"-"},{"$f":"IFERROR(PC!Y332*1000/PC!Y180,\"-\")","v":"-"},{"$f":"IFERROR(PC!Z332*1000/PC!Z180,\"-\")","v":"-"},{"$f":"IFERROR(PC!AA332*1000/PC!AA180,\"-\")","v":"-"},{"$f":"IFERROR(PC!AB332*1000/PC!AB180,\"-\")","v":"-"},{"$f":"IFERROR(PC!AC332*1000/PC!AC180,\"-\")","v":"-"},{"$f":"IFERROR(PC!AD332*1000/PC!AD180,\"-\")","v":"-"},{"$f":"IFERROR(PC!AE332*1000/PC!AE180,\"-\")","v":"-"},{"$f":"IFERROR(PC!AF332*1000/PC!AF180,\"-\")","v":"-"},{"$f":"IFERROR(PC!AG332*1000/PC!AG180,\"-\")","v":"-"}]
[null,2054,{"$f":"IFERROR(PC!K333*1000/PC!K181,\"-\")","v":"-"},{"$f":"IFERROR(PC!L333*1000/PC!L181,\"-\")","v":"-"},{"$f":"IFERROR(PC!M333*1000/PC!M181,\"-\")","v":"-"},{"$f":"IFERROR(PC!N333*1000/PC!N181,\"-\")","v":"-"},{"$f":"IFERROR(PC!O333*1000/PC!O181,\"-\")","v":"-"},{"$f":"IFERROR(PC!P333*1000/PC!P181,\"-\")","v":"-"},{"$f":"IFERROR(PC!Q333*1000/PC!Q181,\"-\")","v":"-"},{"$f":"IFERROR(PC!R333*1000/PC!R181,\"-\")","v":"-"},{"$f":"IFERROR(PC!S333*1000/PC!S181,\"-\")","v":"-"},{"$f":"IFERROR(PC!T333*1000/PC!T181,\"-\")","v":"-"},{"$f":"IFERROR(PC!U333*1000/PC!U181,\"-\")","v":"-"},{"$f":"IFERROR(PC!V333*1000/PC!V181,\"-\")","v":"-"},{"$f":"IFERROR(PC!W333*1000/PC!W181,\"-\")","v":"-"},{"$f":"IFERROR(PC!X333*1000/PC!X181,\"-\")","v":"-"},{"$f":"IFERROR(PC!Y333*1000/PC!Y181,\"-\")","v":"-"},{"$f":"IFERROR(PC!Z333*1000/PC!Z181,\"-\")","v":"-"},{"$f":"IFERROR(PC!AA333*1000/PC!AA181,\"-\")","v":"-"},{"$f":"IFERROR(PC!AB333*1000/PC!AB181,\"-\")","v":"-"},{"$f":"IFERROR(PC!AC333*1000/PC!AC181,\"-\")","v":"-"},{"$f":"IFERROR(PC!AD333*1000/PC!AD181,\"-\")","v":"-"},{"$f":"IFERROR(PC!AE333*1000/PC!AE181,\"-\")","v":"-"},{"$f":"IFERROR(PC!AF333*1000/PC!AF181,\"-\")","v":"-"},{"$f":"IFERROR(PC!AG333*1000/PC!AG181,\"-\")","v":"-"}]
[null,2055,{"$f":"IFERROR(PC!K334*1000/PC!K182,\"-\")","v":"-"},{"$f":"IFERROR(PC!L334*1000/PC!L182,\"-\")","v":"-"},{"$f":"IFERROR(PC!M334*1000/PC!M182,\"-\")","v":"-"},{"$f":"IFERROR(PC!N334*1000/PC!N182,\"-\")","v":"-"},{"$f":"IFERROR(PC!O334*1000/PC!O182,\"-\")","v":"-"},{"$f":"IFERROR(PC!P334*1000/PC!P182,\"-\")","v":"-"},{"$f":"IFERROR(PC!Q334*1000/PC!Q182,\"-\")","v":"-"},{"$f":"IFERROR(PC!R334*1000/PC!R182,\"-\")","v":"-"},{"$f":"IFERROR(PC!S334*1000/PC!S182,\"-\")","v":"-"},{"$f":"IFERROR(PC!T334*1000/PC!T182,\"-\")","v":"-"},{"$f":"IFERROR(PC!U334*1000/PC!U182,\"-\")","v":"-"},{"$f":"IFERROR(PC!V334*1000/PC!V182,\"-\")","v":"-"},{"$f":"IFERROR(PC!W334*1000/PC!W182,\"-\")","v":"-"},{"$f":"IFERROR(PC!X334*1000/PC!X182,\"-\")","v":"-"},{"$f":"IFERROR(PC!Y334*1000/PC!Y182,\"-\")","v":"-"},{"$f":"IFERROR(PC!Z334*1000/PC!Z182,\"-\")","v":"-"},{"$f":"IFERROR(PC!AA334*1000/PC!AA182,\"-\")","v":"-"},{"$f":"IFERROR(PC!AB334*1000/PC!AB182,\"-\")","v":"-"},{"$f":"IFERROR(PC!AC334*1000/PC!AC182,\"-\")","v":"-"},{"$f":"IFERROR(PC!AD334*1000/PC!AD182,\"-\")","v":"-"},{"$f":"IFERROR(PC!AE334*1000/PC!AE182,\"-\")","v":"-"},{"$f":"IFERROR(PC!AF334*1000/PC!AF182,\"-\")","v":"-"},{"$f":"IFERROR(PC!AG334*1000/PC!AG182,\"-\")","v":"-"}]
[]
["x","lig ativa de esgoto / lig totais de esgoto","Aquiraz","Barbalha","Cascavel","Caucaia","Chorozinho","Eusébio","Farias_Brito","Fortaleza","Guaiúba","Horizonte","Itaitinga","Juazeiro_do_Norte","Maracanaú","Maranguape","Missão_Velha","Nova_Olinda","Pacajus","Pacatuba","Paracuru","Paraipaba","São_Gonçalo_do_Amarante","São_Luís_do_Curu","Trairi"]
[null,2020,{"$f":"IFERROR(PC!K147/PC!K71,\"-\")","v":0.58199432406321783},{"$f":"IFERROR(PC!L147/PC!L71,\"-\")","v":0.23390500914024945},{"$f":"IFERROR(PC!M147/PC!M71,\"-\")","v":0.40806451612903227},{"$f":"IFERROR(PC!N147/PC!N71,\"-\")","v":0.66911385997408446},{"$f":"IFERROR(PC!O147/PC!O71,\"-\")","v":"-"},{"$f":"IFERROR(PC!P147/PC!P71,\"-\")","v":0.35980419529945151},{"$f":"IFERROR(PC!Q147/PC!Q71,\"-\")","v":"-"},{"$f":"IFERROR(PC!R147/PC!R71,\"-\")","v":0.6471229419351866},{"$f":"IFERROR(PC!S147/PC!S71,\"-\")","v":0.28853774111096564},{"$f":"IFERROR(PC!T147/PC!T71,\"-\")","v":0.13938547207545812},{"$f":"IFERROR(PC!U147/PC!U71,\"-\")","v":6.6854721834447822E-2},{"$f":"IFERROR(PC!V147/PC!V71,\"-\")","v":0.57836244437972817},{"$f":"IFERROR(PC!W147/PC!W71,\"-\")","v":0.80049853326681897},{"$f":"IFERROR(PC!X147/PC!X71,\"-\")","v":0.26456500822189455},{"$f":"IFERROR(PC!Y147/PC!Y71,\"-\")","v":0.18155930341892518},{"$f":"IFERROR(PC!Z147/PC!Z71,\"-\")","v":"-"},{"$f":"IFERROR(PC!AA147/PC!AA71,\"-\")","v":0.77236014382087881},{"$f":"IFERROR(PC!AB147/PC!AB71,\"-\")","v":0.80563092280685},{"$f":"IFERROR(PC!AC147/PC!AC71,\"-\")","v":0.41832933594350058},{"$f":"IFERROR(PC!AD147/PC!AD71,\"-\")","v":0.4927059150388014},{"$f":"IFERROR(PC!AE147/PC!AE71,\"-\")","v":0.40373787801000238},{"$f":"IFERROR(PC!AF147/PC!AF71,\"-\")","v":0.19056738789283076},{"$f":"IFERROR(PC!AG147/PC!AG71,\"-\")","v":0.36547776309995594}]
[null,{"$f":"B353+1","v":2021},{"$f":"IFERROR(PC!K148/PC!K72,\"-\")","v":0.51662490990991905},{"$f":"IFERROR(PC!L148/PC!L72,\"-\")","v":0.25856887707251036},{"$f":"IFERROR(PC!M148/PC!M72,\"-\")","v":0.19450592885375492},{"$f":"IFERROR(PC!N148/PC!N72,\"-\")","v":0.65519962183888258},{"$f":"IFERROR(PC!O148/PC!O72,\"-\")","v":"-"},{"$f":"IFERROR(PC!P148/PC!P72,\"-\")","v":0.34459959855929007},{"$f":"IFERROR(PC!Q148/PC!Q72,\"-\")","v":0},{"$f":"IFERROR(PC!R148/PC!R72,\"-\")","v":0.66303672462279162},{"$f":"IFERROR(PC!S148/PC!S72,\"-\")","v":0.30799711597789842},{"$f":"IFERROR(PC!T148/PC!T72,\"-\")","v":0.38445338576954796},{"$f":"IFERROR(PC!U148/PC!U72,\"-\")","v":0.17114466411922039},{"$f":"IFERROR(PC!V148/PC!V72,\"-\")","v":0.53614422647515425},{"$f":"IFERROR(PC!W148/PC!W72,\"-\")","v":0.72731095113246247},{"$f":"IFERROR(PC!X148/PC!X72,\"-\")","v":0.27607994957511822},{"$f":"IFERROR(PC!Y148/PC!Y72,\"-\")","v":0.14736498670478451},{"$f":"IFERROR(PC!Z148/PC!Z72,\"-\")","v":0},{"$f":"IFERROR(PC!AA148/PC!AA72,\"-\")","v":0.21687749193991415},{"$f":"IFERROR(PC!AB148/PC!AB72,\"-\")","v":0.72579563865005359},{"$f":"IFERROR(PC!AC148/PC!AC72,\"-\")","v":0.41291899338440796},{"$f":"IFERROR(PC!AD148/PC!AD72,\"-\")","v":0.51927547924510398},{"$f":"IFERROR(PC!AE148/PC!AE72,\"-\")","v":0.43064033185894635},{"$f":"IFERROR(PC!AF148/PC!AF72,\"-\")","v":0.22971917620379406},{"$f":"IFERROR(PC!AG148/PC!AG72,\"-\")","v":0.34062786134728579}]
[null,2022,{"$f":"IFERROR(PC!K149/PC!K73,\"-\")","v":0.53226072038301975},{"$f":"IFERROR(PC!L149/PC!L73,\"-\")","v":0.3218187794205587},{"$f":"IFERROR(PC!M149/PC!M73,\"-\")","v":0.29150348956736577},{"$f":"IFERROR(PC!N149/PC!N73,\"-\")","v":0.67683898969319245},{"$f":"IFERROR(PC!O149/PC!O73,\"-\")","v":"-"},{"$f":"IFERROR(PC!P149/PC!P73,\"-\")","v":0.423586406928259},{"$f":"IFERROR(PC!Q149/PC!Q73,\"-\")","v":0.19971305595408897},{"$f":"IFERROR(PC!R149/PC!R73,\"-\")","v":0.71184256398022949},{"$f":"IFERROR(PC!S149/PC!S73,\"-\")","v":0.36073434254495651},{"$f":"IFERROR(PC!T149/PC!T73,\"-\")","v":0.63277748496722208},{"$f":"IFERROR(PC!U149/PC!U73,\"-\")","v":0.33108168207821881},{"$f":"IFERROR(PC!V149/PC!V73,\"-\")","v":0.5528750317015918},{"$f":"IFERROR(PC!W149/PC!W73,\"-\")","v":0.7064762106110003},{"$f":"IFERROR(PC!X149/PC!X73,\"-\")","v":0.33480256729439367},{"$f":"IFERROR(PC!Y149/PC!Y73,\"-\")","v":0.23977542023054885},{"$f":"IFERROR(PC!Z149/PC!Z73,\"-\")","v":0.19688929551692591},{"$f":"IFERROR(PC!AA149/PC!AA73,\"-\")","v":0.2909389139908008},{"$f":"IFERROR(PC!AB149/PC!AB73,\"-\")","v":0.68727560086541972},{"$f":"IFERROR(PC!AC149/PC!AC73,\"-\")","v":0.45349024385015946},{"$f":"IFERROR(PC!AD149/PC!AD73,\"-\")","v":0.55132871363173452},{"$f":"IFERROR(PC!AE149/PC!AE73,\"-\")","v":0.46927209140143872},{"$f":"IFERROR(PC!AF149/PC!AF73,\"-\")","v":0.29248568712532969},{"$f":"IFERROR(PC!AG149/PC!AG73,\"-\")","v":0.38463501336493156}]
[null,2023,{"$f":"IFERROR(PC!K150/PC!K74,\"-\")","v":0.57798857717618313},{"$f":"IFERROR(PC!L150/PC!L74,\"-\")","v":0.40683504268438314},{"$f":"IFERROR(PC!M150/PC!M74,\"-\")","v":0.43876216659934586},{"$f":"IFERROR(PC!N150/PC!N74,\"-\")","v":0.69112791211328617},{"$f":"IFERROR(PC!O150/PC!O74,\"-\")","v":0},{"$f":"IFERROR(PC!P150/PC!P74,\"-\")","v":0.5039007776868123},{"$f":"IFERROR(PC!Q150/PC!Q74,\"-\")","v":0.40627151051625243},{"$f":"IFERROR(PC!R150/PC!R74,\"-\")","v":0.65178907024504973},{"$f":"IFERROR(PC!S150/PC!S74,\"-\")","v":0.43414580520640994},{"$f":"IFERROR(PC!T150/PC!T74,\"-\")","v":0.65486279079599952},{"$f":"IFERROR(PC!U150/PC!U74,\"-\")","v":0.4391651408588923},{"$f":"IFERROR(PC!V150/PC!V74,\"-\")","v":0.59236598272991481},{"$f":"IFERROR(PC!W150/PC!W74,\"-\")","v":0.71733523401775845},{"$f":"IFERROR(PC!X150/PC!X74,\"-\")","v":0.42065023155601466},{"$f":"IFERROR(PC!Y150/PC!Y74,\"-\")","v":0.33867217229725266},{"$f":"IFERROR(PC!Z150/PC!Z74,\"-\")","v":0.39901323706377856},{"$f":"IFERROR(PC!AA150/PC!AA74,\"-\")","v":0.38303935021170421},{"$f":"IFERROR(PC!AB150/PC!AB74,\"-\")","v":0.67812343297908872},{"$f":"IFERROR(PC!AC150/PC!AC74,\"-\")","v":0.51222699108960179},{"$f":"IFERROR(PC!AD150/PC!AD74,\"-\")","v":0.58280152570012944},{"$f":"IFERROR(PC!AE150/PC!AE74,\"-\")","v":0.47179854096874707},{"$f":"IFERROR(PC!AF150/PC!AF74,\"-\")","v":0.3734424728034697},{"$f":"IFERROR(PC!AG150/PC!AG74,\"-\")","v":0.46456943422208508}]
[null,2024,{"$f":"IFERROR(PC!K151/PC!K75,\"-\")","v":0.59176892917533963},{"$f":"IFERROR(PC!L151/PC!L75,\"-\")","v":0.49417543051725316},{"$f":"IFERROR(PC!M151/PC!M75,\"-\")","v":0.52314354924072792},{"$f":"IFERROR(PC!N151/PC!N75,\"-\")","v":0.70359104905408909},{"$f":"IFERROR(PC!O151/PC!O75,\"-\")","v":0.28473040326234711},{"$f":"IFERROR(PC!P151/PC!P75,\"-\")","v":0.56027745974782461},{"$f":"IFERROR(PC!Q151/PC!Q75,\"-\")","v":0.50977777777777789},{"$f":"IFERROR(PC!R151/PC!R75,\"-\")","v":0.71417609673778182},{"$f":"IFERROR(PC!S151/PC!S75,\"-\")","v":0.49619242647264494},{"$f":"IFERROR(PC!T151/PC!T75,\"-\")","v":0.67403309055655758},{"$f":"IFERROR(PC!U151/PC!U75,\"-\")","v":0.51049758049660177},{"$f":"IFERROR(PC!V151/PC!V75,\"-\")","v":0.6243391498758879},{"$f":"IFERROR(PC!W151/PC!W75,\"-\")","v":0.72481122045050728},{"$f":"IFERROR(PC!X151/PC!X75,\"-\")","v":0.51515442568279091},{"$f":"IFERROR(PC!Y151/PC!Y75,\"-\")","v":0.4774321532261841},{"$f":"IFERROR(PC!Z151/PC!Z75,\"-\")","v":0.50038290293855747},{"$f":"IFERROR(PC!AA151/PC!AA75,\"-\")","v":0.528007145534795},{"$f":"IFERROR(PC!AB151/PC!AB75,\"-\")","v":0.73498155910783125},{"$f":"IFERROR(PC!AC151/PC!AC75,\"-\")","v":0.56060802667696574},{"$f":"IFERROR(PC!AD151/PC!AD75,\"-\")","v":0.61335955158381383},{"$f":"IFERROR(PC!AE151/PC!AE75,\"-\")","v":0.53652774055100372},{"$f":"IFERROR(PC!AF151/PC!AF75,\"-\")","v":0.44393369527317289},{"$f":"IFERROR(PC!AG151/PC!AG75,\"-\")","v":0.52619372839711831}]
[null,2025,{"$f":"IFERROR(PC!K152/PC!K76,\"-\")","v":0.66709278894207436},{"$f":"IFERROR(PC!L152/PC!L76,\"-\")","v":0.55844669696855542},{"$f":"IFERROR(PC!M152/PC!M76,\"-\")","v":0.5779028546655105},{"$f":"IFERROR(PC!N152/PC!N76,\"-\")","v":0.71455951871443701},{"$f":"IFERROR(PC!O152/PC!O76,\"-\")","v":0.54070101647388713},{"$f":"IFERROR(PC!P152/PC!P76,\"-\")","v":0.60205625832807586},{"$f":"IFERROR(PC!Q152/PC!Q76,\"-\")","v":0.5718577981651376},{"$f":"IFERROR(PC!R152/PC!R76,\"-\")","v":0.7714594849836196},{"$f":"IFERROR(PC!S152/PC!S76,\"-\")","v":0.54950199977231873},{"$f":"IFERROR(PC!T152/PC!T76,\"-\")","v":0.69078744334159015},{"$f":"IFERROR(PC!U152/PC!U76,\"-\")","v":0.5655011630291864},{"$f":"IFERROR(PC!V152/PC!V76,\"-\")","v":0.65074676586986091},{"$f":"IFERROR(PC!W152/PC!W76,\"-\")","v":0.73138054464180935},{"$f":"IFERROR(PC!X152/PC!X76,\"-\")","v":0.5805151820586707},{"$f":"IFERROR(PC!Y152/PC!Y76,\"-\")","v":0.54259909810578066},{"$f":"IFERROR(PC!Z152/PC!Z76,\"-\")","v":0.56153359127682023},{"$f":"IFERROR(PC!AA152/PC!AA76,\"-\")","v":0.58108967534355294},{"$f":"IFERROR(PC!AB152/PC!AB76,\"-\")","v":0.75572808547145187},{"$f":"IFERROR(PC!AC152/PC!AC76,\"-\")","v":0.60078284290720585},{"$f":"IFERROR(PC!AD152/PC!AD76,\"-\")","v":0.6429428136668125},{"$f":"IFERROR(PC!AE152/PC!AE76,\"-\")","v":0.60242955225011308},{"$f":"IFERROR(PC!AF152/PC!AF76,\"-\")","v":0.50625006942331219},{"$f":"IFERROR(PC!AG152/PC!AG76,\"-\")","v":0.57477753923600827}]
[null,2026,{"$f":"IFERROR(PC!K153/PC!K77,\"-\")","v":0.71584537663817571},{"$f":"IFERROR(PC!L153/PC!L77,\"-\")","v":0.60245223287705407},{"$f":"IFERROR(PC!M153/PC!M77,\"-\")","v":0.61612774507384815},{"$f":"IFERROR(PC!N153/PC!N77,\"-\")","v":0.72430895644821491},{"$f":"IFERROR(PC!O153/PC!O77,\"-\")","v":0.58954960091220066},{"$f":"IFERROR(PC!P153/PC!P77,\"-\")","v":0.63426921856132101},{"$f":"IFERROR(PC!Q153/PC!Q77,\"-\")","v":0.61323459149546111},{"$f":"IFERROR(PC!R153/PC!R77,\"-\")","v":0.77808231433757358},{"$f":"IFERROR(PC!S153/PC!S77,\"-\")","v":0.5954479615644156},{"$f":"IFERROR(PC!T153/PC!T77,\"-\")","v":0.70560186465513786},{"$f":"IFERROR(PC!U153/PC!U77,\"-\")","v":0.60689918899759421},{"$f":"IFERROR(PC!V153/PC!V77,\"-\")","v":0.67291514071156644},{"$f":"IFERROR(PC!W153/PC!W77,\"-\")","v":0.7372062445021963},{"$f":"IFERROR(PC!X153/PC!X77,\"-\")","v":0.61988339424394689},{"$f":"IFERROR(PC!Y153/PC!Y77,\"-\")","v":0.59064312963219501},{"$f":"IFERROR(PC!Z153/PC!Z77,\"-\")","v":0.60269988412514486},{"$f":"IFERROR(PC!AA153/PC!AA77,\"-\")","v":0.61766672027546421},{"$f":"IFERROR(PC!AB153/PC!AB77,\"-\")","v":0.75895662012005582},{"$f":"IFERROR(PC!AC153/PC!AC77,\"-\")","v":0.63495063612743441},{"$f":"IFERROR(PC!AD153/PC!AD77,\"-\")","v":0.67177702504745573},{"$f":"IFERROR(PC!AE153/PC!AE77,\"-\")","v":0.63762778894299665},{"$f":"IFERROR(PC!AF153/PC!AF77,\"-\")","v":0.56145691283912225},{"$f":"IFERROR(PC!AG153/PC!AG77,\"-\")","v":0.61416411553307582}]
[null,2027,{"$f":"IFERROR(PC!K154/PC!K78,\"-\")","v":0.7279027996836801},{"$f":"IFERROR(PC!L154/PC!L78,\"-\")","v":0.64202651035814762},{"$f":"IFERROR(PC!M154/PC!M78,\"-\")","v":0.64455479013234562},{"$f":"IFERROR(PC!N154/PC!N78,\"-\")","v":0.73302917963366621},{"$f":"IFERROR(PC!O154/PC!O78,\"-\")","v":0.623701750179813},{"$f":"IFERROR(PC!P154/PC!P78,\"-\")","v":0.65984564189027184},{"$f":"IFERROR(PC!Q154/PC!Q78,\"-\")","v":0.64252148997134673},{"$f":"IFERROR(PC!R154/PC!R78,\"-\")","v":0.78457942994922658},{"$f":"IFERROR(PC!S154/PC!S78,\"-\")","v":0.63573451844183138},{"$f":"IFERROR(PC!T154/PC!T78,\"-\")","v":0.71878522274956325},{"$f":"IFERROR(PC!U154/PC!U78,\"-\")","v":0.63928866820057539},{"$f":"IFERROR(PC!V154/PC!V78,\"-\")","v":0.6918114133072244},{"$f":"IFERROR(PC!W154/PC!W78,\"-\")","v":0.7424055287634983},{"$f":"IFERROR(PC!X154/PC!X78,\"-\")","v":0.65547085789926163},{"$f":"IFERROR(PC!Y154/PC!Y78,\"-\")","v":0.62760622413694656},{"$f":"IFERROR(PC!Z154/PC!Z78,\"-\")","v":0.63264373464373469},{"$f":"IFERROR(PC!AA154/PC!AA78,\"-\")","v":0.64455623315709742},{"$f":"IFERROR(PC!AB154/PC!AB78,\"-\")","v":0.7620504920613691},{"$f":"IFERROR(PC!AC154/PC!AC78,\"-\")","v":0.66406866017366639},{"$f":"IFERROR(PC!AD154/PC!AD78,\"-\")","v":0.70003010948927757},{"$f":"IFERROR(PC!AE154/PC!AE78,\"-\")","v":0.67026588197403969},{"$f":"IFERROR(PC!AF154/PC!AF78,\"-\")","v":0.61083922257884171},{"$f":"IFERROR(PC!AG154/PC!AG78,\"-\")","v":0.64681251981700405}]
[null,2028,{"$f":"IFERROR(PC!K155/PC!K79,\"-\")","v":0.73880705150470172},{"$f":"IFERROR(PC!L155/PC!L79,\"-\")","v":0.67789545261659201},{"$f":"IFERROR(PC!M155/PC!M79,\"-\")","v":0.66658722736409848},{"$f":"IFERROR(PC!N155/PC!N79,\"-\")","v":0.74086869905265218},{"$f":"IFERROR(PC!O155/PC!O79,\"-\")","v":0.64898987812435449},{"$f":"IFERROR(PC!P155/PC!P79,\"-\")","v":0.68069534699307055},{"$f":"IFERROR(PC!Q155/PC!Q79,\"-\")","v":0.6646115288220551},{"$f":"IFERROR(PC!R155/PC!R79,\"-\")","v":0.79094975209175888},{"$f":"IFERROR(PC!S155/PC!S79,\"-\")","v":0.67109727110236705},{"$f":"IFERROR(PC!T155/PC!T79,\"-\")","v":0.73055315245360541},{"$f":"IFERROR(PC!U155/PC!U79,\"-\")","v":0.66522079646996402},{"$f":"IFERROR(PC!V155/PC!V79,\"-\")","v":0.70809869693095051},{"$f":"IFERROR(PC!W155/PC!W79,\"-\")","v":0.74710063491675538},{"$f":"IFERROR(PC!X155/PC!X79,\"-\")","v":0.68787133985650983},{"$f":"IFERROR(PC!Y155/PC!Y79,\"-\")","v":0.65682085164018622},{"$f":"IFERROR(PC!Z155/PC!Z79,\"-\")","v":0.65527783691718122},{"$f":"IFERROR(PC!AA155/PC!AA79,\"-\")","v":0.66523861951129226},{"$f":"IFERROR(PC!AB155/PC!AB79,\"-\")","v":0.76497545951379675},{"$f":"IFERROR(PC!AC155/PC!AC79,\"-\")","v":0.68940294463285656},{"$f":"IFERROR(PC!AD155/PC!AD79,\"-\")","v":0.72761354699347802},{"$f":"IFERROR(PC!AE155/PC!AE79,\"-\")","v":0.70076380140601957},{"$f":"IFERROR(PC!AF155/PC!AF79,\"-\")","v":0.65549522315728181},{"$f":"IFERROR(PC!AG155/PC!AG79,\"-\")","v":0.67410658307210025}]
[null,2029,{"$f":"IFERROR(PC!K156/PC!K80,\"-\")","v":0.74874113095932793},{"$f":"IFERROR(PC!L156/PC!L80,\"-\")","v":0.71052448648277511},{"$f":"IFERROR(PC!M156/PC!M80,\"-\")","v":0.68405231832581348},{"$f":"IFERROR(PC!N156/PC!N80,\"-\")","v":0.74796268712423053},{"$f":"IFERROR(PC!O156/PC!O80,\"-\")","v":0.66864031907179122},{"$f":"IFERROR(PC!P156/PC!P80,\"-\")","v":0.69800864627232084},{"$f":"IFERROR(PC!Q156/PC!Q80,\"-\")","v":0.68213239974538498},{"$f":"IFERROR(PC!R156/PC!R80,\"-\")","v":0.797204392019219},{"$f":"IFERROR(PC!S156/PC!S80,\"-\")","v":0.70262598880288785},{"$f":"IFERROR(PC!T156/PC!T80,\"-\")","v":0.741193364004058},{"$f":"IFERROR(PC!U156/PC!U80,\"-\")","v":0.68649895730069754},{"$f":"IFERROR(PC!V156/PC!V80,\"-\")","v":0.7222790677309906},{"$f":"IFERROR(PC!W156/PC!W80,\"-\")","v":0.75134822984757543},{"$f":"IFERROR(PC!X156/PC!X80,\"-\")","v":0.71742497921769677},{"$f":"IFERROR(PC!Y156/PC!Y80,\"-\")","v":0.68054081855687454},{"$f":"IFERROR(PC!Z156/PC!Z80,\"-\")","v":0.6729557389347337},{"$f":"IFERROR(PC!AA156/PC!AA80,\"-\")","v":0.68159899253687573},{"$f":"IFERROR(PC!AB156/PC!AB80,\"-\")","v":0.76772980200782159},{"$f":"IFERROR(PC!AC156/PC!AC80,\"-\")","v":0.71156627968390274},{"$f":"IFERROR(PC!AD156/PC!AD80,\"-\")","v":0.75425584497049347},{"$f":"IFERROR(PC!AE156/PC!AE80,\"-\")","v":0.72917858489889253},{"$f":"IFERROR(PC!AF156/PC!AF80,\"-\")","v":0.69531254863009906},{"$f":"IFERROR(PC!AG156/PC!AG80,\"-\")","v":0.69729040298070921}]
[null,2030,{"$f":"IFERROR(PC!K157/PC!K81,\"-\")","v":0.75791160274169767},{"$f":"IFERROR(PC!L157/PC!L81,\"-\")","v":0.74026799937401566},{"$f":"IFERROR(PC!M157/PC!M81,\"-\")","v":0.69833907664833139},{"$f":"IFERROR(PC!N157/PC!N81,\"-\")","v":0.75444361517136571},{"$f":"IFERROR(PC!O157/PC!O81,\"-\")","v":0.68425112976113622},{"$f":"IFERROR(PC!P157/PC!P81,\"-\")","v":0.71267594938287659},{"$f":"IFERROR(PC!Q157/PC!Q81,\"-\")","v":0.69563698826223863},{"$f":"IFERROR(PC!R157/PC!R81,\"-\")","v":0.80336267934831673},{"$f":"IFERROR(PC!S157/PC!S81,\"-\")","v":0.73056247867970714},{"$f":"IFERROR(PC!T157/PC!T81,\"-\")","v":0.75080565322955461},{"$f":"IFERROR(PC!U157/PC!U81,\"-\")","v":0.70433028709434453},{"$f":"IFERROR(PC!V157/PC!V81,\"-\")","v":0.73476368910072354},{"$f":"IFERROR(PC!W157/PC!W81,\"-\")","v":0.75521297118990072},{"$f":"IFERROR(PC!X157/PC!X81,\"-\")","v":0.74448127795236274},{"$f":"IFERROR(PC!Y157/PC!Y81,\"-\")","v":0.70036222431481421},{"$f":"IFERROR(PC!Z157/PC!Z81,\"-\")","v":0.68734974049891173},{"$f":"IFERROR(PC!AA157/PC!AA81,\"-\")","v":0.69496433482742626},{"$f":"IFERROR(PC!AB157/PC!AB81,\"-\")","v":0.77034525091599593},{"$f":"IFERROR(PC!AC157/PC!AC81,\"-\")","v":0.73106978634342024},{"$f":"IFERROR(PC!AD157/PC!AD81,\"-\")","v":0.78051124034806463},{"$f":"IFERROR(PC!AE157/PC!AE81,\"-\")","v":0.75586492882873912},{"$f":"IFERROR(PC!AF157/PC!AF81,\"-\")","v":0.7319198683592878},{"$f":"IFERROR(PC!AG157/PC!AG81,\"-\")","v":0.71736614558177336}]
[null,2031,{"$f":"IFERROR(PC!K158/PC!K82,\"-\")","v":0.77520579825786284},{"$f":"IFERROR(PC!L158/PC!L82,\"-\")","v":0.76766850068775783},{"$f":"IFERROR(PC!M158/PC!M82,\"-\")","v":0.71023813662436985},{"$f":"IFERROR(PC!N158/PC!N82,\"-\")","v":0.76039610466782714},{"$f":"IFERROR(PC!O158/PC!O82,\"-\")","v":0.69716778133178248},{"$f":"IFERROR(PC!P158/PC!P82,\"-\")","v":0.7252216219843638},{"$f":"IFERROR(PC!Q158/PC!Q82,\"-\")","v":0.71589986824769425},{"$f":"IFERROR(PC!R158/PC!R82,\"-\")","v":0.80942405576623777},{"$f":"IFERROR(PC!S158/PC!S82,\"-\")","v":0.75576809015421109},{"$f":"IFERROR(PC!T158/PC!T82,\"-\")","v":0.75961172336142468},{"$f":"IFERROR(PC!U158/PC!U82,\"-\")","v":0.7194677436803576},{"$f":"IFERROR(PC!V158/PC!V82,\"-\")","v":0.78728907856315966},{"$f":"IFERROR(PC!W158/PC!W82,\"-\")","v":0.7587635819386942},{"$f":"IFERROR(PC!X158/PC!X82,\"-\")","v":0.76944804042059256},{"$f":"IFERROR(PC!Y158/PC!Y82,\"-\")","v":0.71695871097683794},{"$f":"IFERROR(PC!Z158/PC!Z82,\"-\")","v":0.69929596615802991},{"$f":"IFERROR(PC!AA158/PC!AA82,\"-\")","v":0.706123187145689},{"$f":"IFERROR(PC!AB158/PC!AB82,\"-\")","v":0.77283426028921021},{"$f":"IFERROR(PC!AC158/PC!AC82,\"-\")","v":0.74844297391981307},{"$f":"IFERROR(PC!AD158/PC!AD82,\"-\")","v":0.8061081967213114},{"$f":"IFERROR(PC!AE158/PC!AE82,\"-\")","v":0.78100198993327863},{"$f":"IFERROR(PC!AF158/PC!AF82,\"-\")","v":0.76510761154855633},{"$f":"IFERROR(PC!AG158/PC!AG82,\"-\")","v":0.73498853349426663}]
[null,2032,{"$f":"IFERROR(PC!K159/PC!K83,\"-\")","v":0.79668286915396747},{"$f":"IFERROR(PC!L159/PC!L83,\"-\")","v":0.7936648146048304},{"$f":"IFERROR(PC!M159/PC!M83,\"-\")","v":0.77453927849679649},{"$f":"IFERROR(PC!N159/PC!N83,\"-\")","v":0.79070473347017467},{"$f":"IFERROR(PC!O159/PC!O83,\"-\")","v":0.76885250610369105},{"$f":"IFERROR(PC!P159/PC!P83,\"-\")","v":0.77900802866432195},{"$f":"IFERROR(PC!Q159/PC!Q83,\"-\")","v":0.78040784313725475},{"$f":"IFERROR(PC!R159/PC!R83,\"-\")","v":0.80820012129747065},{"$f":"IFERROR(PC!S159/PC!S83,\"-\")","v":0.78983274647887325},{"$f":"IFERROR(PC!T159/PC!T83,\"-\")","v":0.79015645019893455},{"$f":"IFERROR(PC!U159/PC!U83,\"-\")","v":0.77576549318335519},{"$f":"IFERROR(PC!V159/PC!V83,\"-\")","v":0.80817799507658628},{"$f":"IFERROR(PC!W159/PC!W83,\"-\")","v":0.79079060733105122},{"$f":"IFERROR(PC!X159/PC!X83,\"-\")","v":0.7934603654422282},{"$f":"IFERROR(PC!Y159/PC!Y83,\"-\")","v":0.77583949914627215},{"$f":"IFERROR(PC!Z159/PC!Z83,\"-\")","v":0.76787192851824282},{"$f":"IFERROR(PC!AA159/PC!AA83,\"-\")","v":0.77209267152481764},{"$f":"IFERROR(PC!AB159/PC!AB83,\"-\")","v":0.78972457549418706},{"$f":"IFERROR(PC!AC159/PC!AC83,\"-\")","v":0.78703176130895081},{"$f":"IFERROR(PC!AD159/PC!AD83,\"-\")","v":0.80842652795838743},{"$f":"IFERROR(PC!AE159/PC!AE83,\"-\")","v":0.79943168638366957},{"$f":"IFERROR(PC!AF159/PC!AF83,\"-\")","v":0.79407542262678787},{"$f":"IFERROR(PC!AG159/PC!AG83,\"-\")","v":0.78121082111786433}]
[null,2033,{"$f":"IFERROR(PC!K160/PC!K84,\"-\")","v":0.80553080968768254},{"$f":"IFERROR(PC!L160/PC!L84,\"-\")","v":0.80710173390943252},{"$f":"IFERROR(PC!M160/PC!M84,\"-\")","v":0.80727953694245802},{"$f":"IFERROR(PC!N160/PC!N84,\"-\")","v":0.80634423450274795},{"$f":"IFERROR(PC!O160/PC!O84,\"-\")","v":0.80550255536626914},{"$f":"IFERROR(PC!P160/PC!P84,\"-\")","v":0.80655310489694088},{"$f":"IFERROR(PC!Q160/PC!Q84,\"-\")","v":0.81014004149377583},{"$f":"IFERROR(PC!R160/PC!R84,\"-\")","v":0.80780081953299088},{"$f":"IFERROR(PC!S160/PC!S84,\"-\")","v":0.80738997821350755},{"$f":"IFERROR(PC!T160/PC!T84,\"-\")","v":0.80595405594638736},{"$f":"IFERROR(PC!U160/PC!U84,\"-\")","v":0.80464908579465533},{"$f":"IFERROR(PC!V160/PC!V84,\"-\")","v":0.80727528089887624},{"$f":"IFERROR(PC!W160/PC!W84,\"-\")","v":0.80722846156774664},{"$f":"IFERROR(PC!X160/PC!X84,\"-\")","v":0.80592191294601145},{"$f":"IFERROR(PC!Y160/PC!Y84,\"-\")","v":0.80586512741095317},{"$f":"IFERROR(PC!Z160/PC!Z84,\"-\")","v":0.80299397678859996},{"$f":"IFERROR(PC!AA160/PC!AA84,\"-\")","v":0.80582180371893786},{"$f":"IFERROR(PC!AB160/PC!AB84,\"-\")","v":0.79859911446613918},{"$f":"IFERROR(PC!AC160/PC!AC84,\"-\")","v":0.80684952380952368},{"$f":"IFERROR(PC!AD160/PC!AD84,\"-\")","v":0.80973722392390768},{"$f":"IFERROR(PC!AE160/PC!AE84,\"-\")","v":0.80888097017069938},{"$f":"IFERROR(PC!AF160/PC!AF84,\"-\")","v":0.80881443298969058},{"$f":"IFERROR(PC!AG160/PC!AG84,\"-\")","v":0.80519434628975262}]
[null,2034,{"$f":"IFERROR(PC!K161/PC!K85,\"-\")","v":0.8062732001798214},{"$f":"IFERROR(PC!L161/PC!L85,\"-\")","v":0.80771017391787503},{"$f":"IFERROR(PC!M161/PC!M85,\"-\")","v":0.80782011295625022},{"$f":"IFERROR(PC!N161/PC!N85,\"-\")","v":0.80700800346388291},{"$f":"IFERROR(PC!O161/PC!O85,\"-\")","v":0.80624262847514749},{"$f":"IFERROR(PC!P161/PC!P85,\"-\")","v":0.80718731726333559},{"$f":"IFERROR(PC!Q161/PC!Q85,\"-\")","v":0.81011062516079224},{"$f":"IFERROR(PC!R161/PC!R85,\"-\")","v":0.8082461273208138},{"$f":"IFERROR(PC!S161/PC!S85,\"-\")","v":0.80781245505537169},{"$f":"IFERROR(PC!T161/PC!T85,\"-\")","v":0.80670207501731928},{"$f":"IFERROR(PC!U161/PC!U85,\"-\")","v":0.80544468772807831},{"$f":"IFERROR(PC!V161/PC!V85,\"-\")","v":0.80779395747105243},{"$f":"IFERROR(PC!W161/PC!W85,\"-\")","v":0.80769684575585932},{"$f":"IFERROR(PC!X161/PC!X85,\"-\")","v":0.80661720441463791},{"$f":"IFERROR(PC!Y161/PC!Y85,\"-\")","v":0.80646689895470391},{"$f":"IFERROR(PC!Z161/PC!Z85,\"-\")","v":0.80404699738903396},{"$f":"IFERROR(PC!AA161/PC!AA85,\"-\")","v":0.80652696020720482},{"$f":"IFERROR(PC!AB161/PC!AB85,\"-\")","v":0.79922894509916642},{"$f":"IFERROR(PC!AC161/PC!AC85,\"-\")","v":0.80752475247524746},{"$f":"IFERROR(PC!AD161/PC!AD85,\"-\")","v":0.81027675571908475},{"$f":"IFERROR(PC!AE161/PC!AE85,\"-\")","v":0.80941981078308434},{"$f":"IFERROR(PC!AF161/PC!AF85,\"-\")","v":0.80912110373019908},{"$f":"IFERROR(PC!AG161/PC!AG85,\"-\")","v":0.80598881900768682}]
[null,2035,{"$f":"IFERROR(PC!K162/PC!K86,\"-\")","v":0.80706966692092552},{"$f":"IFERROR(PC!L162/PC!L86,\"-\")","v":0.80825783013155716},{"$f":"IFERROR(PC!M162/PC!M86,\"-\")","v":0.80829728601252571},{"$f":"IFERROR(PC!N162/PC!N86,\"-\")","v":0.80766697482481875},{"$f":"IFERROR(PC!O162/PC!O86,\"-\")","v":0.80712717164697712},{"$f":"IFERROR(PC!P162/PC!P86,\"-\")","v":0.80781649132966549},{"$f":"IFERROR(PC!Q162/PC!Q86,\"-\")","v":0.81018887187340471},{"$f":"IFERROR(PC!R162/PC!R86,\"-\")","v":0.80868788607793862},{"$f":"IFERROR(PC!S162/PC!S86,\"-\")","v":0.80845090494513316},{"$f":"IFERROR(PC!T162/PC!T86,\"-\")","v":0.80738928804702792},{"$f":"IFERROR(PC!U162/PC!U86,\"-\")","v":0.80614559703031552},{"$f":"IFERROR(PC!V162/PC!V86,\"-\")","v":0.8083123609681595},{"$f":"IFERROR(PC!W162/PC!W86,\"-\")","v":0.80816407307487648},{"$f":"IFERROR(PC!X162/PC!X86,\"-\")","v":0.80734539181347686},{"$f":"IFERROR(PC!Y162/PC!Y86,\"-\")","v":0.80710933186085043},{"$f":"IFERROR(PC!Z162/PC!Z86,\"-\")","v":0.80512327981651388},{"$f":"IFERROR(PC!AA162/PC!AA86,\"-\")","v":0.80722483098544617},{"$f":"IFERROR(PC!AB162/PC!AB86,\"-\")","v":0.79991031390134515},{"$f":"IFERROR(PC!AC162/PC!AC86,\"-\")","v":0.80806948725133088},{"$f":"IFERROR(PC!AD162/PC!AD86,\"-\")","v":0.81067958081930758},{"$f":"IFERROR(PC!AE162/PC!AE86,\"-\")","v":0.81010970368694857},{"$f":"IFERROR(PC!AF162/PC!AF86,\"-\")","v":0.80952622244742822},{"$f":"IFERROR(PC!AG162/PC!AG86,\"-\")","v":0.80675348622795895}]
[null,2036,{"$f":"IFERROR(PC!K163/PC!K87,\"-\")","v":0.8077434380310945},{"$f":"IFERROR(PC!L163/PC!L87,\"-\")","v":0.808724634518874},{"$f":"IFERROR(PC!M163/PC!M87,\"-\")","v":0.80887803666763192},{"$f":"IFERROR(PC!N163/PC!N87,\"-\")","v":0.80831355527237969},{"$f":"IFERROR(PC!O163/PC!O87,\"-\")","v":0.80776768510872554},{"$f":"IFERROR(PC!P163/PC!P87,\"-\")","v":0.80844219183322152},{"$f":"IFERROR(PC!Q163/PC!Q87,\"-\")","v":0.81067646313655939},{"$f":"IFERROR(PC!R163/PC!R87,\"-\")","v":0.80912524988080992},{"$f":"IFERROR(PC!S163/PC!S87,\"-\")","v":0.80879254342606965},{"$f":"IFERROR(PC!T163/PC!T87,\"-\")","v":0.80810908737989706},{"$f":"IFERROR(PC!U163/PC!U87,\"-\")","v":0.80682470580232635},{"$f":"IFERROR(PC!V163/PC!V87,\"-\")","v":0.8088310833600697},{"$f":"IFERROR(PC!W163/PC!W87,\"-\")","v":0.80864202327431489},{"$f":"IFERROR(PC!X163/PC!X87,\"-\")","v":0.80805405965202981},{"$f":"IFERROR(PC!Y163/PC!Y87,\"-\")","v":0.80762412802626193},{"$f":"IFERROR(PC!Z163/PC!Z87,\"-\")","v":0.80616475258755149},{"$f":"IFERROR(PC!AA163/PC!AA87,\"-\")","v":0.80789060438110294},{"$f":"IFERROR(PC!AB163/PC!AB87,\"-\")","v":0.80055865133667214},{"$f":"IFERROR(PC!AC163/PC!AC87,\"-\")","v":0.80859787135585359},{"$f":"IFERROR(PC!AD163/PC!AD87,\"-\")","v":0.81081481481481466},{"$f":"IFERROR(PC!AE163/PC!AE87,\"-\")","v":0.81058031204400038},{"$f":"IFERROR(PC!AF163/PC!AF87,\"-\")","v":0.80992209097763246},{"$f":"IFERROR(PC!AG163/PC!AG87,\"-\")","v":0.80768317735676787}]
[null,2037,{"$f":"IFERROR(PC!K164/PC!K88,\"-\")","v":0.80847252541632886},{"$f":"IFERROR(PC!L164/PC!L88,\"-\")","v":0.80924499729583554},{"$f":"IFERROR(PC!M164/PC!M88,\"-\")","v":0.8093307619711948},{"$f":"IFERROR(PC!N164/PC!N88,\"-\")","v":0.80895160653667009},{"$f":"IFERROR(PC!O164/PC!O88,\"-\")","v":0.80855155482815055},{"$f":"IFERROR(PC!P164/PC!P88,\"-\")","v":0.80902644800455004},{"$f":"IFERROR(PC!Q164/PC!Q88,\"-\")","v":0.81054801407742572},{"$f":"IFERROR(PC!R164/PC!R88,\"-\")","v":0.80955398282204527},{"$f":"IFERROR(PC!S164/PC!S88,\"-\")","v":0.8093460299677917},{"$f":"IFERROR(PC!T164/PC!T88,\"-\")","v":0.8087982557393868},{"$f":"IFERROR(PC!U164/PC!U88,\"-\")","v":0.80755278666442154},{"$f":"IFERROR(PC!V164/PC!V88,\"-\")","v":0.80933392061860709},{"$f":"IFERROR(PC!W164/PC!W88,\"-\")","v":0.8091009628610728},{"$f":"IFERROR(PC!X164/PC!X88,\"-\")","v":0.80873344965616334},{"$f":"IFERROR(PC!Y164/PC!Y88,\"-\")","v":0.80828858150257665},{"$f":"IFERROR(PC!Z164/PC!Z88,\"-\")","v":0.80717473684210539},{"$f":"IFERROR(PC!AA164/PC!AA88,\"-\")","v":0.80857824864299233},{"$f":"IFERROR(PC!AB164/PC!AB88,\"-\")","v":0.80118745410678693},{"$f":"IFERROR(PC!AC164/PC!AC88,\"-\")","v":0.80915129828424615},{"$f":"IFERROR(PC!AD164/PC!AD88,\"-\")","v":0.81139010644959286},{"$f":"IFERROR(PC!AE164/PC!AE88,\"-\")","v":0.81119607624568035},{"$f":"IFERROR(PC!AF164/PC!AF88,\"-\")","v":0.81010720518573898},{"$f":"IFERROR(PC!AG164/PC!AG88,\"-\")","v":0.80854331599185714}]
[null,2038,{"$f":"IFERROR(PC!K165/PC!K89,\"-\")","v":0.80916027702201332},{"$f":"IFERROR(PC!L165/PC!L89,\"-\")","v":0.80975431820620103},{"$f":"IFERROR(PC!M165/PC!M89,\"-\")","v":0.8098030118030114},{"$f":"IFERROR(PC!N165/PC!N89,\"-\")","v":0.80957682521041296},{"$f":"IFERROR(PC!O165/PC!O89,\"-\")","v":0.80937516905599138},{"$f":"IFERROR(PC!P165/PC!P89,\"-\")","v":0.80960890003133801},{"$f":"IFERROR(PC!Q165/PC!Q89,\"-\")","v":0.81041157395859309},{"$f":"IFERROR(PC!R165/PC!R89,\"-\")","v":0.80997208582836389},{"$f":"IFERROR(PC!S165/PC!S89,\"-\")","v":0.80989304070009727},{"$f":"IFERROR(PC!T165/PC!T89,\"-\")","v":0.80946963434022245},{"$f":"IFERROR(PC!U165/PC!U89,\"-\")","v":0.80826182691666104},{"$f":"IFERROR(PC!V165/PC!V89,\"-\")","v":0.80982815255910279},{"$f":"IFERROR(PC!W165/PC!W89,\"-\")","v":0.80954876961970057},{"$f":"IFERROR(PC!X165/PC!X89,\"-\")","v":0.80941655428615045},{"$f":"IFERROR(PC!Y165/PC!Y89,\"-\")","v":0.80883120376597184},{"$f":"IFERROR(PC!Z165/PC!Z89,\"-\")","v":0.80804393160016685},{"$f":"IFERROR(PC!AA165/PC!AA89,\"-\")","v":0.80922338597230759},{"$f":"IFERROR(PC!AB165/PC!AB89,\"-\")","v":0.80178539224526602},{"$f":"IFERROR(PC!AC165/PC!AC89,\"-\")","v":0.80969150969150938},{"$f":"IFERROR(PC!AD165/PC!AD89,\"-\")","v":0.81183514774494547},{"$f":"IFERROR(PC!AE165/PC!AE89,\"-\")","v":0.81162376127996438},{"$f":"IFERROR(PC!AF165/PC!AF89,\"-\")","v":0.81018550581251536},{"$f":"IFERROR(PC!AG165/PC!AG89,\"-\")","v":0.80915349254400715}]
[null,2039,{"$f":"IFERROR(PC!K166/PC!K90,\"-\")","v":0.81593597429083498},{"$f":"IFERROR(PC!L166/PC!L90,\"-\")","v":0.81640030033251088},{"$f":"IFERROR(PC!M166/PC!M90,\"-\")","v":0.81639892578124951},{"$f":"IFERROR(PC!N166/PC!N90,\"-\")","v":0.81626454474302113},{"$f":"IFERROR(PC!O166/PC!O90,\"-\")","v":0.81614708665675284},{"$f":"IFERROR(PC!P166/PC!P90,\"-\")","v":0.81630815501738763},{"$f":"IFERROR(PC!Q166/PC!Q90,\"-\")","v":0.81553175591531746},{"$f":"IFERROR(PC!R166/PC!R90,\"-\")","v":0.81647550963326154},{"$f":"IFERROR(PC!S166/PC!S90,\"-\")","v":0.81638939036244973},{"$f":"IFERROR(PC!T166/PC!T90,\"-\")","v":0.81621563205238223},{"$f":"IFERROR(PC!U166/PC!U90,\"-\")","v":0.81503015360010644},{"$f":"IFERROR(PC!V166/PC!V90,\"-\")","v":0.81640372731096489},{"$f":"IFERROR(PC!W166/PC!W90,\"-\")","v":0.81607845632276887},{"$f":"IFERROR(PC!X166/PC!X90,\"-\")","v":0.81619331044130738},{"$f":"IFERROR(PC!Y166/PC!Y90,\"-\")","v":0.815452467392766},{"$f":"IFERROR(PC!Z166/PC!Z90,\"-\")","v":0.81500971952235501},{"$f":"IFERROR(PC!AA166/PC!AA90,\"-\")","v":0.81596939933223112},{"$f":"IFERROR(PC!AB166/PC!AB90,\"-\")","v":0.80838984813813197},{"$f":"IFERROR(PC!AC166/PC!AC90,\"-\")","v":0.81633733624454119},{"$f":"IFERROR(PC!AD166/PC!AD90,\"-\")","v":0.81700248756218896},{"$f":"IFERROR(PC!AE166/PC!AE90,\"-\")","v":0.81700559030276176},{"$f":"IFERROR(PC!AF166/PC!AF90,\"-\")","v":0.81647378832838768},{"$f":"IFERROR(PC!AG166/PC!AG90,\"-\")","v":0.81609952925353058}]
[null,2040,{"$f":"IFERROR(PC!K167/PC!K91,\"-\")","v":0.81971573353108385},{"$f":"IFERROR(PC!L167/PC!L91,\"-\")","v":0.81990989058142028},{"$f":"IFERROR(PC!M167/PC!M91,\"-\")","v":0.81989745259217017},{"$f":"IFERROR(PC!N167/PC!N91,\"-\")","v":0.81986301637932713},{"$f":"IFERROR(PC!O167/PC!O91,\"-\")","v":0.81982963764196881},{"$f":"IFERROR(PC!P167/PC!P91,\"-\")","v":0.8198815641057775},{"$f":"IFERROR(PC!Q167/PC!Q91,\"-\")","v":0.81937141431778493},{"$f":"IFERROR(PC!R167/PC!R91,\"-\")","v":0.81991447902237058},{"$f":"IFERROR(PC!S167/PC!S91,\"-\")","v":0.81988333333333341},{"$f":"IFERROR(PC!T167/PC!T91,\"-\")","v":0.81985313284801475},{"$f":"IFERROR(PC!U167/PC!U91,\"-\")","v":0.81877222185232035},{"$f":"IFERROR(PC!V167/PC!V91,\"-\")","v":0.81989807309615081},{"$f":"IFERROR(PC!W167/PC!W91,\"-\")","v":0.81961107173363856},{"$f":"IFERROR(PC!X167/PC!X91,\"-\")","v":0.81985042354557247},{"$f":"IFERROR(PC!Y167/PC!Y91,\"-\")","v":0.8190048413125337},{"$f":"IFERROR(PC!Z167/PC!Z91,\"-\")","v":0.81913393476752261},{"$f":"IFERROR(PC!AA167/PC!AA91,\"-\")","v":0.81959800298255836},{"$f":"IFERROR(PC!AB167/PC!AB91,\"-\")","v":0.81192233009708736},{"$f":"IFERROR(PC!AC167/PC!AC91,\"-\")","v":0.81988536074970397},{"$f":"IFERROR(PC!AD167/PC!AD91,\"-\")","v":0.81986938267765497},{"$f":"IFERROR(PC!AE167/PC!AE91,\"-\")","v":0.81990700763865809},{"$f":"IFERROR(PC!AF167/PC!AF91,\"-\")","v":0.8198961167449913},{"$f":"IFERROR(PC!AG167/PC!AG91,\"-\")","v":0.81985876022867388}]
[null,2041,{"$f":"IFERROR(PC!K168/PC!K92,\"-\")","v":0.81997403400309121},{"$f":"IFERROR(PC!L168/PC!L92,\"-\")","v":0.82000000000000006},{"$f":"IFERROR(PC!M168/PC!M92,\"-\")","v":0.81999999999999951},{"$f":"IFERROR(PC!N168/PC!N92,\"-\")","v":0.82},{"$f":"IFERROR(PC!O168/PC!O92,\"-\")","v":0.82000000000000006},{"$f":"IFERROR(PC!P168/PC!P92,\"-\")","v":0.81999999999999984},{"$f":"IFERROR(PC!Q168/PC!Q92,\"-\")","v":0.82},{"$f":"IFERROR(PC!R168/PC!R92,\"-\")","v":0.82000000000000006},{"$f":"IFERROR(PC!S168/PC!S92,\"-\")","v":0.82000000000000017},{"$f":"IFERROR(PC!T168/PC!T92,\"-\")","v":0.82},{"$f":"IFERROR(PC!U168/PC!U92,\"-\")","v":0.81937766240681575},{"$f":"IFERROR(PC!V168/PC!V92,\"-\")","v":0.81999999999999984},{"$f":"IFERROR(PC!W168/PC!W92,\"-\")","v":0.8199122121448954},{"$f":"IFERROR(PC!X168/PC!X92,\"-\")","v":0.82},{"$f":"IFERROR(PC!Y168/PC!Y92,\"-\")","v":0.81911744921296936},{"$f":"IFERROR(PC!Z168/PC!Z92,\"-\")","v":0.81982509716823992},{"$f":"IFERROR(PC!AA168/PC!AA92,\"-\")","v":0.8197340080446347},{"$f":"IFERROR(PC!AB168/PC!AB92,\"-\")","v":0.81203496843127732},{"$f":"IFERROR(PC!AC168/PC!AC92,\"-\")","v":0.81999999999999973},{"$f":"IFERROR(PC!AD168/PC!AD92,\"-\")","v":0.81999999999999984},{"$f":"IFERROR(PC!AE168/PC!AE92,\"-\")","v":0.81999999999999984},{"$f":"IFERROR(PC!AF168/PC!AF92,\"-\")","v":0.82},{"$f":"IFERROR(PC!AG168/PC!AG92,\"-\")","v":0.82}]
[null,2042,{"$f":"IFERROR(PC!K169/PC!K93,\"-\")","v":0.82000000000000006},{"$f":"IFERROR(PC!L169/PC!L93,\"-\")","v":0.81997744603157563},{"$f":"IFERROR(PC!M169/PC!M93,\"-\")","v":0.81998288926912688},{"$f":"IFERROR(PC!N169/PC!N93,\"-\")","v":0.81997667764189386},{"$f":"IFERROR(PC!O169/PC!O93,\"-\")","v":0.81997155242481723},{"$f":"IFERROR(PC!P169/PC!P93,\"-\")","v":0.81998023219328509},{"$f":"IFERROR(PC!Q169/PC!Q93,\"-\")","v":0.81908705412821148},{"$f":"IFERROR(PC!R169/PC!R93,\"-\")","v":0.81998465207773397},{"$f":"IFERROR(PC!S169/PC!S93,\"-\")","v":0.81997080088987784},{"$f":"IFERROR(PC!T169/PC!T93,\"-\")","v":0.81997325351843586},{"$f":"IFERROR(PC!U169/PC!U93,\"-\")","v":0.81986021433801504},{"$f":"IFERROR(PC!V169/PC!V93,\"-\")","v":0.81998299250860485},{"$f":"IFERROR(PC!W169/PC!W93,\"-\")","v":0.82},{"$f":"IFERROR(PC!X169/PC!X93,\"-\")","v":0.8199785981808454},{"$f":"IFERROR(PC!Y169/PC!Y93,\"-\")","v":0.81908833827094008},{"$f":"IFERROR(PC!Z169/PC!Z93,\"-\")","v":0.82000000000000006},{"$f":"IFERROR(PC!AA169/PC!AA93,\"-\")","v":0.81971327445122744},{"$f":"IFERROR(PC!AB169/PC!AB93,\"-\")","v":0.81201402631670316},{"$f":"IFERROR(PC!AC169/PC!AC93,\"-\")","v":0.81998086908991497},{"$f":"IFERROR(PC!AD169/PC!AD93,\"-\")","v":0.8199673202614377},{"$f":"IFERROR(PC!AE169/PC!AE93,\"-\")","v":0.8199883598470149},{"$f":"IFERROR(PC!AF169/PC!AF93,\"-\")","v":0.81984904726552832},{"$f":"IFERROR(PC!AG169/PC!AG93,\"-\")","v":0.81997641244524322}]
[null,2043,{"$f":"IFERROR(PC!K170/PC!K94,\"-\")","v":0.81990891628973295},{"$f":"IFERROR(PC!L170/PC!L94,\"-\")","v":0.81997742178260413},{"$f":"IFERROR(PC!M170/PC!M94,\"-\")","v":0.8199828711256113},{"$f":"IFERROR(PC!N170/PC!N94,\"-\")","v":0.81997664560191541},{"$f":"IFERROR(PC!O170/PC!O94,\"-\")","v":0.81997150610583458},{"$f":"IFERROR(PC!P170/PC!P94,\"-\")","v":0.81998020672971184},{"$f":"IFERROR(PC!Q170/PC!Q94,\"-\")","v":0.81877245508982033},{"$f":"IFERROR(PC!R170/PC!R94,\"-\")","v":0.81998463862124671},{"$f":"IFERROR(PC!S170/PC!S94,\"-\")","v":0.81997077244258898},{"$f":"IFERROR(PC!T170/PC!T94,\"-\")","v":0.81997321257733269},{"$f":"IFERROR(PC!U170/PC!U94,\"-\")","v":0.82},{"$f":"IFERROR(PC!V170/PC!V94,\"-\")","v":0.81998297444545321},{"$f":"IFERROR(PC!W170/PC!W94,\"-\")","v":0.81998471685239926},{"$f":"IFERROR(PC!X170/PC!X94,\"-\")","v":0.8199785670545009},{"$f":"IFERROR(PC!Y170/PC!Y94,\"-\")","v":0.81908723203451539},{"$f":"IFERROR(PC!Z170/PC!Z94,\"-\")","v":0.81997078057604011},{"$f":"IFERROR(PC!AA170/PC!AA94,\"-\")","v":0.81971285486650836},{"$f":"IFERROR(PC!AB170/PC!AB94,\"-\")","v":0.81200486618004875},{"$f":"IFERROR(PC!AC170/PC!AC94,\"-\")","v":0.81998084465930832},{"$f":"IFERROR(PC!AD170/PC!AD94,\"-\")","v":0.81996729481389186},{"$f":"IFERROR(PC!AE170/PC!AE94,\"-\")","v":0.81998834563516265},{"$f":"IFERROR(PC!AF170/PC!AF94,\"-\")","v":0.81979697945035901},{"$f":"IFERROR(PC!AG170/PC!AG94,\"-\")","v":0.81997636997862045}]
[null,2044,{"$f":"IFERROR(PC!K171/PC!K95,\"-\")","v":0.81990874666335589},{"$f":"IFERROR(PC!L171/PC!L95,\"-\")","v":0.8199773889636609},{"$f":"IFERROR(PC!M171/PC!M95,\"-\")","v":0.81998284664080001},{"$f":"IFERROR(PC!N171/PC!N95,\"-\")","v":0.81997660351143931},{"$f":"IFERROR(PC!O171/PC!O95,\"-\")","v":0.81997144411204792},{"$f":"IFERROR(PC!P171/PC!P95,\"-\")","v":0.81998017246805566},{"$f":"IFERROR(PC!Q171/PC!Q95,\"-\")","v":0.81877245508982033},{"$f":"IFERROR(PC!R171/PC!R95,\"-\")","v":0.81998462101794212},{"$f":"IFERROR(PC!S171/PC!S95,\"-\")","v":0.81997073578595325},{"$f":"IFERROR(PC!T171/PC!T95,\"-\")","v":0.81997315950920235},{"$f":"IFERROR(PC!U171/PC!U95,\"-\")","v":0.81998599813308437},{"$f":"IFERROR(PC!V171/PC!V95,\"-\")","v":0.81998295094744011},{"$f":"IFERROR(PC!W171/PC!W95,\"-\")","v":0.81998470265791312},{"$f":"IFERROR(PC!X171/PC!X95,\"-\")","v":0.81997852541159622},{"$f":"IFERROR(PC!Y171/PC!Y95,\"-\")","v":0.81908587631650021},{"$f":"IFERROR(PC!Z171/PC!Z95,\"-\")","v":0.81997071538139732},{"$f":"IFERROR(PC!AA171/PC!AA95,\"-\")","v":0.81971230288022923},{"$f":"IFERROR(PC!AB171/PC!AB95,\"-\")","v":0.81199206238685429},{"$f":"IFERROR(PC!AC171/PC!AC95,\"-\")","v":0.81998081490955588},{"$f":"IFERROR(PC!AD171/PC!AD95,\"-\")","v":0.81996725912067336},{"$f":"IFERROR(PC!AE171/PC!AE95,\"-\")","v":0.81998832619934392},{"$f":"IFERROR(PC!AF171/PC!AF95,\"-\")","v":0.81969284121872665},{"$f":"IFERROR(PC!AG171/PC!AG95,\"-\")","v":0.81997631400857207}]
[null,2045,{"$f":"IFERROR(PC!K172/PC!K96,\"-\")","v":0.81990853089415716},{"$f":"IFERROR(PC!L172/PC!L96,\"-\")","v":0.81997734872182082},{"$f":"IFERROR(PC!M172/PC!M96,\"-\")","v":0.81998281857230471},{"$f":"IFERROR(PC!N172/PC!N96,\"-\")","v":0.8199765511080751},{"$f":"IFERROR(PC!O172/PC!O96,\"-\")","v":0.8199713662394329},{"$f":"IFERROR(PC!P172/PC!P96,\"-\")","v":0.81998013057053654},{"$f":"IFERROR(PC!Q172/PC!Q96,\"-\")","v":0.81861991514849008},{"$f":"IFERROR(PC!R172/PC!R96,\"-\")","v":0.81998459920754607},{"$f":"IFERROR(PC!S172/PC!S96,\"-\")","v":0.81997068267485695},{"$f":"IFERROR(PC!T172/PC!T96,\"-\")","v":0.81997309417040354},{"$f":"IFERROR(PC!U172/PC!U96,\"-\")","v":0.81998597709592325},{"$f":"IFERROR(PC!V172/PC!V96,\"-\")","v":0.81998292169189091},{"$f":"IFERROR(PC!W172/PC!W96,\"-\")","v":0.81998468383050105},{"$f":"IFERROR(PC!X172/PC!X96,\"-\")","v":0.81997847368151289},{"$f":"IFERROR(PC!Y172/PC!Y96,\"-\")","v":0.81908402110675149},{"$f":"IFERROR(PC!Z172/PC!Z96,\"-\")","v":0.81997063347783539},{"$f":"IFERROR(PC!AA172/PC!AA96,\"-\")","v":0.81971161696985517},{"$f":"IFERROR(PC!AB172/PC!AB96,\"-\")","v":0.81197697942099756},{"$f":"IFERROR(PC!AC172/PC!AC96,\"-\")","v":0.81998077803203639},{"$f":"IFERROR(PC!AD172/PC!AD96,\"-\")","v":0.81996721823290653},{"$f":"IFERROR(PC!AE172/PC!AE96,\"-\")","v":0.8199883034421297},{"$f":"IFERROR(PC!AF172/PC!AF96,\"-\")","v":0.81969261279127403},{"$f":"IFERROR(PC!AG172/PC!AG96,\"-\")","v":0.81997624434389138}]
[null,2046,{"$f":"IFERROR(PC!K173/PC!K97,\"-\")","v":0.81990827405466116},{"$f":"IFERROR(PC!L173/PC!L97,\"-\")","v":0.8199772972972974},{"$f":"IFERROR(PC!M173/PC!M97,\"-\")","v":0.81998278335724484},{"$f":"IFERROR(PC!N173/PC!N97,\"-\")","v":0.81997648856369487},{"$f":"IFERROR(PC!O173/PC!O97,\"-\")","v":0.81997127222982225},{"$f":"IFERROR(PC!P173/PC!P97,\"-\")","v":0.81998008031112668},{"$f":"IFERROR(PC!Q173/PC!Q97,\"-\")","v":0.81856750686298962},{"$f":"IFERROR(PC!R173/PC!R97,\"-\")","v":0.81998457317035311},{"$f":"IFERROR(PC!S173/PC!S97,\"-\")","v":0.8199706252622746},{"$f":"IFERROR(PC!T173/PC!T97,\"-\")","v":0.81997301464919037},{"$f":"IFERROR(PC!U173/PC!U97,\"-\")","v":0.81998594941790437},{"$f":"IFERROR(PC!V173/PC!V97,\"-\")","v":0.81998288675924091},{"$f":"IFERROR(PC!W173/PC!W97,\"-\")","v":0.81998466061613184},{"$f":"IFERROR(PC!X173/PC!X97,\"-\")","v":0.81997841005474592},{"$f":"IFERROR(PC!Y173/PC!Y97,\"-\")","v":0.81908190941144576},{"$f":"IFERROR(PC!Z173/PC!Z97,\"-\")","v":0.81997053045186652},{"$f":"IFERROR(PC!AA173/PC!AA97,\"-\")","v":0.81971080470310798},{"$f":"IFERROR(PC!AB173/PC!AB97,\"-\")","v":0.81195846734722421},{"$f":"IFERROR(PC!AC173/PC!AC97,\"-\")","v":0.81998073217726375},{"$f":"IFERROR(PC!AD173/PC!AD97,\"-\")","v":0.81996717724288837},{"$f":"IFERROR(PC!AE173/PC!AE97,\"-\")","v":0.81998827601607849},{"$f":"IFERROR(PC!AF173/PC!AF97,\"-\")","v":0.81969230769230761},{"$f":"IFERROR(PC!AG173/PC!AG97,\"-\")","v":0.8199761634506243}]
[null,2047,{"$f":"IFERROR(PC!K174/PC!K98,\"-\")","v":0.81990796969886692},{"$f":"IFERROR(PC!L174/PC!L98,\"-\")","v":0.81997724317295195},{"$f":"IFERROR(PC!M174/PC!M98,\"-\")","v":0.81998274232649826},{"$f":"IFERROR(PC!N174/PC!N98,\"-\")","v":0.81997641556176537},{"$f":"IFERROR(PC!O174/PC!O98,\"-\")","v":0.81997116572840867},{"$f":"IFERROR(PC!P174/PC!P98,\"-\")","v":0.81998002156402627},{"$f":"IFERROR(PC!Q174/PC!Q98,\"-\")","v":0.81841487768347476},{"$f":"IFERROR(PC!R174/PC!R98,\"-\")","v":0.819984542863748},{"$f":"IFERROR(PC!S174/PC!S98,\"-\")","v":0.81997055524397089},{"$f":"IFERROR(PC!T174/PC!T98,\"-\")","v":0.81997292331495986},{"$f":"IFERROR(PC!U174/PC!U98,\"-\")","v":0.81998591502062435},{"$f":"IFERROR(PC!V174/PC!V98,\"-\")","v":0.81998284608032923},{"$f":"IFERROR(PC!W174/PC!W98,\"-\")","v":0.81998463283451029},{"$f":"IFERROR(PC!X174/PC!X98,\"-\")","v":0.81997833711574164},{"$f":"IFERROR(PC!Y174/PC!Y98,\"-\")","v":0.81907941256459083},{"$f":"IFERROR(PC!Z174/PC!Z98,\"-\")","v":0.81997040169133195},{"$f":"IFERROR(PC!AA174/PC!AA98,\"-\")","v":0.81970984490010501},{"$f":"IFERROR(PC!AB174/PC!AB98,\"-\")","v":0.8119376095338241},{"$f":"IFERROR(PC!AC174/PC!AC98,\"-\")","v":0.81998068077276898},{"$f":"IFERROR(PC!AD174/PC!AD98,\"-\")","v":0.819967115565299},{"$f":"IFERROR(PC!AE174/PC!AE98,\"-\")","v":0.81998824319785002},{"$f":"IFERROR(PC!AF174/PC!AF98,\"-\")","v":0.81969192546583847},{"$f":"IFERROR(PC!AG174/PC!AG98,\"-\")","v":0.81997606564850689}]
[null,2048,{"$f":"IFERROR(PC!K175/PC!K99,\"-\")","v":0.81990761689291103},{"$f":"IFERROR(PC!L175/PC!L99,\"-\")","v":0.81997717887415789},{"$f":"IFERROR(PC!M175/PC!M99,\"-\")","v":0.81998269397173307},{"$f":"IFERROR(PC!N175/PC!N99,\"-\")","v":0.81997633159632444},{"$f":"IFERROR(PC!O175/PC!O99,\"-\")","v":0.81997104247104247},{"$f":"IFERROR(PC!P175/PC!P99,\"-\")","v":0.81997995481879804},{"$f":"IFERROR(PC!Q175/PC!Q99,\"-\")","v":0.81836204744069907},{"$f":"IFERROR(PC!R175/PC!R99,\"-\")","v":0.81998450815737456},{"$f":"IFERROR(PC!S175/PC!S99,\"-\")","v":0.81997047659215527},{"$f":"IFERROR(PC!T175/PC!T99,\"-\")","v":0.81997281817299283},{"$f":"IFERROR(PC!U175/PC!U99,\"-\")","v":0.81998587380600019},{"$f":"IFERROR(PC!V175/PC!V99,\"-\")","v":0.81998279943320018},{"$f":"IFERROR(PC!W175/PC!W99,\"-\")","v":0.81998460057747835},{"$f":"IFERROR(PC!X175/PC!X99,\"-\")","v":0.81997825299021387},{"$f":"IFERROR(PC!Y175/PC!Y99,\"-\")","v":0.81907652434865663},{"$f":"IFERROR(PC!Z175/PC!Z99,\"-\")","v":0.81997025917008926},{"$f":"IFERROR(PC!AA175/PC!AA99,\"-\")","v":0.81970874426889195},{"$f":"IFERROR(PC!AB175/PC!AB99,\"-\")","v":0.81191323301926588},{"$f":"IFERROR(PC!AC175/PC!AC99,\"-\")","v":0.81998062194334198},{"$f":"IFERROR(PC!AD175/PC!AD99,\"-\")","v":0.81996704848579938},{"$f":"IFERROR(PC!AE175/PC!AE99,\"-\")","v":0.81998820556023566},{"$f":"IFERROR(PC!AF175/PC!AF99,\"-\")","v":0.81969154228855723},{"$f":"IFERROR(PC!AG175/PC!AG99,\"-\")","v":0.81997595328065953}]
[null,2049,{"$f":"IFERROR(PC!K176/PC!K100,\"-\")","v":0.81990721454270032},{"$f":"IFERROR(PC!L176/PC!L100,\"-\")","v":0.81997710423026615},{"$f":"IFERROR(PC!M176/PC!M100,\"-\")","v":0.81998264175896796},{"$f":"IFERROR(PC!N176/PC!N100,\"-\")","v":0.81997623659564256},{"$f":"IFERROR(PC!O176/PC!O100,\"-\")","v":0.81997089800443457},{"$f":"IFERROR(PC!P176/PC!P100,\"-\")","v":0.81997987799035432},{"$f":"IFERROR(PC!Q176/PC!Q100,\"-\")","v":0.81830961298377025},{"$f":"IFERROR(PC!R176/PC!R100,\"-\")","v":0.81998446891178212},{"$f":"IFERROR(PC!S176/PC!S100,\"-\")","v":0.81997038499506436},{"$f":"IFERROR(PC!T176/PC!T100,\"-\")","v":0.81997269802060646},{"$f":"IFERROR(PC!U176/PC!U100,\"-\")","v":0.81998582613390913},{"$f":"IFERROR(PC!V176/PC!V100,\"-\")","v":0.8199827465801256},{"$f":"IFERROR(PC!W176/PC!W100,\"-\")","v":0.81998456364738959},{"$f":"IFERROR(PC!X176/PC!X100,\"-\")","v":0.81997815742257585},{"$f":"IFERROR(PC!Y176/PC!Y100,\"-\")","v":0.81907323750855598},{"$f":"IFERROR(PC!Z176/PC!Z100,\"-\")","v":0.81997008973080765},{"$f":"IFERROR(PC!AA176/PC!AA100,\"-\")","v":0.81970749966874246},{"$f":"IFERROR(PC!AB176/PC!AB100,\"-\")","v":0.81188556108230137},{"$f":"IFERROR(PC!AC176/PC!AC100,\"-\")","v":0.81998055555555527},{"$f":"IFERROR(PC!AD176/PC!AD100,\"-\")","v":0.81996698113207533},{"$f":"IFERROR(PC!AE176/PC!AE100,\"-\")","v":0.81998816367940452},{"$f":"IFERROR(PC!AF176/PC!AF100,\"-\")","v":0.81969115815691151},{"$f":"IFERROR(PC!AG176/PC!AG100,\"-\")","v":0.81997582872928176}]
[null,2050,{"$f":"IFERROR(PC!K177/PC!K101,\"-\")","v":0.81990676138525953},{"$f":"IFERROR(PC!L177/PC!L101,\"-\")","v":0.81997702155596897},{"$f":"IFERROR(PC!M177/PC!M101,\"-\")","v":0.81998258345428121},{"$f":"IFERROR(PC!N177/PC!N101,\"-\")","v":0.81997612998127822},{"$f":"IFERROR(PC!O177/PC!O101,\"-\")","v":0.8199707398634527},{"$f":"IFERROR(PC!P177/PC!P101,\"-\")","v":0.81997979214780603},{"$f":"IFERROR(PC!Q177/PC!Q101,\"-\")","v":0.81810891831126653},{"$f":"IFERROR(PC!R177/PC!R101,\"-\")","v":0.8199844249939674},{"$f":"IFERROR(PC!S177/PC!S101,\"-\")","v":0.81997028442054642},{"$f":"IFERROR(PC!T177/PC!T101,\"-\")","v":0.81997256336556046},{"$f":"IFERROR(PC!U177/PC!U101,\"-\")","v":0.8199857709116779},{"$f":"IFERROR(PC!V177/PC!V101,\"-\")","v":0.81998268755152492},{"$f":"IFERROR(PC!W177/PC!W101,\"-\")","v":0.81998452169266334},{"$f":"IFERROR(PC!X177/PC!X101,\"-\")","v":0.81997805011889513},{"$f":"IFERROR(PC!Y177/PC!Y101,\"-\")","v":0.81906967156795407},{"$f":"IFERROR(PC!Z177/PC!Z101,\"-\")","v":0.8199698967889909},{"$f":"IFERROR(PC!AA177/PC!AA101,\"-\")","v":0.81970609772333902},{"$f":"IFERROR(PC!AB177/PC!AB101,\"-\")","v":0.81185452742660857},{"$f":"IFERROR(PC!AC177/PC!AC101,\"-\")","v":0.81998047782839067},{"$f":"IFERROR(PC!AD177/PC!AD101,\"-\")","v":0.81996689785624199},{"$f":"IFERROR(PC!AE177/PC!AE101,\"-\")","v":0.81998811612246036},{"$f":"IFERROR(PC!AF177/PC!AF101,\"-\")","v":0.81969061876247495},{"$f":"IFERROR(PC!AG177/PC!AG101,\"-\")","v":0.81997568600208404}]
[null,2051,{"$f":"IFERROR(PC!K178/PC!K102,\"-\")","v":"-"},{"$f":"IFERROR(PC!L178/PC!L102,\"-\")","v":"-"},{"$f":"IFERROR(PC!M178/PC!M102,\"-\")","v":"-"},{"$f":"IFERROR(PC!N178/PC!N102,\"-\")","v":"-"},{"$f":"IFERROR(PC!O178/PC!O102,\"-\")","v":"-"},{"$f":"IFERROR(PC!P178/PC!P102,\"-\")","v":"-"},{"$f":"IFERROR(PC!Q178/PC!Q102,\"-\")","v":"-"},{"$f":"IFERROR(PC!R178/PC!R102,\"-\")","v":"-"},{"$f":"IFERROR(PC!S178/PC!S102,\"-\")","v":"-"},{"$f":"IFERROR(PC!T178/PC!T102,\"-\")","v":"-"},{"$f":"IFERROR(PC!U178/PC!U102,\"-\")","v":"-"},{"$f":"IFERROR(PC!V178/PC!V102,\"-\")","v":"-"},{"$f":"IFERROR(PC!W178/PC!W102,\"-\")","v":"-"},{"$f":"IFERROR(PC!X178/PC!X102,\"-\")","v":"-"},{"$f":"IFERROR(PC!Y178/PC!Y102,\"-\")","v":"-"},{"$f":"IFERROR(PC!Z178/PC!Z102,\"-\")","v":"-"},{"$f":"IFERROR(PC!AA178/PC!AA102,\"-\")","v":"-"},{"$f":"IFERROR(PC!AB178/PC!AB102,\"-\")","v":"-"},{"$f":"IFERROR(PC!AC178/PC!AC102,\"-\")","v":"-"},{"$f":"IFERROR(PC!AD178/PC!AD102,\"-\")","v":"-"},{"$f":"IFERROR(PC!AE178/PC!AE102,\"-\")","v":"-"},{"$f":"IFERROR(PC!AF178/PC!AF102,\"-\")","v":"-"},{"$f":"IFERROR(PC!AG178/PC!AG102,\"-\")","v":"-"}]
[null,2052,{"$f":"IFERROR(PC!K179/PC!K103,\"-\")","v":"-"},{"$f":"IFERROR(PC!L179/PC!L103,\"-\")","v":"-"},{"$f":"IFERROR(PC!M179/PC!M103,\"-\")","v":"-"},{"$f":"IFERROR(PC!N179/PC!N103,\"-\")","v":"-"},{"$f":"IFERROR(PC!O179/PC!O103,\"-\")","v":"-"},{"$f":"IFERROR(PC!P179/PC!P103,\"-\")","v":"-"},{"$f":"IFERROR(PC!Q179/PC!Q103,\"-\")","v":"-"},{"$f":"IFERROR(PC!R179/PC!R103,\"-\")","v":"-"},{"$f":"IFERROR(PC!S179/PC!S103,\"-\")","v":"-"},{"$f":"IFERROR(PC!T179/PC!T103,\"-\")","v":"-"},{"$f":"IFERROR(PC!U179/PC!U103,\"-\")","v":"-"},{"$f":"IFERROR(PC!V179/PC!V103,\"-\")","v":"-"},{"$f":"IFERROR(PC!W179/PC!W103,\"-\")","v":"-"},{"$f":"IFERROR(PC!X179/PC!X103,\"-\")","v":"-"},{"$f":"IFERROR(PC!Y179/PC!Y103,\"-\")","v":"-"},{"$f":"IFERROR(PC!Z179/PC!Z103,\"-\")","v":"-"},{"$f":"IFERROR(PC!AA179/PC!AA103,\"-\")","v":"-"},{"$f":"IFERROR(PC!AB179/PC!AB103,\"-\")","v":"-"},{"$f":"IFERROR(PC!AC179/PC!AC103,\"-\")","v":"-"},{"$f":"IFERROR(PC!AD179/PC!AD103,\"-\")","v":"-"},{"$f":"IFERROR(PC!AE179/PC!AE103,\"-\")","v":"-"},{"$f":"IFERROR(PC!AF179/PC!AF103,\"-\")","v":"-"},{"$f":"IFERROR(PC!AG179/PC!AG103,\"-\")","v":"-"}]
[null,2053,{"$f":"IFERROR(PC!K180/PC!K104,\"-\")","v":"-"},{"$f":"IFERROR(PC!L180/PC!L104,\"-\")","v":"-"},{"$f":"IFERROR(PC!M180/PC!M104,\"-\")","v":"-"},{"$f":"IFERROR(PC!N180/PC!N104,\"-\")","v":"-"},{"$f":"IFERROR(PC!O180/PC!O104,\"-\")","v":"-"},{"$f":"IFERROR(PC!P180/PC!P104,\"-\")","v":"-"},{"$f":"IFERROR(PC!Q180/PC!Q104,\"-\")","v":"-"},{"$f":"IFERROR(PC!R180/PC!R104,\"-\")","v":"-"},{"$f":"IFERROR(PC!S180/PC!S104,\"-\")","v":"-"},{"$f":"IFERROR(PC!T180/PC!T104,\"-\")","v":"-"},{"$f":"IFERROR(PC!U180/PC!U104,\"-\")","v":"-"},{"$f":"IFERROR(PC!V180/PC!V104,\"-\")","v":"-"},{"$f":"IFERROR(PC!W180/PC!W104,\"-\")","v":"-"},{"$f":"IFERROR(PC!X180/PC!X104,\"-\")","v":"-"},{"$f":"IFERROR(PC!Y180/PC!Y104,\"-\")","v":"-"},{"$f":"IFERROR(PC!Z180/PC!Z104,\"-\")","v":"-"},{"$f":"IFERROR(PC!AA180/PC!AA104,\"-\")","v":"-"},{"$f":"IFERROR(PC!AB180/PC!AB104,\"-\")","v":"-"},{"$f":"IFERROR(PC!AC180/PC!AC104,\"-\")","v":"-"},{"$f":"IFERROR(PC!AD180/PC!AD104,\"-\")","v":"-"},{"$f":"IFERROR(PC!AE180/PC!AE104,\"-\")","v":"-"},{"$f":"IFERROR(PC!AF180/PC!AF104,\"-\")","v":"-"},{"$f":"IFERROR(PC!AG180/PC!AG104,\"-\")","v":"-"}]
[null,2054,{"$f":"IFERROR(PC!K181/PC!K105,\"-\")","v":"-"},{"$f":"IFERROR(PC!L181/PC!L105,\"-\")","v":"-"},{"$f":"IFERROR(PC!M181/PC!M105,\"-\")","v":"-"},{"$f":"IFERROR(PC!N181/PC!N105,\"-\")","v":"-"},{"$f":"IFERROR(PC!O181/PC!O105,\"-\")","v":"-"},{"$f":"IFERROR(PC!P181/PC!P105,\"-\")","v":"-"},{"$f":"IFERROR(PC!Q181/PC!Q105,\"-\")","v":"-"},{"$f":"IFERROR(PC!R181/PC!R105,\"-\")","v":"-"},{"$f":"IFERROR(PC!S181/PC!S105,\"-\")","v":"-"},{"$f":"IFERROR(PC!T181/PC!T105,\"-\")","v":"-"},{"$f":"IFERROR(PC!U181/PC!U105,\"-\")","v":"-"},{"$f":"IFERROR(PC!V181/PC!V105,\"-\")","v":"-"},{"$f":"IFERROR(PC!W181/PC!W105,\"-\")","v":"-"},{"$f":"IFERROR(PC!X181/PC!X105,\"-\")","v":"-"},{"$f":"IFERROR(PC!Y181/PC!Y105,\"-\")","v":"-"},{"$f":"IFERROR(PC!Z181/PC!Z105,\"-\")","v":"-"},{"$f":"IFERROR(PC!AA181/PC!AA105,\"-\")","v":"-"},{"$f":"IFERROR(PC!AB181/PC!AB105,\"-\")","v":"-"},{"$f":"IFERROR(PC!AC181/PC!AC105,\"-\")","v":"-"},{"$f":"IFERROR(PC!AD181/PC!AD105,\"-\")","v":"-"},{"$f":"IFERROR(PC!AE181/PC!AE105,\"-\")","v":"-"},{"$f":"IFERROR(PC!AF181/PC!AF105,\"-\")","v":"-"},{"$f":"IFERROR(PC!AG181/PC!AG105,\"-\")","v":"-"}]
[null,2055,{"$f":"IFERROR(PC!K182/PC!K106,\"-\")","v":"-"},{"$f":"IFERROR(PC!L182/PC!L106,\"-\")","v":"-"},{"$f":"IFERROR(PC!M182/PC!M106,\"-\")","v":"-"},{"$f":"IFERROR(PC!N182/PC!N106,\"-\")","v":"-"},{"$f":"IFERROR(PC!O182/PC!O106,\"-\")","v":"-"},{"$f":"IFERROR(PC!P182/PC!P106,\"-\")","v":"-"},{"$f":"IFERROR(PC!Q182/PC!Q106,\"-\")","v":"-"},{"$f":"IFERROR(PC!R182/PC!R106,\"-\")","v":"-"},{"$f":"IFERROR(PC!S182/PC!S106,\"-\")","v":"-"},{"$f":"IFERROR(PC!T182/PC!T106,\"-\")","v":"-"},{"$f":"IFERROR(PC!U182/PC!U106,\"-\")","v":"-"},{"$f":"IFERROR(PC!V182/PC!V106,\"-\")","v":"-"},{"$f":"IFERROR(PC!W182/PC!W106,\"-\")","v":"-"},{"$f":"IFERROR(PC!X182/PC!X106,\"-\")","v":"-"},{"$f":"IFERROR(PC!Y182/PC!Y106,\"-\")","v":"-"},{"$f":"IFERROR(PC!Z182/PC!Z106,\"-\")","v":"-"},{"$f":"IFERROR(PC!AA182/PC!AA106,\"-\")","v":"-"},{"$f":"IFERROR(PC!AB182/PC!AB106,\"-\")","v":"-"},{"$f":"IFERROR(PC!AC182/PC!AC106,\"-\")","v":"-"},{"$f":"IFERROR(PC!AD182/PC!AD106,\"-\")","v":"-"},{"$f":"IFERROR(PC!AE182/PC!AE106,\"-\")","v":"-"},{"$f":"IFERROR(PC!AF182/PC!AF106,\"-\")","v":"-"},{"$f":"IFERROR(PC!AG182/PC!AG106,\"-\")","v":"-"}]
[]
["x","lig ativa de esgoto - lig totais de esgoto","Aquiraz","Barbalha","Cascavel","Caucaia","Chorozinho","Eusébio","Farias_Brito","Fortaleza","Guaiúba","Horizonte","Itaitinga","Juazeiro_do_Norte","Maracanaú","Maranguape","Missão_Velha","Nova_Olinda","Pacajus","Pacatuba","Paracuru","Paraipaba","São_Gonçalo_do_Amarante","São_Luís_do_Curu","Trairi"]
[null,2020,{"$f":"IFERROR(PC!K185-PC!K109,\"-\")","v":-7091.8657101221843},{"$f":"IFERROR(PC!L185-PC!L109,\"-\")","v":-13493.154892419534},{"$f":"IFERROR(PC!M185-PC!M109,\"-\")","v":-13151.5929537587},{"$f":"IFERROR(PC!N185-PC!N109,\"-\")","v":-104836.82180946243},{"$f":"IFERROR(PC!O185-PC!O109,\"-\")","v":-4378.8642122521978},{"$f":"IFERROR(PC!P185-PC!P109,\"-\")","v":-17551.594326592767},{"$f":"IFERROR(PC!Q185-PC!Q109,\"-\")","v":-3006.3614621298088},{"$f":"IFERROR(PC!R185-PC!R109,\"-\")","v":-699645.70082873979},{"$f":"IFERROR(PC!S185-PC!S109,\"-\")","v":-4978.9573026114176},{"$f":"IFERROR(PC!T185-PC!T109,\"-\")","v":-17726.308289235574},{"$f":"IFERROR(PC!U185-PC!U109,\"-\")","v":-18569},{"$f":"IFERROR(PC!V185-PC!V109,\"-\")","v":-91383.719057542636},{"$f":"IFERROR(PC!W185-PC!W109,\"-\")","v":-76459},{"$f":"IFERROR(PC!X185-PC!X109,\"-\")","v":-26529.103040171412},{"$f":"IFERROR(PC!Y185-PC!Y109,\"-\")","v":-5177.8647962780205},{"$f":"IFERROR(PC!Z185-PC!Z109,\"-\")","v":-4120},{"$f":"IFERROR(PC!AA185-PC!AA109,\"-\")","v":-15386.712071297294},{"$f":"IFERROR(PC!AB185-PC!AB109,\"-\")","v":-20709.356745101824},{"$f":"IFERROR(PC!AC185-PC!AC109,\"-\")","v":-4099.5598645305281},{"$f":"IFERROR(PC!AD185-PC!AD109,\"-\")","v":-4560.473078678262},{"$f":"IFERROR(PC!AE185-PC!AE109,\"-\")","v":-10021.830442266137},{"$f":"IFERROR(PC!AF185-PC!AF109,\"-\")","v":-2475.7951123179464},{"$f":"IFERROR(PC!AG185-PC!AG109,\"-\")","v":-4269.3527219175785}]
[null,{"$f":"B391+1","v":2021},{"$f":"IFERROR(PC!K186-PC!K110,\"-\")","v":-7785.2877171841728},{"$f":"IFERROR(PC!L186-PC!L110,\"-\")","v":-13934.680869730901},{"$f":"IFERROR(PC!M186-PC!M110,\"-\")","v":-14070.622887002952},{"$f":"IFERROR(PC!N186-PC!N110,\"-\")","v":-111345.14150155726},{"$f":"IFERROR(PC!O186-PC!O110,\"-\")","v":-4645.9594947086007},{"$f":"IFERROR(PC!P186-PC!P110,\"-\")","v":-18778.428512412793},{"$f":"IFERROR(PC!Q186-PC!Q110,\"-\")","v":-3104.3366266990688},{"$f":"IFERROR(PC!R186-PC!R110,\"-\")","v":-724961.83943322033},{"$f":"IFERROR(PC!S186-PC!S110,\"-\")","v":-5188.5159466145869},{"$f":"IFERROR(PC!T186-PC!T110,\"-\")","v":-19296.489004708586},{"$f":"IFERROR(PC!U186-PC!U110,\"-\")","v":-19952.511885325559},{"$f":"IFERROR(PC!V186-PC!V110,\"-\")","v":-94217.830084421381},{"$f":"IFERROR(PC!W186-PC!W110,\"-\")","v":-79862.573705931951},{"$f":"IFERROR(PC!X186-PC!X110,\"-\")","v":-28011.659778141795},{"$f":"IFERROR(PC!Y186-PC!Y110,\"-\")","v":-5386.810016918088},{"$f":"IFERROR(PC!Z186-PC!Z110,\"-\")","v":-4450.5748100063329},{"$f":"IFERROR(PC!AA186-PC!AA110,\"-\")","v":-16806.937900391855},{"$f":"IFERROR(PC!AB186-PC!AB110,\"-\")","v":-21495.327521491483},{"$f":"IFERROR(PC!AC186-PC!AC110,\"-\")","v":-4767.1061122839965},{"$f":"IFERROR(PC!AD186-PC!AD110,\"-\")","v":-4732.4146971712844},{"$f":"IFERROR(PC!AE186-PC!AE110,\"-\")","v":-10848.544643970417},{"$f":"IFERROR(PC!AF186-PC!AF110,\"-\")","v":-2623.7734016292275},{"$f":"IFERROR(PC!AG186-PC!AG110,\"-\")","v":-5230.8489886979387}]
[null,2022,{"$f":"IFERROR(PC!K187-PC!K111,\"-\")","v":-8501.9831196054274},{"$f":"IFERROR(PC!L187-PC!L111,\"-\")","v":-14383.582011490884},{"$f":"IFERROR(PC!M187-PC!M111,\"-\")","v":-15023.475821827462},{"$f":"IFERROR(PC!N187-PC!N111,\"-\")","v":-115454.15444423829},{"$f":"IFERROR(PC!O187-PC!O111,\"-\")","v":-4915.8351095543312},{"$f":"IFERROR(PC!P187-PC!P111,\"-\")","v":-20026.87291284485},{"$f":"IFERROR(PC!Q187-PC!Q111,\"-\")","v":-3203.1632260145448},{"$f":"IFERROR(PC!R187-PC!R111,\"-\")","v":-750336.81886264787},{"$f":"IFERROR(PC!S187-PC!S111,\"-\")","v":-5399.653621880796},{"$f":"IFERROR(PC!T187-PC!T111,\"-\")","v":-20885.14254784337},{"$f":"IFERROR(PC!U187-PC!U111,\"-\")","v":-20538.161234207968},{"$f":"IFERROR(PC!V187-PC!V111,\"-\")","v":-97054.659795432308},{"$f":"IFERROR(PC!W187-PC!W111,\"-\")","v":-82776.926309321905},{"$f":"IFERROR(PC!X187-PC!X111,\"-\")","v":-29486.648434315877},{"$f":"IFERROR(PC!Y187-PC!Y111,\"-\")","v":-5597.590547018187},{"$f":"IFERROR(PC!Z187-PC!Z111,\"-\")","v":-4716.001424952502},{"$f":"IFERROR(PC!AA187-PC!AA111,\"-\")","v":-18244.43093383847},{"$f":"IFERROR(PC!AB187-PC!AB111,\"-\")","v":-22283.14843942599},{"$f":"IFERROR(PC!AC187-PC!AC111,\"-\")","v":-5450.8306414666586},{"$f":"IFERROR(PC!AD187-PC!AD111,\"-\")","v":-4903.7731644202768},{"$f":"IFERROR(PC!AE187-PC!AE111,\"-\")","v":-11682.615378413655},{"$f":"IFERROR(PC!AF187-PC!AF111,\"-\")","v":-2771.9661762527767},{"$f":"IFERROR(PC!AG187-PC!AG111,\"-\")","v":-5879.0772117331035}]
[null,2023,{"$f":"IFERROR(PC!K188-PC!K112,\"-\")","v":-9251.3292209393585},{"$f":"IFERROR(PC!L188-PC!L112,\"-\")","v":-14838.762925485138},{"$f":"IFERROR(PC!M188-PC!M112,\"-\")","v":-16009.559143064978},{"$f":"IFERROR(PC!N188-PC!N112,\"-\")","v":-119575.88314477121},{"$f":"IFERROR(PC!O188-PC!O112,\"-\")","v":-5185.747454911314},{"$f":"IFERROR(PC!P188-PC!P112,\"-\")","v":-21294.077527888941},{"$f":"IFERROR(PC!Q188-PC!Q112,\"-\")","v":-3300.2893978155807},{"$f":"IFERROR(PC!R188-PC!R112,\"-\")","v":-775741.70368963026},{"$f":"IFERROR(PC!S188-PC!S112,\"-\")","v":-5610.7477565961271},{"$f":"IFERROR(PC!T188-PC!T112,\"-\")","v":-22488.927880189185},{"$f":"IFERROR(PC!U188-PC!U112,\"-\")","v":-21534.266228269087},{"$f":"IFERROR(PC!V188-PC!V112,\"-\")","v":-99889.047170288773},{"$f":"IFERROR(PC!W188-PC!W112,\"-\")","v":-85700.145721053181},{"$f":"IFERROR(PC!X188-PC!X112,\"-\")","v":-30972.32714031553},{"$f":"IFERROR(PC!Y188-PC!Y112,\"-\")","v":-5808.5617066121531},{"$f":"IFERROR(PC!Z188-PC!Z112,\"-\")","v":-4981.9320994300197},{"$f":"IFERROR(PC!AA188-PC!AA112,\"-\")","v":-19695.992290460174},{"$f":"IFERROR(PC!AB188-PC!AB112,\"-\")","v":-23072.533243152324},{"$f":"IFERROR(PC!AC188-PC!AC112,\"-\")","v":-6154.3065480829082},{"$f":"IFERROR(PC!AD188-PC!AD112,\"-\")","v":-5075.374744486222},{"$f":"IFERROR(PC!AE188-PC!AE112,\"-\")","v":-12522.518845980239},{"$f":"IFERROR(PC!AF188-PC!AF112,\"-\")","v":-2920.2706874845712},{"$f":"IFERROR(PC!AG188-PC!AG112,\"-\")","v":-6534.3519004401351}]
[null,2024,{"$f":"IFERROR(PC!K189-PC!K113,\"-\")","v":-10029.466817621344},{"$f":"IFERROR(PC!L189-PC!L113,\"-\")","v":-15298.148219499328},{"$f":"IFERROR(PC!M189-PC!M113,\"-\")","v":-17028.421082457913},{"$f":"IFERROR(PC!N189-PC!N113,\"-\")","v":-123705.93719463456},{"$f":"IFERROR(PC!O189-PC!O113,\"-\")","v":-5457.9896586674622},{"$f":"IFERROR(PC!P189-PC!P113,\"-\")","v":-22578.277159046644},{"$f":"IFERROR(PC!Q189-PC!Q113,\"-\")","v":-3399.3079617439316},{"$f":"IFERROR(PC!R189-PC!R113,\"-\")","v":-801151.77105694346},{"$f":"IFERROR(PC!S189-PC!S113,\"-\")","v":-5822.2921070225702},{"$f":"IFERROR(PC!T189-PC!T113,\"-\")","v":-24109.709265901365},{"$f":"IFERROR(PC!U189-PC!U113,\"-\")","v":-22535.030204081631},{"$f":"IFERROR(PC!V189-PC!V113,\"-\")","v":-102717.21620805511},{"$f":"IFERROR(PC!W189-PC!W113,\"-\")","v":-88627.213790823051},{"$f":"IFERROR(PC!X189-PC!X113,\"-\")","v":-32462.153333357626},{"$f":"IFERROR(PC!Y189-PC!Y113,\"-\")","v":-6019.5145974904844},{"$f":"IFERROR(PC!Z189-PC!Z113,\"-\")","v":-5251.3737682077272},{"$f":"IFERROR(PC!AA189-PC!AA113,\"-\")","v":-21160.706739952144},{"$f":"IFERROR(PC!AB189-PC!AB113,\"-\")","v":-23862.098252025924},{"$f":"IFERROR(PC!AC189-PC!AC113,\"-\")","v":-6876.3177401447037},{"$f":"IFERROR(PC!AD189-PC!AD113,\"-\")","v":-5246.313277414627},{"$f":"IFERROR(PC!AE189-PC!AE113,\"-\")","v":-13371.558911331773},{"$f":"IFERROR(PC!AF189-PC!AF113,\"-\")","v":-3068.5841866205869},{"$f":"IFERROR(PC!AG189-PC!AG113,\"-\")","v":-7195.6535139202379}]
[null,2025,{"$f":"IFERROR(PC!K190-PC!K114,\"-\")","v":-10836.287627508129},{"$f":"IFERROR(PC!L190-PC!L114,\"-\")","v":-15763.152762795336},{"$f":"IFERROR(PC!M190-PC!M114,\"-\")","v":-18078.642783533567},{"$f":"IFERROR(PC!N190-PC!N114,\"-\")","v":-127835.71611712022},{"$f":"IFERROR(PC!O190-PC!O114,\"-\")","v":-5731.979967208229},{"$f":"IFERROR(PC!P190-PC!P114,\"-\")","v":-23879.131075362122},{"$f":"IFERROR(PC!Q190-PC!Q114,\"-\")","v":-3498.3719801002112},{"$f":"IFERROR(PC!R190-PC!R114,\"-\")","v":-826537.21573056793},{"$f":"IFERROR(PC!S190-PC!S114,\"-\")","v":-6034.2651053963946},{"$f":"IFERROR(PC!T190-PC!T114,\"-\")","v":-25738.796789814267},{"$f":"IFERROR(PC!U190-PC!U114,\"-\")","v":-23538.545702407944},{"$f":"IFERROR(PC!V190-PC!V114,\"-\")","v":-105535.24377046738},{"$f":"IFERROR(PC!W190-PC!W114,\"-\")","v":-91554.425851516397},{"$f":"IFERROR(PC!X190-PC!X114,\"-\")","v":-33958.067233232105},{"$f":"IFERROR(PC!Y190-PC!Y114,\"-\")","v":-6230.2403214436781},{"$f":"IFERROR(PC!Z190-PC!Z114,\"-\")","v":-5522.9692051931615},{"$f":"IFERROR(PC!AA190-PC!AA114,\"-\")","v":-22635.488702881714},{"$f":"IFERROR(PC!AB190-PC!AB114,\"-\")","v":-24650.593056819154},{"$f":"IFERROR(PC!AC190-PC!AC114,\"-\")","v":-7612.89331638166},{"$f":"IFERROR(PC!AD190-PC!AD114,\"-\")","v":-5417.2426569740901},{"$f":"IFERROR(PC!AE190-PC!AE114,\"-\")","v":-14226.987182999292},{"$f":"IFERROR(PC!AF190-PC!AF114,\"-\")","v":-3217.5826771167604},{"$f":"IFERROR(PC!AG190-PC!AG114,\"-\")","v":-7862.7364588248656}]
[null,2026,{"$f":"IFERROR(PC!K191-PC!K115,\"-\")","v":-11670.877744647463},{"$f":"IFERROR(PC!L191-PC!L115,\"-\")","v":-16230.260901682597},{"$f":"IFERROR(PC!M191-PC!M115,\"-\")","v":-19159.552444099721},{"$f":"IFERROR(PC!N191-PC!N115,\"-\")","v":-131960.93794290227},{"$f":"IFERROR(PC!O191-PC!O115,\"-\")","v":-6006.6119824116868},{"$f":"IFERROR(PC!P191-PC!P115,\"-\")","v":-25194.806145128739},{"$f":"IFERROR(PC!Q191-PC!Q115,\"-\")","v":-3596.7956693179704},{"$f":"IFERROR(PC!R191-PC!R115,\"-\")","v":-851870.34843405476},{"$f":"IFERROR(PC!S191-PC!S115,\"-\")","v":-6245.6074022685134},{"$f":"IFERROR(PC!T191-PC!T115,\"-\")","v":-27382.45811030635},{"$f":"IFERROR(PC!U191-PC!U115,\"-\")","v":-24544.467337220602},{"$f":"IFERROR(PC!V191-PC!V115,\"-\")","v":-108340.81244460509},{"$f":"IFERROR(PC!W191-PC!W115,\"-\")","v":-94480.476069239317},{"$f":"IFERROR(PC!X191-PC!X115,\"-\")","v":-35454.210763086463},{"$f":"IFERROR(PC!Y191-PC!Y115,\"-\")","v":-6441.3871366135636},{"$f":"IFERROR(PC!Z191-PC!Z115,\"-\")","v":-5794.6993350221674},{"$f":"IFERROR(PC!AA191-PC!AA115,\"-\")","v":-24119.194052432638},{"$f":"IFERROR(PC!AB191-PC!AB115,\"-\")","v":-25436.618835247406},{"$f":"IFERROR(PC!AC191-PC!AC115,\"-\")","v":-8367.4081597930544},{"$f":"IFERROR(PC!AD191-PC!AD115,\"-\")","v":-5587.2568721518401},{"$f":"IFERROR(PC!AE191-PC!AE115,\"-\")","v":-15085.46042476384},{"$f":"IFERROR(PC!AF191-PC!AF115,\"-\")","v":-3367.2661589730919},{"$f":"IFERROR(PC!AG191-PC!AG115,\"-\")","v":-8533.1192469986854}]
[null,2027,{"$f":"IFERROR(PC!K192-PC!K116,\"-\")","v":-12531.337169039349},{"$f":"IFERROR(PC!L192-PC!L116,\"-\")","v":-16701.806165503906},{"$f":"IFERROR(PC!M192-PC!M116,\"-\")","v":-20270.534199469279},{"$f":"IFERROR(PC!N192-PC!N116,\"-\")","v":-136073.53330200989},{"$f":"IFERROR(PC!O192-PC!O116,\"-\")","v":-6281.5103487852157},{"$f":"IFERROR(PC!P192-PC!P116,\"-\")","v":-26522.485270035777},{"$f":"IFERROR(PC!Q192-PC!Q116,\"-\")","v":-3695.2238555825579},{"$f":"IFERROR(PC!R192-PC!R116,\"-\")","v":-877127.80606686813},{"$f":"IFERROR(PC!S192-PC!S116,\"-\")","v":-6456.9841634928252},{"$f":"IFERROR(PC!T192-PC!T116,\"-\")","v":-29034.100485761253},{"$f":"IFERROR(PC!U192-PC!U116,\"-\")","v":-25549.965809847745},{"$f":"IFERROR(PC!V192-PC!V116,\"-\")","v":-111128.92034704205},{"$f":"IFERROR(PC!W192-PC!W116,\"-\")","v":-97399.737218537746},{"$f":"IFERROR(PC!X192-PC!X116,\"-\")","v":-36950.491719334961},{"$f":"IFERROR(PC!Y192-PC!Y116,\"-\")","v":-6650.1746757366436},{"$f":"IFERROR(PC!Z192-PC!Z116,\"-\")","v":-6066.8890120329343},{"$f":"IFERROR(PC!AA192-PC!AA116,\"-\")","v":-25608.384246454207},{"$f":"IFERROR(PC!AB192-PC!AB116,\"-\")","v":-26221.001919465405},{"$f":"IFERROR(PC!AC192-PC!AC116,\"-\")","v":-9136.8214776738005},{"$f":"IFERROR(PC!AD192-PC!AD116,\"-\")","v":-5755.3590585410984},{"$f":"IFERROR(PC!AE192-PC!AE116,\"-\")","v":-15948.293054461585},{"$f":"IFERROR(PC!AF192-PC!AF116,\"-\")","v":-3516.7873808936056},{"$f":"IFERROR(PC!AG192-PC!AG116,\"-\")","v":-9210.1390271301152}]
[null,2028,{"$f":"IFERROR(PC!K193-PC!K117,\"-\")","v":-13418.988395919743},{"$f":"IFERROR(PC!L193-PC!L117,\"-\")","v":-17177.662083602045},{"$f":"IFERROR(PC!M193-PC!M117,\"-\")","v":-21411.591789743616},{"$f":"IFERROR(PC!N193-PC!N117,\"-\")","v":-140170.08392383903},{"$f":"IFERROR(PC!O193-PC!O117,\"-\")","v":-6555.4122700849621},{"$f":"IFERROR(PC!P193-PC!P117,\"-\")","v":-27861.725819315092},{"$f":"IFERROR(PC!Q193-PC!Q117,\"-\")","v":-3794.6263487366596},{"$f":"IFERROR(PC!R193-PC!R117,\"-\")","v":-902290.31077488128},{"$f":"IFERROR(PC!S193-PC!S117,\"-\")","v":-6667.3375026808417},{"$f":"IFERROR(PC!T193-PC!T117,\"-\")","v":-30686.680119136843},{"$f":"IFERROR(PC!U193-PC!U117,\"-\")","v":-26552.880215959394},{"$f":"IFERROR(PC!V193-PC!V117,\"-\")","v":-113898.91096669924},{"$f":"IFERROR(PC!W193-PC!W117,\"-\")","v":-100310.74555714519},{"$f":"IFERROR(PC!X193-PC!X117,\"-\")","v":-38444.959900194881},{"$f":"IFERROR(PC!Y193-PC!Y117,\"-\")","v":-6859.8690878330763},{"$f":"IFERROR(PC!Z193-PC!Z117,\"-\")","v":-6339.0917036098808},{"$f":"IFERROR(PC!AA193-PC!AA117,\"-\")","v":-27101.007895412142},{"$f":"IFERROR(PC!AB193-PC!AB117,\"-\")","v":-27001.26930230276},{"$f":"IFERROR(PC!AC193-PC!AC117,\"-\")","v":-9922.5694497991808},{"$f":"IFERROR(PC!AD193-PC!AD117,\"-\")","v":-5924.0669753122111},{"$f":"IFERROR(PC!AE193-PC!AE117,\"-\")","v":-16814.057899199437},{"$f":"IFERROR(PC!AF193-PC!AF117,\"-\")","v":-3666.0435941742767},{"$f":"IFERROR(PC!AG193-PC!AG117,\"-\")","v":-9887.6049935112096}]
[null,2029,{"$f":"IFERROR(PC!K194-PC!K118,\"-\")","v":-14329.959237193145},{"$f":"IFERROR(PC!L194-PC!L118,\"-\")","v":-17653.896237615059},{"$f":"IFERROR(PC!M194-PC!M118,\"-\")","v":-22579.626373805386},{"$f":"IFERROR(PC!N194-PC!N118,\"-\")","v":-144246.1982644799},{"$f":"IFERROR(PC!O194-PC!O118,\"-\")","v":-6828.7672723207652},{"$f":"IFERROR(PC!P194-PC!P118,\"-\")","v":-29211.304995219049},{"$f":"IFERROR(PC!Q194-PC!Q118,\"-\")","v":-3893.2055422330241},{"$f":"IFERROR(PC!R194-PC!R118,\"-\")","v":-927335.80117932637},{"$f":"IFERROR(PC!S194-PC!S118,\"-\")","v":-6876.451098041086},{"$f":"IFERROR(PC!T194-PC!T118,\"-\")","v":-32347.602543243338},{"$f":"IFERROR(PC!U194-PC!U118,\"-\")","v":-27552.780687830684},{"$f":"IFERROR(PC!V194-PC!V118,\"-\")","v":-116645.61689065621},{"$f":"IFERROR(PC!W194-PC!W118,\"-\")","v":-103210.27269282883},{"$f":"IFERROR(PC!X194-PC!X118,\"-\")","v":-39932.937953430788},{"$f":"IFERROR(PC!Y194-PC!Y118,\"-\")","v":-7067.6203729028639},{"$f":"IFERROR(PC!Z194-PC!Z118,\"-\")","v":-6609.9406459784695},{"$f":"IFERROR(PC!AA194-PC!AA118,\"-\")","v":-28595.920872490202},{"$f":"IFERROR(PC!AB194-PC!AB118,\"-\")","v":-27786.745217804521},{"$f":"IFERROR(PC!AC194-PC!AC118,\"-\")","v":-10720.277404481189},{"$f":"IFERROR(PC!AD194-PC!AD118,\"-\")","v":-6091.5314491621812},{"$f":"IFERROR(PC!AE194-PC!AE118,\"-\")","v":-17683.539692274968},{"$f":"IFERROR(PC!AF194-PC!AF118,\"-\")","v":-3814.9320501110824},{"$f":"IFERROR(PC!AG194-PC!AG118,\"-\")","v":-10567.781738128762}]
[null,2030,{"$f":"IFERROR(PC!K195-PC!K119,\"-\")","v":-15266.449999999999},{"$f":"IFERROR(PC!L195-PC!L119,\"-\")","v":-17623.849999999999},{"$f":"IFERROR(PC!M195-PC!M119,\"-\")","v":-23775.599999999995},{"$f":"IFERROR(PC!N195-PC!N119,\"-\")","v":-148294.00000000003},{"$f":"IFERROR(PC!O195-PC!O119,\"-\")","v":-7102.15},{"$f":"IFERROR(PC!P195-PC!P119,\"-\")","v":-29536.399999999998},{"$f":"IFERROR(PC!Q195-PC!Q119,\"-\")","v":-3990.8999999999996},{"$f":"IFERROR(PC!R195-PC!R119,\"-\")","v":-952230.54999999993},{"$f":"IFERROR(PC!S195-PC!S119,\"-\")","v":-7085.05},{"$f":"IFERROR(PC!T195-PC!T119,\"-\")","v":-34011.85},{"$f":"IFERROR(PC!U195-PC!U119,\"-\")","v":-28547.449999999997},{"$f":"IFERROR(PC!V195-PC!V119,\"-\")","v":-119367.45},{"$f":"IFERROR(PC!W195-PC!W119,\"-\")","v":-106095.95},{"$f":"IFERROR(PC!X195-PC!X119,\"-\")","v":-39655.799999999996},{"$f":"IFERROR(PC!Y195-PC!Y119,\"-\")","v":-7163.9},{"$f":"IFERROR(PC!Z195-PC!Z119,\"-\")","v":-6879.8499999999995},{"$f":"IFERROR(PC!AA195-PC!AA119,\"-\")","v":-28350.799999999999},{"$f":"IFERROR(PC!AB195-PC!AB119,\"-\")","v":-28590.199999999997},{"$f":"IFERROR(PC!AC195-PC!AC119,\"-\")","v":-11533.9},{"$f":"IFERROR(PC!AD195-PC!AD119,\"-\")","v":-6256.65},{"$f":"IFERROR(PC!AE195-PC!AE119,\"-\")","v":-18553.45},{"$f":"IFERROR(PC!AF195-PC!AF119,\"-\")","v":-3964.2999999999997},{"$f":"IFERROR(PC!AG195-PC!AG119,\"-\")","v":-11251.75}]
[null,2031,{"$f":"IFERROR(PC!K196-PC!K120,\"-\")","v":-15631.25},{"$f":"IFERROR(PC!L196-PC!L120,\"-\")","v":-18093.7},{"$f":"IFERROR(PC!M196-PC!M120,\"-\")","v":-24038.75},{"$f":"IFERROR(PC!N196-PC!N120,\"-\")","v":-149112.9},{"$f":"IFERROR(PC!O196-PC!O120,\"-\")","v":-7114.5},{"$f":"IFERROR(PC!P196-PC!P120,\"-\")","v":-30830.3},{"$f":"IFERROR(PC!Q196-PC!Q120,\"-\")","v":-3991.8499999999995},{"$f":"IFERROR(PC!R196-PC!R120,\"-\")","v":-954683.45},{"$f":"IFERROR(PC!S196-PC!S120,\"-\")","v":-7106.9},{"$f":"IFERROR(PC!T196-PC!T120,\"-\")","v":-34176.199999999997},{"$f":"IFERROR(PC!U196-PC!U120,\"-\")","v":-28686.149999999998},{"$f":"IFERROR(PC!V196-PC!V120,\"-\")","v":-119739.84999999999},{"$f":"IFERROR(PC!W196-PC!W120,\"-\")","v":-106437},{"$f":"IFERROR(PC!X196-PC!X120,\"-\")","v":-41081.750000000007},{"$f":"IFERROR(PC!Y196-PC!Y120,\"-\")","v":-7189.5499999999993},{"$f":"IFERROR(PC!Z196-PC!Z120,\"-\")","v":-6930.2},{"$f":"IFERROR(PC!AA196-PC!AA120,\"-\")","v":-29742.55},{"$f":"IFERROR(PC!AB196-PC!AB120,\"-\")","v":-28718.449999999997},{"$f":"IFERROR(PC!AC196-PC!AC120,\"-\")","v":-11661.199999999999},{"$f":"IFERROR(PC!AD196-PC!AD120,\"-\")","v":-6266.15},{"$f":"IFERROR(PC!AE196-PC!AE120,\"-\")","v":-18642.75},{"$f":"IFERROR(PC!AF196-PC!AF120,\"-\")","v":-3970},{"$f":"IFERROR(PC!AG196-PC!AG120,\"-\")","v":-11320.15}]
[null,2032,{"$f":"IFERROR(PC!K197-PC!K121,\"-\")","v":-15697.75},{"$f":"IFERROR(PC!L197-PC!L121,\"-\")","v":-18146.25},{"$f":"IFERROR(PC!M197-PC!M121,\"-\")","v":-24104.3},{"$f":"IFERROR(PC!N197-PC!N121,\"-\")","v":-149646.79999999999},{"$f":"IFERROR(PC!O197-PC!O121,\"-\")","v":-7144.9},{"$f":"IFERROR(PC!P197-PC!P121,\"-\")","v":-30933.85},{"$f":"IFERROR(PC!Q197-PC!Q121,\"-\")","v":-3992.8},{"$f":"IFERROR(PC!R197-PC!R121,\"-\")","v":-956842.79999999993},{"$f":"IFERROR(PC!S197-PC!S121,\"-\")","v":-7125.9},{"$f":"IFERROR(PC!T197-PC!T121,\"-\")","v":-34287.35},{"$f":"IFERROR(PC!U197-PC!U121,\"-\")","v":-28829.599999999999},{"$f":"IFERROR(PC!V197-PC!V121,\"-\")","v":-120068.54999999999},{"$f":"IFERROR(PC!W197-PC!W121,\"-\")","v":-106729.59999999999},{"$f":"IFERROR(PC!X197-PC!X121,\"-\")","v":-41247.050000000003},{"$f":"IFERROR(PC!Y197-PC!Y121,\"-\")","v":-7212.3499999999995},{"$f":"IFERROR(PC!Z197-PC!Z121,\"-\")","v":-6975.7999999999993},{"$f":"IFERROR(PC!AA197-PC!AA121,\"-\")","v":-29855.599999999999},{"$f":"IFERROR(PC!AB197-PC!AB121,\"-\")","v":-28805.85},{"$f":"IFERROR(PC!AC197-PC!AC121,\"-\")","v":-11694.449999999999},{"$f":"IFERROR(PC!AD197-PC!AD121,\"-\")","v":-6278.5},{"$f":"IFERROR(PC!AE197-PC!AE121,\"-\")","v":-18701.649999999998},{"$f":"IFERROR(PC!AF197-PC!AF121,\"-\")","v":-3974.75},{"$f":"IFERROR(PC!AG197-PC!AG121,\"-\")","v":-11362.899999999998}]
[null,2033,{"$f":"IFERROR(PC!K198-PC!K122,\"-\")","v":-15757.599999999999},{"$f":"IFERROR(PC!L198-PC!L122,\"-\")","v":-18192.099999999999},{"$f":"IFERROR(PC!M198-PC!M122,\"-\")","v":-24161.3},{"$f":"IFERROR(PC!N198-PC!N122,\"-\")","v":-150108.5},{"$f":"IFERROR(PC!O198-PC!O122,\"-\")","v":-7171.5},{"$f":"IFERROR(PC!P198-PC!P122,\"-\")","v":-31025.05},{"$f":"IFERROR(PC!Q198-PC!Q122,\"-\")","v":-3993.75},{"$f":"IFERROR(PC!R198-PC!R122,\"-\")","v":-958712.39999999991},{"$f":"IFERROR(PC!S198-PC!S122,\"-\")","v":-7143},{"$f":"IFERROR(PC!T198-PC!T122,\"-\")","v":-34380.449999999997},{"$f":"IFERROR(PC!U198-PC!U122,\"-\")","v":-28957.85},{"$f":"IFERROR(PC!V198-PC!V122,\"-\")","v":-120351.65},{"$f":"IFERROR(PC!W198-PC!W122,\"-\")","v":-106988},{"$f":"IFERROR(PC!X198-PC!X122,\"-\")","v":-41386.699999999997},{"$f":"IFERROR(PC!Y198-PC!Y122,\"-\")","v":-7231.3499999999995},{"$f":"IFERROR(PC!Z198-PC!Z122,\"-\")","v":-7015.7},{"$f":"IFERROR(PC!AA198-PC!AA122,\"-\")","v":-29953.449999999997},{"$f":"IFERROR(PC!AB198-PC!AB122,\"-\")","v":-28882.800000000003},{"$f":"IFERROR(PC!AC198-PC!AC122,\"-\")","v":-11725.8},{"$f":"IFERROR(PC!AD198-PC!AD122,\"-\")","v":-6289.9},{"$f":"IFERROR(PC!AE198-PC!AE122,\"-\")","v":-18753.899999999998},{"$f":"IFERROR(PC!AF198-PC!AF122,\"-\")","v":-3979.5},{"$f":"IFERROR(PC!AG198-PC!AG122,\"-\")","v":-11397.1}]
[null,2034,{"$f":"IFERROR(PC!K199-PC!K123,\"-\")","v":-15806.999999999998},{"$f":"IFERROR(PC!L199-PC!L123,\"-\")","v":-18230.3},{"$f":"IFERROR(PC!M199-PC!M123,\"-\")","v":-24208.799999999996},{"$f":"IFERROR(PC!N199-PC!N123,\"-\")","v":-150499.89999999997},{"$f":"IFERROR(PC!O199-PC!O123,\"-\")","v":-7194.2999999999993},{"$f":"IFERROR(PC!P199-PC!P123,\"-\")","v":-31102},{"$f":"IFERROR(PC!Q199-PC!Q123,\"-\")","v":-3994.7},{"$f":"IFERROR(PC!R199-PC!R123,\"-\")","v":-960296.04999999993},{"$f":"IFERROR(PC!S199-PC!S123,\"-\")","v":-7157.25},{"$f":"IFERROR(PC!T199-PC!T123,\"-\")","v":-34462.149999999994},{"$f":"IFERROR(PC!U199-PC!U123,\"-\")","v":-29071.85},{"$f":"IFERROR(PC!V199-PC!V123,\"-\")","v":-120592.95},{"$f":"IFERROR(PC!W199-PC!W123,\"-\")","v":-107212.2},{"$f":"IFERROR(PC!X199-PC!X123,\"-\")","v":-41506.400000000001},{"$f":"IFERROR(PC!Y199-PC!Y123,\"-\")","v":-7248.45},{"$f":"IFERROR(PC!Z199-PC!Z123,\"-\")","v":-7049.9},{"$f":"IFERROR(PC!AA199-PC!AA123,\"-\")","v":-30037.05},{"$f":"IFERROR(PC!AB199-PC!AB123,\"-\")","v":-28945.5},{"$f":"IFERROR(PC!AC199-PC!AC123,\"-\")","v":-11749.55},{"$f":"IFERROR(PC!AD199-PC!AD123,\"-\")","v":-6298.45},{"$f":"IFERROR(PC!AE199-PC!AE123,\"-\")","v":-18798.550000000003},{"$f":"IFERROR(PC!AF199-PC!AF123,\"-\")","v":-3983.2999999999997},{"$f":"IFERROR(PC!AG199-PC!AG123,\"-\")","v":-11428.449999999999}]
[null,2035,{"$f":"IFERROR(PC!K200-PC!K124,\"-\")","v":-15847.849999999999},{"$f":"IFERROR(PC!L200-PC!L124,\"-\")","v":-18261.8},{"$f":"IFERROR(PC!M200-PC!M124,\"-\")","v":-24249.65},{"$f":"IFERROR(PC!N200-PC!N124,\"-\")","v":-150821},{"$f":"IFERROR(PC!O200-PC!O124,\"-\")","v":-7213.2999999999993},{"$f":"IFERROR(PC!P200-PC!P124,\"-\")","v":-31164.699999999997},{"$f":"IFERROR(PC!Q200-PC!Q124,\"-\")","v":-3995.6499999999996},{"$f":"IFERROR(PC!R200-PC!R124,\"-\")","v":-961592.79999999993},{"$f":"IFERROR(PC!S200-PC!S124,\"-\")","v":-7168.65},{"$f":"IFERROR(PC!T200-PC!T124,\"-\")","v":-34526.75},{"$f":"IFERROR(PC!U200-PC!U124,\"-\")","v":-29169.699999999997},{"$f":"IFERROR(PC!V200-PC!V124,\"-\")","v":-120789.59999999999},{"$f":"IFERROR(PC!W200-PC!W124,\"-\")","v":-107401.25},{"$f":"IFERROR(PC!X200-PC!X124,\"-\")","v":-41603.299999999996},{"$f":"IFERROR(PC!Y200-PC!Y124,\"-\")","v":-7262.7},{"$f":"IFERROR(PC!Z200-PC!Z124,\"-\")","v":-7079.3499999999995},{"$f":"IFERROR(PC!AA200-PC!AA124,\"-\")","v":-30104.5},{"$f":"IFERROR(PC!AB200-PC!AB124,\"-\")","v":-28998.699999999997},{"$f":"IFERROR(PC!AC200-PC!AC124,\"-\")","v":-11769.5},{"$f":"IFERROR(PC!AD200-PC!AD124,\"-\")","v":-6306.0499999999993},{"$f":"IFERROR(PC!AE200-PC!AE124,\"-\")","v":-18832.75},{"$f":"IFERROR(PC!AF200-PC!AF124,\"-\")","v":-3986.1499999999996},{"$f":"IFERROR(PC!AG200-PC!AG124,\"-\")","v":-11455.05}]
[null,2036,{"$f":"IFERROR(PC!K201-PC!K125,\"-\")","v":-15881.099999999999},{"$f":"IFERROR(PC!L201-PC!L125,\"-\")","v":-18285.649999999998},{"$f":"IFERROR(PC!M201-PC!M125,\"-\")","v":-24280.05},{"$f":"IFERROR(PC!N201-PC!N125,\"-\")","v":-151070.85},{"$f":"IFERROR(PC!O201-PC!O125,\"-\")","v":-7227.5499999999993},{"$f":"IFERROR(PC!P201-PC!P125,\"-\")","v":-31213.149999999998},{"$f":"IFERROR(PC!Q201-PC!Q125,\"-\")","v":-3995.6499999999996},{"$f":"IFERROR(PC!R201-PC!R125,\"-\")","v":-962604.54999999993},{"$f":"IFERROR(PC!S201-PC!S125,\"-\")","v":-7177.2},{"$f":"IFERROR(PC!T201-PC!T125,\"-\")","v":-34579.950000000004},{"$f":"IFERROR(PC!U201-PC!U125,\"-\")","v":-29252.35},{"$f":"IFERROR(PC!V201-PC!V125,\"-\")","v":-120943.5},{"$f":"IFERROR(PC!W201-PC!W125,\"-\")","v":-107556.09999999999},{"$f":"IFERROR(PC!X201-PC!X125,\"-\")","v":-41678.349999999991},{"$f":"IFERROR(PC!Y201-PC!Y125,\"-\")","v":-7272.2},{"$f":"IFERROR(PC!Z201-PC!Z125,\"-\")","v":-7103.0999999999995},{"$f":"IFERROR(PC!AA201-PC!AA125,\"-\")","v":-30157.699999999997},{"$f":"IFERROR(PC!AB201-PC!AB125,\"-\")","v":-29039.55},{"$f":"IFERROR(PC!AC201-PC!AC125,\"-\")","v":-11784.699999999999},{"$f":"IFERROR(PC!AD201-PC!AD125,\"-\")","v":-6311.75},{"$f":"IFERROR(PC!AE201-PC!AE125,\"-\")","v":-18860.3},{"$f":"IFERROR(PC!AF201-PC!AF125,\"-\")","v":-3988.0499999999997},{"$f":"IFERROR(PC!AG201-PC!AG125,\"-\")","v":-11473.099999999999}]
[null,2037,{"$f":"IFERROR(PC!K202-PC!K126,\"-\")","v":-15905.8},{"$f":"IFERROR(PC!L202-PC!L126,\"-\")","v":-18303.849999999999},{"$f":"IFERROR(PC!M202-PC!M126,\"-\")","v":-24301.9},{"$f":"IFERROR(PC!N202-PC!N126,\"-\")","v":-151251.35},{"$f":"IFERROR(PC!O202-PC!O126,\"-\")","v":-7238},{"$f":"IFERROR(PC!P202-PC!P126,\"-\")","v":-31249.25},{"$f":"IFERROR(PC!Q202-PC!Q126,\"-\")","v":-3995.6499999999996},{"$f":"IFERROR(PC!R202-PC!R126,\"-\")","v":-963337.95},{"$f":"IFERROR(PC!S202-PC!S126,\"-\")","v":-7183.8499999999995},{"$f":"IFERROR(PC!T202-PC!T126,\"-\")","v":-34614.15},{"$f":"IFERROR(PC!U202-PC!U126,\"-\")","v":-29320.75},{"$f":"IFERROR(PC!V202-PC!V126,\"-\")","v":-121054.65},{"$f":"IFERROR(PC!W202-PC!W126,\"-\")","v":-107677.7},{"$f":"IFERROR(PC!X202-PC!X126,\"-\")","v":-41734.400000000001},{"$f":"IFERROR(PC!Y202-PC!Y126,\"-\")","v":-7280.75},{"$f":"IFERROR(PC!Z202-PC!Z126,\"-\")","v":-7122.0999999999995},{"$f":"IFERROR(PC!AA202-PC!AA126,\"-\")","v":-30196.649999999998},{"$f":"IFERROR(PC!AB202-PC!AB126,\"-\")","v":-29069.949999999997},{"$f":"IFERROR(PC!AC202-PC!AC126,\"-\")","v":-11796.1},{"$f":"IFERROR(PC!AD202-PC!AD126,\"-\")","v":-6316.5},{"$f":"IFERROR(PC!AE202-PC!AE126,\"-\")","v":-18881.2},{"$f":"IFERROR(PC!AF202-PC!AF126,\"-\")","v":-3989},{"$f":"IFERROR(PC!AG202-PC!AG126,\"-\")","v":-11486.4}]
[null,2038,{"$f":"IFERROR(PC!K203-PC!K127,\"-\")","v":-15922.899999999998},{"$f":"IFERROR(PC!L203-PC!L127,\"-\")","v":-18315.3},{"$f":"IFERROR(PC!M203-PC!M127,\"-\")","v":-24315.200000000001},{"$f":"IFERROR(PC!N203-PC!N127,\"-\")","v":-151365.35},{"$f":"IFERROR(PC!O203-PC!O127,\"-\")","v":-7245.5999999999995},{"$f":"IFERROR(PC!P203-PC!P127,\"-\")","v":-31271.1},{"$f":"IFERROR(PC!Q203-PC!Q127,\"-\")","v":-3995.6499999999996},{"$f":"IFERROR(PC!R203-PC!R127,\"-\")","v":-963801.54999999993},{"$f":"IFERROR(PC!S203-PC!S127,\"-\")","v":-7187.65},{"$f":"IFERROR(PC!T203-PC!T127,\"-\")","v":-34639.800000000003},{"$f":"IFERROR(PC!U203-PC!U127,\"-\")","v":-29373.949999999997},{"$f":"IFERROR(PC!V203-PC!V127,\"-\")","v":-121124.95},{"$f":"IFERROR(PC!W203-PC!W127,\"-\")","v":-107765.09999999999},{"$f":"IFERROR(PC!X203-PC!X127,\"-\")","v":-41772.400000000001},{"$f":"IFERROR(PC!Y203-PC!Y127,\"-\")","v":-7285.5},{"$f":"IFERROR(PC!Z203-PC!Z127,\"-\")","v":-7135.4},{"$f":"IFERROR(PC!AA203-PC!AA127,\"-\")","v":-30220.399999999998},{"$f":"IFERROR(PC!AB203-PC!AB127,\"-\")","v":-29088.949999999997},{"$f":"IFERROR(PC!AC203-PC!AC127,\"-\")","v":-11803.699999999999},{"$f":"IFERROR(PC!AD203-PC!AD127,\"-\")","v":-6318.4},{"$f":"IFERROR(PC!AE203-PC!AE127,\"-\")","v":-18896.400000000001},{"$f":"IFERROR(PC!AF203-PC!AF127,\"-\")","v":-3990.8999999999996},{"$f":"IFERROR(PC!AG203-PC!AG127,\"-\")","v":-11496.849999999999}]
[null,2039,{"$f":"IFERROR(PC!K204-PC!K128,\"-\")","v":-15932.399999999998},{"$f":"IFERROR(PC!L204-PC!L128,\"-\")","v":-18319.099999999999},{"$f":"IFERROR(PC!M204-PC!M128,\"-\")","v":-24320.9},{"$f":"IFERROR(PC!N204-PC!N128,\"-\")","v":-151414.75},{"$f":"IFERROR(PC!O204-PC!O128,\"-\")","v":-7247.5},{"$f":"IFERROR(PC!P204-PC!P128,\"-\")","v":-31280.6},{"$f":"IFERROR(PC!Q204-PC!Q128,\"-\")","v":-3995.6499999999996},{"$f":"IFERROR(PC!R204-PC!R128,\"-\")","v":-963997.25},{"$f":"IFERROR(PC!S204-PC!S128,\"-\")","v":-7189.5499999999993},{"$f":"IFERROR(PC!T204-PC!T128,\"-\")","v":-34650.25},{"$f":"IFERROR(PC!U204-PC!U128,\"-\")","v":-29411.949999999997},{"$f":"IFERROR(PC!V204-PC!V128,\"-\")","v":-121154.4},{"$f":"IFERROR(PC!W204-PC!W128,\"-\")","v":-107821.15},{"$f":"IFERROR(PC!X204-PC!X128,\"-\")","v":-41787.599999999999},{"$f":"IFERROR(PC!Y204-PC!Y128,\"-\")","v":-7287.4},{"$f":"IFERROR(PC!Z204-PC!Z128,\"-\")","v":-7143.95},{"$f":"IFERROR(PC!AA204-PC!AA128,\"-\")","v":-30230.85},{"$f":"IFERROR(PC!AB204-PC!AB128,\"-\")","v":-29097.499999999996},{"$f":"IFERROR(PC!AC204-PC!AC128,\"-\")","v":-11805.6},{"$f":"IFERROR(PC!AD204-PC!AD128,\"-\")","v":-6319.3499999999995},{"$f":"IFERROR(PC!AE204-PC!AE128,\"-\")","v":-18901.149999999998},{"$f":"IFERROR(PC!AF204-PC!AF128,\"-\")","v":-3990.8999999999996},{"$f":"IFERROR(PC!AG204-PC!AG128,\"-\")","v":-11499.699999999999}]
[null,2040,{"$f":"IFERROR(PC!K205-PC!K129,\"-\")","v":-15933.349999999999},{"$f":"IFERROR(PC!L205-PC!L129,\"-\")","v":-18317.2},{"$f":"IFERROR(PC!M205-PC!M129,\"-\")","v":-24319.949999999997},{"$f":"IFERROR(PC!N205-PC!N129,\"-\")","v":-151396.70000000001},{"$f":"IFERROR(PC!O205-PC!O129,\"-\")","v":-7246.5499999999993},{"$f":"IFERROR(PC!P205-PC!P129,\"-\")","v":-31277.75},{"$f":"IFERROR(PC!Q205-PC!Q129,\"-\")","v":-3995.6499999999996},{"$f":"IFERROR(PC!R205-PC!R129,\"-\")","v":-963926.95},{"$f":"IFERROR(PC!S205-PC!S129,\"-\")","v":-7188.6},{"$f":"IFERROR(PC!T205-PC!T129,\"-\")","v":-34646.449999999997},{"$f":"IFERROR(PC!U205-PC!U129,\"-\")","v":-29436.649999999998},{"$f":"IFERROR(PC!V205-PC!V129,\"-\")","v":-121143.95},{"$f":"IFERROR(PC!W205-PC!W129,\"-\")","v":-107843.95},{"$f":"IFERROR(PC!X205-PC!X129,\"-\")","v":-41783.799999999996},{"$f":"IFERROR(PC!Y205-PC!Y129,\"-\")","v":-7286.45},{"$f":"IFERROR(PC!Z205-PC!Z129,\"-\")","v":-7146.7999999999993},{"$f":"IFERROR(PC!AA205-PC!AA129,\"-\")","v":-30228},{"$f":"IFERROR(PC!AB205-PC!AB129,\"-\")","v":-29095.599999999995},{"$f":"IFERROR(PC!AC205-PC!AC129,\"-\")","v":-11805.6},{"$f":"IFERROR(PC!AD205-PC!AD129,\"-\")","v":-6319.3499999999995},{"$f":"IFERROR(PC!AE205-PC!AE129,\"-\")","v":-18898.3},{"$f":"IFERROR(PC!AF205-PC!AF129,\"-\")","v":-3990.8999999999996},{"$f":"IFERROR(PC!AG205-PC!AG129,\"-\")","v":-11498.75}]
[null,2041,{"$f":"IFERROR(PC!K206-PC!K130,\"-\")","v":-15926.699999999999},{"$f":"IFERROR(PC!L206-PC!L130,\"-\")","v":-18309.55},{"$f":"IFERROR(PC!M206-PC!M130,\"-\")","v":-24309.5},{"$f":"IFERROR(PC!N206-PC!N130,\"-\")","v":-151314.04999999999},{"$f":"IFERROR(PC!O206-PC!O130,\"-\")","v":-7242.75},{"$f":"IFERROR(PC!P206-PC!P130,\"-\")","v":-31261.599999999999},{"$f":"IFERROR(PC!Q206-PC!Q130,\"-\")","v":-3995.6499999999996},{"$f":"IFERROR(PC!R206-PC!R130,\"-\")","v":-963595.39999999991},{"$f":"IFERROR(PC!S206-PC!S130,\"-\")","v":-7186.6999999999989},{"$f":"IFERROR(PC!T206-PC!T130,\"-\")","v":-34627.449999999997},{"$f":"IFERROR(PC!U206-PC!U130,\"-\")","v":-29447.1},{"$f":"IFERROR(PC!V206-PC!V130,\"-\")","v":-121093.59999999999},{"$f":"IFERROR(PC!W206-PC!W130,\"-\")","v":-107835.4},{"$f":"IFERROR(PC!X206-PC!X130,\"-\")","v":-41761},{"$f":"IFERROR(PC!Y206-PC!Y130,\"-\")","v":-7282.65},{"$f":"IFERROR(PC!Z206-PC!Z130,\"-\")","v":-7146.7999999999993},{"$f":"IFERROR(PC!AA206-PC!AA130,\"-\")","v":-30209.949999999997},{"$f":"IFERROR(PC!AB206-PC!AB130,\"-\")","v":-29082.3},{"$f":"IFERROR(PC!AC206-PC!AC130,\"-\")","v":-11800.85},{"$f":"IFERROR(PC!AD206-PC!AD130,\"-\")","v":-6317.45},{"$f":"IFERROR(PC!AE206-PC!AE130,\"-\")","v":-18889.75},{"$f":"IFERROR(PC!AF206-PC!AF130,\"-\")","v":-3989.95},{"$f":"IFERROR(PC!AG206-PC!AG130,\"-\")","v":-11492.1}]
[null,2042,{"$f":"IFERROR(PC!K207-PC!K131,\"-\")","v":-15911.499999999998},{"$f":"IFERROR(PC!L207-PC!L131,\"-\")","v":-18294.25},{"$f":"IFERROR(PC!M207-PC!M131,\"-\")","v":-24291.449999999997},{"$f":"IFERROR(PC!N207-PC!N131,\"-\")","v":-151169.65},{"$f":"IFERROR(PC!O207-PC!O131,\"-\")","v":-7234.2},{"$f":"IFERROR(PC!P207-PC!P131,\"-\")","v":-31233.1},{"$f":"IFERROR(PC!Q207-PC!Q131,\"-\")","v":-3995.6499999999996},{"$f":"IFERROR(PC!R207-PC!R131,\"-\")","v":-963009.25},{"$f":"IFERROR(PC!S207-PC!S131,\"-\")","v":-7181},{"$f":"IFERROR(PC!T207-PC!T131,\"-\")","v":-34601.800000000003},{"$f":"IFERROR(PC!U207-PC!U131,\"-\")","v":-29443.3},{"$f":"IFERROR(PC!V207-PC!V131,\"-\")","v":-121004.29999999999},{"$f":"IFERROR(PC!W207-PC!W131,\"-\")","v":-107796.45},{"$f":"IFERROR(PC!X207-PC!X131,\"-\")","v":-41715.399999999994},{"$f":"IFERROR(PC!Y207-PC!Y131,\"-\")","v":-7276.95},{"$f":"IFERROR(PC!Z207-PC!Z131,\"-\")","v":-7140.15},{"$f":"IFERROR(PC!AA207-PC!AA131,\"-\")","v":-30178.6},{"$f":"IFERROR(PC!AB207-PC!AB131,\"-\")","v":-29058.55},{"$f":"IFERROR(PC!AC207-PC!AC131,\"-\")","v":-11791.35},{"$f":"IFERROR(PC!AD207-PC!AD131,\"-\")","v":-6314.6},{"$f":"IFERROR(PC!AE207-PC!AE131,\"-\")","v":-18872.650000000001},{"$f":"IFERROR(PC!AF207-PC!AF131,\"-\")","v":-3989},{"$f":"IFERROR(PC!AG207-PC!AG131,\"-\")","v":-11480.699999999999}]
[null,2043,{"$f":"IFERROR(PC!K208-PC!K132,\"-\")","v":-15889.65},{"$f":"IFERROR(PC!L208-PC!L132,\"-\")","v":-18276.149999999998},{"$f":"IFERROR(PC!M208-PC!M132,\"-\")","v":-24265.8},{"$f":"IFERROR(PC!N208-PC!N132,\"-\")","v":-150962.55000000002},{"$f":"IFERROR(PC!O208-PC!O132,\"-\")","v":-7220.9},{"$f":"IFERROR(PC!P208-PC!P132,\"-\")","v":-31192.25},{"$f":"IFERROR(PC!Q208-PC!Q132,\"-\")","v":-3995.6499999999996},{"$f":"IFERROR(PC!R208-PC!R132,\"-\")","v":-962165.64999999991},{"$f":"IFERROR(PC!S208-PC!S132,\"-\")","v":-7173.4},{"$f":"IFERROR(PC!T208-PC!T132,\"-\")","v":-34558.100000000006},{"$f":"IFERROR(PC!U208-PC!U132,\"-\")","v":-29425.25},{"$f":"IFERROR(PC!V208-PC!V132,\"-\")","v":-120876.04999999999},{"$f":"IFERROR(PC!W208-PC!W132,\"-\")","v":-107726.15},{"$f":"IFERROR(PC!X208-PC!X132,\"-\")","v":-41656.5},{"$f":"IFERROR(PC!Y208-PC!Y132,\"-\")","v":-7268.4},{"$f":"IFERROR(PC!Z208-PC!Z132,\"-\")","v":-7128.75},{"$f":"IFERROR(PC!AA208-PC!AA132,\"-\")","v":-30134.899999999998},{"$f":"IFERROR(PC!AB208-PC!AB132,\"-\")","v":-29025.299999999996},{"$f":"IFERROR(PC!AC208-PC!AC132,\"-\")","v":-11779},{"$f":"IFERROR(PC!AD208-PC!AD132,\"-\")","v":-6308.9},{"$f":"IFERROR(PC!AE208-PC!AE132,\"-\")","v":-18847.95},{"$f":"IFERROR(PC!AF208-PC!AF132,\"-\")","v":-3986.1499999999996},{"$f":"IFERROR(PC!AG208-PC!AG132,\"-\")","v":-11464.55}]
[null,2044,{"$f":"IFERROR(PC!K209-PC!K133,\"-\")","v":-15861.15},{"$f":"IFERROR(PC!L209-PC!L133,\"-\")","v":-18248.399999999998},{"$f":"IFERROR(PC!M209-PC!M133,\"-\")","v":-24232.549999999996},{"$f":"IFERROR(PC!N209-PC!N133,\"-\")","v":-150690.85},{"$f":"IFERROR(PC!O209-PC!O133,\"-\")","v":-7205.7},{"$f":"IFERROR(PC!P209-PC!P133,\"-\")","v":-31139.05},{"$f":"IFERROR(PC!Q209-PC!Q133,\"-\")","v":-3995.6499999999996},{"$f":"IFERROR(PC!R209-PC!R133,\"-\")","v":-961064.6},{"$f":"IFERROR(PC!S209-PC!S133,\"-\")","v":-7163.9},{"$f":"IFERROR(PC!T209-PC!T133,\"-\")","v":-34501.1},{"$f":"IFERROR(PC!U209-PC!U133,\"-\")","v":-29394.85},{"$f":"IFERROR(PC!V209-PC!V133,\"-\")","v":-120709.79999999999},{"$f":"IFERROR(PC!W209-PC!W133,\"-\")","v":-107625.45},{"$f":"IFERROR(PC!X209-PC!X133,\"-\")","v":-41573.849999999984},{"$f":"IFERROR(PC!Y209-PC!Y133,\"-\")","v":-7257},{"$f":"IFERROR(PC!Z209-PC!Z133,\"-\")","v":-7113.5499999999993},{"$f":"IFERROR(PC!AA209-PC!AA133,\"-\")","v":-30076.949999999997},{"$f":"IFERROR(PC!AB209-PC!AB133,\"-\")","v":-28980.65},{"$f":"IFERROR(PC!AC209-PC!AC133,\"-\")","v":-11761.9},{"$f":"IFERROR(PC!AD209-PC!AD133,\"-\")","v":-6303.2},{"$f":"IFERROR(PC!AE209-PC!AE133,\"-\")","v":-18819.449999999997},{"$f":"IFERROR(PC!AF209-PC!AF133,\"-\")","v":-3984.25},{"$f":"IFERROR(PC!AG209-PC!AG133,\"-\")","v":-11443.65}]
[null,2045,{"$f":"IFERROR(PC!K210-PC!K134,\"-\")","v":-15823.149999999998},{"$f":"IFERROR(PC!L210-PC!L134,\"-\")","v":-18216.95},{"$f":"IFERROR(PC!M210-PC!M134,\"-\")","v":-24191.699999999997},{"$f":"IFERROR(PC!N210-PC!N134,\"-\")","v":-150353.60000000001},{"$f":"IFERROR(PC!O210-PC!O134,\"-\")","v":-7186.7},{"$f":"IFERROR(PC!P210-PC!P134,\"-\")","v":-31073.5},{"$f":"IFERROR(PC!Q210-PC!Q134,\"-\")","v":-3993.75},{"$f":"IFERROR(PC!R210-PC!R134,\"-\")","v":-959703.25},{"$f":"IFERROR(PC!S210-PC!S134,\"-\")","v":-7151.55},{"$f":"IFERROR(PC!T210-PC!T134,\"-\")","v":-34430.799999999996},{"$f":"IFERROR(PC!U210-PC!U134,\"-\")","v":-29351.149999999998},{"$f":"IFERROR(PC!V210-PC!V134,\"-\")","v":-120502.7},{"$f":"IFERROR(PC!W210-PC!W134,\"-\")","v":-107493.4},{"$f":"IFERROR(PC!X210-PC!X134,\"-\")","v":-41475.049999999988},{"$f":"IFERROR(PC!Y210-PC!Y134,\"-\")","v":-7242.75},{"$f":"IFERROR(PC!Z210-PC!Z134,\"-\")","v":-7093.5999999999995},{"$f":"IFERROR(PC!AA210-PC!AA134,\"-\")","v":-30005.699999999997},{"$f":"IFERROR(PC!AB210-PC!AB134,\"-\")","v":-28924.600000000002},{"$f":"IFERROR(PC!AC210-PC!AC134,\"-\")","v":-11741},{"$f":"IFERROR(PC!AD210-PC!AD134,\"-\")","v":-6294.65},{"$f":"IFERROR(PC!AE210-PC!AE134,\"-\")","v":-18782.400000000001},{"$f":"IFERROR(PC!AF210-PC!AF134,\"-\")","v":-3981.3999999999996},{"$f":"IFERROR(PC!AG210-PC!AG134,\"-\")","v":-11417.05}]
[null,2046,{"$f":"IFERROR(PC!K211-PC!K135,\"-\")","v":-15779.449999999999},{"$f":"IFERROR(PC!L211-PC!L135,\"-\")","v":-18176.8},{"$f":"IFERROR(PC!M211-PC!M135,\"-\")","v":-24141.35},{"$f":"IFERROR(PC!N211-PC!N135,\"-\")","v":-149954.6},{"$f":"IFERROR(PC!O211-PC!O135,\"-\")","v":-7162.95},{"$f":"IFERROR(PC!P211-PC!P135,\"-\")","v":-30994.649999999998},{"$f":"IFERROR(PC!Q211-PC!Q135,\"-\")","v":-3993.75},{"$f":"IFERROR(PC!R211-PC!R135,\"-\")","v":-958083.5},{"$f":"IFERROR(PC!S211-PC!S135,\"-\")","v":-7137.2999999999993},{"$f":"IFERROR(PC!T211-PC!T135,\"-\")","v":-34349.1},{"$f":"IFERROR(PC!U211-PC!U135,\"-\")","v":-29293.199999999997},{"$f":"IFERROR(PC!V211-PC!V135,\"-\")","v":-120256.65},{"$f":"IFERROR(PC!W211-PC!W135,\"-\")","v":-107330.95},{"$f":"IFERROR(PC!X211-PC!X135,\"-\")","v":-41354.399999999994},{"$f":"IFERROR(PC!Y211-PC!Y135,\"-\")","v":-7225.65},{"$f":"IFERROR(PC!Z211-PC!Z135,\"-\")","v":-7067.95},{"$f":"IFERROR(PC!AA211-PC!AA135,\"-\")","v":-29921.149999999998},{"$f":"IFERROR(PC!AB211-PC!AB135,\"-\")","v":-28860},{"$f":"IFERROR(PC!AC211-PC!AC135,\"-\")","v":-11715.35},{"$f":"IFERROR(PC!AD211-PC!AD135,\"-\")","v":-6285.15},{"$f":"IFERROR(PC!AE211-PC!AE135,\"-\")","v":-18735.849999999999},{"$f":"IFERROR(PC!AF211-PC!AF135,\"-\")","v":-3977.6},{"$f":"IFERROR(PC!AG211-PC!AG135,\"-\")","v":-11385.7}]
[null,2047,{"$f":"IFERROR(PC!K212-PC!K136,\"-\")","v":-15727.2},{"$f":"IFERROR(PC!L212-PC!L136,\"-\")","v":-18131.95},{"$f":"IFERROR(PC!M212-PC!M136,\"-\")","v":-24084.35},{"$f":"IFERROR(PC!N212-PC!N136,\"-\")","v":-149489.1},{"$f":"IFERROR(PC!O212-PC!O136,\"-\")","v":-7136.3499999999995},{"$f":"IFERROR(PC!P212-PC!P136,\"-\")","v":-30903.449999999997},{"$f":"IFERROR(PC!Q212-PC!Q136,\"-\")","v":-3992.8},{"$f":"IFERROR(PC!R212-PC!R136,\"-\")","v":-956205.35},{"$f":"IFERROR(PC!S212-PC!S136,\"-\")","v":-7121.15},{"$f":"IFERROR(PC!T212-PC!T136,\"-\")","v":-34254.1},{"$f":"IFERROR(PC!U212-PC!U136,\"-\")","v":-29221.949999999997},{"$f":"IFERROR(PC!V212-PC!V136,\"-\")","v":-119971.65},{"$f":"IFERROR(PC!W212-PC!W136,\"-\")","v":-107137.15},{"$f":"IFERROR(PC!X212-PC!X136,\"-\")","v":-41216.65},{"$f":"IFERROR(PC!Y212-PC!Y136,\"-\")","v":-7205.7},{"$f":"IFERROR(PC!Z212-PC!Z136,\"-\")","v":-7038.5},{"$f":"IFERROR(PC!AA212-PC!AA136,\"-\")","v":-29822.35},{"$f":"IFERROR(PC!AB212-PC!AB136,\"-\")","v":-28784},{"$f":"IFERROR(PC!AC212-PC!AC136,\"-\")","v":-11684.949999999999},{"$f":"IFERROR(PC!AD212-PC!AD136,\"-\")","v":-6274.7},{"$f":"IFERROR(PC!AE212-PC!AE136,\"-\")","v":-18684.55},{"$f":"IFERROR(PC!AF212-PC!AF136,\"-\")","v":-3973.7999999999997},{"$f":"IFERROR(PC!AG212-PC!AG136,\"-\")","v":-11349.599999999999}]
[null,2048,{"$f":"IFERROR(PC!K213-PC!K137,\"-\")","v":-15666.399999999998},{"$f":"IFERROR(PC!L213-PC!L137,\"-\")","v":-18079.399999999998},{"$f":"IFERROR(PC!M213-PC!M137,\"-\")","v":-24018.799999999996},{"$f":"IFERROR(PC!N213-PC!N137,\"-\")","v":-148959},{"$f":"IFERROR(PC!O213-PC!O137,\"-\")","v":-7105},{"$f":"IFERROR(PC!P213-PC!P137,\"-\")","v":-30799.899999999998},{"$f":"IFERROR(PC!Q213-PC!Q137,\"-\")","v":-3991.8499999999995},{"$f":"IFERROR(PC!R213-PC!R137,\"-\")","v":-954063.1},{"$f":"IFERROR(PC!S213-PC!S137,\"-\")","v":-7102.15},{"$f":"IFERROR(PC!T213-PC!T137,\"-\")","v":-34145.800000000003},{"$f":"IFERROR(PC!U213-PC!U137,\"-\")","v":-29136.449999999997},{"$f":"IFERROR(PC!V213-PC!V137,\"-\")","v":-119645.79999999999},{"$f":"IFERROR(PC!W213-PC!W137,\"-\")","v":-106912},{"$f":"IFERROR(PC!X213-PC!X137,\"-\")","v":-41058},{"$f":"IFERROR(PC!Y213-PC!Y137,\"-\")","v":-7182.9},{"$f":"IFERROR(PC!Z213-PC!Z137,\"-\")","v":-7004.2999999999993},{"$f":"IFERROR(PC!AA213-PC!AA137,\"-\")","v":-29709.3},{"$f":"IFERROR(PC!AB213-PC!AB137,\"-\")","v":-28698.5},{"$f":"IFERROR(PC!AC213-PC!AC137,\"-\")","v":-11651.699999999999},{"$f":"IFERROR(PC!AD213-PC!AD137,\"-\")","v":-6263.2999999999993},{"$f":"IFERROR(PC!AE213-PC!AE137,\"-\")","v":-18625.650000000001},{"$f":"IFERROR(PC!AF213-PC!AF137,\"-\")","v":-3968.1},{"$f":"IFERROR(PC!AG213-PC!AG137,\"-\")","v":-11308.749999999998}]
[null,2049,{"$f":"IFERROR(PC!K214-PC!K138,\"-\")","v":-15599.9},{"$f":"IFERROR(PC!L214-PC!L138,\"-\")","v":-18021.149999999998},{"$f":"IFERROR(PC!M214-PC!M138,\"-\")","v":-23946.6},{"$f":"IFERROR(PC!N214-PC!N138,\"-\")","v":-148364.29999999999},{"$f":"IFERROR(PC!O214-PC!O138,\"-\")","v":-7070.7999999999993},{"$f":"IFERROR(PC!P214-PC!P138,\"-\")","v":-30683.05},{"$f":"IFERROR(PC!Q214-PC!Q138,\"-\")","v":-3990.8999999999996},{"$f":"IFERROR(PC!R214-PC!R138,\"-\")","v":-951651.04999999993},{"$f":"IFERROR(PC!S214-PC!S138,\"-\")","v":-7080.3},{"$f":"IFERROR(PC!T214-PC!T138,\"-\")","v":-34021.35},{"$f":"IFERROR(PC!U214-PC!U138,\"-\")","v":-29038.6},{"$f":"IFERROR(PC!V214-PC!V138,\"-\")","v":-119280.04999999999},{"$f":"IFERROR(PC!W214-PC!W138,\"-\")","v":-106656.45},{"$f":"IFERROR(PC!X214-PC!X138,\"-\")","v":-40880.35},{"$f":"IFERROR(PC!Y214-PC!Y138,\"-\")","v":-7158.2},{"$f":"IFERROR(PC!Z214-PC!Z138,\"-\")","v":-6964.4},{"$f":"IFERROR(PC!AA214-PC!AA138,\"-\")","v":-29582.949999999997},{"$f":"IFERROR(PC!AB214-PC!AB138,\"-\")","v":-28601.599999999999},{"$f":"IFERROR(PC!AC214-PC!AC138,\"-\")","v":-11615.599999999999},{"$f":"IFERROR(PC!AD214-PC!AD138,\"-\")","v":-6249.0499999999993},{"$f":"IFERROR(PC!AE214-PC!AE138,\"-\")","v":-18558.199999999997},{"$f":"IFERROR(PC!AF214-PC!AF138,\"-\")","v":-3962.3999999999996},{"$f":"IFERROR(PC!AG214-PC!AG138,\"-\")","v":-11263.15}]
[null,2050,{"$f":"IFERROR(PC!K215-PC!K139,\"-\")","v":-15522.95},{"$f":"IFERROR(PC!L215-PC!L139,\"-\")","v":-17957.2},{"$f":"IFERROR(PC!M215-PC!M139,\"-\")","v":-23864.899999999994},{"$f":"IFERROR(PC!N215-PC!N139,\"-\")","v":-147701.20000000001},{"$f":"IFERROR(PC!O215-PC!O139,\"-\")","v":-7031.8499999999995},{"$f":"IFERROR(PC!P215-PC!P139,\"-\")","v":-30552.899999999998},{"$f":"IFERROR(PC!Q215-PC!Q139,\"-\")","v":-3990.8999999999996},{"$f":"IFERROR(PC!R215-PC!R139,\"-\")","v":-948969.2},{"$f":"IFERROR(PC!S215-PC!S139,\"-\")","v":-7057.5},{"$f":"IFERROR(PC!T215-PC!T139,\"-\")","v":-33885.5},{"$f":"IFERROR(PC!U215-PC!U139,\"-\")","v":-28925.55},{"$f":"IFERROR(PC!V215-PC!V139,\"-\")","v":-118872.5},{"$f":"IFERROR(PC!W215-PC!W139,\"-\")","v":-106367.65},{"$f":"IFERROR(PC!X215-PC!X139,\"-\")","v":-40681.800000000003},{"$f":"IFERROR(PC!Y215-PC!Y139,\"-\")","v":-7130.65},{"$f":"IFERROR(PC!Z215-PC!Z139,\"-\")","v":-6920.7},{"$f":"IFERROR(PC!AA215-PC!AA139,\"-\")","v":-29442.35},{"$f":"IFERROR(PC!AB215-PC!AB139,\"-\")","v":-28492.35},{"$f":"IFERROR(PC!AC215-PC!AC139,\"-\")","v":-11571.9},{"$f":"IFERROR(PC!AD215-PC!AD139,\"-\")","v":-6232.9},{"$f":"IFERROR(PC!AE215-PC!AE139,\"-\")","v":-18485.05},{"$f":"IFERROR(PC!AF215-PC!AF139,\"-\")","v":-3955.75},{"$f":"IFERROR(PC!AG215-PC!AG139,\"-\")","v":-11211.849999999999}]
[null,2051,{"$f":"IFERROR(PC!K216-PC!K140,\"-\")","v":1},{"$f":"IFERROR(PC!L216-PC!L140,\"-\")","v":1},{"$f":"IFERROR(PC!M216-PC!M140,\"-\")","v":1},{"$f":"IFERROR(PC!N216-PC!N140,\"-\")","v":1},{"$f":"IFERROR(PC!O216-PC!O140,\"-\")","v":1},{"$f":"IFERROR(PC!P216-PC!P140,\"-\")","v":1},{"$f":"IFERROR(PC!Q216-PC!Q140,\"-\")","v":1},{"$f":"IFERROR(PC!R216-PC!R140,\"-\")","v":1},{"$f":"IFERROR(PC!S216-PC!S140,\"-\")","v":1},{"$f":"IFERROR(PC!T216-PC!T140,\"-\")","v":1},{"$f":"IFERROR(PC!U216-PC!U140,\"-\")","v":1},{"$f":"IFERROR(PC!V216-PC!V140,\"-\")","v":1},{"$f":"IFERROR(PC!W216-PC!W140,\"-\")","v":1},{"$f":"IFERROR(PC!X216-PC!X140,\"-\")","v":1},{"$f":"IFERROR(PC!Y216-PC!Y140,\"-\")","v":1},{"$f":"IFERROR(PC!Z216-PC!Z140,\"-\")","v":1},{"$f":"IFERROR(PC!AA216-PC!AA140,\"-\")","v":1},{"$f":"IFERROR(PC!AB216-PC!AB140,\"-\")","v":1},{"$f":"IFERROR(PC!AC216-PC!AC140,\"-\")","v":1},{"$f":"IFERROR(PC!AD216-PC!AD140,\"-\")","v":1},{"$f":"IFERROR(PC!AE216-PC!AE140,\"-\")","v":1},{"$f":"IFERROR(PC!AF216-PC!AF140,\"-\")","v":1},{"$f":"IFERROR(PC!AG216-PC!AG140,\"-\")","v":1}]
[null,2052,{"$f":"IFERROR(PC!K217-PC!K141,\"-\")","v":1},{"$f":"IFERROR(PC!L217-PC!L141,\"-\")","v":1},{"$f":"IFERROR(PC!M217-PC!M141,\"-\")","v":1},{"$f":"IFERROR(PC!N217-PC!N141,\"-\")","v":1},{"$f":"IFERROR(PC!O217-PC!O141,\"-\")","v":1},{"$f":"IFERROR(PC!P217-PC!P141,\"-\")","v":1},{"$f":"IFERROR(PC!Q217-PC!Q141,\"-\")","v":1},{"$f":"IFERROR(PC!R217-PC!R141,\"-\")","v":1},{"$f":"IFERROR(PC!S217-PC!S141,\"-\")","v":1},{"$f":"IFERROR(PC!T217-PC!T141,\"-\")","v":1},{"$f":"IFERROR(PC!U217-PC!U141,\"-\")","v":1},{"$f":"IFERROR(PC!V217-PC!V141,\"-\")","v":1},{"$f":"IFERROR(PC!W217-PC!W141,\"-\")","v":1},{"$f":"IFERROR(PC!X217-PC!X141,\"-\")","v":1},{"$f":"IFERROR(PC!Y217-PC!Y141,\"-\")","v":1},{"$f":"IFERROR(PC!Z217-PC!Z141,\"-\")","v":1},{"$f":"IFERROR(PC!AA217-PC!AA141,\"-\")","v":1},{"$f":"IFERROR(PC!AB217-PC!AB141,\"-\")","v":1},{"$f":"IFERROR(PC!AC217-PC!AC141,\"-\")","v":1},{"$f":"IFERROR(PC!AD217-PC!AD141,\"-\")","v":1},{"$f":"IFERROR(PC!AE217-PC!AE141,\"-\")","v":1},{"$f":"IFERROR(PC!AF217-PC!AF141,\"-\")","v":1},{"$f":"IFERROR(PC!AG217-PC!AG141,\"-\")","v":1}]
[null,2053,{"$f":"IFERROR(PC!K218-PC!K142,\"-\")","v":1},{"$f":"IFERROR(PC!L218-PC!L142,\"-\")","v":1},{"$f":"IFERROR(PC!M218-PC!M142,\"-\")","v":1},{"$f":"IFERROR(PC!N218-PC!N142,\"-\")","v":1},{"$f":"IFERROR(PC!O218-PC!O142,\"-\")","v":1},{"$f":"IFERROR(PC!P218-PC!P142,\"-\")","v":1},{"$f":"IFERROR(PC!Q218-PC!Q142,\"-\")","v":1},{"$f":"IFERROR(PC!R218-PC!R142,\"-\")","v":1},{"$f":"IFERROR(PC!S218-PC!S142,\"-\")","v":1},{"$f":"IFERROR(PC!T218-PC!T142,\"-\")","v":1},{"$f":"IFERROR(PC!U218-PC!U142,\"-\")","v":1},{"$f":"IFERROR(PC!V218-PC!V142,\"-\")","v":1},{"$f":"IFERROR(PC!W218-PC!W142,\"-\")","v":1},{"$f":"IFERROR(PC!X218-PC!X142,\"-\")","v":1},{"$f":"IFERROR(PC!Y218-PC!Y142,\"-\")","v":1},{"$f":"IFERROR(PC!Z218-PC!Z142,\"-\")","v":1},{"$f":"IFERROR(PC!AA218-PC!AA142,\"-\")","v":1},{"$f":"IFERROR(PC!AB218-PC!AB142,\"-\")","v":1},{"$f":"IFERROR(PC!AC218-PC!AC142,\"-\")","v":1},{"$f":"IFERROR(PC!AD218-PC!AD142,\"-\")","v":1},{"$f":"IFERROR(PC!AE218-PC!AE142,\"-\")","v":1},{"$f":"IFERROR(PC!AF218-PC!AF142,\"-\")","v":1},{"$f":"IFERROR(PC!AG218-PC!AG142,\"-\")","v":1}]
[null,2054,{"$f":"IFERROR(PC!K219-PC!K143,\"-\")","v":1},{"$f":"IFERROR(PC!L219-PC!L143,\"-\")","v":1},{"$f":"IFERROR(PC!M219-PC!M143,\"-\")","v":1},{"$f":"IFERROR(PC!N219-PC!N143,\"-\")","v":1},{"$f":"IFERROR(PC!O219-PC!O143,\"-\")","v":1},{"$f":"IFERROR(PC!P219-PC!P143,\"-\")","v":1},{"$f":"IFERROR(PC!Q219-PC!Q143,\"-\")","v":1},{"$f":"IFERROR(PC!R219-PC!R143,\"-\")","v":1},{"$f":"IFERROR(PC!S219-PC!S143,\"-\")","v":1},{"$f":"IFERROR(PC!T219-PC!T143,\"-\")","v":1},{"$f":"IFERROR(PC!U219-PC!U143,\"-\")","v":1},{"$f":"IFERROR(PC!V219-PC!V143,\"-\")","v":1},{"$f":"IFERROR(PC!W219-PC!W143,\"-\")","v":1},{"$f":"IFERROR(PC!X219-PC!X143,\"-\")","v":1},{"$f":"IFERROR(PC!Y219-PC!Y143,\"-\")","v":1},{"$f":"IFERROR(PC!Z219-PC!Z143,\"-\")","v":1},{"$f":"IFERROR(PC!AA219-PC!AA143,\"-\")","v":1},{"$f":"IFERROR(PC!AB219-PC!AB143,\"-\")","v":1},{"$f":"IFERROR(PC!AC219-PC!AC143,\"-\")","v":1},{"$f":"IFERROR(PC!AD219-PC!AD143,\"-\")","v":1},{"$f":"IFERROR(PC!AE219-PC!AE143,\"-\")","v":1},{"$f":"IFERROR(PC!AF219-PC!AF143,\"-\")","v":1},{"$f":"IFERROR(PC!AG219-PC!AG143,\"-\")","v":1}]
[null,2055,{"$f":"IFERROR(PC!K220-PC!K144,\"-\")","v":1},{"$f":"IFERROR(PC!L220-PC!L144,\"-\")","v":1},{"$f":"IFERROR(PC!M220-PC!M144,\"-\")","v":1},{"$f":"IFERROR(PC!N220-PC!N144,\"-\")","v":1},{"$f":"IFERROR(PC!O220-PC!O144,\"-\")","v":1},{"$f":"IFERROR(PC!P220-PC!P144,\"-\")","v":1},{"$f":"IFERROR(PC!Q220-PC!Q144,\"-\")","v":1},{"$f":"IFERROR(PC!R220-PC!R144,\"-\")","v":1},{"$f":"IFERROR(PC!S220-PC!S144,\"-\")","v":1},{"$f":"IFERROR(PC!T220-PC!T144,\"-\")","v":1},{"$f":"IFERROR(PC!U220-PC!U144,\"-\")","v":1},{"$f":"IFERROR(PC!V220-PC!V144,\"-\")","v":1},{"$f":"IFERROR(PC!W220-PC!W144,\"-\")","v":1},{"$f":"IFERROR(PC!X220-PC!X144,\"-\")","v":1},{"$f":"IFERROR(PC!Y220-PC!Y144,\"-\")","v":1},{"$f":"IFERROR(PC!Z220-PC!Z144,\"-\")","v":1},{"$f":"IFERROR(PC!AA220-PC!AA144,\"-\")","v":1},{"$f":"IFERROR(PC!AB220-PC!AB144,\"-\")","v":1},{"$f":"IFERROR(PC!AC220-PC!AC144,\"-\")","v":1},{"$f":"IFERROR(PC!AD220-PC!AD144,\"-\")","v":1},{"$f":"IFERROR(PC!AE220-PC!AE144,\"-\")","v":1},{"$f":"IFERROR(PC!AF220-PC!AF144,\"-\")","v":1},{"$f":"IFERROR(PC!AG220-PC!AG144,\"-\")","v":1}]

{"sheet":"Gráficos B","index":5,"n_rows":540,"n_cols":47,"rows_kept":540,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,"lig totais de esgoto"]
[]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
[null,"Municípios",2023,{"$f":"C7+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,null,null,null,null,null,null,null,"Municípios",2023,2028,{"$f":"AP7+5","v":2033},{"$f":"AQ7+5","v":2038},{"$f":"AR7+5","v":2043},{"$f":"AS7+5","v":2048},2052]
[null,"Aquiraz",{"$f":"TRANSPOSE(PC!K72:AG101)","v":6615},7803,9015,10613,11265,11920,12577,13236,13896,14555,15039,15224,15401,15571,15732,15887,16033,16172,16181,16182,16175,16160,16139,16109,16071,16026,15973,15912,15843,15766,null,null,null,null,null,null,null,"Aquiraz",{"$f":"C8","v":6615},{"$f":"H8","v":11920},{"$f":"M8","v":15039},{"$f":"R8","v":15887},{"$f":"W8","v":16175},{"$f":"AB8","v":16026},{"$f":"AF8","v":15766}]
[null,"Barbalha",9230,10387,11557,12287,13021,13757,14496,15235,15974,16713,17448,17638,17821,17997,18167,18332,18490,18642,18646,18644,18636,18622,18602,18575,18542,18500,18456,18404,18344,18278,null,null,null,null,null,null,null,"Barbalha",{"$f":"C9","v":9230},{"$f":"H9","v":13757},{"$f":"M9","v":17448},{"$f":"R9","v":18332},{"$f":"W9","v":18636},{"$f":"AB9","v":18500},{"$f":"AF9","v":18278}]
[null,"Cascavel",3128,5041,6977,8932,10904,12895,14899,16914,18940,20973,23012,23257,23496,23726,23950,24163,24371,24570,24576,24574,24563,24546,24520,24485,24445,24395,24337,24269,24196,24115,null,null,null,null,null,null,null,"Cascavel",3128,12895,23012,24163,24563,24395,24115]
[null,"Caucaia",74965,81593,88285,95034,101830,108662,115521,122399,129287,136172,143043,144693,146284,147811,149274,150672,152004,153270,153320,153303,153219,153072,152862,152587,152246,151841,151371,150834,150231,149560,null,null,null,null,null,null,null,"Caucaia",74965,108662,143043,150672,153219,151841,149560]
[null,"Chorozinho",0,0,1571,2207,2853,3508,4171,4841,5516,6196,6878,6963,7044,7122,7195,7266,7332,7394,7397,7396,7391,7382,7370,7354,7334,7310,7283,7252,7216,7177,null,null,null,null,null,null,null,"Chorozinho",0,3508,6878,7266,7391,7310,7177]
[null,"Eusébio",7601,9726,11880,14060,16263,18486,20727,22982,25249,27523,29803,30142,30468,30782,31083,31371,31647,31910,31919,31916,31899,31870,31829,31774,31707,31627,31534,31429,31309,31176,null,null,null,null,null,null,null,"Eusébio",7601,18486,29803,31371,31899,31627,31176]
[null,"Farias Brito",348,697,1046,1395,1744,2093,2443,2793,3142,3493,3795,3825,3856,3887,3918,3947,3978,4009,4015,4009,4009,4009,4008,4008,4007,4007,4006,4005,4005,4003,null,null,null,null,null,null,null,"Farias Brito",348,2093,3795,3947,4009,4007,4003]
[null,"Fortaleza",709998,732224,844344,853587,862642,871491,880126,888544,896736,904683,912380,921701,930774,939595,948157,956456,964492,972266,972464,972393,972058,971467,970616,969505,968132,966498,964603,962442,960010,957303,null,null,null,null,null,null,null,"Fortaleza",709998,871491,912380,956456,972058,966498,957303]
[null,"Guaiúba",3290,3627,3967,4310,4654,5001,5348,5697,6045,6395,6744,6816,6885,6953,7017,7081,7141,7199,7201,7200,7197,7192,7185,7176,7163,7149,7132,7113,7091,7067,null,null,null,null,null,null,null,"Guaiúba",3290,5001,6744,7081,7197,7149,7067]
[null,"Horizonte",15193,16564,17949,19347,20756,22173,23596,25024,26453,27883,29309,29658,29993,30313,30620,30911,31188,31450,31461,31457,31439,31406,31358,31296,31220,31128,31023,30903,30767,30616,null,null,null,null,null,null,null,"Horizonte",15193,22173,29309,30911,31439,31128,30616]
[null,"Itaitinga",6241,8147,10216,12319,14453,16616,18802,21011,23238,25479,27731,28093,28440,28773,29094,29402,29695,29974,30013,30038,30048,30046,30027,29996,29951,29892,29819,29732,29632,29517,null,null,null,null,null,null,null,"Itaitinga",6241,16616,27731,29402,30048,29892,29517]
[null,"Juazeiro do Norte",50218,57209,64267,71383,78550,85761,93006,100279,107573,114878,115754,116992,118192,119354,120476,121557,122598,123598,123628,123618,123566,123475,123344,123174,122963,122712,122421,122089,121715,121300,null,null,null,null,null,null,null,"Juazeiro do Norte",50218,85761,115754,121557,123566,122712,121300]
[null,"Maracanaú",52653,57561,62508,67489,72499,77533,82587,87654,92731,97813,102894,103996,105068,106111,107123,108102,109050,109966,110023,110046,110038,109997,109925,109823,109688,109522,109324,109095,108834,108539,null,null,null,null,null,null,null,"Maracanaú",52653,77533,102894,108102,110038,109522,108539]
[null,"Maranguape",19023,21810,24636,26124,27620,29120,30624,32126,33627,35125,36615,37051,37471,37874,38258,38624,38972,39301,39315,39311,39291,39249,39192,39116,39022,38907,38776,38626,38457,38269,null,null,null,null,null,null,null,"Maranguape",19023,29120,36615,38624,39291,38907,38269]
[null,"Missão Velha",1369,1904,2446,2994,3548,4107,4670,5237,5807,6378,6951,7028,7103,7175,7244,7311,7374,7435,7437,7436,7433,7426,7417,7406,7391,7374,7354,7331,7305,7277,null,null,null,null,null,null,null,"Missão Velha",1369,4107,6951,7311,7433,7374,7277]
[null,"Nova Olinda",538,1093,1662,2246,2843,3452,4070,4697,5332,5973,6619,6715,6807,6894,6976,7053,7125,7193,7202,7205,7204,7198,7187,7171,7151,7126,7095,7061,7021,6976,null,null,null,null,null,null,null,"Nova Olinda",538,3452,6619,7053,7204,7126,6976]
[null,"Pacajus",3284,5695,8146,10633,13152,15702,18277,20873,23488,26116,28753,29092,29417,29729,30027,30312,30582,30839,30849,30846,30828,30796,30751,30692,30619,30533,30432,30317,30188,30044,null,null,null,null,null,null,null,"Pacajus",3284,15702,28753,30312,30828,30533,30044]
[null,"Pacatuba",16757,18457,20173,21026,21880,22735,23588,24439,25287,26131,26970,27267,27554,27832,28098,28354,28599,28834,28842,28840,28826,28803,28770,28724,28670,28604,28530,28444,28347,28239,null,null,null,null,null,null,null,"Pacatuba",16757,22735,26970,28354,28826,28604,28239]
[null,"Paracuru",4439,5005,5577,6153,6735,7319,7908,8498,9090,9683,10276,10390,10500,10605,10707,10805,10899,10989,10992,10991,10986,10977,10963,10946,10925,10899,10870,10837,10800,10757,null,null,null,null,null,null,null,"Paracuru",4439,7319,10276,10805,10986,10899,10757]
[null,"Paraipaba",5358,5437,5515,5592,5669,5745,5819,5891,5963,6032,6100,6152,6203,6251,6298,6345,6388,6430,6432,6431,6429,6426,6421,6414,6406,6398,6386,6373,6360,6344,null,null,null,null,null,null,null,"Paraipaba",5358,5745,6100,6345,6429,6398,6344]
[null,"São Gonçalo do Amarante",10972,11346,12764,13302,13841,14382,14925,15467,16010,16550,17086,17244,17399,17546,17684,17818,17942,18063,18067,18066,18056,18041,18019,17989,17954,17912,17862,17805,17742,17671,null,null,null,null,null,null,null,"São Gonçalo do Amarante",10972,14382,17086,17818,18056,17912,17671]
[null,"São Luís do Curu",2128,2294,2461,2629,2797,2966,3135,3303,3473,3641,3810,3845,3880,3914,3947,3979,4011,4043,4044,4043,4043,4041,4039,4037,4034,4030,4025,4020,4015,4008,null,null,null,null,null,null,null,"São Luís do Curu",2128,2966,3810,3979,4043,4030,4008]
[null,"Trairi",2780,3299,3829,4366,4912,5464,6021,6583,7149,7717,8285,8391,8490,8586,8677,8762,8842,8919,8922,8921,8914,8903,8887,8866,8840,8810,8774,8733,8688,8637,null,null,null,null,null,null,null,"Trairi",2780,5464,8285,8762,8914,8810,8637]
[]
[null,"Bloco 1",{"$f":"TRANSPOSE(PC!E72:E101)","v":197485},227798,260170,289598,318315,347244,376342,405573,434907,464307,487071,492535,497816,502915,507821,512539,517062,521397,521615,521628,521453,521088,520535,519789,518853,517720,516405,514891,513180,511268,null,null,null,null,null,null,null,"Bloco 1",{"$f":"C32","v":197485},{"$f":"H32","v":347244},{"$f":"M32","v":487071},{"$f":"R32","v":512539},{"$f":"W32","v":521453},{"$f":"AB32","v":517720},{"$f":"AF32","v":511268}]
[null,"Bloco 2",{"$f":"TRANSPOSE(PC!F72:F101)","v":810640},841198,962775,980663,998426,1016029,1033455,1050685,1067708,1084478,1100980,1112416,1123530,1134308,1144744,1154837,1164578,1173980,1174241,1174148,1173705,1172927,1171807,1170344,1168537,1166388,1163891,1161044,1157846,1154280,null,null,null,null,null,null,null,"Bloco 2",{"$f":"C33","v":810640},{"$f":"H33","v":1016029},{"$f":"M33","v":1100980},{"$f":"R33","v":1154837},{"$f":"W33","v":1173705},{"$f":"AB33","v":1166388},{"$f":"AF33","v":1154280}]
[null,"Total",{"$f":"SUM(C32:C33)","v":1008125},{"$f":"SUM(D32:D33)","v":1068996},1222945,1270261,1316741,1363273,1409797,1456258,1502615,1548785,1588051,1604951,1621346,1637223,1652565,1667376,1681640,1695377,1695856,1695776,1695158,1694015,1692342,1690133,1687390,1684108,1680296,1675935,1671026,1665548,null,null,null,null,null,null,null,"Total",{"$f":"C34","v":1008125},{"$f":"H34","v":1363273},{"$f":"M34","v":1588051},{"$f":"R34","v":1667376},{"$f":"W34","v":1695158},{"$f":"AB34","v":1684108},{"$f":"AF34","v":1665548}]
[]
[null,null,"% tratamento de esgoto projetado por ano"]
[]
[]
[null,null,{"$f":"C48","v":2023},{"$f":"D48","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Bloco 1",{"$f":"TRANSPOSE(PC!E224:E253)","v":0.43843736790135968},0.48390670857514112,0.53074933428143134,0.57474215809501461,0.61882868353674836,0.66485281127967644,0.71240423843206446,0.7611647947471849,0.81095397452788742,0.86152739803621303,0.90000077914718812,0.90711085790857493,0.9143,0.92140215543382087,0.92859797290777657,0.93569999999999987,0.94288923649388257,0.95,0.95001231559675248,0.95000000000000007,0.94999999999999984,0.95,0.95000000000000018,0.95000000000000007,0.95,0.94999999999999984,0.95,0.95000000000000007,0.95,0.95]
[null,"Bloco 2",{"$f":"TRANSPOSE(PC!F224:F253)","v":0.70152093296654494},0.72136499849024827,0.82469581096310152,0.83237405387987518,0.84065920879464284,0.84944722207732259,0.85870883241166762,0.86844643247024556,0.8786374042341164,0.8892490942186011,0.90029040763683266,0.90735836296852956,0.91452227070038183,0.92158908374092408,0.9287544149608995,0.93582140016296678,0.94298580859332737,0.95005330942605493,0.95005330958465906,0.9500533105707285,0.95005295742967777,0.95005349719121457,0.95005293627704901,0.9500534635115826,0.95005289571489815,0.95005495581230281,0.95005249331767316,0.95005280221938182,0.95005276401179439,0.95005271849118056]
[]
[]
[]
[]
[null,null,"População por município"]
[]
[null,null,{"$f":"C7","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Bloco 1",{"$f":"TRANSPOSE(PC!E34:E63)","v":1113321.1527204225},1120561.9287615893,1128514.1894233627,1136053.2952579437,1143158.8054038053,1149821.2869428725,1156021.2712115403,1161758.5437366336,1167058.199839564,1171844.025047156,1176134.5070068249,1179927.5464254343,1183234.2187657682,1186056.6709816684,1188395.0301683499,1190252.2804389105,1191641.4972561342,1192568.9427539019,1193040.8830378193,1193070.4610900031,1192652.7484015119,1191805.9078130892,1190526.1657130867,1188809.5062146026,1186658.818109324,1184071.0894820741,1181052.3282763043,1177583.5265485635,1173666.5135146566,1169301.0667579577]
[null,"Bloco 2",{"$f":"TRANSPOSE(PC!F34:F63)","v":3153694.3935931567},3171789.3796480447,3189007.1412872411,3205308.5713913795,3220651.5647711703,3234991.0075519714,3248308.8476216574,3260607.1081411736,3271871.7369983951,3282053.6097032456,3291139.7021297421,3299138.0326136318,3306065.6368613709,3311932.5457542185,3316737.7554320167,3320488.2842305135,3323204.1958423052,3324922.5549250282,3325646.3962200992,3325387.7370982263,3324158.6171260229,3321985.0913107311,3318861.1557921935,3314781.7835493088,3309739.9716869593,3303738.722135223,3296778.0329640214,3288841.8626766629,3279909.1572309439,3269968.9002211955]
[null,"Total",{"$f":"SUM(C49:C50)","v":4267015.5463135792},{"$f":"SUM(D49:D50)","v":4292351.308409634},4317521.3307106039,4341361.8666493231,4363810.3701749761,4384812.294494844,4404330.1188331973,4422365.6518778075,4438929.9368379591,4453897.6347504016,4467274.2091365671,4479065.5790390661,4489299.8556271391,4497989.2167358864,4505132.7856003661,4510740.5646694237,4514845.6930984389,4517491.4976789299,4518687.2792579187,4518458.1981882295,4516811.3655275349,4513790.9991238201,4509387.3215052802,4503591.2897639116,4496398.7897962835,4487809.8116172971,4477830.3612403255,4466425.3892252259,4453575.6707456,4439269.9669791535]
[]
[]
["x",null,"Número de ligações ativas de esgoto por município"]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Municípios",2023,{"$f":"C56+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Aquiraz",{"$f":"TRANSPOSE(PC!K148:AH177)","v":3417.4737790541144},4153.2304011487031,5210.5670232432913,6280.4436453378794,7514.8002674324671,8532.876889527055,9154.833511621644,9778.8501337162324,10404.50675581082,11031.40337790541,11658.32,12128.7,12405.98,12554.48,12696.82,12832.619999999999,12962.24,13085.74,13202.66,13264.64,13263.08,13251.2,13232.51,13207.91,13176.75,13139.85,13096.390000000001,13046.37,12989.79,12926.650000000001]
[null,"Barbalha",2386.5907353792704,3342.7316618413433,4701.7925883034159,6071.9335147654892,7271.5344412275608,8287.9353676896335,9306.8162941517076,10327.737220613779,11349.91814707585,12372.099073537924,13394.279999999999,13998.659999999998,14383.359999999997,14536.359999999997,14683.619999999999,14825.539999999999,14962.939999999999,15095.439999999999,15222.599999999999,15286.4,15281.52,15269.62,15253.220000000001,15231.080000000002,15204.020000000002,15169.580000000002,15133.500000000002,15090.860000000002,15041.660000000002,14987.54]
[null,"Cascavel",608.41454545454542,1469.4690909090909,3061.2436363636361,4672.7181818181816,6301.4527272727264,7944.9672727272718,9603.2218181818171,11274.656363636363,12955.950909090907,14646.265454545453,16343.999999999998,18013.459999999995,18967.839999999993,19166.339999999993,19358.71999999999,19544.919999999991,19724.19999999999,19896.85999999999,20063.819999999989,20148.159999999989,20141.659999999989,20127.299999999988,20105.979999999989,20077.279999999988,20044.479999999989,20003.479999999989,19955.919999999987,19900.159999999989,19840.299999999988,19773.87999999999]
[null,"Caucaia",49117.039651151834,55225.323686036652,61016.227720921466,66865.071755806304,72763.595790691121,78704.859825575928,84680.263860460749,90681.587895345569,96701.85193023039,102734.09596511521,108769.34,114409.43999999999,117955.25999999998,119284.66,120563.68,121790.22,122963.88,124083.84,125149.68,125687.45999999999,125639.57999999999,125515.46999999997,125343.26999999999,125117.76999999999,124838.15,124506.04999999999,124120.65,123680.31,123185.84999999998,122635.62999999998]
[null,"Chorozinho",0,0,0,628.40000000000009,1542.62,2068.14,2601.46,3141.76,3688.2200000000003,4239.62,4795.12,5353.52,5673.96,5742.06,5807.2800000000007,5869.24,5928.3,5984.52,6037.0400000000009,6063.4600000000009,6060.6200000000008,6053.0300000000007,6043.1900000000005,6030.0700000000006,6013.670000000001,5993.9900000000007,5971.85,5946.43,5916.91,5884.93]
[null,"Eusébio",2619.3015486491636,4119.801393784247,5986.34123891933,7877.5010840544146,9791.2409291894983,11725.100774324581,13676.620619459663,15643.740464594746,17624.020309729829,19614.980154864912,21613.779999999995,23480.859999999993,24574.059999999994,24846.839999999997,25109.359999999993,25361.639999999992,25603.259999999995,25834.619999999995,26055.739999999994,26167.339999999997,26157.179999999997,26132.769999999997,26099.149999999998,26054.05,25999.11,25933.510000000002,25857.250000000004,25771.150000000005,25672.750000000004,25563.690000000002]
[null,"Farias Brito",0,139.20000000000002,424.96000000000004,711.1400000000001,997.32,1283.5,1569.68,1856.26,2143.2599999999998,2429.8599999999997,2716.8399999999997,2985.0599999999995,3123.8999999999996,3148.8999999999996,3174.3199999999997,3199.74,3224.3599999999997,3248.9399999999996,3274.3599999999997,3284.8599999999997,3287.3799999999997,3283.72,3281.64,3281.64,3280.2099999999996,3279.9999999999995,3278.5699999999997,3277.54,3277.33,3274.89]
[null,"Fortaleza",470754.74840873282,521228.20956785954,550334.19072698627,609611.43188611302,665493.35304523958,678091.73420436634,690528.75536349299,702793.65652261977,714881.87768174638,726788.55884087319,738502.32000000007,744918.86,751880,759424.02,766763.08000000007,773892.7,780808.34000000008,787508.32000000007,793993.04,797279.1,797087.56,796588.03,795890.21,794979.19,793853.33,792513.45,790959.54999999993,789187.52999999991,787193.28999999992,784973.54999999993]
[null,"Guaiúba",1013.3105115672857,1308.3834604105573,1722.2564092538282,2138.5893580970996,2557.3823069403711,2977.8352557836424,3399.9082046269141,3823.2411534701851,4247.3741023134571,4671.947051156727,5096.8999999999996,5383.5,5558.8799999999992,5616.7199999999993,5672.9,5727.0599999999995,5779.5400000000009,5830.42,5878.8200000000006,5903.1600000000008,5901.5400000000009,5897.2300000000014,5891.4900000000016,5884.1100000000006,5873.4500000000007,5861.9700000000012,5848.0300000000007,5832.4500000000007,5814.4100000000017,5794.7300000000014]
[null,"Horizonte",5841.0002899967421,10481.326260997066,11754.132231997395,13040.51820299772,14337.984173998046,15645.310144998371,16960.456115998695,18281.362086999023,19606.788057999347,20934.714028999671,22263.459999999995,23434.46,24172.979999999996,24453.559999999998,24722.259999999995,24979.46,25224.799999999996,25457.819999999996,25678.959999999999,25790.12,25779.98,25752.079999999998,25712.719999999998,25661.879999999997,25599.559999999998,25524.12,25438.02,25339.62,25228.1,25104.28]
[null,"Itaitinga",1068.1138487680544,2697.3224638912488,4486.5110790144436,6288.8196941376373,8173.1883092608314,10084.236924384026,12019.905539507219,13976.954154630414,15952.86276975361,17945.631384876804,19951.559999999998,21793.579999999998,22884.219999999998,23175.059999999998,23454,23722.26,23980.28,24226.839999999997,24461.499999999996,24594.28,24620.66,24633.52,24622.14,24596.3,24559.399999999998,24511.019999999997,24451.159999999996,24379.819999999996,24297.819999999996,24203.519999999997]
[null,"Juazeiro do Norte",26924.090765129298,31629.427688616364,38069.584612103434,44567.201535590502,51116.158459077575,57709.875382564649,64342.612306051713,71007.429229538786,77697.726153025855,84408.183076512913,91131.859999999986,94550.359999999986,95413.479999999981,96413.439999999988,97382.239999999991,98319.079999999987,99222.719999999987,100093.13999999998,100930.35999999997,101354.15999999997,101324.11999999998,101247.39999999998,101139.97999999998,101000.57999999999,100827.55999999998,100621.73999999998,100383.11999999998,100110.87999999998,99804.199999999983,99463.89999999998]
[null,"Maracanaú",38295.103509977547,40665.477158979789,44839.190807982042,48916.784456984285,53024.358105986539,57157.811754988783,61313.045403991033,65486.359052993277,69673.27270199552,73869.646350997762,78072.22,82239.06,84813.88,85705.51999999999,86572.959999999992,87415.819999999992,88232.459999999992,89022.84,89787.4,90194.919999999984,90221.5,90197.54,90136.819999999992,90053.18,89942.48,89806.359999999986,89644,89456.22,89242.2,89000.299999999988]
[null,"Maranguape",5251.8688807674735,7302.0439926907256,10363.139104613978,13457.89421653723,16033.829328460484,18051.004440383735,20073.139552306988,22098.554664230236,24124.849776153489,26149.90488807674,28173.339999999997,29398.499999999996,30198.699999999997,30549.819999999996,30887.42,31210.28,31517.96,31810.879999999997,32088.639999999999,32229.14,32218.62,32183.34,32136.6,32074.28,31997.199999999997,31902.899999999998,31795.48,31672.48,31533.899999999998,31379.739999999998]
[null,"Missão Velha",201.74266679885,456.53240011896503,828.39213343908,1429.4318667591951,1925.1416000793099,2425.7713333994247,2930.9210667195402,3439.7708000396551,3951.9005333597706,4466.9102666798854,4983.5800000000008,5452.6,5724.06,5786.4000000000005,5846.7000000000007,5904.5400000000009,5960.3200000000006,6013.6600000000008,6064.52,6090.1200000000008,6088.5000000000009,6082.5500000000011,6075.170000000001,6066.1500000000005,6053.85,6039.9100000000008,6023.5100000000011,6004.6500000000015,5983.3300000000017,5960.3700000000017]
[null,"Nova Olinda",0,215.20000000000002,663.16,1123.8600000000001,1596.44,2080.52,2574.86,3077.84,3588.2000000000003,4105.54,4628.6400000000003,5156.26,5465.98,5543.1,5616.5400000000009,5685.880000000001,5751.1200000000008,5812.26,5869.7000000000007,5901.8600000000006,5906.02,5902.3600000000006,5893.13,5880.01,5863.6100000000006,5843.1100000000006,5817.6900000000005,5789.81,5757.01,5720.1100000000006]
[null,"Pacajus",712.22568353067811,1656.8971151776104,3120.2385468245425,5614.2999784714748,7642.4914101184077,9698.6028417653397,11780.55427341227,13885.525705059203,16009.397136706137,18149.688568353064,20303.159999999996,22461.719999999994,23704.859999999993,23977.239999999991,24238.539999999994,24488.779999999992,24727.939999999991,24955.639999999992,25171.839999999997,25281.319999999996,25270.76,25243.89,25206.989999999998,25158.609999999997,25098.749999999996,25028.229999999996,24945.409999999996,24851.109999999997,24745.329999999998,24627.249999999996]
[null,"Pacatuba",12162.157516858948,12685.045765173052,13679.784013487157,15453.72226180126,16535.330510115367,17254.87875842947,17975.247006743575,18695.23525505768,19413.583503371785,20129.891751685889,20843.34,21533.42,22004.6,22244.14,22475.879999999997,22699.040000000001,22913.16,23118.68,23315.58,23415.84,23407.72,23388.440000000002,23361.38,23323.660000000003,23279.38,23225.260000000002,23164.58,23094.059999999998,23014.519999999997,22925.96]
[null,"Paracuru",1832.947411633387,2269.718670470048,2856.6899293067095,3449.4211881433703,4046.2724469800314,4647.2037058166925,5251.4549646533542,5858.5462234900151,6468.137482326676,7078.9487411633381,7690.9999999999991,8177.2599999999993,8471.9199999999983,8563.7999999999993,8652,8736.8999999999978,8818.9399999999987,8897.6999999999971,8973.1799999999967,9011.3599999999969,9008.5199999999968,9000.9299999999967,8989.4499999999971,8975.5099999999984,8958.2899999999972,8936.9699999999975,8913.1899999999987,8886.1299999999974,8855.7899999999972,8820.5299999999988]
[null,"Paraipaba",2782.2780177952673,2997.5742160157406,3214.1504142362137,3429.9066124566871,3644.8428106771598,3859.359008897633,4073.4752071181065,4286.3714053385793,4497.6276035590527,4708.0438017795259,4917.2599999999993,4973.4399999999996,5022.7999999999993,5065.0399999999991,5105.6599999999989,5144.619999999999,5183.1599999999989,5220.0999999999995,5254.9599999999991,5272.579999999999,5271.7799999999988,5269.1099999999988,5265.0099999999993,5259.2699999999986,5252.7099999999991,5246.15,5236.3099999999995,5225.6499999999996,5214.9899999999989,5201.869999999999]
[null,"São Gonçalo do Amarante",4724.9857211563594,5324.3611490407238,6022.0365769250875,7136.8920048094515,8338.227432693815,9170.3628605781778,10003.718288462542,10838.713716346905,11674.149144231269,12509.564572115632,13344.199999999999,13785.399999999998,14073.719999999998,14202.079999999998,14325.979999999998,14442.919999999998,14554.479999999998,14660.359999999997,14760.839999999997,14812.439999999997,14805.919999999996,14793.409999999996,14775.369999999995,14750.769999999997,14722.069999999996,14687.629999999997,14646.629999999997,14599.889999999996,14548.229999999996,14490.009999999997]
[null,"São Luís do Curu",488.84240696167376,670.96216626550631,919.0419255693389,1167.1016848731715,1415.9814441770041,1665.2812034808364,1914.9809627846689,2165.1007220885017,2414.8204813923339,2664.9202406961667,2915.0599999999995,3053.2199999999993,3138.1999999999994,3166.8999999999992,3195.1999999999994,3222.6799999999994,3249.3399999999992,3275.5799999999995,3301.8199999999997,3314.8399999999997,3315.2599999999998,3313.0099999999998,3311.16,3309.0999999999995,3306.6399999999994,3303.3599999999997,3299.2599999999998,3295.16,3291.06,3285.3199999999997]
[null,"Trairi",946.94545454545448,1268.9109090909092,1778.8363636363638,2297.3618181818183,2823.3072727272729,3355.7927272727266,3894.4581818181814,4437.6436363636358,4984.9290909090905,5535.9145454545451,6089.3799999999992,6555.1399999999994,6836.0999999999995,6920.2199999999993,7000.2,7076.92,7149.14,7216.84,7281.24,7313.96,7309.48,7300.25,7287.13,7269.91,7248.59,7223.99,7194.4699999999993,7160.8499999999995,7123.95,7082.13]
[null,"Santana do Cariri",516.52545454545464,1088.0109090909091,1210.9363636363635,1332.6618181818178,1453.9272727272723,1575.2327272727271,1694.8981818181817,1814.1236363636363,1932.9690909090909,2050.9745454545455,2168.9799999999996,2229.2599999999998,2268.7199999999998,2286.7599999999998,2304.7999999999997,2322.4399999999996,2340.4599999999996,2358.5199999999995,2376.1199999999994,2386.1999999999994,2385.5899999999992,2385.3799999999992,2385.7799999999993,2385.3799999999992,2384.5599999999995,2383.5299999999997,2383.5299999999997,2382.3099999999995,2382.0999999999995,2381.0699999999997]
[]
[]
[]
[]
[]
["x",null,"Pop"]
[null,null,1,{"$f":"C87+1","v":2},{"$f":"D87+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,"Ano/População dos municípios","Aquiraz","Barbalha","Cascavel","Caucaia","Chorozinho","Eusébio","Farias Brito","Fortaleza","Guaiúba","Horizonte","Itaitinga","Juazeiro do Norte","Maracanaú","Maranguape","Missão Velha","Nova Olinda","Pacajus","Pacatuba","Paracuru","Paraipaba","São Gonçalo do Amarante","São Luís do Curu","Trairi","Santana do Cariri"]
[null,2023,{"$f":"PC!K33","v":52502},{"$f":"PC!L33","v":42391},{"$f":"PC!M33","v":57315},{"$f":"PC!N33","v":338182.33849391225},{"$f":"PC!O33","v":12776},{"$f":"PC!P33","v":53839},{"$f":"PC!Q33","v":6950},{"$f":"PC!R33","v":2707915},{"$f":"PC!S33","v":16229},{"$f":"PC!T33","v":60678},{"$f":"PC!U33","v":42792},{"$f":"PC!V33","v":271464},{"$f":"PC!W33","v":228126},{"$f":"PC!X33","v":91937},{"$f":"PC!Y33","v":14876},{"$f":"PC!Z33","v":13400.223936829181},{"$f":"PC!AA33","v":59049},{"$f":"PC!AB33","v":72688},{"$f":"PC!AC33","v":22652},{"$f":"PC!AD33","v":12623},{"$f":"PC!AE33","v":24614},{"$f":"PC!AF33","v":8392},{"$f":"PC!AG33","v":20407},{"$f":"PC!AH33","v":5849}]
[null,2024,{"$f":"PC!K34","v":53049},{"$f":"PC!L34","v":42684},{"$f":"PC!M34","v":57706},{"$f":"PC!N34","v":341258.39359315665},{"$f":"PC!O34","v":12920},{"$f":"PC!P34","v":54301},{"$f":"PC!Q34","v":6953},{"$f":"PC!R34","v":2723062},{"$f":"PC!S34","v":16338},{"$f":"PC!T34","v":61267},{"$f":"PC!U34","v":43221},{"$f":"PC!V34","v":273320},{"$f":"PC!W34","v":231058},{"$f":"PC!X34","v":92961},{"$f":"PC!Y34","v":14993},{"$f":"PC!Z34","v":13844.152720422473},{"$f":"PC!AA34","v":59623},{"$f":"PC!AB34","v":73228},{"$f":"PC!AC34","v":22826},{"$f":"PC!AD34","v":12684},{"$f":"PC!AE34","v":24841},{"$f":"PC!AF34","v":8418},{"$f":"PC!AG34","v":20605},{"$f":"PC!AH34","v":5855}]
[null,2025,{"$f":"PC!K35","v":53357},{"$f":"PC!L35","v":42965},{"$f":"PC!M35","v":58081},{"$f":"PC!N35","v":344202.37964804447},{"$f":"PC!O35","v":13058},{"$f":"PC!P35","v":54744},{"$f":"PC!Q35","v":6956},{"$f":"PC!R35","v":2737557},{"$f":"PC!S35","v":16443},{"$f":"PC!T35","v":61830},{"$f":"PC!U35","v":42792},{"$f":"PC!V35","v":275097},{"$f":"PC!W35","v":232445},{"$f":"PC!X35","v":93855},{"$f":"PC!Y35","v":15106},{"$f":"PC!Z35","v":14054.928761589217},{"$f":"PC!AA35","v":60173},{"$f":"PC!AB35","v":73744},{"$f":"PC!AC35","v":22992},{"$f":"PC!AD35","v":12742},{"$f":"PC!AE35","v":25058},{"$f":"PC!AF35","v":8442},{"$f":"PC!AG35","v":20796},{"$f":"PC!AH35","v":5861}]
[null,2026,{"$f":"PC!K36","v":53865},{"$f":"PC!L36","v":43232},{"$f":"PC!M36","v":58438},{"$f":"PC!N36","v":347004.14128724113},{"$f":"PC!O36","v":13189},{"$f":"PC!P36","v":55165},{"$f":"PC!Q36","v":6959},{"$f":"PC!R36","v":2751350},{"$f":"PC!S36","v":16542},{"$f":"PC!T36","v":62367},{"$f":"PC!U36","v":43221},{"$f":"PC!V36","v":276788},{"$f":"PC!W36","v":233773},{"$f":"PC!X36","v":94708},{"$f":"PC!Y36","v":15213},{"$f":"PC!Z36","v":14255.189423362805},{"$f":"PC!AA36","v":60697},{"$f":"PC!AB36","v":74235},{"$f":"PC!AC36","v":23151},{"$f":"PC!AD36","v":12797},{"$f":"PC!AE36","v":25262},{"$f":"PC!AF36","v":8465},{"$f":"PC!AG36","v":20978},{"$f":"PC!AH36","v":5867}]
[null,2027,{"$f":"PC!K37","v":54347},{"$f":"PC!L37","v":43486},{"$f":"PC!M37","v":58776},{"$f":"PC!N37","v":349656.57139137923},{"$f":"PC!O37","v":13313},{"$f":"PC!P37","v":55563},{"$f":"PC!Q37","v":6962},{"$f":"PC!R37","v":2764409},{"$f":"PC!S37","v":16636},{"$f":"PC!T37","v":62875},{"$f":"PC!U37","v":43630},{"$f":"PC!V37","v":278389},{"$f":"PC!W37","v":235036},{"$f":"PC!X37","v":95514},{"$f":"PC!Y37","v":15314},{"$f":"PC!Z37","v":14447.295257943661},{"$f":"PC!AA37","v":61192},{"$f":"PC!AB37","v":74701},{"$f":"PC!AC37","v":23302},{"$f":"PC!AD37","v":12849},{"$f":"PC!AE37","v":25457},{"$f":"PC!AF37","v":8487},{"$f":"PC!AG37","v":21148},{"$f":"PC!AH37","v":5872}]
[null,2028,{"$f":"PC!K38","v":54802},{"$f":"PC!L38","v":43724},{"$f":"PC!M38","v":59093},{"$f":"PC!N38","v":352153.5647711702},{"$f":"PC!O38","v":13430},{"$f":"PC!P38","v":55938},{"$f":"PC!Q38","v":6964},{"$f":"PC!R38","v":2776699},{"$f":"PC!S38","v":16725},{"$f":"PC!T38","v":63353},{"$f":"PC!U38","v":44020},{"$f":"PC!V38","v":279895},{"$f":"PC!W38","v":236232},{"$f":"PC!X38","v":96273},{"$f":"PC!Y38","v":15409},{"$f":"PC!Z38","v":14627.805403805371},{"$f":"PC!AA38","v":61658},{"$f":"PC!AB38","v":75139},{"$f":"PC!AC38","v":23443},{"$f":"PC!AD38","v":12899},{"$f":"PC!AE38","v":25639},{"$f":"PC!AF38","v":8508},{"$f":"PC!AG38","v":21310},{"$f":"PC!AH38","v":5876}]
[null,2029,{"$f":"PC!K39","v":55227},{"$f":"PC!L39","v":43947},{"$f":"PC!M39","v":59391},{"$f":"PC!N39","v":354487.00755197118},{"$f":"PC!O39","v":13539},{"$f":"PC!P39","v":56289},{"$f":"PC!Q39","v":6966},{"$f":"PC!R39","v":2788186},{"$f":"PC!S39","v":16808},{"$f":"PC!T39","v":63800},{"$f":"PC!U39","v":44389},{"$f":"PC!V39","v":281303},{"$f":"PC!W39","v":237358},{"$f":"PC!X39","v":96984},{"$f":"PC!Y39","v":15499},{"$f":"PC!Z39","v":14798.28694287243},{"$f":"PC!AA39","v":62094},{"$f":"PC!AB39","v":75548},{"$f":"PC!AC39","v":23575},{"$f":"PC!AD39","v":12945},{"$f":"PC!AE39","v":25811},{"$f":"PC!AF39","v":8527},{"$f":"PC!AG39","v":21460},{"$f":"PC!AH39","v":5881}]
[null,2030,{"$f":"PC!K40","v":55624},{"$f":"PC!L40","v":44153},{"$f":"PC!M40","v":59666},{"$f":"PC!N40","v":356652.84762165759},{"$f":"PC!O40","v":13641},{"$f":"PC!P40","v":56615},{"$f":"PC!Q40","v":6969},{"$f":"PC!R40","v":2798852},{"$f":"PC!S40","v":16885},{"$f":"PC!T40","v":64214},{"$f":"PC!U40","v":44736},{"$f":"PC!V40","v":282611},{"$f":"PC!W40","v":238410},{"$f":"PC!X40","v":97644},{"$f":"PC!Y40","v":15581},{"$f":"PC!Z40","v":14957.271211540192},{"$f":"PC!AA40","v":62499},{"$f":"PC!AB40","v":75930},{"$f":"PC!AC40","v":23698},{"$f":"PC!AD40","v":12989},{"$f":"PC!AE40","v":25970},{"$f":"PC!AF40","v":8545},{"$f":"PC!AG40","v":21602},{"$f":"PC!AH40","v":5886}]
[null,2031,{"$f":"PC!K41","v":55992},{"$f":"PC!L41","v":44345},{"$f":"PC!M41","v":59920},{"$f":"PC!N41","v":358654.10814117373},{"$f":"PC!O41","v":13735},{"$f":"PC!P41","v":56915},{"$f":"PC!Q41","v":6971},{"$f":"PC!R41","v":2808705},{"$f":"PC!S41","v":16956},{"$f":"PC!T41","v":64597},{"$f":"PC!U41","v":45061},{"$f":"PC!V41","v":283818},{"$f":"PC!W41","v":239387},{"$f":"PC!X41","v":98255},{"$f":"PC!Y41","v":15658},{"$f":"PC!Z41","v":15105.543736633626},{"$f":"PC!AA41","v":62873},{"$f":"PC!AB41","v":76281},{"$f":"PC!AC41","v":23811},{"$f":"PC!AD41","v":13028},{"$f":"PC!AE41","v":26117},{"$f":"PC!AF41","v":8562},{"$f":"PC!AG41","v":21730},{"$f":"PC!AH41","v":5889}]
[null,2032,{"$f":"PC!K42","v":56329},{"$f":"PC!L42","v":44519},{"$f":"PC!M42","v":60155},{"$f":"PC!N42","v":360486.73699839489},{"$f":"PC!O42","v":13820},{"$f":"PC!P42","v":57191},{"$f":"PC!Q42","v":6972},{"$f":"PC!R42","v":2817729},{"$f":"PC!S42","v":17021},{"$f":"PC!T42","v":64947},{"$f":"PC!U42","v":45363},{"$f":"PC!V42","v":284924},{"$f":"PC!W42","v":240289},{"$f":"PC!X42","v":98814},{"$f":"PC!Y42","v":15728},{"$f":"PC!Z42","v":15242.199839563869},{"$f":"PC!AA42","v":63215},{"$f":"PC!AB42","v":76636},{"$f":"PC!AC42","v":23915},{"$f":"PC!AD42","v":13064},{"$f":"PC!AE42","v":26252},{"$f":"PC!AF42","v":8577},{"$f":"PC!AG42","v":21848},{"$f":"PC!AH42","v":5893}]
[null,2033,{"$f":"PC!K43","v":56636},{"$f":"PC!L43","v":44678},{"$f":"PC!M43","v":60364},{"$f":"PC!N43","v":362143.60970324551},{"$f":"PC!O43","v":13898},{"$f":"PC!P43","v":57440},{"$f":"PC!Q43","v":6974},{"$f":"PC!R43","v":2825884},{"$f":"PC!S43","v":17080},{"$f":"PC!T43","v":65265},{"$f":"PC!U43","v":45641},{"$f":"PC!V43","v":285924},{"$f":"PC!W43","v":241116},{"$f":"PC!X43","v":99320},{"$f":"PC!Y43","v":15791},{"$f":"PC!Z43","v":15367.025047155897},{"$f":"PC!AA43","v":63525},{"$f":"PC!AB43","v":76928},{"$f":"PC!AC43","v":24009},{"$f":"PC!AD43","v":13096},{"$f":"PC!AE43","v":26373},{"$f":"PC!AF43","v":8591},{"$f":"PC!AG43","v":21957},{"$f":"PC!AH43","v":5897}]
[null,2034,{"$f":"PC!K44","v":56911},{"$f":"PC!L44","v":44818},{"$f":"PC!M44","v":60554},{"$f":"PC!N44","v":363621.70212974201},{"$f":"PC!O44","v":13967},{"$f":"PC!P44","v":57662},{"$f":"PC!Q44","v":6975},{"$f":"PC!R44","v":2833163},{"$f":"PC!S44","v":17133},{"$f":"PC!T44","v":65548},{"$f":"PC!U44","v":45896},{"$f":"PC!V44","v":286816},{"$f":"PC!W44","v":241863},{"$f":"PC!X44","v":99772},{"$f":"PC!Y44","v":15848},{"$f":"PC!Z44","v":15480.507006824959},{"$f":"PC!AA44","v":63801},{"$f":"PC!AB44","v":77190},{"$f":"PC!AC44","v":24093},{"$f":"PC!AD44","v":13125},{"$f":"PC!AE44","v":26482},{"$f":"PC!AF44","v":8603},{"$f":"PC!AG44","v":22052},{"$f":"PC!AH44","v":5900}]
[null,2035,{"$f":"PC!K45","v":57155},{"$f":"PC!L45","v":44943},{"$f":"PC!M45","v":60719},{"$f":"PC!N45","v":364923.03261363192},{"$f":"PC!O45","v":14028},{"$f":"PC!P45","v":57857},{"$f":"PC!Q45","v":6977},{"$f":"PC!R45","v":2839571},{"$f":"PC!S45","v":17179},{"$f":"PC!T45","v":65797},{"$f":"PC!U45","v":46127},{"$f":"PC!V45","v":287602},{"$f":"PC!W45","v":242529},{"$f":"PC!X45","v":100170},{"$f":"PC!Y45","v":15897},{"$f":"PC!Z45","v":15581.546425434466},{"$f":"PC!AA45","v":64044},{"$f":"PC!AB45","v":77420},{"$f":"PC!AC45","v":24166},{"$f":"PC!AD45","v":13151},{"$f":"PC!AE45","v":26576},{"$f":"PC!AF45","v":8614},{"$f":"PC!AG45","v":22137},{"$f":"PC!AH45","v":5902}]
[null,2036,{"$f":"PC!K46","v":57368},{"$f":"PC!L46","v":45051},{"$f":"PC!M46","v":60862},{"$f":"PC!N46","v":366050.63686137099},{"$f":"PC!O46","v":14081},{"$f":"PC!P46","v":58027},{"$f":"PC!Q46","v":6978},{"$f":"PC!R46","v":2845120},{"$f":"PC!S46","v":17219},{"$f":"PC!T46","v":66013},{"$f":"PC!U46","v":46332},{"$f":"PC!V46","v":288282},{"$f":"PC!W46","v":243116},{"$f":"PC!X46","v":100517},{"$f":"PC!Y46","v":15940},{"$f":"PC!Z46","v":15670.218765768226},{"$f":"PC!AA46","v":64254},{"$f":"PC!AB46","v":77620},{"$f":"PC!AC46","v":24231},{"$f":"PC!AD46","v":13174},{"$f":"PC!AE46","v":26659},{"$f":"PC!AF46","v":8623},{"$f":"PC!AG46","v":22208},{"$f":"PC!AH46","v":5904}]
[null,2037,{"$f":"PC!K47","v":57550},{"$f":"PC!L47","v":45142},{"$f":"PC!M47","v":60983},{"$f":"PC!N47","v":367004.54575421836},{"$f":"PC!O47","v":14126},{"$f":"PC!P47","v":58170},{"$f":"PC!Q47","v":6979},{"$f":"PC!R47","v":2849819},{"$f":"PC!S47","v":17253},{"$f":"PC!T47","v":66196},{"$f":"PC!U47","v":46513},{"$f":"PC!V47","v":288858},{"$f":"PC!W47","v":243624},{"$f":"PC!X47","v":100810},{"$f":"PC!Y47","v":15977},{"$f":"PC!Z47","v":15747.670981668369},{"$f":"PC!AA47","v":64433},{"$f":"PC!AB47","v":77789},{"$f":"PC!AC47","v":24284},{"$f":"PC!AD47","v":13193},{"$f":"PC!AE47","v":26730},{"$f":"PC!AF47","v":8631},{"$f":"PC!AG47","v":22271},{"$f":"PC!AH47","v":5906}]
[null,2038,{"$f":"PC!K48","v":57701},{"$f":"PC!L48","v":45216},{"$f":"PC!M48","v":61083},{"$f":"PC!N48","v":367786.75543201662},{"$f":"PC!O48","v":14162},{"$f":"PC!P48","v":58288},{"$f":"PC!Q48","v":6980},{"$f":"PC!R48","v":2853667},{"$f":"PC!S48","v":17281},{"$f":"PC!T48","v":66345},{"$f":"PC!U48","v":46670},{"$f":"PC!V48","v":289330},{"$f":"PC!W48","v":244055},{"$f":"PC!X48","v":101052},{"$f":"PC!Y48","v":16007},{"$f":"PC!Z48","v":15812.030168349731},{"$f":"PC!AA48","v":64579},{"$f":"PC!AB48","v":77927},{"$f":"PC!AC48","v":24329},{"$f":"PC!AD48","v":13208},{"$f":"PC!AE48","v":26787},{"$f":"PC!AF48","v":8638},{"$f":"PC!AG48","v":22322},{"$f":"PC!AH48","v":5907}]
[null,2039,{"$f":"PC!K49","v":57822},{"$f":"PC!L49","v":45274},{"$f":"PC!M49","v":61160},{"$f":"PC!N49","v":368397.28423051327},{"$f":"PC!O49","v":14191},{"$f":"PC!P49","v":58379},{"$f":"PC!Q49","v":6980},{"$f":"PC!R49","v":2856671},{"$f":"PC!S49","v":17302},{"$f":"PC!T49","v":66462},{"$f":"PC!U49","v":46803},{"$f":"PC!V49","v":289698},{"$f":"PC!W49","v":244407},{"$f":"PC!X49","v":101241},{"$f":"PC!Y49","v":16030},{"$f":"PC!Z49","v":15865.280438910453},{"$f":"PC!AA49","v":64693},{"$f":"PC!AB49","v":78036},{"$f":"PC!AC49","v":24363},{"$f":"PC!AD49","v":13221},{"$f":"PC!AE49","v":26832},{"$f":"PC!AF49","v":8643},{"$f":"PC!AG49","v":22361},{"$f":"PC!AH49","v":5909}]
[null,2040,{"$f":"PC!K50","v":57913},{"$f":"PC!L50","v":45317},{"$f":"PC!M50","v":61218},{"$f":"PC!N50","v":368839.19584230514},{"$f":"PC!O50","v":14211},{"$f":"PC!P50","v":58446},{"$f":"PC!Q50","v":6981},{"$f":"PC!R50","v":2858849},{"$f":"PC!S50","v":17318},{"$f":"PC!T50","v":66546},{"$f":"PC!U50","v":46912},{"$f":"PC!V50","v":289965},{"$f":"PC!W50","v":244682},{"$f":"PC!X50","v":101379},{"$f":"PC!Y50","v":16047},{"$f":"PC!Z50","v":15907.497256134331},{"$f":"PC!AA50","v":64775},{"$f":"PC!AB50","v":78115},{"$f":"PC!AC50","v":24388},{"$f":"PC!AD50","v":13229},{"$f":"PC!AE50","v":26864},{"$f":"PC!AF50","v":8646},{"$f":"PC!AG50","v":22389},{"$f":"PC!AH50","v":5909}]
[null,2041,{"$f":"PC!K51","v":57974},{"$f":"PC!L51","v":45343},{"$f":"PC!M51","v":61253},{"$f":"PC!N51","v":369118.55492502841},{"$f":"PC!O51","v":14225},{"$f":"PC!P51","v":58488},{"$f":"PC!Q51","v":6981},{"$f":"PC!R51","v":2860223},{"$f":"PC!S51","v":17327},{"$f":"PC!T51","v":66600},{"$f":"PC!U51","v":46997},{"$f":"PC!V51","v":290133},{"$f":"PC!W51","v":244882},{"$f":"PC!X51","v":101467},{"$f":"PC!Y51","v":16058},{"$f":"PC!Z51","v":15937.942753901949},{"$f":"PC!AA51","v":64827},{"$f":"PC!AB51","v":78165},{"$f":"PC!AC51","v":24404},{"$f":"PC!AD51","v":13234},{"$f":"PC!AE51","v":26886},{"$f":"PC!AF51","v":8649},{"$f":"PC!AG51","v":22408},{"$f":"PC!AH51","v":5911}]
[null,2042,{"$f":"PC!K52","v":58007},{"$f":"PC!L52","v":45354},{"$f":"PC!M52","v":61267},{"$f":"PC!N52","v":369236.39622009941},{"$f":"PC!O52","v":14230},{"$f":"PC!P52","v":58505},{"$f":"PC!Q52","v":6981},{"$f":"PC!R52","v":2860804},{"$f":"PC!S52","v":17332},{"$f":"PC!T52","v":66623},{"$f":"PC!U52","v":47058},{"$f":"PC!V52","v":290204},{"$f":"PC!W52","v":245008},{"$f":"PC!X52","v":101508},{"$f":"PC!Y52","v":16062},{"$f":"PC!Z52","v":15956.883037819334},{"$f":"PC!AA52","v":64849},{"$f":"PC!AB52","v":78186},{"$f":"PC!AC52","v":24410},{"$f":"PC!AD52","v":13237},{"$f":"PC!AE52","v":26894},{"$f":"PC!AF52","v":8650},{"$f":"PC!AG52","v":22415},{"$f":"PC!AH52","v":5910}]
[null,2043,{"$f":"PC!K53","v":58010},{"$f":"PC!L53","v":45350},{"$f":"PC!M53","v":61263},{"$f":"PC!N53","v":369194.7370982265},{"$f":"PC!O53","v":14228},{"$f":"PC!P53","v":58499},{"$f":"PC!Q53","v":6981},{"$f":"PC!R53","v":2860596},{"$f":"PC!S53","v":17330},{"$f":"PC!T53","v":66615},{"$f":"PC!U53","v":47097},{"$f":"PC!V53","v":290179},{"$f":"PC!W53","v":245061},{"$f":"PC!X53","v":101500},{"$f":"PC!Y53","v":16061},{"$f":"PC!Z53","v":15964.461090003169},{"$f":"PC!AA53","v":64842},{"$f":"PC!AB53","v":78180},{"$f":"PC!AC53","v":24408},{"$f":"PC!AD53","v":13236},{"$f":"PC!AE53","v":26891},{"$f":"PC!AF53","v":8649},{"$f":"PC!AG53","v":22413},{"$f":"PC!AH53","v":5910}]
[null,2044,{"$f":"PC!K54","v":57987},{"$f":"PC!L54","v":45331},{"$f":"PC!M54","v":61237},{"$f":"PC!N54","v":368994.61712602281},{"$f":"PC!O54","v":14219},{"$f":"PC!P54","v":58469},{"$f":"PC!Q54","v":6981},{"$f":"PC!R54","v":2859612},{"$f":"PC!S54","v":17323},{"$f":"PC!T54","v":66576},{"$f":"PC!U54","v":47113},{"$f":"PC!V54","v":290058},{"$f":"PC!W54","v":245042},{"$f":"PC!X54","v":101444},{"$f":"PC!Y54","v":16053},{"$f":"PC!Z54","v":15961.748401511784},{"$f":"PC!AA54","v":64804},{"$f":"PC!AB54","v":78144},{"$f":"PC!AC54","v":24397},{"$f":"PC!AD54","v":13232},{"$f":"PC!AE54","v":26876},{"$f":"PC!AF54","v":8648},{"$f":"PC!AG54","v":22399},{"$f":"PC!AH54","v":5910}]
[null,2045,{"$f":"PC!K55","v":57934},{"$f":"PC!L55","v":45297},{"$f":"PC!M55","v":61192},{"$f":"PC!N55","v":368640.0913107309},{"$f":"PC!O55","v":14202},{"$f":"PC!P55","v":58416},{"$f":"PC!Q55","v":6981},{"$f":"PC!R55","v":2857871},{"$f":"PC!S55","v":17311},{"$f":"PC!T55","v":66509},{"$f":"PC!U55","v":47108},{"$f":"PC!V55","v":289845},{"$f":"PC!W55","v":244952},{"$f":"PC!X55","v":101340},{"$f":"PC!Y55","v":16039},{"$f":"PC!Z55","v":15947.907813089179},{"$f":"PC!AA55","v":64738},{"$f":"PC!AB55","v":78084},{"$f":"PC!AC55","v":24377},{"$f":"PC!AD55","v":13226},{"$f":"PC!AE55","v":26850},{"$f":"PC!AF55","v":8645},{"$f":"PC!AG55","v":22376},{"$f":"PC!AH55","v":5910}]
[null,2046,{"$f":"PC!K56","v":57855},{"$f":"PC!L56","v":45250},{"$f":"PC!M56","v":61127},{"$f":"PC!N56","v":368133.15579219355},{"$f":"PC!O56","v":14178},{"$f":"PC!P56","v":58340},{"$f":"PC!Q56","v":6980},{"$f":"PC!R56","v":2855369},{"$f":"PC!S56","v":17293},{"$f":"PC!T56","v":66412},{"$f":"PC!U56","v":47080},{"$f":"PC!V56","v":289538},{"$f":"PC!W56","v":244792},{"$f":"PC!X56","v":101190},{"$f":"PC!Y56","v":16020},{"$f":"PC!Z56","v":15924.165713086757},{"$f":"PC!AA56","v":64643},{"$f":"PC!AB56","v":77995},{"$f":"PC!AC56","v":24348},{"$f":"PC!AD56","v":13215},{"$f":"PC!AE56","v":26812},{"$f":"PC!AF56","v":8640},{"$f":"PC!AG56","v":22344},{"$f":"PC!AH56","v":5909}]
[null,2047,{"$f":"PC!K57","v":57748},{"$f":"PC!L57","v":45186},{"$f":"PC!M57","v":61043},{"$f":"PC!N57","v":367469.78354930901},{"$f":"PC!O57","v":14147},{"$f":"PC!P57","v":58240},{"$f":"PC!Q57","v":6980},{"$f":"PC!R57","v":2852100},{"$f":"PC!S57","v":17269},{"$f":"PC!T57","v":66284},{"$f":"PC!U57","v":47031},{"$f":"PC!V57","v":289138},{"$f":"PC!W57","v":244563},{"$f":"PC!X57","v":100993},{"$f":"PC!Y57","v":15995},{"$f":"PC!Z57","v":15889.506214602654},{"$f":"PC!AA57","v":64519},{"$f":"PC!AB57","v":77877},{"$f":"PC!AC57","v":24311},{"$f":"PC!AD57","v":13202},{"$f":"PC!AE57","v":26764},{"$f":"PC!AF57","v":8635},{"$f":"PC!AG57","v":22300},{"$f":"PC!AH57","v":5907}]
[null,2048,{"$f":"PC!K58","v":57613},{"$f":"PC!L58","v":45108},{"$f":"PC!M58","v":60938},{"$f":"PC!N58","v":366648.97168695927},{"$f":"PC!O58","v":14109},{"$f":"PC!P58","v":58117},{"$f":"PC!Q58","v":6978},{"$f":"PC!R58","v":2848062},{"$f":"PC!S58","v":17240},{"$f":"PC!T58","v":66127},{"$f":"PC!U58","v":46960},{"$f":"PC!V58","v":288643},{"$f":"PC!W58","v":244264},{"$f":"PC!X58","v":100750},{"$f":"PC!Y58","v":15963},{"$f":"PC!Z58","v":15843.818109323915},{"$f":"PC!AA58","v":64366},{"$f":"PC!AB58","v":77734},{"$f":"PC!AC58","v":24264},{"$f":"PC!AD58","v":13185},{"$f":"PC!AE58","v":26704},{"$f":"PC!AF58","v":8628},{"$f":"PC!AG58","v":22248},{"$f":"PC!AH58","v":5905}]
[null,2049,{"$f":"PC!K59","v":57452},{"$f":"PC!L59","v":45014},{"$f":"PC!M59","v":60814},{"$f":"PC!N59","v":365671.72213522298},{"$f":"PC!O59","v":14063},{"$f":"PC!P59","v":57970},{"$f":"PC!Q59","v":6978},{"$f":"PC!R59","v":2843255},{"$f":"PC!S59","v":17205},{"$f":"PC!T59","v":65940},{"$f":"PC!U59","v":46867},{"$f":"PC!V59","v":288053},{"$f":"PC!W59","v":243894},{"$f":"PC!X59","v":100458},{"$f":"PC!Y59","v":15926},{"$f":"PC!Z59","v":15788.089482074138},{"$f":"PC!AA59","v":64184},{"$f":"PC!AB59","v":77562},{"$f":"PC!AC59","v":24209},{"$f":"PC!AD59","v":13166},{"$f":"PC!AE59","v":26633},{"$f":"PC!AF59","v":8620},{"$f":"PC!AG59","v":22184},{"$f":"PC!AH59","v":5903}]
[null,2050,{"$f":"PC!K60","v":57261},{"$f":"PC!L60","v":44907},{"$f":"PC!M60","v":60670},{"$f":"PC!N60","v":364539.03296402143},{"$f":"PC!O60","v":14010},{"$f":"PC!P60","v":57800},{"$f":"PC!Q60","v":6977},{"$f":"PC!R60","v":2837680},{"$f":"PC!S60","v":17166},{"$f":"PC!T60","v":65724},{"$f":"PC!U60","v":46753},{"$f":"PC!V60","v":287370},{"$f":"PC!W60","v":243454},{"$f":"PC!X60","v":100119},{"$f":"PC!Y60","v":15883},{"$f":"PC!Z60","v":15721.328276304266},{"$f":"PC!AA60","v":63972},{"$f":"PC!AB60","v":77363},{"$f":"PC!AC60","v":24144},{"$f":"PC!AD60","v":13144},{"$f":"PC!AE60","v":26549},{"$f":"PC!AF60","v":8611},{"$f":"PC!AG60","v":22111},{"$f":"PC!AH60","v":5902}]
[null,2051,{"$f":"PC!K61","v":57043},{"$f":"PC!L61","v":44783},{"$f":"PC!M61","v":60505},{"$f":"PC!N61","v":363247.86267666286},{"$f":"PC!O61","v":13950},{"$f":"PC!P61","v":57606},{"$f":"PC!Q61","v":6975},{"$f":"PC!R61","v":2831322},{"$f":"PC!S61","v":17119},{"$f":"PC!T61","v":65477},{"$f":"PC!U61","v":46617},{"$f":"PC!V61","v":286591},{"$f":"PC!W61","v":242943},{"$f":"PC!X61","v":99733},{"$f":"PC!Y61","v":15833},{"$f":"PC!Z61","v":15644.52654856335},{"$f":"PC!AA61","v":63731},{"$f":"PC!AB61","v":77135},{"$f":"PC!AC61","v":24072},{"$f":"PC!AD61","v":13119},{"$f":"PC!AE61","v":26454},{"$f":"PC!AF61","v":8600},{"$f":"PC!AG61","v":22027},{"$f":"PC!AH61","v":5898}]
[null,2052,{"$f":"PC!K62","v":56796},{"$f":"PC!L62","v":44644},{"$f":"PC!M62","v":60320},{"$f":"PC!N62","v":361794.15723094391},{"$f":"PC!O62","v":13882},{"$f":"PC!P62","v":57387},{"$f":"PC!Q62","v":6974},{"$f":"PC!R62","v":2824166},{"$f":"PC!S62","v":17068},{"$f":"PC!T62","v":65198},{"$f":"PC!U62","v":46460},{"$f":"PC!V62","v":285713},{"$f":"PC!W62","v":242361},{"$f":"PC!X62","v":99296},{"$f":"PC!Y62","v":15778},{"$f":"PC!Z62","v":15555.513514656493},{"$f":"PC!AA62","v":63459},{"$f":"PC!AB62","v":76879},{"$f":"PC!AC62","v":23990},{"$f":"PC!AD62","v":13090},{"$f":"PC!AE62","v":26348},{"$f":"PC!AF62","v":8588},{"$f":"PC!AG62","v":21933},{"$f":"PC!AH62","v":5896}]
[]
[]
[]
[]
[]
[]
[]
["x",null,"Contraprestações"]
[]
[]
[null,"Contra fixa",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Bloco 1",{"$f":"TRANSPOSE(PC!E494:E523)","v":0},48352151.071052305,76500279.7613841,100567360.31655444,123289621.71675102,146150312.66889572,169159114.40415636,192246749.59232298,215407680.98806262,238635253.20490167,260022341.81653169,264433125.04101115,268704430.75555515,272838453.08317804,276798131.55292279,280653708.91751611,284322014.14589244,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418]
[null,"Bloco 2",{"$f":"TRANSPOSE(PC!F494:F523)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Contra variável",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Bloco 1",{"$f":"TRANSPOSE(PC!E532:E561)","v":38876769.419480681},46158285.816339411,55156556.861145496,64918580.672412083,74285538.393553749,83202102.046229541,92036395.420279711,100921558.78417994,109847115.10828871,118804127.57187375,127783410.53114071,134805311.96928471,138596209.06951171,140062402.95884788,141479183.10777217,142845285.10261199,144159895.93811727,145422789.42916083,146633592.09151688,147258707.86640275,147244823.51646814,147150325.34611985,147000478.58236435,146798482.79627758,146544709.87706298,146237860.22470766,145881282.41087669,145471531.86890027,145007942.40947345,144490277.13013813]
[null,"Bloco 2",{"$f":"TRANSPOSE(PC!F532:F561)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Bloco 1",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Contraprestação fixa",{"$f":"C130/1000000","v":0},{"$f":"D130/1000000","v":48.352151071052305},76.500279761384107,100.56736031655444,123.28962171675103,146.15031266889571,169.15911440415636,192.24674959232297,215.40768098806262,238.63525320490166,260.02234181653171,264.43312504101118,268.70443075555517,272.83845308317802,276.79813155292277,280.6537089175161,284.32201414589247,287.89960528749418,287.89960528749418,287.89960528749418,287.89960528749418,287.89960528749418,287.89960528749418,287.89960528749418,287.89960528749418,287.89960528749418,287.89960528749418,287.89960528749418,287.89960528749418,287.89960528749418]
[null,"Contraprestação variável",{"$f":"C134/1000000","v":38.876769419480681},{"$f":"D134/1000000","v":46.158285816339408},55.156556861145496,64.918580672412077,74.28553839355375,83.202102046229541,92.036395420279717,100.92155878417994,109.8471151082887,118.80412757187375,127.78341053114072,134.8053119692847,138.5962090695117,140.06240295884788,141.47918310777217,142.845285102612,144.15989593811727,145.42278942916084,146.63359209151687,147.25870786640274,147.24482351646813,147.15032534611984,147.00047858236434,146.7984827962776,146.54470987706299,146.23786022470767,145.88128241087668,145.47153186890026,145.00794240947346,144.49027713013814]
[]
[null,"Bloco 2",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Contraprestação fixa",{"$f":"C131/1000000","v":0},{"$f":"D131/1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contraprestação variável",{"$f":"C135/1000000","v":0},{"$f":"D135/1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["x",null,"premissas opex"]
[]
[null,"OpEx","Unidade","Tipo","Valor"]
[null,"Energia","R$/m³","Premissa","-"]
[null,"Grupo I","R$/m³","Premissa",0.25022320441988943]
[null,"Grupo II","R$/m³","Premissa",0.25840000000000007]
[null,"Grupo III","R$/m³","Premissa",0.27160941176470577]
[null,"Grupo IV","R$/m³","Premissa",0.23906440677966095]
[null,"Grupo V","R$/m³","Premissa",0.16350967741935485]
[null,"Químicos¹","R$/m³","Premissa",0.05]
[null,"Pessoal - Gasto Variável","R$/lig","Premissa",150.57]
[null,"Outros gastos - Gasto Variável","R$/lig","Premissa",136.46]
[null,"Limpa Fossa","R$/lig","Premissa",80]
[null,"¹ Em Caucaia e Fortaleza, os custos são de R$0,16/m³"]
[]
[]
["x","OpEx - Bloco 1",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Energia",{"$f":"TRANSPOSE(PC!E769:E798)/1000000","v":2.8032947193911433},3.3260293886587493,4.2170616692342593,4.9792413900700163,5.6999742934744617,6.3886572741585317,7.070479223952435,7.75562752730296,8.4433959828378793,9.133194448700424,9.824683203012313,10.348347241771517,10.631728047401891,10.752332585946474,10.869542241058427,10.983264308221447,11.09345399817243,11.200091213189792,11.298501969966345,11.354301779675618,11.365921299563841,11.359424592359948,11.349123773036409,11.335231818395595,11.317788317282229,11.296695919838095,11.272186875181088,11.244028087907745,11.212168168002369,11.176593965209493]
[null,"Químicos",{"$f":"TRANSPOSE(PC!E807:E836)/1000000","v":6.844848041442185E-2},0.11489686395353194,0.35422269006385604,0.4419735999109351,0.5168989836699045,0.63561001000460282,0.72057340699871741,0.79876529281215625,0.90887121470668808,0.9904217870474048,1.0722040787073057,1.1351143001965771,1.1680548407590512,1.1812873831617188,1.194122709912842,1.2065542283847248,1.2185733682105813,1.2301791904590156,1.2407779774192629,1.2465100855079232,1.2472595634749637,1.2465076048095309,1.2453085850707537,1.2436803280585988,1.2416516147033314,1.2392030572523909,1.2363449721694562,1.2330652893646361,1.2293643432874486,1.2252232977262083]
[null,"Pessoal ",{"$f":"TRANSPOSE(PC!E848:E877)/1000000","v":15.210268174721405},18.581858721289262,22.603904139357123,27.043263346624986,31.290734640192845,35.3092070321607,39.295484546728559,43.305347346096411,47.333907928064271,51.37708283423212,55.430746446599997,58.661014998599995,60.429682492199987,61.093286641799985,61.734356485199996,62.352292753799993,62.946700954199983,63.517475687399994,64.064472406199997,64.346989908599994,64.341037876499996,64.298113380899991,64.229832897299985,64.137726216899978,64.022068882799985,63.882117079199986,63.71941866569999,63.532397174399982,63.320957746199994,63.084736001699994]
[null,"Outros gastos ",{"$f":"TRANSPOSE(PC!E886:E915)/1000000","v":17.700713320197917},20.118211565117512,23.558996747717618,28.443783537233859,33.795362561862738,36.724146408589661,40.390552574720665,44.080253566524554,47.78941939532956,52.135533805477479,55.251554759397486,58.244439830737271,59.857608194682655,60.469214128331899,61.060388853742843,61.6309419987547,62.179843183493617,62.70765199630145,63.213875462406421,64.096504059006065,63.47525005032,63.436428033519995,63.374786152719992,63.291230841519997,63.186411821720007,63.059574980919997,62.911883127920007,62.742707526520007,62.550842206919995,62.957699793062858]
[null,"Garantias e seguros",{"$f":"TRANSPOSE(PC!E930:E959)/1000000","v":0.73021656561894444},1.6578107134851794,0.85149649480132028,0.82031922863598961,0.9901289527324556,0.87065014335392454,0.69696323847800168,0.75954638974094157,0.66109567442076766,0.65085174965953396,0.55880795972350406,0.18303193398880938,0.18667762045323746,0.18595995986068256,0.18617771450919399,0.18686215442323778,0.18510990762432489,0.18411418267797142,0.13329756694620667,0.13157616306879355,7.7752694350164187E-2,7.6667022962000522E-2,7.7156935818489716E-2,7.5919232494273833E-2,7.6215462748677423E-2,7.7760298122269214E-2,7.6763109927122541E-2,7.7237766220230153E-2,7.6042891314204081E-2,7.6335388562837184E-2]
[]
["x","OpEx - Bloco 2",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Energia",{"$f":"TRANSPOSE(PC!F769:F798)/1000000","v":12.117826343252027},13.298852128838764,14.247921007827578,15.621019460263453,16.926575128553182,17.337968511914877,17.747002249641717,18.153398179741128,18.573792077197712,19.002329767630556,19.427295607442854,19.710379430281314,19.936248205889701,20.129170900996979,20.31685580675051,20.499154502399108,20.676001265381259,20.847317854174815,21.011964824851407,21.09077990835009,21.085851033527312,21.073092582380589,21.055271836314123,21.031985901207172,21.003234834182994,20.969045770857864,20.929322887418813,20.884023281621573,20.833144414655067,20.776410786499859]
[null,"Químicos",{"$f":"TRANSPOSE(PC!F807:F836)/1000000","v":9.9968649045837914},10.964275626402477,11.700858189134884,13.840353519538873,15.814905054240297,16.151347465465246,16.491734102714737,16.806097656003121,17.14428618989448,17.490000168559991,17.831673342862256,18.060655406459933,18.251602546626749,18.427902178417714,18.599489154741139,18.766247921741208,18.928085578084897,19.084957083742875,19.236749021965135,19.309099233685945,19.304683844905394,19.293186250515436,19.277133772010838,19.256171026131248,19.230256758214153,19.199421383893757,19.163658445327773,19.122866197170826,19.076973751097768,19.025886525074458]
[null,"Pessoal ",{"$f":"TRANSPOSE(PC!F848:F877)/1000000","v":79.899637299427525},88.683480539124801,94.27807651762204,104.4891336391193,114.2111966172165,117.36850094871374,120.50826387521099,123.62724814170824,126.72323434640548,129.79435843270272,132.83715427920001,134.8915614732,136.62390545999997,138.01648523040001,139.36846530600002,140.67859896719995,141.94644654960001,143.17140276179998,144.35368141319998,144.95249529179992,144.91430471700002,144.81524621969999,144.67693111199998,144.49623506639998,144.27312947459998,144.00779803199995,143.69949993420002,143.34798824639998,142.95313950119996,142.5128547528]
[null,"Outros gastos ",{"$f":"TRANSPOSE(PC!F886:F915)/1000000","v":76.436851017150445},84.201241996121198,89.296438670602456,99.638175833241107,111.49428837021459,113.40711602673767,114.81536799619197,117.68846902558235,120.54434751820904,129.20457903433709,126.19628273229885,128.11882044611704,129.69330549651704,130.95994582771706,132.18947108451704,133.38147137811703,134.53442824531703,135.64867311691705,136.72415976611703,143.09016702834558,137.23224674251705,137.14231107311701,137.01679755251703,136.85271463571704,136.65011639531704,136.40916931251701,136.12920200411702,135.80959067571703,135.45094343011701,140.87434658634558]
[null,"Garantias e seguros",{"$f":"TRANSPOSE(PC!F930:F959)/1000000","v":1.0581685196415322},1.6567693273921538,1.5852582786671447,1.5830895223677837,1.275691186517615,0.97174412756272854,0.88034248903198797,0.85069088298415929,0.73901474711636594,0.7136125457610466,0.58297413297691214,0.26053938162072982,0.26553817578600264,0.25855082341893915,0.2575341058378337,0.25581566115159615,0.25375377460422299,0.25218425030898983,0.13538885689353378,0.13367717081701266,0.1310627341978742,0.13086098562657048,0.13156734219373997,0.13087035357730353,0.13106013648308554,0.13098155550588467,0.13074707852355869,0.13145285528463327,0.13071327955083664,0.13088358719963644]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Opex total"]
["X","Municípios",2023,2028,{"$f":"D193+5","v":2033},{"$f":"E193+5","v":2038},{"$f":"F193+5","v":2043},{"$f":"G193+5","v":2048},2052]
[null,"Aquiraz",{"$f":"TRANSPOSE(PC!K1823:AG1823)","v":1361068.4053783873},{"$f":"TRANSPOSE(PC!K1828:AG1828)","v":2998832.9420903148},{"$f":"TRANSPOSE(PC!K1833:AG1833)","v":3996638.4904064024},{"$f":"TRANSPOSE(PC!K1838:AG1838)","v":4362996.734679861},{"$f":"TRANSPOSE(PC!K1843:AG1843)","v":4497936.220224753},{"$f":"TRANSPOSE(PC!K1848:AG1848)","v":4458786.7425768012},{"$f":"TRANSPOSE(PC!K1852:AG1852)","v":4410168.8309584353}]
[null,"Barbalha",1026741.8306800021,2833169.5800827844,4456104.1308273897,4898171.9837332061,5040763.9114490291,5005445.9309231769,4948077.4282765798]
[null,"Cascavel",413928.7456789916,2728459.3186422698,5347901.9464552626,6308692.8978559207,6491620.7590406379,6448909.5464209896,6399721.7140500275]
[null,"Caucaia",15779952.850046741,25944014.333174415,35379818.489401355,39420965.605086483,40619398.538323492,40263475.852134757,39890754.086606689]
[null,"Chorozinho",181041.97809257539,852259.92936020519,1662464.1225349228,1977076.5030008026,2034174.4733833214,2014066.3065640423,1984400.8173562523]
[null,"Eusébio",1152375.5405227176,4213188.5909731751,7484501.8059736053,8686480.6625303328,8943030.737068817,8869755.371486811,8859194.7470196709]
[null,"Farias Brito",191633.88285713037,596873.82389461005,1040423.4601882128,1185036.2138342322,1211973.2026548577,1209685.7091646839,1208101.5575249589]
[null,"Fortaleza",159349256.83890027,230373731.90840665,248559062.88625139,260087522.52330279,267636576.44448292,266137876.6472927,269272635.16150928]
[null,"Guaiúba",515411.53254923271,1129233.2243315852,1791642.3492876883,1977974.0792563697,2031167.981571211,2018945.0580680324,2011178.3021508197]
[null,"Horizonte",2059561.7658425963,5539111.8659055987,7726728.1980773127,8593092.3381959777,8868629.686813809,8791303.6757491343,8700328.2811221387]
[null,"Itaitinga",579149.02962844691,3420650.1324321483,6530359.4432574417,7713143.839485758,8002571.7071047239,7968055.6149340076,7907148.1165305553]
[null,"Juazeiro do Norte",9222133.4057618137,18900186.890444044,29468691.906860359,31668080.880942903,32602855.809337553,32382311.195039537,32018731.281153582]
[null,"Maracanaú",12647364.305750113,18857601.392999951,25328706.662881598,28219208.628317691,29086374.832610406,28958037.627095915,28952973.026479229]
[null,"Maranguape",1927462.1640439043,6023810.0705772871,9271498.1251127087,10243801.503323849,10564571.920673314,10465447.811450785,10361985.692632705]
[null,"Missão Velha",252591.36398199131,991649.1260173684,1791850.0417534141,2070893.0748634883,2128174.1932028104,2112863.3554022973,2087797.1602062122]
[null,"Nova Olinda",191999.56306677655,838063.61708635394,1627798.7226069495,1954019.4707624307,2022393.0105453783,2002935.7182125023,1964934.3084290312]
[null,"Pacajus",445282.4094367646,3305405.5136297648,6557125.8393909233,7816839.84299458,8055660.3620866248,7980880.3893334521,7879993.2106370116]
[null,"Pacatuba",3995762.7616034537,6008615.4928418621,7165476.3650245676,7746228.4312357279,7967229.7578313956,7910071.8607047042,7867951.4459171584]
[null,"Paracuru",777781.39765692188,1707934.1475700778,2706670.7059621378,3026442.8767951271,3111206.1056072749,3089102.9949760754,3052953.1849550619]
[null,"Paraipaba",1056943.6941409854,1389760.8623740554,1717319.5328193775,1784409.7835796252,1823038.8336558463,1815158.4788569123,1801535.7684221324]
[null,"São Gonçalo do Amarante",1697718.2196960521,3162865.1373400749,4512222.1079505896,4848292.0678644348,4960934.4836838879,4923816.3753393963,4861782.0198470466]
[null,"São Luís do Curu",348150.43716880359,1020910.7997349423,1402442.0366834258,1495160.9205592037,1523226.7232411054,1519616.9243570326,1517395.2923512459]
[null,"Trairi",499544.64644557412,1637459.8917940825,2597844.3357126126,2918494.6534212413,2993767.9431530894,2967368.7818176174,2923326.7242280445]
[]
[null,"Bloco 1",{"$f":"PC!$E$1823","v":36512941.260343835},{"$f":"PC!$E$1828","v":79928270.868267432},{"$f":"PC!$E$1833","v":122137996.44744059},{"$f":"PC!$E$1838","v":136359915.44358408},{"$f":"PC!$E$1843","v":140507221.484209},{"$f":"PC!$E$1848","v":139555351.33533272},{"$f":"PC!$E$1852","v":138520588.44626138}]
[null,"Bloco 2",{"$f":"PC!$F$1823","v":179509348.08405533},{"$f":"PC!$F$1828","v":265236677.0803943},{"$f":"PC!$F$1833","v":296875380.09478086},{"$f":"PC!$F$1838","v":313581288.43060893},{"$f":"PC!$F$1843","v":322668149.07214761},{"$f":"PC!$F$1848","v":320716416.05477452},{"$f":"PC!$F$1852","v":323320382.23791945}]
[null,"Total",{"$f":"SUM(C218:C219)","v":216022289.34439915},345164947.94866174,419013376.54222143,449941203.87419301,463175370.55635661,460271767.39010727,461840970.68418086]
[]
[]
[]
[]
[]
[null,"Resumo","Bloco 1","Bloco 2"]
[null,"CapEx Total ",{"$f":"SUM(PC!E1898:E1932)","v":2680218777.01928},{"$f":"SUM(PC!F1898:F1932)","v":3537161543.6577344}]
[null,"OpEx Total ",{"$f":"SUM(PC!E1823:E1857)","v":3491444873.4783521},{"$f":"SUM(PC!F1823:F1857)","v":8809392689.8221722}]
[null,"Contraprestação Fixa Máxima ",{"$f":"CP!C6","v":287899605.28749418},{"$f":"CP!D6","v":0}]
[null,"Contraprestação Variável (R$/m³)",{"$f":"CP!C7","v":3.72543257991294},{"$f":"CP!D7","v":0}]
[]
[]
[]
["x",null,"capex"]
[]
[]
[null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Bloco 1",{"$f":"TRANSPOSE(PC!E1898:E1927)/1000000","v":169.03161241179274},383.75247997342126,197.10567009289821,189.888710332405,229.19651683621655,201.53938503563072,161.33408298101889,175.82092355114386,153.03140611591846,150.66012723600326,129.35369438044074,42.368503238150318,43.212412141953102,43.046287004787629,43.096693173424526,43.255128338712453,42.849515653778901,42.61902376804894,30.855918274584866,30.457445154813314,17.998308877352816,17.746996056018641,17.860401809835583,17.573896410711534,17.642468228860515,18.000069009784543,17.769238409056147,17.879112550979205,17.602521137547239,17.670228833990091]
[null,"Bloco 2",{"$f":"TRANSPOSE(PC!F1898:F1927)/1000000","v":244.94641658368809},383.51141837781336,366.95793487665389,366.45590795550544,295.29888576796645,224.94077026915016,203.78298357221942,196.9191858759628,171.06822849915883,165.18808929653855,134.94771596687781,60.310042041835601,61.467170320833937,59.849727643272963,59.614376351350394,59.216588229536143,58.73929967690345,58.375983867821716,31.340013169799491,30.943789540975146,30.338595879137539,30.291894820965386,30.455403285587959,30.29406332807951,30.337994556269791,30.319804515251079,30.265527436008949,30.428901686257689,30.2577035997307,30.297126666582511]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"CAPEX"]
["X","Municípios",2023,2028,{"$f":"D253+5","v":2033},{"$f":"E253+5","v":2038},{"$f":"F253+5","v":2043},{"$f":"G253+5","v":2048},2052]
[null,"Aquiraz",{"$f":"TRANSPOSE(PC!K1898:AG1898)","v":19255299.225474425},{"$f":"TRANSPOSE(PC!K1903:AG1903)","v":8952550.8692490347},{"$f":"TRANSPOSE(PC!K1908:AG1908)","v":5081873.6630439982},{"$f":"TRANSPOSE(PC!K1913:AG1913)","v":1763186.3640098008},{"$f":"TRANSPOSE(PC!K1918:AG1918)","v":859562.04535722651},{"$f":"TRANSPOSE(PC!K1923:AG1923)","v":858617.54876795225},{"$f":"TRANSPOSE(PC!K1927:AG1927)","v":760665.48717897106}]
[null,"Barbalha",8992138.4798869099,3735983.5148379882,3755396.7347623031,1086562.1065253899,607067.41780571081,607067.41780571081,623330.01940571086]
[null,"Cascavel",8439263.7230317146,11440908.421900522,8917221.844279984,1587998.8749230453,946563.35392686701,946563.35392686701,718979.86411726172]
[null,"Caucaia",42183996.638499878,54445596.207975015,27608605.348981056,8909043.1127713565,4927057.6299101375,4919954.9851028156,4959076.0819279812]
[null,"Chorozinho",195260.61986812498,9612068.5687833522,3596587.9752444113,590377.08453569515,299417.19849831029,299417.19849831029,298522.40664482431]
[null,"Eusébio",18171437.366840657,24714798.748817038,14273662.026671715,3400380.2600748139,1454403.7584197009,1453517.1284197005,1462609.3028983383]
[null,"Farias Brito",1873833.0412928921,2866711.0497046178,1540930.1540874292,267134.37460363441,173982.9269663684,173982.9269663684,173921.84576636844]
[null,"Fortaleza",188565703.97447586,151055985.87856078,89435851.140139252,46140950.335555553,23252762.316601984,23237720.307522841,23150838.649647888]
[null,"Guaiúba",1991020.0119952897,2356814.7932507168,2572840.5667225174,474957.01009779255,243770.88944310628,243770.88944310628,243201.86984310631]
[null,"Horizonte",9313784.9699447472,10950689.186294444,8980432.369727578,2126339.9192795265,900125.97974251024,934017.06690815953,988971.38692794496]
[null,"Itaitinga",3310006.4733298402,11375319.499318147,8987314.7211286835,3894644.4806101127,878412.42435220885,861531.22475220868,844688.04966868355]
[null,"Juazeiro do Norte",40139158.230063595,35484722.706715897,23727162.854441147,7780747.5036180802,4679318.0156534994,4672924.2704818714,4657149.7389102411]
[null,"Maracanaú",18312947.345498197,25952587.937706247,19208959.928269856,11509135.642960336,3230372.3716263287,3225803.3445534357,3278331.9874144867]
[null,"Maranguape",10932648.383774187,17279792.962490134,8574489.4325706605,3681914.0022924282,1206046.903780234,1205160.2784818271,1162377.4466575037]
[null,"Missão Velha",1099149.4895460084,7391372.768739217,3362431.3150575599,539185.21044110495,284052.59252461063,284052.59252461063,283374.26972461061]
[null,"Nova Olinda",1958481.2379702504,2244399.1960760793,1814390.6149513922,812717.30159150809,214082.00504046888,213435.82601334059,221659.33820933095]
[null,"Pacajus",9106391.3178862762,21373199.956608947,9505210.3608998992,1691091.1965490277,888547.04172204272,887623.98974744789,883352.16586609429]
[null,"Pacatuba",15414618.129113862,4566751.54783493,4551941.7694531232,1875329.5994129349,1035155.4966266649,1035155.4966266649,966676.59385622363]
[null,"Paracuru",5077891.9504602877,4481850.6210347041,4239375.2583316937,750021.60097104916,352299.35607425333,352299.35607425333,366340.53087425337]
[null,"Paraipaba",1329294.0829702679,1471903.321397075,1240696.3926428652,437331.07828129781,254816.528672599,254816.528672599,252938.3229151158]
[null,"São Gonçalo do Amarante",3906926.8873695545,8415255.3032852057,6599496.1533301435,1612243.8881359228,918401.04939504433,921754.33939504437,921286.69009580929]
[null,"São Luís do Curu",827009.10437572829,1054508.2054454037,1178818.8005421346,605509.7786333689,253094.33251400618,253094.33251400618,252926.09021341061]
[null,"Trairi",3055593.9455364896,4015670.7314519822,4644872.8729106756,761488.43518759299,380164.66596951685,380164.66596951685,393720.3009080523]
[]
[null,"Bloco 1",{"$f":"PC!$E$1898","v":169031612.41179273},{"$f":"PC!$E$1903","v":201539385.0356307},{"$f":"PC!$E$1908","v":129353694.38044074},{"$f":"PC!$E$1913","v":43255128.338712454},{"$f":"PC!$E$1918","v":17998308.877352815},{"$f":"PC!$E$1923","v":18000069.009784542},{"$f":"PC!$E$1927","v":17670228.83399009}]
[null,"Bloco 2",{"$f":"PC!$F$1898","v":244946416.58368808},{"$f":"PC!$F$1903","v":224940770.26915017},{"$f":"PC!$F$1908","v":134947715.96687782},{"$f":"PC!$F$1913","v":59216588.229536146},{"$f":"PC!$F$1918","v":30338595.879137538},{"$f":"PC!$F$1923","v":30319804.515251078},{"$f":"PC!$F$1927","v":30297126.66658251}]
[null,"Total",{"$f":"SUM(C278:C279)","v":413978028.99548078},{"$f":"SUM(D278:D279)","v":426480155.30478084},264301410.34731856,102471716.5682486,48336904.75649035,48319873.52503562,47967355.500572599]
[]
[]
[]
["x",null,"Graficos de fluxo de caixa"]
[]
["B1",null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Fluxo de Caixa do Projeto",{"$f":"Cons1!F229/1000","v":-166.86476993258393},{"$f":"Cons1!G229/1000","v":-340.45689379683358},{"$f":"Cons1!H229/1000","v":-132.92499772940991},{"$f":"Cons1!I229/1000","v":-106.69269825198595},{"$f":"Cons1!J229/1000","v":-128.46895348772702},{"$f":"Cons1!K229/1000","v":-81.62483164623805},{"$f":"Cons1!L229/1000","v":-22.765885037563187},{"$f":"Cons1!M229/1000","v":-18.520375074949872},{"$f":"Cons1!N229/1000","v":22.90850649228852},{"$f":"Cons1!O229/1000","v":43.633272255118442},{"$f":"Cons1!P229/1000","v":82.564276491635368},{"$f":"Cons1!Q229/1000","v":160.62880999896907},{"$f":"Cons1!R229/1000","v":150.63163088003768},{"$f":"Cons1!S229/1000","v":153.05455731830966},{"$f":"Cons1!T229/1000","v":156.21756681394595},{"$f":"Cons1!U229/1000","v":159.2644385013738},{"$f":"Cons1!V229/1000","v":162.7681619961362},{"$f":"Cons1!W229/1000","v":166.1233570749161},{"$f":"Cons1!X229/1000","v":177.52334443388315},{"$f":"Cons1!Y229/1000","v":178.30824646157919},{"$f":"Cons1!Z229/1000","v":190.61960793934662},{"$f":"Cons1!AA229/1000","v":191.37203613226256},{"$f":"Cons1!AB229/1000","v":191.93508448158732},{"$f":"Cons1!AC229/1000","v":192.96552099733671},{"$f":"Cons1!AD229/1000","v":193.79546640814266},{"$f":"Cons1!AE229/1000","v":194.52858754904312},{"$f":"Cons1!AF229/1000","v":196.06862308472188},{"$f":"Cons1!AG229/1000","v":197.76411702259054},{"$f":"Cons1!AH229/1000","v":200.65947097730296},{"$f":"Cons1!AI229/1000","v":200.0900257601069}]
[null,"Fluxo de Caixa Alavancado",{"$f":"Cons1!F376/1000","v":-48.542641244329047},{"$f":"Cons1!G376/1000","v":-86.479593462094201},{"$f":"Cons1!H376/1000","v":-11.27132825725284},{"$f":"Cons1!I376/1000","v":3.1904653790550945},{"$f":"Cons1!J376/1000","v":-12.2407750841643},{"$f":"Cons1!K376/1000","v":-10.583244591871917},{"$f":"Cons1!L376/1000","v":8.0092844578731608},{"$f":"Cons1!M376/1000","v":19.437116959821722},{"$f":"Cons1!N376/1000","v":37.971104378447606},{"$f":"Cons1!O376/1000","v":23.090682923437381},{"$f":"Cons1!P376/1000","v":42.31045726877727},{"$f":"Cons1!Q376/1000","v":60.387656265150405},{"$f":"Cons1!R376/1000","v":39.423134432714697},{"$f":"Cons1!S376/1000","v":7.52403087915713},{"$f":"Cons1!T376/1000","v":9.3387133086253886},{"$f":"Cons1!U376/1000","v":12.634347680333827},{"$f":"Cons1!V376/1000","v":12.445708417120418},{"$f":"Cons1!W376/1000","v":73.67034825906633},{"$f":"Cons1!X376/1000","v":87.837189770922052},{"$f":"Cons1!Y376/1000","v":91.487956560841695},{"$f":"Cons1!Z376/1000","v":106.6651828008327},{"$f":"Cons1!AA376/1000","v":130.02643452775735},{"$f":"Cons1!AB376/1000","v":132.73695533347967},{"$f":"Cons1!AC376/1000","v":135.91486430562668},{"$f":"Cons1!AD376/1000","v":138.89228217283019},{"$f":"Cons1!AE376/1000","v":171.37243421979051},{"$f":"Cons1!AF376/1000","v":173.80588738418851},{"$f":"Cons1!AG376/1000","v":176.39479895077639},{"$f":"Cons1!AH376/1000","v":180.18357053420806},{"$f":"Cons1!AI376/1000","v":200.40188635854935}]
[null,"Fluxo de Caixa de Dividendos",{"$f":"Cons1!F380/1000","v":-90},{"$f":"Cons1!G380/1000","v":-60},{"$f":"Cons1!H380/1000","v":-50},{"$f":"Cons1!I380/1000","v":0},{"$f":"Cons1!J380/1000","v":0},{"$f":"Cons1!K380/1000","v":10.233267308696792},{"$f":"Cons1!L380/1000","v":5.7295185827368549},{"$f":"Cons1!M380/1000","v":17.815008068552608},{"$f":"Cons1!N380/1000","v":32.550546641257959},{"$f":"Cons1!O380/1000","v":18.06737141769915},{"$f":"Cons1!P380/1000","v":41.821591421703303},{"$f":"Cons1!Q380/1000","v":59.246245610257191},{"$f":"Cons1!R380/1000","v":37.829706413115687},{"$f":"Cons1!S380/1000","v":7.3399047311791579},{"$f":"Cons1!T380/1000","v":9.7486955567205289},{"$f":"Cons1!U380/1000","v":12.774007683158386},{"$f":"Cons1!V380/1000","v":19.82856096126056},{"$f":"Cons1!W380/1000","v":81.77091124347308},{"$f":"Cons1!X380/1000","v":88.928584339552486},{"$f":"Cons1!Y380/1000","v":92.579351129472101},{"$f":"Cons1!Z380/1000","v":112.80041131090687},{"$f":"Cons1!AA380/1000","v":130.84424694029329},{"$f":"Cons1!AB380/1000","v":133.55476774601561},{"$f":"Cons1!AC380/1000","v":136.73267671816257},{"$f":"Cons1!AD380/1000","v":147.29436794050156},{"$f":"Cons1!AE380/1000","v":171.71267049344718},{"$f":"Cons1!AF380/1000","v":174.14612365784515},{"$f":"Cons1!AG380/1000","v":176.73503522443306},{"$f":"Cons1!AH380/1000","v":163.47218842471349},{"$f":"Cons1!AI380/1000","v":222.47915132446747}]
[]
[]
["B2",null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Fluxo de Caixa do Projeto",{"$f":"Cons2!F229/1000","v":-164.55023574371737},{"$f":"Cons2!G229/1000","v":-197.19668032339405},{"$f":"Cons2!H229/1000","v":-210.08322491002286},{"$f":"Cons2!I229/1000","v":-233.16650369864081},{"$f":"Cons2!J229/1000","v":-257.6767493248912},{"$f":"Cons2!K229/1000","v":-264.77717535342322},{"$f":"Cons2!L229/1000","v":-270.00887457675833},{"$f":"Cons2!M229/1000","v":-276.56897112158333},{"$f":"Cons2!N229/1000","v":-283.17477729608942},{"$f":"Cons2!O229/1000","v":-295.16486285981068},{"$f":"Cons2!P229/1000","v":-296.81950508263179},{"$f":"Cons2!Q229/1000","v":-300.69474146743744},{"$f":"Cons2!R229/1000","v":-304.45987957255772},{"$f":"Cons2!S229/1000","v":-307.54026703793977},{"$f":"Cons2!T229/1000","v":-310.48683541643851},{"$f":"Cons2!U229/1000","v":-313.34383234954532},{"$f":"Cons2!V229/1000","v":-316.10892983112257},{"$f":"Cons2!W229/1000","v":-318.78238342911408},{"$f":"Cons2!X229/1000","v":-321.25715981502009},{"$f":"Cons2!Y229/1000","v":-327.98336240383424},{"$f":"Cons2!Z229/1000","v":-323.16048820221857},{"$f":"Cons2!AA229/1000","v":-322.47248477474028},{"$f":"Cons2!AB229/1000","v":-322.1824512397277},{"$f":"Cons2!AC229/1000","v":-321.80045403569972},{"$f":"Cons2!AD229/1000","v":-321.32781254748357},{"$f":"Cons2!AE229/1000","v":-320.76403118344297},{"$f":"Cons2!AF229/1000","v":-320.10776249168612},{"$f":"Cons2!AG229/1000","v":-319.35896368064334},{"$f":"Cons2!AH229/1000","v":-318.51583161658505},{"$f":"Cons2!AI229/1000","v":-349.85745843597124}]
[null,"Fluxo de Caixa Alavancado",{"$f":"Cons2!F376/1000","v":-164.55023574371737},{"$f":"Cons2!G376/1000","v":-197.19668032339405},{"$f":"Cons2!H376/1000","v":-210.08322491002286},{"$f":"Cons2!I376/1000","v":-233.16650369864081},{"$f":"Cons2!J376/1000","v":-257.6767493248912},{"$f":"Cons2!K376/1000","v":-264.77717535342322},{"$f":"Cons2!L376/1000","v":-270.00887457675833},{"$f":"Cons2!M376/1000","v":-293.56897112158333},{"$f":"Cons2!N376/1000","v":-282.25268178152629},{"$f":"Cons2!O376/1000","v":-286.24276734524761},{"$f":"Cons2!P376/1000","v":-296.33133686903949},{"$f":"Cons2!Q376/1000","v":-300.20657325384514},{"$f":"Cons2!R376/1000","v":-303.97171135896548},{"$f":"Cons2!S376/1000","v":-298.05209882434747},{"$f":"Cons2!T376/1000","v":-310.48683541643851},{"$f":"Cons2!U376/1000","v":-313.34383234954532},{"$f":"Cons2!V376/1000","v":-316.10892983112257},{"$f":"Cons2!W376/1000","v":-318.78238342911408},{"$f":"Cons2!X376/1000","v":-321.25715981502009},{"$f":"Cons2!Y376/1000","v":-327.98336240383424},{"$f":"Cons2!Z376/1000","v":-323.16048820221857},{"$f":"Cons2!AA376/1000","v":-322.47248477474028},{"$f":"Cons2!AB376/1000","v":-322.1824512397277},{"$f":"Cons2!AC376/1000","v":-321.80045403569972},{"$f":"Cons2!AD376/1000","v":-321.32781254748357},{"$f":"Cons2!AE376/1000","v":-320.76403118344297},{"$f":"Cons2!AF376/1000","v":-320.10776249168612},{"$f":"Cons2!AG376/1000","v":-319.35896368064334},{"$f":"Cons2!AH376/1000","v":-318.51583161658505},{"$f":"Cons2!AI376/1000","v":-349.85745843597124}]
[null,"Fluxo de Caixa de Dividendos",{"$f":"Cons2!F380/1000","v":-120},{"$f":"Cons2!G380/1000","v":-20},{"$f":"Cons2!H380/1000","v":-110},{"$f":"Cons2!I380/1000","v":0},{"$f":"Cons2!J380/1000","v":0},{"$f":"Cons2!K380/1000","v":0},{"$f":"Cons2!L380/1000","v":0},{"$f":"Cons2!M380/1000","v":0},{"$f":"Cons2!N380/1000","v":0},{"$f":"Cons2!O380/1000","v":0},{"$f":"Cons2!P380/1000","v":0},{"$f":"Cons2!Q380/1000","v":0},{"$f":"Cons2!R380/1000","v":0},{"$f":"Cons2!S380/1000","v":0},{"$f":"Cons2!T380/1000","v":0},{"$f":"Cons2!U380/1000","v":0},{"$f":"Cons2!V380/1000","v":0},{"$f":"Cons2!W380/1000","v":0},{"$f":"Cons2!X380/1000","v":0},{"$f":"Cons2!Y380/1000","v":0},{"$f":"Cons2!Z380/1000","v":0},{"$f":"Cons2!AA380/1000","v":0},{"$f":"Cons2!AB380/1000","v":0},{"$f":"Cons2!AC380/1000","v":0},{"$f":"Cons2!AD380/1000","v":0},{"$f":"Cons2!AE380/1000","v":0},{"$f":"Cons2!AF380/1000","v":0},{"$f":"Cons2!AG380/1000","v":0},{"$f":"Cons2!AH380/1000","v":0},{"$f":"Cons2!AI380/1000","v":-8106.2315938914726}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["x",null,"DRE"]
[]
[null,null,1,{"$f":"C312+1","v":2},{"$f":"D312+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["B1","Demonstração do Resultado do Exercício",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"Receita Operacional Bruta",{"$f":"Cons1!F42/1000","v":38.876769419480681},{"$f":"Cons1!G42/1000","v":46.158285816339415},{"$f":"Cons1!H42/1000","v":55.156556861145496},{"$f":"Cons1!I42/1000","v":64.918580672412091},{"$f":"Cons1!J42/1000","v":74.28553839355375},{"$f":"Cons1!K42/1000","v":83.202102046229541},{"$f":"Cons1!L42/1000","v":92.036395420279717},{"$f":"Cons1!M42/1000","v":100.92155878417994},{"$f":"Cons1!N42/1000","v":109.8471151082887},{"$f":"Cons1!O42/1000","v":118.80412757187376}]
[null,"Receita Financeira (Ativo Financeiro)",{"$f":"Cons1!F53/1000","v":20.240570436159047},{"$f":"Cons1!G53/1000","v":62.483426041298173},{"$f":"Cons1!H53/1000","v":84.236185909321108},{"$f":"Cons1!I53/1000","v":104.81938229334224},{"$f":"Cons1!J53/1000","v":129.827215223812},{"$f":"Cons1!K53/1000","v":151.80657913176992},{"$f":"Cons1!L53/1000","v":168.83575374468518},{"$f":"Cons1!M53/1000","v":186.80023316050591},{"$f":"Cons1!N53/1000","v":201.35012806766846},{"$f":"Cons1!O53/1000","v":214.47105954984474}]
[null,"Receita de Construção ",{"$f":"Cons1!F54/1000","v":153.39618826370187},{"$f":"Cons1!G54/1000","v":348.25537557587978},{"$f":"Cons1!H54/1000","v":178.87339560930513},{"$f":"Cons1!I54/1000","v":172.32400462665754},{"$f":"Cons1!J54/1000","v":207.9958390288665},{"$f":"Cons1!K54/1000","v":182.89699191983487},{"$f":"Cons1!L54/1000","v":146.41068030527464},{"$f":"Cons1!M54/1000","v":159.55748812266302},{"$f":"Cons1!N54/1000","v":138.87600105019601},{"$f":"Cons1!O54/1000","v":136.72406546667295}]
[null,"Deduções",{"$f":"Cons1!F56/1000","v":-3.5961011713019628},{"$f":"Cons1!G56/1000","v":-8.7422154120837341},{"$f":"Cons1!H56/1000","v":-12.178257387583988},{"$f":"Cons1!I56/1000","v":-15.307449541479404},{"$f":"Cons1!J56/1000","v":-18.275702310203194},{"$f":"Cons1!K56/1000","v":-21.215098361149089},{"$f":"Cons1!L56/1000","v":-24.160584658760339},{"$f":"Cons1!M56/1000","v":-27.118068524826523},{"$f":"Cons1!N56/1000","v":-30.086068638912501},{"$f":"Cons1!O56/1000","v":-33.063142721851726}]
[null,"Receita Líquida",{"$f":"Cons1!F62/1000","v":208.91742694803963},{"$f":"Cons1!G62/1000","v":448.15487202143362},{"$f":"Cons1!H62/1000","v":306.08788099218776},{"$f":"Cons1!I62/1000","v":326.75451805093252},{"$f":"Cons1!J62/1000","v":393.8328903360291},{"$f":"Cons1!K62/1000","v":396.69057473668528},{"$f":"Cons1!L62/1000","v":383.12224481147922},{"$f":"Cons1!M62/1000","v":420.16121154252232},{"$f":"Cons1!N62/1000","v":419.98717558724064},{"$f":"Cons1!O62/1000","v":436.93610986653971}]
[null,"Custo de Construção",{"$f":"Cons1!F63/1000","v":-153.39618826370187},{"$f":"Cons1!G63/1000","v":-348.25537557587978},{"$f":"Cons1!H63/1000","v":-178.87339560930513},{"$f":"Cons1!I63/1000","v":-172.32400462665754},{"$f":"Cons1!J63/1000","v":-207.9958390288665},{"$f":"Cons1!K63/1000","v":-182.89699191983487},{"$f":"Cons1!L63/1000","v":-146.41068030527464},{"$f":"Cons1!M63/1000","v":-159.55748812266302},{"$f":"Cons1!N63/1000","v":-138.87600105019601},{"$f":"Cons1!O63/1000","v":-136.72406546667295}]
[null,"Custos do Serviço Prestado",{"$f":"Cons1!F64/1000","v":-34.609989032243512},{"$f":"Cons1!G64/1000","v":-41.619587004364227},{"$f":"Cons1!H64/1000","v":-48.983630738775226},{"$f":"Cons1!I64/1000","v":-58.596068738708425},{"$f":"Cons1!J64/1000","v":-68.591967616824263},{"$f":"Cons1!K64/1000","v":-75.881542601687769},{"$f":"Cons1!L64/1000","v":-83.717254509353737},{"$f":"Cons1!M64/1000","v":-91.830835331712848},{"$f":"Cons1!N64/1000","v":-99.851084185518289},{"$f":"Cons1!O64/1000","v":-108.52811324630362}]
[null,"Lucro Bruto",{"$f":"Cons1!F75/1000","v":20.911249652094252},{"$f":"Cons1!G75/1000","v":58.279909441189616},{"$f":"Cons1!H75/1000","v":78.230854644107424},{"$f":"Cons1!I75/1000","v":95.834444685566524},{"$f":"Cons1!J75/1000","v":117.24508369033836},{"$f":"Cons1!K75/1000","v":137.91204021516262},{"$f":"Cons1!L75/1000","v":152.99430999685086},{"$f":"Cons1!M75/1000","v":168.77288808814643},{"$f":"Cons1!N75/1000","v":181.26009035152637},{"$f":"Cons1!O75/1000","v":191.68393115356309}]
[null,"Despesas Operacionais",{"$f":"Cons1!F76/1000","v":0},{"$f":"Cons1!G76/1000","v":0},{"$f":"Cons1!H76/1000","v":0},{"$f":"Cons1!I76/1000","v":0},{"$f":"Cons1!J76/1000","v":0},{"$f":"Cons1!K76/1000","v":0},{"$f":"Cons1!L76/1000","v":0},{"$f":"Cons1!M76/1000","v":0},{"$f":"Cons1!N76/1000","v":0},{"$f":"Cons1!O76/1000","v":0}]
[null,"Lucro Operacional",{"$f":"Cons1!F113/1000","v":20.911249652094252},{"$f":"Cons1!G113/1000","v":58.279909441189616},{"$f":"Cons1!H113/1000","v":78.230854644107424},{"$f":"Cons1!I113/1000","v":95.834444685566524},{"$f":"Cons1!J113/1000","v":117.24508369033836},{"$f":"Cons1!K113/1000","v":137.91204021516262},{"$f":"Cons1!L113/1000","v":152.99430999685086},{"$f":"Cons1!M113/1000","v":168.77288808814643},{"$f":"Cons1!N113/1000","v":181.26009035152637},{"$f":"Cons1!O113/1000","v":191.68393115356309}]
[null,"Receitas/Despesas financeiras líquidas",{"$f":"Cons1!F115/1000","v":-4.5294078108044165},{"$f":"Cons1!G115/1000","v":-14.916383325473344},{"$f":"Cons1!H115/1000","v":-27.478050135733074},{"$f":"Cons1!I115/1000","v":-34.907475154003748},{"$f":"Cons1!J115/1000","v":-43.252134598404382},{"$f":"Cons1!K115/1000","v":-51.509725794008119},{"$f":"Cons1!L115/1000","v":-57.479242753363231},{"$f":"Cons1!M115/1000","v":-61.96176678329082},{"$f":"Cons1!N115/1000","v":-66.281190238125944},{"$f":"Cons1!O115/1000","v":-68.803545960337487}]
[null,"Lucro Antes do Imposto de Renda",{"$f":"Cons1!F116/1000","v":16.381841841289834},{"$f":"Cons1!G116/1000","v":43.363526115716276},{"$f":"Cons1!H116/1000","v":50.752804508374346},{"$f":"Cons1!I116/1000","v":60.926969531562783},{"$f":"Cons1!J116/1000","v":73.992949091933994},{"$f":"Cons1!K116/1000","v":86.4023144211545},{"$f":"Cons1!L116/1000","v":95.515067243487621},{"$f":"Cons1!M116/1000","v":106.8111213048556},{"$f":"Cons1!N116/1000","v":114.97890011340043},{"$f":"Cons1!O116/1000","v":122.88038519322559}]
[null,"Imposto de Renda e Contribuição Social",{"$f":"Cons1!F117/1000","v":-5.5698262260385434},{"$f":"Cons1!G117/1000","v":-14.719598879343534},{"$f":"Cons1!H117/1000","v":-17.231953532847278},{"$f":"Cons1!I117/1000","v":-20.691169640731342},{"$f":"Cons1!J117/1000","v":-25.133602691257554},{"$f":"Cons1!K117/1000","v":-29.352786903192531},{"$f":"Cons1!L117/1000","v":-32.451122862785788},{"$f":"Cons1!M117/1000","v":-36.291781243650902},{"$f":"Cons1!N117/1000","v":-39.068826038556146},{"$f":"Cons1!O117/1000","v":-41.7553309656967}]
[null,"Lucro Líquido",{"$f":"Cons1!F161/1000","v":10.812015615251292},{"$f":"Cons1!G161/1000","v":28.643927236372743},{"$f":"Cons1!H161/1000","v":33.520850975527068},{"$f":"Cons1!I161/1000","v":40.235799890831437},{"$f":"Cons1!J161/1000","v":48.859346400676436},{"$f":"Cons1!K161/1000","v":57.04952751796197},{"$f":"Cons1!L161/1000","v":63.063944380701827},{"$f":"Cons1!M161/1000","v":70.519340061204716},{"$f":"Cons1!N161/1000","v":75.910074074844275},{"$f":"Cons1!O161/1000","v":81.125054227528892}]
[]
[null,"Demonstração do Resultado do Exercício",2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
[null,"Receita Operacional Bruta",{"$f":"Cons1!P42/1000","v":127.78341053114072},{"$f":"Cons1!Q42/1000","v":134.80531196928473},{"$f":"Cons1!R42/1000","v":138.5962090695117},{"$f":"Cons1!S42/1000","v":140.06240295884788},{"$f":"Cons1!T42/1000","v":141.47918310777217},{"$f":"Cons1!U42/1000","v":142.845285102612},{"$f":"Cons1!V42/1000","v":144.15989593811727},{"$f":"Cons1!W42/1000","v":145.42278942916082},{"$f":"Cons1!X42/1000","v":146.63359209151687},{"$f":"Cons1!Y42/1000","v":147.25870786640274}]
[null,"Receita Financeira (Ativo Financeiro)",{"$f":"Cons1!P53/1000","v":223.94995097182405},{"$f":"Cons1!Q53/1000","v":223.681597435942},{"$f":"Cons1!R53/1000","v":222.9152908097731},{"$f":"Cons1!S53/1000","v":221.48249504981698},{"$f":"Cons1!T53/1000","v":219.34420015602771},{"$f":"Cons1!U53/1000","v":216.4339877359611},{"$f":"Cons1!V53/1000","v":212.60717253672189},{"$f":"Cons1!W53/1000","v":207.775748565898},{"$f":"Cons1!X53/1000","v":200.89825526805726},{"$f":"Cons1!Y53/1000","v":193.06556438659396}]
[null,"Receita de Construção ",{"$f":"Cons1!P54/1000","v":117.38847765024997},{"$f":"Cons1!Q54/1000","v":38.449416688621412},{"$f":"Cons1!R54/1000","v":39.215264018822445},{"$f":"Cons1!S54/1000","v":39.06450545684477},{"$f":"Cons1!T54/1000","v":39.110249054882765},{"$f":"Cons1!U54/1000","v":39.254028967381558},{"$f":"Cons1!V54/1000","v":38.885935455804351},{"$f":"Cons1!W54/1000","v":38.676764069504408},{"$f":"Cons1!X54/1000","v":28.001745834185769},{"$f":"Cons1!Y54/1000","v":27.640131477993087}]
[null,"Deduções",{"$f":"Cons1!P56/1000","v":-35.872032092159699},{"$f":"Cons1!Q56/1000","v":-36.929555423452364},{"$f":"Cons1!R56/1000","v":-37.67530918381869},{"$f":"Cons1!S56/1000","v":-38.193329183887393},{"$f":"Cons1!T56/1000","v":-38.690651606114272},{"$f":"Cons1!U56/1000","v":-39.173656946861847},{"$f":"Cons1!V56/1000","v":-39.634576682770899},{"$f":"Cons1!W56/1000","v":-40.082321511290587},{"$f":"Cons1!X56/1000","v":-40.194320757558529},{"$f":"Cons1!Y56/1000","v":-40.252143966735467}]
[null,"Receita Líquida",{"$f":"Cons1!P62/1000","v":433.24980706105498},{"$f":"Cons1!Q62/1000","v":360.00677067039572},{"$f":"Cons1!R62/1000","v":363.05145471428852},{"$f":"Cons1!S62/1000","v":362.41607428162217},{"$f":"Cons1!T62/1000","v":361.24298071256834},{"$f":"Cons1!U62/1000","v":359.35964485909284},{"$f":"Cons1!V62/1000","v":356.01842724787258},{"$f":"Cons1!W62/1000","v":351.79298055327263},{"$f":"Cons1!X62/1000","v":335.33927243620138},{"$f":"Cons1!Y62/1000","v":327.71225976425433}]
[null,"Custo de Construção",{"$f":"Cons1!P63/1000","v":-117.38847765024997},{"$f":"Cons1!Q63/1000","v":-38.449416688621412},{"$f":"Cons1!R63/1000","v":-39.215264018822445},{"$f":"Cons1!S63/1000","v":-39.06450545684477},{"$f":"Cons1!T63/1000","v":-39.110249054882765},{"$f":"Cons1!U63/1000","v":-39.254028967381558},{"$f":"Cons1!V63/1000","v":-38.885935455804351},{"$f":"Cons1!W63/1000","v":-38.676764069504408},{"$f":"Cons1!X63/1000","v":-28.001745834185769},{"$f":"Cons1!Y63/1000","v":-27.640131477993087}]
[null,"Custos do Serviço Prestado",{"$f":"Cons1!P64/1000","v":-116.01926555863727},{"$f":"Cons1!Q64/1000","v":-122.12211742831892},{"$f":"Cons1!R64/1000","v":-125.64544252033379},{"$f":"Cons1!S64/1000","v":-126.98481854508756},{"$f":"Cons1!T64/1000","v":-128.28061302748725},{"$f":"Cons1!U64/1000","v":-129.53149509406322},{"$f":"Cons1!V64/1000","v":-130.73318338583735},{"$f":"Cons1!W64/1000","v":-131.88925444803283},{"$f":"Cons1!X64/1000","v":-132.94375850753246},{"$f":"Cons1!Y64/1000","v":-134.08138027287086}]
[null,"Lucro Bruto",{"$f":"Cons1!P75/1000","v":199.84206385216774},{"$f":"Cons1!Q75/1000","v":199.43523655345544},{"$f":"Cons1!R75/1000","v":198.19074817513226},{"$f":"Cons1!S75/1000","v":196.36675027968988},{"$f":"Cons1!T75/1000","v":193.85211863019836},{"$f":"Cons1!U75/1000","v":190.57412079764805},{"$f":"Cons1!V75/1000","v":186.39930840623089},{"$f":"Cons1!W75/1000","v":181.22696203573543},{"$f":"Cons1!X75/1000","v":174.39376809448319},{"$f":"Cons1!Y75/1000","v":165.99074801339037}]
[null,"Despesas Operacionais",{"$f":"Cons1!P76/1000","v":0},{"$f":"Cons1!Q76/1000","v":0},{"$f":"Cons1!R76/1000","v":0},{"$f":"Cons1!S76/1000","v":0},{"$f":"Cons1!T76/1000","v":0},{"$f":"Cons1!U76/1000","v":0},{"$f":"Cons1!V76/1000","v":0},{"$f":"Cons1!W76/1000","v":0},{"$f":"Cons1!X76/1000","v":0},{"$f":"Cons1!Y76/1000","v":0}]
[null,"Lucro Operacional",{"$f":"Cons1!P113/1000","v":199.84206385216774},{"$f":"Cons1!Q113/1000","v":199.43523655345544},{"$f":"Cons1!R113/1000","v":198.19074817513226},{"$f":"Cons1!S113/1000","v":196.36675027968988},{"$f":"Cons1!T113/1000","v":193.85211863019836},{"$f":"Cons1!U113/1000","v":190.57412079764805},{"$f":"Cons1!V113/1000","v":186.39930840623089},{"$f":"Cons1!W113/1000","v":181.22696203573543},{"$f":"Cons1!X113/1000","v":174.39376809448319},{"$f":"Cons1!Y113/1000","v":165.99074801339037}]
[null,"Receitas/Despesas financeiras líquidas",{"$f":"Cons1!P115/1000","v":-69.872204185367323},{"$f":"Cons1!Q115/1000","v":-68.505084051060166},{"$f":"Cons1!R115/1000","v":-65.285771958089185},{"$f":"Cons1!S115/1000","v":-59.850585278690616},{"$f":"Cons1!T115/1000","v":-53.560171742581581},{"$f":"Cons1!U115/1000","v":-46.984148790999498},{"$f":"Cons1!V115/1000","v":-40.180418231073233},{"$f":"Cons1!W115/1000","v":-33.087868633740484},{"$f":"Cons1!X115/1000","v":-28.895665371787921},{"$f":"Cons1!Y115/1000","v":-24.553446035085543}]
[null,"Lucro Antes do Imposto de Renda",{"$f":"Cons1!P116/1000","v":129.96985966680043},{"$f":"Cons1!Q116/1000","v":130.93015250239526},{"$f":"Cons1!R116/1000","v":132.9049762170431},{"$f":"Cons1!S116/1000","v":136.51616500099925},{"$f":"Cons1!T116/1000","v":140.29194688761677},{"$f":"Cons1!U116/1000","v":143.58997200664854},{"$f":"Cons1!V116/1000","v":146.21889017515764},{"$f":"Cons1!W116/1000","v":148.13909340199493},{"$f":"Cons1!X116/1000","v":145.49810272269528},{"$f":"Cons1!Y116/1000","v":141.43730197830484}]
[null,"Imposto de Renda e Contribuição Social",{"$f":"Cons1!P117/1000","v":-44.165752286712134},{"$f":"Cons1!Q117/1000","v":-44.492251850814391},{"$f":"Cons1!R117/1000","v":-45.163691913794651},{"$f":"Cons1!S117/1000","v":-46.391496100339744},{"$f":"Cons1!T117/1000","v":-47.675261941789699},{"$f":"Cons1!U117/1000","v":-48.796590482260505},{"$f":"Cons1!V117/1000","v":-49.690422659553597},{"$f":"Cons1!W117/1000","v":-50.343291756678276},{"$f":"Cons1!X117/1000","v":-49.445354925716387},{"$f":"Cons1!Y117/1000","v":-48.064682672623647}]
[null,"Lucro Líquido",{"$f":"Cons1!P161/1000","v":85.804107380088269},{"$f":"Cons1!Q161/1000","v":86.43790065158089},{"$f":"Cons1!R161/1000","v":87.741284303248435},{"$f":"Cons1!S161/1000","v":90.124668900659515},{"$f":"Cons1!T161/1000","v":92.61668494582706},{"$f":"Cons1!U161/1000","v":94.793381524388039},{"$f":"Cons1!V161/1000","v":96.528467515604049},{"$f":"Cons1!W161/1000","v":97.795801645316644},{"$f":"Cons1!X161/1000","v":96.052747796978892},{"$f":"Cons1!Y161/1000","v":93.372619305681184}]
[]
[null,"Demonstração do Resultado do Exercício",2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Receita Operacional Bruta",{"$f":"Cons1!Z42/1000","v":147.24482351646813},{"$f":"Cons1!AA42/1000","v":147.15032534611984},{"$f":"Cons1!AB42/1000","v":147.00047858236437},{"$f":"Cons1!AC42/1000","v":146.7984827962776},{"$f":"Cons1!AD42/1000","v":146.54470987706296},{"$f":"Cons1!AE42/1000","v":146.23786022470767},{"$f":"Cons1!AF42/1000","v":145.88128241087668},{"$f":"Cons1!AG42/1000","v":145.47153186890026},{"$f":"Cons1!AH42/1000","v":145.00794240947343},{"$f":"Cons1!AI42/1000","v":144.49027713013814}]
[null,"Receita Financeira (Ativo Financeiro)",{"$f":"Cons1!Z53/1000","v":182.70744240463085},{"$f":"Cons1!AA53/1000","v":170.95247677404384},{"$f":"Cons1!AB53/1000","v":157.66002745772613},{"$f":"Cons1!AC53/1000","v":142.57933697357737},{"$f":"Cons1!AD53/1000","v":125.51696602870729},{"$f":"Cons1!AE53/1000","v":106.246042185562},{"$f":"Cons1!AF53/1000","v":84.404686406118955},{"$f":"Cons1!AG53/1000","v":59.694528592456699},{"$f":"Cons1!AH53/1000","v":31.690754331204239},{"$f":"Cons1!AI53/1000","v":-8.5867759447492622E-12}]
[null,"Receita de Construção ",{"$f":"Cons1!Z54/1000","v":16.333465306197677},{"$f":"Cons1!AA54/1000","v":16.105398920836915},{"$f":"Cons1!AB54/1000","v":16.208314642425787},{"$f":"Cons1!AC54/1000","v":15.948310992720717},{"$f":"Cons1!AD54/1000","v":16.01053991769092},{"$f":"Cons1!AE54/1000","v":16.335062626379468},{"$f":"Cons1!AF54/1000","v":16.125583856218451},{"$f":"Cons1!AG54/1000","v":16.225294640013626},{"$f":"Cons1!AH54/1000","v":15.974287932324119},{"$f":"Cons1!AI54/1000","v":16.035732666846009}]
[null,"Deduções",{"$f":"Cons1!Z56/1000","v":-40.250859664366516},{"$f":"Cons1!AA56/1000","v":-40.242118583609297},{"$f":"Cons1!AB56/1000","v":-40.228257757961913},{"$f":"Cons1!AC56/1000","v":-40.209573147748891},{"$f":"Cons1!AD56/1000","v":-40.186099152721539},{"$f":"Cons1!AE56/1000","v":-40.157715559878675},{"$f":"Cons1!AF56/1000","v":-40.124732112099302},{"$f":"Cons1!AG56/1000","v":-40.086830186966488},{"$f":"Cons1!AH56/1000","v":-40.043948161969503},{"$f":"Cons1!AI56/1000","v":-39.996064123630987}]
[null,"Receita Líquida",{"$f":"Cons1!Z62/1000","v":306.03487156293016},{"$f":"Cons1!AA62/1000","v":293.96608245739134},{"$f":"Cons1!AB62/1000","v":280.64056292455433},{"$f":"Cons1!AC62/1000","v":265.11655761482677},{"$f":"Cons1!AD62/1000","v":247.88611667073965},{"$f":"Cons1!AE62/1000","v":228.66124947677045},{"$f":"Cons1!AF62/1000","v":206.28682056111478},{"$f":"Cons1!AG62/1000","v":181.30452491440408},{"$f":"Cons1!AH62/1000","v":152.62903651103233},{"$f":"Cons1!AI62/1000","v":120.52994567334457}]
[null,"Custo de Construção",{"$f":"Cons1!Z63/1000","v":-16.333465306197677},{"$f":"Cons1!AA63/1000","v":-16.105398920836915},{"$f":"Cons1!AB63/1000","v":-16.208314642425787},{"$f":"Cons1!AC63/1000","v":-15.948310992720717},{"$f":"Cons1!AD63/1000","v":-16.01053991769092},{"$f":"Cons1!AE63/1000","v":-16.335062626379468},{"$f":"Cons1!AF63/1000","v":-16.125583856218451},{"$f":"Cons1!AG63/1000","v":-16.225294640013626},{"$f":"Cons1!AH63/1000","v":-15.974287932324119},{"$f":"Cons1!AI63/1000","v":-16.035732666846009}]
[null,"Custos do Serviço Prestado",{"$f":"Cons1!Z64/1000","v":-133.4690416247233},{"$f":"Cons1!AA64/1000","v":-133.38322231321268},{"$f":"Cons1!AB64/1000","v":-133.24905563169412},{"$f":"Cons1!AC64/1000","v":-133.06580021098083},{"$f":"Cons1!AD64/1000","v":-132.83764481203647},{"$f":"Cons1!AE64/1000","v":-132.56276999421678},{"$f":"Cons1!AF64/1000","v":-132.24020836568513},{"$f":"Cons1!AG64/1000","v":-131.87160426081181},{"$f":"Cons1!AH64/1000","v":-131.45258069428962},{"$f":"Cons1!AI64/1000","v":-131.54983311858155}]
[null,"Lucro Bruto",{"$f":"Cons1!Z75/1000","v":156.23236463200917},{"$f":"Cons1!AA75/1000","v":144.47746122334169},{"$f":"Cons1!AB75/1000","v":131.18319265043442},{"$f":"Cons1!AC75/1000","v":116.10244641112524},{"$f":"Cons1!AD75/1000","v":99.037931941012275},{"$f":"Cons1!AE75/1000","v":79.763416856174217},{"$f":"Cons1!AF75/1000","v":57.92102833921119},{"$f":"Cons1!AG75/1000","v":33.20762601357864},{"$f":"Cons1!AH75/1000","v":5.2021678844185955},{"$f":"Cons1!AI75/1000","v":-27.05562011208298}]
[null,"Despesas Operacionais",{"$f":"Cons1!Z76/1000","v":0},{"$f":"Cons1!AA76/1000","v":0},{"$f":"Cons1!AB76/1000","v":0},{"$f":"Cons1!AC76/1000","v":0},{"$f":"Cons1!AD76/1000","v":0},{"$f":"Cons1!AE76/1000","v":0},{"$f":"Cons1!AF76/1000","v":0},{"$f":"Cons1!AG76/1000","v":0},{"$f":"Cons1!AH76/1000","v":0},{"$f":"Cons1!AI76/1000","v":0}]
[null,"Lucro Operacional",{"$f":"Cons1!Z113/1000","v":156.23236463200917},{"$f":"Cons1!AA113/1000","v":144.47746122334169},{"$f":"Cons1!AB113/1000","v":131.18319265043442},{"$f":"Cons1!AC113/1000","v":116.10244641112524},{"$f":"Cons1!AD113/1000","v":99.037931941012275},{"$f":"Cons1!AE113/1000","v":79.763416856174217},{"$f":"Cons1!AF113/1000","v":57.92102833921119},{"$f":"Cons1!AG113/1000","v":33.20762601357864},{"$f":"Cons1!AH113/1000","v":5.2021678844185955},{"$f":"Cons1!AI113/1000","v":-27.05562011208298}]
[null,"Receitas/Despesas financeiras líquidas",{"$f":"Cons1!Z115/1000","v":-20.211226698383154},{"$f":"Cons1!AA115/1000","v":-16.524124019241032},{"$f":"Cons1!AB115/1000","v":-13.270377873184076},{"$f":"Cons1!AC115/1000","v":-10.01663172712712},{"$f":"Cons1!AD115/1000","v":-6.7628855810701616},{"$f":"Cons1!AE115/1000","v":-4.6266166636184538},{"$f":"Cons1!AF115/1000","v":-3.2729535898014239},{"$f":"Cons1!AG115/1000","v":-1.9192905159843932},{"$f":"Cons1!AH115/1000","v":-0.56562744216736316},{"$f":"Cons1!AI115/1000","v":0.47251605824616899}]
[null,"Lucro Antes do Imposto de Renda",{"$f":"Cons1!Z116/1000","v":136.02113793362602},{"$f":"Cons1!AA116/1000","v":127.95333720410066},{"$f":"Cons1!AB116/1000","v":117.91281477725035},{"$f":"Cons1!AC116/1000","v":106.08581468399812},{"$f":"Cons1!AD116/1000","v":92.27504635994211},{"$f":"Cons1!AE116/1000","v":75.136800192555768},{"$f":"Cons1!AF116/1000","v":54.648074749409766},{"$f":"Cons1!AG116/1000","v":31.28833549759425},{"$f":"Cons1!AH116/1000","v":4.6365404422512322},{"$f":"Cons1!AI116/1000","v":-26.583104053836809}]
[null,"Imposto de Renda e Contribuição Social",{"$f":"Cons1!Z117/1000","v":-46.223186897432846},{"$f":"Cons1!AA117/1000","v":-43.480134649394223},{"$f":"Cons1!AB117/1000","v":-40.066357024265116},{"$f":"Cons1!AC117/1000","v":-36.045176992559355},{"$f":"Cons1!AD117/1000","v":-31.349515762380317},{"$f":"Cons1!AE117/1000","v":-25.522512065468955},{"$f":"Cons1!AF117/1000","v":-18.556345414799324},{"$f":"Cons1!AG117/1000","v":-10.614034069182045},{"$f":"Cons1!AH117/1000","v":-1.5524237503654221},{"$f":"Cons1!AI117/1000","v":9.0622553783045152}]
[null,"Lucro Líquido",{"$f":"Cons1!Z161/1000","v":89.797951036193169},{"$f":"Cons1!AA161/1000","v":84.473202554706447},{"$f":"Cons1!AB161/1000","v":77.846457752985231},{"$f":"Cons1!AC161/1000","v":70.040637691438761},{"$f":"Cons1!AD161/1000","v":60.925530597561789},{"$f":"Cons1!AE161/1000","v":49.614288127086809},{"$f":"Cons1!AF161/1000","v":36.091729334610442},{"$f":"Cons1!AG161/1000","v":20.674301428412203},{"$f":"Cons1!AH161/1000","v":3.0841166918858098},{"$f":"Cons1!AI161/1000","v":-17.520848675532296}]
[]
[]
[]
[null,null,1,{"$f":"C363+1","v":2},{"$f":"D363+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15]
["B2","Demonstração do Resultado do Exercício",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"Receita Operacional Bruta",{"$f":"Cons2!F42/1000","v":0},{"$f":"Cons2!G42/1000","v":0},{"$f":"Cons2!H42/1000","v":0},{"$f":"Cons2!I42/1000","v":0},{"$f":"Cons2!J42/1000","v":0},{"$f":"Cons2!K42/1000","v":0},{"$f":"Cons2!L42/1000","v":0},{"$f":"Cons2!M42/1000","v":0},{"$f":"Cons2!N42/1000","v":0},{"$f":"Cons2!O42/1000","v":0}]
[null,"Receita Financeira (Ativo Financeiro)",{"$f":"Cons2!F53/1000","v":0},{"$f":"Cons2!G53/1000","v":0},{"$f":"Cons2!H53/1000","v":0},{"$f":"Cons2!I53/1000","v":0},{"$f":"Cons2!J53/1000","v":0},{"$f":"Cons2!K53/1000","v":0},{"$f":"Cons2!L53/1000","v":0},{"$f":"Cons2!M53/1000","v":0},{"$f":"Cons2!N53/1000","v":0},{"$f":"Cons2!O53/1000","v":0}]
[null,"Receita de Construção ",{"$f":"Cons2!F54/1000","v":0},{"$f":"Cons2!G54/1000","v":0},{"$f":"Cons2!H54/1000","v":0},{"$f":"Cons2!I54/1000","v":0},{"$f":"Cons2!J54/1000","v":0},{"$f":"Cons2!K54/1000","v":0},{"$f":"Cons2!L54/1000","v":0},{"$f":"Cons2!M54/1000","v":0},{"$f":"Cons2!N54/1000","v":0},{"$f":"Cons2!O54/1000","v":0}]
[null,"Deduções",{"$f":"Cons2!F56/1000","v":0},{"$f":"Cons2!G56/1000","v":0},{"$f":"Cons2!H56/1000","v":0},{"$f":"Cons2!I56/1000","v":0},{"$f":"Cons2!J56/1000","v":0},{"$f":"Cons2!K56/1000","v":0},{"$f":"Cons2!L56/1000","v":0},{"$f":"Cons2!M56/1000","v":0},{"$f":"Cons2!N56/1000","v":0},{"$f":"Cons2!O56/1000","v":0}]
[null,"Receita Líquida",{"$f":"Cons2!F62/1000","v":0},{"$f":"Cons2!G62/1000","v":0},{"$f":"Cons2!H62/1000","v":0},{"$f":"Cons2!I62/1000","v":0},{"$f":"Cons2!J62/1000","v":0},{"$f":"Cons2!K62/1000","v":0},{"$f":"Cons2!L62/1000","v":0},{"$f":"Cons2!M62/1000","v":0},{"$f":"Cons2!N62/1000","v":0},{"$f":"Cons2!O62/1000","v":0}]
[null,"Custo de Construção",{"$f":"Cons2!F63/1000","v":0},{"$f":"Cons2!G63/1000","v":0},{"$f":"Cons2!H63/1000","v":0},{"$f":"Cons2!I63/1000","v":0},{"$f":"Cons2!J63/1000","v":0},{"$f":"Cons2!K63/1000","v":0},{"$f":"Cons2!L63/1000","v":0},{"$f":"Cons2!M63/1000","v":0},{"$f":"Cons2!N63/1000","v":0},{"$f":"Cons2!O63/1000","v":0}]
[null,"Custos do Serviço Prestado",{"$f":"Cons2!F64/1000","v":-170.3933304245441},{"$f":"Cons2!G64/1000","v":-188.77166541587837},{"$f":"Cons2!H64/1000","v":-200.44837001110432},{"$f":"Cons2!I64/1000","v":-223.23006370932401},{"$f":"Cons2!J64/1000","v":-246.38084776558892},{"$f":"Cons2!K64/1000","v":-251.64875712001336},{"$f":"Cons2!L64/1000","v":-256.65520606055071},{"$f":"Cons2!M64/1000","v":-263.00596713634627},{"$f":"Cons2!N64/1000","v":-269.2704004936827},{"$f":"Cons2!O64/1000","v":-280.87791586921759}]
[null,"Lucro Bruto",{"$f":"Cons2!F75/1000","v":-170.3933304245441},{"$f":"Cons2!G75/1000","v":-188.77166541587837},{"$f":"Cons2!H75/1000","v":-200.44837001110432},{"$f":"Cons2!I75/1000","v":-223.23006370932401},{"$f":"Cons2!J75/1000","v":-246.38084776558892},{"$f":"Cons2!K75/1000","v":-251.64875712001336},{"$f":"Cons2!L75/1000","v":-256.65520606055071},{"$f":"Cons2!M75/1000","v":-263.00596713634627},{"$f":"Cons2!N75/1000","v":-269.2704004936827},{"$f":"Cons2!O75/1000","v":-280.87791586921759}]
[null,"Despesas Operacionais",{"$f":"Cons2!F76/1000","v":0},{"$f":"Cons2!G76/1000","v":0},{"$f":"Cons2!H76/1000","v":0},{"$f":"Cons2!I76/1000","v":0},{"$f":"Cons2!J76/1000","v":0},{"$f":"Cons2!K76/1000","v":0},{"$f":"Cons2!L76/1000","v":0},{"$f":"Cons2!M76/1000","v":0},{"$f":"Cons2!N76/1000","v":0},{"$f":"Cons2!O76/1000","v":0}]
[null,"Lucro Operacional",{"$f":"Cons2!F113/1000","v":-170.3933304245441},{"$f":"Cons2!G113/1000","v":-188.77166541587837},{"$f":"Cons2!H113/1000","v":-200.44837001110432},{"$f":"Cons2!I113/1000","v":-223.23006370932401},{"$f":"Cons2!J113/1000","v":-246.38084776558892},{"$f":"Cons2!K113/1000","v":-251.64875712001336},{"$f":"Cons2!L113/1000","v":-256.65520606055071},{"$f":"Cons2!M113/1000","v":-263.00596713634627},{"$f":"Cons2!N113/1000","v":-269.2704004936827},{"$f":"Cons2!O113/1000","v":-280.87791586921759}]
[null,"Receitas/Despesas financeiras líquidas",{"$f":"Cons2!F115/1000","v":0},{"$f":"Cons2!G115/1000","v":0},{"$f":"Cons2!H115/1000","v":0},{"$f":"Cons2!I115/1000","v":0},{"$f":"Cons2!J115/1000","v":0},{"$f":"Cons2!K115/1000","v":0},{"$f":"Cons2!L115/1000","v":0},{"$f":"Cons2!M115/1000","v":0},{"$f":"Cons2!N115/1000","v":0.92209551456310668},{"$f":"Cons2!O115/1000","v":0.92209551456310668}]
[null,"Lucro Antes do Imposto de Renda",{"$f":"Cons2!F116/1000","v":-170.3933304245441},{"$f":"Cons2!G116/1000","v":-188.77166541587837},{"$f":"Cons2!H116/1000","v":-200.44837001110432},{"$f":"Cons2!I116/1000","v":-223.23006370932401},{"$f":"Cons2!J116/1000","v":-246.38084776558892},{"$f":"Cons2!K116/1000","v":-251.64875712001336},{"$f":"Cons2!L116/1000","v":-256.65520606055071},{"$f":"Cons2!M116/1000","v":-263.00596713634627},{"$f":"Cons2!N116/1000","v":-268.34830497911963},{"$f":"Cons2!O116/1000","v":-279.95582035465452}]
[null,"Imposto de Renda e Contribuição Social",{"$f":"Cons2!F117/1000","v":57.933732344344996},{"$f":"Cons2!G117/1000","v":64.18236624139864},{"$f":"Cons2!H117/1000","v":68.152445803775464},{"$f":"Cons2!I117/1000","v":75.898221661170155},{"$f":"Cons2!J117/1000","v":83.76948824030022},{"$f":"Cons2!K117/1000","v":85.560577420804535},{"$f":"Cons2!L117/1000","v":87.262770060587229},{"$f":"Cons2!M117/1000","v":89.422028826357717},{"$f":"Cons2!N117/1000","v":91.238423692900653},{"$f":"Cons2!O117/1000","v":95.184978920582523}]
[null,"Lucro Líquido",{"$f":"Cons2!F161/1000","v":-112.45959808019913},{"$f":"Cons2!G161/1000","v":-124.58929917447973},{"$f":"Cons2!H161/1000","v":-132.29592420732888},{"$f":"Cons2!I161/1000","v":-147.33184204815387},{"$f":"Cons2!J161/1000","v":-162.61135952528869},{"$f":"Cons2!K161/1000","v":-166.08817969920881},{"$f":"Cons2!L161/1000","v":-169.39243599996348},{"$f":"Cons2!M161/1000","v":-173.58393830998853},{"$f":"Cons2!N161/1000","v":-177.10988128621898},{"$f":"Cons2!O161/1000","v":-184.770841434072}]
[]
[null,"Demonstração do Resultado do Exercício",2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
[null,"Receita Operacional Bruta",{"$f":"Cons2!P42/1000","v":0},{"$f":"Cons2!Q42/1000","v":0},{"$f":"Cons2!R42/1000","v":0},{"$f":"Cons2!S42/1000","v":0},{"$f":"Cons2!T42/1000","v":0},{"$f":"Cons2!U42/1000","v":0},{"$f":"Cons2!V42/1000","v":0},{"$f":"Cons2!W42/1000","v":0},{"$f":"Cons2!X42/1000","v":0},{"$f":"Cons2!Y42/1000","v":0}]
[null,"Receita Financeira (Ativo Financeiro)",{"$f":"Cons2!P53/1000","v":0},{"$f":"Cons2!Q53/1000","v":0},{"$f":"Cons2!R53/1000","v":0},{"$f":"Cons2!S53/1000","v":0},{"$f":"Cons2!T53/1000","v":0},{"$f":"Cons2!U53/1000","v":0},{"$f":"Cons2!V53/1000","v":0},{"$f":"Cons2!W53/1000","v":0},{"$f":"Cons2!X53/1000","v":0},{"$f":"Cons2!Y53/1000","v":0}]
[null,"Receita de Construção ",{"$f":"Cons2!P54/1000","v":0},{"$f":"Cons2!Q54/1000","v":0},{"$f":"Cons2!R54/1000","v":0},{"$f":"Cons2!S54/1000","v":0},{"$f":"Cons2!T54/1000","v":0},{"$f":"Cons2!U54/1000","v":0},{"$f":"Cons2!V54/1000","v":0},{"$f":"Cons2!W54/1000","v":0},{"$f":"Cons2!X54/1000","v":0},{"$f":"Cons2!Y54/1000","v":0}]
[null,"Deduções",{"$f":"Cons2!P56/1000","v":0},{"$f":"Cons2!Q56/1000","v":0},{"$f":"Cons2!R56/1000","v":0},{"$f":"Cons2!S56/1000","v":0},{"$f":"Cons2!T56/1000","v":0},{"$f":"Cons2!U56/1000","v":0},{"$f":"Cons2!V56/1000","v":0},{"$f":"Cons2!W56/1000","v":0},{"$f":"Cons2!X56/1000","v":0},{"$f":"Cons2!Y56/1000","v":0}]
[null,"Receita Líquida",{"$f":"Cons2!P62/1000","v":0},{"$f":"Cons2!Q62/1000","v":0},{"$f":"Cons2!R62/1000","v":0},{"$f":"Cons2!S62/1000","v":0},{"$f":"Cons2!T62/1000","v":0},{"$f":"Cons2!U62/1000","v":0},{"$f":"Cons2!V62/1000","v":0},{"$f":"Cons2!W62/1000","v":0},{"$f":"Cons2!X62/1000","v":0},{"$f":"Cons2!Y62/1000","v":0}]
[null,"Custo de Construção",{"$f":"Cons2!P63/1000","v":0},{"$f":"Cons2!Q63/1000","v":0},{"$f":"Cons2!R63/1000","v":0},{"$f":"Cons2!S63/1000","v":0},{"$f":"Cons2!T63/1000","v":0},{"$f":"Cons2!U63/1000","v":0},{"$f":"Cons2!V63/1000","v":0},{"$f":"Cons2!W63/1000","v":0},{"$f":"Cons2!X63/1000","v":0},{"$f":"Cons2!Y63/1000","v":0}]
[null,"Custos do Serviço Prestado",{"$f":"Cons2!P64/1000","v":-281.75576931414003},{"$f":"Cons2!Q64/1000","v":-285.69714452401456},{"$f":"Cons2!R64/1000","v":-289.24159293178388},{"$f":"Cons2!S64/1000","v":-292.11173071204104},{"$f":"Cons2!T64/1000","v":-294.90452747359069},{"$f":"Cons2!U64/1000","v":-297.61145260390003},{"$f":"Cons2!V64/1000","v":-300.23090276727498},{"$f":"Cons2!W64/1000","v":-302.76329737187154},{"$f":"Cons2!X64/1000","v":-305.09195307383067},{"$f":"Cons2!Y64/1000","v":-311.6033893622382}]
[null,"Lucro Bruto",{"$f":"Cons2!P75/1000","v":-281.75576931414003},{"$f":"Cons2!Q75/1000","v":-285.69714452401456},{"$f":"Cons2!R75/1000","v":-289.24159293178388},{"$f":"Cons2!S75/1000","v":-292.11173071204104},{"$f":"Cons2!T75/1000","v":-294.90452747359069},{"$f":"Cons2!U75/1000","v":-297.61145260390003},{"$f":"Cons2!V75/1000","v":-300.23090276727498},{"$f":"Cons2!W75/1000","v":-302.76329737187154},{"$f":"Cons2!X75/1000","v":-305.09195307383067},{"$f":"Cons2!Y75/1000","v":-311.6033893622382}]
[null,"Despesas Operacionais",{"$f":"Cons2!P76/1000","v":0},{"$f":"Cons2!Q76/1000","v":0},{"$f":"Cons2!R76/1000","v":0},{"$f":"Cons2!S76/1000","v":0},{"$f":"Cons2!T76/1000","v":0},{"$f":"Cons2!U76/1000","v":0},{"$f":"Cons2!V76/1000","v":0},{"$f":"Cons2!W76/1000","v":0},{"$f":"Cons2!X76/1000","v":0},{"$f":"Cons2!Y76/1000","v":0}]
[null,"Lucro Operacional",{"$f":"Cons2!P113/1000","v":-281.75576931414003},{"$f":"Cons2!Q113/1000","v":-285.69714452401456},{"$f":"Cons2!R113/1000","v":-289.24159293178388},{"$f":"Cons2!S113/1000","v":-292.11173071204104},{"$f":"Cons2!T113/1000","v":-294.90452747359069},{"$f":"Cons2!U113/1000","v":-297.61145260390003},{"$f":"Cons2!V113/1000","v":-300.23090276727498},{"$f":"Cons2!W113/1000","v":-302.76329737187154},{"$f":"Cons2!X113/1000","v":-305.09195307383067},{"$f":"Cons2!Y113/1000","v":-311.6033893622382}]
[null,"Receitas/Despesas financeiras líquidas",{"$f":"Cons2!P115/1000","v":0.48816821359223295},{"$f":"Cons2!Q115/1000","v":0.48816821359223295},{"$f":"Cons2!R115/1000","v":0.48816821359223295},{"$f":"Cons2!S115/1000","v":0.48816821359223295},{"$f":"Cons2!T115/1000","v":0},{"$f":"Cons2!U115/1000","v":0},{"$f":"Cons2!V115/1000","v":0},{"$f":"Cons2!W115/1000","v":0},{"$f":"Cons2!X115/1000","v":0},{"$f":"Cons2!Y115/1000","v":0}]
[null,"Lucro Antes do Imposto de Renda",{"$f":"Cons2!P116/1000","v":-281.26760110054778},{"$f":"Cons2!Q116/1000","v":-285.20897631042232},{"$f":"Cons2!R116/1000","v":-288.75342471819164},{"$f":"Cons2!S116/1000","v":-291.62356249844879},{"$f":"Cons2!T116/1000","v":-294.90452747359069},{"$f":"Cons2!U116/1000","v":-297.61145260390003},{"$f":"Cons2!V116/1000","v":-300.23090276727498},{"$f":"Cons2!W116/1000","v":-302.76329737187154},{"$f":"Cons2!X116/1000","v":-305.09195307383067},{"$f":"Cons2!Y116/1000","v":-311.6033893622382}]
[null,"Imposto de Renda e Contribuição Social",{"$f":"Cons2!P117/1000","v":95.630984374186227},{"$f":"Cons2!Q117/1000","v":96.971051945543564},{"$f":"Cons2!R117/1000","v":98.176164404185144},{"$f":"Cons2!S117/1000","v":99.152011249472579},{"$f":"Cons2!T117/1000","v":100.26753934102082},{"$f":"Cons2!U117/1000","v":101.18789388532601},{"$f":"Cons2!V117/1000","v":102.07850694087348},{"$f":"Cons2!W117/1000","v":102.93952110643632},{"$f":"Cons2!X117/1000","v":103.73126404510242},{"$f":"Cons2!Y117/1000","v":105.945152383161}]
[null,"Lucro Líquido",{"$f":"Cons2!P161/1000","v":-185.63661672636152},{"$f":"Cons2!Q161/1000","v":-188.23792436487875},{"$f":"Cons2!R161/1000","v":-190.57726031400648},{"$f":"Cons2!S161/1000","v":-192.4715512489762},{"$f":"Cons2!T161/1000","v":-194.63698813256988},{"$f":"Cons2!U161/1000","v":-196.42355871857407},{"$f":"Cons2!V161/1000","v":-198.15239582640152},{"$f":"Cons2!W161/1000","v":-199.82377626543521},{"$f":"Cons2!X161/1000","v":-201.36068902872827},{"$f":"Cons2!Y161/1000","v":-205.65823697907723}]
[]
[null,"Demonstração do Resultado do Exercício",2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Receita Operacional Bruta",{"$f":"Cons2!Z42/1000","v":0},{"$f":"Cons2!AA42/1000","v":0},{"$f":"Cons2!AB42/1000","v":0},{"$f":"Cons2!AC42/1000","v":0},{"$f":"Cons2!AD42/1000","v":0},{"$f":"Cons2!AE42/1000","v":0},{"$f":"Cons2!AF42/1000","v":0},{"$f":"Cons2!AG42/1000","v":0},{"$f":"Cons2!AH42/1000","v":0},{"$f":"Cons2!AI42/1000","v":0}]
[null,"Receita Financeira (Ativo Financeiro)",{"$f":"Cons2!Z53/1000","v":0},{"$f":"Cons2!AA53/1000","v":0},{"$f":"Cons2!AB53/1000","v":0},{"$f":"Cons2!AC53/1000","v":0},{"$f":"Cons2!AD53/1000","v":0},{"$f":"Cons2!AE53/1000","v":0},{"$f":"Cons2!AF53/1000","v":0},{"$f":"Cons2!AG53/1000","v":0},{"$f":"Cons2!AH53/1000","v":0},{"$f":"Cons2!AI53/1000","v":0}]
[null,"Receita de Construção ",{"$f":"Cons2!Z54/1000","v":0},{"$f":"Cons2!AA54/1000","v":0},{"$f":"Cons2!AB54/1000","v":0},{"$f":"Cons2!AC54/1000","v":0},{"$f":"Cons2!AD54/1000","v":0},{"$f":"Cons2!AE54/1000","v":0},{"$f":"Cons2!AF54/1000","v":0},{"$f":"Cons2!AG54/1000","v":0},{"$f":"Cons2!AH54/1000","v":0},{"$f":"Cons2!AI54/1000","v":0}]
[null,"Deduções",{"$f":"Cons2!Z56/1000","v":0},{"$f":"Cons2!AA56/1000","v":0},{"$f":"Cons2!AB56/1000","v":0},{"$f":"Cons2!AC56/1000","v":0},{"$f":"Cons2!AD56/1000","v":0},{"$f":"Cons2!AE56/1000","v":0},{"$f":"Cons2!AF56/1000","v":0},{"$f":"Cons2!AG56/1000","v":0},{"$f":"Cons2!AH56/1000","v":0},{"$f":"Cons2!AI56/1000","v":0}]
[null,"Receita Líquida",{"$f":"Cons2!Z62/1000","v":0},{"$f":"Cons2!AA62/1000","v":0},{"$f":"Cons2!AB62/1000","v":0},{"$f":"Cons2!AC62/1000","v":0},{"$f":"Cons2!AD62/1000","v":0},{"$f":"Cons2!AE62/1000","v":0},{"$f":"Cons2!AF62/1000","v":0},{"$f":"Cons2!AG62/1000","v":0},{"$f":"Cons2!AH62/1000","v":0},{"$f":"Cons2!AI62/1000","v":0}]
[null,"Custo de Construção",{"$f":"Cons2!Z63/1000","v":0},{"$f":"Cons2!AA63/1000","v":0},{"$f":"Cons2!AB63/1000","v":0},{"$f":"Cons2!AC63/1000","v":0},{"$f":"Cons2!AD63/1000","v":0},{"$f":"Cons2!AE63/1000","v":0},{"$f":"Cons2!AF63/1000","v":0},{"$f":"Cons2!AG63/1000","v":0},{"$f":"Cons2!AH63/1000","v":0},{"$f":"Cons2!AI63/1000","v":0}]
[null,"Custos do Serviço Prestado",{"$f":"Cons2!Z64/1000","v":-306.23804177220978},{"$f":"Cons2!AA64/1000","v":-306.03515254503338},{"$f":"Cons2!AB64/1000","v":-305.75290032265781},{"$f":"Cons2!AC64/1000","v":-305.38244636345013},{"$f":"Cons2!AD64/1000","v":-304.92606385993378},{"$f":"Cons2!AE64/1000","v":-304.3829846815521},{"$f":"Cons2!AF64/1000","v":-303.75187839092729},{"$f":"Cons2!AG64/1000","v":-303.03289684190185},{"$f":"Cons2!AH64/1000","v":-302.22401617900266},{"$f":"Cons2!AI64/1000","v":-306.60779267736194}]
[null,"Lucro Bruto",{"$f":"Cons2!Z75/1000","v":-306.23804177220978},{"$f":"Cons2!AA75/1000","v":-306.03515254503338},{"$f":"Cons2!AB75/1000","v":-305.75290032265781},{"$f":"Cons2!AC75/1000","v":-305.38244636345013},{"$f":"Cons2!AD75/1000","v":-304.92606385993378},{"$f":"Cons2!AE75/1000","v":-304.3829846815521},{"$f":"Cons2!AF75/1000","v":-303.75187839092729},{"$f":"Cons2!AG75/1000","v":-303.03289684190185},{"$f":"Cons2!AH75/1000","v":-302.22401617900266},{"$f":"Cons2!AI75/1000","v":-306.60779267736194}]
[null,"Despesas Operacionais",{"$f":"Cons2!Z76/1000","v":0},{"$f":"Cons2!AA76/1000","v":0},{"$f":"Cons2!AB76/1000","v":0},{"$f":"Cons2!AC76/1000","v":0},{"$f":"Cons2!AD76/1000","v":0},{"$f":"Cons2!AE76/1000","v":0},{"$f":"Cons2!AF76/1000","v":0},{"$f":"Cons2!AG76/1000","v":0},{"$f":"Cons2!AH76/1000","v":0},{"$f":"Cons2!AI76/1000","v":0}]
[null,"Lucro Operacional",{"$f":"Cons2!Z113/1000","v":-306.23804177220978},{"$f":"Cons2!AA113/1000","v":-306.03515254503338},{"$f":"Cons2!AB113/1000","v":-305.75290032265781},{"$f":"Cons2!AC113/1000","v":-305.38244636345013},{"$f":"Cons2!AD113/1000","v":-304.92606385993378},{"$f":"Cons2!AE113/1000","v":-304.3829846815521},{"$f":"Cons2!AF113/1000","v":-303.75187839092729},{"$f":"Cons2!AG113/1000","v":-303.03289684190185},{"$f":"Cons2!AH113/1000","v":-302.22401617900266},{"$f":"Cons2!AI113/1000","v":-306.60779267736194}]
[null,"Receitas/Despesas financeiras líquidas",{"$f":"Cons2!Z115/1000","v":0},{"$f":"Cons2!AA115/1000","v":0},{"$f":"Cons2!AB115/1000","v":0},{"$f":"Cons2!AC115/1000","v":0},{"$f":"Cons2!AD115/1000","v":0},{"$f":"Cons2!AE115/1000","v":0},{"$f":"Cons2!AF115/1000","v":0},{"$f":"Cons2!AG115/1000","v":0},{"$f":"Cons2!AH115/1000","v":0},{"$f":"Cons2!AI115/1000","v":0}]
[null,"Lucro Antes do Imposto de Renda",{"$f":"Cons2!Z116/1000","v":-306.23804177220978},{"$f":"Cons2!AA116/1000","v":-306.03515254503338},{"$f":"Cons2!AB116/1000","v":-305.75290032265781},{"$f":"Cons2!AC116/1000","v":-305.38244636345013},{"$f":"Cons2!AD116/1000","v":-304.92606385993378},{"$f":"Cons2!AE116/1000","v":-304.3829846815521},{"$f":"Cons2!AF116/1000","v":-303.75187839092729},{"$f":"Cons2!AG116/1000","v":-303.03289684190185},{"$f":"Cons2!AH116/1000","v":-302.22401617900266},{"$f":"Cons2!AI116/1000","v":-306.60779267736194}]
[null,"Imposto de Renda e Contribuição Social",{"$f":"Cons2!Z117/1000","v":104.12093420255131},{"$f":"Cons2!AA117/1000","v":104.05195186531134},{"$f":"Cons2!AB117/1000","v":103.95598610970364},{"$f":"Cons2!AC117/1000","v":103.83003176357305},{"$f":"Cons2!AD117/1000","v":103.67486171237746},{"$f":"Cons2!AE117/1000","v":103.49021479172771},{"$f":"Cons2!AF117/1000","v":103.27563865291526},{"$f":"Cons2!AG117/1000","v":103.03118492624661},{"$f":"Cons2!AH117/1000","v":102.75616550086089},{"$f":"Cons2!AI117/1000","v":-2736.8720924127974}]
[null,"Lucro Líquido",{"$f":"Cons2!Z161/1000","v":-202.11710756965849},{"$f":"Cons2!AA161/1000","v":-201.98320067972205},{"$f":"Cons2!AB161/1000","v":-201.79691421295416},{"$f":"Cons2!AC161/1000","v":-201.5524145998771},{"$f":"Cons2!AD161/1000","v":-201.25120214755628},{"$f":"Cons2!AE161/1000","v":-200.89276988982439},{"$f":"Cons2!AF161/1000","v":-200.47623973801203},{"$f":"Cons2!AG161/1000","v":-200.00171191565522},{"$f":"Cons2!AH161/1000","v":-199.46785067814176},{"$f":"Cons2!AI161/1000","v":-3043.4798850901593}]
[]
[]
[]
["x",null,"margens"]
[]
[]
["b1",null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Margem EBITDA",{"$f":"Cons1!F384","v":6.0803101554841761E-2},{"$f":"Cons1!G384","v":0.5365717406989654},{"$f":"Cons1!H384","v":0.60818075943086536},{"$f":"Cons1!I384","v":0.6269859497817315},{"$f":"Cons1!J384","v":0.63409823688579225},{"$f":"Cons1!K384","v":0.65150455918441086},{"$f":"Cons1!L384","v":0.6624212527614084},{"$f":"Cons1!M384","v":0.67015691205513894},{"$f":"Cons1!N384","v":0.6767559111896565},{"$f":"Cons1!O384","v":0.68026163100229176},{"$f":"Cons1!P384","v":0.685053675176168},{"$f":"Cons1!Q384","v":0.66616185530116567},{"$f":"Cons1!R384","v":0.65214075666699911},{"$f":"Cons1!S384","v":0.6531221093023134},{"$f":"Cons1!T384","v":0.65403085133349514},{"$f":"Cons1!U384","v":0.65492031010356588},{"$f":"Cons1!V384","v":0.65568377441510517},{"$f":"Cons1!W384","v":0.65645059206770673},{"$f":"Cons1!X384","v":0.65375841015220448},{"$f":"Cons1!Y384","v":0.65126084469814649},{"$f":"Cons1!Z384","v":0.65186222066590671},{"$f":"Cons1!AA384","v":0.65198775002102016},{"$f":"Cons1!AB384","v":0.65222303801502379},{"$f":"Cons1!AC384","v":0.65251144127310035},{"$f":"Cons1!AD384","v":0.65290319218613535},{"$f":"Cons1!AE384","v":0.65339689522947442},{"$f":"Cons1!AF384","v":0.65392783052641734},{"$f":"Cons1!AG384","v":0.65456374066094825},{"$f":"Cons1!AH384","v":0.65525783188039455},{"$f":"Cons1!AI384","v":0.65456132225142238}]
[null,"Margem Líquida",{"$f":"Cons1!F385","v":0.27810992982954802},{"$f":"Cons1!G385","v":0.30307686833044384},{"$f":"Cons1!H385","v":0.25460775023505966},{"$f":"Cons1!I385","v":0.24313726985130471},{"$f":"Cons1!J385","v":0.24729498573301734},{"$f":"Cons1!K385","v":0.24874177840604911},{"$f":"Cons1!L385","v":0.24144344756573563},{"$f":"Cons1!M385","v":0.24054216655178115},{"$f":"Cons1!N385","v":0.23338648648967861},{"$f":"Cons1!O385","v":0.22696171320359443},{"$f":"Cons1!P385","v":0.22125537556019509},{"$f":"Cons1!Q385","v":0.22443673573855089},{"$f":"Cons1!R385","v":0.23074583196543386},{"$f":"Cons1!S385","v":0.23385523986909681},{"$f":"Cons1!T385","v":0.23727360064197575},{"$f":"Cons1!U385","v":0.23988919760076974},{"$f":"Cons1!V385","v":0.24150144259722678},{"$f":"Cons1!W385","v":0.24198939627624563},{"$f":"Cons1!X385","v":0.23763655735376654},{"$f":"Cons1!Y385","v":0.23065333769928259},{"$f":"Cons1!Z385","v":0.22249432400885777},{"$f":"Cons1!AA385","v":0.20935983421357185},{"$f":"Cons1!AB385","v":0.19299926123069808},{"$f":"Cons1!AC385","v":0.17374116245144736},{"$f":"Cons1!AD385","v":0.15121876236391157},{"$f":"Cons1!AE385","v":0.12322326690652598},{"$f":"Cons1!AF385","v":8.9718778955867856E-2},{"$f":"Cons1!AG385","v":5.1441924448086367E-2},{"$f":"Cons1!AH385","v":7.6828518978541826E-3},{"$f":"Cons1!AI385","v":-4.369299082104891E-2}]
[]
[]
[]
["b2",null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Margem EBITDA",{"$f":"Cons2!F384","v":0},{"$f":"Cons2!G384","v":0},{"$f":"Cons2!H384","v":0},{"$f":"Cons2!I384","v":0},{"$f":"Cons2!J384","v":0},{"$f":"Cons2!K384","v":0},{"$f":"Cons2!L384","v":0},{"$f":"Cons2!M384","v":0},{"$f":"Cons2!N384","v":0},{"$f":"Cons2!O384","v":0},{"$f":"Cons2!P384","v":0},{"$f":"Cons2!Q384","v":0},{"$f":"Cons2!R384","v":0},{"$f":"Cons2!S384","v":0},{"$f":"Cons2!T384","v":0},{"$f":"Cons2!U384","v":0},{"$f":"Cons2!V384","v":0},{"$f":"Cons2!W384","v":0},{"$f":"Cons2!X384","v":0},{"$f":"Cons2!Y384","v":0},{"$f":"Cons2!Z384","v":0},{"$f":"Cons2!AA384","v":0},{"$f":"Cons2!AB384","v":0},{"$f":"Cons2!AC384","v":0},{"$f":"Cons2!AD384","v":0},{"$f":"Cons2!AE384","v":0},{"$f":"Cons2!AF384","v":0},{"$f":"Cons2!AG384","v":0},{"$f":"Cons2!AH384","v":0},{"$f":"Cons2!AI384","v":0}]
[null,"Margem Líquida",{"$f":"Cons2!F385","v":0},{"$f":"Cons2!G385","v":0},{"$f":"Cons2!H385","v":0},{"$f":"Cons2!I385","v":0},{"$f":"Cons2!J385","v":0},{"$f":"Cons2!K385","v":0},{"$f":"Cons2!L385","v":0},{"$f":"Cons2!M385","v":0},{"$f":"Cons2!N385","v":0},{"$f":"Cons2!O385","v":0},{"$f":"Cons2!P385","v":0},{"$f":"Cons2!Q385","v":0},{"$f":"Cons2!R385","v":0},{"$f":"Cons2!S385","v":0},{"$f":"Cons2!T385","v":0},{"$f":"Cons2!U385","v":0},{"$f":"Cons2!V385","v":0},{"$f":"Cons2!W385","v":0},{"$f":"Cons2!X385","v":0},{"$f":"Cons2!Y385","v":0},{"$f":"Cons2!Z385","v":0},{"$f":"Cons2!AA385","v":0},{"$f":"Cons2!AB385","v":0},{"$f":"Cons2!AC385","v":0},{"$f":"Cons2!AD385","v":0},{"$f":"Cons2!AE385","v":0},{"$f":"Cons2!AF385","v":0},{"$f":"Cons2!AG385","v":0},{"$f":"Cons2!AH385","v":0},{"$f":"Cons2!AI385","v":0}]
[]
[]
[]
["x",null,"Capex breakdown"]
[]
[null,null,1,{"$f":"C431+1","v":2},{"$f":"D431+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,{"$f":"AD431+1","v":29},30]
[null,"Reembolso BNDES e custos B3",2023,{"$f":"1+C432","v":2024},{"$f":"1+D432","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,{"$f":"1+AD432","v":2051},2052]
[null,"Aquiraz",{"$f":"TRANSPOSE(PC!K974:AH1003)","v":107640.81828179987},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Barbalha",152726.08522812548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cascavel",181612.29189071097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Caucaia",507086.37169334904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Chorozinho",55316.547197881002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Eusébio",233227.16898893801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Farias Brito",33946.507549804992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fortaleza",3425233.6142912218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Guaiúba",58942.868151848044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Horizonte",221751.17525579187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Itaitinga",226406.15447704485,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juazeiro do Norte",1024141.3402690536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Maracanaú",890973.9482058197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Maranguape",302465.49152808409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Missão Velha",60229.341909283743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Nova Olinda",54501.841343102511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pacajus",218755.74926463497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pacatuba",231084.36155736947,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Paracuru",28731.502113658578,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Paraipaba",22355.737162427191,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"São Gonçalo do Amarante",55443.097512143468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"São Luís do Curu",13338.716892425418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Trairi",25740.569396365518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Santana do Cariri",24207.917962296222,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,1,{"$f":"C459+1","v":2},{"$f":"D459+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,{"$f":"PC!C1010","v":"Licenciamento Ambiental  - PPP"},2023,{"$f":"1+C460","v":2024},{"$f":"1+D460","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Aquiraz",{"$f":"TRANSPOSE(PC!K1011:AH1040)","v":164477.29491214891},164477.29491214891,164477.29491214891,164477.29491214891,164477.29491214891,164477.29491214891,164477.29491214891,164477.29491214891,164477.29491214891,164477.29491214891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Barbalha",183533.58527024396,183533.58527024396,183533.58527024396,183533.58527024396,183533.58527024396,183533.58527024396,183533.58527024396,183533.58527024396,183533.58527024396,183533.58527024396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cascavel",451304.54756339639,451304.54756339639,451304.54756339639,451304.54756339639,451304.54756339639,451304.54756339639,451304.54756339639,451304.54756339639,451304.54756339639,451304.54756339639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Caucaia",1264158.9314842655,1264158.9314842655,1264158.9314842655,1264158.9314842655,1264158.9314842655,1264158.9314842655,1264158.9314842655,1264158.9314842655,1264158.9314842655,1264158.9314842655,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Chorozinho",139944.07267024397,139944.07267024397,139944.07267024397,139944.07267024397,139944.07267024397,139944.07267024397,139944.07267024397,139944.07267024397,139944.07267024397,139944.07267024397,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Eusébio",585292.19947025995,585292.19947025995,585292.19947025995,585292.19947025995,585292.19947025995,585292.19947025995,585292.19947025995,585292.19947025995,585292.19947025995,585292.19947025995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Farias Brito",128072.9475782738,128072.9475782738,128072.9475782738,128072.9475782738,128072.9475782738,128072.9475782738,128072.9475782738,128072.9475782738,128072.9475782738,128072.9475782738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fortaleza",691212.23938000016,691212.23938000016,691212.23938000016,691212.23938000016,691212.23938000016,691212.23938000016,691212.23938000016,691212.23938000016,691212.23938000016,691212.23938000016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Guaiúba",197302.99419144742,197302.99419144742,197302.99419144742,197302.99419144742,197302.99419144742,197302.99419144742,197302.99419144742,197302.99419144742,197302.99419144742,197302.99419144742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Horizonte",306702.87747999997,306702.87747999997,306702.87747999997,306702.87747999997,306702.87747999997,306702.87747999997,306702.87747999997,306702.87747999997,306702.87747999997,306702.87747999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Itaitinga",174743.76623102225,174743.76623102225,174743.76623102225,174743.76623102225,174743.76623102225,174743.76623102225,174743.76623102225,174743.76623102225,174743.76623102225,174743.76623102225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juazeiro do Norte",266837.22445842263,266837.22445842263,266837.22445842263,266837.22445842263,266837.22445842263,266837.22445842263,266837.22445842263,266837.22445842263,266837.22445842263,266837.22445842263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Maracanaú",892980.80798900663,892980.80798900663,892980.80798900663,892980.80798900663,892980.80798900663,892980.80798900663,892980.80798900663,892980.80798900663,892980.80798900663,892980.80798900663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Maranguape",620521.80082645104,620521.80082645104,620521.80082645104,620521.80082645104,620521.80082645104,620521.80082645104,620521.80082645104,620521.80082645104,620521.80082645104,620521.80082645104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Missão Velha",54611.680851534147,54611.680851534147,54611.680851534147,54611.680851534147,54611.680851534147,54611.680851534147,54611.680851534147,54611.680851534147,54611.680851534147,54611.680851534147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Nova Olinda",141546.72060250331,141546.72060250331,141546.72060250331,141546.72060250331,141546.72060250331,141546.72060250331,141546.72060250331,141546.72060250331,141546.72060250331,141546.72060250331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pacajus",321446.59716713009,321446.59716713009,321446.59716713009,321446.59716713009,321446.59716713009,321446.59716713009,321446.59716713009,321446.59716713009,321446.59716713009,321446.59716713009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pacatuba",187948.78300082785,187948.78300082785,187948.78300082785,187948.78300082785,187948.78300082785,187948.78300082785,187948.78300082785,187948.78300082785,187948.78300082785,187948.78300082785,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Paracuru",165686.75860365218,165686.75860365218,165686.75860365218,165686.75860365218,165686.75860365218,165686.75860365218,165686.75860365218,165686.75860365218,165686.75860365218,165686.75860365218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Paraipaba",180571.6142540393,180571.6142540393,180571.6142540393,180571.6142540393,180571.6142540393,180571.6142540393,180571.6142540393,180571.6142540393,180571.6142540393,180571.6142540393,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"São Gonçalo do Amarante",571050.17402480671,571050.17402480671,571050.17402480671,571050.17402480671,571050.17402480671,571050.17402480671,571050.17402480671,571050.17402480671,571050.17402480671,571050.17402480671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"São Luís do Curu",46118.632511768716,46118.632511768716,46118.632511768716,46118.632511768716,46118.632511768716,46118.632511768716,46118.632511768716,46118.632511768716,46118.632511768716,46118.632511768716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Trairi",160652.38937917229,160652.38937917229,160652.38937917229,160652.38937917229,160652.38937917229,160652.38937917229,160652.38937917229,160652.38937917229,160652.38937917229,160652.38937917229,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Santana do Cariri",54176.089992961919,54176.089992961919,54176.089992961919,54176.089992961919,54176.089992961919,54176.089992961919,54176.089992961919,54176.089992961919,54176.089992961919,54176.089992961919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,1,{"$f":"C487+1","v":2},{"$f":"D487+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,{"$f":"PC!C1047","v":"Estudos - PPP"},2023,{"$f":"1+C488","v":2024},{"$f":"1+D488","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Aquiraz",{"$f":"TRANSPOSE(PC!K1048:AH1077)","v":912805.95643046265},130831.48888223208,176954.54417683673,238118.64946410345,242039.43955183029,134324.46912789054,127927.01940895061,121456.41489001088,121940.5971710709,122394.80498038018,25438.66112593616,26731.663173808171,28741.039220016002,28637.49539874585,28674.7858842266,28551.883334706919,28379.647585187788,12209.532348520379,12089.268748520377,12089.268748520377,12089.268748520377,12089.268748520377,12089.268748520377,12089.268748520377,12089.268748520377,12089.268748520377,12089.268748520377,12089.268748520377,12089.268748520377,12089.268748520377]
[null,"Barbalha",309728.90991092217,50392.535351461112,78519.163732044282,73219.902744044201,35487.369544044239,52134.119744044154,35487.369544044239,48064.565544044148,35487.369544044239,36482.812880244419,8818.1987858699431,9220.6703351307169,9220.6689438264657,9262.8002784930359,9262.8002784930413,9262.8002784931268,9262.8002784930522,3890.2565401565221,3890.2565401565221,3890.2565401565221,3890.2565401565221,3890.2565401565221,3890.2565401565221,3890.2565401565221,3890.2565401565221,3890.2565401565221,3890.2565401565221,3890.2565401565221,3890.2565401565221,3890.2565401565221]
[null,"Cascavel",619187.37585875404,149012.54297837705,116316.46617837706,387762.69827837707,163363.80360137709,106335.03280137706,111035.88040137706,96905.243401377156,118762.01180137707,103057.13040137682,11726.865332026091,14156.948236721744,14156.948236721644,14156.948236721741,14222.34245972172,14983.628509721719,14222.342459721478,5848.6305746956514,5848.6305746956514,5848.6305746956514,5848.6305746956514,5848.6305746956514,5848.6305746956514,5848.6305746956514,5848.6305746956514,5848.6305746956514,5848.6305746956514,5848.6305746956514,5848.6305746956514,5848.6305746956514]
[null,"Caucaia",677573.59929672733,1329948.3448212664,1567382.6260168902,759488.9641978963,615978.6428843966,654586.23797803267,189943.98548712354,189943.98548712354,222274.46028712313,190525.06121832243,53773.858890194933,55550.912501107996,57425.09912147162,60930.787119016401,62283.439193016384,63571.741755121642,64505.11228845275,33994.882650727704,33994.882650727704,29259.384862886705,29259.384862886705,29259.384862886705,29259.384862886705,29259.384862886705,29259.384862886705,29259.384862886705,29259.384862886705,29259.384862886705,29259.384862886705,29259.384862886705]
[null,"Chorozinho",0,5567.8520740000013,105650.59894682196,60866.582744821942,161309.90964482195,51450.995544821941,52415.850944821985,51209.163744821977,63770.644344822023,44321.254944821914,4692.3499434610485,5424.9768538089211,5424.9768538088747,5846.7218062850652,5846.7218062850652,5846.7218062850652,5846.7218062851571,2611.7121348240171,2611.7121348240171,2611.7121348240171,2611.7121348240171,2611.7121348240171,2611.7121348240171,2611.7121348240171,2611.7121348240171,2611.7121348240171,2611.7121348240171,2611.7121348240171,2611.7121348240171,2611.7121348240171]
[null,"Eusébio",1173093.459788173,393318.1548060865,385089.16022275313,684263.43330275302,411054.72710275307,388290.37510275288,388290.37510275323,388290.3751027527,208233.65533608649,208418.2161832873,26638.605516468102,29157.891514468491,29694.809864468491,32591.146409576329,32591.146409576722,32591.146409576722,32591.146409576722,13710.596444308227,13710.596444308227,13710.596444308227,13710.596444308227,13710.596444308227,13710.596444308227,13710.596444308227,13710.596444308227,13710.596444308227,13710.596444308227,13710.596444308227,13710.596444308227,13710.596444308227]
[null,"Farias Brito",95864.523055230602,14154.630902155295,14154.630902155301,14154.630902155297,44524.963756155295,14154.630902155293,14154.630902155308,23224.252102155308,29953.519302155306,14154.630902155293,2092.4930127048174,2786.3319747126661,2786.3319747126434,2786.3319747126661,2786.3319747126434,2786.3319747126434,2786.3319747126488,1632.562263547826,1632.562263547826,1632.562263547826,1632.562263547826,1632.562263547826,1632.562263547826,1632.562263547826,1632.562263547826,1632.562263547826,1632.562263547826,1632.562263547826,1632.562263547826,1632.562263547826]
[null,"Fortaleza",5838200.9707199698,4051427.2358827083,3317241.4604009776,2669941.5469609774,1574018.4647459774,1152786.5574484777,1573508.0998897257,1083539.246103951,907176.22724616993,745077.01153267955,235044.29503736831,235044.29503737137,239350.97791998956,239350.97791999267,239350.97791999267,239350.97791999267,242692.7347652723,34248.406686707072,34248.406686707072,34248.406686707072,34248.406686707072,34248.406686707072,34248.406686707072,34248.406686707072,34248.406686707072,34248.406686707072,34248.406686707072,34248.406686707072,34248.406686707072,34248.406686707072]
[null,"Guaiúba",112135.67152123057,71362.88516061526,28521.229067615273,86580.232967615273,22713.598960615254,22713.598960615283,22713.598960615276,22713.598960615302,22713.598960615302,23081.358212215284,3590.0257662711447,3590.0257662711447,3767.4516083620538,3767.4516083620538,3808.2730013620003,3808.2730013620594,3808.2730013622031,1456.6137726909092,1456.6137726909092,1456.6137726909092,1456.6137726909092,1456.6137726909092,1456.6137726909092,1456.6137726909092,1456.6137726909092,1456.6137726909092,1456.6137726909092,1456.6137726909092,1456.6137726909092,1456.6137726909092]
[null,"Horizonte",181391.68332874548,339436.95781785279,79874.718704372717,158665.13350437273,129203.63650437274,79874.71870437279,79874.718704372717,79874.718704372906,235913.14699089288,81451.079290772337,13843.816373886064,14268.799625190411,14268.799625190411,14268.799625190411,14268.799625190411,14268.799625190411,14268.799625190784,5203.5888217043484,5203.5888217043484,5203.5888217043484,5203.5888217043484,5203.5888217043484,5203.5888217043484,5203.5888217043484,5203.5888217043484,5203.5888217043484,5203.5888217043484,5203.5888217043484,5203.5888217043484,5203.5888217043484]
[null,"Itaitinga",145957.46514720036,130816.41083360017,54650.801280600179,59849.728680600179,148410.55206660018,54781.964866600174,54719.540970600181,54781.964866600174,54781.964866600174,55729.109707600182,55729.109707600182,55999.636184556708,56526.861663920339,56526.861663920339,56658.025249920342,56658.025249920342,56658.025249920342,56658.025249920342,56658.025249920342,4596.1918113201582,4596.1918113201582,4596.1918113201582,4596.1918113201582,4596.1918113201582,4596.1918113201582,4596.1918113201582,4596.1918113201582,4596.1918113201582,4596.1918113201582,4596.1918113201582]
[null,"Juazeiro do Norte",2096427.9200000002,728278.59,483360.93000000005,682571.1,430182.14,377101.17,615457.26,324185.03999999998,324185.03999999998,326408.51,49088.71,54368.35,54368.35,54368.35,54368.35,54368.35,54368.35,18351.93,18351.93,18351.93,18351.93,18351.93,18351.93,18351.93,18351.93,18351.93,18351.93,18351.93,18351.93,18351.93]
[null,"Maracanaú",568430.96667896782,199601.13435348403,673532.20837554312,655670.44197554293,256813.46780054286,294235.44228289585,294235.44228289585,144547.54435348403,144547.54435348403,149165.98686628405,149165.98686628405,151099.94935815359,151099.94935815359,151099.94935815359,151099.94935815359,151099.94935815313,151099.94935815313,151099.94935815313,151099.949358154,16866.346681669565,16866.346681669565,16866.346681669565,16866.346681669565,16866.346681669565,16866.346681669565,16866.346681669565,16866.346681669565,16866.346681669565,16866.346681669565,16866.346681669565]
[null,"Maranguape",243437.71057992411,92993.096368962055,106614.01491696206,72584.179236962038,228098.679436962,70891.427236962045,71533.865532962052,53681.863732962047,60474.370732962037,54148.118746162101,40547.222451116555,41035.708391594817,42982.954649049359,42982.954649049381,42982.954649049359,42982.954649049359,43059.250521938236,41744.696200777376,41744.696200777376,7214.088079688363,7214.088079688363,7214.088079688363,7214.088079688363,7214.088079688363,7214.088079688363,7214.088079688363,7214.088079688363,7214.088079688363,7214.088079688363,7214.088079688363]
[null,"Missão Velha",186621.83063519068,47029.820765940691,63374.221765940703,47029.820765940676,128154.05966594069,39398.942926075564,54220.62072607562,64952.477126075573,39398.942926075564,39875.478419875479,5140.1942144908371,5473.0452737842206,5473.0452737843152,5473.0452737842206,5473.0452737843152,5473.0452737842206,5473.0452737845035,2053.9402798434785,2053.9402798434785,2053.9402798434785,2053.9402798434785,2053.9402798434785,2053.9402798434785,2053.9402798434785,2053.9402798434785,2053.9402798434785,2053.9402798434785,2053.9402798434785,2053.9402798434785,2053.9402798434785]
[null,"Nova Olinda",134325.02003940943,22913.186159704706,24189.026759704702,36043.508118704711,36223.670429450147,112791.25258124105,29802.711439000097,48183.078190791013,41929.025648550058,33723.854400340962,13686.716446163728,14274.700205911156,14173.82205173392,14041.343297556683,13940.46514337945,13807.986389202211,13724.840835024977,12160.79268084774,12010.581326670506,2247.7226069658032,2247.7226069658032,2247.7226069658032,2247.7226069658032,2247.7226069658032,2247.7226069658032,2247.7226069658032,2247.7226069658032,2247.7226069658032,2247.7226069658032,2247.7226069658032]
[null,"Pacajus",990774.90785276098,141727.7042643805,134139.62246438058,95232.507464380484,338397.60396438045,95232.50746438044,135503.81426438055,122258.99866438043,95232.50746438044,95232.507464380542,11527.264753739373,14002.636297043722,14002.636297043722,14002.636297043722,14002.636297043722,14002.636297043722,14002.636297043113,5824.403631304348,5824.403631304348,5824.403631304348,5824.403631304348,5824.403631304348,5824.403631304348,5824.403631304348,5824.403631304348,5824.403631304348,5824.403631304348,5824.403631304348,5824.403631304348,5824.403631304348]
[null,"Pacatuba",961252.93167202885,271480.69167801435,40333.586696569117,40333.586696568993,40333.586696569095,40333.586696569095,76423.403096569018,67699.230496568824,40333.586696569015,40381.60491976935,12575.424171073906,14433.926917334729,14969.820030789509,14969.820030789275,14969.82003078932,14969.820030789464,14969.820030789886,5691.8698189154147,5691.8698189154147,5691.8698189154147,5691.8698189154147,5691.8698189154147,5691.8698189154147,5691.8698189154147,5691.8698189154147,5691.8698189154147,5691.8698189154147,5691.8698189154147,5691.8698189154147,5691.8698189154147]
[null,"Paracuru",315213.92141502578,72166.964019128238,158662.341858359,79708.754289128279,45897.584289128245,45897.584289128245,45897.584289128194,61293.354089128283,45897.584289128194,45897.584289128288,6264.1445229899055,7437.4694425116459,7437.469442511735,7437.4694425116459,7437.4694425116459,7437.469442511735,7437.4694425115549,2760.7645165217396,2760.7645165217396,2760.7645165217396,2760.7645165217396,2760.7645165217396,2760.7645165217396,2760.7645165217396,2760.7645165217396,2760.7645165217396,2760.7645165217396,2760.7645165217396,2760.7645165217396,2760.7645165217396]
[null,"Paraipaba",121261.24967344097,117025.62045698153,14036.580056981509,14036.580056981533,14036.580056981509,11992.671508724487,11992.671508724463,11992.671508724487,11992.671508724463,12432.017861324603,3871.2603303903802,30243.777330390381,3871.2603303904266,3871.2603303903802,4240.4653695570469,4240.4653695570469,4240.4653695572333,2581.6801592059246,2581.680159205901,2109.5747117565661,2109.5747117565661,2109.5747117565661,2109.5747117565661,2109.5747117565661,2109.5747117565661,2109.5747117565661,2109.5747117565661,2109.5747117565661,2109.5747117565661,2109.5747117565661]
[null,"São Gonçalo do Amarante",197089.1747864855,92083.603193242714,134816.59596092749,212540.88520757013,112043.4621734579,103721.61049928181,70205.037505723187,153801.8835818583,177546.8511754171,81889.958712458101,15756.556763867144,15756.556763867144,16826.869897776236,17217.522849442903,18409.434582442816,18409.434582442904,18409.434582442766,9507.3407901757564,9507.3407901757564,9575.3764451757579,9575.3764451757579,9575.3764451757579,9575.3764451757579,9575.3764451757579,9575.3764451757579,9575.3764451757579,9575.3764451757579,9575.3764451757579,9575.3764451757579,9575.3764451757579]
[null,"São Luís do Curu",26529.563266458765,60791.748901738305,8046.7149017383008,18874.50896821155,8046.7149017383008,15174.608812720466,8046.7149017383008,8046.7149017383008,8046.7149017383008,9186.9926339383019,9186.9926339383019,9260.6905342861282,9260.6905342861282,9260.6905342861282,9260.6905342861282,9260.6905342861282,9260.6905342861282,9260.6905342861282,9260.6905342861282,3214.1474435478262,3214.1474435478262,3214.1474435478262,3214.1474435478262,3214.1474435478262,3214.1474435478262,3214.1474435478262,3214.1474435478262,3214.1474435478262,3214.1474435478262,3214.1474435478262]
[null,"Trairi",123823.27993915536,146555.63928657767,27429.542086577672,52654.908286577687,27429.542086577672,40889.405067253741,27470.36347957774,27470.363479577689,49781.951079577688,28643.459407377606,6406.9719200096724,6603.9962412705536,6603.9962412705318,6603.9962412705881,6603.9962412705418,6603.9962412705318,6653.8890549372663,3496.6267557275369,3496.6267557275369,3682.5566523942034,3682.5566523942034,3682.5566523942034,3682.5566523942034,3682.5566523942034,3682.5566523942034,3682.5566523942034,3682.5566523942034,3682.5566523942034,3682.5566523942034,3682.5566523942034]
[null,"Santana do Cariri",14385.129663868276,28528.363773434132,7406.6517235341389,7406.6517235341462,14924.482203534146,7406.6517235341462,48106.537523534149,7406.6517235341462,7406.6517235341344,7406.6517235341207,1294.7967453420431,1294.7974409942053,1376.441759060225,1376.4417590602134,1376.441759060225,1376.441759060225,1376.441759060237,562.42850215151509,562.42850215151509,562.42850215151509,562.42850215151509,562.42850215151509,562.42850215151509,562.42850215151509,562.42850215151509,562.42850215151509,562.42850215151509,562.42850215151509,562.42850215151509,562.42850215151509]
[]
[]
[]
[null,{"$f":"PC!C1086","v":"Capex Total - Gestão Comercial "},2023,{"$f":"1+C516","v":2024},{"$f":"1+D516","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Aquiraz",{"$f":"TRANSPOSE(PC!K1087:AH1116)","v":0},0,0,164290.71388324196,164135.33137500525,321609.4596292458,275699.82226454554,284348.73415405815,223222.32701720097,222674.73762610485,320318.1774056229,250388.69749901217,245614.70388387452,177207.82253349401,169357.25525526717,266518.47345749836,219946.58512665797,228066.12488466044,166434.99249690998,165554.13441573308,262145.25955326081,216308.49122690651,225196.37069805223,164290.71388324196,164135.33137500525,262087.39296398649,216308.49122690651,225196.37069805223,164290.71388324196,164135.33137500525]
[null,"Barbalha",0,0,0,307469.57661294524,319564.72581294534,328046.17483549082,318798.53181294538,327169.60603549081,330918.06283549074,319564.72581294534,319270.84243549168,302545.83959040005,308022.52221294562,313127.62461294519,323597.15661294525,306696.95301294536,297248.92079040001,305421.74901294557,308974.10301294515,320258.05101294548,303302.12421294529,294534.5579904,303302.12421294552,307469.57661294524,319564.72581294534,303302.12421294529,294534.5579904,303302.12421294552,307469.57661294524,319564.72581294534]
[null,"Cascavel",0,0,0,266723.96698040236,266243.88703984919,556829.50165702193,449385.07505187119,456274.4365202089,328855.28158970946,327696.87441172381,553756.13275187428,410946.99143726617,409175.62504946714,277082.12034063716,271290.08445070643,497259.32780200394,389553.4290863736,396244.54325783096,268561.77300283191,267245.83959435136,492940.75155104743,386088.92362251703,393570.88376747433,266723.96698040236,266243.88703984919,492940.75155104743,386088.92362251703,393570.88376747433,266723.96698040236,266243.88703984919]
[null,"Caucaia",0,0,0,2361703.1133469092,2356764.1089469092,2624622.4821578176,2649355.010157818,2675176.283757817,2661671.9805578194,2650672.0065578171,2595067.7541578216,2417786.3709469088,2433386.7237469093,2414181.5085469075,2397699.2289469093,2341718.8449469102,2365523.3673469084,2390810.9841469079,2376930.5493469094,2364254.5929469089,2307286.193746909,2337593.1849469081,2369297.5425469084,2361703.1133469092,2356764.1089469092,2307286.193746909,2337593.1849469081,2369297.5425469084,2361703.1133469092,2356764.1089469092]
[null,"Chorozinho",0,0,0,107526.69767454351,107175.21057521019,127850.31400613896,127545.97761525286,128843.69370456004,126254.69116800623,125529.21322212627,126092.8785094721,110654.71853720924,112353.21564831732,109739.56615053001,109554.17813777187,110097.48289192445,109727.77847341825,110980.48706829867,108454.70934534459,107600.6385582449,108070.00242869617,108094.64938992997,109721.34883135723,107526.69767454351,107175.21057521019,108070.00242869617,108094.64938992997,109721.34883135723,107526.69767454351,107175.21057521019]
[null,"Eusébio",0,0,0,458087.94141048624,457233.87062338705,538180.4280178491,543239.48471282865,550641.07433202385,545984.94187286554,473932.229723531,520589.99894602416,484229.79442341125,479053.93256432441,477347.93420414446,465319.14551506599,454067.27190835564,458752.33775678731,465951.39365106227,461076.65336183057,458771.62668297108,447255.06614474958,453258.20861568232,461689.61257164431,458087.94141048624,457233.87062338705,447255.06614474958,453258.20861568232,461689.61257164431,458087.94141048624,457233.87062338705]
[null,"Farias Brito",0,0,0,68138.426378181815,68181.290378181831,72981.084196363619,72901.785796363634,72944.649796363752,72854.635396363636,72877.13899636369,72895.356196363442,68248.801178181791,68314.168778181906,68226.297578181839,68269.161578181796,68330.242778181811,68228.44077818183,68271.30477818189,68138.426378181815,68181.290378181831,68242.371578181788,68183.433578181823,68248.801178181879,68138.426378181815,68181.290378181831,68242.371578181788,68183.433578181823,68248.801178181879,68138.426378181815,68181.290378181831]
[null,"Fortaleza",0,0,0,16035095.85269586,16013169.845095862,17386480.547449306,17361426.539449338,17447383.861849312,17271548.232649315,17224010.985049315,17259956.735449258,16322405.743495874,16406198.433895843,16228707.18269586,16180061.900695866,16215747.252295854,16188475.032295866,16273336.107895846,16097352.59789587,16043851.896295857,16075437.306295857,16074593.957095869,16185561.351895848,16035095.85269586,16013169.845095862,16075437.306295857,16074593.957095869,16185561.351895848,16035095.85269586,16013169.845095862]
[null,"Guaiúba",0,0,0,117023.7007968,116847.95839680005,129065.22713279999,128804.82833280016,129621.38753280014,128013.98753279995,127597.1351328001,127945.40513279963,119576.25199680006,120349.94719680009,118762.90759680004,118346.05519680001,118673.96479680005,118368.55879680002,119162.6143968001,117555.2143968,117093.35479680005,117416.97799680001,117375.18559680006,118389.99079680009,117023.7007968,116847.95839680005,117416.97799680001,117375.18559680006,118389.99079680009,117023.7007968,116847.95839680005]
[null,"Horizonte",0,0,0,405260.76307011605,484344.28881312994,579862.51936425921,481820.65430419595,517775.75240944035,522858.38445864309,600601.32983194338,573143.54341053765,378114.27458841098,412499.46842376655,416663.73326525971,493553.67945846997,466028.38179542462,367831.13371888764,403675.85630208498,408713.4808568607,486039.57110320806,458312.81132225157,361544.01539026154,398817.19011800626,405260.76307011605,484344.28881312994,458312.81132225157,361544.01539026154,398817.19011800626,405260.76307011605,484344.28881312994]
[null,"Itaitinga",0,0,0,437494.04239418113,443146.73239418195,519631.95833236398,497587.00313236349,517782.37673236418,501164.00393236318,505476.12233236333,520040.23793236376,445214.92039418191,466177.55959418218,449964.25159418106,454726.44199418213,469247.69359418191,440098.0303941819,460158.38239418238,443472.49879418086,447741.75319418206,462369.09319418209,432955.81639418169,452796.49039418227,437494.04239418113,443146.73239418195,459094.28359418194,431350.55959418172,452796.49039418227,437494.04239418113,443146.73239418195]
[null,"Juazeiro do Norte",0,0,0,2049581.6221570901,2046246.8029570889,2186909.9970261827,2183140.1082261787,2196226.4874261827,2169598.2990261791,2162311.4190261792,2167760.5050261877,2093166.808957088,2105985.2881570905,2078962.7509570909,2071626.5773570887,2076922.4245570914,2072821.411357088,2085727.7617570914,2059032.0625570903,2050907.1913570894,2055627.5893570913,2055503.2837570878,2072408.8453570921,2049581.6221570901,2046246.8029570889,2055627.5893570913,2055503.2837570878,2072408.8453570921,2049581.6221570901,2046246.8029570889]
[null,"Maracanaú",0,0,0,1799839.9785622768,1781856.2697177187,1885440.1910553253,1941397.3659120123,1938596.1851874448,1949234.0279773357,1928197.3107608245,1870749.5305529975,1820096.565875385,1816429.5266866041,1826509.0622242028,1805024.4132774409,1747423.3932671645,1802918.7055024731,1799892.4873057709,1810332.0827987825,1789336.0866486549,1731097.4604673332,1786142.6977583722,1786259.5029224779,1799839.9785622768,1781856.2697177187,1727461.4978818495,1786142.6977583722,1786259.5029224779,1799839.9785622768,1781856.2697177187]
[null,"Maranguape",0,0,0,582851.01241221861,580666.02001221827,712161.83000203653,693678.87320203625,699255.4796020363,667355.01920203678,580666.02001221827,694546.86920203525,606051.15241221816,617311.52521221805,589846.41721221851,592364.67721221852,632241.05641221802,613731.30961221841,619134.31681221782,587297.08081221837,583025.68321221834,622430.558412218,605745.74641221832,612994.04881221789,582851.01241221861,580666.02001221827,622430.558412218,605745.74641221832,612994.04881221789,582851.01241221861,580666.02001221827]
[null,"Missão Velha",0,0,0,120027.70967301815,119809.10327301816,132526.36887883631,132242.39487883623,133132.89447883639,131318.67567883636,123324.53967883621,129902.02047883661,120424.20167301813,121641.53927301821,120119.86727301822,121570.81367301811,121985.5228730182,121595.46047301807,122589.90527301824,120669.59807301813,120122.01047301816,120487.42607301816,120424.20167301813,121641.53927301821,120027.70967301815,119809.10327301816,120487.42607301816,120424.20167301813,121641.53927301821,120027.70967301815,119809.10327301816]
[null,"Nova Olinda",0,0,0,109784.87330524443,107025.485254075,116793.70141982763,125315.12036464327,124906.83809377105,126438.16451129396,123196.55330555121,114511.17848818049,112800.37543184294,112369.58941375739,113858.05155087374,110593.93659791756,101886.05803333351,110339.96573650886,109909.17971842331,111397.64185553965,108176.39118298996,99448.152085212947,107760.60766304673,107791.68426634136,109784.87330524443,107025.485254075,98801.973058084637,107760.60766304673,107791.68426634136,109784.87330524443,107025.485254075]
[null,"Pacajus",0,0,0,423278.60707920959,422115.913473183,536260.05428561138,534928.04677197896,539511.30995444546,530121.88933139807,422115.913473183,522917.47540207219,425385.38646118989,431659.64550569374,425623.28321744583,430883.802030336,432806.26500656834,431363.88197088894,435922.49819212174,426533.07756907429,423809.05254924035,425464.68537994195,425385.38646118989,431307.08679935004,423278.60707920959,422115.913473183,425464.68537994195,425385.38646118989,431307.08679935004,423278.60707920959,422115.913473183]
[null,"Pacatuba",0,0,0,432956.18828274379,432099.97428162344,548445.81645080436,516091.85759996518,519510.28396238503,477880.49483157578,476035.18756007549,543416.76475211058,478987.06740429183,482274.75771147211,440663.18589983578,438689.28578711505,506134.0877927494,473669.75341986388,477045.31550187711,435413.38315704738,433392.33233587968,500578.87705206475,469191.50772439293,473556.1630767865,432956.18828274379,432099.97428162344,500578.87705206475,469191.50772439293,473556.1630767865,432956.18828274379,432099.97428162344]
[null,"Paracuru",0,0,0,123118.52399432729,143400.69719432734,188234.44119905456,155994.2835990545,177906.3603990546,181182.24159905457,201178.2975990547,186828.50199905448,109450.26599432713,127159.5275943273,128207.55239432727,145935.03119432749,131497.36439432719,99103.967994327206,120862.80599432747,124091.53679432729,143936.49719432733,129359.52239432732,97382.978394327263,119515.80479432731,123118.52399432729,143400.69719432734,129359.52239432732,97382.978394327263,119515.80479432731,123118.52399432729,143400.69719432734]
[null,"Paraipaba",0,0,0,104410.20581760009,104256.96701760005,114518.30856959996,114135.7473696001,114439.01016959998,113338.47696960023,113031.99936960007,113729.6109695996,105845.07821760002,106405.52501759998,105442.15661760009,105205.33301760009,105943.66541759994,105538.60061760007,105927.59141759998,104743.47341760005,104457.35621760014,105128.17781759996,104898.85541760003,105398.22101760002,104410.20581760009,104256.96701760005,105128.17781759996,104898.85541760003,105398.22101760002,104410.20581760009,104256.96701760005]
[null,"São Gonçalo do Amarante",0,0,0,250897.01999881276,250383.72024094482,309002.24622677284,309068.3215150194,311485.86692994693,307116.8608530921,306031.3229517971,305841.00554679241,258924.49240836396,260762.29843079334,256121.10417335702,254679.79274468799,254424.10731206308,254418.38493062873,256858.43409276995,252577.29979074825,251122.05747094701,250851.36954017988,251528.26082421938,254585.55562421429,250897.01999881276,250383.72024094482,250851.36954017988,251528.26082421938,254585.55562421429,250897.01999881276,250383.72024094482]
[null,"São Luís do Curu",0,0,0,61506.134426587829,61418.26265175455,71422.458371403322,71427.816406454105,71634.636559415681,71211.351790401255,71035.608240734538,71158.843046903436,62186.604878041275,62370.921283789372,61967.997047968041,61814.757245514862,61917.631518490409,61857.62152592124,62019.43418445596,61659.37422904111,61485.77389339482,61586.504952350093,61614.366734614261,61864.05116798231,61506.134426587829,61418.26265175455,61586.504952350093,61614.366734614261,61864.05116798231,61506.134426587829,61418.26265175455]
[null,"Trairi",0,0,0,91070.603251200009,143840.75031883625,186807.90058647274,143074.55631883629,142720.92831883638,142218.34791883623,194592.00298647259,184656.12778647305,97518.420451200014,96154.273651199968,95068.742851200048,146967.6791188363,136988.9399188364,93190.228051199985,92683.361251200025,92241.862051200034,144421.55751883626,134366.73471883638,91070.603251200009,91070.603251200009,91070.603251200009,143840.75031883625,134366.73471883638,91070.603251200009,91070.603251200009,91070.603251200009,143840.75031883625]
[null,"Santana do Cariri",0,0,0,48521.512199999961,48496.865400000002,52426.154700000006,52469.018700000066,52446.515100000062,52426.154699999955,52444.371900000013,52446.515099999866,48519.369000000006,48586.879800000068,48521.512199999961,48496.865400000002,48476.504999999997,48519.369000000006,48541.872600000061,48521.512199999961,48496.865400000002,48476.504999999997,48539.729400000011,48541.872600000061,48544.015799999965,48496.865400000002,48476.504999999997,48519.369000000006,48541.872600000061,48521.512199999961,48496.865400000002]

{"sheet":"Gráficos A","index":6,"n_rows":494,"n_cols":64,"rows_kept":494,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,"Ligações totais de esgoto"]
[]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
[null,"Municípios/Anos",2023,{"$f":"C7+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Aquiraz",{"$f":"TRANSPOSE(PC!K72:AH101)","v":6615},7803,9015,10613,11265,11920,12577,13236,13896,14555,15039,15224,15401,15571,15732,15887,16033,16172,16181,16182,16175,16160,16139,16109,16071,16026,15973,15912,15843,15766]
[null,"Barbalha",9230,10387,11557,12287,13021,13757,14496,15235,15974,16713,17448,17638,17821,17997,18167,18332,18490,18642,18646,18644,18636,18622,18602,18575,18542,18500,18456,18404,18344,18278]
[null,"Cascavel",3128,5041,6977,8932,10904,12895,14899,16914,18940,20973,23012,23257,23496,23726,23950,24163,24371,24570,24576,24574,24563,24546,24520,24485,24445,24395,24337,24269,24196,24115]
[null,"Caucaia",74965,81593,88285,95034,101830,108662,115521,122399,129287,136172,143043,144693,146284,147811,149274,150672,152004,153270,153320,153303,153219,153072,152862,152587,152246,151841,151371,150834,150231,149560]
[null,"Chorozinho",0,0,1571,2207,2853,3508,4171,4841,5516,6196,6878,6963,7044,7122,7195,7266,7332,7394,7397,7396,7391,7382,7370,7354,7334,7310,7283,7252,7216,7177]
[null,"Eusébio",7601,9726,11880,14060,16263,18486,20727,22982,25249,27523,29803,30142,30468,30782,31083,31371,31647,31910,31919,31916,31899,31870,31829,31774,31707,31627,31534,31429,31309,31176]
[null,"Farias Brito",348,697,1046,1395,1744,2093,2443,2793,3142,3493,3795,3825,3856,3887,3918,3947,3978,4009,4015,4009,4009,4009,4008,4008,4007,4007,4006,4005,4005,4003]
[null,"Fortaleza",709998,732224,844344,853587,862642,871491,880126,888544,896736,904683,912380,921701,930774,939595,948157,956456,964492,972266,972464,972393,972058,971467,970616,969505,968132,966498,964603,962442,960010,957303]
[null,"Guaiúba",3290,3627,3967,4310,4654,5001,5348,5697,6045,6395,6744,6816,6885,6953,7017,7081,7141,7199,7201,7200,7197,7192,7185,7176,7163,7149,7132,7113,7091,7067]
[null,"Horizonte",15193,16564,17949,19347,20756,22173,23596,25024,26453,27883,29309,29658,29993,30313,30620,30911,31188,31450,31461,31457,31439,31406,31358,31296,31220,31128,31023,30903,30767,30616]
[null,"Itaitinga",6241,8147,10216,12319,14453,16616,18802,21011,23238,25479,27731,28093,28440,28773,29094,29402,29695,29974,30013,30038,30048,30046,30027,29996,29951,29892,29819,29732,29632,29517]
[null,"Juazeiro do Norte",50218,57209,64267,71383,78550,85761,93006,100279,107573,114878,115754,116992,118192,119354,120476,121557,122598,123598,123628,123618,123566,123475,123344,123174,122963,122712,122421,122089,121715,121300]
[null,"Maracanaú",52653,57561,62508,67489,72499,77533,82587,87654,92731,97813,102894,103996,105068,106111,107123,108102,109050,109966,110023,110046,110038,109997,109925,109823,109688,109522,109324,109095,108834,108539]
[null,"Maranguape",19023,21810,24636,26124,27620,29120,30624,32126,33627,35125,36615,37051,37471,37874,38258,38624,38972,39301,39315,39311,39291,39249,39192,39116,39022,38907,38776,38626,38457,38269]
[null,"Missão Velha",1369,1904,2446,2994,3548,4107,4670,5237,5807,6378,6951,7028,7103,7175,7244,7311,7374,7435,7437,7436,7433,7426,7417,7406,7391,7374,7354,7331,7305,7277]
[null,"Nova Olinda",538,1093,1662,2246,2843,3452,4070,4697,5332,5973,6619,6715,6807,6894,6976,7053,7125,7193,7202,7205,7204,7198,7187,7171,7151,7126,7095,7061,7021,6976]
[null,"Pacajus",3284,5695,8146,10633,13152,15702,18277,20873,23488,26116,28753,29092,29417,29729,30027,30312,30582,30839,30849,30846,30828,30796,30751,30692,30619,30533,30432,30317,30188,30044]
[null,"Pacatuba",16757,18457,20173,21026,21880,22735,23588,24439,25287,26131,26970,27267,27554,27832,28098,28354,28599,28834,28842,28840,28826,28803,28770,28724,28670,28604,28530,28444,28347,28239]
[null,"Paracuru",4439,5005,5577,6153,6735,7319,7908,8498,9090,9683,10276,10390,10500,10605,10707,10805,10899,10989,10992,10991,10986,10977,10963,10946,10925,10899,10870,10837,10800,10757]
[null,"Paraipaba",5358,5437,5515,5592,5669,5745,5819,5891,5963,6032,6100,6152,6203,6251,6298,6345,6388,6430,6432,6431,6429,6426,6421,6414,6406,6398,6386,6373,6360,6344]
[null,"São Gonçalo do Amarante",10972,11346,12764,13302,13841,14382,14925,15467,16010,16550,17086,17244,17399,17546,17684,17818,17942,18063,18067,18066,18056,18041,18019,17989,17954,17912,17862,17805,17742,17671]
[null,"São Luís do Curu",2128,2294,2461,2629,2797,2966,3135,3303,3473,3641,3810,3845,3880,3914,3947,3979,4011,4043,4044,4043,4043,4041,4039,4037,4034,4030,4025,4020,4015,4008]
[null,"Trairi",2780,3299,3829,4366,4912,5464,6021,6583,7149,7717,8285,8391,8490,8586,8677,8762,8842,8919,8922,8921,8914,8903,8887,8866,8840,8810,8774,8733,8688,8637]
[null,"Santana do Cariri",1997,2077,2154,2233,2310,2385,2461,2535,2609,2683,2756,2778,2800,2822,2843,2866,2887,2911,2910,2910,2910,2911,2911,2910,2909,2908,2910,2909,2910,2909]
[]
[null,"Bloco 1",{"$f":"TRANSPOSE(PC!E72:E101)","v":197485},227798,260170,289598,318315,347244,376342,405573,434907,464307,487071,492535,497816,502915,507821,512539,517062,521397,521615,521628,521453,521088,520535,519789,518853,517720,516405,514891,513180,511268]
[null,"Bloco 2",{"$f":"TRANSPOSE(PC!F72:F101)","v":810640},841198,962775,980663,998426,1016029,1033455,1050685,1067708,1084478,1100980,1112416,1123530,1134308,1144744,1154837,1164578,1173980,1174241,1174148,1173705,1172927,1171807,1170344,1168537,1166388,1163891,1161044,1157846,1154280]
[null,"Total",{"$f":"SUM(C33:C34)","v":1008125},{"$f":"SUM(D33:D34)","v":1068996},1222945,1270261,1316741,1363273,1409797,1456258,1502615,1548785,1588051,1604951,1621346,1637223,1652565,1667376,1681640,1695377,1695856,1695776,1695158,1694015,1692342,1690133,1687390,1684108,1680296,1675935,1671026,1665548]
[]
[null,null,"Ligações Ativas"]
[null,"Bloco 1",{"$f":"TRANSPOSE(PC!$E$147:$E$182)","v":90965.679710125143},101017.91973647742,123410.09976282966,150122.22978918196,179605.9198155342,207815.19984188647,234503.59986823867,260978.17989459095,287609.39992094325,314364.79994729557,341217.25997364771,368139.37999999995,389592.97999999992,401339.45999999985,405746.73999999993,410004.35999999993,414108.33999999985,418056.06,421846.81999999995,425479.66000000009,427355.98,427316.45,427031.36999999994,426577.88999999996,425966.17000000004,425198.03999999992,424268.55999999994,423188.00999999995,421945.92,420541.66000000003,418972.80999999994,0,0,0,0,0]
[null,"Bloco 2",{"$f":"TRANSPOSE(PC!$F$147:$F$182)","v":491640.5337791745},530647.78707197681,588985.06036477908,626141.17365758144,693957.18695038382,758525.58024318586,779494.59353598836,800347.10682879039,821061.62012159301,841623.39341439516,862020.04670719767,882228.56,895872.75999999989,907378,916626.72000000009,925605.79999999993,934306.96000000008,942727.28,950862.73999999987,958714.75999999989,962691.73999999976,962438.10000000009,961780.21000000008,960861.6,959661.52,958179.77999999991,956417.6,954370.05999999994,952035.5199999999,949413.15999999992,946489.03999999992,0,0,0,0,0]
[null,"Total",{"$f":"SUM(C38:C39)","v":582606.21348929964},{"$f":"SUM(D38:D39)","v":631665.70680845424},712395.1601276088,776263.4034467634,873563.10676591797,966340.78008507239,1013998.193404227,1061325.2867233814,1108671.0200425363,1155988.1933616907,1203237.3066808453,1250367.94,1285465.7399999998,1308717.46,1322373.46,1335610.1599999999,1348415.2999999998,1360783.34,1372709.5599999998,1384194.42,1390047.7199999997,1389754.55,1388811.58,1387439.49,1385627.69,1383377.8199999998,1380686.16,1377558.0699999998,1373981.44,1369954.8199999998]
[]
[]
[null,null,"% Atendimento de esgoto projetado por ano"]
[null,null,{"$f":"C7","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Bloco 1",{"$f":"TRANSPOSE(PC!E224:E253)","v":0.43843736790135968},0.48390670857514112,0.53074933428143134,0.57474215809501461,0.61882868353674836,0.66485281127967644,0.71240423843206446,0.7611647947471849,0.81095397452788742,0.86152739803621303,0.90000077914718812,0.90711085790857493,0.9143,0.92140215543382087,0.92859797290777657,0.93569999999999987,0.94288923649388257,0.95,0.95001231559675248,0.95000000000000007,0.94999999999999984,0.95,0.95000000000000018,0.95000000000000007,0.95,0.94999999999999984,0.95,0.95000000000000007,0.95,0.95]
[null,"Bloco 2",{"$f":"TRANSPOSE(PC!F224:F253)","v":0.70152093296654494},0.72136499849024827,0.82469581096310152,0.83237405387987518,0.84065920879464284,0.84944722207732259,0.85870883241166762,0.86844643247024556,0.8786374042341164,0.8892490942186011,0.90029040763683266,0.90735836296852956,0.91452227070038183,0.92158908374092408,0.9287544149608995,0.93582140016296678,0.94298580859332737,0.95005330942605493,0.95005330958465906,0.9500533105707285,0.95005295742967777,0.95005349719121457,0.95005293627704901,0.9500534635115826,0.95005289571489815,0.95005495581230281,0.95005249331767316,0.95005280221938182,0.95005276401179439,0.95005271849118056]
[]
[]
[]
[]
[]
[]
[null,null,"População por município"]
[]
[null,null,{"$f":"C7","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Bloco 1",{"$f":"TRANSPOSE(PC!E34:E63)","v":1113321.1527204225},1120561.9287615893,1128514.1894233627,1136053.2952579437,1143158.8054038053,1149821.2869428725,1156021.2712115403,1161758.5437366336,1167058.199839564,1171844.025047156,1176134.5070068249,1179927.5464254343,1183234.2187657682,1186056.6709816684,1188395.0301683499,1190252.2804389105,1191641.4972561342,1192568.9427539019,1193040.8830378193,1193070.4610900031,1192652.7484015119,1191805.9078130892,1190526.1657130867,1188809.5062146026,1186658.818109324,1184071.0894820741,1181052.3282763043,1177583.5265485635,1173666.5135146566,1169301.0667579577]
[null,"Bloco 2",{"$f":"TRANSPOSE(PC!F34:F63)","v":3153694.3935931567},3171789.3796480447,3189007.1412872411,3205308.5713913795,3220651.5647711703,3234991.0075519714,3248308.8476216574,3260607.1081411736,3271871.7369983951,3282053.6097032456,3291139.7021297421,3299138.0326136318,3306065.6368613709,3311932.5457542185,3316737.7554320167,3320488.2842305135,3323204.1958423052,3324922.5549250282,3325646.3962200992,3325387.7370982263,3324158.6171260229,3321985.0913107311,3318861.1557921935,3314781.7835493088,3309739.9716869593,3303738.722135223,3296778.0329640214,3288841.8626766629,3279909.1572309439,3269968.9002211955]
[null,"Total",{"$f":"SUM(C56:C57)","v":4267015.5463135792},{"$f":"SUM(D56:D57)","v":4292351.308409634},4317521.3307106039,4341361.8666493231,4363810.3701749761,4384812.294494844,4404330.1188331973,4422365.6518778075,4438929.9368379591,4453897.6347504016,4467274.2091365671,4479065.5790390661,4489299.8556271391,4497989.2167358864,4505132.7856003661,4510740.5646694237,4514845.6930984389,4517491.4976789299,4518687.2792579187,4518458.1981882295,4516811.3655275349,4513790.9991238201,4509387.3215052802,4503591.2897639116,4496398.7897962835,4487809.8116172971,4477830.3612403255,4466425.3892252259,4453575.6707456,4439269.9669791535]
[]
[]
["x",null,"Número de ligações Ativas de Esgoto",null,null,null,null,null,null,null,null,"Número de ligações Totais de Esgoto"]
[]
[null,"Municípios",2023,2028,{"$f":"D63+5","v":2033},{"$f":"E63+5","v":2038},{"$f":"F63+5","v":2043},{"$f":"G63+5","v":2048},2052,null,"Municípios",2023,2028,{"$f":"M63+5","v":2033},{"$f":"N63+5","v":2038},{"$f":"O63+5","v":2043},{"$f":"P63+5","v":2048},2052]
[null,"Aquiraz",{"$f":"TRANSPOSE(PC!$K$148:$AG$148)","v":3417.4737790541144},{"$f":"TRANSPOSE(PC!$K$153:$AG$153)","v":8532.876889527055},{"$f":"TRANSPOSE(PC!$K$158:$AG$158)","v":11658.32},{"$f":"TRANSPOSE(PC!$K$163:$AG$163)","v":12832.619999999999},{"$f":"TRANSPOSE(PC!$K$168:$AG$168)","v":13263.08},{"$f":"TRANSPOSE(PC!$K$173:$AG$173)","v":13139.85},{"$f":"TRANSPOSE(PC!$K$177:$AG$177)","v":12926.650000000001},null,"Aquiraz",{"$f":"TRANSPOSE(PC!$K$71:$AG$71)","v":5434},{"$f":"TRANSPOSE(PC!$K$76:$AG$76)","v":11265},{"$f":"TRANSPOSE(PC!$K$81:$AG$81)","v":14555},{"$f":"TRANSPOSE(PC!$K$86:$AG$86)","v":15732},{"$f":"TRANSPOSE(PC!$K$91:$AG$91)","v":16182},{"$f":"TRANSPOSE(PC!$K$96:$AG$96)","v":16071},{"$f":"TRANSPOSE(PC!$K$100:$AG$100)","v":15843}]
[null,"Barbalha",2386.5907353792704,8287.9353676896335,13394.279999999999,14825.539999999999,15281.52,15169.580000000002,14987.54,null,"Barbalha",8087,13021,16713,18167,18644,18542,18344]
[null,"Cascavel",608.41454545454542,7944.9672727272718,16343.999999999998,19544.919999999991,20141.659999999989,20003.479999999989,19773.87999999999,null,"Cascavel",1240,10904,20973,23950,24574,24445,24196]
[null,"Caucaia",49117.039651151834,78704.859825575928,108769.34,121790.22,125639.57999999999,124506.04999999999,122635.62999999998,null,"Caucaia",68414,101830,136172,149274,153303,152246,150231]
[null,"Chorozinho",0,2068.14,4795.12,5869.24,6060.6200000000008,5993.9900000000007,5884.93,null,"Chorozinho",0,2853,6196,7195,7396,7334,7216]
[null,"Eusébio",2619.3015486491636,11725.100774324581,21613.779999999995,25361.639999999992,26157.179999999997,25933.510000000002,25563.690000000002,null,"Eusébio",5507,16263,27523,31083,31916,31707,31309]
[null,"Farias Brito",0,1283.5,2716.8399999999997,3199.74,3287.3799999999997,3279.9999999999995,3274.89,null,"Farias Brito",0,1744,3493,3918,4009,4007,4005]
[null,"Fortaleza",470754.74840873282,678091.73420436634,738502.32000000007,773892.7,797087.56,792513.45,784973.54999999993,null,"Fortaleza",673995,862642,904683,948157,972393,968132,960010]
[null,"Guaiúba",1013.3105115672857,2977.8352557836424,5096.8999999999996,5727.0599999999995,5901.5400000000009,5861.9700000000012,5794.7300000000014,null,"Guaiúba",2956,4654,6395,7017,7200,7163,7091]
[null,"Horizonte",5841.0002899967421,15645.310144998371,22263.459999999995,24979.46,25779.98,25524.12,25104.28,null,"Horizonte",13841,20756,27883,30620,31457,31220,30767]
[null,"Itaitinga",1068.1138487680544,10084.236924384026,19951.559999999998,23722.26,24620.66,24511.019999999997,24203.519999999997,null,"Itaitinga",4211,14453,25479,29094,30038,29951,29632]
[null,"Juazeiro do Norte",26924.090765129298,57709.875382564649,91131.859999999986,98319.079999999987,101324.11999999998,100621.73999999998,99463.89999999998,null,"Juazeiro do Norte",43300,78550,114878,120476,123618,122963,121715]
[null,"Maracanaú",38295.103509977547,57157.811754988783,78072.22,87415.819999999992,90221.5,89806.359999999986,89000.299999999988,null,"Maracanaú",47479,72499,97813,107123,110046,109688,108834]
[null,"Maranguape",5251.8688807674735,18051.004440383735,28173.339999999997,31210.28,32218.62,31902.899999999998,31379.739999999998,null,"Maranguape",16279,27620,35125,38258,39311,39022,38457]
[null,"Missão Velha",201.74266679885,2425.7713333994247,4983.5800000000008,5904.5400000000009,6088.5000000000009,6039.9100000000008,5960.3700000000017,null,"Missão Velha",842,3548,6378,7244,7436,7391,7305]
[null,"Nova Olinda",0,2080.52,4628.6400000000003,5685.880000000001,5906.02,5843.1100000000006,5720.1100000000006,null,"Nova Olinda",0,2843,5973,6976,7205,7151,7021]
[null,"Pacajus",712.22568353067811,9698.6028417653397,20303.159999999996,24488.779999999992,25270.76,25028.229999999996,24627.249999999996,null,"Pacajus",917,13152,26116,30027,30846,30619,30188]
[null,"Pacatuba",12162.157516858948,17254.87875842947,20843.34,22699.040000000001,23407.72,23225.260000000002,22925.96,null,"Pacatuba",15072,21880,26131,28098,28840,28670,28347]
[null,"Paracuru",1832.947411633387,4647.2037058166925,7690.9999999999991,8736.8999999999978,9008.5199999999968,8936.9699999999975,8820.5299999999988,null,"Paracuru",3881,6735,9683,10707,10991,10925,10800]
[null,"Paraipaba",2782.2780177952673,3859.359008897633,4917.2599999999993,5144.619999999999,5271.7799999999988,5246.15,5201.869999999999,null,"Paraipaba",5278,5669,6032,6298,6431,6406,6360]
[null,"São Gonçalo do Amarante",4724.9857211563594,9170.3628605781778,13344.199999999999,14442.919999999998,14805.919999999996,14687.629999999997,14490.009999999997,null,"São Gonçalo do Amarante",10597,13841,16550,17684,18066,17954,17742]
[null,"São Luís do Curu",488.84240696167376,1665.2812034808364,2915.0599999999995,3222.6799999999994,3315.2599999999998,3303.3599999999997,3285.3199999999997,null,"São Luís do Curu",1961,2797,3641,3947,4043,4034,4015]
[null,"Trairi",946.94545454545448,3355.7927272727266,6089.3799999999992,7076.92,7309.48,7223.99,7082.13,null,"Trairi",2271,4912,7717,8677,8921,8840,8688]
[]
[null,"Bloco 1",{"$f":"PC!$E$148","v":101017.91973647742},{"$f":"PC!$E$153","v":234503.59986823867},{"$f":"PC!$E$158","v":368139.37999999995},{"$f":"PC!$E$163","v":414108.33999999985},{"$f":"PC!$E$168","v":427316.45},{"$f":"PC!$E$173","v":424268.55999999994},{"$f":"PC!$E$177","v":418972.80999999994},null,null,{"$f":"PC!$E$71","v":167082},{"$f":"PC!$E$76","v":318315},{"$f":"PC!$E$81","v":464307},{"$f":"PC!$E$86","v":507821},{"$f":"PC!$E$91","v":521628},{"$f":"PC!$E$96","v":518853},{"$f":"PC!$E$101","v":511268}]
[null,"Bloco 2",{"$f":"PC!$F$148","v":530647.78707197681},{"$f":"PC!$F$153","v":779494.59353598836},{"$f":"PC!$F$158","v":882228.56},{"$f":"PC!$F$163","v":934306.96000000008},{"$f":"PC!$F$168","v":962438.10000000009},{"$f":"PC!$F$173","v":956417.6},{"$f":"PC!$F$177","v":946489.03999999992},null,null,{"$f":"PC!$F$71","v":766397},{"$f":"PC!$F$76","v":998426},{"$f":"PC!$F$81","v":1084478},{"$f":"PC!$F$86","v":1144744},{"$f":"PC!$F$91","v":1174148},{"$f":"PC!$F$96","v":1168537},{"$f":"PC!$F$101","v":1154280}]
[null,"Total",{"$f":"SUM(C88:C89)","v":631665.70680845424},{"$f":"SUM(D88:D89)","v":1013998.193404227},1250367.94,1348415.2999999998,1389754.55,1380686.16,1365461.8499999999,null,null,{"$f":"SUM(L88:L89)","v":933479},{"$f":"SUM(M88:M89)","v":1316741},1548785,1652565,1695776,1687390,1665548]
[]
[]
["x",null,"Volume Coletado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume Tratado c/ Infiltração"]
[null,null,1,{"$f":"C94+1","v":2},{"$f":"D94+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,null,1,{"$f":"AI94+1","v":2},{"$f":"AJ94+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Municípios",2023,{"$f":"C95+1","v":2024},{"$f":"D95+1","v":2025},{"$f":"E95+1","v":2026},{"$f":"F95+1","v":2027},{"$f":"G95+1","v":2028},{"$f":"H95+1","v":2029},{"$f":"I95+1","v":2030},{"$f":"J95+1","v":2031},{"$f":"K95+1","v":2032},{"$f":"L95+1","v":2033},{"$f":"M95+1","v":2034},{"$f":"N95+1","v":2035},{"$f":"O95+1","v":2036},{"$f":"P95+1","v":2037},{"$f":"Q95+1","v":2038},{"$f":"R95+1","v":2039},{"$f":"S95+1","v":2040},{"$f":"T95+1","v":2041},{"$f":"U95+1","v":2042},{"$f":"V95+1","v":2043},{"$f":"W95+1","v":2044},{"$f":"X95+1","v":2045},{"$f":"Y95+1","v":2046},{"$f":"Z95+1","v":2047},{"$f":"AA95+1","v":2048},{"$f":"AB95+1","v":2049},{"$f":"AC95+1","v":2050},{"$f":"AD95+1","v":2051},{"$f":"AE95+1","v":2052},null,"Municípios",2023,{"$f":"AI95+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Aquiraz",{"$f":"TRANSPOSE(PC!K338:AH367)","v":378609.01597433921},449145.97715274448,550512.80148776749,653081.83517655625,771419.56061234581,869022.53014443081,928649.48937239416,988473.94072705263,1048455.6188233519,1108556.175675526,1168658.6499269886,1213753.9637885781,1240336.7875216054,1254573.4772372523,1268219.6079721022,1281238.7491396768,1293665.4139271663,1305505.3545324348,1316714.4707718522,1322656.4911663018,1322506.9340218143,1321367.9988445626,1319576.1892096438,1317217.7880850316,1314230.479993856,1310692.8783069376,1306526.3696534561,1301730.9540334113,1296306.6314468032,1290253.4018936318,null,"Aquiraz",{"$f":"TRANSPOSE(PC!K376:AH405)","v":437445.17929433921},567426.5023338946,696505.78689806792,804623.17959803494,936833.91904094652,1050148.1663221817,1125486.4032992951,1201022.1324031039,1276715.0882485532,1352526.9228498777,1428340.6748504904,1489147.2664612299,1518068.2495067043,1534643.0985347982,1550627.388582095,1565984.6890621169,1580749.5131620532,1594927.6130797688,1608474.888631633,1614416.9090260828,1614267.3518815953,1613128.4167043434,1611336.6070694248,1608978.2059448124,1605990.8978536371,1602453.2961667187,1598286.7875132372,1593491.3718931922,1588067.0493065841,1582013.8197534129]
[null,"Barbalha",252638.71343630433,353183.42411234393,496097.90864116797,640177.53040390671,766323.71318904706,873205.17203437281,980347.41971905867,1087704.1872554759,1195193.4523473743,1302682.7174392729,1410171.9825311715,1473726.6433103483,1514180.4604481575,1530269.4493280246,1545754.8382329217,1560678.6898788742,1575127.2328337352,1589060.5075172801,1602432.2449418807,1609141.2481479954,1608628.0830124808,1607376.7172107133,1605652.1458536556,1603323.9745216279,1600478.4317824829,1596856.8319326618,1593062.774947135,1588578.8894187852,1583405.1753476122,1577714.0898693218,null,"Barbalha",331198.47650695284,441020.28194964101,593211.86124511366,745648.77777450101,880152.2553262898,995391.0089382641,1110890.5513895985,1226604.6136926641,1342451.1735512111,1458297.7334097584,1574144.2932683057,1639056.6358787294,1680868.1348477858,1698314.8055589001,1715157.8762950441,1731439.4097722438,1747245.6345583517,1762536.591073144,1775908.3284977444,1782617.3317038591,1782104.1665683445,1780852.800766577,1779128.2294095194,1776800.0580774918,1773954.5153383466,1770332.9154885255,1766538.8585029989,1762054.9729746489,1756881.2589034759,1751190.1734251857]
[null,"Cascavel",43892.749524229293,103670.62485790825,214178.02632255605,326053.08114933997,439126.39470863494,553225.79540967476,668348.50629131787,784386.22586905002,901108.46636813553,1018456.9116046053,1136320.4831328033,1252221.1218105557,1318478.0261636239,1332258.695827787,1345614.4904373169,1358541.2445505017,1370987.5843862256,1382974.3371530487,1394565.3729572233,1400420.5955238508,1399969.3393383743,1398972.4102886142,1397492.2900002517,1395499.8203813022,1393222.7122453598,1390376.3270754318,1387074.5202783155,1383203.4364472136,1379047.7140991187,1374436.5701238357,null,"Cascavel",73387.16518390704,155508.93623326375,288360.2334135893,422579.18395605101,557996.39323102369,694439.68964774127,831906.29624506203,970287.91153847205,1109354.0477532356,1249046.3887053831,1389253.8559492587,1507153.5561873436,1575409.5221007441,1591189.2533252398,1606544.109495102,1621469.9251686195,1635915.3265646754,1649901.1408918314,1661492.1766960057,1667347.3992626334,1666896.143077157,1665899.2140273966,1664419.0937390341,1662426.6241200846,1660149.5159841424,1657303.1308142145,1654001.3240170979,1650130.2401859961,1645974.5178379014,1641363.3738626183]
[null,"Caucaia",4656033.0003534053,5210553.0180418529,5736260.76010447,6267228.3901554961,6802706.0518817725,7342063.7207296295,7884520.6746296845,8429330.688534217,8975860.1066241227,9523477.0887130108,10071366.415709822,10583383.920773923,10905279.261247743,11025964.368113266,11142075.896158351,11253423.203947455,11359969.978826188,11461641.779853046,11558400.478740925,11607221.026935702,11602874.402205206,11591607.493364315,11575974.895649375,11555503.636736954,11530119.275685549,11499970.694378162,11464983.451873295,11425008.666287947,11380120.778563615,11330170.906817302,null,"Caucaia",5151150.439409405,5749413.4407597473,6318864.16648426,6893574.7801971808,7472795.425585351,8055896.0780951055,8642096.0156570524,9230649.0132234804,9820921.4149752818,10412281.380726065,11003913.691384772,11559674.180110767,11889317.855976149,12017751.298233233,12141611.16166988,12260706.804850549,12375001.915120844,12484422.051539265,12588929.085818704,12637749.634013481,12633403.009282986,12622136.100442095,12606503.502727157,12586032.243814733,12560647.882763328,12530499.301455943,12495512.058951076,12455537.273365727,12410649.385641394,12360699.513895083]
[null,"Chorozinho",0,0,0,37063.839049380287,90985.708775230756,121981.553296603,153437.45183545645,185305.03973867121,217535.95235312753,250058.23251198858,282822.33593644871,315757.48508535698,334657.44782403205,338674.07328434841,342520.83264590253,346175.31302066316,349658.74767097569,352974.67547389766,356072.37252493756,357630.65805594431,357463.1512085537,357015.48326077394,356435.10742333613,355661.27297341911,354693.97991102282,353533.22823614726,352227.38260191225,350728.07835519797,348986.9508428846,347100.72937121184,null,"Chorozinho",0,0,0,53013.171049380289,117501.52995109254,159063.86364832657,201086.25136304175,243520.32844211831,286317.73023243638,329406.49956715922,372737.09216748108,416238.73049225111,435936.16343256825,440750.25909452658,445394.48865772272,449846.43923412543,454127.34408607997,458240.74209064391,462135.90934332588,463694.19487433258,463526.68802694196,463079.02007916226,462498.64424172445,461724.80979180743,460757.51672941115,459596.76505453547,458290.91942030052,456791.61517358624,455050.48766127287,453164.26618960011]
[null,"Eusébio",330076.04985162866,519301.8104206096,754688.32043800806,993179.62132913643,1234518.4517868292,1478394.584940681,1724497.7939202872,1972568.2952488041,2222298.3842255045,2473375.3118103058,2725440.9299089182,2960895.5580374049,3098757.352641847,3133157.2248813277,3166263.224075947,3198077.8723953837,3228548.2042763988,3257724.6631125528,3285609.7710735244,3299683.4778772714,3298402.2156808013,3295323.9075886915,3291084.1403598213,3285396.6477357266,3278468.2476300113,3270195.531085874,3260578.4981033136,3249720.5576391332,3237311.4828229262,3223558.0915682972,null,"Eusébio",371051.43690762867,608167.26737435511,891443.8472894989,1177825.2180783728,1467054.118433811,1758820.3214854083,2052813.6003627598,2348774.171589022,2646394.3304634681,2945361.3279460147,3245317.0159423728,3528661.7139686048,3671029.589175676,3709935.5420177844,3747547.6218150328,3783868.3507370977,3818844.7632207419,3852527.3026595241,3884918.4912231248,3898992.1980268713,3897710.9358304013,3894632.6277382919,3890392.8605094212,3884705.367885327,3877776.9677796112,3869504.2512354734,3859887.2182529136,3849029.2777887331,3836620.2029725262,3822866.8117178972]
[null,"Farias Brito",0,10630.899375723478,32454.791657381098,54310.75992853444,76166.728199687772,98022.696470841111,119878.66474199445,141765.18157457229,163683.77439664581,185571.81865729485,207488.88405129718,227973.22191449077,238576.62758493223,240485.912673963,242427.27375248953,244368.63483101607,246248.89878669358,248126.10788622865,250067.46896475516,250869.36870214812,251061.82463912241,250782.30530208829,250623.45278268095,250623.45278268095,250514.24167558836,250498.2036808405,250388.99257374796,250310.33002807992,250294.29203333205,250107.94580864263,null,"Farias Brito",0,17294.12843731403,42449.635249766929,67637.21805171555,92824.800853664157,118012.38365561276,143199.96645756139,168418.09782093449,193668.3051738033,218887.96396524762,244136.6438900452,264911.83699005429,275806.09789731121,278006.23822315747,280238.45453849941,282470.67085384135,284641.79004633438,286809.85438268492,288751.21546121145,289553.11519860436,289745.57113557868,289466.05179854459,289307.19927913719,289307.19927913719,289197.98817204463,289181.95017729676,289072.7390702042,288994.07652453618,288978.03852978832,288791.69230509887]
[null,"Fortaleza",62649559.785527118,68984560.094285518,72637695.730228394,80077671.757660225,87091496.046051964,88672737.88483347,90233727.186413303,91773113.446947366,93290324.333951503,94784749.8614887,96254961.708578825,97060311.330888405,97934014.521368667,98880875.860610068,99802012.360827863,100696861.73045868,101564854.1472486,102405778.75186133,103219685.74890077,103632124.10039341,103608083.6258297,103545386.86140022,103457802.41971667,103343458.92416978,103202150.53588365,103033980.17429622,102838947.83940749,102616538.93402779,102366238.86096744,102087635.94247469,null,"Fortaleza",67170792.251303107,73604442.57026346,78314392.527784273,85754368.555216089,92768192.843607828,94349434.682389334,95910423.983969167,97449810.244503245,99070355.136910975,100737035.68288212,102379502.54840615,103357107.18914968,104280784.9499336,105277620.85947868,106248731.93000011,107193555.8699346,108111522.85702817,109002422.03194459,109866303.59928769,110278741.95078032,110254701.4762166,110192004.71178712,110104420.27010359,109990076.77455668,109848768.38627055,109680598.02468312,109485565.68979441,109263156.78441471,109012856.71135435,108734253.79286158]
[null,"Guaiúba",84953.089940272039,109593.23611535104,144153.80833109087,178919.80351029898,213891.22165297531,249001.25854335784,284246.57397065847,319597.10603778431,355014.44232067221,390468.52092222904,425954.33152627305,449886.94182301895,464532.09602344903,469362.04082304356,474053.36687493185,478576.01228202099,482958.36883601005,487207.11695847486,491248.77201207745,493281.29027663713,493146.01173971902,492786.10402730113,492306.78377920861,491690.51488880388,490800.34871377487,489841.70821758982,488677.64475793648,487376.63265597104,485870.19759053743,484226.81388279155,null,"Guaiúba",103597.36906255965,133515.98608792626,173355.02915395368,213399.49518344938,253649.38417641327,294037.89191708341,334561.67819467169,375190.68111208506,415886.48824526055,456619.03769710497,497383.31915143662,521882.82617536635,537094.87710298016,542491.71862975857,547749.94140883069,552839.48354310368,557788.73682427651,562604.38167392521,566646.03672752785,568678.55499208753,568543.27645516943,568183.36874275154,567704.04849465901,567087.77960425429,566197.61342922528,565238.97293304023,564074.90947338683,562773.89737142134,561267.46230598784,559624.07859824202]
[null,"Horizonte",412394.80735034309,725496.37069300411,811377.73804577382,898175.40292952827,985720.68023178901,1073931.2516176663,1162669.4700353772,1251796.3389522398,1341228.1905524638,1430828.7272651664,1520484.5926947622,1599496.6993798492,1649327.631086997,1668259.4986307216,1686389.7745199469,1703744.0988917698,1720298.1810899924,1736020.9830539199,1750942.193363348,1758442.6082046069,1757758.4213883928,1755875.8955331289,1753220.117122262,1749789.7366748925,1745584.75419102,1740494.5122368587,1734684.9969630877,1728045.5509359208,1720520.8454384648,1712166.2091876131,null,"Horizonte",505536.97551262856,837657.43616157502,942557.7008206303,1048374.2630106703,1154938.4376192165,1262167.9063113793,1369925.0220353757,1478070.7882585234,1586521.5371650329,1695140.9711840211,1803815.7339199022,1885076.5004559823,1937156.0920141232,1958336.6194088412,1978715.5551490597,1998318.5393718756,2017121.2814210916,2035092.7432360121,2050013.9535454405,2057514.3683866994,2056830.1815704852,2054947.6557152211,2052291.8773043542,2048861.4968569847,2044656.5143731125,2039566.2724189509,2033756.7571451801,2027117.3111180132,2019592.6056205572,2011237.9693697055]
[null,"Itaitinga",90574.770094539126,227948.11997159725,378810.83413836599,530779.81446016033,689668.01739486668,850805.85302896972,1014019.6240850796,1179036.1367871081,1345642.9070869861,1513671.2968513251,1682809.3255333574,1838126.7327650914,1930088.4796642663,1954611.8370215576,1978131.79748519,2000751.23031653,2022507.2359049232,2043296.9449890025,2063083.2571794232,2074279.1428550566,2076503.4798344451,2077587.8230321303,2076628.2720531521,2074449.4673697785,2071338.0938087688,2067258.7373621115,2062211.398029807,2056196.075811855,2049281.9123429446,2041330.6243536978,null,"Itaitinga",115025.67158253913,264978.00761780661,428419.70794278471,592967.67442278843,764434.86351570417,938151.68530801649,1113944.4425223358,1291539.9413825735,1470725.6978406608,1651333.0737632092,1833050.0886034509,2000946.4819933942,2105487.2150507784,2142589.5585662788,2178688.505188121,2213886.9241776699,2248221.9159242725,2281590.6111665615,2313955.9095151913,2337730.781349034,2352534.1044866317,2353618.4476843174,2352658.8967053392,2350480.0920219654,2347368.7184609557,2343289.3620142988,2338242.0226819939,2332226.7004640419,2325312.5369951315,2317361.2490058849]
[null,"Juazeiro do Norte",2805292.6866142801,3277801.937129288,3924521.5601017401,4577011.3079294544,5234656.6111012176,5896796.706972627,6562855.185577279,7232135.1331230532,7903973.7785684448,8577836.8882860597,9253027.5484837778,9596312.822025571,9682987.2070773169,9783403.0450562108,9880689.800360376,9974767.1371059939,10065510.534673145,10152917.984664734,10236991.495477855,10279549.429930689,10276532.817493306,10268828.606235115,10258041.50543539,10244042.977680022,10226668.334407182,10205999.919897785,10182037.734151833,10154699.432888407,10123902.671826597,10089729.795247316,null,"Juazeiro do Norte",3148580.5017515034,3697664.1337637347,4420958.1382334102,5150022.2675583474,5884241.9522273354,6622956.4295959659,7365589.2896978408,8111443.618740838,8859856.6456834543,9610294.1368982922,10362059.178593235,10714146.290469229,10809622.513855178,10918840.190168273,11024928.783806641,11127807.958886459,11227353.194787813,11323562.483113604,11407635.993926724,11450193.928379558,11447177.315942176,11439473.104683984,11428686.00388426,11414687.476128893,11397312.832856053,11376644.418346656,11352682.232600704,11325343.931337276,11294547.170275468,11260374.293696187]
[null,"Maracanaú",4435449.8729008669,4648835.6033250503,5024561.5720762694,5391634.6280611791,5761406.5430216826,6133508.2268376993,6507570.5893891538,6883260.549348169,7260174.808242077,7637940.6750715775,8016264.6781802205,8391371.8674349487,8623162.2632833291,8703429.461982362,8781518.1287531331,8857394.0552430488,8930909.605404079,9002061.1783569995,9070888.3837732375,9107574.1412693448,9109966.9255112167,9107809.9988582749,9102343.8642019052,9094814.4257523194,9084848.9925102238,9072595.2005236447,9057979.2317685708,9041074.9042690136,9021808.4000009596,9000032.0829163771,null,"Maracanaú",4794251.8481968669,5036776.927595879,5441642.2453219257,5837854.6502816631,6236765.9142169952,6638006.9470078396,7041208.6585341226,7446037.9674679665,7852091.5753367022,8258996.7911410304,8666460.143224502,9070706.6814540587,9331636.426277265,9441042.9739511274,9548270.9896967281,9653286.2651614714,9755941.1642973274,9856232.0862250794,9954198.6406161431,10020023.74708708,10051555.880303778,10049398.953650836,10043932.818994466,10036403.380544882,10026437.947302787,10014184.155316208,9999568.1865611337,9982663.8590615764,9963397.3547935225,9941621.03770894]
[null,"Maranguape",434696.54440544103,599111.52344510821,844597.81665893854,1092783.4930436453,1299362.0994130794,1461130.624363652,1623296.9193833733,1785726.2559004349,1948226.1645265392,2110626.6306353561,2272897.1799070723,2371149.5948099508,2435322.0966915688,2463480.3681995342,2490554.3954867553,2516446.3399475142,2541120.9155272897,2564611.8043690338,2586886.9282413633,2598154.4070146293,2597310.7495292574,2594481.4495212799,2590733.1081841807,2585735.3197347149,2579553.8445472177,2571991.4014986842,2563376.7924607894,2553512.7363105286,2542399.2330479007,2530036.2826729068,null,"Maranguape",544969.21075036121,721562.28381942352,979226.67106264876,1239590.4414767507,1458347.1418755802,1632293.7608555479,1806638.1499046641,1981245.5804511209,2155923.5831066202,2330502.1432448323,2504950.7865459435,2613002.225069758,2685826.9144650353,2722637.3734866595,2758363.5882875398,2792907.7202619575,2826234.4833553918,2858377.5597107946,2889077.3078403221,2908659.7135040024,2916130.9829090452,2913301.6829010681,2909553.3415639689,2904555.5531145027,2898374.0779270059,2890811.634878472,2882197.0258405777,2872332.9696903164,2861219.4664276885,2848856.5160526945]
[null,"Missão Velha",22861.471758494939,51446.44339514913,93165.549543018788,160596.46014361212,216210.35196854707,272376.22074569162,329049.19030006946,386137.26447297889,443593.32328069478,501372.4905482406,559337.89394193853,611957.45291050663,642412.6690582349,649406.62092830555,656171.70430599665,662660.79920758284,668918.78180804069,674903.01974114252,680609.02538939076,683481.10058787989,683299.35207922547,682631.81897645164,681803.85354813724,680791.89580241952,679411.95342189551,677848.0187239683,676008.09554993629,673892.18389979936,671500.28377355775,668924.39132991282,null,"Missão Velha",25568.83735849494,65312.152384476773,118189.60192167408,196778.85591159505,263551.09112585761,330875.30329232977,396846.89233781403,463233.58600182983,529988.26430065196,597066.05105930415,664330.07394410856,717782.90418253501,749071.39160012186,756898.61474005098,764496.96938760055,771819.33555904531,778910.58942936151,785728.09863232193,791434.10428057029,794306.1794790593,794124.43097040488,793456.89786763105,792628.93243931676,791616.97469359892,790237.03231307492,788673.09761514759,786833.1744411157,784717.26279097877,782325.36266473716,779749.47022109223]
[null,"Nova Olinda",0,15922.549070346267,49066.90353852616,83153.884749997014,118119.86170010964,153936.71836355395,190512.70771037077,227727.96668529068,265489.26846754871,303767.01724102884,342470.94576657785,381509.30701423628,404425.34743276617,410131.42077990889,415565.21261878544,420695.6473424742,425522.72495097504,430046.44544428808,434296.40463852923,436675.9082542464,436983.7047418516,436712.90302439127,436029.97956751718,435059.23679891613,433845.80833816488,432329.02276222577,430448.20864806126,428385.38026478403,425958.52334328141,423228.30930659105,null,"Nova Olinda",0,20723.655772612405,56268.563591925362,92756.098154529289,130122.62845577498,168340.03847035236,207316.58116830225,246932.39349435523,287094.24862774624,327772.5507523595,368877.03262904153,410315.94722783309,435632.54099749605,443739.16769577179,451573.51288578147,459104.50096060324,466332.13192023721,473256.40576468332,479906.91831005755,484686.97527690773,484994.77176451293,484723.9700470526,484041.04659017851,483070.30382157746,481856.8753608262,480340.0897848871,478459.27567072259,476396.44728744542,473969.59036594274,471239.37632925238]
[null,"Pacajus",59469.583228800388,121994.76757710044,218849.28197552668,383924.29701842071,518164.66770083067,654252.98581609665,792051.58192796016,931373.80805072468,1071946.9728010318,1213606.9318510336,1356139.2385788669,1499008.3435454168,1581288.3353677969,1599316.41279478,1616611.1357247701,1633173.8279023466,1649003.16558293,1664073.9976195116,1678383.6765229327,1685629.8543506223,1684930.917212694,1683152.4663702569,1680710.1576212456,1677508.0194836531,1673546.0519574792,1668878.5285704799,1663396.9022671436,1657155.446575226,1650154.1614947272,1642338.7734978911,null,"Pacajus",84725.449043773711,168040.30781504707,285684.49663644668,471549.18610231398,626579.23120769719,783457.22374593653,942045.49428077333,1102157.3948265112,1263520.2339997916,1425969.8674727667,1589291.8486235735,1734011.3711301608,1818141.7804925779,1838020.2754595985,1857165.4159296262,1875578.52564724,1893258.2808678604,1910179.5304444793,1924489.2093479007,1931735.38717559,1931036.4500376619,1929257.9991952246,1926815.6904462136,1923613.5523086207,1919651.5847824472,1914984.0613954477,1909502.4350921116,1903260.9794001938,1896259.6943196952,1888444.3063228591]
[null,"Pacatuba",1040986.7945311903,1084106.677754198,1166137.5844403952,1312425.0758092613,1401619.7010675629,1460957.1150191301,1520362.150119876,1579735.8485905146,1638974.3047627967,1698044.5327102933,1756878.9112838269,1813786.2315582316,1852642.0035946534,1872395.6256363457,1891506.0221126822,1909908.8704671287,1927566.2368842911,1944514.4058832414,1960751.7281676584,1969019.6506269553,1968350.0363204575,1966760.1146666051,1964528.6167437187,1961418.0438815136,1957766.5018258814,1953303.5059801089,1948299.5409409092,1942484.1221115687,1935924.8706412665,1928621.7865300023,null,"Pacatuba",1100002.2557791902,1194579.6339743459,1328068.0356326913,1525813.0219737054,1624106.895226242,1692543.5571720442,1761047.8402670249,1829520.7867318983,1897858.4908984154,1966027.9668401468,2033961.5934079154,2099968.1616765554,2141095.2188726468,2163120.1260740082,2184501.8077100138,2205175.9412241294,2225104.5928009609,2244324.0469595804,2262832.6544036665,2271100.5768629638,2270430.962556466,2268841.0409026137,2266609.542979727,2263498.9701175219,2259847.42806189,2255384.4322161172,2250380.4671769179,2244565.048347577,2238005.7968772748,2230702.7127660108]
[null,"Paracuru",175087.75549597401,206083.2995093145,247737.81115528668,289801.08214589237,332156.7296121734,374801.91494756989,417682.7046274427,460765.03537307231,504024.77902869909,547371.10018440464,590805.41814346856,625312.9387895636,646223.5340134732,652743.81328169024,659002.94074639142,665027.88316989609,670849.86522436421,676439.08154091588,681795.53211955121,684504.9820810284,684303.44101527159,683764.81542052003,682950.13533781294,681960.88095166872,680738.86082760792,679225.88353115181,677538.33193125855,675618.01459344884,673464.93151772278,670962.69983512245,null,"Paracuru",212319.12039295299,254601.53555127245,307542.91834222362,360893.06047780823,414535.57908906834,468467.63556944375,522635.29639429564,577004.49828490417,631551.11308550986,686184.30538619438,740905.49449023732,776604.28558352881,798706.15125463507,806417.70097004878,813868.09888194653,821084.31175264774,828097.56425431243,834878.05101806065,840234.50159669609,842943.95155817328,842742.41049241635,842203.78489766479,841389.10481495771,840399.85042881349,839177.83030475269,837664.85300829657,835977.30140840344,834056.98407059361,831903.90099486755,829401.66931226733]
[null,"Paraipaba",236913.62752037792,254497.14203207329,272185.19577279815,289806.27906992601,307360.39192345674,324880.20284246217,342367.3452523959,359754.8487096607,377008.41127973143,394193.36998075142,411280.32315455622,415868.61525368312,419899.90927313664,423349.70383111306,426667.19092734897,429849.10371093714,432996.71455999993,436013.65137277578,438860.71193837852,440299.75976298895,440234.42274484545,440016.36044679151,439681.50822880614,439212.71512362652,438676.9515748499,438141.18802607333,437337.54270290834,436466.92693614628,435596.31116938416,434524.78407183086,null,"Paraipaba",276013.4108910943,296728.22095012123,317547.57023817778,338299.94908263721,358985.35748349957,379636.46394983656,399752.33772966609,419768.57255682658,439650.86649679311,459464.55656770885,479180.24111140944,484292.31224759365,488847.38530410459,492820.95889913838,496662.22503243171,500367.91685307724,504039.30673919746,507580.02258903079,510542.99363734981,512097.95194467658,512032.61492653308,511814.5526284792,511479.70041049377,511010.90730531421,510475.14375653758,509939.38020776096,509135.73488459596,508265.11911783396,507394.50335107179,506322.97625351854]
[null,"São Gonçalo do Amarante",399559.79682355112,445568.52982982632,499122.88156538544,584700.44003016828,676916.30070968624,740791.95350668498,804761.25487794355,868856.44449656748,932985.40901082603,997112.83830255584,1061180.3939156607,1095047.4029020297,1117179.1708778909,1127032.2290680322,1136542.9326342405,1145519.3787604102,1154082.8500263197,1162210.3180940368,1169923.276078965,1173884.1502033907,1173383.6676589865,1172423.3859671927,1171038.6152461725,1169150.2915356904,1166947.2472067948,1164303.59401212,1161156.3878279831,1157568.5727780671,1153603.092986055,1149134.0602045807,null,"São Gonçalo do Amarante",537151.5259105087,591809.13646774145,716916.4207862583,819421.06126691692,928564.00396231108,1009366.7387751857,1090263.12216232,1171285.39379682,1252341.4403269545,1333395.9516345602,1414390.5892635409,1450582.0822256871,1475038.334177325,1487215.8763432431,1499051.0638852282,1510351.9939871747,1521239.9492288611,1531691.9012723551,1539404.8592572834,1543365.7333817091,1542865.2508373051,1541904.969145511,1540520.1984244906,1538631.8747140088,1536428.8303851131,1533785.1771904384,1530637.9710063015,1527050.1559563854,1523084.6761643731,1518615.6433828992]
[null,"São Luís do Curu",33744.798165650107,45618.927220063037,61793.619570973773,77967.007930587817,94193.85993336633,110448.09575337541,126728.41139931837,143036.11086249194,159317.73049973158,175624.12597160848,191933.12942607873,200941.10130364294,206481.76032329703,208352.98783405335,210198.13551887579,211989.81956053377,213728.03995902726,215438.87654029019,217149.71312155313,217998.61145570112,218025.9952729317,217879.29625205358,217758.67705710937,217624.36595354983,217463.97502405645,217250.1204513986,216982.80223557627,216715.48401975393,216448.1658039316,216073.92030178034,null,"São Luís do Curu",56131.699989650115,69509.095680971659,87187.05466879101,104863.70966531367,122593.8283050008,140351.33076191848,158134.91304477004,175945.87914485222,193730.7654190005,211540.42752778597,229352.69761916483,239863.93613363768,246907.8617902004,250282.3559378653,253630.77025959635,256925.72093816294,260167.20797356506,263381.3111917366,266595.41440990818,268947.57938096474,268974.96319819539,268828.26417731727,268707.64498237305,268573.33387881349,268412.94294932007,268199.08837666223,267931.77016083989,267664.45194501762,267397.13372919528,267022.88822704396]
[null,"Trairi",77065.95416935868,101365.23437116943,139850.17530847856,178984.17286594777,218678.17043755506,258865.75292728405,299519.75052312808,340514.88020305627,381819.44385306077,423403.25279313413,465174.23154925363,500325.93054992257,521530.45938715193,527879.1387927176,533915.36536020623,539705.55418563413,545156.1203609783,550265.55445223837,555125.93193343701,557595.36595804605,557257.25274196255,556560.64895079087,555570.46024654666,554270.83757222618,552661.78092782933,550805.17710737151,548577.252522822,546039.89396819624,543254.9882375095,540098.76174273109,null,"Trairi",114274.26141654237,144931.07884153686,189773.55700202967,235265.0917826826,281316.62657747359,327861.74629038625,374873.28110941406,422225.94801252597,469888.04888571409,517829.39504897117,565957.91102827433,601909.48050099902,623913.87981028412,631062.42968790536,637898.52672744985,644488.58602493349,650739.02267233341,656648.32723564922,661508.70471684774,663978.13874145679,663640.02552537341,662943.42173420161,661953.23302995751,660653.61035563692,659044.55371124018,657187.94989078224,654960.02530623286,652422.66675160697,649637.76102092024,646481.53452614183]
[null,"Santana do Cariri",43608.610051085976,91857.319031114006,102235.52627230909,112512.42130981546,122750.48000257452,132991.91576878988,143094.89152329738,153160.71946978566,163194.4652184392,173157.29242451067,183120.11963058208,188209.36932921069,191540.85229384052,193063.91242262718,194586.97255141384,196076.26194563761,197597.63353769612,199122.38220321093,200608.2945239784,201459.3170349634,201407.81666475497,201390.08702910945,201423.85776367236,201390.08702910945,201320.85702325552,201233.89738175611,201233.89738175611,201130.89664133923,201113.16700569371,201026.20736419427,null,"Santana do Cariri",51169.518689878343,101102.08734869875,113164.15426868619,125124.90898498494,137046.82735653638,148972.12280154412,160758.95823484394,172508.64586012464,184226.25128757054,195872.93817243437,207519.62505729814,212802.52162439277,216327.6514574886,218044.35845474125,219761.06545199393,221444.00171468366,223159.02017520819,224877.41570918899,226363.32802995646,227214.35054094149,227162.85017073306,227145.12053508754,227178.89126965043,227145.12053508754,227075.89052923361,226988.93088773417,226988.93088773417,226885.93014731733,226868.20051167181,226781.24087017233]
[]
[null,"Bloco 1",{"$f":"PC!$E$338","v":10435504.759661816},{"$f":"PC!$E$343","v":22333541.209373839},{"$f":"PC!$E$348","v":34300288.031014882},{"$f":"PC!$E$353","v":38343274.784468159},{"$f":"PC!$E$358","v":39524221.780416466},{"$f":"PC!$E$363","v":39253927.453473099},{"$f":"PC!$E$367","v":38784832.104924239},null,"Bloco 1",{"$f":"PC!$E$376","v":11686509.895620624},{"$f":"PC!$E$381","v":25287678.300175577},{"$f":"PC!$E$386","v":38785628.999768361},{"$f":"PC!$E$391","v":43307248.681336284},{"$f":"PC!$E$396","v":44814772.063687086},{"$f":"PC!$E$401","v":44544477.736743718},{"$f":"PC!$E$405","v":44075382.388194852}]
[null,"Bloco 2",{"$f":"PC!$F$338","v":68227964.718055442},{"$f":"PC!$F$343","v":97824589.525540471},{"$f":"PC!$F$348","v":109046701.62047765},{"$f":"PC!$F$353","v":114942376.67379352},{"$f":"PC!$F$358","v":118284162.80746889},{"$f":"PC!$F$363","v":117583676.83180252},{"$f":"PC!$F$367","v":116428601.07544804},null,"Bloco 2",{"$f":"PC!$F$376","v":73517832.709313259},{"$f":"PC!$F$381","v":104731014.6758312},{"$f":"PC!$F$386","v":116813203.17330357},{"$f":"PC!$F$391","v":123187481.20434114},{"$f":"PC!$F$396","v":126718359.75047943},{"$f":"PC!$F$401","v":126017873.774813},{"$f":"PC!$F$405","v":124862798.01845853}]
[null,"Total",{"$f":"SUM(C121:C122)","v":78663469.477717251},{"$f":"SUM(D121:D122)","v":120158130.7349143},143346989.65149254,153285651.45826167,157808384.58788535,156837604.28527561,155213433.18037227,null,"Total",{"$f":"SUM(L121:L122)","v":85204342.604933888},130018692.97600678,155598832.17307192,166494729.88567743,171533131.81416652,170562351.51155671,168938180.40665337]
[]
["x",null,"Pop"]
[]
[null,"Municípios",2023,2028,{"$f":"D127+5","v":2033},{"$f":"E127+5","v":2038},{"$f":"F127+5","v":2043},{"$f":"G127+5","v":2048},2052]
[null,"Aquiraz",{"$f":"TRANSPOSE(PC!K34:AG34)","v":53049},{"$f":"TRANSPOSE(PC!K39:AG39)","v":55227},{"$f":"TRANSPOSE(PC!K44:AG44)","v":56911},{"$f":"TRANSPOSE(PC!K49:AG49)","v":57822},{"$f":"TRANSPOSE(PC!K54:AG54)","v":57987},{"$f":"TRANSPOSE(PC!K59:AG59)","v":57452},{"$f":"TRANSPOSE(PC!K63:AG63)","v":56520}]
[null,"Barbalha",42684,43947,44818,45274,45331,45014,44490]
[null,"Cascavel",57706,59391,60554,61160,61237,60814,60116]
[null,"Caucaia",341258.39359315665,354487.00755197118,363621.70212974201,368397.28423051327,368994.61712602281,365671.72213522298,360177.90022119565]
[null,"Chorozinho",12920,13539,13967,14191,14219,14063,13806]
[null,"Eusébio",54301,56289,57662,58379,58469,57970,57144]
[null,"Farias Brito",6953,6966,6975,6980,6981,6978,6972]
[null,"Fortaleza",2723062,2788186,2833163,2856671,2859612,2843255,2816205]
[null,"Guaiúba",16338,16808,17133,17302,17323,17205,17011]
[null,"Horizonte",61267,63800,65548,66462,66576,65940,64889]
[null,"Itaitinga",43221,44389,45896,46803,47113,46867,46280]
[null,"Juazeiro do Norte",273320,281303,286816,289698,290058,288053,284738]
[null,"Maracanaú",231058,237358,241863,244407,245042,243894,241705]
[null,"Maranguape",92961,96984,99772,101241,101444,100458,98812]
[null,"Missão Velha",14993,15499,15848,16030,16053,15926,15716]
[null,"Nova Olinda",13844.152720422473,14798.28694287243,15480.507006824959,15865.280438910453,15961.748401511784,15788.089482074138,15457.066757957738]
[null,"Pacajus",59623,62094,63801,64693,64804,64184,63157]
[null,"Pacatuba",73228,75548,77190,78036,78144,77562,76595]
[null,"Paracuru",22826,23575,24093,24363,24397,24209,23897]
[null,"Paraipaba",12684,12945,13125,13221,13232,13166,13057]
[null,"São Gonçalo do Amarante",24841,25811,26482,26832,26876,26633,26229]
[null,"São Luís do Curu",8418,8527,8603,8643,8648,8620,8574]
[null,"Trairi",20605,21460,22052,22361,22399,22184,21829]
[]
[null,"Bloco 1",{"$f":"PC!E34","v":1113321.1527204225},{"$f":"PC!E39","v":1149821.2869428725},{"$f":"PC!E44","v":1176134.5070068249},{"$f":"PC!E49","v":1190252.2804389105},{"$f":"PC!E54","v":1192652.7484015119},{"$f":"PC!E59","v":1184071.0894820741},{"$f":"PC!E63","v":1169301.0667579577}]
[null,"Bloco 2",{"$f":"PC!F34","v":3153694.3935931567},{"$f":"PC!$F$39","v":3234991.0075519714},{"$f":"PC!$F$44","v":3291139.7021297421},{"$f":"PC!$F$49","v":3320488.2842305135},{"$f":"PC!$F$54","v":3324158.6171260229},{"$f":"PC!$F$59","v":3303738.722135223},{"$f":"PC!$F$63","v":3269968.9002211955}]
[null,"Total",{"$f":"SUM(C152:C153)","v":4267015.5463135792},{"$f":"SUM(D152:D153)","v":4384812.294494844},4467274.2091365671,4510740.5646694237,4516811.3655275349,4487809.8116172971,4439269.9669791535]
[]
[]
["x",null,"Contraprestações"]
[]
[]
[null,"Contra fixa",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Bloco 1",{"$f":"TRANSPOSE(PC!E494:E523)","v":0},48352151.071052305,76500279.7613841,100567360.31655444,123289621.71675102,146150312.66889572,169159114.40415636,192246749.59232298,215407680.98806262,238635253.20490167,260022341.81653169,264433125.04101115,268704430.75555515,272838453.08317804,276798131.55292279,280653708.91751611,284322014.14589244,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418]
[null,"Bloco 2",{"$f":"TRANSPOSE(PC!F494:F523)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Contra variável",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Bloco 1",{"$f":"TRANSPOSE(PC!E532:E561)","v":38876769.419480681},46158285.816339411,55156556.861145496,64918580.672412083,74285538.393553749,83202102.046229541,92036395.420279711,100921558.78417994,109847115.10828871,118804127.57187375,127783410.53114071,134805311.96928471,138596209.06951171,140062402.95884788,141479183.10777217,142845285.10261199,144159895.93811727,145422789.42916083,146633592.09151688,147258707.86640275,147244823.51646814,147150325.34611985,147000478.58236435,146798482.79627758,146544709.87706298,146237860.22470766,145881282.41087669,145471531.86890027,145007942.40947345,144490277.13013813]
[null,"Bloco 2",{"$f":"TRANSPOSE(PC!F532:F561)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Bloco 1",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Contraprestação fixa",{"$f":"C161/1000000","v":0},{"$f":"D161/1000000","v":48.352151071052305},76.500279761384107,100.56736031655444,123.28962171675103,146.15031266889571,169.15911440415636,192.24674959232297,215.40768098806262,238.63525320490166,260.02234181653171,264.43312504101118,268.70443075555517,272.83845308317802,276.79813155292277,280.6537089175161,284.32201414589247,287.89960528749418,287.89960528749418,287.89960528749418,287.89960528749418,287.89960528749418,287.89960528749418,287.89960528749418,287.89960528749418,287.89960528749418,287.89960528749418,287.89960528749418,287.89960528749418,287.89960528749418]
[null,"Contraprestação variável",{"$f":"C165/1000000","v":38.876769419480681},{"$f":"D165/1000000","v":46.158285816339408},55.156556861145496,64.918580672412077,74.28553839355375,83.202102046229541,92.036395420279717,100.92155878417994,109.8471151082887,118.80412757187375,127.78341053114072,134.8053119692847,138.5962090695117,140.06240295884788,141.47918310777217,142.845285102612,144.15989593811727,145.42278942916084,146.63359209151687,147.25870786640274,147.24482351646813,147.15032534611984,147.00047858236434,146.7984827962776,146.54470987706299,146.23786022470767,145.88128241087668,145.47153186890026,145.00794240947346,144.49027713013814]
[]
[null,"Bloco 2",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Contraprestação fixa",{"$f":"C162/1000000","v":0},{"$f":"D162/1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contraprestação variável",{"$f":"C166/1000000","v":0},{"$f":"D166/1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["x",null,"premissas opex"]
[]
[null,"OpEx","Unidade","Tipo","Valor"]
[null,"Energia","R$/m³","Premissa","-"]
[null,"Grupo I","R$/m³","Premissa",0.25022320441988943]
[null,"Grupo II","R$/m³","Premissa",0.25840000000000007]
[null,"Grupo III","R$/m³","Premissa",0.27160941176470577]
[null,"Grupo IV","R$/m³","Premissa",0.23906440677966095]
[null,"Grupo V","R$/m³","Premissa",0.16350967741935485]
[null,"Químicos¹","R$/m³","Premissa",0.05]
[null,"Pessoal - Gasto Variável","R$/lig","Premissa",150.57]
[null,"Outros gastos - Gasto Variável","R$/lig","Premissa",136.46]
[null,"Limpa Fossa","R$/lig","Premissa",80]
[null,"¹ Em Caucaia e Fortaleza, os custos são de R$0,16/m³"]
[]
[]
["x","OpEx - Bloco 1",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Energia",{"$f":"TRANSPOSE(PC!E769:E798)/1000000","v":2.8032947193911433},3.3260293886587493,4.2170616692342593,4.9792413900700163,5.6999742934744617,6.3886572741585317,7.070479223952435,7.75562752730296,8.4433959828378793,9.133194448700424,9.824683203012313,10.348347241771517,10.631728047401891,10.752332585946474,10.869542241058427,10.983264308221447,11.09345399817243,11.200091213189792,11.298501969966345,11.354301779675618,11.365921299563841,11.359424592359948,11.349123773036409,11.335231818395595,11.317788317282229,11.296695919838095,11.272186875181088,11.244028087907745,11.212168168002369,11.176593965209493]
[null,"Químicos",{"$f":"TRANSPOSE(PC!E807:E836)/1000000","v":6.844848041442185E-2},0.11489686395353194,0.35422269006385604,0.4419735999109351,0.5168989836699045,0.63561001000460282,0.72057340699871741,0.79876529281215625,0.90887121470668808,0.9904217870474048,1.0722040787073057,1.1351143001965771,1.1680548407590512,1.1812873831617188,1.194122709912842,1.2065542283847248,1.2185733682105813,1.2301791904590156,1.2407779774192629,1.2465100855079232,1.2472595634749637,1.2465076048095309,1.2453085850707537,1.2436803280585988,1.2416516147033314,1.2392030572523909,1.2363449721694562,1.2330652893646361,1.2293643432874486,1.2252232977262083]
[null,"Pessoal ",{"$f":"TRANSPOSE(PC!E848:E877)/1000000","v":15.210268174721405},18.581858721289262,22.603904139357123,27.043263346624986,31.290734640192845,35.3092070321607,39.295484546728559,43.305347346096411,47.333907928064271,51.37708283423212,55.430746446599997,58.661014998599995,60.429682492199987,61.093286641799985,61.734356485199996,62.352292753799993,62.946700954199983,63.517475687399994,64.064472406199997,64.346989908599994,64.341037876499996,64.298113380899991,64.229832897299985,64.137726216899978,64.022068882799985,63.882117079199986,63.71941866569999,63.532397174399982,63.320957746199994,63.084736001699994]
[null,"Outros gastos ",{"$f":"TRANSPOSE(PC!E886:E915)/1000000","v":17.700713320197917},20.118211565117512,23.558996747717618,28.443783537233859,33.795362561862738,36.724146408589661,40.390552574720665,44.080253566524554,47.78941939532956,52.135533805477479,55.251554759397486,58.244439830737271,59.857608194682655,60.469214128331899,61.060388853742843,61.6309419987547,62.179843183493617,62.70765199630145,63.213875462406421,64.096504059006065,63.47525005032,63.436428033519995,63.374786152719992,63.291230841519997,63.186411821720007,63.059574980919997,62.911883127920007,62.742707526520007,62.550842206919995,62.957699793062858]
[null,"Garantias e seguros",{"$f":"TRANSPOSE(PC!E930:E959)/1000000","v":0.73021656561894444},1.6578107134851794,0.85149649480132028,0.82031922863598961,0.9901289527324556,0.87065014335392454,0.69696323847800168,0.75954638974094157,0.66109567442076766,0.65085174965953396,0.55880795972350406,0.18303193398880938,0.18667762045323746,0.18595995986068256,0.18617771450919399,0.18686215442323778,0.18510990762432489,0.18411418267797142,0.13329756694620667,0.13157616306879355,7.7752694350164187E-2,7.6667022962000522E-2,7.7156935818489716E-2,7.5919232494273833E-2,7.6215462748677423E-2,7.7760298122269214E-2,7.6763109927122541E-2,7.7237766220230153E-2,7.6042891314204081E-2,7.6335388562837184E-2]
[]
["x","OpEx - Bloco 2",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Energia",{"$f":"TRANSPOSE(PC!F769:F798)/1000000","v":12.117826343252027},13.298852128838764,14.247921007827578,15.621019460263453,16.926575128553182,17.337968511914877,17.747002249641717,18.153398179741128,18.573792077197712,19.002329767630556,19.427295607442854,19.710379430281314,19.936248205889701,20.129170900996979,20.31685580675051,20.499154502399108,20.676001265381259,20.847317854174815,21.011964824851407,21.09077990835009,21.085851033527312,21.073092582380589,21.055271836314123,21.031985901207172,21.003234834182994,20.969045770857864,20.929322887418813,20.884023281621573,20.833144414655067,20.776410786499859]
[null,"Químicos",{"$f":"TRANSPOSE(PC!F807:F836)/1000000","v":9.9968649045837914},10.964275626402477,11.700858189134884,13.840353519538873,15.814905054240297,16.151347465465246,16.491734102714737,16.806097656003121,17.14428618989448,17.490000168559991,17.831673342862256,18.060655406459933,18.251602546626749,18.427902178417714,18.599489154741139,18.766247921741208,18.928085578084897,19.084957083742875,19.236749021965135,19.309099233685945,19.304683844905394,19.293186250515436,19.277133772010838,19.256171026131248,19.230256758214153,19.199421383893757,19.163658445327773,19.122866197170826,19.076973751097768,19.025886525074458]
[null,"Pessoal ",{"$f":"TRANSPOSE(PC!F848:F877)/1000000","v":79.899637299427525},88.683480539124801,94.27807651762204,104.4891336391193,114.2111966172165,117.36850094871374,120.50826387521099,123.62724814170824,126.72323434640548,129.79435843270272,132.83715427920001,134.8915614732,136.62390545999997,138.01648523040001,139.36846530600002,140.67859896719995,141.94644654960001,143.17140276179998,144.35368141319998,144.95249529179992,144.91430471700002,144.81524621969999,144.67693111199998,144.49623506639998,144.27312947459998,144.00779803199995,143.69949993420002,143.34798824639998,142.95313950119996,142.5128547528]
[null,"Outros gastos ",{"$f":"TRANSPOSE(PC!F886:F915)/1000000","v":76.436851017150445},84.201241996121198,89.296438670602456,99.638175833241107,111.49428837021459,113.40711602673767,114.81536799619197,117.68846902558235,120.54434751820904,129.20457903433709,126.19628273229885,128.11882044611704,129.69330549651704,130.95994582771706,132.18947108451704,133.38147137811703,134.53442824531703,135.64867311691705,136.72415976611703,143.09016702834558,137.23224674251705,137.14231107311701,137.01679755251703,136.85271463571704,136.65011639531704,136.40916931251701,136.12920200411702,135.80959067571703,135.45094343011701,140.87434658634558]
[null,"Garantias e seguros",{"$f":"TRANSPOSE(PC!F930:F959)/1000000","v":1.0581685196415322},1.6567693273921538,1.5852582786671447,1.5830895223677837,1.275691186517615,0.97174412756272854,0.88034248903198797,0.85069088298415929,0.73901474711636594,0.7136125457610466,0.58297413297691214,0.26053938162072982,0.26553817578600264,0.25855082341893915,0.2575341058378337,0.25581566115159615,0.25375377460422299,0.25218425030898983,0.13538885689353378,0.13367717081701266,0.1310627341978742,0.13086098562657048,0.13156734219373997,0.13087035357730353,0.13106013648308554,0.13098155550588467,0.13074707852355869,0.13145285528463327,0.13071327955083664,0.13088358719963644]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Opex total",1,{"$f":"C223+1","v":2},{"$f":"D223+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,{"$f":"AE223+1","v":30}]
["X","Municípios",2023,{"$f":"C224+1","v":2024},{"$f":"D224+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,{"$f":"AE224+1","v":2052}]
[null,"Aquiraz",{"$f":"TRANSPOSE(PC!K1823:AH1852)","v":1361068.4053783873},1591711.6619182262,1868668.116798447,2260615.4803761509,2655937.3926776028,2998832.9420903148,3187435.7928156219,3388833.9609847255,3590389.7754652505,3813538.0350070246,3996638.4904064024,4135850.143079346,4224815.974743804,4272852.5686932094,4318731.310254083,4362996.734679861,4404661.2482262952,4444547.138390976,4479341.5786910318,4518489.2440657532,4497936.220224753,4493958.7128889486,4488057.0382614341,4479980.2158231391,4470082.0306642354,4458786.7425768012,4444786.727451792,4428939.0583412368,4410710.3478469513,4410168.8309584353]
[null,"Barbalha",1026741.8306800021,1257613.2967393717,1659664.9488844336,2140717.0302896234,2520106.3133940008,2833169.5800827844,3160368.5890362966,3481958.849818442,3809385.055135129,4131733.4118522992,4456104.1308273897,4635716.6471630046,4757582.4124162998,4806226.4324001838,4853107.1341131935,4898171.9837332061,4941835.9885894395,4984004.6884169495,5022211.8255216591,5042376.2506073266,5040763.9114490291,5036970.5346253933,5031833.9639932439,5024867.0790064111,5016380.881553418,5005445.9309231769,4994021.4138940005,4980605.3296422325,4965102.0573686659,4948077.4282765798]
[null,"Cascavel",413928.7456789916,708514.50506200874,1148985.8878196846,1691216.139470536,2259359.071940084,2728459.3186422698,3236143.6472499394,3761306.5624563172,4285904.5857401649,4843242.3862757497,5347901.9464552626,5832040.4478876935,6128131.6726126615,6189507.6552384039,6249554.6883083135,6308692.8978559207,6364415.3797824066,6418209.280484587,6466616.5959850466,6515413.4901548633,6491620.7590406379,6486719.018192187,6480161.8793462971,6470743.8632832542,6460603.1513363188,6448909.5464209896,6433748.1542049814,6416547.8406617697,6397497.168915024,6399721.7140500275]
[null,"Caucaia",15779952.850046741,17635759.675541565,19627473.433257025,21818305.868440248,24418681.609016139,25944014.333174415,27856355.487565283,29651994.464408498,31544279.014144674,33685112.937110499,35379818.489401355,37094871.819210388,38209542.551421292,38629353.858283125,39033716.305598661,39420965.605086483,39791829.028534546,40145662.860699371,40467538.369651817,40850275.334825143,40619398.538323492,40580554.327073902,40526637.116841659,40455851.798064321,40368022.321623303,40263475.852134757,40142582.865640543,40004366.076062188,39849038.649687424,39890754.086606689]
[null,"Chorozinho",181041.97809257539,138201.29956571865,151549.07507931135,400165.36180176632,669545.46825994237,852259.92936020519,992210.24855404091,1158198.7549360539,1326056.6933095613,1500361.053487754,1662464.1225349228,1820488.1863158834,1917529.4157069381,1938249.8852837195,1958185.767722561,1977076.5030008026,1995061.4752095446,2012190.0023803778,2027082.7648576589,2038280.9536029457,2034174.4733833214,2031884.0052497841,2028921.4338895597,2024952.4880608134,2020001.6384668585,2014066.3065640423,2007384.8159598387,1999720.3799884124,1990802.10298998,1984400.8173562523]
[null,"Eusébio",1152375.5405227176,1705394.3182571656,2238894.6402931809,2916095.2580117579,3622448.020199772,4213188.5909731751,4862877.0177934486,5523981.7213059049,6187874.3694038717,6927387.3162452923,7484501.8059736053,8064030.8053579405,8423445.6192546263,8514394.9487190489,8602428.0958534591,8686480.6625303328,8767106.996678669,8844300.7429856975,8912851.9653596133,9059893.5795226358,8943030.737068817,8935060.2554895561,8924083.1815101486,8909293.4181334842,8891288.2314236145,8869755.371486811,8844799.4689418413,8816630.5937612709,8784380.4072896689,8859194.7470196709]
[null,"Farias Brito",191633.88285713037,198094.27899760907,279665.88241064234,410186.95627038629,500629.01871584059,596873.82389461005,680351.84651316062,770835.41918789269,863397.5464473617,954403.00574440067,1040423.4601882128,1117997.9633722375,1161275.7093668683,1169112.1036198002,1177079.2634183008,1185036.2138342322,1192765.0426627533,1200466.8530633992,1207967.9312875916,1211191.8434459658,1211973.2026548577,1210838.500051636,1210194.0688272612,1210193.5920081253,1209750.5365720757,1209685.7091646839,1209242.2139439944,1208923.2391104982,1208857.6710131865,1208101.5575249589]
[null,"Fortaleza",159349256.83890027,176331735.56177351,185903576.93816864,206739465.11644959,227229921.39159662,230373731.90840665,232861398.41134673,236959613.25397798,240836947.99479479,250360577.36480656,248559062.88625139,250535369.09417334,252831215.60385489,255317800.18175885,257736800.12387848,260087522.52330279,262367873.3931278,264577862.74195954,266624083.62176058,273304663.81243289,267636576.44448292,267472903.78787133,267244741.66312647,266945598.53939614,266576615.86991063,266137876.6472927,265628738.60964918,265048620.02533135,264394559.27424499,269272635.16150928]
[null,"Guaiúba",515411.53254923271,580127.66288770142,701898.16346889769,868443.54434909055,1012161.5639253372,1129233.2243315852,1261346.0840415051,1393864.2929699202,1526590.1729451409,1672489.5545013859,1791642.3492876883,1871273.3687831955,1925575.5558655804,1943612.2234020617,1961084.7185260071,1977974.0792563697,1994303.9728095913,2010148.7131701785,2024165.0002194359,2044672.7055902751,2031167.981571211,2029836.4692034614,2028067.8033537818,2025782.2655133682,2022488.6995196475,2018945.0580680324,2014638.8994193724,2009830.719612875,2004252.3749859093,2011178.3021508197]
[null,"Horizonte",2059561.7658425963,3473517.1596434326,3943489.3201558813,4354421.6137056993,5251807.8880886268,5539111.8659055987,5963794.4538401412,6402275.1812406136,6843456.6064557293,7354264.2372655738,7726728.1980773127,8085960.3428191291,8321377.6658652062,8415384.4235733375,8506023.1025324687,8593092.3381959777,8676190.7955337707,8756015.3728858773,8828070.1943451855,8903760.7170025464,8868629.686813809,8859748.249941377,8848231.6868850514,8832824.9984108731,8814264.0283151865,8791303.6757491343,8764928.1048408281,8735488.3251210116,8701763.3178562801,8700328.2811221387]
[null,"Itaitinga",579149.02962844691,1021897.5939756432,1598342.2131914201,2195619.4579580398,2795743.1223752866,3420650.1324321483,4015103.0174128995,4635527.9406001009,5262340.2446116693,5930303.5220716102,6530359.4432574417,7090964.6406463701,7437725.2066188017,7533133.5830500573,7624784.6920608338,7713143.839485758,7798064.4198476858,7879598.3272321131,7955983.3874396347,8037242.2780495472,8002571.7071047239,8006425.8029221063,8002936.512607879,7994752.8267399482,7983185.1923400117,7968055.6149340076,7949130.8744126884,7926808.3472984768,7900982.1206770353,7907148.1165305553]
[null,"Juazeiro do Norte",9222133.4057618137,10918735.317067748,12845847.948927309,14978860.89268495,17094627.830810335,18900186.890444044,20992058.488227271,23151798.012413863,25240646.044459645,27369919.414274078,29468691.906860359,30474910.295449127,30749312.626058649,31065378.10370595,31371721.774022598,31668080.880942903,31953981.100567643,32229364.481745593,32479399.087968968,32612266.680180259,32602855.809337553,32578768.504878972,32545116.294981461,32501238.28976541,32446903.073835898,32382311.195039537,32307394.280941837,32221981.896992557,32125585.194429804,32018731.281153582]
[null,"Maracanaú",12647364.305750113,13440376.127954485,14605365.916536216,16069088.519188432,17893518.193616305,18857601.392999951,20154313.404127087,21450075.307790112,22719928.837330017,24268750.274263144,25328706.662881598,26590970.142167073,27394245.907471001,27676912.392466269,27951941.122706965,28219208.628317691,28478874.739985242,28730160.562581096,28968088.75098028,29344211.751260974,29086374.832610406,29079206.72516676,29060439.015149467,29034645.023541238,29000346.548173543,28958037.627095915,28908106.556015931,28850061.275155805,28783967.549990553,28952973.026479229]
[null,"Maranguape",1927462.1640439043,2613133.7659804076,3501754.7232698947,4525564.1308783852,5340348.0711987177,6023810.0705772871,6651389.2861950146,7305700.0827809032,7958773.5757664358,8678714.5223838855,9271498.1251127087,9661674.3665334824,9914830.3845910728,10028969.110004442,10138710.381045336,10243801.503323849,10343755.199317897,10439495.537525184,10527242.165829135,10634719.320026329,10564571.920673314,10553564.789403088,10538749.435115449,10519018.250493469,10494840.363547495,10465447.811450785,10431362.928142792,10392675.940836007,10348776.166604765,10361985.692632705]
[null,"Missão Velha",252591.36398199131,328529.02306539461,420732.40994974569,657203.87523435755,813662.86594962131,991649.1260173684,1134707.2478257152,1301826.9342511948,1467090.6943375829,1626560.129387337,1791850.0417534141,1927615.1370604786,2013432.3790641187,2033260.9704189822,2052466.4198073798,2070893.0748634883,2088655.6511412268,2105655.0737014371,2120626.4791037841,2128683.080901653,2128174.1932028104,2126299.0593013708,2123978.860637181,2121129.662983438,2117252.95599942,2112863.3554022973,2107695.3988003968,2101757.8217054624,2095032.8614473499,2087797.1602062122]
[null,"Nova Olinda",191999.56306677655,227700.05504669246,353362.51802359655,537820.13309585769,687232.49567929585,838063.61708635394,1007604.3867292351,1146288.6396496929,1308784.5483348151,1467820.6904197019,1627798.7226069495,1787349.5425580172,1883973.8107674229,1908527.4299787278,1931915.813215079,1954019.4707624307,1974922.7567710776,1994524.0215296112,2012675.6097590986,2023253.0415739191,2022393.0105453783,2021297.0895940964,2018442.9074764261,2014394.2449484174,2009310.7330112155,2002935.7182125023,1995113.4528737231,1986491.8817772539,1976357.3095922593,1964934.3084290312]
[null,"Pacajus",445282.4094367646,846861.45400533546,1174857.5536012575,1989033.2900489892,2615203.187679308,3305405.5136297648,3902609.2338549639,4567580.1493136855,5226363.3209679341,5909988.5161388526,6557125.8393909233,7189206.688492639,7573570.674727926,7658045.3782893112,7739152.8956115926,7816839.84299458,7891084.4600666733,7961798.0132041844,8025225.0953187654,8081669.0313145844,8055660.3620866248,8047375.556886008,8036024.2621513512,8021069.2423716076,8002608.3976897057,7980880.3893334521,7955345.279551194,7926296.6214030227,7893644.2382097645,7879993.2106370116]
[null,"Pacatuba",3995762.7616034537,4260389.5651951712,4560053.8990082862,5124846.6518617105,5911352.7560568433,6008615.4928418621,6241552.2398190256,6480893.4642470609,6709737.909053552,6987542.6377129853,7165476.3650245676,7377199.3673845455,7525840.4331026543,7601698.988194067,7675134.1230128212,7746228.4312357279,7814008.2376534119,7879209.3346122168,7938183.5092458278,8021495.9349021986,7967229.7578313956,7961079.7681650277,7952657.4471511729,7940635.3651765091,7926738.378440557,7910071.8607047042,7890925.6484904662,7868866.5054063424,7843717.1603797646,7867951.4459171584]
[null,"Paracuru",777781.39765692188,902362.36211572657,1085318.1875432592,1334561.3725247388,1514214.8919069225,1707934.1475700778,1913352.371736008,2108765.8320562388,2311027.7653127187,2507493.589662564,2706670.7059621378,2848934.700784191,2941280.9368246328,2970806.2347253766,2999126.1458129436,3026442.8767951271,3052575.1046922007,3077966.3520537736,3100284.9701055228,3112146.4214812443,3111206.1056072749,3108723.2787708873,3105272.5092441738,3100981.7502609752,3095749.7939492823,3089102.9949760754,3081618.7755211708,3073115.0555985821,3063758.0324954037,3052953.1849550619]
[null,"Paraipaba",1056943.6941409854,1111856.4200077269,1169525.451092008,1255941.3150644903,1322854.0364931165,1389760.8623740554,1455840.7282853294,1521992.476651872,1587643.8835530467,1653014.0376883,1717319.5328193775,1731316.2117614318,1752202.8215635638,1759601.0121305883,1772215.9850361373,1784409.7835796252,1796362.3720339574,1807844.1627030363,1817954.0926462046,1823383.8833212303,1823038.8336558463,1822216.9086360957,1820958.4551004968,1819189.3317618447,1817171.6924982425,1815158.4788569123,1812127.6720579483,1808852.2412503629,1805570.384957721,1801535.7684221324]
[null,"São Gonçalo do Amarante",1697718.2196960521,1873332.2541862889,2107759.0890605561,2513174.6511304756,2910949.3025269075,3162865.1373400749,3430766.2429206632,3696948.8216171218,3989557.066711335,4264043.0385784172,4512222.1079505896,4638879.3124115821,4729340.063189025,4770653.4823911507,4810481.081696555,4848292.0678644348,4884095.4134694636,4918169.9853949854,4947076.459001909,4962946.5650145607,4960934.4836838879,4957006.5197156621,4951386.5679949988,4943641.9738978781,4934645.1849339688,4923816.3753393963,4911027.8270971784,4896333.3038675589,4880025.7966487389,4861782.0198470466]
[null,"São Luís do Curu",348150.43716880359,363921.46244333108,447627.36831698788,552784.46593135607,1081301.4459345189,1020910.7997349423,1098434.1971361996,1173293.7307823279,1249587.5120365955,1329229.0783232362,1402442.0366834258,1442245.0393064055,1468418.7294888771,1477495.5112833306,1486452.0339369208,1495160.9205592037,1503626.5885287626,1511965.8101056775,1520109.7261990258,1527656.3652954618,1523226.7232411054,1522544.3186049152,1521984.2100201938,1521357.7742651491,1520611.1673267442,1519616.9243570326,1518373.332499369,1517130.6989155584,1515885.4404946729,1517395.2923512459]
[null,"Trairi",499544.64644557412,585651.88181125699,767272.19641562563,957539.18498960987,1244733.6792679483,1637459.8917940825,1826563.2738011756,2013295.3065249741,2205631.6422699378,2405409.9028218151,2597844.3357126126,2750339.9600316333,2838599.1784771723,2866344.6803782424,2893023.7818867983,2918494.6534212413,2942353.512600706,2965063.1540273298,2984896.6436620401,2995146.2506281263,2993767.9431530894,2990747.9706668053,2986721.0927077299,2981355.8153864425,2974981.5685551083,2967368.7818176174,2957961.2671217564,2947503.8551684562,2936076.798091724,2923326.7242280445]
[null,"Santana do Cariri",349432.57546893676,488010.16714212293,532548.52375597169,608682.76725004858,649416.17136547528,691159.35695809987,730188.00684301124,778594.84853054385,809970.21559530206,850065.91808588721,890084.83680184011,908700.22022400529,921085.74726320175,926814.50206319138,932566.70221230155,938178.35857096303,943993.94685762201,949824.12611874705,955193.44102550531,958262.0936566107,958092.91861032625,958107.59259170783,958312.55260847765,958267.61110895558,958091.25836502807,957849.422205874,957972.53301198711,957810.06759837689,957947.30612705497,957902.5258170201]
[]
[null,"Bloco 1",{"$f":"PC!$E$1823","v":36512941.260343835},{"$f":"PC!$E$1828","v":79928270.868267432},{"$f":"PC!$E$1833","v":122137996.44744059},{"$f":"PC!$E$1838","v":136359915.44358408},{"$f":"PC!$E$1843","v":140507221.484209},{"$f":"PC!$E$1848","v":139555351.33533272},{"$f":"PC!$E$1852","v":138520588.44626138}]
[null,"Bloco 2",{"$f":"PC!$F$1823","v":179509348.08405533},{"$f":"PC!$F$1828","v":265236677.0803943},{"$f":"PC!$F$1833","v":296875380.09478086},{"$f":"PC!$F$1838","v":313581288.43060893},{"$f":"PC!$F$1843","v":322668149.07214761},{"$f":"PC!$F$1848","v":320716416.05477452},{"$f":"PC!$F$1852","v":323320382.23791945}]
[null,"Total",{"$f":"SUM(C250:C251)","v":216022289.34439915},{"$f":"SUM(D250:D251)","v":345164947.94866174},419013376.54222143,449941203.87419301,463175370.55635661,460271767.39010727,461840970.68418086]
[]
[]
[]
[]
[]
[null,"Resumo","Bloco 1","Bloco 2"]
[null,"CapEx Total ",{"$f":"SUM(PC!E1898:E1932)","v":2680218777.01928},{"$f":"SUM(PC!F1898:F1932)","v":3537161543.6577344}]
[null,"OpEx Total ",{"$f":"SUM(PC!E1823:E1857)","v":3491444873.4783521},{"$f":"SUM(PC!F1823:F1857)","v":8809392689.8221722}]
[null,"Contraprestação Fixa Anual Máxima ",{"$f":"CP!C6","v":287899605.28749418},{"$f":"CP!D6","v":0}]
[null,"Contraprestação Variável (R$/m³)",{"$f":"CP!C7","v":3.72543257991294},{"$f":"CP!D7","v":0}]
[]
[]
[]
["x",null,"capex"]
[]
[]
[null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Bloco 1",{"$f":"TRANSPOSE(PC!E1898:E1927)/1000000","v":169.03161241179274},383.75247997342126,197.10567009289821,189.888710332405,229.19651683621655,201.53938503563072,161.33408298101889,175.82092355114386,153.03140611591846,150.66012723600326,129.35369438044074,42.368503238150318,43.212412141953102,43.046287004787629,43.096693173424526,43.255128338712453,42.849515653778901,42.61902376804894,30.855918274584866,30.457445154813314,17.998308877352816,17.746996056018641,17.860401809835583,17.573896410711534,17.642468228860515,18.000069009784543,17.769238409056147,17.879112550979205,17.602521137547239,17.670228833990091]
[null,"Bloco 2",{"$f":"TRANSPOSE(PC!F1898:F1927)/1000000","v":244.94641658368809},383.51141837781336,366.95793487665389,366.45590795550544,295.29888576796645,224.94077026915016,203.78298357221942,196.9191858759628,171.06822849915883,165.18808929653855,134.94771596687781,60.310042041835601,61.467170320833937,59.849727643272963,59.614376351350394,59.216588229536143,58.73929967690345,58.375983867821716,31.340013169799491,30.943789540975146,30.338595879137539,30.291894820965386,30.455403285587959,30.29406332807951,30.337994556269791,30.319804515251079,30.265527436008949,30.428901686257689,30.2577035997307,30.297126666582511]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,1,{"$f":"C284+1","v":2},{"$f":"D284+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["X","Municípios",2023,{"$f":"C285+1","v":2024},{"$f":"D285+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Aquiraz",{"$f":"TRANSPOSE(PC!K1898:AH1927)","v":19255299.225474425},22068542.077030402,5306289.0480320379,7993806.2719327798,8153976.6238756031,8952550.8692490347,5848098.942350084,5574537.0254537426,5235190.2410326358,5303438.2351839347,5081873.6630439982,1590238.4754347727,1638274.029952734,1675615.3032912808,1665541.0669332463,1763186.3640098008,1712326.7139516771,1700160.6171968747,992386.81300246867,985492.7702196989,859562.04535722651,812838.64703087229,821726.5265020181,760820.86968720774,760665.48717897106,858617.54876795225,812838.64703087229,821726.5265020181,760820.86968720774,760665.48717897106]
[null,"Barbalha",8992138.4798869099,11809402.359786801,4990586.3388451375,6400250.0847734734,6049436.531618638,3735983.5148379882,4515606.2719333656,3849686.3204157138,4444585.2305045733,3865482.011405502,3755396.7347623031,1088640.1080864249,1105411.3471484466,1101729.4916856419,1108938.0397576476,1086562.1065253899,1069865.0846705905,1064722.9795225377,617865.94660571078,624023.34460571106,607067.41780571081,598299.85158316558,607067.41780571104,611234.87020571076,623330.01940571086,607067.41780571081,598299.85158316558,607067.41780571104,611234.87020571076,623330.01940571086]
[null,"Cascavel",8439263.7230317146,28171840.735760625,9477275.7226606235,8726706.8817410283,22066804.342123471,11440908.421900522,8706369.5098007564,9086864.5064728875,8641532.022146184,9869507.6410703938,8917221.844279984,1403185.8611230894,1517743.5839890339,1376928.5080007531,1366720.2150543807,1587998.8749230453,1514000.9713779686,1467112.5298849416,727504.15537865157,720868.44197017094,946563.35392686701,839711.52599833661,847193.48614329391,720346.56935622194,719866.48941566877,946563.35392686701,839711.52599833661,847193.48614329391,720346.56935622194,718979.86411726172]
[null,"Caucaia",42183996.638499878,36176798.510141857,85092949.799536914,98475764.029290333,58667377.711768121,54445596.207975015,55727975.133367144,32975836.115714442,28333501.726272099,30248269.905052938,27608605.348981056,8924385.70169851,8947475.1353956051,8933073.9129424114,8998450.1107556242,8909043.1127713565,8900851.7875410281,8847325.896831831,5317304.5326900287,5220800.9185021874,4927057.6299101375,4957364.6211101357,4986701.4304410294,4979107.0012410302,4971800.4485719241,4919954.9851028156,4950261.9763028156,4977231.2373646013,4967269.2598954951,4959076.0819279812]
[null,"Chorozinho",195260.61986812498,251023.92474424397,3340786.7751129293,6762612.2666115919,4641097.4624471767,9612068.5687833522,4139036.8749140468,4205751.3746098531,4274876.7349544074,4738483.1398896361,3596587.9752444113,555243.63307340234,586859.69832403143,579713.43301433732,592142.09863402415,590377.08453569515,581534.18612582446,572838.10767137585,305080.15525543457,298947.83462785906,299417.19849831029,299441.8454595441,301068.54490097135,298873.89374415763,298522.40664482431,299417.19849831029,299441.8454595441,301068.54490097135,298873.89374415763,298522.40664482431]
[null,"Eusébio",18171437.366840657,51525735.505729802,22876340.293912064,23357553.281627145,38180071.321031302,24714798.748817038,23555696.940628953,23856296.279913746,23804324.040079173,14857233.962834993,14273662.026671715,3277066.0371974059,3241595.9670930775,3274180.563557067,3409743.6829024437,3400380.2600748139,3406260.3767023077,3395580.7034103759,2160820.9056367818,2145602.8889579228,1454403.7584197009,1460406.9008906335,1468838.3048465955,1465236.6336854375,1463495.9328983382,1453517.1284197005,1459520.2708906333,1467951.6748465954,1464350.0036854374,1462609.3028983383]
[null,"Farias Brito",1873833.0412928921,4093137.7043485092,1038865.7348792449,1181853.8313159246,1352668.6982284219,2866711.0497046178,1425479.6603894294,1577203.5185696115,2179939.4203575919,2451035.374129694,1540930.1540874292,233087.9177674941,269150.62037574628,269176.33198056702,269336.99479318969,267134.37460363441,269525.54760673223,268532.44070818927,181017.15836119599,173921.84576636844,173982.9269663684,173923.98896636843,173989.35656636849,173878.98176636844,173921.84576636844,173982.9269663684,173923.98896636843,173989.35656636849,173878.98176636844,173921.84576636844]
[null,"Fortaleza",188565703.97447586,305362239.05694169,249883216.84331816,242581384.55612606,209265030.41876721,151055985.87856078,127629671.11547858,146105113.32795206,119112211.96829355,110178076.31471464,89435851.140139252,47376168.212220594,47138159.196226329,46846134.605251081,46453940.428603403,46140950.335555553,45766764.397753008,45461112.71751973,23571680.083572827,23222544.361972816,23252762.316601984,23250551.512031168,23358783.996089481,23205583.586147834,23179555.212435342,23237720.307522841,23231407.136839531,23336904.710156187,23179601.934102044,23150838.649647888]
[null,"Guaiúba",1991020.0119952897,5747995.8574828263,4404276.1113898251,2516675.1114366259,5497026.0000296272,2356814.7932507168,2439026.8339748741,2524975.7179974355,2601794.0675215917,2685990.6738973474,2572840.5667225174,478780.22469308006,474146.80913894065,479199.81504725589,472352.61744402547,474957.01009779255,468180.43750156532,463504.95727667102,247262.41584310628,243447.26624310634,243770.88944310628,243729.09704310633,244743.90224310636,243377.61224310627,243201.86984310631,243770.88944310628,243729.09704310633,244743.90224310636,243377.61224310627,243201.86984310631]
[null,"Horizonte",9313784.9699447472,9271249.9603916984,21152537.731952779,8837442.2186975889,13222126.159686407,10950689.186294444,8513930.43971687,8808565.080453001,9119596.4777601976,16956381.965409577,8980432.369727578,2023749.143803729,2091968.7461546427,2071530.1990045258,2159481.6803786368,2126339.9192795265,2005119.8939198339,2042074.3061720103,1194731.9999782988,1260725.1302246461,900125.97974251024,838134.89627457666,855535.0924484916,866946.91004420444,950112.05511869269,934017.06690815953,852153.00488639623,884457.93497739872,880965.01865602401,988971.38692794496]
[null,"Itaitinga",3310006.4733298402,6331739.1055481564,8722808.9938876405,5676791.6786913611,6627689.5947369002,11375319.499318147,7283031.8006487312,7648049.2237713188,8120139.1500814315,8612767.7715160698,8987314.7211286835,3869985.201076421,3891485.9206125722,3890585.077589714,3885307.2587011512,3894644.4806101127,3852663.7545355489,3860095.2675445108,3541024.8610699447,3479707.8191567818,878412.42435220885,835392.7575522085,855233.43155220908,839930.98355220794,845583.67355220881,861531.22475220868,833787.50075220852,854337.80766868382,839035.3596686828,844688.04966868355]
[null,"Juazeiro do Norte",40139158.230063595,89852746.516641736,47040453.963737167,37356470.349930227,47875575.78507778,35484722.706715897,33537738.900726814,44972157.370684087,30847023.884310056,31297670.502228744,23727162.854441147,7661617.2572406791,7906934.6938863639,7851626.0616264818,7810458.0018539866,7780747.5036180802,7742814.6042455845,7684698.1892097155,4717956.2667560009,4674597.6176534975,4679318.0156534994,4679193.7100534961,4696099.2716535004,4670075.1758676842,4666740.3566676825,4672924.2704818714,4672799.9648818681,4686508.6538960589,4660484.5581102427,4657149.7389102411]
[null,"Maracanaú",18312947.345498197,30639768.251344346,19997417.331193887,46540551.9569261,45451735.457271412,25952587.937706247,27158677.226455938,26851216.745654244,19573372.339825831,19746160.132974401,19208959.928269856,11610421.799062304,11673185.087445196,11655463.485960988,11601244.379992418,11509135.642960336,11533476.528173815,11496829.222955305,10215548.662451692,10021478.557628497,3230372.3716263287,3285417.6089173676,3285534.4140814734,3299114.8897212725,3280198.1163893049,3225803.3445534357,3284484.5444299583,3283668.2851066552,3297248.7607464539,3278331.9874144867]
[null,"Maranguape",10932648.383774187,16710725.177378472,12430280.927735087,10738431.509318125,9347084.2477735877,17279792.962490134,9792969.7374168895,9656524.031477496,8939722.5836343169,9275722.7804163489,8574489.4325706605,3669340.8394337436,3663073.9911330431,3721945.2206987962,3693696.1855389718,3681914.0022924282,3679007.492696851,3628142.1608434254,2956324.6627766294,2886650.3482756186,1206046.903780234,1184393.8471368114,1195723.7688858397,1165580.7324818275,1163395.7400818272,1205160.2784818271,1193443.7111292633,1194705.4754575035,1179467.172995799,1162377.4466575037]
[null,"Missão Velha",1099149.4895460084,9419112.0572270099,2992566.4009145093,3939546.1695875288,3353310.8220875268,7391372.768739217,3122245.7876838618,4153045.8458217648,4514988.7202580692,3325584.2171881762,3362431.3150575599,530752.2038290475,547181.05118096096,541761.67596820975,540894.94915544905,539185.21044110495,534010.8148283445,530155.11142166203,286008.02452461061,283687.17692461063,284052.59252461063,283989.36812461063,285206.70572461071,283592.87612461066,283374.26972461061,284052.59252461063,283989.36812461063,285206.70572461071,283592.87612461066,283374.26972461061]
[null,"Nova Olinda",1958481.2379702504,5896724.7527474435,1311395.0553474433,1558910.4400116876,2149055.2822212637,2244399.1960760793,5936227.1814681999,1866856.2088370703,2781151.8203018978,2394918.4107358982,1814390.6149513922,811410.89794594038,840278.42176104896,836590.49743512634,826601.56661913113,812717.30159150809,814464.12603164441,808312.01415051997,731447.85722459725,710953.1801234812,214082.00504046888,222394.46061830269,222425.5372215973,224418.72626050038,221659.33820933095,213435.82601334059,222394.46061830269,222425.5372215973,224418.72626050038,221659.33820933095]
[null,"Pacajus",9106391.3178862762,48629714.284544259,11634209.347648539,11247687.869042233,9895602.0802693665,21373199.956608947,9479153.752926087,11629031.36451393,10997676.466696249,9676383.5228688084,9505210.3608998992,1627018.6473591374,1740069.7049323309,1717005.1420329602,1705273.8822093231,1691091.1965490277,1670847.352902225,1651122.5878211607,903221.82391117502,886891.40889134107,888547.04172204272,888467.7428032906,894389.44314145076,885437.91144671559,884275.217840689,887623.98974744789,887544.69082869589,893466.39116685605,884514.85947212088,883352.16586609429]
[null,"Pacatuba",15414618.129113862,42491999.942241587,18591605.292592477,6232189.9994660178,4405838.1181291044,4566751.54783493,4869275.1329207299,6620299.6595763862,6031517.4959727991,4659359.8373139547,4551941.7694531232,1778035.2929382985,1864891.8761311544,1834895.4375556505,1825530.9798439043,1875329.5994129349,1829300.6972468498,1807332.1566804035,985211.34737504669,967968.95191047993,1035155.4966266649,1003768.1272989931,1008132.7826513867,967532.80785734393,966676.59385622363,1035155.4966266649,1003768.1272989931,1008132.7826513867,967532.80785734393,966676.59385622363]
[null,"Paracuru",5077891.9504602877,14699485.333458597,5891612.4470787682,9711129.1271525081,5901519.4975015242,4481850.6210347041,4977177.3582712673,4326881.2496993924,5083057.0559275253,4410269.6560379453,4239375.2583316937,685457.70841491909,777047.48996396339,752677.20160773827,786505.58438069117,750021.60097104916,717937.74462056567,730361.173102931,351271.29047425336,366876.33087425336,352299.35607425333,320322.81207425328,342455.63847425336,346058.35767425329,366340.53087425337,352299.35607425333,320322.81207425328,342455.63847425336,346058.35767425329,366340.53087425337]
[null,"Paraipaba",1329294.0829702679,8508578.3291558176,6460448.7193396091,1423183.2404944065,1433279.3698013681,1471903.321397075,1376679.9739795865,1384926.7731572429,1394077.0104432474,1397907.5056061856,1240696.3926428652,451847.9484613348,1743288.6951199782,419159.77129515883,417919.11959296628,437331.07828129781,430799.90058512142,429164.06799090578,281631.66818877618,277750.97944506595,254816.528672599,254587.20627259905,255086.57187259904,254098.55667259911,253945.31787259906,254816.528672599,253580.21131511577,254079.57691511576,253091.56171511582,252938.3229151158]
[null,"São Gonçalo do Amarante",3906926.8873695545,10339230.520753076,7102316.8992009163,9738064.2194104809,13599870.177865155,8415255.3032852057,7968007.5902858414,6843446.036517133,11639932.261101017,12093378.252847349,6599496.1533301435,1516650.5103081423,1507159.3377190018,1556076.0432492131,1560335.0340263497,1612243.8881359228,1601295.5232843759,1594900.6618609913,922733.66691747739,919573.20025267615,918401.04939504433,919077.94067908381,922135.23547907872,919333.32985367719,918820.03009580926,921754.33939504437,919964.57067908382,923021.86547907861,921799.98985367722,921286.69009580929]
[null,"São Luís do Curu",827009.10437572829,1575025.75918932,3444501.9201018424,975560.38815494138,1481348.0398989278,1054508.2054454037,1379093.9793802111,1057552.8038646327,1096100.8380145947,1130270.5323982269,1178818.8005421346,603999.82819648308,608473.70157398586,607233.89961305854,606243.78208549938,605509.7786333689,606054.43059516314,606820.90520806133,562377.77714345651,555320.755991966,253094.33251400618,253122.19429627035,253371.87872963838,253013.96198824391,252926.09021341061,253094.33251400618,253122.19429627035,253371.87872963838,253013.96198824391,252926.09021341061]
[null,"Trairi",3055593.9455364896,6850060.8681730116,9082888.2480776943,3550822.3948767399,4950460.5523641128,4015670.7314519822,4724378.421456825,4225429.569057907,4409347.6391067812,5729917.1298812581,4644872.8729106756,751532.13253561733,745566.76483508502,735372.20931429125,790982.29190585564,761488.43518759299,715595.89252419432,706298.44530726608,333014.1508126682,380922.9939361834,380164.66596951685,336868.53450188047,336868.53450188047,336868.53450188047,394606.92620645941,380164.66596951685,336868.53450188047,341836.77913882316,336868.53450188047,393720.3009080523]
[null,"Santana do Cariri",526174.36627573066,841021.76047329349,1797975.0230568242,821230.41129554901,927418.30960898043,1240713.307303383,1011517.9870632737,2939863.2769215712,923975.42048146133,944007.05693975836,902848.04912849388,159929.69808534984,160160.59269378165,168340.76033827121,163429.57361259725,173427.40718721761,166117.07126154419,177810.41557925593,92505.218433526461,92480.571633526502,97428.455866957578,97491.680266957585,97493.823466957634,97495.966666957538,97448.816266957583,97428.455866957578,107407.80913381976,102462.06810038871,112378.19696725078,102417.06090038866]
[]
[null,"Bloco 1",{"$f":"PC!$E$1898","v":169031612.41179273},{"$f":"PC!$E$1903","v":201539385.0356307},{"$f":"PC!$E$1908","v":129353694.38044074},{"$f":"PC!$E$1913","v":43255128.338712454},{"$f":"PC!$E$1918","v":17998308.877352815},{"$f":"PC!$E$1923","v":18000069.009784542},{"$f":"PC!$E$1927","v":17670228.83399009}]
[null,"Bloco 2",{"$f":"PC!$F$1898","v":244946416.58368808},{"$f":"PC!$F$1903","v":224940770.26915017},{"$f":"PC!$F$1908","v":134947715.96687782},{"$f":"PC!$F$1913","v":59216588.229536146},{"$f":"PC!$F$1918","v":30338595.879137538},{"$f":"PC!$F$1923","v":30319804.515251078},{"$f":"PC!$F$1927","v":30297126.66658251}]
[null,"Total",{"$f":"SUM(C311:C312)","v":413978028.99548078},{"$f":"SUM(D311:D312)","v":426480155.30478084},264301410.34731856,102471716.5682486,48336904.75649035,48319873.52503562,47967355.500572599]
[]
[]
[]
["x",null,"Graficos de fluxo de caixa"]
[]
["B1",null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Fluxo de Caixa do Projeto",{"$f":"Cons1!F229/1000","v":-166.86476993258393},{"$f":"Cons1!G229/1000","v":-340.45689379683358},{"$f":"Cons1!H229/1000","v":-132.92499772940991},{"$f":"Cons1!I229/1000","v":-106.69269825198595},{"$f":"Cons1!J229/1000","v":-128.46895348772702},{"$f":"Cons1!K229/1000","v":-81.62483164623805},{"$f":"Cons1!L229/1000","v":-22.765885037563187},{"$f":"Cons1!M229/1000","v":-18.520375074949872},{"$f":"Cons1!N229/1000","v":22.90850649228852},{"$f":"Cons1!O229/1000","v":43.633272255118442},{"$f":"Cons1!P229/1000","v":82.564276491635368},{"$f":"Cons1!Q229/1000","v":160.62880999896907},{"$f":"Cons1!R229/1000","v":150.63163088003768},{"$f":"Cons1!S229/1000","v":153.05455731830966},{"$f":"Cons1!T229/1000","v":156.21756681394595},{"$f":"Cons1!U229/1000","v":159.2644385013738},{"$f":"Cons1!V229/1000","v":162.7681619961362},{"$f":"Cons1!W229/1000","v":166.1233570749161},{"$f":"Cons1!X229/1000","v":177.52334443388315},{"$f":"Cons1!Y229/1000","v":178.30824646157919},{"$f":"Cons1!Z229/1000","v":190.61960793934662},{"$f":"Cons1!AA229/1000","v":191.37203613226256},{"$f":"Cons1!AB229/1000","v":191.93508448158732},{"$f":"Cons1!AC229/1000","v":192.96552099733671},{"$f":"Cons1!AD229/1000","v":193.79546640814266},{"$f":"Cons1!AE229/1000","v":194.52858754904312},{"$f":"Cons1!AF229/1000","v":196.06862308472188},{"$f":"Cons1!AG229/1000","v":197.76411702259054},{"$f":"Cons1!AH229/1000","v":200.65947097730296},{"$f":"Cons1!AI229/1000","v":200.0900257601069}]
[null,"Fluxo de Caixa Alavancado",{"$f":"Cons1!F376/1000","v":-48.542641244329047},{"$f":"Cons1!G376/1000","v":-86.479593462094201},{"$f":"Cons1!H376/1000","v":-11.27132825725284},{"$f":"Cons1!I376/1000","v":3.1904653790550945},{"$f":"Cons1!J376/1000","v":-12.2407750841643},{"$f":"Cons1!K376/1000","v":-10.583244591871917},{"$f":"Cons1!L376/1000","v":8.0092844578731608},{"$f":"Cons1!M376/1000","v":19.437116959821722},{"$f":"Cons1!N376/1000","v":37.971104378447606},{"$f":"Cons1!O376/1000","v":23.090682923437381},{"$f":"Cons1!P376/1000","v":42.31045726877727},{"$f":"Cons1!Q376/1000","v":60.387656265150405},{"$f":"Cons1!R376/1000","v":39.423134432714697},{"$f":"Cons1!S376/1000","v":7.52403087915713},{"$f":"Cons1!T376/1000","v":9.3387133086253886},{"$f":"Cons1!U376/1000","v":12.634347680333827},{"$f":"Cons1!V376/1000","v":12.445708417120418},{"$f":"Cons1!W376/1000","v":73.67034825906633},{"$f":"Cons1!X376/1000","v":87.837189770922052},{"$f":"Cons1!Y376/1000","v":91.487956560841695},{"$f":"Cons1!Z376/1000","v":106.6651828008327},{"$f":"Cons1!AA376/1000","v":130.02643452775735},{"$f":"Cons1!AB376/1000","v":132.73695533347967},{"$f":"Cons1!AC376/1000","v":135.91486430562668},{"$f":"Cons1!AD376/1000","v":138.89228217283019},{"$f":"Cons1!AE376/1000","v":171.37243421979051},{"$f":"Cons1!AF376/1000","v":173.80588738418851},{"$f":"Cons1!AG376/1000","v":176.39479895077639},{"$f":"Cons1!AH376/1000","v":180.18357053420806},{"$f":"Cons1!AI376/1000","v":200.40188635854935}]
[null,"Fluxo de Caixa de Dividendos",{"$f":"Cons1!F380/1000","v":-90},{"$f":"Cons1!G380/1000","v":-60},{"$f":"Cons1!H380/1000","v":-50},{"$f":"Cons1!I380/1000","v":0},{"$f":"Cons1!J380/1000","v":0},{"$f":"Cons1!K380/1000","v":10.233267308696792},{"$f":"Cons1!L380/1000","v":5.7295185827368549},{"$f":"Cons1!M380/1000","v":17.815008068552608},{"$f":"Cons1!N380/1000","v":32.550546641257959},{"$f":"Cons1!O380/1000","v":18.06737141769915},{"$f":"Cons1!P380/1000","v":41.821591421703303},{"$f":"Cons1!Q380/1000","v":59.246245610257191},{"$f":"Cons1!R380/1000","v":37.829706413115687},{"$f":"Cons1!S380/1000","v":7.3399047311791579},{"$f":"Cons1!T380/1000","v":9.7486955567205289},{"$f":"Cons1!U380/1000","v":12.774007683158386},{"$f":"Cons1!V380/1000","v":19.82856096126056},{"$f":"Cons1!W380/1000","v":81.77091124347308},{"$f":"Cons1!X380/1000","v":88.928584339552486},{"$f":"Cons1!Y380/1000","v":92.579351129472101},{"$f":"Cons1!Z380/1000","v":112.80041131090687},{"$f":"Cons1!AA380/1000","v":130.84424694029329},{"$f":"Cons1!AB380/1000","v":133.55476774601561},{"$f":"Cons1!AC380/1000","v":136.73267671816257},{"$f":"Cons1!AD380/1000","v":147.29436794050156},{"$f":"Cons1!AE380/1000","v":171.71267049344718},{"$f":"Cons1!AF380/1000","v":174.14612365784515},{"$f":"Cons1!AG380/1000","v":176.73503522443306},{"$f":"Cons1!AH380/1000","v":163.47218842471349},{"$f":"Cons1!AI380/1000","v":222.47915132446747}]
[]
[]
["B2",null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Fluxo de Caixa do Projeto",{"$f":"Cons2!F229/1000","v":-164.55023574371737},{"$f":"Cons2!G229/1000","v":-197.19668032339405},{"$f":"Cons2!H229/1000","v":-210.08322491002286},{"$f":"Cons2!I229/1000","v":-233.16650369864081},{"$f":"Cons2!J229/1000","v":-257.6767493248912},{"$f":"Cons2!K229/1000","v":-264.77717535342322},{"$f":"Cons2!L229/1000","v":-270.00887457675833},{"$f":"Cons2!M229/1000","v":-276.56897112158333},{"$f":"Cons2!N229/1000","v":-283.17477729608942},{"$f":"Cons2!O229/1000","v":-295.16486285981068},{"$f":"Cons2!P229/1000","v":-296.81950508263179},{"$f":"Cons2!Q229/1000","v":-300.69474146743744},{"$f":"Cons2!R229/1000","v":-304.45987957255772},{"$f":"Cons2!S229/1000","v":-307.54026703793977},{"$f":"Cons2!T229/1000","v":-310.48683541643851},{"$f":"Cons2!U229/1000","v":-313.34383234954532},{"$f":"Cons2!V229/1000","v":-316.10892983112257},{"$f":"Cons2!W229/1000","v":-318.78238342911408},{"$f":"Cons2!X229/1000","v":-321.25715981502009},{"$f":"Cons2!Y229/1000","v":-327.98336240383424},{"$f":"Cons2!Z229/1000","v":-323.16048820221857},{"$f":"Cons2!AA229/1000","v":-322.47248477474028},{"$f":"Cons2!AB229/1000","v":-322.1824512397277},{"$f":"Cons2!AC229/1000","v":-321.80045403569972},{"$f":"Cons2!AD229/1000","v":-321.32781254748357},{"$f":"Cons2!AE229/1000","v":-320.76403118344297},{"$f":"Cons2!AF229/1000","v":-320.10776249168612},{"$f":"Cons2!AG229/1000","v":-319.35896368064334},{"$f":"Cons2!AH229/1000","v":-318.51583161658505},{"$f":"Cons2!AI229/1000","v":-349.85745843597124}]
[null,"Fluxo de Caixa Alavancado",{"$f":"Cons2!F376/1000","v":-164.55023574371737},{"$f":"Cons2!G376/1000","v":-197.19668032339405},{"$f":"Cons2!H376/1000","v":-210.08322491002286},{"$f":"Cons2!I376/1000","v":-233.16650369864081},{"$f":"Cons2!J376/1000","v":-257.6767493248912},{"$f":"Cons2!K376/1000","v":-264.77717535342322},{"$f":"Cons2!L376/1000","v":-270.00887457675833},{"$f":"Cons2!M376/1000","v":-293.56897112158333},{"$f":"Cons2!N376/1000","v":-282.25268178152629},{"$f":"Cons2!O376/1000","v":-286.24276734524761},{"$f":"Cons2!P376/1000","v":-296.33133686903949},{"$f":"Cons2!Q376/1000","v":-300.20657325384514},{"$f":"Cons2!R376/1000","v":-303.97171135896548},{"$f":"Cons2!S376/1000","v":-298.05209882434747},{"$f":"Cons2!T376/1000","v":-310.48683541643851},{"$f":"Cons2!U376/1000","v":-313.34383234954532},{"$f":"Cons2!V376/1000","v":-316.10892983112257},{"$f":"Cons2!W376/1000","v":-318.78238342911408},{"$f":"Cons2!X376/1000","v":-321.25715981502009},{"$f":"Cons2!Y376/1000","v":-327.98336240383424},{"$f":"Cons2!Z376/1000","v":-323.16048820221857},{"$f":"Cons2!AA376/1000","v":-322.47248477474028},{"$f":"Cons2!AB376/1000","v":-322.1824512397277},{"$f":"Cons2!AC376/1000","v":-321.80045403569972},{"$f":"Cons2!AD376/1000","v":-321.32781254748357},{"$f":"Cons2!AE376/1000","v":-320.76403118344297},{"$f":"Cons2!AF376/1000","v":-320.10776249168612},{"$f":"Cons2!AG376/1000","v":-319.35896368064334},{"$f":"Cons2!AH376/1000","v":-318.51583161658505},{"$f":"Cons2!AI376/1000","v":-349.85745843597124}]
[null,"Fluxo de Caixa de Dividendos",{"$f":"Cons2!F380/1000","v":-120},{"$f":"Cons2!G380/1000","v":-20},{"$f":"Cons2!H380/1000","v":-110},{"$f":"Cons2!I380/1000","v":0},{"$f":"Cons2!J380/1000","v":0},{"$f":"Cons2!K380/1000","v":0},{"$f":"Cons2!L380/1000","v":0},{"$f":"Cons2!M380/1000","v":0},{"$f":"Cons2!N380/1000","v":0},{"$f":"Cons2!O380/1000","v":0},{"$f":"Cons2!P380/1000","v":0},{"$f":"Cons2!Q380/1000","v":0},{"$f":"Cons2!R380/1000","v":0},{"$f":"Cons2!S380/1000","v":0},{"$f":"Cons2!T380/1000","v":0},{"$f":"Cons2!U380/1000","v":0},{"$f":"Cons2!V380/1000","v":0},{"$f":"Cons2!W380/1000","v":0},{"$f":"Cons2!X380/1000","v":0},{"$f":"Cons2!Y380/1000","v":0},{"$f":"Cons2!Z380/1000","v":0},{"$f":"Cons2!AA380/1000","v":0},{"$f":"Cons2!AB380/1000","v":0},{"$f":"Cons2!AC380/1000","v":0},{"$f":"Cons2!AD380/1000","v":0},{"$f":"Cons2!AE380/1000","v":0},{"$f":"Cons2!AF380/1000","v":0},{"$f":"Cons2!AG380/1000","v":0},{"$f":"Cons2!AH380/1000","v":0},{"$f":"Cons2!AI380/1000","v":-8106.2315938914726}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["x",null,"DRE"]
[]
[null,null,1,{"$f":"C345+1","v":2},{"$f":"D345+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["B1","Demonstração do Resultado do Exercício",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"Receita Operacional Bruta",{"$f":"Cons1!F42/1000","v":38.876769419480681},{"$f":"Cons1!G42/1000","v":46.158285816339415},{"$f":"Cons1!H42/1000","v":55.156556861145496},{"$f":"Cons1!I42/1000","v":64.918580672412091},{"$f":"Cons1!J42/1000","v":74.28553839355375},{"$f":"Cons1!K42/1000","v":83.202102046229541},{"$f":"Cons1!L42/1000","v":92.036395420279717},{"$f":"Cons1!M42/1000","v":100.92155878417994},{"$f":"Cons1!N42/1000","v":109.8471151082887},{"$f":"Cons1!O42/1000","v":118.80412757187376}]
[null,"Receita Financeira (Ativo Financeiro)",{"$f":"Cons1!F53/1000","v":20.240570436159047},{"$f":"Cons1!G53/1000","v":62.483426041298173},{"$f":"Cons1!H53/1000","v":84.236185909321108},{"$f":"Cons1!I53/1000","v":104.81938229334224},{"$f":"Cons1!J53/1000","v":129.827215223812},{"$f":"Cons1!K53/1000","v":151.80657913176992},{"$f":"Cons1!L53/1000","v":168.83575374468518},{"$f":"Cons1!M53/1000","v":186.80023316050591},{"$f":"Cons1!N53/1000","v":201.35012806766846},{"$f":"Cons1!O53/1000","v":214.47105954984474}]
[null,"Receita de Construção ",{"$f":"Cons1!F54/1000","v":153.39618826370187},{"$f":"Cons1!G54/1000","v":348.25537557587978},{"$f":"Cons1!H54/1000","v":178.87339560930513},{"$f":"Cons1!I54/1000","v":172.32400462665754},{"$f":"Cons1!J54/1000","v":207.9958390288665},{"$f":"Cons1!K54/1000","v":182.89699191983487},{"$f":"Cons1!L54/1000","v":146.41068030527464},{"$f":"Cons1!M54/1000","v":159.55748812266302},{"$f":"Cons1!N54/1000","v":138.87600105019601},{"$f":"Cons1!O54/1000","v":136.72406546667295}]
[null,"Deduções",{"$f":"Cons1!F56/1000","v":-3.5961011713019628},{"$f":"Cons1!G56/1000","v":-8.7422154120837341},{"$f":"Cons1!H56/1000","v":-12.178257387583988},{"$f":"Cons1!I56/1000","v":-15.307449541479404},{"$f":"Cons1!J56/1000","v":-18.275702310203194},{"$f":"Cons1!K56/1000","v":-21.215098361149089},{"$f":"Cons1!L56/1000","v":-24.160584658760339},{"$f":"Cons1!M56/1000","v":-27.118068524826523},{"$f":"Cons1!N56/1000","v":-30.086068638912501},{"$f":"Cons1!O56/1000","v":-33.063142721851726}]
[null,"Receita Líquida",{"$f":"Cons1!F62/1000","v":208.91742694803963},{"$f":"Cons1!G62/1000","v":448.15487202143362},{"$f":"Cons1!H62/1000","v":306.08788099218776},{"$f":"Cons1!I62/1000","v":326.75451805093252},{"$f":"Cons1!J62/1000","v":393.8328903360291},{"$f":"Cons1!K62/1000","v":396.69057473668528},{"$f":"Cons1!L62/1000","v":383.12224481147922},{"$f":"Cons1!M62/1000","v":420.16121154252232},{"$f":"Cons1!N62/1000","v":419.98717558724064},{"$f":"Cons1!O62/1000","v":436.93610986653971}]
[null,"Custo de Construção",{"$f":"Cons1!F63/1000","v":-153.39618826370187},{"$f":"Cons1!G63/1000","v":-348.25537557587978},{"$f":"Cons1!H63/1000","v":-178.87339560930513},{"$f":"Cons1!I63/1000","v":-172.32400462665754},{"$f":"Cons1!J63/1000","v":-207.9958390288665},{"$f":"Cons1!K63/1000","v":-182.89699191983487},{"$f":"Cons1!L63/1000","v":-146.41068030527464},{"$f":"Cons1!M63/1000","v":-159.55748812266302},{"$f":"Cons1!N63/1000","v":-138.87600105019601},{"$f":"Cons1!O63/1000","v":-136.72406546667295}]
[null,"Custos do Serviço Prestado",{"$f":"Cons1!F64/1000","v":-34.609989032243512},{"$f":"Cons1!G64/1000","v":-41.619587004364227},{"$f":"Cons1!H64/1000","v":-48.983630738775226},{"$f":"Cons1!I64/1000","v":-58.596068738708425},{"$f":"Cons1!J64/1000","v":-68.591967616824263},{"$f":"Cons1!K64/1000","v":-75.881542601687769},{"$f":"Cons1!L64/1000","v":-83.717254509353737},{"$f":"Cons1!M64/1000","v":-91.830835331712848},{"$f":"Cons1!N64/1000","v":-99.851084185518289},{"$f":"Cons1!O64/1000","v":-108.52811324630362}]
[null,"Lucro Bruto",{"$f":"Cons1!F75/1000","v":20.911249652094252},{"$f":"Cons1!G75/1000","v":58.279909441189616},{"$f":"Cons1!H75/1000","v":78.230854644107424},{"$f":"Cons1!I75/1000","v":95.834444685566524},{"$f":"Cons1!J75/1000","v":117.24508369033836},{"$f":"Cons1!K75/1000","v":137.91204021516262},{"$f":"Cons1!L75/1000","v":152.99430999685086},{"$f":"Cons1!M75/1000","v":168.77288808814643},{"$f":"Cons1!N75/1000","v":181.26009035152637},{"$f":"Cons1!O75/1000","v":191.68393115356309}]
[null,"Despesas Operacionais",{"$f":"Cons1!F76/1000","v":0},{"$f":"Cons1!G76/1000","v":0},{"$f":"Cons1!H76/1000","v":0},{"$f":"Cons1!I76/1000","v":0},{"$f":"Cons1!J76/1000","v":0},{"$f":"Cons1!K76/1000","v":0},{"$f":"Cons1!L76/1000","v":0},{"$f":"Cons1!M76/1000","v":0},{"$f":"Cons1!N76/1000","v":0},{"$f":"Cons1!O76/1000","v":0}]
[null,"Lucro Operacional",{"$f":"Cons1!F113/1000","v":20.911249652094252},{"$f":"Cons1!G113/1000","v":58.279909441189616},{"$f":"Cons1!H113/1000","v":78.230854644107424},{"$f":"Cons1!I113/1000","v":95.834444685566524},{"$f":"Cons1!J113/1000","v":117.24508369033836},{"$f":"Cons1!K113/1000","v":137.91204021516262},{"$f":"Cons1!L113/1000","v":152.99430999685086},{"$f":"Cons1!M113/1000","v":168.77288808814643},{"$f":"Cons1!N113/1000","v":181.26009035152637},{"$f":"Cons1!O113/1000","v":191.68393115356309}]
[null,"Receitas/Despesas financeiras líquidas",{"$f":"Cons1!F115/1000","v":-4.5294078108044165},{"$f":"Cons1!G115/1000","v":-14.916383325473344},{"$f":"Cons1!H115/1000","v":-27.478050135733074},{"$f":"Cons1!I115/1000","v":-34.907475154003748},{"$f":"Cons1!J115/1000","v":-43.252134598404382},{"$f":"Cons1!K115/1000","v":-51.509725794008119},{"$f":"Cons1!L115/1000","v":-57.479242753363231},{"$f":"Cons1!M115/1000","v":-61.96176678329082},{"$f":"Cons1!N115/1000","v":-66.281190238125944},{"$f":"Cons1!O115/1000","v":-68.803545960337487}]
[null,"Lucro Antes do Imposto de Renda",{"$f":"Cons1!F116/1000","v":16.381841841289834},{"$f":"Cons1!G116/1000","v":43.363526115716276},{"$f":"Cons1!H116/1000","v":50.752804508374346},{"$f":"Cons1!I116/1000","v":60.926969531562783},{"$f":"Cons1!J116/1000","v":73.992949091933994},{"$f":"Cons1!K116/1000","v":86.4023144211545},{"$f":"Cons1!L116/1000","v":95.515067243487621},{"$f":"Cons1!M116/1000","v":106.8111213048556},{"$f":"Cons1!N116/1000","v":114.97890011340043},{"$f":"Cons1!O116/1000","v":122.88038519322559}]
[null,"Imposto de Renda e Contribuição Social",{"$f":"Cons1!F117/1000","v":-5.5698262260385434},{"$f":"Cons1!G117/1000","v":-14.719598879343534},{"$f":"Cons1!H117/1000","v":-17.231953532847278},{"$f":"Cons1!I117/1000","v":-20.691169640731342},{"$f":"Cons1!J117/1000","v":-25.133602691257554},{"$f":"Cons1!K117/1000","v":-29.352786903192531},{"$f":"Cons1!L117/1000","v":-32.451122862785788},{"$f":"Cons1!M117/1000","v":-36.291781243650902},{"$f":"Cons1!N117/1000","v":-39.068826038556146},{"$f":"Cons1!O117/1000","v":-41.7553309656967}]
[null,"Lucro Líquido",{"$f":"Cons1!F161/1000","v":10.812015615251292},{"$f":"Cons1!G161/1000","v":28.643927236372743},{"$f":"Cons1!H161/1000","v":33.520850975527068},{"$f":"Cons1!I161/1000","v":40.235799890831437},{"$f":"Cons1!J161/1000","v":48.859346400676436},{"$f":"Cons1!K161/1000","v":57.04952751796197},{"$f":"Cons1!L161/1000","v":63.063944380701827},{"$f":"Cons1!M161/1000","v":70.519340061204716},{"$f":"Cons1!N161/1000","v":75.910074074844275},{"$f":"Cons1!O161/1000","v":81.125054227528892}]
[]
[null,"Demonstração do Resultado do Exercício",2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
[null,"Receita Operacional Bruta",{"$f":"Cons1!P42/1000","v":127.78341053114072},{"$f":"Cons1!Q42/1000","v":134.80531196928473},{"$f":"Cons1!R42/1000","v":138.5962090695117},{"$f":"Cons1!S42/1000","v":140.06240295884788},{"$f":"Cons1!T42/1000","v":141.47918310777217},{"$f":"Cons1!U42/1000","v":142.845285102612},{"$f":"Cons1!V42/1000","v":144.15989593811727},{"$f":"Cons1!W42/1000","v":145.42278942916082},{"$f":"Cons1!X42/1000","v":146.63359209151687},{"$f":"Cons1!Y42/1000","v":147.25870786640274}]
[null,"Receita Financeira (Ativo Financeiro)",{"$f":"Cons1!P53/1000","v":223.94995097182405},{"$f":"Cons1!Q53/1000","v":223.681597435942},{"$f":"Cons1!R53/1000","v":222.9152908097731},{"$f":"Cons1!S53/1000","v":221.48249504981698},{"$f":"Cons1!T53/1000","v":219.34420015602771},{"$f":"Cons1!U53/1000","v":216.4339877359611},{"$f":"Cons1!V53/1000","v":212.60717253672189},{"$f":"Cons1!W53/1000","v":207.775748565898},{"$f":"Cons1!X53/1000","v":200.89825526805726},{"$f":"Cons1!Y53/1000","v":193.06556438659396}]
[null,"Receita de Construção ",{"$f":"Cons1!P54/1000","v":117.38847765024997},{"$f":"Cons1!Q54/1000","v":38.449416688621412},{"$f":"Cons1!R54/1000","v":39.215264018822445},{"$f":"Cons1!S54/1000","v":39.06450545684477},{"$f":"Cons1!T54/1000","v":39.110249054882765},{"$f":"Cons1!U54/1000","v":39.254028967381558},{"$f":"Cons1!V54/1000","v":38.885935455804351},{"$f":"Cons1!W54/1000","v":38.676764069504408},{"$f":"Cons1!X54/1000","v":28.001745834185769},{"$f":"Cons1!Y54/1000","v":27.640131477993087}]
[null,"Deduções",{"$f":"Cons1!P56/1000","v":-35.872032092159699},{"$f":"Cons1!Q56/1000","v":-36.929555423452364},{"$f":"Cons1!R56/1000","v":-37.67530918381869},{"$f":"Cons1!S56/1000","v":-38.193329183887393},{"$f":"Cons1!T56/1000","v":-38.690651606114272},{"$f":"Cons1!U56/1000","v":-39.173656946861847},{"$f":"Cons1!V56/1000","v":-39.634576682770899},{"$f":"Cons1!W56/1000","v":-40.082321511290587},{"$f":"Cons1!X56/1000","v":-40.194320757558529},{"$f":"Cons1!Y56/1000","v":-40.252143966735467}]
[null,"Receita Líquida",{"$f":"Cons1!P62/1000","v":433.24980706105498},{"$f":"Cons1!Q62/1000","v":360.00677067039572},{"$f":"Cons1!R62/1000","v":363.05145471428852},{"$f":"Cons1!S62/1000","v":362.41607428162217},{"$f":"Cons1!T62/1000","v":361.24298071256834},{"$f":"Cons1!U62/1000","v":359.35964485909284},{"$f":"Cons1!V62/1000","v":356.01842724787258},{"$f":"Cons1!W62/1000","v":351.79298055327263},{"$f":"Cons1!X62/1000","v":335.33927243620138},{"$f":"Cons1!Y62/1000","v":327.71225976425433}]
[null,"Custo de Construção",{"$f":"Cons1!P63/1000","v":-117.38847765024997},{"$f":"Cons1!Q63/1000","v":-38.449416688621412},{"$f":"Cons1!R63/1000","v":-39.215264018822445},{"$f":"Cons1!S63/1000","v":-39.06450545684477},{"$f":"Cons1!T63/1000","v":-39.110249054882765},{"$f":"Cons1!U63/1000","v":-39.254028967381558},{"$f":"Cons1!V63/1000","v":-38.885935455804351},{"$f":"Cons1!W63/1000","v":-38.676764069504408},{"$f":"Cons1!X63/1000","v":-28.001745834185769},{"$f":"Cons1!Y63/1000","v":-27.640131477993087}]
[null,"Custos do Serviço Prestado",{"$f":"Cons1!P64/1000","v":-116.01926555863727},{"$f":"Cons1!Q64/1000","v":-122.12211742831892},{"$f":"Cons1!R64/1000","v":-125.64544252033379},{"$f":"Cons1!S64/1000","v":-126.98481854508756},{"$f":"Cons1!T64/1000","v":-128.28061302748725},{"$f":"Cons1!U64/1000","v":-129.53149509406322},{"$f":"Cons1!V64/1000","v":-130.73318338583735},{"$f":"Cons1!W64/1000","v":-131.88925444803283},{"$f":"Cons1!X64/1000","v":-132.94375850753246},{"$f":"Cons1!Y64/1000","v":-134.08138027287086}]
[null,"Lucro Bruto",{"$f":"Cons1!P75/1000","v":199.84206385216774},{"$f":"Cons1!Q75/1000","v":199.43523655345544},{"$f":"Cons1!R75/1000","v":198.19074817513226},{"$f":"Cons1!S75/1000","v":196.36675027968988},{"$f":"Cons1!T75/1000","v":193.85211863019836},{"$f":"Cons1!U75/1000","v":190.57412079764805},{"$f":"Cons1!V75/1000","v":186.39930840623089},{"$f":"Cons1!W75/1000","v":181.22696203573543},{"$f":"Cons1!X75/1000","v":174.39376809448319},{"$f":"Cons1!Y75/1000","v":165.99074801339037}]
[null,"Despesas Operacionais",{"$f":"Cons1!P76/1000","v":0},{"$f":"Cons1!Q76/1000","v":0},{"$f":"Cons1!R76/1000","v":0},{"$f":"Cons1!S76/1000","v":0},{"$f":"Cons1!T76/1000","v":0},{"$f":"Cons1!U76/1000","v":0},{"$f":"Cons1!V76/1000","v":0},{"$f":"Cons1!W76/1000","v":0},{"$f":"Cons1!X76/1000","v":0},{"$f":"Cons1!Y76/1000","v":0}]
[null,"Lucro Operacional",{"$f":"Cons1!P113/1000","v":199.84206385216774},{"$f":"Cons1!Q113/1000","v":199.43523655345544},{"$f":"Cons1!R113/1000","v":198.19074817513226},{"$f":"Cons1!S113/1000","v":196.36675027968988},{"$f":"Cons1!T113/1000","v":193.85211863019836},{"$f":"Cons1!U113/1000","v":190.57412079764805},{"$f":"Cons1!V113/1000","v":186.39930840623089},{"$f":"Cons1!W113/1000","v":181.22696203573543},{"$f":"Cons1!X113/1000","v":174.39376809448319},{"$f":"Cons1!Y113/1000","v":165.99074801339037}]
[null,"Receitas/Despesas financeiras líquidas",{"$f":"Cons1!P115/1000","v":-69.872204185367323},{"$f":"Cons1!Q115/1000","v":-68.505084051060166},{"$f":"Cons1!R115/1000","v":-65.285771958089185},{"$f":"Cons1!S115/1000","v":-59.850585278690616},{"$f":"Cons1!T115/1000","v":-53.560171742581581},{"$f":"Cons1!U115/1000","v":-46.984148790999498},{"$f":"Cons1!V115/1000","v":-40.180418231073233},{"$f":"Cons1!W115/1000","v":-33.087868633740484},{"$f":"Cons1!X115/1000","v":-28.895665371787921},{"$f":"Cons1!Y115/1000","v":-24.553446035085543}]
[null,"Lucro Antes do Imposto de Renda",{"$f":"Cons1!P116/1000","v":129.96985966680043},{"$f":"Cons1!Q116/1000","v":130.93015250239526},{"$f":"Cons1!R116/1000","v":132.9049762170431},{"$f":"Cons1!S116/1000","v":136.51616500099925},{"$f":"Cons1!T116/1000","v":140.29194688761677},{"$f":"Cons1!U116/1000","v":143.58997200664854},{"$f":"Cons1!V116/1000","v":146.21889017515764},{"$f":"Cons1!W116/1000","v":148.13909340199493},{"$f":"Cons1!X116/1000","v":145.49810272269528},{"$f":"Cons1!Y116/1000","v":141.43730197830484}]
[null,"Imposto de Renda e Contribuição Social",{"$f":"Cons1!P117/1000","v":-44.165752286712134},{"$f":"Cons1!Q117/1000","v":-44.492251850814391},{"$f":"Cons1!R117/1000","v":-45.163691913794651},{"$f":"Cons1!S117/1000","v":-46.391496100339744},{"$f":"Cons1!T117/1000","v":-47.675261941789699},{"$f":"Cons1!U117/1000","v":-48.796590482260505},{"$f":"Cons1!V117/1000","v":-49.690422659553597},{"$f":"Cons1!W117/1000","v":-50.343291756678276},{"$f":"Cons1!X117/1000","v":-49.445354925716387},{"$f":"Cons1!Y117/1000","v":-48.064682672623647}]
[null,"Lucro Líquido",{"$f":"Cons1!P161/1000","v":85.804107380088269},{"$f":"Cons1!Q161/1000","v":86.43790065158089},{"$f":"Cons1!R161/1000","v":87.741284303248435},{"$f":"Cons1!S161/1000","v":90.124668900659515},{"$f":"Cons1!T161/1000","v":92.61668494582706},{"$f":"Cons1!U161/1000","v":94.793381524388039},{"$f":"Cons1!V161/1000","v":96.528467515604049},{"$f":"Cons1!W161/1000","v":97.795801645316644},{"$f":"Cons1!X161/1000","v":96.052747796978892},{"$f":"Cons1!Y161/1000","v":93.372619305681184}]
[]
[null,"Demonstração do Resultado do Exercício",2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Receita Operacional Bruta",{"$f":"Cons1!Z42/1000","v":147.24482351646813},{"$f":"Cons1!AA42/1000","v":147.15032534611984},{"$f":"Cons1!AB42/1000","v":147.00047858236437},{"$f":"Cons1!AC42/1000","v":146.7984827962776},{"$f":"Cons1!AD42/1000","v":146.54470987706296},{"$f":"Cons1!AE42/1000","v":146.23786022470767},{"$f":"Cons1!AF42/1000","v":145.88128241087668},{"$f":"Cons1!AG42/1000","v":145.47153186890026},{"$f":"Cons1!AH42/1000","v":145.00794240947343},{"$f":"Cons1!AI42/1000","v":144.49027713013814}]
[null,"Receita Financeira (Ativo Financeiro)",{"$f":"Cons1!Z53/1000","v":182.70744240463085},{"$f":"Cons1!AA53/1000","v":170.95247677404384},{"$f":"Cons1!AB53/1000","v":157.66002745772613},{"$f":"Cons1!AC53/1000","v":142.57933697357737},{"$f":"Cons1!AD53/1000","v":125.51696602870729},{"$f":"Cons1!AE53/1000","v":106.246042185562},{"$f":"Cons1!AF53/1000","v":84.404686406118955},{"$f":"Cons1!AG53/1000","v":59.694528592456699},{"$f":"Cons1!AH53/1000","v":31.690754331204239},{"$f":"Cons1!AI53/1000","v":-8.5867759447492622E-12}]
[null,"Receita de Construção ",{"$f":"Cons1!Z54/1000","v":16.333465306197677},{"$f":"Cons1!AA54/1000","v":16.105398920836915},{"$f":"Cons1!AB54/1000","v":16.208314642425787},{"$f":"Cons1!AC54/1000","v":15.948310992720717},{"$f":"Cons1!AD54/1000","v":16.01053991769092},{"$f":"Cons1!AE54/1000","v":16.335062626379468},{"$f":"Cons1!AF54/1000","v":16.125583856218451},{"$f":"Cons1!AG54/1000","v":16.225294640013626},{"$f":"Cons1!AH54/1000","v":15.974287932324119},{"$f":"Cons1!AI54/1000","v":16.035732666846009}]
[null,"Deduções",{"$f":"Cons1!Z56/1000","v":-40.250859664366516},{"$f":"Cons1!AA56/1000","v":-40.242118583609297},{"$f":"Cons1!AB56/1000","v":-40.228257757961913},{"$f":"Cons1!AC56/1000","v":-40.209573147748891},{"$f":"Cons1!AD56/1000","v":-40.186099152721539},{"$f":"Cons1!AE56/1000","v":-40.157715559878675},{"$f":"Cons1!AF56/1000","v":-40.124732112099302},{"$f":"Cons1!AG56/1000","v":-40.086830186966488},{"$f":"Cons1!AH56/1000","v":-40.043948161969503},{"$f":"Cons1!AI56/1000","v":-39.996064123630987}]
[null,"Receita Líquida",{"$f":"Cons1!Z62/1000","v":306.03487156293016},{"$f":"Cons1!AA62/1000","v":293.96608245739134},{"$f":"Cons1!AB62/1000","v":280.64056292455433},{"$f":"Cons1!AC62/1000","v":265.11655761482677},{"$f":"Cons1!AD62/1000","v":247.88611667073965},{"$f":"Cons1!AE62/1000","v":228.66124947677045},{"$f":"Cons1!AF62/1000","v":206.28682056111478},{"$f":"Cons1!AG62/1000","v":181.30452491440408},{"$f":"Cons1!AH62/1000","v":152.62903651103233},{"$f":"Cons1!AI62/1000","v":120.52994567334457}]
[null,"Custo de Construção",{"$f":"Cons1!Z63/1000","v":-16.333465306197677},{"$f":"Cons1!AA63/1000","v":-16.105398920836915},{"$f":"Cons1!AB63/1000","v":-16.208314642425787},{"$f":"Cons1!AC63/1000","v":-15.948310992720717},{"$f":"Cons1!AD63/1000","v":-16.01053991769092},{"$f":"Cons1!AE63/1000","v":-16.335062626379468},{"$f":"Cons1!AF63/1000","v":-16.125583856218451},{"$f":"Cons1!AG63/1000","v":-16.225294640013626},{"$f":"Cons1!AH63/1000","v":-15.974287932324119},{"$f":"Cons1!AI63/1000","v":-16.035732666846009}]
[null,"Custos do Serviço Prestado",{"$f":"Cons1!Z64/1000","v":-133.4690416247233},{"$f":"Cons1!AA64/1000","v":-133.38322231321268},{"$f":"Cons1!AB64/1000","v":-133.24905563169412},{"$f":"Cons1!AC64/1000","v":-133.06580021098083},{"$f":"Cons1!AD64/1000","v":-132.83764481203647},{"$f":"Cons1!AE64/1000","v":-132.56276999421678},{"$f":"Cons1!AF64/1000","v":-132.24020836568513},{"$f":"Cons1!AG64/1000","v":-131.87160426081181},{"$f":"Cons1!AH64/1000","v":-131.45258069428962},{"$f":"Cons1!AI64/1000","v":-131.54983311858155}]
[null,"Lucro Bruto",{"$f":"Cons1!Z75/1000","v":156.23236463200917},{"$f":"Cons1!AA75/1000","v":144.47746122334169},{"$f":"Cons1!AB75/1000","v":131.18319265043442},{"$f":"Cons1!AC75/1000","v":116.10244641112524},{"$f":"Cons1!AD75/1000","v":99.037931941012275},{"$f":"Cons1!AE75/1000","v":79.763416856174217},{"$f":"Cons1!AF75/1000","v":57.92102833921119},{"$f":"Cons1!AG75/1000","v":33.20762601357864},{"$f":"Cons1!AH75/1000","v":5.2021678844185955},{"$f":"Cons1!AI75/1000","v":-27.05562011208298}]
[null,"Despesas Operacionais",{"$f":"Cons1!Z76/1000","v":0},{"$f":"Cons1!AA76/1000","v":0},{"$f":"Cons1!AB76/1000","v":0},{"$f":"Cons1!AC76/1000","v":0},{"$f":"Cons1!AD76/1000","v":0},{"$f":"Cons1!AE76/1000","v":0},{"$f":"Cons1!AF76/1000","v":0},{"$f":"Cons1!AG76/1000","v":0},{"$f":"Cons1!AH76/1000","v":0},{"$f":"Cons1!AI76/1000","v":0}]
[null,"Lucro Operacional",{"$f":"Cons1!Z113/1000","v":156.23236463200917},{"$f":"Cons1!AA113/1000","v":144.47746122334169},{"$f":"Cons1!AB113/1000","v":131.18319265043442},{"$f":"Cons1!AC113/1000","v":116.10244641112524},{"$f":"Cons1!AD113/1000","v":99.037931941012275},{"$f":"Cons1!AE113/1000","v":79.763416856174217},{"$f":"Cons1!AF113/1000","v":57.92102833921119},{"$f":"Cons1!AG113/1000","v":33.20762601357864},{"$f":"Cons1!AH113/1000","v":5.2021678844185955},{"$f":"Cons1!AI113/1000","v":-27.05562011208298}]
[null,"Receitas/Despesas financeiras líquidas",{"$f":"Cons1!Z115/1000","v":-20.211226698383154},{"$f":"Cons1!AA115/1000","v":-16.524124019241032},{"$f":"Cons1!AB115/1000","v":-13.270377873184076},{"$f":"Cons1!AC115/1000","v":-10.01663172712712},{"$f":"Cons1!AD115/1000","v":-6.7628855810701616},{"$f":"Cons1!AE115/1000","v":-4.6266166636184538},{"$f":"Cons1!AF115/1000","v":-3.2729535898014239},{"$f":"Cons1!AG115/1000","v":-1.9192905159843932},{"$f":"Cons1!AH115/1000","v":-0.56562744216736316},{"$f":"Cons1!AI115/1000","v":0.47251605824616899}]
[null,"Lucro Antes do Imposto de Renda",{"$f":"Cons1!Z116/1000","v":136.02113793362602},{"$f":"Cons1!AA116/1000","v":127.95333720410066},{"$f":"Cons1!AB116/1000","v":117.91281477725035},{"$f":"Cons1!AC116/1000","v":106.08581468399812},{"$f":"Cons1!AD116/1000","v":92.27504635994211},{"$f":"Cons1!AE116/1000","v":75.136800192555768},{"$f":"Cons1!AF116/1000","v":54.648074749409766},{"$f":"Cons1!AG116/1000","v":31.28833549759425},{"$f":"Cons1!AH116/1000","v":4.6365404422512322},{"$f":"Cons1!AI116/1000","v":-26.583104053836809}]
[null,"Imposto de Renda e Contribuição Social",{"$f":"Cons1!Z117/1000","v":-46.223186897432846},{"$f":"Cons1!AA117/1000","v":-43.480134649394223},{"$f":"Cons1!AB117/1000","v":-40.066357024265116},{"$f":"Cons1!AC117/1000","v":-36.045176992559355},{"$f":"Cons1!AD117/1000","v":-31.349515762380317},{"$f":"Cons1!AE117/1000","v":-25.522512065468955},{"$f":"Cons1!AF117/1000","v":-18.556345414799324},{"$f":"Cons1!AG117/1000","v":-10.614034069182045},{"$f":"Cons1!AH117/1000","v":-1.5524237503654221},{"$f":"Cons1!AI117/1000","v":9.0622553783045152}]
[null,"Lucro Líquido",{"$f":"Cons1!Z161/1000","v":89.797951036193169},{"$f":"Cons1!AA161/1000","v":84.473202554706447},{"$f":"Cons1!AB161/1000","v":77.846457752985231},{"$f":"Cons1!AC161/1000","v":70.040637691438761},{"$f":"Cons1!AD161/1000","v":60.925530597561789},{"$f":"Cons1!AE161/1000","v":49.614288127086809},{"$f":"Cons1!AF161/1000","v":36.091729334610442},{"$f":"Cons1!AG161/1000","v":20.674301428412203},{"$f":"Cons1!AH161/1000","v":3.0841166918858098},{"$f":"Cons1!AI161/1000","v":-17.520848675532296}]
[]
[]
[]
[null,null,1,{"$f":"C396+1","v":2},{"$f":"D396+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15]
["B2","Demonstração do Resultado do Exercício",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"Receita Operacional Bruta",{"$f":"Cons2!F42/1000","v":0},{"$f":"Cons2!G42/1000","v":0},{"$f":"Cons2!H42/1000","v":0},{"$f":"Cons2!I42/1000","v":0},{"$f":"Cons2!J42/1000","v":0},{"$f":"Cons2!K42/1000","v":0},{"$f":"Cons2!L42/1000","v":0},{"$f":"Cons2!M42/1000","v":0},{"$f":"Cons2!N42/1000","v":0},{"$f":"Cons2!O42/1000","v":0}]
[null,"Receita Financeira (Ativo Financeiro)",{"$f":"Cons2!F53/1000","v":0},{"$f":"Cons2!G53/1000","v":0},{"$f":"Cons2!H53/1000","v":0},{"$f":"Cons2!I53/1000","v":0},{"$f":"Cons2!J53/1000","v":0},{"$f":"Cons2!K53/1000","v":0},{"$f":"Cons2!L53/1000","v":0},{"$f":"Cons2!M53/1000","v":0},{"$f":"Cons2!N53/1000","v":0},{"$f":"Cons2!O53/1000","v":0}]
[null,"Receita de Construção ",{"$f":"Cons2!F54/1000","v":0},{"$f":"Cons2!G54/1000","v":0},{"$f":"Cons2!H54/1000","v":0},{"$f":"Cons2!I54/1000","v":0},{"$f":"Cons2!J54/1000","v":0},{"$f":"Cons2!K54/1000","v":0},{"$f":"Cons2!L54/1000","v":0},{"$f":"Cons2!M54/1000","v":0},{"$f":"Cons2!N54/1000","v":0},{"$f":"Cons2!O54/1000","v":0}]
[null,"Deduções",{"$f":"Cons2!F56/1000","v":0},{"$f":"Cons2!G56/1000","v":0},{"$f":"Cons2!H56/1000","v":0},{"$f":"Cons2!I56/1000","v":0},{"$f":"Cons2!J56/1000","v":0},{"$f":"Cons2!K56/1000","v":0},{"$f":"Cons2!L56/1000","v":0},{"$f":"Cons2!M56/1000","v":0},{"$f":"Cons2!N56/1000","v":0},{"$f":"Cons2!O56/1000","v":0}]
[null,"Receita Líquida",{"$f":"Cons2!F62/1000","v":0},{"$f":"Cons2!G62/1000","v":0},{"$f":"Cons2!H62/1000","v":0},{"$f":"Cons2!I62/1000","v":0},{"$f":"Cons2!J62/1000","v":0},{"$f":"Cons2!K62/1000","v":0},{"$f":"Cons2!L62/1000","v":0},{"$f":"Cons2!M62/1000","v":0},{"$f":"Cons2!N62/1000","v":0},{"$f":"Cons2!O62/1000","v":0}]
[null,"Custo de Construção",{"$f":"Cons2!F63/1000","v":0},{"$f":"Cons2!G63/1000","v":0},{"$f":"Cons2!H63/1000","v":0},{"$f":"Cons2!I63/1000","v":0},{"$f":"Cons2!J63/1000","v":0},{"$f":"Cons2!K63/1000","v":0},{"$f":"Cons2!L63/1000","v":0},{"$f":"Cons2!M63/1000","v":0},{"$f":"Cons2!N63/1000","v":0},{"$f":"Cons2!O63/1000","v":0}]
[null,"Custos do Serviço Prestado",{"$f":"Cons2!F64/1000","v":-170.3933304245441},{"$f":"Cons2!G64/1000","v":-188.77166541587837},{"$f":"Cons2!H64/1000","v":-200.44837001110432},{"$f":"Cons2!I64/1000","v":-223.23006370932401},{"$f":"Cons2!J64/1000","v":-246.38084776558892},{"$f":"Cons2!K64/1000","v":-251.64875712001336},{"$f":"Cons2!L64/1000","v":-256.65520606055071},{"$f":"Cons2!M64/1000","v":-263.00596713634627},{"$f":"Cons2!N64/1000","v":-269.2704004936827},{"$f":"Cons2!O64/1000","v":-280.87791586921759}]
[null,"Lucro Bruto",{"$f":"Cons2!F75/1000","v":-170.3933304245441},{"$f":"Cons2!G75/1000","v":-188.77166541587837},{"$f":"Cons2!H75/1000","v":-200.44837001110432},{"$f":"Cons2!I75/1000","v":-223.23006370932401},{"$f":"Cons2!J75/1000","v":-246.38084776558892},{"$f":"Cons2!K75/1000","v":-251.64875712001336},{"$f":"Cons2!L75/1000","v":-256.65520606055071},{"$f":"Cons2!M75/1000","v":-263.00596713634627},{"$f":"Cons2!N75/1000","v":-269.2704004936827},{"$f":"Cons2!O75/1000","v":-280.87791586921759}]
[null,"Despesas Operacionais",{"$f":"Cons2!F76/1000","v":0},{"$f":"Cons2!G76/1000","v":0},{"$f":"Cons2!H76/1000","v":0},{"$f":"Cons2!I76/1000","v":0},{"$f":"Cons2!J76/1000","v":0},{"$f":"Cons2!K76/1000","v":0},{"$f":"Cons2!L76/1000","v":0},{"$f":"Cons2!M76/1000","v":0},{"$f":"Cons2!N76/1000","v":0},{"$f":"Cons2!O76/1000","v":0}]
[null,"Lucro Operacional",{"$f":"Cons2!F113/1000","v":-170.3933304245441},{"$f":"Cons2!G113/1000","v":-188.77166541587837},{"$f":"Cons2!H113/1000","v":-200.44837001110432},{"$f":"Cons2!I113/1000","v":-223.23006370932401},{"$f":"Cons2!J113/1000","v":-246.38084776558892},{"$f":"Cons2!K113/1000","v":-251.64875712001336},{"$f":"Cons2!L113/1000","v":-256.65520606055071},{"$f":"Cons2!M113/1000","v":-263.00596713634627},{"$f":"Cons2!N113/1000","v":-269.2704004936827},{"$f":"Cons2!O113/1000","v":-280.87791586921759}]
[null,"Receitas/Despesas financeiras líquidas",{"$f":"Cons2!F115/1000","v":0},{"$f":"Cons2!G115/1000","v":0},{"$f":"Cons2!H115/1000","v":0},{"$f":"Cons2!I115/1000","v":0},{"$f":"Cons2!J115/1000","v":0},{"$f":"Cons2!K115/1000","v":0},{"$f":"Cons2!L115/1000","v":0},{"$f":"Cons2!M115/1000","v":0},{"$f":"Cons2!N115/1000","v":0.92209551456310668},{"$f":"Cons2!O115/1000","v":0.92209551456310668}]
[null,"Lucro Antes do Imposto de Renda",{"$f":"Cons2!F116/1000","v":-170.3933304245441},{"$f":"Cons2!G116/1000","v":-188.77166541587837},{"$f":"Cons2!H116/1000","v":-200.44837001110432},{"$f":"Cons2!I116/1000","v":-223.23006370932401},{"$f":"Cons2!J116/1000","v":-246.38084776558892},{"$f":"Cons2!K116/1000","v":-251.64875712001336},{"$f":"Cons2!L116/1000","v":-256.65520606055071},{"$f":"Cons2!M116/1000","v":-263.00596713634627},{"$f":"Cons2!N116/1000","v":-268.34830497911963},{"$f":"Cons2!O116/1000","v":-279.95582035465452}]
[null,"Imposto de Renda e Contribuição Social",{"$f":"Cons2!F117/1000","v":57.933732344344996},{"$f":"Cons2!G117/1000","v":64.18236624139864},{"$f":"Cons2!H117/1000","v":68.152445803775464},{"$f":"Cons2!I117/1000","v":75.898221661170155},{"$f":"Cons2!J117/1000","v":83.76948824030022},{"$f":"Cons2!K117/1000","v":85.560577420804535},{"$f":"Cons2!L117/1000","v":87.262770060587229},{"$f":"Cons2!M117/1000","v":89.422028826357717},{"$f":"Cons2!N117/1000","v":91.238423692900653},{"$f":"Cons2!O117/1000","v":95.184978920582523}]
[null,"Lucro Líquido",{"$f":"Cons2!F161/1000","v":-112.45959808019913},{"$f":"Cons2!G161/1000","v":-124.58929917447973},{"$f":"Cons2!H161/1000","v":-132.29592420732888},{"$f":"Cons2!I161/1000","v":-147.33184204815387},{"$f":"Cons2!J161/1000","v":-162.61135952528869},{"$f":"Cons2!K161/1000","v":-166.08817969920881},{"$f":"Cons2!L161/1000","v":-169.39243599996348},{"$f":"Cons2!M161/1000","v":-173.58393830998853},{"$f":"Cons2!N161/1000","v":-177.10988128621898},{"$f":"Cons2!O161/1000","v":-184.770841434072}]
[]
[null,"Demonstração do Resultado do Exercício",2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
[null,"Receita Operacional Bruta",{"$f":"Cons2!P42/1000","v":0},{"$f":"Cons2!Q42/1000","v":0},{"$f":"Cons2!R42/1000","v":0},{"$f":"Cons2!S42/1000","v":0},{"$f":"Cons2!T42/1000","v":0},{"$f":"Cons2!U42/1000","v":0},{"$f":"Cons2!V42/1000","v":0},{"$f":"Cons2!W42/1000","v":0},{"$f":"Cons2!X42/1000","v":0},{"$f":"Cons2!Y42/1000","v":0}]
[null,"Receita Financeira (Ativo Financeiro)",{"$f":"Cons2!P53/1000","v":0},{"$f":"Cons2!Q53/1000","v":0},{"$f":"Cons2!R53/1000","v":0},{"$f":"Cons2!S53/1000","v":0},{"$f":"Cons2!T53/1000","v":0},{"$f":"Cons2!U53/1000","v":0},{"$f":"Cons2!V53/1000","v":0},{"$f":"Cons2!W53/1000","v":0},{"$f":"Cons2!X53/1000","v":0},{"$f":"Cons2!Y53/1000","v":0}]
[null,"Receita de Construção ",{"$f":"Cons2!P54/1000","v":0},{"$f":"Cons2!Q54/1000","v":0},{"$f":"Cons2!R54/1000","v":0},{"$f":"Cons2!S54/1000","v":0},{"$f":"Cons2!T54/1000","v":0},{"$f":"Cons2!U54/1000","v":0},{"$f":"Cons2!V54/1000","v":0},{"$f":"Cons2!W54/1000","v":0},{"$f":"Cons2!X54/1000","v":0},{"$f":"Cons2!Y54/1000","v":0}]
[null,"Deduções",{"$f":"Cons2!P56/1000","v":0},{"$f":"Cons2!Q56/1000","v":0},{"$f":"Cons2!R56/1000","v":0},{"$f":"Cons2!S56/1000","v":0},{"$f":"Cons2!T56/1000","v":0},{"$f":"Cons2!U56/1000","v":0},{"$f":"Cons2!V56/1000","v":0},{"$f":"Cons2!W56/1000","v":0},{"$f":"Cons2!X56/1000","v":0},{"$f":"Cons2!Y56/1000","v":0}]
[null,"Receita Líquida",{"$f":"Cons2!P62/1000","v":0},{"$f":"Cons2!Q62/1000","v":0},{"$f":"Cons2!R62/1000","v":0},{"$f":"Cons2!S62/1000","v":0},{"$f":"Cons2!T62/1000","v":0},{"$f":"Cons2!U62/1000","v":0},{"$f":"Cons2!V62/1000","v":0},{"$f":"Cons2!W62/1000","v":0},{"$f":"Cons2!X62/1000","v":0},{"$f":"Cons2!Y62/1000","v":0}]
[null,"Custo de Construção",{"$f":"Cons2!P63/1000","v":0},{"$f":"Cons2!Q63/1000","v":0},{"$f":"Cons2!R63/1000","v":0},{"$f":"Cons2!S63/1000","v":0},{"$f":"Cons2!T63/1000","v":0},{"$f":"Cons2!U63/1000","v":0},{"$f":"Cons2!V63/1000","v":0},{"$f":"Cons2!W63/1000","v":0},{"$f":"Cons2!X63/1000","v":0},{"$f":"Cons2!Y63/1000","v":0}]
[null,"Custos do Serviço Prestado",{"$f":"Cons2!P64/1000","v":-281.75576931414003},{"$f":"Cons2!Q64/1000","v":-285.69714452401456},{"$f":"Cons2!R64/1000","v":-289.24159293178388},{"$f":"Cons2!S64/1000","v":-292.11173071204104},{"$f":"Cons2!T64/1000","v":-294.90452747359069},{"$f":"Cons2!U64/1000","v":-297.61145260390003},{"$f":"Cons2!V64/1000","v":-300.23090276727498},{"$f":"Cons2!W64/1000","v":-302.76329737187154},{"$f":"Cons2!X64/1000","v":-305.09195307383067},{"$f":"Cons2!Y64/1000","v":-311.6033893622382}]
[null,"Lucro Bruto",{"$f":"Cons2!P75/1000","v":-281.75576931414003},{"$f":"Cons2!Q75/1000","v":-285.69714452401456},{"$f":"Cons2!R75/1000","v":-289.24159293178388},{"$f":"Cons2!S75/1000","v":-292.11173071204104},{"$f":"Cons2!T75/1000","v":-294.90452747359069},{"$f":"Cons2!U75/1000","v":-297.61145260390003},{"$f":"Cons2!V75/1000","v":-300.23090276727498},{"$f":"Cons2!W75/1000","v":-302.76329737187154},{"$f":"Cons2!X75/1000","v":-305.09195307383067},{"$f":"Cons2!Y75/1000","v":-311.6033893622382}]
[null,"Despesas Operacionais",{"$f":"Cons2!P76/1000","v":0},{"$f":"Cons2!Q76/1000","v":0},{"$f":"Cons2!R76/1000","v":0},{"$f":"Cons2!S76/1000","v":0},{"$f":"Cons2!T76/1000","v":0},{"$f":"Cons2!U76/1000","v":0},{"$f":"Cons2!V76/1000","v":0},{"$f":"Cons2!W76/1000","v":0},{"$f":"Cons2!X76/1000","v":0},{"$f":"Cons2!Y76/1000","v":0}]
[null,"Lucro Operacional",{"$f":"Cons2!P113/1000","v":-281.75576931414003},{"$f":"Cons2!Q113/1000","v":-285.69714452401456},{"$f":"Cons2!R113/1000","v":-289.24159293178388},{"$f":"Cons2!S113/1000","v":-292.11173071204104},{"$f":"Cons2!T113/1000","v":-294.90452747359069},{"$f":"Cons2!U113/1000","v":-297.61145260390003},{"$f":"Cons2!V113/1000","v":-300.23090276727498},{"$f":"Cons2!W113/1000","v":-302.76329737187154},{"$f":"Cons2!X113/1000","v":-305.09195307383067},{"$f":"Cons2!Y113/1000","v":-311.6033893622382}]
[null,"Receitas/Despesas financeiras líquidas",{"$f":"Cons2!P115/1000","v":0.48816821359223295},{"$f":"Cons2!Q115/1000","v":0.48816821359223295},{"$f":"Cons2!R115/1000","v":0.48816821359223295},{"$f":"Cons2!S115/1000","v":0.48816821359223295},{"$f":"Cons2!T115/1000","v":0},{"$f":"Cons2!U115/1000","v":0},{"$f":"Cons2!V115/1000","v":0},{"$f":"Cons2!W115/1000","v":0},{"$f":"Cons2!X115/1000","v":0},{"$f":"Cons2!Y115/1000","v":0}]
[null,"Lucro Antes do Imposto de Renda",{"$f":"Cons2!P116/1000","v":-281.26760110054778},{"$f":"Cons2!Q116/1000","v":-285.20897631042232},{"$f":"Cons2!R116/1000","v":-288.75342471819164},{"$f":"Cons2!S116/1000","v":-291.62356249844879},{"$f":"Cons2!T116/1000","v":-294.90452747359069},{"$f":"Cons2!U116/1000","v":-297.61145260390003},{"$f":"Cons2!V116/1000","v":-300.23090276727498},{"$f":"Cons2!W116/1000","v":-302.76329737187154},{"$f":"Cons2!X116/1000","v":-305.09195307383067},{"$f":"Cons2!Y116/1000","v":-311.6033893622382}]
[null,"Imposto de Renda e Contribuição Social",{"$f":"Cons2!P117/1000","v":95.630984374186227},{"$f":"Cons2!Q117/1000","v":96.971051945543564},{"$f":"Cons2!R117/1000","v":98.176164404185144},{"$f":"Cons2!S117/1000","v":99.152011249472579},{"$f":"Cons2!T117/1000","v":100.26753934102082},{"$f":"Cons2!U117/1000","v":101.18789388532601},{"$f":"Cons2!V117/1000","v":102.07850694087348},{"$f":"Cons2!W117/1000","v":102.93952110643632},{"$f":"Cons2!X117/1000","v":103.73126404510242},{"$f":"Cons2!Y117/1000","v":105.945152383161}]
[null,"Lucro Líquido",{"$f":"Cons2!P161/1000","v":-185.63661672636152},{"$f":"Cons2!Q161/1000","v":-188.23792436487875},{"$f":"Cons2!R161/1000","v":-190.57726031400648},{"$f":"Cons2!S161/1000","v":-192.4715512489762},{"$f":"Cons2!T161/1000","v":-194.63698813256988},{"$f":"Cons2!U161/1000","v":-196.42355871857407},{"$f":"Cons2!V161/1000","v":-198.15239582640152},{"$f":"Cons2!W161/1000","v":-199.82377626543521},{"$f":"Cons2!X161/1000","v":-201.36068902872827},{"$f":"Cons2!Y161/1000","v":-205.65823697907723}]
[]
[null,"Demonstração do Resultado do Exercício",2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Receita Operacional Bruta",{"$f":"Cons2!Z42/1000","v":0},{"$f":"Cons2!AA42/1000","v":0},{"$f":"Cons2!AB42/1000","v":0},{"$f":"Cons2!AC42/1000","v":0},{"$f":"Cons2!AD42/1000","v":0},{"$f":"Cons2!AE42/1000","v":0},{"$f":"Cons2!AF42/1000","v":0},{"$f":"Cons2!AG42/1000","v":0},{"$f":"Cons2!AH42/1000","v":0},{"$f":"Cons2!AI42/1000","v":0}]
[null,"Receita Financeira (Ativo Financeiro)",{"$f":"Cons2!Z53/1000","v":0},{"$f":"Cons2!AA53/1000","v":0},{"$f":"Cons2!AB53/1000","v":0},{"$f":"Cons2!AC53/1000","v":0},{"$f":"Cons2!AD53/1000","v":0},{"$f":"Cons2!AE53/1000","v":0},{"$f":"Cons2!AF53/1000","v":0},{"$f":"Cons2!AG53/1000","v":0},{"$f":"Cons2!AH53/1000","v":0},{"$f":"Cons2!AI53/1000","v":0}]
[null,"Receita de Construção ",{"$f":"Cons2!Z54/1000","v":0},{"$f":"Cons2!AA54/1000","v":0},{"$f":"Cons2!AB54/1000","v":0},{"$f":"Cons2!AC54/1000","v":0},{"$f":"Cons2!AD54/1000","v":0},{"$f":"Cons2!AE54/1000","v":0},{"$f":"Cons2!AF54/1000","v":0},{"$f":"Cons2!AG54/1000","v":0},{"$f":"Cons2!AH54/1000","v":0},{"$f":"Cons2!AI54/1000","v":0}]
[null,"Deduções",{"$f":"Cons2!Z56/1000","v":0},{"$f":"Cons2!AA56/1000","v":0},{"$f":"Cons2!AB56/1000","v":0},{"$f":"Cons2!AC56/1000","v":0},{"$f":"Cons2!AD56/1000","v":0},{"$f":"Cons2!AE56/1000","v":0},{"$f":"Cons2!AF56/1000","v":0},{"$f":"Cons2!AG56/1000","v":0},{"$f":"Cons2!AH56/1000","v":0},{"$f":"Cons2!AI56/1000","v":0}]
[null,"Receita Líquida",{"$f":"Cons2!Z62/1000","v":0},{"$f":"Cons2!AA62/1000","v":0},{"$f":"Cons2!AB62/1000","v":0},{"$f":"Cons2!AC62/1000","v":0},{"$f":"Cons2!AD62/1000","v":0},{"$f":"Cons2!AE62/1000","v":0},{"$f":"Cons2!AF62/1000","v":0},{"$f":"Cons2!AG62/1000","v":0},{"$f":"Cons2!AH62/1000","v":0},{"$f":"Cons2!AI62/1000","v":0}]
[null,"Custo de Construção",{"$f":"Cons2!Z63/1000","v":0},{"$f":"Cons2!AA63/1000","v":0},{"$f":"Cons2!AB63/1000","v":0},{"$f":"Cons2!AC63/1000","v":0},{"$f":"Cons2!AD63/1000","v":0},{"$f":"Cons2!AE63/1000","v":0},{"$f":"Cons2!AF63/1000","v":0},{"$f":"Cons2!AG63/1000","v":0},{"$f":"Cons2!AH63/1000","v":0},{"$f":"Cons2!AI63/1000","v":0}]
[null,"Custos do Serviço Prestado",{"$f":"Cons2!Z64/1000","v":-306.23804177220978},{"$f":"Cons2!AA64/1000","v":-306.03515254503338},{"$f":"Cons2!AB64/1000","v":-305.75290032265781},{"$f":"Cons2!AC64/1000","v":-305.38244636345013},{"$f":"Cons2!AD64/1000","v":-304.92606385993378},{"$f":"Cons2!AE64/1000","v":-304.3829846815521},{"$f":"Cons2!AF64/1000","v":-303.75187839092729},{"$f":"Cons2!AG64/1000","v":-303.03289684190185},{"$f":"Cons2!AH64/1000","v":-302.22401617900266},{"$f":"Cons2!AI64/1000","v":-306.60779267736194}]
[null,"Lucro Bruto",{"$f":"Cons2!Z75/1000","v":-306.23804177220978},{"$f":"Cons2!AA75/1000","v":-306.03515254503338},{"$f":"Cons2!AB75/1000","v":-305.75290032265781},{"$f":"Cons2!AC75/1000","v":-305.38244636345013},{"$f":"Cons2!AD75/1000","v":-304.92606385993378},{"$f":"Cons2!AE75/1000","v":-304.3829846815521},{"$f":"Cons2!AF75/1000","v":-303.75187839092729},{"$f":"Cons2!AG75/1000","v":-303.03289684190185},{"$f":"Cons2!AH75/1000","v":-302.22401617900266},{"$f":"Cons2!AI75/1000","v":-306.60779267736194}]
[null,"Despesas Operacionais",{"$f":"Cons2!Z76/1000","v":0},{"$f":"Cons2!AA76/1000","v":0},{"$f":"Cons2!AB76/1000","v":0},{"$f":"Cons2!AC76/1000","v":0},{"$f":"Cons2!AD76/1000","v":0},{"$f":"Cons2!AE76/1000","v":0},{"$f":"Cons2!AF76/1000","v":0},{"$f":"Cons2!AG76/1000","v":0},{"$f":"Cons2!AH76/1000","v":0},{"$f":"Cons2!AI76/1000","v":0}]
[null,"Lucro Operacional",{"$f":"Cons2!Z113/1000","v":-306.23804177220978},{"$f":"Cons2!AA113/1000","v":-306.03515254503338},{"$f":"Cons2!AB113/1000","v":-305.75290032265781},{"$f":"Cons2!AC113/1000","v":-305.38244636345013},{"$f":"Cons2!AD113/1000","v":-304.92606385993378},{"$f":"Cons2!AE113/1000","v":-304.3829846815521},{"$f":"Cons2!AF113/1000","v":-303.75187839092729},{"$f":"Cons2!AG113/1000","v":-303.03289684190185},{"$f":"Cons2!AH113/1000","v":-302.22401617900266},{"$f":"Cons2!AI113/1000","v":-306.60779267736194}]
[null,"Receitas/Despesas financeiras líquidas",{"$f":"Cons2!Z115/1000","v":0},{"$f":"Cons2!AA115/1000","v":0},{"$f":"Cons2!AB115/1000","v":0},{"$f":"Cons2!AC115/1000","v":0},{"$f":"Cons2!AD115/1000","v":0},{"$f":"Cons2!AE115/1000","v":0},{"$f":"Cons2!AF115/1000","v":0},{"$f":"Cons2!AG115/1000","v":0},{"$f":"Cons2!AH115/1000","v":0},{"$f":"Cons2!AI115/1000","v":0}]
[null,"Lucro Antes do Imposto de Renda",{"$f":"Cons2!Z116/1000","v":-306.23804177220978},{"$f":"Cons2!AA116/1000","v":-306.03515254503338},{"$f":"Cons2!AB116/1000","v":-305.75290032265781},{"$f":"Cons2!AC116/1000","v":-305.38244636345013},{"$f":"Cons2!AD116/1000","v":-304.92606385993378},{"$f":"Cons2!AE116/1000","v":-304.3829846815521},{"$f":"Cons2!AF116/1000","v":-303.75187839092729},{"$f":"Cons2!AG116/1000","v":-303.03289684190185},{"$f":"Cons2!AH116/1000","v":-302.22401617900266},{"$f":"Cons2!AI116/1000","v":-306.60779267736194}]
[null,"Imposto de Renda e Contribuição Social",{"$f":"Cons2!Z117/1000","v":104.12093420255131},{"$f":"Cons2!AA117/1000","v":104.05195186531134},{"$f":"Cons2!AB117/1000","v":103.95598610970364},{"$f":"Cons2!AC117/1000","v":103.83003176357305},{"$f":"Cons2!AD117/1000","v":103.67486171237746},{"$f":"Cons2!AE117/1000","v":103.49021479172771},{"$f":"Cons2!AF117/1000","v":103.27563865291526},{"$f":"Cons2!AG117/1000","v":103.03118492624661},{"$f":"Cons2!AH117/1000","v":102.75616550086089},{"$f":"Cons2!AI117/1000","v":-2736.8720924127974}]
[null,"Lucro Líquido",{"$f":"Cons2!Z161/1000","v":-202.11710756965849},{"$f":"Cons2!AA161/1000","v":-201.98320067972205},{"$f":"Cons2!AB161/1000","v":-201.79691421295416},{"$f":"Cons2!AC161/1000","v":-201.5524145998771},{"$f":"Cons2!AD161/1000","v":-201.25120214755628},{"$f":"Cons2!AE161/1000","v":-200.89276988982439},{"$f":"Cons2!AF161/1000","v":-200.47623973801203},{"$f":"Cons2!AG161/1000","v":-200.00171191565522},{"$f":"Cons2!AH161/1000","v":-199.46785067814176},{"$f":"Cons2!AI161/1000","v":-3043.4798850901593}]
[]
[]
[]
["x",null,"margens"]
[]
[]
["b1",null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Margem EBITDA",{"$f":"Cons1!F384","v":6.0803101554841761E-2},{"$f":"Cons1!G384","v":0.5365717406989654},{"$f":"Cons1!H384","v":0.60818075943086536},{"$f":"Cons1!I384","v":0.6269859497817315},{"$f":"Cons1!J384","v":0.63409823688579225},{"$f":"Cons1!K384","v":0.65150455918441086},{"$f":"Cons1!L384","v":0.6624212527614084},{"$f":"Cons1!M384","v":0.67015691205513894},{"$f":"Cons1!N384","v":0.6767559111896565},{"$f":"Cons1!O384","v":0.68026163100229176},{"$f":"Cons1!P384","v":0.685053675176168},{"$f":"Cons1!Q384","v":0.66616185530116567},{"$f":"Cons1!R384","v":0.65214075666699911},{"$f":"Cons1!S384","v":0.6531221093023134},{"$f":"Cons1!T384","v":0.65403085133349514},{"$f":"Cons1!U384","v":0.65492031010356588},{"$f":"Cons1!V384","v":0.65568377441510517},{"$f":"Cons1!W384","v":0.65645059206770673},{"$f":"Cons1!X384","v":0.65375841015220448},{"$f":"Cons1!Y384","v":0.65126084469814649},{"$f":"Cons1!Z384","v":0.65186222066590671},{"$f":"Cons1!AA384","v":0.65198775002102016},{"$f":"Cons1!AB384","v":0.65222303801502379},{"$f":"Cons1!AC384","v":0.65251144127310035},{"$f":"Cons1!AD384","v":0.65290319218613535},{"$f":"Cons1!AE384","v":0.65339689522947442},{"$f":"Cons1!AF384","v":0.65392783052641734},{"$f":"Cons1!AG384","v":0.65456374066094825},{"$f":"Cons1!AH384","v":0.65525783188039455},{"$f":"Cons1!AI384","v":0.65456132225142238}]
[null,"Margem Líquida",{"$f":"Cons1!F385","v":0.27810992982954802},{"$f":"Cons1!G385","v":0.30307686833044384},{"$f":"Cons1!H385","v":0.25460775023505966},{"$f":"Cons1!I385","v":0.24313726985130471},{"$f":"Cons1!J385","v":0.24729498573301734},{"$f":"Cons1!K385","v":0.24874177840604911},{"$f":"Cons1!L385","v":0.24144344756573563},{"$f":"Cons1!M385","v":0.24054216655178115},{"$f":"Cons1!N385","v":0.23338648648967861},{"$f":"Cons1!O385","v":0.22696171320359443},{"$f":"Cons1!P385","v":0.22125537556019509},{"$f":"Cons1!Q385","v":0.22443673573855089},{"$f":"Cons1!R385","v":0.23074583196543386},{"$f":"Cons1!S385","v":0.23385523986909681},{"$f":"Cons1!T385","v":0.23727360064197575},{"$f":"Cons1!U385","v":0.23988919760076974},{"$f":"Cons1!V385","v":0.24150144259722678},{"$f":"Cons1!W385","v":0.24198939627624563},{"$f":"Cons1!X385","v":0.23763655735376654},{"$f":"Cons1!Y385","v":0.23065333769928259},{"$f":"Cons1!Z385","v":0.22249432400885777},{"$f":"Cons1!AA385","v":0.20935983421357185},{"$f":"Cons1!AB385","v":0.19299926123069808},{"$f":"Cons1!AC385","v":0.17374116245144736},{"$f":"Cons1!AD385","v":0.15121876236391157},{"$f":"Cons1!AE385","v":0.12322326690652598},{"$f":"Cons1!AF385","v":8.9718778955867856E-2},{"$f":"Cons1!AG385","v":5.1441924448086367E-2},{"$f":"Cons1!AH385","v":7.6828518978541826E-3},{"$f":"Cons1!AI385","v":-4.369299082104891E-2}]
[]
[]
[]
["b2",null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Margem EBITDA",{"$f":"Cons2!F384","v":0},{"$f":"Cons2!G384","v":0},{"$f":"Cons2!H384","v":0},{"$f":"Cons2!I384","v":0},{"$f":"Cons2!J384","v":0},{"$f":"Cons2!K384","v":0},{"$f":"Cons2!L384","v":0},{"$f":"Cons2!M384","v":0},{"$f":"Cons2!N384","v":0},{"$f":"Cons2!O384","v":0},{"$f":"Cons2!P384","v":0},{"$f":"Cons2!Q384","v":0},{"$f":"Cons2!R384","v":0},{"$f":"Cons2!S384","v":0},{"$f":"Cons2!T384","v":0},{"$f":"Cons2!U384","v":0},{"$f":"Cons2!V384","v":0},{"$f":"Cons2!W384","v":0},{"$f":"Cons2!X384","v":0},{"$f":"Cons2!Y384","v":0},{"$f":"Cons2!Z384","v":0},{"$f":"Cons2!AA384","v":0},{"$f":"Cons2!AB384","v":0},{"$f":"Cons2!AC384","v":0},{"$f":"Cons2!AD384","v":0},{"$f":"Cons2!AE384","v":0},{"$f":"Cons2!AF384","v":0},{"$f":"Cons2!AG384","v":0},{"$f":"Cons2!AH384","v":0},{"$f":"Cons2!AI384","v":0}]
[null,"Margem Líquida",{"$f":"Cons2!F385","v":0},{"$f":"Cons2!G385","v":0},{"$f":"Cons2!H385","v":0},{"$f":"Cons2!I385","v":0},{"$f":"Cons2!J385","v":0},{"$f":"Cons2!K385","v":0},{"$f":"Cons2!L385","v":0},{"$f":"Cons2!M385","v":0},{"$f":"Cons2!N385","v":0},{"$f":"Cons2!O385","v":0},{"$f":"Cons2!P385","v":0},{"$f":"Cons2!Q385","v":0},{"$f":"Cons2!R385","v":0},{"$f":"Cons2!S385","v":0},{"$f":"Cons2!T385","v":0},{"$f":"Cons2!U385","v":0},{"$f":"Cons2!V385","v":0},{"$f":"Cons2!W385","v":0},{"$f":"Cons2!X385","v":0},{"$f":"Cons2!Y385","v":0},{"$f":"Cons2!Z385","v":0},{"$f":"Cons2!AA385","v":0},{"$f":"Cons2!AB385","v":0},{"$f":"Cons2!AC385","v":0},{"$f":"Cons2!AD385","v":0},{"$f":"Cons2!AE385","v":0},{"$f":"Cons2!AF385","v":0},{"$f":"Cons2!AG385","v":0},{"$f":"Cons2!AH385","v":0},{"$f":"Cons2!AI385","v":0}]
[]
[]
["x",null,"Pesos dos Índices de Reajuste"]
[]
[null,"Item","Pesos","Anos        1 a 4","Anos     5 a 8","Anos     9 a 12","Anos 13 a 16","Anos 17 a 20","Anos 21 a 24","Anos 25 a 30"]
[null,"Mão de Obra","P1",{"$f":"SUM(Cons1!F$69:I$69)/SUM(Cons1!F$67:I$70)","v":0.44015920723889684},{"$f":"SUM(Cons1!J$69:M$69)/SUM(Cons1!J$67:M$70)","v":0.44700645033879455},{"$f":"SUM(Cons1!N$69:Q$69)/SUM(Cons1!N$67:Q$70)","v":0.45462908692136755},{"$f":"SUM(Cons1!R$69:U$69)/SUM(Cons1!R$67:U$70)","v":0.45770203023751527},{"$f":"SUM(Cons1!V$69:Y$69)/SUM(Cons1!V$67:Y$70)","v":0.45762265463676244},{"$f":"SUM(Cons1!Z$69:AC$69)/SUM(Cons1!Z$67:AC$70)","v":0.45814137322982607},{"$f":"SUM(Cons1!AD$69:AI$69)/SUM(Cons1!AD$67:AI$70)","v":0.45756556468493154}]
[null,"Energia Elétrica","P2",{"$f":"SUM(Cons1!F$67:I$67)/SUM(Cons1!F$67:I$70)","v":8.0845792793249202E-2},{"$f":"SUM(Cons1!J$67:M$67)/SUM(Cons1!J$67:M$70)","v":8.0636724262478796E-2},{"$f":"SUM(Cons1!N$67:Q$67)/SUM(Cons1!N$67:Q$70)","v":8.0647808792886272E-2},{"$f":"SUM(Cons1!R$67:U$67)/SUM(Cons1!R$67:U$70)","v":8.0573399452723682E-2},{"$f":"SUM(Cons1!V$67:Y$67)/SUM(Cons1!V$67:Y$70)","v":8.0700013590877348E-2},{"$f":"SUM(Cons1!Z$67:AC$67)/SUM(Cons1!Z$67:AC$70)","v":8.0947547888772967E-2},{"$f":"SUM(Cons1!AD$67:AI$67)/SUM(Cons1!AD$67:AI$70)","v":8.096876812468394E-2}]
[null,"Produtos químicos ","P3",{"$f":"SUM(Cons1!F$68:I$68)/SUM(Cons1!F$67:I$70)","v":5.1672808647677667E-3},{"$f":"SUM(Cons1!J$68:M$68)/SUM(Cons1!J$67:M$70)","v":8.0048723928971468E-3},{"$f":"SUM(Cons1!N$68:Q$68)/SUM(Cons1!N$67:Q$70)","v":8.7733122009108298E-3},{"$f":"SUM(Cons1!R$68:U$68)/SUM(Cons1!R$67:U$70)","v":8.8518252201047927E-3},{"$f":"SUM(Cons1!V$68:Y$68)/SUM(Cons1!V$67:Y$70)","v":8.8625339867668632E-3},{"$f":"SUM(Cons1!Z$68:AC$68)/SUM(Cons1!Z$67:AC$70)","v":8.8822844754035818E-3},{"$f":"SUM(Cons1!AD$68:AI$68)/SUM(Cons1!AD$67:AI$70)","v":8.8798367057716324E-3}]
[null,"Outros custos","P4",{"$f":"SUM(Cons1!F$70:I$70)/SUM(Cons1!F$67:I$70)","v":0.47382771910308635},{"$f":"SUM(Cons1!J$70:M$70)/SUM(Cons1!J$67:M$70)","v":0.46435195300582954},{"$f":"SUM(Cons1!N$70:Q$70)/SUM(Cons1!N$67:Q$70)","v":0.45594979208483544},{"$f":"SUM(Cons1!R$70:U$70)/SUM(Cons1!R$67:U$70)","v":0.45287274508965625},{"$f":"SUM(Cons1!V$70:Y$70)/SUM(Cons1!V$67:Y$70)","v":0.45281479778559353},{"$f":"SUM(Cons1!Z$70:AC$70)/SUM(Cons1!Z$67:AC$70)","v":0.45202879440599736},{"$f":"SUM(Cons1!AD$70:AI$70)/SUM(Cons1!AD$67:AI$70)","v":0.45258583048461287}]
[]
[null,"Mão de Obra","P1",{"$f":"SUM(Cons2!F$69:I$69)/SUM(Cons2!F$67:I$70)","v":0.44869352554506303},{"$f":"SUM(Cons2!J$69:M$69)/SUM(Cons2!J$67:M$70)","v":0.44519717502674211},{"$f":"SUM(Cons2!N$69:Q$69)/SUM(Cons2!N$67:Q$70)","v":0.44595804002402301},{"$f":"SUM(Cons2!R$69:U$69)/SUM(Cons2!R$67:U$70)","v":0.44883496975393078},{"$f":"SUM(Cons2!V$69:Y$69)/SUM(Cons2!V$67:Y$70)","v":0.44715955176410699},{"$f":"SUM(Cons2!Z$69:AC$69)/SUM(Cons2!Z$67:AC$70)","v":0.44927579441184534},{"$f":"SUM(Cons2!AD$69:AI$69)/SUM(Cons2!AD$67:AI$70)","v":0.4477865423201341}]
[null,"Energia Elétrica","P2",{"$f":"SUM(Cons2!F$67:I$67)/SUM(Cons2!F$67:I$70)","v":6.7527636111240658E-2},{"$f":"SUM(Cons2!J$67:M$67)/SUM(Cons2!J$67:M$70)","v":6.566372959401201E-2},{"$f":"SUM(Cons2!N$67:Q$67)/SUM(Cons2!N$67:Q$70)","v":6.5257749923646705E-2},{"$f":"SUM(Cons2!R$67:U$67)/SUM(Cons2!R$67:U$70)","v":6.5446610700765892E-2},{"$f":"SUM(Cons2!V$67:Y$67)/SUM(Cons2!V$67:Y$70)","v":6.5098588385173239E-2},{"$f":"SUM(Cons2!Z$67:AC$67)/SUM(Cons2!Z$67:AC$70)","v":6.5381933648303678E-2},{"$f":"SUM(Cons2!AD$67:AI$67)/SUM(Cons2!AD$67:AI$70)","v":6.5230761621849501E-2}]
[null,"Produtos químicos ","P3",{"$f":"SUM(Cons2!F$68:I$68)/SUM(Cons2!F$67:I$70)","v":5.6799471192574329E-2},{"$f":"SUM(Cons2!J$68:M$68)/SUM(Cons2!J$67:M$70)","v":6.1077269269863635E-2},{"$f":"SUM(Cons2!N$68:Q$68)/SUM(Cons2!N$67:Q$70)","v":5.9994530302166942E-2},{"$f":"SUM(Cons2!R$68:U$68)/SUM(Cons2!R$67:U$70)","v":5.9914990986395543E-2},{"$f":"SUM(Cons2!V$68:Y$68)/SUM(Cons2!V$67:Y$70)","v":5.9597157841095622E-2},{"$f":"SUM(Cons2!Z$68:AC$68)/SUM(Cons2!Z$67:AC$70)","v":5.9860091945871038E-2},{"$f":"SUM(Cons2!AD$68:AI$68)/SUM(Cons2!AD$67:AI$70)","v":5.9729048709709465E-2}]
[null,"Outros custos","P4",{"$f":"SUM(Cons2!F$70:I$70)/SUM(Cons2!F$67:I$70)","v":0.42697936715112195},{"$f":"SUM(Cons2!J$70:M$70)/SUM(Cons2!J$67:M$70)","v":0.42806182610938215},{"$f":"SUM(Cons2!N$70:Q$70)/SUM(Cons2!N$67:Q$70)","v":0.42878967975016324},{"$f":"SUM(Cons2!R$70:U$70)/SUM(Cons2!R$67:U$70)","v":0.42580342855890774},{"$f":"SUM(Cons2!V$70:Y$70)/SUM(Cons2!V$67:Y$70)","v":0.42814470200962412},{"$f":"SUM(Cons2!Z$70:AC$70)/SUM(Cons2!Z$67:AC$70)","v":0.42548217999398019},{"$f":"SUM(Cons2!AD$70:AI$70)/SUM(Cons2!AD$67:AI$70)","v":0.42725364734830695}]
[]
[null,"Mão de Obra","P1",{"$f":"(SUM(Cons1!F$69:I$69)+SUM(Cons2!F$69:I$69)) / (SUM(Cons1!F$67:I$70)+SUM(Cons2!F$67:I$70))","v":0.44708898855776208},{"$f":"(SUM(Cons1!J$69:M$69)+SUM(Cons2!J$69:M$69)) / (SUM(Cons1!J$67:M$70)+SUM(Cons2!J$67:M$70))","v":0.44562781327316708},{"$f":"(SUM(Cons1!N$69:Q$69)+SUM(Cons2!N$69:Q$69)) / (SUM(Cons1!N$67:Q$70)+SUM(Cons2!N$67:Q$70))","v":0.44842741656188295},{"$f":"(SUM(Cons1!R$69:U$69)+SUM(Cons2!R$69:U$69)) / (SUM(Cons1!R$67:U$70)+SUM(Cons2!R$67:U$70))","v":0.45151949492179139},{"$f":"(SUM(Cons1!V$69:Y$69)+SUM(Cons2!V$69:Y$69)) / (SUM(Cons1!V$67:Y$70)+SUM(Cons2!V$67:Y$70))","v":0.45032397735675789},{"$f":"(SUM(Cons1!Z$69:AC$69)+SUM(Cons2!Z$69:AC$69)) / (SUM(Cons1!Z$67:AC$70)+SUM(Cons2!Z$67:AC$70))","v":0.45196483568469686},{"$f":"(SUM(Cons1!AD$69:AI$69)+SUM(Cons2!AD$69:AI$69)) / (SUM(Cons1!AD$67:AI$70)+SUM(Cons2!AD$67:AI$70))","v":0.45074518058358831}]
[null,"Energia Elétrica","P2",{"$f":"(SUM(Cons1!F$67:I$67)+SUM(Cons2!F$67:I$67)) / (SUM(Cons1!F$67:I$70)+SUM(Cons2!F$67:I$70))","v":7.0031582440909679E-2},{"$f":"(SUM(Cons1!J$67:M$67)+SUM(Cons2!J$67:M$67)) / (SUM(Cons1!J$67:M$70)+SUM(Cons2!J$67:M$70))","v":6.9227556572032597E-2},{"$f":"(SUM(Cons1!N$67:Q$67)+SUM(Cons2!N$67:Q$67)) / (SUM(Cons1!N$67:Q$70)+SUM(Cons2!N$67:Q$70))","v":6.9640594433416636E-2},{"$f":"(SUM(Cons1!R$67:U$67)+SUM(Cons2!R$67:U$67)) / (SUM(Cons1!R$67:U$70)+SUM(Cons2!R$67:U$70))","v":7.002628456097236E-2},{"$f":"(SUM(Cons1!V$67:Y$67)+SUM(Cons2!V$67:Y$67)) / (SUM(Cons1!V$67:Y$70)+SUM(Cons2!V$67:Y$70))","v":6.981703087815333E-2},{"$f":"(SUM(Cons1!Z$67:AC$67)+SUM(Cons2!Z$67:AC$67)) / (SUM(Cons1!Z$67:AC$70)+SUM(Cons2!Z$67:AC$70))","v":7.0103179715736513E-2},{"$f":"(SUM(Cons1!AD$67:AI$67)+SUM(Cons2!AD$67:AI$67)) / (SUM(Cons1!AD$67:AI$70)+SUM(Cons2!AD$67:AI$70))","v":6.9992287518077609E-2}]
[null,"Produtos químicos ","P3",{"$f":"(SUM(Cons1!F$68:I$68)+SUM(Cons2!F$68:I$68)) / (SUM(Cons1!F$67:I$70)+SUM(Cons2!F$67:I$70))","v":4.7092104283553544E-2},{"$f":"(SUM(Cons1!J$68:M$68)+SUM(Cons2!J$68:M$68)) / (SUM(Cons1!J$67:M$70)+SUM(Cons2!J$67:M$70))","v":4.8445137624436647E-2},{"$f":"(SUM(Cons1!N$68:Q$68)+SUM(Cons2!N$68:Q$68)) / (SUM(Cons1!N$67:Q$70)+SUM(Cons2!N$67:Q$70))","v":4.5407540320762718E-2},{"$f":"(SUM(Cons1!R$68:U$68)+SUM(Cons2!R$68:U$68)) / (SUM(Cons1!R$67:U$70)+SUM(Cons2!R$67:U$70))","v":4.4455487365773781E-2},{"$f":"(SUM(Cons1!V$68:Y$68)+SUM(Cons2!V$68:Y$68)) / (SUM(Cons1!V$67:Y$70)+SUM(Cons2!V$67:Y$70))","v":4.4253149078863935E-2},{"$f":"(SUM(Cons1!Z$68:AC$68)+SUM(Cons2!Z$68:AC$68)) / (SUM(Cons1!Z$67:AC$70)+SUM(Cons2!Z$67:AC$70))","v":4.4397883431121374E-2},{"$f":"(SUM(Cons1!AD$68:AI$68)+SUM(Cons2!AD$68:AI$68)) / (SUM(Cons1!AD$67:AI$70)+SUM(Cons2!AD$67:AI$70))","v":4.4344645372734297E-2}]
[null,"Outros custos","P4",{"$f":"(SUM(Cons1!F$70:I$70)+SUM(Cons2!F$70:I$70)) / (SUM(Cons1!F$67:I$70)+SUM(Cons2!F$67:I$70))","v":0.4357873247177747},{"$f":"(SUM(Cons1!J$70:M$70)+SUM(Cons2!J$70:M$70)) / (SUM(Cons1!J$67:M$70)+SUM(Cons2!J$67:M$70))","v":0.43669949253036361},{"$f":"(SUM(Cons1!N$70:Q$70)+SUM(Cons2!N$70:Q$70)) / (SUM(Cons1!N$67:Q$70)+SUM(Cons2!N$67:Q$70))","v":0.43652444868393764},{"$f":"(SUM(Cons1!R$70:U$70)+SUM(Cons2!R$70:U$70)) / (SUM(Cons1!R$67:U$70)+SUM(Cons2!R$67:U$70))","v":0.43399873315146237},{"$f":"(SUM(Cons1!V$70:Y$70)+SUM(Cons2!V$70:Y$70)) / (SUM(Cons1!V$67:Y$70)+SUM(Cons2!V$67:Y$70))","v":0.43560584268622476},{"$f":"(SUM(Cons1!Z$70:AC$70)+SUM(Cons2!Z$70:AC$70)) / (SUM(Cons1!Z$67:AC$70)+SUM(Cons2!Z$67:AC$70))","v":0.43353410116844543},{"$f":"(SUM(Cons1!AD$70:AI$70)+SUM(Cons2!AD$70:AI$70)) / (SUM(Cons1!AD$67:AI$70)+SUM(Cons2!AD$67:AI$70))","v":0.43491788652559982}]
[]
[]
[]
["x",null,"ICSD"]
[]
[null,null,2023,{"$f":"C483+1","v":2024},{"$f":"D483+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Bloco 1",{"$f":"Cons1!F397","v":0},{"$f":"Cons1!G397","v":3.2038682940482004},{"$f":"Cons1!H397","v":2.8804006879765569},{"$f":"Cons1!I397","v":2.87759707377087},{"$f":"Cons1!J397","v":2.0834208121452642},{"$f":"Cons1!K397","v":1.6883119335055057},{"$f":"Cons1!L397","v":1.6927726964499306},{"$f":"Cons1!M397","v":1.840574366972433},{"$f":"Cons1!N397","v":1.9109342672245122},{"$f":"Cons1!O397","v":1.6198528379774826},{"$f":"Cons1!P397","v":1.7098462636886209},{"$f":"Cons1!Q397","v":1.6657772779859283},{"$f":"Cons1!R397","v":1.5073994874872731},{"$f":"Cons1!S397","v":1.5093274090511781},{"$f":"Cons1!T397","v":1.5380963137436812},{"$f":"Cons1!U397","v":1.5829778795518252},{"$f":"Cons1!V397","v":1.5896770768255719},{"$f":"Cons1!W397","v":2.5405539909544195},{"$f":"Cons1!X397","v":2.640968005784563},{"$f":"Cons1!Y397","v":2.7551065555751055},{"$f":"Cons1!Z397","v":2.8807534522544351},{"$f":"Cons1!AA397","v":3.9069525462116745},{"$f":"Cons1!AB397","v":4.1065930651616744},{"$f":"Cons1!AC397","v":4.3271401917750243},{"$f":"Cons1!AD397","v":4.5733081413762013},{"$f":"Cons1!AE397","v":10.58003322232072},{"$f":"Cons1!AF397","v":11.191668657280763},{"$f":"Cons1!AG397","v":11.879808228805828},{"$f":"Cons1!AH397","v":12.656426254802227},{"$f":"Cons1!AI397","v":-8.3135510727091312E+16}]
[null,"Bloco 2",{"$f":"Cons2!F397","v":0},{"$f":"Cons2!G397","v":0},{"$f":"Cons2!H397","v":0},{"$f":"Cons2!I397","v":0},{"$f":"Cons2!J397","v":0},{"$f":"Cons2!K397","v":0},{"$f":"Cons2!L397","v":0},{"$f":"Cons2!M397","v":-16.301523758001114},{"$f":"Cons2!N397","v":307.69553739045477},{"$f":"Cons2!O397","v":33.199025886408684},{"$f":"Cons2!P397","v":608.14156233195661},{"$f":"Cons2!Q397","v":616.67668593666235},{"$f":"Cons2!R397","v":624.31471652391201},{"$f":"Cons2!S397","v":32.439565576000703},{"$f":"Cons2!T397","v":0},{"$f":"Cons2!U397","v":0},{"$f":"Cons2!V397","v":0},{"$f":"Cons2!W397","v":0},{"$f":"Cons2!X397","v":0},{"$f":"Cons2!Y397","v":0},{"$f":"Cons2!Z397","v":0},{"$f":"Cons2!AA397","v":0},{"$f":"Cons2!AB397","v":0},{"$f":"Cons2!AC397","v":0},{"$f":"Cons2!AD397","v":0},{"$f":"Cons2!AE397","v":0},{"$f":"Cons2!AF397","v":0},{"$f":"Cons2!AG397","v":0},{"$f":"Cons2!AH397","v":0},{"$f":"Cons2!AI397","v":0}]
[null,"Mínimo (1,3)",1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3]
[]
["x",null,"Fluxo de caixa do Acionista"]
[]
[null,null,2023,{"$f":"C490+1","v":2024},{"$f":"D490+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Bloco 1",{"$f":"Cons1!F376/1000","v":-48.542641244329047},{"$f":"Cons1!G376/1000","v":-86.479593462094201},{"$f":"Cons1!H376/1000","v":-11.27132825725284},{"$f":"Cons1!I376/1000","v":3.1904653790550945},{"$f":"Cons1!J376/1000","v":-12.2407750841643},{"$f":"Cons1!K376/1000","v":-10.583244591871917},{"$f":"Cons1!L376/1000","v":8.0092844578731608},{"$f":"Cons1!M376/1000","v":19.437116959821722},{"$f":"Cons1!N376/1000","v":37.971104378447606},{"$f":"Cons1!O376/1000","v":23.090682923437381},{"$f":"Cons1!P376/1000","v":42.31045726877727},{"$f":"Cons1!Q376/1000","v":60.387656265150405},{"$f":"Cons1!R376/1000","v":39.423134432714697},{"$f":"Cons1!S376/1000","v":7.52403087915713},{"$f":"Cons1!T376/1000","v":9.3387133086253886},{"$f":"Cons1!U376/1000","v":12.634347680333827},{"$f":"Cons1!V376/1000","v":12.445708417120418},{"$f":"Cons1!W376/1000","v":73.67034825906633},{"$f":"Cons1!X376/1000","v":87.837189770922052},{"$f":"Cons1!Y376/1000","v":91.487956560841695},{"$f":"Cons1!Z376/1000","v":106.6651828008327},{"$f":"Cons1!AA376/1000","v":130.02643452775735},{"$f":"Cons1!AB376/1000","v":132.73695533347967},{"$f":"Cons1!AC376/1000","v":135.91486430562668},{"$f":"Cons1!AD376/1000","v":138.89228217283019},{"$f":"Cons1!AE376/1000","v":171.37243421979051},{"$f":"Cons1!AF376/1000","v":173.80588738418851},{"$f":"Cons1!AG376/1000","v":176.39479895077639},{"$f":"Cons1!AH376/1000","v":180.18357053420806},{"$f":"Cons1!AI376/1000","v":200.40188635854935}]
[]
[null,null,2023,{"$f":"C493+1","v":2024},{"$f":"D493+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Bloco 2",{"$f":"Cons2!F376/1000","v":-164.55023574371737},{"$f":"Cons2!G376/1000","v":-197.19668032339405},{"$f":"Cons2!H376/1000","v":-210.08322491002286},{"$f":"Cons2!I376/1000","v":-233.16650369864081},{"$f":"Cons2!J376/1000","v":-257.6767493248912},{"$f":"Cons2!K376/1000","v":-264.77717535342322},{"$f":"Cons2!L376/1000","v":-270.00887457675833},{"$f":"Cons2!M376/1000","v":-293.56897112158333},{"$f":"Cons2!N376/1000","v":-282.25268178152629},{"$f":"Cons2!O376/1000","v":-286.24276734524761},{"$f":"Cons2!P376/1000","v":-296.33133686903949},{"$f":"Cons2!Q376/1000","v":-300.20657325384514},{"$f":"Cons2!R376/1000","v":-303.97171135896548},{"$f":"Cons2!S376/1000","v":-298.05209882434747},{"$f":"Cons2!T376/1000","v":-310.48683541643851},{"$f":"Cons2!U376/1000","v":-313.34383234954532},{"$f":"Cons2!V376/1000","v":-316.10892983112257},{"$f":"Cons2!W376/1000","v":-318.78238342911408},{"$f":"Cons2!X376/1000","v":-321.25715981502009},{"$f":"Cons2!Y376/1000","v":-327.98336240383424},{"$f":"Cons2!Z376/1000","v":-323.16048820221857},{"$f":"Cons2!AA376/1000","v":-322.47248477474028},{"$f":"Cons2!AB376/1000","v":-322.1824512397277},{"$f":"Cons2!AC376/1000","v":-321.80045403569972},{"$f":"Cons2!AD376/1000","v":-321.32781254748357},{"$f":"Cons2!AE376/1000","v":-320.76403118344297},{"$f":"Cons2!AF376/1000","v":-320.10776249168612},{"$f":"Cons2!AG376/1000","v":-319.35896368064334},{"$f":"Cons2!AH376/1000","v":-318.51583161658505},{"$f":"Cons2!AI376/1000","v":-349.85745843597124}]

{"sheet":"ASA","index":7,"n_rows":5,"n_cols":4,"rows_kept":5,"cut":false,"hidden":true,"merged":[]}
[null,"Variável","B1","B2"]
[null,"Contraprestação fixa anual",{"$f":"CP!C6","v":287899605.28749418},{"$f":"CP!D6","v":0}]
[null,"Contraprestação variável (R$/m³)",{"$f":"CP!C7","v":3.72543257991294},{"$f":"CP!D7","v":0}]
[null,"Capex total",{"$f":"'CP individual'!G53","v":2680218777.01928},{"$f":"'CP individual'!H53","v":3537161543.6577344}]
[null,"Quantidade de cidades",{"$f":"'CP individual'!G9","v":17},{"$f":"'CP individual'!H9","v":7}]

{"sheet":"PLANO DE NEGÓCIOS >>>","index":8,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Cons1","index":9,"n_rows":518,"n_cols":43,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
[{"$f":"INDEX(PC!$1:$1,1,MATCH(B1,PC!$4:$4,0))","v":"E"},"Cons1",null,null,null,{"$f":"EOMONTH(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)),11)","v":"2023-12-31"},{"$f":"EOMONTH(F1,12)","v":"2024-12-31"},"2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31",null,"Check"]
[null,"R$'000 para todos os Casos Exceto os que forem indicados",null,null,null,{"$f":"1","v":1},{"$f":"F2+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,null,{"$f":"IF(SUM(AQ3:AQ430)=0,\"ok\",\"nok\")","v":"ok"}]
[]
[null,"CRONOGRAMA"]
[null,"início da concessão",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B10))","v":"2023-01-31"}]
[null,"fim da concessão",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B13))","v":"2052-12-31"}]
[null,"Concessão %",null,null,null,{"$f":"IF(YEAR(F$1)<YEAR($C$5),0,IF(YEAR(F$1)<YEAR($C6),1,0)+IF(YEAR(F$1)=YEAR($C6),1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0]
[null,"Concesssão 1;0",null,null,null,{"$f":"IF(F7<>0,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0]
[null,"Baixa do capital",null,null,null,{"$f":"IF(YEAR(F1)=YEAR($C$6),1,0)","v":0},{"$f":"IF(YEAR(G1)=YEAR($C$6),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0]
[null,"Meses do ano",null,null,null,{"$f":"MONTH(F1)","v":12},{"$f":"MONTH(G1)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"MONTH(AJ1)","v":12},12,12,12,12,12]
[]
[null,"BALANÇO PATRIMONIAL"]
[]
[null,"ATIVO",null,null,null,{"$f":"SUM(F15,F20)","v":232276.1234453778},597724.08279607852,832467.98031487642,1018437.7428096845,1228137.0873837976,1398090.9038582207,1542413.7969921732,1692901.3795490318,1813239.1242130168,1918200.6156619617,1982965.7574213515,1969935.4276318599,1965270.8878161849,1953285.744211758,1934650.1446340608,1909658.6342499661,1869556.4264554186,1820114.0119431738,1760123.9134111553,1691890.702400858,1596895.6192849572,1495228.2024322788,1380366.6396020879,1250160.0368861819,1095364.7040341469,929680.39648057451,741941.11036394187,529586.94615676336,306025.13278733985,1.2931851861494594E-9,7.8262796965768337E-8,7.8264646106740239E-8,7.8266495247712142E-8,7.8268344388684044E-8,7.8270193529655946E-8,7.8272650940684394E-8]
[null,"Ativo Circulante",null,null,null,{"$f":"SUM(F16:F19)","v":58639.364745516861},61700.67355009196,109835.26931164769,119229.00520301043,114394.91724119624,95795.475332910253,94031.048821059288,90407.659687071864,85926.956221254717,78328.575858583616,61777.630812430885,51049.411939386868,52958.748050671456,53265.057022760768,52973.13978707599,52947.321617154754,45674.01997597338,37678.698115820262,36688.20376905283,35648.90218166291,29512.516642427527,28686.829382362572,27856.529739513666,27021.884344803882,18598.650833864624,18232.843755845024,17862.892664369116,17488.510512214423,34161.260166756751,{"$f":"SUM(AI16:AI19)","v":4.9177408205103405E-8},4.917934786562822E-8,4.9181197006600122E-8,4.9183046147572025E-8,4.9184895288543927E-8,4.9186744429515829E-8,4.9189201840544277E-8]
[null,"Caixa",null,null,null,{"$f":"E16+SUM(F376:F379)-(F17-E17)*F$8","v":24122.385392193315},{"$f":"F16+SUM(G376:G379)-(G17-F17)*G$8","v":10022.294802071483},45724.491794326903,44873.176250552162,26076.387191180816,0,0,0,0,0,7.2759576141834259E-12,0,0,0,0,0,0,0,-7.2759576141834259E-12,1.0913936421275139E-11,0,-3.637978807091713E-12,-2.3646862246096134E-11,1.8189894035458565E-11,0,-7.2759576141834259E-12,-1.4551915228366852E-11,-2.1827872842550278E-11,22077.264965967297,{"$f":"AH16+SUM(AI376:AI379)-(AI17-AH17)*AI$8","v":4.9178106994712863E-8},4.9179956135684765E-8,4.9181805276656668E-8,4.918365441762857E-8,{"$f":"AL16+SUM(AM376:AM379)-(AM17-AL17)*AM$8","v":4.9185503558600472E-8},{"$f":"AM16+SUM(AN376:AN379)-(AN17-AM17)*AN$8","v":4.9187352699572375E-8},4.9189201840544277E-8,null,{"$f":"ROUND(MIN(F16:AN17),0)","v":0}]
[null,"Conta Reserva",null,null,null,{"$f":"SUM(F252,F270,F287,F304,F321,F338,F355,F372)","v":17334.973363477638},{"$f":"SUM(G252,G270,G287,G304,G321,G338,G355,G372)","v":4955.4704915052725},7981.9452419970139,12023.726164826847,18579.740140033893,23839.615430646001,26119.381305782306,27741.490197051422,33162.047934241062,38185.359439979293,38674.225287053247,39815.635941946472,41409.063961545478,41593.19010952345,41183.207861428309,41043.54785860375,33660.695314463606,25560.132330056858,24468.73776142643,23377.343192796005,17242.114682721847,16424.302270185919,15606.489857649993,14788.677445114063,6386.5916774427078,6046.3554037860576,5706.1191301294075,5365.8828564727573,-7.8930916237527295E-13,-6.9878960946050411E-13,-6.0827005654573527E-13,-6.0827005654573527E-13,-6.0827005654573527E-13,-6.0827005654573527E-13,-6.0827005654573527E-13,0]
[null,"Contas a receber",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$26))","v":30},null,null,{"$f":"IF(F$1=$C$6,0,F$42*$C18/360*F$8)","v":3239.7307849567233},{"$f":"IF(G$1=$C$6,0,G$42*$C18/360*G$8)","v":3846.523818028284},4596.3797384287909,5409.8817227010068,6190.4615327961455,6933.5085038524612,7669.6996183566425,8410.1298986816619,9153.9262590240578,9900.3439643228121,10648.617544261728,11233.775997440394,11549.684089125976,11671.866913237322,11789.931925647679,11903.773758551,12013.324661509772,12118.565785763403,12219.466007626406,12271.558988866895,12270.401959705679,12262.527112176655,12250.039881863697,12233.2068996898,12212.059156421914,12186.488352058972,12156.773534239723,12122.62765574169,12083.995200789454,0,0,0,0,0,0,0]
[null,"Crédito de PIS COFINS",null,null,null,{"$f":"F178","v":13942.275204889183},{"$f":"G178","v":42876.384438486923},51532.452536894976,56922.221064930403,63548.328377185389,65022.351398411782,60241.967896920331,54256.039591338777,43610.982027989594,30242.872454281511,12454.787981115907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ativo Não Circulante",null,null,null,{"$f":"SUM(F21:F23)","v":173636.75869986095},536023.40924598661,722632.71100322867,899208.73760667408,1113742.1701426015,1302295.4285253105,1448382.7481711139,1602493.71986196,1727312.167991762,1839872.0398033781,1921188.1266089205,1918886.0156924729,1912312.1397655134,1900020.6871889972,1881677.0048469848,1856711.3126328113,1823882.4064794453,1782435.3138273535,1723435.7096421025,1656241.8002191952,1567383.1026425296,1466541.3730499162,1352510.1098625741,1223138.152541378,1076766.0532002822,911447.55272472952,724078.21769957279,512098.43564454891,271863.8726205831,-4.7884223018953946E-8,2.908344910014012E-8,2.908344910014012E-8,2.908344910014012E-8,2.908344910014012E-8,2.908344910014012E-8,2.908344910014012E-8,null,{"$f":"ROUND(AN20,0)","v":0}]
[null,"Impostos Diferidos",null,null,null,{"$f":"-MIN(0,-(E21-E32+F119))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5778717827051878E-8,2.908344910014012E-8,2.908344910014012E-8,2.908344910014012E-8,2.908344910014012E-8,2.908344910014012E-8,2.908344910014012E-8]
[null,"Intangível",null,null,null,{"$f":"E22+F97-F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Financeiro",null,null,null,{"$f":"F111","v":173636.75869986095},536023.40924598661,722632.71100322867,899208.73760667408,1113742.1701426015,1302295.4285253105,1448382.7481711139,1602493.71986196,1727312.167991762,1839872.0398033781,1921188.1266089205,1918886.0156924729,1912312.1397655134,1900020.6871889972,1881677.0048469848,1856711.3126328113,1823882.4064794453,1782435.3138273535,1723435.7096421025,1656241.8002191952,1567383.1026425296,1466541.3730499162,1352510.1098625741,1223138.152541378,1076766.0532002822,911447.55272472952,724078.21769957279,512098.43564454891,271863.8726205831,-7.3662940846005824E-8,0,0,0,0,0,0]
[]
[null,"PASSIVO",null,null,null,{"$f":"SUM(F26,F30,F33)","v":232276.1234453778},{"$f":"SUM(G26,G30,G33)","v":597724.08279607852},832467.9803148763,1018437.7428096845,1228137.0873837979,1398090.9038582209,1542413.7969921734,1692901.3795490318,1813239.1242130166,1918200.6156619615,1982965.757421351,1969935.4276318594,1965270.8878161844,1953285.7442117576,1934650.1446340603,1909658.6342499657,1869556.4264554179,1820114.0119431731,1760123.9134111549,1691890.7024008576,1596895.6192849567,1495228.2024322783,1380366.6396020872,1250160.0368861814,1095364.7040341462,929680.39648057381,741941.11036394106,529586.94615676242,306025.13278733892,3.7834979593753815E-10,-6.0348676520265651E-9,-6.0330185110546661E-9,-6.0311693700827671E-9,-6.0293202291108681E-9,-6.0274710881389691E-9,-6.0256219471670701E-9]
[null,"Passivo Circulante",null,null,null,{"$f":"SUM(F27:F29)","v":125894.28160408796},3888.0870075528678,4698.2246171115021,21563.852797278538,42899.600986332378,51887.976559958166,52829.896559914574,57900.420903985047,91180.598279485581,96360.304866589198,97386.514538903037,112883.43661167478,122068.10970870007,127919.109277633,132370.05826861848,140907.14746546748,88068.612737000221,88412.406444357912,88654.207998989717,88792.575919665251,68755.888073341543,68803.712734059271,68825.236419952751,68838.251770217714,38496.184072614109,38436.016544969636,38332.268748371192,38182.56926479,17855.626524837018,0,0,0,0,0,0,0]
[null,"Contas a Pagar",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$27))","v":30},null,null,{"$f":"IF(F$1=$C$6,0,-(F183+F185)*$C27/360*F$8)","v":3042.7451050286522},3649.9006043753529,4298.8068117645153,5144.0484252063161,6024.4249526610338,6660.6892390222847,7347.837749239864,8058.2950102064178,8761.3908496132626,9523.9237187597464,10178.166370620049,10714.32902544118,11022.812599624735,11140.17339159173,11253.715667035276,11363.326286965341,11468.640117641744,11569.959355835685,11662.577115244852,11764.656832988197,11708.935123684081,11701.428386212621,11689.684028662139,11673.64903644737,11653.678008271187,11629.612611277727,11601.383062574805,11569.119653701051,11532.447946310334,0,0,0,0,0,0,0]
[null,"Impostos a Pagar",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$28))","v":30},null,null,{"$f":"IF(F$1=$C$6,0,-(F167+F188+F232)*$C28/360*F$8)","v":0},238.18640317751471,399.41780534698654,756.82982523027169,835.61258714133464,1004.8989468787311,1259.6704366175607,1528.3250559579142,1824.8693668117207,2150.6306210052753,2522.5976414588113,3800.5321318823212,5016.1569538586027,5249.7957308245486,5495.7899826029152,5740.4436319947054,5984.9571017774297,6227.4315709411667,6376.61536616381,6412.9035690960036,6607.2731978513275,6662.6045960405172,6695.8726394844853,6724.9229819642187,6739.9197330784982,6703.8176024274717,6628.2993545319623,6510.8632798245226,6323.1785785266848,0,0,0,0,0,0,0]
[null,"Empréstimos e Financiamentos",null,null,null,{"$f":"-G234","v":122851.53649905931},0,0,15662.97454684195,{"$f":"-K234","v":36039.56344653001},44222.388374057147,44222.388374057147,48313.800837820716,80594.338063060597,84685.75052682418,84685.75052682418,98368.575454351288,106029.14015521674,111529.14015521672,115620.55261898029,123803.37754650743,70615.015517581051,70615.015517581065,70615.015517581051,70615.015517581051,50439.679751806128,50439.679751806128,50439.679751806128,50439.679751806128,20102.586331264429,20102.586331264432,20102.586331264429,20102.586331264429,0,0,0,0,0,0,0,0]
[null,"Não Circulante",null,null,null,{"$f":"SUM(F31:F32)","v":5569.8262260385436},{"$f":"SUM(G31:G32)","v":404380.05293690163},554792.96187061374,683661.2962944234,823165.5462788064,937314.7269703385,1023361.2743063697,1116074.0005265055,1159772.0403814036,1196496.1424334152,1216252.5585621058,1160533.6516585187,1096772.8608556855,996151.95351284533,890197.41555505618,774649.44213288289,710685.86251245905,644874.76389101299,577518.70034693624,508353.85323975451,456397.91824489099,401053.72111708164,341878.94459402742,278351.36555458046,240266.93774308858,196741.18008352106,147160.03608672152,91016.305159144977,48169.506262502153,3.7834979593753815E-10,3.7834979593753815E-10,3.7834979593753815E-10,3.7834979593753815E-10,3.7834979593753815E-10,3.7834979593753815E-10,3.7834979593753815E-10,null,{"$f":"ROUND(AN30,0)","v":0}]
[null,"Empréstimos e Financiamentos",null,null,null,{"$f":"F233+F234+SUM(F245,F263,F280,F297,F314,F331,F348,F365)+E31-F29+E29","v":0},{"$f":"G233+G234+SUM(G245,G263,G280,G297,G314,G331,G348,G365)+F31-G29+F29","v":386948.86466964975},{"$f":"H233+H234+SUM(H245,H263,H280,H297,H314,H331,H348,H365)+G31-H29+G29","v":524922.83373467845},{"$f":"I233+I234+SUM(I245,I263,I280,I297,I314,I331,I348,I365)+H31-I29+H29","v":642181.95642051997},{"$f":"J233+J234+SUM(J245,J263,J280,J297,J314,J331,J348,J365)+I31-J29+I29","v":766579.95475934143},863435.1359102258,932146.60562288191,1006907.4512708618,1033435.0974889443,1054211.4360273224,1060073.2715668068,991362.64837916079,915582.19672331121,804053.05656809453,688432.50394911424,564629.12640260684,494014.11088502582,423399.0953674448,352784.07984986372,282169.06433228264,231729.3845804765,181289.70482867036,130850.02507686423,80410.345325058093,60307.758993793665,40205.172662529236,20102.586331264807,3.7834979593753815E-10,3.7834979593753815E-10,3.7834979593753815E-10,3.7834979593753815E-10,3.7834979593753815E-10,3.7834979593753815E-10,3.7834979593753815E-10,3.7834979593753815E-10,3.7834979593753815E-10]
[null,"Impostos Diferidos",null,null,null,{"$f":"MAX(0,(-E21+E32-F119))","v":5569.8262260385436},17431.188267251899,29870.128135935338,41479.339873903424,56585.591519464964,73879.591060112725,91214.668683487791,109166.54925564372,126336.94289245922,142284.70640609262,156179.28699529901,169171.00327935789,181190.66413237431,192098.8969447508,201764.91160594198,210020.31573027608,216671.75162743329,221475.66852356822,224734.62049707255,226184.78890747187,224668.53366441446,219764.01628841128,211028.91951716319,197941.0202295224,179959.17874929492,156536.00742099184,127057.44975545671,91016.305159144598,48169.506262501774,0,0,0,0,0,0,0]
[null,"Patrimônio líquido",null,null,null,{"$f":"SUM(F34:F37)","v":100812.01561525128},{"$f":"SUM(G34:G37)","v":189455.94285162404},272976.79382715106,313212.59371798253,362071.94011865894,408888.20032792416,466222.62612588913,518926.95811854122,562286.48555212759,625344.1683619573,669326.68432034238,696518.339361666,746429.91725179879,829214.68142127909,912082.67081038561,994102.0446516152,1070801.9512059586,1086826.8416078023,1093951.0050652288,1094744.273241438,1071741.8129667242,1025370.7685811374,969662.45858810702,902970.4195613832,816601.58221844339,694503.19985208311,556448.80552884832,400388.07173282746,239999.99999999977,0,-6.4132174479641033E-9,-6.4113683069922043E-9,-6.4095191660203053E-9,-6.4076700250484063E-9,-6.4058208840765073E-9,-6.4039717431046083E-9]
[null,"Capital Social",null,null,null,{"$f":"E34+F377+F379","v":90000},{"$f":"F34+G377+G379","v":150000},200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,0,0,0,0,0,0,0]
[null,"Reserva Legal",null,null,null,{"$f":"IF(F$1=$C$6,0,IF(E37+F161<0,0,MIN(20%*F34,MIN((5%*F161)+E35,E37+F161))))","v":540.60078076256457},1972.797142581202,3648.8396913575557,5660.6296858991282,8103.5970059329502,10956.073381831049,14109.270600866141,17635.237603926376,21430.741307668592,25486.994019045036,29777.199388049448,34099.094420628491,38486.158635790911,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,0,0,0,0,0,0,0]
[null,"Beneficio SUDENE",null,null,null,{"$f":"F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro Acumulado",null,null,null,{"$f":"E37+E35-F35+F161+F378+F141-F120","v":10271.414834488727},37483.14570904283,69327.954135793552,107551.96403208343,153968.34311272603,197932.12694609311,252113.35552502301,301291.72051461483,340855.74424445897,399857.17434291227,439549.48493229289,462419.2449410375,507943.75861600781,589214.68142127909,672082.67081038561,754102.0446516152,830801.95120595873,846826.84160780231,853951.00506522879,854744.27324143786,831741.81296672416,785370.76858113741,729662.45858810702,662970.4195613832,576601.58221844339,454503.19985208305,316448.80552884832,160388.07173282746,-2.3283064365386963E-10,0,-6.4132174479641033E-9,-6.4113683069922043E-9,-6.4095191660203053E-9,-6.4076700250484063E-9,-6.4058208840765073E-9,-6.4039717431046083E-9]
[null,"check BP",null,null,null,{"$f":"ROUND(F14-F25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(F38:AN38),0)","v":0}]
[null,"check PL",null,null,null,{"$f":"ROUND(F33-SUM(F34:F37),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(F39:AN39),0)","v":0}]
[]
[null,"DEMONSTRATIVO DE RESULTADOS"]
[null,"Receita Operacional Bruta",null,null,null,{"$f":"SUM(F46,F48)","v":38876.769419480683},46158.285816339412,55156.556861145495,64918.580672412085,74285.538393553754,83202.102046229542,92036.395420279718,100921.55878417994,109847.11510828871,118804.12757187376,127783.41053114072,134805.31196928472,138596.20906951171,140062.40295884787,141479.18310777217,142845.28510261199,144159.89593811726,145422.78942916082,146633.59209151688,147258.70786640275,147244.82351646814,147150.32534611985,147000.47858236436,146798.48279627759,146544.70987706297,146237.86022470766,145881.28241087668,145471.53186890026,145007.94240947344,144490.27713013813,0,0,0,0,0,0]
[]
[null,"Receita de Contraprestação",null,null,null,{"$f":"SUM(F45:F46)","v":38876.769419480683},{"$f":"SUM(G45:G46)","v":94510.436887391726},131656.8366225296,165485.94098896653,197575.16011030477,229352.41471512528,261195.5098244361,293168.30837650294,325254.79609635135,357439.38077677542,387805.75234767242,399238.43701029586,407300.6398250669,412900.8560420259,418277.31466069492,423498.9940201281,428481.91008400975,433322.39471665502,434533.19737901108,435158.31315389695,435144.42880396231,435049.93063361407,434900.08386985853,434698.08808377176,434444.31516455719,434137.46551220189,433780.88769837085,433371.13715639443,432907.54769696761,432389.88241763233,0,0,0,0,0,0]
[null,"Contraprestação Fixa",null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+F$2))*F$421*F$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+G$2))*G$421*G$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":48352.151071052307},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+H$2))*H$421*H$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":76500.279761384096},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+I$2))*I$421*I$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":100567.36031655445},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+J$2))*J$421*J$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":123289.62171675102},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+K$2))*K$421*K$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":146150.31266889573},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+L$2))*L$421*L$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":169159.11440415637},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+M$2))*M$421*M$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":192246.74959232297},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+N$2))*N$421*N$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":215407.68098806261},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+O$2))*O$421*O$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":238635.25320490167},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+P$2))*P$421*P$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":260022.3418165317},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+Q$2))*Q$421*Q$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":264433.12504101114},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+R$2))*R$421*R$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":268704.43075555516},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+S$2))*S$421*S$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":272838.45308317803},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+T$2))*T$421*T$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":276798.13155292277},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+U$2))*U$421*U$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":280653.70891751611},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+V$2))*V$421*V$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":284322.01414589246},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+W$2))*W$421*W$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":287899.6052874942},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+X$2))*X$421*X$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":287899.6052874942},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+Y$2))*Y$421*Y$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":287899.6052874942},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+Z$2))*Z$421*Z$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":287899.6052874942},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AA$2))*AA$421*AA$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":287899.6052874942},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AB$2))*AB$421*AB$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":287899.6052874942},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AC$2))*AC$421*AC$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":287899.6052874942},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AD$2))*AD$421*AD$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":287899.6052874942},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AE$2))*AE$421*AE$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":287899.6052874942},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AF$2))*AF$421*AF$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":287899.6052874942},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AG$2))*AG$421*AG$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":287899.6052874942},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AH$2))*AH$421*AH$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":287899.6052874942},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AI$2))*AI$421*AI$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":287899.6052874942},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AJ$2))*AJ$421*AJ$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AK$2))*AK$421*AK$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AL$2))*AL$421*AL$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AM$2))*AM$421*AM$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AN$2))*AN$421*AN$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AO$2))*AO$421*AO$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},null,{"$f":"SUM(PC!E494:E528)/1000-SUM(F45:AO45)","v":0}]
[null,"Contraprestação Variável",null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+F$2))*F$421*F$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":38876.769419480683},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+G$2))*G$421*G$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":46158.285816339412},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+H$2))*H$421*H$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":55156.556861145495},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+I$2))*I$421*I$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":64918.580672412085},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+J$2))*J$421*J$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":74285.538393553754},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+K$2))*K$421*K$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":83202.102046229542},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+L$2))*L$421*L$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":92036.395420279718},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+M$2))*M$421*M$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":100921.55878417994},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+N$2))*N$421*N$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":109847.11510828871},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+O$2))*O$421*O$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":118804.12757187376},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+P$2))*P$421*P$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":127783.41053114072},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+Q$2))*Q$421*Q$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":134805.31196928472},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+R$2))*R$421*R$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":138596.20906951171},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+S$2))*S$421*S$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":140062.40295884787},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+T$2))*T$421*T$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":141479.18310777217},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+U$2))*U$421*U$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":142845.28510261199},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+V$2))*V$421*V$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":144159.89593811726},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+W$2))*W$421*W$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":145422.78942916082},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+X$2))*X$421*X$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":146633.59209151688},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+Y$2))*Y$421*Y$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":147258.70786640275},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+Z$2))*Z$421*Z$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":147244.82351646814},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AA$2))*AA$421*AA$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":147150.32534611985},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AB$2))*AB$421*AB$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":147000.47858236436},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AC$2))*AC$421*AC$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":146798.48279627759},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AD$2))*AD$421*AD$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":146544.70987706297},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AE$2))*AE$421*AE$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":146237.86022470766},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AF$2))*AF$421*AF$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":145881.28241087668},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AG$2))*AG$421*AG$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":145471.53186890026},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AH$2))*AH$421*AH$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":145007.94240947344},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AI$2))*AI$421*AI$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":144490.27713013813},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AJ$2))*AJ$421*AJ$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AK$2))*AK$421*AK$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AL$2))*AL$421*AL$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AM$2))*AM$421*AM$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AN$2))*AN$421*AN$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AO$2))*AO$421*AO$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},null,{"$f":"SUM(PC!E532:E566)/1000-SUM(F46:AO46)","v":0}]
[]
[null,"Receita Indireta",null,null,null,{"$f":"SUM(F49:F51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita Indireta -1",null,null,null,{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+F$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*F$420*F$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+G$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*G$420*G$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+H$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*H$420*H$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+I$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*I$420*I$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+J$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*J$420*J$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+K$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*K$420*K$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+L$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*L$420*L$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+M$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*M$420*M$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+N$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*N$420*N$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+O$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*O$420*O$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+P$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*P$420*P$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+Q$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*Q$420*Q$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+R$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*R$420*R$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+S$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*S$420*S$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+T$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*T$420*T$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+U$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*U$420*U$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+V$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*V$420*V$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+W$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*W$420*W$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+X$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*X$420*X$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+Y$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*Y$420*Y$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+Z$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*Z$420*Z$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AA$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AA$420*AA$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AB$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AB$420*AB$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AC$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AC$420*AC$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AD$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AD$420*AD$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AE$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AE$420*AE$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AF$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AF$420*AF$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AG$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AG$420*AG$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AH$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AH$420*AH$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AI$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AI$420*AI$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AJ$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AJ$420*AJ$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AK$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AK$420*AK$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AL$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AL$420*AL$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AM$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AM$420*AM$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AN$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AN$420*AN$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AO$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AO$420*AO$8)/1000","v":0}]
[null,"Receita Indireta -2"]
[null,"Receita Indireta -3"]
[]
[null,"Receita Financeira - Remuneração do Ativo Financeiro",null,null,null,{"$f":"F110","v":20240.570436159047},{"$f":"G110","v":62483.426041298175},84236.18590932111,104819.38229334225,129827.21522381202,151806.57913176992,168835.75374468518,186800.23316050592,201350.12806766847,214471.05954984474,223949.95097182406,223681.59743594201,222915.29080977308,221482.49504981696,219344.20015602771,216433.9877359611,212607.17253672189,207775.74856589799,200898.25526805726,193065.56438659396,182707.44240463086,170952.47677404384,157660.02745772613,142579.33697357736,125516.96602870729,106246.04218556201,84404.686406118955,59694.5285924567,31690.75433120424,-8.5867759447492626E-9,-9.7197978620242444E-9,0,0,0,0,0]
[null,"Receita de Construção - Ativo Financeiro",null,null,null,{"$f":"F$108","v":153396.18826370189},{"$f":"G$108","v":348255.37557587976},178873.39560930512,172324.00462665755,207995.8390288665,182896.99191983487,146410.68030527464,159557.48812266302,138876.00105019601,136724.06546667297,117388.47765024997,38449.416688621415,39215.264018822447,39064.505456844774,39110.249054882763,39254.028967381557,38885.935455804349,38676.76406950441,28001.745834185767,27640.131477993087,16333.465306197679,16105.398920836917,16208.314642425788,15948.310992720717,16010.53991769092,16335.062626379469,16125.583856218453,16225.294640013626,15974.28793232412,16035.732666846008,0,0,0,0,0,0]
[null,"Receita de Construção - Ativo Intangível",null,null,null,{"$f":"F$97","v":0},{"$f":"G$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deduções",null,null,null,{"$f":"-IF(F192=\"real\",F59,F58)-F60","v":-3596.1011713019629},{"$f":"-IF(G192=\"real\",G59,G58)-G60","v":-8742.2154120837349},-12178.257387583988,-15307.449541479404,-18275.702310203193,-21215.098361149088,-24160.584658760337,-27118.068524826522,-30086.0686389125,-33063.142721851727,-35872.032092159701,-36929.555423452366,-37675.309183818688,-38193.329183887392,-38690.651606114276,-39173.656946861847,-39634.576682770901,-40082.321511290589,-40194.320757558526,-40252.143966735464,-40250.859664366515,-40242.118583609299,-40228.25775796191,-40209.573147748888,-40186.099152721537,-40157.715559878678,-40124.7321120993,-40086.830186966487,-40043.9481619695,-39996.064123630989,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(F56:AN56)-SUM(F167:AN167)+SUM(F177:AN177),0)","v":0}]
[]
[null,"PIS COFINS | Presumido",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1347))+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1349))","v":3.6499999999999998E-2},null,null,{"$f":"$C58*SUM(F44,F48)","v":1419.0020838110449},3449.6309463897978,4805.4745367223304,6040.2368460972775,7211.4933440261239,8371.3631371020729,9533.6361085919179,10700.643255742356,11871.800057516823,13046.537398352302,14154.909960690042,14572.202950875799,14866.473353614942,15070.881245533945,15267.121985115364,15457.713281734676,15639.589718066354,15816.267407157908,15860.461704333904,15883.278430117238,15882.771651344623,15879.322468126913,15873.853061249836,15866.480215057669,15857.217503506337,15846.017491195367,15833.002400990536,15818.046506208395,15801.125490939317,15782.230708243578,0,0,0,0,0,0]
[null,"PIS COFINS | Real",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1348))+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1350))","v":9.2499999999999999E-2},null,null,{"$f":"$C59*SUM(F44,F48)","v":3596.1011713019629},8742.2154120837349,12178.257387583988,15307.449541479404,18275.702310203193,21215.098361149088,24160.584658760337,27118.068524826522,30086.0686389125,33063.142721851727,35872.032092159701,36929.555423452366,37675.309183818688,38193.329183887392,38690.651606114276,39173.656946861847,39634.576682770901,40082.321511290589,40194.320757558526,40252.143966735464,40250.859664366515,40242.118583609299,40228.25775796191,40209.573147748888,40186.099152721537,40157.715559878678,40124.7321120993,40086.830186966487,40043.9481619695,39996.064123630989,0,0,0,0,0,0]
[null,"ISS",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1351))","v":0},null,null,{"$f":"$C60*SUM(F$42,F$53,F$54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Receita Líquida",null,null,null,{"$f":"SUM(F42,F53,F54,F55,F56)","v":208917.42694803965},{"$f":"SUM(G42,G53,G54,G55,G56)","v":448154.87202143361},306087.88099218777,326754.5180509325,393832.89033602912,396690.57473668526,383122.24481147924,420161.2115425223,419987.17558724066,436936.10986653971,433249.80706105498,360006.77067039575,363051.45471428853,362416.07428162219,361242.98071256833,359359.64485909283,356018.42724787258,351792.98055327265,335339.2724362014,327712.25976425433,306034.87156293017,293966.08245739131,280640.56292455434,265116.55761482677,247886.11667073966,228661.24947677046,206286.82056111479,181304.52491440409,152629.03651103232,120529.94567334457,-9.7197978620242444E-9,0,0,0,0,0]
[null,"Custo de Construção",null,null,null,{"$f":"-SUM(F54,F55)","v":-153396.18826370189},{"$f":"-SUM(G54,G55)","v":-348255.37557587976},-178873.39560930512,-172324.00462665755,-207995.8390288665,-182896.99191983487,-146410.68030527464,-159557.48812266302,-138876.00105019601,-136724.06546667297,-117388.47765024997,-38449.416688621415,-39215.264018822447,-39064.505456844774,-39110.249054882763,-39254.028967381557,-38885.935455804349,-38676.76406950441,-28001.745834185767,-27640.131477993087,-16333.465306197679,-16105.398920836917,-16208.314642425788,-15948.310992720717,-16010.53991769092,-16335.062626379469,-16125.583856218453,-16225.294640013626,-15974.28793232412,-16035.732666846008,0,0,0,0,0,0]
[null,"Custos do Serviço Prestado",null,null,null,{"$f":"-F66+F72+F73","v":-34609.989032243509},{"$f":"-G66+G72+G73","v":-41619.587004364228},-48983.630738775224,-58596.068738708425,-68591.967616824259,-75881.542601687775,-83717.254509353734,-91830.835331712849,-99851.084185518295,-108528.11324630362,-116019.26555863727,-122122.11742831892,-125645.44252033379,-126984.81854508756,-128280.61302748726,-129531.49509406321,-130733.18338583734,-131889.25444803282,-132943.75850753248,-134081.38027287085,-133469.04162472329,-133383.2223132127,-133249.05563169412,-133065.80021098081,-132837.64481203648,-132562.76999421677,-132240.20836568513,-131871.60426081182,-131452.58069428962,-131549.83311858153,0,0,0,0,0,0]
[]
[{"$f":"ROW()","v":66},"Custos Operacionais",null,null,null,{"$f":"SUM(F67:F71)","v":36512.941260343832},{"$f":"SUM(G67:G71)","v":43798.807252504237},{"$f":"SUM(H67:H71)","v":51585.681741174179},61728.581102475793,72293.099431932409,79928.270868267413,88174.052990878379,96699.540122477018,105136.69019535914,114287.08462511696,122137.9964474406,128571.94830529417,132273.75119549682,133682.08069910077,135044.58800442331,136359.91544358409,137623.68141170093,138839.51227002821,139950.92538293824,141175.88199585839,140507.22148420897,140417.14063455147,140276.20834394565,140083.78843736844,139844.13609925425,139555.35133533273,139216.59675089765,138829.4358444126,138389.37535572401,138520.58844626139,0,0,0,0,0,0]
[{"$f":"ROW()","v":67},{"$f":"PC!C767","v":"Energia Elétrica"},null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+F$2+1))*F$420*F$8/1000","v":2803.2947193911432},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+G$2+1))*G$420*G$8/1000","v":3326.0293886587492},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+H$2+1))*H$420*H$8/1000","v":4217.0616692342592},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+I$2+1))*I$420*I$8/1000","v":4979.2413900700167},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+J$2+1))*J$420*J$8/1000","v":5699.9742934744618},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+K$2+1))*K$420*K$8/1000","v":6388.6572741585314},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+L$2+1))*L$420*L$8/1000","v":7070.4792239524349},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+M$2+1))*M$420*M$8/1000","v":7755.6275273029596},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+N$2+1))*N$420*N$8/1000","v":8443.3959828378793},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+O$2+1))*O$420*O$8/1000","v":9133.1944487004239},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+P$2+1))*P$420*P$8/1000","v":9824.6832030123132},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+Q$2+1))*Q$420*Q$8/1000","v":10348.347241771517},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+R$2+1))*R$420*R$8/1000","v":10631.728047401892},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+S$2+1))*S$420*S$8/1000","v":10752.332585946475},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+T$2+1))*T$420*T$8/1000","v":10869.542241058427},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+U$2+1))*U$420*U$8/1000","v":10983.264308221447},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+V$2+1))*V$420*V$8/1000","v":11093.45399817243},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+W$2+1))*W$420*W$8/1000","v":11200.091213189791},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+X$2+1))*X$420*X$8/1000","v":11298.501969966344},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+Y$2+1))*Y$420*Y$8/1000","v":11354.301779675618},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+Z$2+1))*Z$420*Z$8/1000","v":11365.921299563841},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AA$2+1))*AA$420*AA$8/1000","v":11359.424592359948},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AB$2+1))*AB$420*AB$8/1000","v":11349.12377303641},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AC$2+1))*AC$420*AC$8/1000","v":11335.231818395596},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AD$2+1))*AD$420*AD$8/1000","v":11317.788317282229},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AE$2+1))*AE$420*AE$8/1000","v":11296.695919838096},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AF$2+1))*AF$420*AF$8/1000","v":11272.186875181089},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AG$2+1))*AG$420*AG$8/1000","v":11244.028087907745},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AH$2+1))*AH$420*AH$8/1000","v":11212.168168002368},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AI$2+1))*AI$420*AI$8/1000","v":11176.593965209493},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AJ$2+1))*AJ$420*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AK$2+1))*AK$420*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AL$2+1))*AL$420*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AM$2+1))*AM$420*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AN$2+1))*AN$420*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AO$2+1))*AO$420*AO$8/1000","v":0},null,{"$f":"SUM(PC!E769:E803)/1000-SUM(F67:AO67)","v":0}]
[{"$f":"ROW()","v":68},{"$f":"PC!$C$805","v":"Produtos Químicos"},null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+F$2+1))*F$420*F$8/1000","v":68.448480414421851},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+G$2+1))*G$420*G$8/1000","v":114.89686395353193},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+H$2+1))*H$420*H$8/1000","v":354.22269006385602},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+I$2+1))*I$420*I$8/1000","v":441.97359991093509},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+J$2+1))*J$420*J$8/1000","v":516.89898366990451},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+K$2+1))*K$420*K$8/1000","v":635.61001000460283},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+L$2+1))*L$420*L$8/1000","v":720.57340699871747},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+M$2+1))*M$420*M$8/1000","v":798.7652928121563},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+N$2+1))*N$420*N$8/1000","v":908.87121470668808},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+O$2+1))*O$420*O$8/1000","v":990.42178704740479},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+P$2+1))*P$420*P$8/1000","v":1072.2040787073058},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+Q$2+1))*Q$420*Q$8/1000","v":1135.114300196577},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+R$2+1))*R$420*R$8/1000","v":1168.0548407590513},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+S$2+1))*S$420*S$8/1000","v":1181.2873831617187},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+T$2+1))*T$420*T$8/1000","v":1194.1227099128419},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+U$2+1))*U$420*U$8/1000","v":1206.5542283847249},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+V$2+1))*V$420*V$8/1000","v":1218.5733682105813},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+W$2+1))*W$420*W$8/1000","v":1230.1791904590154},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+X$2+1))*X$420*X$8/1000","v":1240.7779774192629},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+Y$2+1))*Y$420*Y$8/1000","v":1246.5100855079233},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+Z$2+1))*Z$420*Z$8/1000","v":1247.2595634749637},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AA$2+1))*AA$420*AA$8/1000","v":1246.5076048095309},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AB$2+1))*AB$420*AB$8/1000","v":1245.3085850707537},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AC$2+1))*AC$420*AC$8/1000","v":1243.6803280585989},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AD$2+1))*AD$420*AD$8/1000","v":1241.6516147033315},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AE$2+1))*AE$420*AE$8/1000","v":1239.2030572523909},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AF$2+1))*AF$420*AF$8/1000","v":1236.344972169456},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AG$2+1))*AG$420*AG$8/1000","v":1233.0652893646361},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AH$2+1))*AH$420*AH$8/1000","v":1229.3643432874487},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AI$2+1))*AI$420*AI$8/1000","v":1225.2232977262083},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AJ$2+1))*AJ$420*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AK$2+1))*AK$420*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AL$2+1))*AL$420*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AM$2+1))*AM$420*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AN$2+1))*AN$420*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AO$2+1))*AO$420*AO$8/1000","v":0},null,{"$f":"SUM(PC!E807:E841)/1000-SUM(F68:AO68)","v":0}]
[{"$f":"ROW()","v":69},{"$f":"PC!$C$846","v":"Pessoal"},null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+F$2+1))*F$420*F$8/1000","v":15210.268174721405},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+G$2+1))*G$420*G$8/1000","v":18581.858721289263},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+H$2+1))*H$420*H$8/1000","v":22603.904139357124},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+I$2+1))*I$420*I$8/1000","v":27043.263346624986},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+J$2+1))*J$420*J$8/1000","v":31290.734640192844},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+K$2+1))*K$420*K$8/1000","v":35309.207032160703},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+L$2+1))*L$420*L$8/1000","v":39295.484546728556},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+M$2+1))*M$420*M$8/1000","v":43305.347346096409},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+N$2+1))*N$420*N$8/1000","v":47333.907928064269},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+O$2+1))*O$420*O$8/1000","v":51377.082834232118},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+P$2+1))*P$420*P$8/1000","v":55430.746446599995},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+Q$2+1))*Q$420*Q$8/1000","v":58661.014998599996},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+R$2+1))*R$420*R$8/1000","v":60429.682492199987},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+S$2+1))*S$420*S$8/1000","v":61093.286641799983},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+T$2+1))*T$420*T$8/1000","v":61734.356485199998},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+U$2+1))*U$420*U$8/1000","v":62352.292753799993},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+V$2+1))*V$420*V$8/1000","v":62946.700954199987},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+W$2+1))*W$420*W$8/1000","v":63517.475687399994},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+X$2+1))*X$420*X$8/1000","v":64064.472406199995},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+Y$2+1))*Y$420*Y$8/1000","v":64346.989908599986},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+Z$2+1))*Z$420*Z$8/1000","v":64341.037876499999},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AA$2+1))*AA$420*AA$8/1000","v":64298.113380899995},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AB$2+1))*AB$420*AB$8/1000","v":64229.832897299988},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AC$2+1))*AC$420*AC$8/1000","v":64137.72621689998},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AD$2+1))*AD$420*AD$8/1000","v":64022.068882799991},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AE$2+1))*AE$420*AE$8/1000","v":63882.117079199983},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AF$2+1))*AF$420*AF$8/1000","v":63719.418665699988},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AG$2+1))*AG$420*AG$8/1000","v":63532.397174399979},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AH$2+1))*AH$420*AH$8/1000","v":63320.957746199994},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AI$2+1))*AI$420*AI$8/1000","v":63084.736001699988},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AJ$2+1))*AJ$420*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AK$2+1))*AK$420*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AL$2+1))*AL$420*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AM$2+1))*AM$420*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AN$2+1))*AN$420*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AO$2+1))*AO$420*AO$8/1000","v":0},null,{"$f":"SUM(PC!E848:E882)/1000-SUM(F69:AO69)","v":0}]
[null,{"$f":"PC!$C$884","v":"Outros Custos"},null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+F$2+1))*F$420*F$8/1000","v":17700.713320197916},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+G$2+1))*G$420*G$8/1000","v":20118.211565117512},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+H$2+1))*H$420*H$8/1000","v":23558.996747717618},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+I$2+1))*I$420*I$8/1000","v":28443.78353723386},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+J$2+1))*J$420*J$8/1000","v":33795.362561862734},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+K$2+1))*K$420*K$8/1000","v":36724.146408589659},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+L$2+1))*L$420*L$8/1000","v":40390.552574720663},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+M$2+1))*M$420*M$8/1000","v":44080.25356652456},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+N$2+1))*N$420*N$8/1000","v":47789.419395329554},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+O$2+1))*O$420*O$8/1000","v":52135.533805477477},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+P$2+1))*P$420*P$8/1000","v":55251.554759397484},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+Q$2+1))*Q$420*Q$8/1000","v":58244.439830737268},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+R$2+1))*R$420*R$8/1000","v":59857.60819468266},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+S$2+1))*S$420*S$8/1000","v":60469.2141283319},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+T$2+1))*T$420*T$8/1000","v":61060.388853742843},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+U$2+1))*U$420*U$8/1000","v":61630.941998754701},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+V$2+1))*V$420*V$8/1000","v":62179.843183493613},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+W$2+1))*W$420*W$8/1000","v":62707.651996301451},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+X$2+1))*X$420*X$8/1000","v":63213.875462406417},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+Y$2+1))*Y$420*Y$8/1000","v":64096.504059006067},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+Z$2+1))*Z$420*Z$8/1000","v":63475.250050319999},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AA$2+1))*AA$420*AA$8/1000","v":63436.428033519995},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AB$2+1))*AB$420*AB$8/1000","v":63374.786152719993},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AC$2+1))*AC$420*AC$8/1000","v":63291.230841519995},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AD$2+1))*AD$420*AD$8/1000","v":63186.411821720001},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AE$2+1))*AE$420*AE$8/1000","v":63059.574980919992},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AF$2+1))*AF$420*AF$8/1000","v":62911.883127920009},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AG$2+1))*AG$420*AG$8/1000","v":62742.707526520004},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AH$2+1))*AH$420*AH$8/1000","v":62550.842206919995},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AI$2+1))*AI$420*AI$8/1000","v":62957.699793062857},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AJ$2+1))*AJ$420*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AK$2+1))*AK$420*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AL$2+1))*AL$420*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AM$2+1))*AM$420*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AN$2+1))*AN$420*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AO$2+1))*AO$420*AO$8/1000","v":0},null,{"$f":"SUM(PC!E885:E920)/1000-SUM(F70:AO70)","v":0}]
[null,"Gastos totais com garantias",null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+F$2+1))*F$420*F$8/1000","v":730.21656561894451},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+G$2+1))*G$420*G$8/1000","v":1657.8107134851796},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+H$2+1))*H$420*H$8/1000","v":851.4964948013203},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+I$2+1))*I$420*I$8/1000","v":820.31922863598959},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+J$2+1))*J$420*J$8/1000","v":990.12895273245556},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+K$2+1))*K$420*K$8/1000","v":870.65014335392448},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+L$2+1))*L$420*L$8/1000","v":696.9632384780017},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+M$2+1))*M$420*M$8/1000","v":759.54638974094155},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+N$2+1))*N$420*N$8/1000","v":661.09567442076775},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+O$2+1))*O$420*O$8/1000","v":650.85174965953399},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+P$2+1))*P$420*P$8/1000","v":558.80795972350404},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+Q$2+1))*Q$420*Q$8/1000","v":183.03193398880939},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+R$2+1))*R$420*R$8/1000","v":186.67762045323747},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+S$2+1))*S$420*S$8/1000","v":185.95995986068257},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+T$2+1))*T$420*T$8/1000","v":186.17771450919398},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+U$2+1))*U$420*U$8/1000","v":186.86215442323777},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+V$2+1))*V$420*V$8/1000","v":185.1099076243249},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+W$2+1))*W$420*W$8/1000","v":184.1141826779714},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+X$2+1))*X$420*X$8/1000","v":133.29756694620667},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+Y$2+1))*Y$420*Y$8/1000","v":131.57616306879353},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+Z$2+1))*Z$420*Z$8/1000","v":77.752694350164177},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AA$2+1))*AA$420*AA$8/1000","v":76.66702296200053},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AB$2+1))*AB$420*AB$8/1000","v":77.156935818489714},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AC$2+1))*AC$420*AC$8/1000","v":75.919232494273828},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AD$2+1))*AD$420*AD$8/1000","v":76.215462748677425},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AE$2+1))*AE$420*AE$8/1000","v":77.760298122269219},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AF$2+1))*AF$420*AF$8/1000","v":76.763109927122542},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AG$2+1))*AG$420*AG$8/1000","v":77.237766220230156},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AH$2+1))*AH$420*AH$8/1000","v":76.042891314204084},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AI$2+1))*AI$420*AI$8/1000","v":76.335388562837181},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AJ$2+1))*AJ$420*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AK$2+1))*AK$420*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AL$2+1))*AL$420*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AM$2+1))*AM$420*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AN$2+1))*AN$420*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AO$2+1))*AO$420*AO$8/1000","v":0},null,{"$f":"SUM(PC!E930:E963)/1000-SUM(F71:AO71)","v":0}]
[null,"Crédito de PIS/COFINS - Opex",null,null,null,{"$f":"F176","v":1902.9522281003224},2179.2202481400059,2602.0510023989555,3132.5123637673701,3701.1318151081578,4046.7282665796329,4456.7984815246427,4868.704790764169,5285.6060098408552,5758.9713788133413,6118.7308888033322,6449.8308769752466,6628.3086751630317,6697.2621540132086,6763.974976936056,6828.4203495208785,6890.4980258635878,6950.2578219953957,7007.1668754057637,7094.5017229875384,7038.1798594856909,7033.9183213387751,7027.1527122515126,7017.9882263876116,7006.4912872177656,6992.5813411159679,6976.3883852125255,6957.8315836007951,6936.7946614344064,6970.7553276798681,0,0,0,0,0,0]
[null,"Depreciação e Amortização",null,null,null,{"$f":"-SUM(F96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Lucro Bruto",null,null,null,{"$f":"SUM(F62,F63,F64)","v":20911.249652094251},58279.909441189615,78230.854644107429,95834.44468556653,117245.08369033836,137912.04021516262,152994.30999685085,168772.88808814643,181260.09035152636,191683.93115356308,199842.06385216775,199435.23655345544,198190.74817513226,196366.75027968988,193852.11863019835,190574.12079764804,186399.30840623088,181226.96203573543,174393.76809448318,165990.74801339037,156232.36463200918,144477.4612233417,131183.19265043442,116102.44641112525,99037.93194101227,79763.416856174212,57921.028339211189,33207.626013578643,5202.1678844185953,-27055.620112082979,-9.7197978620242444E-9,0,0,0,0,0]
[null,"Despesas Operacionais",null,null,null,{"$f":"-F78","v":0},{"$f":"-G78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"ROW()","v":78},"Despesas Operacionais",null,null,null,{"$f":"SUM(F79:F80)","v":0},{"$f":"SUM(G79:G80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":79},{"$f":"PC!C967","v":"Taxa de Regulação - % sobre receita tarifária"},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B967))","v":0},null,null,{"$f":"$C79*F$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":80},"Inadimplência"]
[]
[]
[]
[null,"Fisco"]
[]
[{"$f":"ROW()","v":86},"Imobilizado"]
[null,"Amortização durante o período",null,null,null,{"$f":"IF(F$1>$C$6,0,F89*(F88+E90))","v":5113.2062754567296},{"$f":"IF(G$1>$C$6,0,G89*(G88+F90))","v":17122.01232979741},23510.34788727259,29892.718429000652,37892.558391649363,45208.438068442752,51308.88308116253,58246.165173452224,64558.710675733862,71069.380459861131,76938.804342373653,78962.457852301086,81141.083631124551,83438.9957168213,85883.386282751468,88500.321547243555,91277.888365515304,94253.024063169491,96586.502882684959,99099.242107957049,100732.58863857682,102522.0774075587,104548.11673786193,106826.44687967918,109494.87019929432,112761.88272457023,116793.27868862484,122201.71023529602,130188.85420145809,146224.58686830409,0,0,0,0,0,0]
[null,"Inclusão",null,null,null,{"$f":"-F$223*IF(F$192=\"real\",1-$C$170,1)","v":153396.18826370189},{"$f":"-G$223*IF(G$192=\"real\",1-$C$170,1)","v":348255.37557587976},178873.39560930512,172324.00462665755,207995.8390288665,182896.99191983487,146410.68030527464,159557.48812266302,138876.00105019601,136724.06546667297,117388.47765024997,38449.416688621415,39215.264018822447,39064.505456844774,39110.249054882763,39254.028967381557,38885.935455804349,38676.76406950441,28001.745834185767,27640.131477993087,16333.465306197679,16105.398920836917,16208.314642425788,15948.310992720717,16010.53991769092,16335.062626379469,16125.583856218453,16225.294640013626,15974.28793232412,16035.732666846008,0,0,0,0,0,0]
[null,"fator amortização",null,null,null,{"$f":"IF(F2<=30,1/(31-F2),0)","v":3.3333333333333333E-2},{"$f":"IF(G2<=30,1/(31-G2),0)","v":3.4482758620689655E-2},3.5714285714285712E-2,{"$f":"IF(I2<=30,1/(31-I2),0)","v":3.7037037037037035E-2},3.8461538461538464E-2,0.04,4.1666666666666664E-2,4.3478260869565216E-2,4.5454545454545456E-2,4.7619047619047616E-2,0.05,5.2631578947368418E-2,5.5555555555555552E-2,5.8823529411764705E-2,6.25E-2,6.6666666666666666E-2,7.1428571428571425E-2,7.6923076923076927E-2,8.3333333333333329E-2,9.0909090909090912E-2,0.1,0.1111111111111111,0.125,0.14285714285714285,0.16666666666666666,0.2,0.25,0.33333333333333331,0.5,1,0,0,0,0,0,0]
[null,"saldo",null,null,null,{"$f":"E90+F88-F87","v":148282.98198824516},479416.34523432748,634779.39295636001,777210.67915401689,947313.959791234,1085002.5136426261,1180104.3108667382,1281415.6338159491,1355732.9241904111,1421387.6091972229,1461837.2825050992,1421324.2413414195,1379398.4217291174,1335023.9314691408,1288250.7942412719,1239004.5016614099,1186612.548751699,1131036.2887580339,1062451.5317095346,990992.42107957054,906593.29774719139,820176.61926046968,731836.81716503354,640958.68127807509,547474.35099647171,451047.53089828091,350379.83606587449,244403.42047059207,130188.85420145809,0,0,0,0,0,0,0]
[null,"Fator de ajuste contraprestação fixa",null,null,null,{"$f":"IFERROR(IF(F$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&F$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(G$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&G$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(H$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&H$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(I$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&I$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(J$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&J$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(K$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&K$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(L$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&L$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(M$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&M$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(N$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&N$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(O$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&O$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(P$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&P$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(Q$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&Q$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(R$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&R$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(S$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&S$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(T$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&T$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(U$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&U$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(V$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&V$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(W$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&W$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(X$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&X$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(Y$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&Y$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(Z$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&Z$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AA$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AA$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AB$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AB$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AC$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AC$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AD$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AD$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AE$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AE$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AF$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AF$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AG$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AG$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AH$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AH$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AI$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AI$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AJ$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AJ$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AK$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AK$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AL$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AL$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AM$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AM$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AN$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AN$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AO$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AO$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0}]
[]
[null,"IFRS"]
[]
[{"$f":"ROW()","v":95},"Intangível"]
[null,"Amortização durante o período",null,null,null,{"$f":"SUMIFS($F100:$AN100,$F98:$AN98,\"<\"&F$2,$F99:$AN99,\">\"&F$2)+IF($C99=F$2,F100,0)+IF(F$1=$C$6,F97,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Intagível | Inclusão",{"$f":"1-C104","v":0},null,null,{"$f":"-$C97*F$223*IF(F$192=\"real\",1-$C$170,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"início",null,null,null,{"$f":"F$2","v":1},{"$f":"G$2","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[null,"fim",{"$f":"IFERROR(MATCH($C$6,$F$1:$AN$1,1),0)","v":30},null,null,{"$f":"MIN($C99+1,$AN$2+1)","v":31},31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31]
[null,"parcela",null,null,null,{"$f":"IFERROR(F97/(F99-F98-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financeiro"]
[null,"Remuneração Fixa",null,null,null,{"$f":"F45","v":0},48352.151071052307,76500.279761384096,100567.36031655445,123289.62171675102,146150.31266889573,169159.11440415637,192246.74959232297,215407.68098806261,238635.25320490167,260022.3418165317,264433.12504101114,268704.43075555516,272838.45308317803,276798.13155292277,280653.70891751611,284322.01414589246,287899.6052874942,287899.6052874942,287899.6052874942,287899.6052874942,287899.6052874942,287899.6052874942,287899.6052874942,287899.6052874942,287899.6052874942,287899.6052874942,287899.6052874942,287899.6052874942,287899.6052874942,0,0,0,0,0,0]
[null,"Capex remunerado pela Contraprestação Fixa",1,null,null,{"$f":"$C104*F223*IF(F$192=\"real\",1-$C$170,1)","v":-153396.18826370189},{"$f":"$C104*G223*IF(G$192=\"real\",1-$C$170,1)","v":-348255.37557587976},-178873.39560930512,-172324.00462665755,-207995.8390288665,-182896.99191983487,-146410.68030527464,-159557.48812266302,-138876.00105019601,-136724.06546667297,-117388.47765024997,-38449.416688621415,-39215.264018822447,-39064.505456844774,-39110.249054882763,-39254.028967381557,-38885.935455804349,-38676.76406950441,-28001.745834185767,-27640.131477993087,-16333.465306197679,-16105.398920836917,-16208.314642425788,-15948.310992720717,-16010.53991769092,-16335.062626379469,-16125.583856218453,-16225.294640013626,-15974.28793232412,-16035.732666846008,0,0,0,0,0,0]
[null,"Fluxo de Caixa Financeiro",{"$f":"IFERROR(IRR(F105:AN105,0.0001),0)","v":0.13194963098668189},null,null,{"$f":"SUM(F103:F104)","v":-153396.18826370189},{"$f":"SUM(G103:G104)","v":-299903.22450482746},-102373.11584792103,-71756.644310103104,-84706.217312115477,-36746.679250939138,22748.434098881728,32689.261469659948,76531.679937866604,101911.18773822871,142633.86416628171,225983.70835238972,229489.1667367327,233773.94762633325,237687.88249804001,241399.67995013454,245436.07869008812,249222.8412179898,259897.85945330843,260259.4738095011,271566.1399812965,271794.20636665728,271691.29064506839,271951.29429477348,271889.06536980328,271564.54266111471,271774.02143127576,271674.3106474806,271925.31735517009,271863.87262064818,0,0,0,0,0,0]
[]
[null,"Ativo Financeiro Inicial",null,null,null,{"$f":"E111","v":0},173636.75869986095,536023.40924598661,722632.71100322867,899208.73760667408,1113742.1701426015,1302295.4285253105,1448382.7481711139,1602493.71986196,1727312.167991762,1839872.0398033781,1921188.1266089205,1918886.0156924729,1912312.1397655134,1900020.6871889972,1881677.0048469848,1856711.3126328113,1823882.4064794453,1782435.3138273535,1723435.7096421025,1656241.8002191952,1567383.1026425296,1466541.3730499162,1352510.1098625741,1223138.152541378,1076766.0532002822,911447.55272472952,724078.21769957279,512098.43564454891,271863.8726205831,-7.3662940846005824E-8,0,0,0,0,0]
[null,"Capex remunerado pela Contraprestação Fixa",null,null,null,{"$f":"-F104","v":153396.18826370189},{"$f":"-G104","v":348255.37557587976},178873.39560930512,172324.00462665755,207995.8390288665,182896.99191983487,146410.68030527464,159557.48812266302,138876.00105019601,136724.06546667297,117388.47765024997,38449.416688621415,39215.264018822447,39064.505456844774,39110.249054882763,39254.028967381557,38885.935455804349,38676.76406950441,28001.745834185767,27640.131477993087,16333.465306197679,16105.398920836917,16208.314642425788,15948.310992720717,16010.53991769092,16335.062626379469,16125.583856218453,16225.294640013626,15974.28793232412,16035.732666846008,0,0,0,0,0,0]
[null,"Receita de Contraprestação Fixa",null,null,null,{"$f":"-F103","v":0},{"$f":"-G103","v":-48352.151071052307},-76500.279761384096,-100567.36031655445,-123289.62171675102,-146150.31266889573,-169159.11440415637,-192246.74959232297,-215407.68098806261,-238635.25320490167,-260022.3418165317,-264433.12504101114,-268704.43075555516,-272838.45308317803,-276798.13155292277,-280653.70891751611,-284322.01414589246,-287899.6052874942,-287899.6052874942,-287899.6052874942,-287899.6052874942,-287899.6052874942,-287899.6052874942,-287899.6052874942,-287899.6052874942,-287899.6052874942,-287899.6052874942,-287899.6052874942,-287899.6052874942,-287899.6052874942,0,0,0,0,0,0]
[null,"Receita Finaceira",null,null,null,{"$f":"$C105*SUM(F107:F109)","v":20240.570436159047},{"$f":"$C105*SUM(G107:G109)","v":62483.426041298175},84236.18590932111,104819.38229334225,129827.21522381202,151806.57913176992,168835.75374468518,186800.23316050592,201350.12806766847,214471.05954984474,223949.95097182406,223681.59743594201,222915.29080977308,221482.49504981696,219344.20015602771,216433.9877359611,212607.17253672189,207775.74856589799,200898.25526805726,193065.56438659396,182707.44240463086,170952.47677404384,157660.02745772613,142579.33697357736,125516.96602870729,106246.04218556201,84404.686406118955,59694.5285924567,31690.75433120424,-8.5867759447492626E-9,-9.7197978620242444E-9,0,0,0,0,0]
[null,"Ativo Financeiro Final",null,null,null,{"$f":"SUM(F107:F110)*F$8","v":173636.75869986095},{"$f":"SUM(G107:G110)*G$8","v":536023.40924598661},722632.71100322867,899208.73760667408,1113742.1701426015,1302295.4285253105,1448382.7481711139,1602493.71986196,1727312.167991762,1839872.0398033781,1921188.1266089205,1918886.0156924729,1912312.1397655134,1900020.6871889972,1881677.0048469848,1856711.3126328113,1823882.4064794453,1782435.3138273535,1723435.7096421025,1656241.8002191952,1567383.1026425296,1466541.3730499162,1352510.1098625741,1223138.152541378,1076766.0532002822,911447.55272472952,724078.21769957279,512098.43564454891,271863.8726205831,-7.3662940846005824E-8,0,0,0,0,0,0]
[]
[null,"Lucro Operacional",null,null,null,{"$f":"SUM(F75,F76)","v":20911.249652094251},58279.909441189615,78230.854644107429,95834.44468556653,117245.08369033836,137912.04021516262,152994.30999685085,168772.88808814643,181260.09035152636,191683.93115356308,199842.06385216775,199435.23655345544,198190.74817513226,196366.75027968988,193852.11863019835,190574.12079764804,186399.30840623088,181226.96203573543,174393.76809448318,165990.74801339037,156232.36463200918,144477.4612233417,131183.19265043442,116102.44641112525,99037.93194101227,79763.416856174212,57921.028339211189,33207.626013578643,5202.1678844185953,-27055.620112082979,-9.7197978620242444E-9,0,0,0,0,0]
[]
[null,"Receitas/Despesas financeiras líquidas",null,null,null,{"$f":"F230+F231-SUM(F245,F263,F280,F297,F314,F331,F348,F365)","v":-4529.4078108044168},-14916.383325473344,-27478.050135733076,-34907.475154003747,-43252.13459840438,-51509.725794008118,-57479.242753363229,-61961.766783290819,-66281.190238125942,-68803.545960337491,-69872.204185367329,-68505.08405106017,-65285.771958089179,-59850.585278690618,-53560.17174258158,-46984.148790999498,-40180.418231073236,-33087.868633740487,-28895.66537178792,-24553.446035085544,-20211.226698383154,-16524.124019241033,-13270.377873184076,-10016.63172712712,-6762.8855810701616,-4626.6166636184535,-3272.9535898014237,-1919.2905159843931,-565.62744216736314,472.516058246169,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12]
[null,"Lucro antes do imposto de renda",null,null,null,{"$f":"SUM(F113,F115)","v":16381.841841289835},43363.526115716275,50752.804508374349,60926.969531562783,73992.949091933988,86402.3144211545,95515.067243487618,106811.12130485561,114978.90011340042,122880.38519322559,129969.85966680042,130930.15250239527,132904.97621704309,136516.16500099926,140291.94688761677,143589.97200664855,146218.89017515763,148139.09340199493,145498.10272269527,141437.30197830484,136021.13793362601,127953.33720410067,117912.81477725034,106085.81468399812,92275.046359942105,75136.800192555762,54648.074749409767,31288.335497594249,4636.540442251232,-26583.104053836811,-9.7173647817980618E-9,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12]
[null,"Imposto de Renda e Contribuição Social",null,null,null,{"$f":"F118+F119","v":-5569.8262260385436},{"$f":"G118+G119","v":-14719.598879343534},-17231.953532847278,-20691.169640731343,-25133.602691257554,-29352.786903192529,-32451.122862785789,-36291.781243650905,-39068.826038556144,-41755.330965696703,-44165.752286712137,-44492.251850814391,-45163.691913794653,-46391.49610033974,-47675.2619417897,-48796.590482260508,-49690.422659553595,-50343.291756678278,-49445.35492571639,-48064.682672623647,-46223.186897432846,-43480.134649394226,-40066.357024265119,-36045.176992559354,-31349.515762380317,-25522.512065468956,-18556.345414799325,-10614.034069182046,-1552.4237503654222,9062.255378304515,3.3041473338339589E-9,-5.8393925428390589E-13,-5.8393925428390589E-13,-5.8393925428390589E-13,-5.8393925428390589E-13,-5.8393925428390589E-13]
[null,"Imposto de Renda e Contribuição Social - corrente",null,null,null,{"$f":"-IF(F$192=\"real\",F$207,F$199)","v":0},-2858.2368381301762,-4793.0136641638383,-9081.9579027632608,-10027.351045696016,-12058.787362544772,-15116.045239410727,-18339.900671494968,-21898.432401740647,-25807.567452063304,-30271.171697505735,-31500.535566755534,-33144.03106077823,-35483.263287963258,-38009.247280598516,-40541.186357926395,-43038.986762396395,-45539.374860543343,-46186.402952212055,-46614.514262224337,-47739.442140490253,-48384.652025397409,-48801.453795513211,-49133.076280200155,-49331.357242607803,-48945.683393772037,-48034.90308033445,-46655.178665494153,-44399.222647008246,-39107.250884223038,-5.8393925428390589E-13,-5.8393925428390589E-13,-5.8393925428390589E-13,-5.8393925428390589E-13,-5.8393925428390589E-13,-5.8393925428390589E-13,null,{"$f":"ROUND(SUM(F133:AN133)-SUM(F208:AN208),0)","v":0}]
[null,"Imposto de Renda e Contribuição Social - diferidos",null,null,null,{"$f":"F159","v":-5569.8262260385436},-11861.362041213357,-12438.939868683439,-11609.211737968084,-15106.251645561539,-17293.999540647757,-17335.077623375062,-17951.880572155937,-17170.393636815494,-15947.763513633396,-13894.580589206404,-12991.716284058859,-12019.660853016419,-10908.232812376484,-9666.0146611911823,-8255.4041243341089,-6651.4358971571983,-4803.9168961349351,-3258.9519735043359,-1450.1684103993075,1516.2552430574053,4904.5173760031839,8735.0967712480906,13087.899287640797,17981.841480227486,23423.17132830308,29478.557665535125,36041.144596312108,42846.798896642824,48169.506262527553,3.3047312730882429E-9,0,0,0,0,0]
[null,"IR / Benefício SUDENE",null,null,null,{"$f":"IF(F$192=\"real\",F$138,F$127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"(F118+F119)/F116","v":-0.33999999999999997},{"$f":"(G118+G119)/G116","v":-0.33944653947338244},-0.33952711972801342,-0.3396060857747476,-0.33967564477028506,-0.33972222966293453,-0.33974873074277567,-0.33977530429690461,-0.3397912660498898,-0.33980468811224623,-0.33981534180261846,-0.33981669615790328,-0.33981941985407077,-0.33982419664367342,-0.3398289281706296,-0.33983285740874103,-0.3398358625211062,-0.3398379900980299,-0.33983504939548426,-0.33983031350524717,-0.33982355683561688,-0.33981243162136743,-0.33979645978220996,-0.33977376805681803,-0.33973990801471526,-0.33968058261812456,-0.3395608262484992,-0.33923294097885631,-0.33482372680688971,-0.34090282910345587,-0.34002503847782617,-0.24000000000000002,-0.24000000000000002,-0.24000000000000002,-0.24000000000000002,-0.24000000000000002]
[null,"PRESUMIDO"]
[]
[null,"Imposto sobre lucro presumido | com receita financeira",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1353))","v":0.09},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1354))","v":0.25},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1355))","v":0.15},{"$f":"$C124*F125+$D124*MAX(F125-240,0)+$E124*MIN(F125,240)","v":4205.7925128394982},10568.770341666301,14409.256481628046,18371.690182224091,21886.214123960621,25254.503746771639,28567.551489383877,32062.781745784938,35565.595637521299,39106.72365363338,42447.139336949767,43694.572887356233,44580.046557715214,45200.945400269935,45787.243977309954,46352.379265604017,46893.504232557818,47366.424209268756,47439.212034659591,47499.282592108604,47489.829935977141,47434.902698758458,47412.648179472359,47384.719846556618,47351.158161556566,47256.631244702949,47215.359691482874,47168.302945440584,47115.388525179696,47180.674666842096,0,0,0,0,0,0]
[null,"Receita Operacional Bruta + Receita Financeira",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1352))","v":0.32},null,null,{"$f":"$C125*F$166+F$230","v":12440.566214233819},31155.206887253826,42450.754357729551,54104.971124188509,64441.806246943001,74348.540431681293,84092.798498187869,94372.887487602755,104675.28128682736,115090.36368715699,124915.11569691109,128584.03790398891,131188.37222857415,133014.54529491157,134738.95287444105,136401.11548707064,137992.659507523,139383.60061549634,139597.68245488114,139774.3605650253,139746.55863522689,139585.00793752488,139519.55346903636,139437.41131340183,139338.70047516638,139060.68013147925,138939.29321024375,138800.89101600173,138645.26036817557,138837.27843188852,0,0,0,0,0,0]
[]
[null,"Beneficio SUDENE",null,null,null,{"$f":"F128*F124","v":0},{"$f":"G128*G124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1364))","v":0.75},null,null,{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",F$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",G$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",H$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",I$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",J$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",K$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",L$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",M$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",N$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",O$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",P$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",Q$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",R$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",S$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",T$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",U$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",V$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",W$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",X$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",Y$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",Z$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AA$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AB$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AC$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AD$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AE$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AF$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AG$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AH$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AI$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AJ$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AK$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AL$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AM$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AN$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AO$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0}]
[]
[null,"REAL"]
[]
[null,"Imposto sobre lucro real | com tax shield",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1353))","v":0.09},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1354))","v":0.25},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1355))","v":0.15},{"$f":"MAX($C132*F134+$D132*MAX(F134-240,0)+$E132*MIN(F134,240),0)","v":5545.8262260385436},{"$f":"MAX($C132*G134+$D132*MAX(G134-240,0)+$E132*MIN(G134,240),0)","v":14719.598879343534},17231.953532847278,20691.169640731347,25133.602691257554,29352.786903192529,32451.122862785789,36291.781243650905,39068.826038556144,41755.330965696703,44165.752286712144,44492.251850814391,45163.691913794653,46391.496100339747,47675.2619417897,48796.590482260508,49690.422659553595,50343.291756678278,49445.35492571639,48064.682672623647,46223.186897432846,43480.134649394226,40066.357024265119,36045.176992559362,31349.515762380317,25522.51206546896,18556.345414799322,10614.034069182046,1552.423750365419,0,0,4.0875747799873412E-13,4.0875747799873412E-13,4.0875747799873412E-13,4.0875747799873412E-13,4.0875747799873412E-13]
[null,"Lucro antes dos impostos",null,null,null,{"$f":"F$116","v":16381.841841289835},43363.526115716275,50752.804508374349,60926.969531562783,73992.949091933988,86402.3144211545,95515.067243487618,106811.12130485561,114978.90011340042,122880.38519322559,129969.85966680042,130930.15250239527,132904.97621704309,136516.16500099926,140291.94688761677,143589.97200664855,146218.89017515763,148139.09340199493,145498.10272269527,141437.30197830484,136021.13793362601,127953.33720410067,117912.81477725034,106085.81468399812,92275.046359942105,75136.800192555762,54648.074749409767,31288.335497594249,4636.540442251232,-26583.104053836811,-9.7173647817980618E-9,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12]
[null,"Base tributável",null,null,null,{"$f":"IF(F133>0,F133-F136,0)","v":16381.841841289835},43363.526115716275,50752.804508374349,60926.969531562783,73992.949091933988,86402.3144211545,95515.067243487618,106811.12130485561,114978.90011340042,122880.38519322559,129969.85966680042,130930.15250239527,132904.97621704309,136516.16500099926,140291.94688761677,143589.97200664855,146218.89017515763,148139.09340199493,145498.10272269527,141437.30197830484,136021.13793362601,127953.33720410067,117912.81477725034,106085.81468399812,92275.046359942105,75136.800192555762,54648.074749409767,31288.335497594249,4636.540442251232,0,0,1.7031561583280588E-12,1.7031561583280588E-12,1.7031561583280588E-12,1.7031561583280588E-12,1.7031561583280588E-12]
[null,"Prejuizo acumulado",null,null,null,{"$f":"IF(F133<0,F133+E135+E136,E135+E136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-26583.104053836811,-26583.104053846528,-26583.104053846528,-26583.104053846528,-26583.104053846528,-26583.104053846528,-26583.104053846528]
[null,"Uso de prejuízo acumulado",null,null,null,{"$f":"IF(AND(F133>0,E135<0),MIN(F133*30%,-F135),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2992406785488234E-13,7.2992406785488234E-13,7.2992406785488234E-13,7.2992406785488234E-13,7.2992406785488234E-13]
[]
[null,"Beneficio SUDENE",null,null,null,{"$f":"F139*F132","v":0},{"$f":"G139*G132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C128","v":0.75},null,null,{"$f":"F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beneficio Gerado - BP",null,null,null,{"$f":"(E140+IF(F$192=\"real\",F138,F127))-F141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beneficio Liberado",null,null,null,{"$f":"IF(AND(F$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),E140,0)","v":0},{"$f":"IF(AND(G$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),F140,0)","v":0},{"$f":"IF(AND(H$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),G140,0)","v":0},{"$f":"IF(AND(I$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),H140,0)","v":0},{"$f":"IF(AND(J$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),I140,0)","v":0},{"$f":"IF(AND(K$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),J140,0)","v":0},{"$f":"IF(AND(L$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),K140,0)","v":0},{"$f":"IF(AND(M$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),L140,0)","v":0},{"$f":"IF(AND(N$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),M140,0)","v":0},{"$f":"IF(AND(O$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),N140,0)","v":0},{"$f":"IF(AND(P$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),O140,0)","v":0},{"$f":"IF(AND(Q$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),P140,0)","v":0},{"$f":"IF(AND(R$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),Q140,0)","v":0},{"$f":"IF(AND(S$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),R140,0)","v":0},{"$f":"IF(AND(T$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),S140,0)","v":0},{"$f":"IF(AND(U$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),T140,0)","v":0},{"$f":"IF(AND(V$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),U140,0)","v":0},{"$f":"IF(AND(W$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),V140,0)","v":0},{"$f":"IF(AND(X$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),W140,0)","v":0},{"$f":"IF(AND(Y$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),X140,0)","v":0},{"$f":"IF(AND(Z$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),Y140,0)","v":0},{"$f":"IF(AND(AA$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),Z140,0)","v":0},{"$f":"IF(AND(AB$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AA140,0)","v":0},{"$f":"IF(AND(AC$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AB140,0)","v":0},{"$f":"IF(AND(AD$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AC140,0)","v":0},{"$f":"IF(AND(AE$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AD140,0)","v":0},{"$f":"IF(AND(AF$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AE140,0)","v":0},{"$f":"IF(AND(AG$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AF140,0)","v":0},{"$f":"IF(AND(AH$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AG140,0)","v":0},{"$f":"IF(AND(AI$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AH140,0)","v":0},{"$f":"IF(AND(AJ$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AI140,0)","v":0},{"$f":"IF(AND(AK$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AJ140,0)","v":0},{"$f":"IF(AND(AL$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AK140,0)","v":0},{"$f":"IF(AND(AM$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AL140,0)","v":0},{"$f":"IF(AND(AN$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AM140,0)","v":0},{"$f":"IF(AND(AO$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AN140,0)","v":0}]
[]
[null,"IR DIFERIDO"]
[]
[null,"Diferenças temporárias:"]
[]
[null,"Base Fisco",null,null,null,{"$f":"F208","v":-8971.9348703259348},12110.238815673009,19506.550473164734,26782.229125774298,29562.797193223574,35537.609889837564,44529.544821796255,54011.472563220494,64477.742358060728,75975.198388421486,89103.44616913452,92719.222255163331,97553.032531700679,104433.12731753901,111862.49200176034,119309.37164095999,126655.84341881293,134009.9260604216,135912.94985944722,137172.10077124805,140480.7121779125,142378.38830999238,143604.2758691565,144579.63611823577,145162.81541943472,144028.48056991777,141349.71494216015,137291.70195733575,130656.53719708307,115091.91436536188,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12]
[null,"Base Contábil",null,null,null,{"$f":"F116","v":16381.841841289835},43363.526115716275,50752.804508374349,60926.969531562783,73992.949091933988,86402.3144211545,95515.067243487618,106811.12130485561,114978.90011340042,122880.38519322559,129969.85966680042,130930.15250239527,132904.97621704309,136516.16500099926,140291.94688761677,143589.97200664855,146218.89017515763,148139.09340199493,145498.10272269527,141437.30197830484,136021.13793362601,127953.33720410067,117912.81477725034,106085.81468399812,92275.046359942105,75136.800192555762,54648.074749409767,31288.335497594249,4636.540442251232,-26583.104053836811,-9.7173647817980618E-9,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12]
[null,"Diferença de bases",null,null,null,{"$f":"F147-F148","v":-25353.77671161577},{"$f":"G147-G148","v":-31253.287300043266},-31246.254035209615,-34144.740405788485,-44430.151898710414,-50864.704531316936,-50985.522421691363,-52799.648741635116,-50501.157755339693,-46905.186804804107,-40866.413497665897,-38210.93024723194,-35351.943685342412,-32083.03768346025,-28429.454885856423,-24280.600365688559,-19563.046756344702,-14129.167341573338,-9585.1528632480477,-4265.2012070567871,4459.5742442864866,14425.051105891718,25691.461091906152,38493.821434237645,52887.76905949261,68891.680377362005,86701.640192750376,106003.3664597415,126019.99675483184,141675.01841919869,9.7197978620242444E-9,0,0,0,0,0]
[null,"IR/CSLL Diferidos sobre diferença temporária",null,null,null,{"$f":"F149*($D$124+$C$124)","v":-8620.2840819493613},-10626.11768201471,-10623.726371971268,-11609.211737968084,-15106.251645561539,-17293.999540647757,-17335.077623375062,-17951.880572155937,-17170.393636815494,-15947.763513633396,-13894.580589206404,-12991.716284058859,-12019.660853016419,-10908.232812376484,-9666.0146611911823,-8255.4041243341089,-6651.4358971571983,-4803.9168961349351,-3258.9519735043359,-1450.1684103993075,1516.2552430574053,4904.5173760031839,8735.0967712480906,13087.899287640797,17981.841480227486,23423.17132830308,29478.557665535125,36041.144596312108,42846.798896642824,48169.506262527553,3.3047312730882429E-9,0,0,0,0,0]
[]
[null,"Prejuizo Fiscal:"]
[]
[null,"Adições à base de prejuízo",null,null,null,{"$f":"IF(F208<0,-F208,0)","v":8971.9348703259348},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Utilização da base de prejuízo",null,null,null,{"$f":"-F211","v":0},-3633.0716447019026,-5338.8632256240326,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Movimentação",null,null,null,{"$f":"F154+F155","v":8971.9348703259348},{"$f":"G154+G155","v":-3633.0716447019026},-5338.8632256240326,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IR/CSLL Diferidos sobre Prejuízo Fiscal",null,null,null,{"$f":"IF(F$1=$C$6,-(SUM(E154:$F155))*($C$124+$D$124),F156*($D$124+$C$124))","v":3050.4578559108177},{"$f":"IF(G$1=$C$6,-(SUM(F154:$F155))*($C$124+$D$124),G156*($D$124+$C$124))","v":-1235.2443591986469},{"$f":"IF(H$1=$C$6,-(SUM($F154:G155))*($C$124+$D$124),H156*($D$124+$C$124))","v":-1815.2134967121708},{"$f":"IF(I$1=$C$6,-(SUM($F154:H155))*($C$124+$D$124),I156*($D$124+$C$124))","v":0},{"$f":"IF(J$1=$C$6,-(SUM($F154:I155))*($C$124+$D$124),J156*($D$124+$C$124))","v":0},{"$f":"IF(K$1=$C$6,-(SUM($F154:J155))*($C$124+$D$124),K156*($D$124+$C$124))","v":0},{"$f":"IF(L$1=$C$6,-(SUM($F154:K155))*($C$124+$D$124),L156*($D$124+$C$124))","v":0},{"$f":"IF(M$1=$C$6,-(SUM($F154:L155))*($C$124+$D$124),M156*($D$124+$C$124))","v":0},{"$f":"IF(N$1=$C$6,-(SUM($F154:M155))*($C$124+$D$124),N156*($D$124+$C$124))","v":0},{"$f":"IF(O$1=$C$6,-(SUM($F154:N155))*($C$124+$D$124),O156*($D$124+$C$124))","v":0},{"$f":"IF(P$1=$C$6,-(SUM($F154:O155))*($C$124+$D$124),P156*($D$124+$C$124))","v":0},{"$f":"IF(Q$1=$C$6,-(SUM($F154:P155))*($C$124+$D$124),Q156*($D$124+$C$124))","v":0},{"$f":"IF(R$1=$C$6,-(SUM($F154:Q155))*($C$124+$D$124),R156*($D$124+$C$124))","v":0},{"$f":"IF(S$1=$C$6,-(SUM($F154:R155))*($C$124+$D$124),S156*($D$124+$C$124))","v":0},{"$f":"IF(T$1=$C$6,-(SUM($F154:S155))*($C$124+$D$124),T156*($D$124+$C$124))","v":0},{"$f":"IF(U$1=$C$6,-(SUM($F154:T155))*($C$124+$D$124),U156*($D$124+$C$124))","v":0},{"$f":"IF(V$1=$C$6,-(SUM($F154:U155))*($C$124+$D$124),V156*($D$124+$C$124))","v":0},{"$f":"IF(W$1=$C$6,-(SUM($F154:V155))*($C$124+$D$124),W156*($D$124+$C$124))","v":0},{"$f":"IF(X$1=$C$6,-(SUM($F154:W155))*($C$124+$D$124),X156*($D$124+$C$124))","v":0},{"$f":"IF(Y$1=$C$6,-(SUM($F154:X155))*($C$124+$D$124),Y156*($D$124+$C$124))","v":0},{"$f":"IF(Z$1=$C$6,-(SUM($F154:Y155))*($C$124+$D$124),Z156*($D$124+$C$124))","v":0},{"$f":"IF(AA$1=$C$6,-(SUM($F154:Z155))*($C$124+$D$124),AA156*($D$124+$C$124))","v":0},{"$f":"IF(AB$1=$C$6,-(SUM($F154:AA155))*($C$124+$D$124),AB156*($D$124+$C$124))","v":0},{"$f":"IF(AC$1=$C$6,-(SUM($F154:AB155))*($C$124+$D$124),AC156*($D$124+$C$124))","v":0},{"$f":"IF(AD$1=$C$6,-(SUM($F154:AC155))*($C$124+$D$124),AD156*($D$124+$C$124))","v":0},{"$f":"IF(AE$1=$C$6,-(SUM($F154:AD155))*($C$124+$D$124),AE156*($D$124+$C$124))","v":0},{"$f":"IF(AF$1=$C$6,-(SUM($F154:AE155))*($C$124+$D$124),AF156*($D$124+$C$124))","v":0},{"$f":"IF(AG$1=$C$6,-(SUM($F154:AF155))*($C$124+$D$124),AG156*($D$124+$C$124))","v":0},{"$f":"IF(AH$1=$C$6,-(SUM($F154:AG155))*($C$124+$D$124),AH156*($D$124+$C$124))","v":0},{"$f":"IF(AI$1=$C$6,-(SUM($F154:AH155))*($C$124+$D$124),AI156*($D$124+$C$124))","v":0},{"$f":"IF(AJ$1=$C$6,-(SUM($F154:AI155))*($C$124+$D$124),AJ156*($D$124+$C$124))","v":0},{"$f":"IF(AK$1=$C$6,-(SUM($F154:AJ155))*($C$124+$D$124),AK156*($D$124+$C$124))","v":0},{"$f":"IF(AL$1=$C$6,-(SUM($F154:AK155))*($C$124+$D$124),AL156*($D$124+$C$124))","v":0},{"$f":"IF(AM$1=$C$6,-(SUM($F154:AL155))*($C$124+$D$124),AM156*($D$124+$C$124))","v":0},{"$f":"IF(AN$1=$C$6,-(SUM($F154:AM155))*($C$124+$D$124),AN156*($D$124+$C$124))","v":0},{"$f":"IF(AO$1=$C$6,-(SUM($F154:AN155))*($C$124+$D$124),AO156*($D$124+$C$124))","v":0}]
[]
[null,"IR/CSLL Diferidos",null,null,null,{"$f":"F150+F157","v":-5569.8262260385436},{"$f":"G150+G157","v":-11861.362041213357},-12438.939868683439,-11609.211737968084,-15106.251645561539,-17293.999540647757,-17335.077623375062,-17951.880572155937,-17170.393636815494,-15947.763513633396,-13894.580589206404,-12991.716284058859,-12019.660853016419,-10908.232812376484,-9666.0146611911823,-8255.4041243341089,-6651.4358971571983,-4803.9168961349351,-3258.9519735043359,-1450.1684103993075,1516.2552430574053,4904.5173760031839,8735.0967712480906,13087.899287640797,17981.841480227486,23423.17132830308,29478.557665535125,36041.144596312108,42846.798896642824,48169.506262527553,3.3047312730882429E-9,0,0,0,0,0]
[]
[null,"Lucro Líquido",null,null,null,{"$f":"F116+F117+F120","v":10812.015615251292},{"$f":"G116+G117+G120","v":28643.927236372743},33520.850975527072,40235.79989083144,48859.346400676433,57049.527517961971,63063.944380701825,70519.340061204712,75910.074074844277,81125.05422752889,85804.107380088273,86437.900651580887,87741.284303248438,90124.668900659512,92616.684945827059,94793.381524388038,96528.467515604047,97795.801645316649,96052.747796978889,93372.61930568119,89797.951036193175,84473.20255470644,77846.457752985225,70040.637691438766,60925.530597561788,49614.288127086809,36091.729334610442,20674.301428412204,3084.1166918858098,-17520.848675532296,-6.4132174479641033E-9,1.8491409718990353E-12,1.8491409718990353E-12,1.8491409718990353E-12,1.8491409718990353E-12,1.8491409718990353E-12]
[null,"Lucro Acumulado",null,null,null,{"$f":"E162+F161-(F35-E35)+F378-F120+F141","v":10271.414834488727},37483.145709042838,69327.954135793552,107551.96403208342,153968.34311272603,197932.12694609314,252113.35552502301,301291.72051461489,340855.74424445903,399857.17434291233,439549.48493229289,462419.24494103761,507943.75861600792,589214.68142127921,672082.67081038584,754102.04465161543,830801.95120595896,846826.84160780255,853951.00506522902,854744.27324143809,831741.81296672439,785370.76858113764,729662.45858810726,662970.41956138343,576601.58221844363,454503.19985208329,316448.80552884855,160388.0717328277,0,2.3283064365386963E-10,-6.1803868043102337E-9,-6.1785376633383347E-9,-6.1766885223664356E-9,-6.1748393813945366E-9,-6.1729902404226376E-9,-6.1711410994507386E-9]
[]
[null,"FLUXO DE CAIXA"]
[]
[null,"Receita Operacional Bruta",null,null,null,{"$f":"SUM(F44,F48)","v":38876.769419480683},{"$f":"SUM(G44,G48)","v":94510.436887391726},{"$f":"SUM(H44,H48)","v":131656.8366225296},165485.94098896653,197575.16011030477,229352.41471512528,261195.5098244361,293168.30837650294,325254.79609635135,357439.38077677542,387805.75234767242,399238.43701029586,407300.6398250669,412900.8560420259,418277.31466069492,423498.9940201281,428481.91008400975,433322.39471665502,434533.19737901108,435158.31315389695,435144.42880396231,435049.93063361407,434900.08386985853,434698.08808377176,434444.31516455719,434137.46551220189,433780.88769837085,433371.13715639443,432907.54769696761,432389.88241763233,0,0,0,0,0,0]
[null,"Deduções",null,null,null,{"$f":"IF(F$192=\"real\",MIN(-F170+F177,0),-F169)-F180","v":0},{"$f":"IF(G$192=\"real\",MIN(-G170+G177,0),-G169)-G180","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(P$192=\"real\",MIN(-P170+P177,0),-P169)-P180","v":0},-14105.850015832308,-27049.852385524995,-27514.285481931329,-27940.232510636451,-28344.137226010069,-28780.498458932765,-29189.803990750668,-30332.981441753662,-30340.328566927696,-31547.836233725691,-31566.603127088798,-31549.017878300605,-31565.999503370462,-31547.679554334172,-31500.127835357642,-31504.689174049083,-31475.180692400114,-31478.920295311975,-31390.812628807038,0,0,0,0,0,0]
[]
[null,"PIS COFINS | Presumido",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1347))+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1349))","v":3.6499999999999998E-2},null,null,{"$f":"$C169*F$166","v":1419.0020838110449},{"$f":"$C169*G$166","v":3449.6309463897978},4805.4745367223304,6040.2368460972775,7211.4933440261239,8371.3631371020729,9533.6361085919179,10700.643255742356,11871.800057516823,13046.537398352302,14154.909960690042,14572.202950875799,14866.473353614942,15070.881245533945,15267.121985115364,15457.713281734676,15639.589718066354,15816.267407157908,15860.461704333904,15883.278430117238,15882.771651344623,15879.322468126913,15873.853061249836,15866.480215057669,15857.217503506337,15846.017491195367,15833.002400990536,15818.046506208395,15801.125490939317,15782.230708243578,0,0,0,0,0,0]
[null,"PIS COFINS | Real",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1348))+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1350))","v":9.2499999999999999E-2},null,null,{"$f":"$C170*F$166","v":3596.1011713019629},8742.2154120837349,12178.257387583988,15307.449541479404,18275.702310203193,21215.098361149088,24160.584658760337,27118.068524826522,30086.0686389125,33063.142721851727,35872.032092159701,36929.555423452366,37675.309183818688,38193.329183887392,38690.651606114276,39173.656946861847,39634.576682770901,40082.321511290589,40194.320757558526,40252.143966735464,40250.859664366515,40242.118583609299,40228.25775796191,40209.573147748888,40186.099152721537,40157.715559878678,40124.7321120993,40086.830186966487,40043.9481619695,39996.064123630989,0,0,0,0,0,0]
[]
[null,"Crédito de PIS COFINS- BoP",null,null,null,{"$f":"E178","v":0},13942.275204889183,42876.384438486923,51532.452536894976,56922.221064930403,63548.328377185389,65022.351398411782,60241.967896920331,54256.039591338777,43610.982027989594,30242.872454281511,12454.787981115907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inclusão",null,null,null,{"$f":"SUM(F175,F176)","v":17538.376376191147},{"$f":"SUM(G175,G176)","v":37676.324645681474},20834.325485992042,20697.218069514834,24901.809622458186,22689.121382375477,19380.20115726889,21132.140219244975,19441.011075563314,19695.033148143644,18083.947618994102,10368.917426504151,10625.456798293693,10679.043701956063,10750.419095477824,10829.51972085178,10854.078223838136,10892.517520539923,9861.3393158048639,9911.8153998077705,8703.0234306408256,8675.5154565204994,8679.2398796613033,8643.5736443784281,8638.4195983873633,8657.5877245210377,8620.0429380502192,8611.6494945663708,8565.027866657525,8605.2514948239514,0,0,0,0,0,0]
[null,"Capex - a compensar",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1361))","v":1},null,null,{"$f":"-$C174*(F73/(1-$C$170))*IF(F$192=\"real\",$C$170,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capex - gerado",{"$f":"C174","v":1},null,null,{"$f":"-$C175*F$223*IF(F$192=\"real\",$C$170,0)","v":15635.424148090826},{"$f":"-$C175*G$223*IF(G$192=\"real\",$C$170,0)","v":35497.104397541465},18232.274483593086,17564.705705747463,21200.677807350028,18642.393115795843,14923.402675744248,16263.435428480805,14155.40506572246,13936.061769330301,11965.216730190768,3919.0865495289045,3997.1481231306625,3981.7815479428555,3986.4441185417691,4001.0993713309022,3963.5801979745484,3942.2596985445266,2854.1724403991002,2817.3136768202321,1664.8435711551354,1641.5971351817243,1652.0871674097912,1625.5854179908169,1631.9283111695979,1665.00638340507,1643.6545528376935,1653.8179109655764,1628.2332052231195,1634.4961671440835,0,0,0,0,0,0]
[null,"Opex - a compensar",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1360))","v":1},null,null,{"$f":"(F66-F69-F71)*$C$176*IF(F$192=\"real\",$C$170,0)","v":1902.9522281003224},{"$f":"(G66-G69-G71)*$C$176*IF(G$192=\"real\",$C$170,0)","v":2179.2202481400059},{"$f":"(H66-H69-H71)*$C$176*IF(H$192=\"real\",$C$170,0)","v":2602.0510023989555},3132.5123637673701,3701.1318151081578,4046.7282665796329,4456.7984815246427,4868.704790764169,5285.6060098408552,5758.9713788133413,6118.7308888033322,6449.8308769752466,6628.3086751630317,6697.2621540132086,6763.974976936056,6828.4203495208785,6890.4980258635878,6950.2578219953957,7007.1668754057637,7094.5017229875384,7038.1798594856909,7033.9183213387751,7027.1527122515126,7017.9882263876116,7006.4912872177656,6992.5813411159679,6976.3883852125255,6957.8315836007951,6936.7946614344064,6970.7553276798681,0,0,0,0,0,0]
[null,"Uso - PIS/COFINS",null,null,null,{"$f":"MIN(F172+F173,F170)*IF(F$192=\"real\",1,0)","v":3596.1011713019629},{"$f":"MIN(G172+G173,G170)*IF(G$192=\"real\",1,0)","v":8742.2154120837349},12178.257387583988,15307.449541479404,18275.702310203193,21215.098361149088,24160.584658760337,27118.068524826522,30086.0686389125,33063.142721851727,35872.032092159701,22823.705407620058,10625.456798293693,10679.043701956063,10750.419095477824,10829.51972085178,10854.078223838136,10892.517520539923,9861.3393158048639,9911.8153998077705,8703.0234306408256,8675.5154565204994,8679.2398796613033,8643.5736443784281,8638.4195983873633,8657.5877245210377,8620.0429380502192,8611.6494945663708,8565.027866657525,8605.2514948239514,0,0,0,0,0,0]
[null,"Crédito de PIS COFINS - EoP",null,null,null,{"$f":"F172+F173-F177","v":13942.275204889183},{"$f":"G172+G173-G177","v":42876.384438486923},51532.452536894976,56922.221064930403,63548.328377185389,65022.351398411782,60241.967896920331,54256.039591338777,43610.982027989594,30242.872454281511,12454.787981115907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"ISS",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1351))","v":0},null,null,{"$f":"$C180*F$166","v":0},{"$f":"$C180*G$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Receita Operacional Líquida",null,null,null,{"$f":"SUM(F166:F167)","v":38876.769419480683},94510.436887391726,131656.8366225296,165485.94098896653,197575.16011030477,229352.41471512528,261195.5098244361,293168.30837650294,325254.79609635135,357439.38077677542,387805.75234767242,385132.58699446358,380250.78743954189,385386.57056009455,390337.08215005847,395154.85679411801,399701.41162507702,404132.59072590433,404200.2159372574,404817.98458696925,403596.59257023659,403483.32750652527,403351.0659915579,403132.08858040127,402896.63561022305,402637.33767684427,402276.19852432178,401895.95646399434,401428.62740165566,400999.06978882529,0,0,0,0,0,0]
[null,"Custos do Serviço Prestado",null,null,null,{"$f":"-F66","v":-36512.941260343832},-43798.807252504237,-51585.681741174179,-61728.581102475793,-72293.099431932409,-79928.270868267413,-88174.052990878379,-96699.540122477018,-105136.69019535914,-114287.08462511696,-122137.9964474406,-128571.94830529417,-132273.75119549682,-133682.08069910077,-135044.58800442331,-136359.91544358409,-137623.68141170093,-138839.51227002821,-139950.92538293824,-141175.88199585839,-140507.22148420897,-140417.14063455147,-140276.20834394565,-140083.78843736844,-139844.13609925425,-139555.35133533273,-139216.59675089765,-138829.4358444126,-138389.37535572401,-138520.58844626139,0,0,0,0,0,0]
[null,"Lucro Bruto",null,null,null,{"$f":"SUM(F182:F183)","v":2363.8281591368504},{"$f":"SUM(G182:G183)","v":50711.629634887489},80071.154881355425,103757.35988649074,125282.06067837236,149424.14384685789,173021.45683355772,196468.76825402593,220118.1059009922,243152.29615165846,265667.75590023183,256560.63868916943,247977.03624404507,251704.48986099378,255292.49414563517,258794.94135053392,262077.73021337608,265293.07845587609,264249.29055431916,263642.10259111086,263089.37108602759,263066.1868719738,263074.85764761223,263048.3001430328,263052.4995109688,263081.98634151154,263059.60177342413,263066.52061958174,263039.25204593164,262478.48134256387,0,0,0,0,0,0]
[null,"Despesas Operacionais",null,null,null,{"$f":"F76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBITDA",null,null,null,{"$f":"SUM(F184:F185)","v":2363.8281591368504},{"$f":"SUM(G184:G185)","v":50711.629634887489},80071.154881355425,103757.35988649074,125282.06067837236,149424.14384685789,173021.45683355772,196468.76825402593,220118.1059009922,243152.29615165846,265667.75590023183,256560.63868916943,247977.03624404507,251704.48986099378,255292.49414563517,258794.94135053392,262077.73021337608,265293.07845587609,264249.29055431916,263642.10259111086,263089.37108602759,263066.1868719738,263074.85764761223,263048.3001430328,263052.4995109688,263081.98634151154,263059.60177342413,263066.52061958174,263039.25204593164,262478.48134256387,0,0,0,0,0,0]
[null,"Variação no capital de giro",null,null,null,{"$f":"SUM(E18:E18)-SUM(F18:F18)+SUM(F27:F28)-SUM(E27:E28)","v":-196.98567992807102},{"$f":"SUM(F18:F18)-SUM(G18:G18)+SUM(G27:G28)-SUM(F27:F28)","v":238.5488694526548},60.281689158127392,389.1516490528702,178.57947927064106,62.503675042332361,205.72888545222759,238.68159998188821,255.84378991825542,341.87641804128361,277.93609237492274,1228.9386920659745,1208.2003044742542,228.81674482159542,241.47151481155379,240.42243641853202,240.27639750035451,238.55258310404679,140.9013327688117,86.274939435050328,139.80494861242187,55.699508246754704,34.010916206443653,29.848332438865327,16.173466205978912,-34.596723281541927,-74.032978779185214,-115.55360508316153,-185.72395373632025,-5771.6313240475647,0,0,{"$f":"SUM(AK18:AK18)-SUM(AL18:AL18)+SUM(AL27:AL28)-SUM(AK27:AK28)","v":0},0,0,0]
[null,"Imposto de Renda e Contribuição Social","CDI","PIS/COFINS",null,{"$f":"-IF(F$192=\"real\",F$213,F$199)","v":0},{"$f":"-IF(G$192=\"real\",G$213,G$199)","v":-7654.5923277524435},-15950.764207025255,-20950.499455124536,-24733.076809153503,-29572.094132507533,-34658.987775554226,{"$f":"-IF(M$192=\"real\",M$213,M$199)","v":-39406.901377813847},-44434.037082703464,-49200.773078578051,-54027.72112053063,-54792.264144115994,-55341.19352652855,-55832.462282718072,-56219.705673076256,-56515.79694686622,-56700.328960961298,-56789.250196015113,-56010.929178619946,-54962.685914153422,-54611.259217940526,-54002.854191939354,-53313.382272395793,-52538.731067423381,-51630.738340171651,-50518.733059402315,-49147.707300866932,-47307.737440928846,-44591.535977345149,-38946.595424419342,0,0,0,0,0,0]
[]
[null,"Reversão da provisão de IR / Benefício SUDENE",null,null,null,{"$f":"IF(F$192=\"real\",F$219,F$202)","v":0},{"$f":"IF(G$192=\"real\",G$219,G$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Regime",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",A1,PC!$B$1357))","v":"Real"},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",A1,PC!$B$1358))","v":78000},null,{"$f":"IF(F$42>$D192*F$419,\"Real\",$C192)","v":"Real"},"Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real"]
[]
[null,"PRESUMIDO"]
[null,null,"IR","CSLL > 240k","CSLL < 240k"]
[null,"Imposto sobre lucro presumido | com receita financeira",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1353))","v":0.09},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1354))","v":0.25},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1355))","v":0.15},{"$f":"$C196*F197+$D196*MAX(F197-240,0)+$E196*MIN(F197,240)","v":4205.7925128394982},{"$f":"$C196*G197+$D196*MAX(G197-240,0)+$E196*MIN(G197,240)","v":10568.770341666301},14409.256481628046,{"$f":"$C196*I197+$D196*MAX(I197-240,0)+$E196*MIN(I197,240)","v":18371.690182224091},21886.214123960621,25254.503746771639,28567.551489383877,32062.781745784938,35565.595637521299,39106.72365363338,42447.139336949767,43694.572887356233,44580.046557715214,45200.945400269935,45787.243977309954,46352.379265604017,46893.504232557818,47366.424209268756,47439.212034659591,47499.282592108604,47489.829935977141,47434.902698758458,47412.648179472359,47384.719846556618,47351.158161556566,47256.631244702949,47215.359691482874,47168.302945440584,47115.388525179696,47180.674666842096,0,0,0,0,0,0]
[null,"Receita Operacional Bruta + Receita Financeira",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1352))","v":0.32},null,null,{"$f":"$C197*F$166+F$230","v":12440.566214233819},31155.206887253826,42450.754357729551,54104.971124188509,64441.806246943001,74348.540431681293,84092.798498187869,94372.887487602755,104675.28128682736,115090.36368715699,124915.11569691109,128584.03790398891,131188.37222857415,133014.54529491157,134738.95287444105,136401.11548707064,137992.659507523,139383.60061549634,139597.68245488114,139774.3605650253,139746.55863522689,139585.00793752488,139519.55346903636,139437.41131340183,139338.70047516638,139060.68013147925,138939.29321024375,138800.89101600173,138645.26036817557,138837.27843188852,0,0,0,0,0,0]
[]
[null,"Imposto sobre lucro presumido | sem receita financeira",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1353))","v":0.09},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1354))","v":0.25},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1355))","v":0.15},{"$f":"$C199*F200+$D199*MAX(F200-240,0)+$E199*MIN(F200,240)","v":4205.7925128394982},{"$f":"$C199*G200+$D199*MAX(G200-240,0)+$E199*MIN(G200,240)","v":10258.735533348221},14300.263824531223,17980.870379599561,21472.177420001157,24929.54272100563,28394.071468898648,31872.711951363519,35363.721815283025,38865.40462851317,42169.265855426762,43413.141946720192,44290.309612967278,44899.61313737242,45484.571835083603,46052.690549389932,46594.831817140257,47121.476545172074,47253.211874836408,47321.224471143985,47319.713853871093,47309.43245293721,47293.129125040607,47271.15198351437,47243.541489903815,47210.156247727573,47171.360581582747,47126.779722615713,47076.341189430073,47020.0192070384,0,0,0,0,0,0]
[null,"Receita Operacional Bruta",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1352))","v":0.32},null,null,{"$f":"$C200*F$166","v":12440.566214233819},{"$f":"$C200*G$166","v":30243.339803965355},42130.187719209476,52955.501116469291,63224.051235297527,73392.772708840086,83582.563143819556,93813.858680480946,104081.53475083243,114380.60184856814,124097.84075125518,127756.29984329468,130336.20474402141,132128.2739334483,133848.74069142237,135519.67808644098,137114.21122688311,138663.16630932962,139050.62316128355,139250.66020924703,139246.21721726793,139215.9778027565,139168.02683835474,139103.38818680696,139022.18085265829,138923.98896390462,138809.88406347868,138678.76389004622,138530.41526302963,138364.76237364236,0,0,0,0,0,0]
[]
[null,"Beneficio SUDENE",null,null,null,{"$f":"F203*F199","v":0},{"$f":"G203*G199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"REAL"]
[]
[null,"Imposto sobre lucro real | com tax shield",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1353))","v":0.09},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1354))","v":0.25},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1355))","v":0.15},{"$f":"MAX($C207*F209+$D207*MAX(F209-240,0)+$E207*MIN(F209,240),0)","v":0},{"$f":"MAX($C207*G209+$D207*MAX(G209-240,0)+$E207*MIN(G209,240),0)","v":2858.2368381301762},4793.0136641638383,9081.9579027632608,10027.351045696016,12058.787362544772,15116.045239410727,18339.900671494968,21898.432401740647,25807.567452063304,30271.171697505735,31500.535566755534,33144.03106077823,35483.263287963258,38009.247280598516,40541.186357926395,43038.986762396395,45539.374860543343,46186.402952212055,46614.514262224337,47739.442140490253,48384.652025397409,48801.453795513211,49133.076280200155,49331.357242607803,48945.683393772037,48034.90308033445,46655.178665494153,44399.222647008246,39107.250884223038,5.8393925428390589E-13,5.8393925428390589E-13,5.8393925428390589E-13,5.8393925428390589E-13,5.8393925428390589E-13,5.8393925428390589E-13]
[null,"Lucro antes dos impostos",null,null,null,{"$f":"SUM(F166,-IF(F$192=\"real\",F170,-F169),-F180,F183,F185)+F72-F87+F115","v":-8971.9348703259348},12110.238815673009,{"$f":"SUM(H166,-IF(H$192=\"real\",H170,-H169),-H180,H183,H185)+H72-H87+H115","v":19506.550473164734},26782.229125774298,29562.797193223574,{"$f":"SUM(K166,-IF(K$192=\"real\",K170,-K169),-K180,K183,K185)+K72-K87+K115","v":35537.609889837564},44529.544821796255,{"$f":"SUM(M166,-IF(M$192=\"real\",M170,-M169),-M180,M183,M185)+M72-M87+M115","v":54011.472563220494},64477.742358060728,{"$f":"SUM(O166,-IF(O$192=\"real\",O170,-O169),-O180,O183,O185)+O72-O87+O115","v":75975.198388421486},89103.44616913452,92719.222255163331,97553.032531700679,104433.12731753901,111862.49200176034,119309.37164095999,126655.84341881293,134009.9260604216,135912.94985944722,137172.10077124805,140480.7121779125,142378.38830999238,143604.2758691565,144579.63611823577,145162.81541943472,144028.48056991777,141349.71494216015,137291.70195733575,130656.53719708307,115091.91436536188,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12]
[null,"Base tributável",null,null,null,{"$f":"IF(F208>0,F208-F211,0)","v":0},8477.1671709711063,14167.687247540702,26782.229125774298,29562.797193223574,35537.609889837564,44529.544821796255,54011.472563220494,64477.742358060728,75975.198388421486,89103.44616913452,92719.222255163331,97553.032531700679,104433.12731753901,111862.49200176034,119309.37164095999,126655.84341881293,134009.9260604216,135912.94985944722,137172.10077124805,140480.7121779125,142378.38830999238,143604.2758691565,144579.63611823577,145162.81541943472,144028.48056991777,141349.71494216015,137291.70195733575,130656.53719708307,115091.91436536188,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12]
[null,"Prejuizo acumulado",null,null,null,{"$f":"IF(F208<0,F208+E210+E211,E210+E211)","v":-8971.9348703259348},-8971.9348703259348,-5338.8632256240326,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Uso de prejuízo acumulado",null,null,null,{"$f":"IF(AND(F208>0,E210<0),MIN(F208*30%,-F210),0)","v":0},{"$f":"IF(AND(G208>0,F210<0),MIN(G208*30%,-G210),0)","v":3633.0716447019026},5338.8632256240326,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Imposto sobre lucro real | sem tax shield",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1353))","v":0.09},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1354))","v":0.25},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1355))","v":0.15},{"$f":"MAX($C213*F215+$D213*MAX(F215-240,0)+$E213*MIN(F215,240),0)","v":0},{"$f":"MAX($C213*G215+$D213*MAX(G215-240,0)+$E213*MIN(G215,240),0)","v":7654.5923277524435},15950.764207025255,20950.499455124536,24733.076809153503,29572.094132507533,34658.987775554226,{"$f":"MAX($C213*M215+$D213*MAX(M215-240,0)+$E213*MIN(M215,240),0)","v":39406.901377813847},{"$f":"MAX($C213*N215+$D213*MAX(N215-240,0)+$E213*MIN(N215,240),0)","v":44434.037082703464},{"$f":"MAX($C213*O215+$D213*MAX(O215-240,0)+$E213*MIN(O215,240),0)","v":49200.773078578051},54027.72112053063,54792.264144115994,55341.19352652855,55832.462282718072,56219.705673076256,56515.79694686622,56700.328960961298,56789.250196015113,56010.929178619946,54962.685914153422,54611.259217940526,54002.854191939354,53313.382272395793,52538.731067423381,51630.738340171651,50518.733059402315,49147.707300866932,47307.737440928846,44591.535977345149,38946.595424419342,0,0,0,0,0,0]
[null,"Lucro antes dos impostos",null,null,null,{"$f":"F208-F115","v":-4442.5270595215179},27026.622141146352,46984.60060889781,61689.704279778045,72814.931791627954,{"$f":"K208-K115","v":87047.335683845682},{"$f":"L208-L115","v":102008.78757515948},{"$f":"M208-M115","v":115973.23934651131},130758.93259618667,{"$f":"O208-O115","v":144778.74434875898},158975.65035450185,161224.3063062235,162838.80448978985,164283.71259622963,165422.66374434193,166293.52043195948,166836.26164988618,167097.79469416209,164808.61523123513,161725.54680633359,160691.93887629567,158902.5123292334,156874.65374234057,154596.26784536289,151925.70100050487,148655.09723353622,144622.66853196156,139210.99247332013,131222.16463925043,114619.39830711571,0,0,0,0,0,0]
[null,"Base tributável",null,null,null,{"$f":"IF(F214>0,F214-F217,0)","v":0},22584.095081624833,46984.60060889781,61689.704279778045,72814.931791627954,87047.335683845682,102008.78757515948,{"$f":"IF(M214>0,M214-M217,0)","v":115973.23934651131},130758.93259618667,{"$f":"IF(O214>0,O214-O217,0)","v":144778.74434875898},158975.65035450185,161224.3063062235,162838.80448978985,164283.71259622963,165422.66374434193,166293.52043195948,166836.26164988618,167097.79469416209,164808.61523123513,161725.54680633359,160691.93887629567,158902.5123292334,156874.65374234057,154596.26784536289,151925.70100050487,148655.09723353622,144622.66853196156,139210.99247332013,131222.16463925043,114619.39830711571,0,0,0,0,0,0]
[null,"Prejuizo acumulado",null,null,null,{"$f":"IF(F214<0,F214+E216+E217,E216+E217)","v":-4442.5270595215179},-4442.5270595215179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Uso de prejuízo acumulado",null,null,null,{"$f":"IF(AND(F214>0,E216<0),MIN(F214*30%,-F216),0)","v":0},4442.5270595215179,0,0,0,0,0,0,0,{"$f":"IF(AND(O214>0,N216<0),MIN(O214*30%,-O216),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Beneficio SUDENE",null,null,null,{"$f":"F220*F213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F203","v":0},{"$f":"G203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C225+C222","v":0}]
[null,"Fluxo de Caixa Operacional",null,null,null,{"$f":"SUM(F186:F190)","v":2166.8424792087794},{"$f":"SUM(G186:G190)","v":43295.586176587705},{"$f":"SUM(H186:H190)","v":64180.672363488302},83196.012080419081,100727.56334848951,119914.55338939268,138568.19794345571,157300.54847619397,175939.912608207,194293.3994911217,211917.97087207611,202997.31323711941,193844.04302199077,196100.84432309729,199314.25998737046,202519.56684008625,205617.6776499151,208742.38084296504,208379.26270846801,208765.69161639252,208617.91681669946,209119.03218828118,209795.48629142289,210539.41740804826,211437.93463700317,212528.65655882767,213837.86149377804,215643.22957356976,218261.9921148502,217760.25459409697,0,0,{"$f":"SUM(AL186:AL190)","v":0},0,0,0]
[null,"Fluxo de Caixa de Investimentos",{"$f":"CP!C10","v":1},null,null,{"$f":"-SUM(F225:F227)*$C$223","v":-169031.61241179271},{"$f":"-SUM(G225:G227)*$C$223","v":-383752.47997342126},{"$f":"-SUM(H225:H227)*$C$223","v":-197105.67009289822},-189888.71033240503,-229196.51683621653,-201539.38503563072,-161334.0829810189,-175820.92355114385,-153031.40611591848,-150660.12723600326,-129353.69438044075,-42368.503238150319,-43212.412141953107,-43046.287004787628,-43096.69317342453,-43255.128338712457,-42849.515653778901,-42619.023768048937,-30855.918274584867,-30457.445154813318,-17998.308877352814,-17746.996056018641,-17860.401809835581,-17573.896410711535,-17642.468228860518,-18000.06900978454,-17769.238409056146,-17879.112550979204,-17602.521137547239,-17670.228833990092,0,0,0,0,0,0]
[]
[null,"Estudos/BNDES/Licenciamento",null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+F$2))*F$421*F$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+F$2))*F$421*F$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+F$2))*F$421*F$8/1000","v":17695.195061480332},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+G$2))*G$421*G$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+G$2))*G$421*G$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+G$2))*G$421*G$8/1000","v":7688.8900364261735},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+H$2))*H$421*H$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+H$2))*H$421*H$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+H$2))*H$421*H$8/1000","v":7444.1255661700852},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+I$2))*I$421*I$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+I$2))*I$421*I$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+I$2))*I$421*I$8/1000","v":8271.7967788263504},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+J$2))*J$421*J$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+J$2))*J$421*J$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+J$2))*J$421*J$8/1000","v":7702.6796811858221},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+K$2))*K$421*K$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+K$2))*K$421*K$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+K$2))*K$421*K$8/1000","v":6812.8948769221615},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+L$2))*L$421*L$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+L$2))*L$421*L$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+L$2))*L$421*L$8/1000","v":7083.3466300609816},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+M$2))*M$421*M$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+M$2))*M$421*M$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+M$2))*M$421*M$8/1000","v":6590.8791718604198},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+N$2))*N$421*N$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+N$2))*N$421*N$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+N$2))*N$421*N$8/1000","v":6516.5081681190932},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+O$2))*O$421*O$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+O$2))*O$421*O$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+O$2))*O$421*O$8/1000","v":6306.8771002990743},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+P$2))*P$421*P$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+P$2))*P$421*P$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+P$2))*P$421*P$8/1000","v":435.59644121243394},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+Q$2))*Q$421*Q$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+Q$2))*Q$421*Q$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+Q$2))*Q$421*Q$8/1000","v":457.32005754948534},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+R$2))*R$421*R$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+R$2))*R$421*R$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+R$2))*R$421*R$8/1000","v":463.03490741064161},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+S$2))*S$421*S$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+S$2))*S$421*S$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+S$2))*S$421*S$8/1000","v":466.15909766744454},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+T$2))*T$421*T$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+T$2))*T$421*T$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+T$2))*T$421*T$8/1000","v":466.33288920074853},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+U$2))*U$421*U$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+U$2))*U$421*U$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+U$2))*U$421*U$8/1000","v":466.83879394705133},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+V$2))*V$421*V$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+V$2))*V$421*V$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+V$2))*V$421*V$8/1000","v":465.89842246624431},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+W$2))*W$421*W$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+W$2))*W$421*W$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+W$2))*W$421*W$8/1000","v":340.71152862236119},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+X$2))*X$421*X$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+X$2))*X$421*X$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+X$2))*X$421*X$8/1000","v":340.44105366818479},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+Y$2))*Y$421*Y$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+Y$2))*Y$421*Y$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+Y$2))*Y$421*Y$8/1000","v":109.85215071230651},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+Z$2))*Z$421*Z$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+Z$2))*Z$421*Z$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+Z$2))*Z$421*Z$8/1000","v":109.85215071230651},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AA$2))*AA$421*AA$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AA$2))*AA$421*AA$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AA$2))*AA$421*AA$8/1000","v":109.85215071230651},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AB$2))*AB$421*AB$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AB$2))*AB$421*AB$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AB$2))*AB$421*AB$8/1000","v":109.85215071230651},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AC$2))*AC$421*AC$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AC$2))*AC$421*AC$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AC$2))*AC$421*AC$8/1000","v":109.85215071230651},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AD$2))*AD$421*AD$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AD$2))*AD$421*AD$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AD$2))*AD$421*AD$8/1000","v":109.85215071230651},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AE$2))*AE$421*AE$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AE$2))*AE$421*AE$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AE$2))*AE$421*AE$8/1000","v":109.85215071230651},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AF$2))*AF$421*AF$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AF$2))*AF$421*AF$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AF$2))*AF$421*AF$8/1000","v":109.85215071230651},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AG$2))*AG$421*AG$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AG$2))*AG$421*AG$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AG$2))*AG$421*AG$8/1000","v":109.85215071230651},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AH$2))*AH$421*AH$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AH$2))*AH$421*AH$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AH$2))*AH$421*AH$8/1000","v":109.85215071230651},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AI$2))*AI$421*AI$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AI$2))*AI$421*AI$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AI$2))*AI$421*AI$8/1000","v":109.85215071230651},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AJ$2))*AJ$421*AJ$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AJ$2))*AJ$421*AJ$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AJ$2))*AJ$421*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AK$2))*AK$421*AK$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AK$2))*AK$421*AK$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AK$2))*AK$421*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AL$2))*AL$421*AL$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AL$2))*AL$421*AL$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AL$2))*AL$421*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AM$2))*AM$421*AM$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AM$2))*AM$421*AM$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AM$2))*AM$421*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AN$2))*AN$421*AN$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AN$2))*AN$421*AN$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AN$2))*AN$421*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AO$2))*AO$421*AO$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AO$2))*AO$421*AO$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AO$2))*AO$421*AO$8/1000","v":0},null,{"$f":"SUM(PC!E974:E1008,PC!E1011:E1045,PC!E1048:E1082)/1000-SUM(F225:AO225)","v":0}]
[null,"Gestão Comercial - Água",null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+F$2))*F$421*F$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+G$2))*G$421*G$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+H$2))*H$421*H$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+I$2))*I$421*I$8/1000","v":7898.8573328726998},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+J$2))*J$421*J$8/1000","v":7965.1897297776168},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+K$2))*K$421*K$8/1000","v":9345.0207809901585},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+L$2))*L$421*L$8/1000","v":9075.045948678815},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+M$2))*M$421*M$8/1000","v":9188.9877050224113},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+N$2))*N$421*N$8/1000","v":8884.4990410620976},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+O$2))*O$421*O$8/1000","v":8644.2408228067707},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+P$2))*P$421*P$8/1000","v":9230.3034317229685},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+Q$2))*Q$421*Q$8/1000","v":8275.3512168599063},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+R$2))*R$421*R$8/1000","v":8357.8198951117138},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+S$2))*S$421*S$8/1000","v":8052.2263884108597},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+T$2))*T$421*T$8/1000","v":8093.2635295345253},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+U$2))*U$421*U$8/1000","v":8424.7951049794592},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+V$2))*V$421*V$8/1000","v":8144.7150719937481},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+W$2))*W$421*W$8/1000","v":8256.6957929065684},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+X$2))*X$421*X$8/1000","v":7950.5782906686563},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+Y$2))*Y$421*Y$8/1000","v":7995.7518728957084},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+Z$2))*Z$421*Z$8/1000","v":8323.6657118089952},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AA$2))*AA$421*AA$8/1000","v":8057.0364426541855},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AB$2))*AB$421*AB$8/1000","v":8186.2335556759272},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AC$2))*AC$421*AC$8/1000","v":7898.8798364726999},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AD$2))*AD$421*AD$8/1000","v":7965.1897297776168},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AE$2))*AE$421*AE$8/1000","v":8316.0508940071086},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AF$2))*AF$421*AF$8/1000","v":8055.410825454187},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AG$2))*AG$421*AG$8/1000","v":8186.2335556759272},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AH$2))*AH$421*AH$8/1000","v":7898.8573328726998},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AI$2))*AI$421*AI$8/1000","v":7965.1897297776168},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AJ$2))*AJ$421*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AK$2))*AK$421*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AL$2))*AL$421*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AM$2))*AM$421*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AN$2))*AN$421*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AO$2))*AO$421*AO$8/1000","v":0},null,{"$f":"SUM(PC!E1087:E1121)/1000-SUM(F226:AO226)","v":0}]
[null,"Esgoto",null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+F$2))*F$421*F$8/1000","v":151336.41735031237},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+G$2))*G$421*G$8/1000","v":376063.58993699506},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+H$2))*H$421*H$8/1000","v":189661.54452672813},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+I$2))*I$421*I$8/1000","v":173718.05622070597},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+J$2))*J$421*J$8/1000","v":213528.64742525309},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+K$2))*K$421*K$8/1000","v":185381.4693777184},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+L$2))*L$421*L$8/1000","v":145175.69040227911},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+M$2))*M$421*M$8/1000","v":160041.05667426102},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+N$2))*N$421*N$8/1000","v":137630.39890673727},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+O$2))*O$421*O$8/1000","v":135709.00931289743},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+P$2))*P$421*P$8/1000","v":119687.79450750534},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+Q$2))*Q$421*Q$8/1000","v":33635.831963740929},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+R$2))*R$421*R$8/1000","v":34391.55733943075},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+S$2))*S$421*S$8/1000","v":34527.901518709325},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+T$2))*T$421*T$8/1000","v":34537.096754689257},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+U$2))*U$421*U$8/1000","v":34363.494439785944},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+V$2))*V$421*V$8/1000","v":34238.90215931891},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+W$2))*W$421*W$8/1000","v":34021.616446520005},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+X$2))*X$421*X$8/1000","v":22564.898930248026},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+Y$2))*Y$421*Y$8/1000","v":22351.841131205303},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+Z$2))*Z$421*Z$8/1000","v":9564.791014831515},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AA$2))*AA$421*AA$8/1000","v":9580.1074626521495},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AB$2))*AB$421*AB$8/1000","v":9564.3161034473487},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AC$2))*AC$421*AC$8/1000","v":9565.1644235265285},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AD$2))*AD$421*AD$8/1000","v":9567.4263483705927},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AE$2))*AE$421*AE$8/1000","v":9574.1659650651254},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AF$2))*AF$421*AF$8/1000","v":9603.9754328896506},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AG$2))*AG$421*AG$8/1000","v":9583.0268445909696},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AH$2))*AH$421*AH$8/1000","v":9593.8116539622333},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AI$2))*AI$421*AI$8/1000","v":9595.1869535001661},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AJ$2))*AJ$421*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AK$2))*AK$421*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AL$2))*AL$421*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AM$2))*AM$421*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AN$2))*AN$421*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AO$2))*AO$421*AO$8/1000","v":0},null,{"$f":"SUM(PC!E1309:E1343)/1000-SUM(F227:AO227)","v":0}]
[]
[null,"FLUXO DE CAIXA DO PROJETO",{"$f":"IRR(F229:AN229,0.001)","v":7.8789618679493634E-2},{"$f":"IF(PC!$E$6=\"Real\",INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1717)),INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1716)))*IF(CP!$C$12=\"S\",0,1)+IF(CP!$C$12=\"S\",CP!$C$11,0)","v":7.8789594538902996E-2},{"$f":"NPV(D229,F229:AN229)","v":0.27831109744802807},{"$f":"(F222+F223)","v":-166864.76993258393},{"$f":"(G222+G223)","v":-340456.89379683358},-132924.99772940992,-106692.69825198594,-128468.95348772702,-81624.831646238046,-22765.885037563188,-18520.375074949872,22908.506492288521,43633.272255118442,82564.276491635363,160628.80999896908,150631.63088003767,153054.55731830967,156217.56681394594,159264.43850137381,162768.16199613619,166123.3570749161,177523.34443388315,178308.2464615792,190619.60793934664,191372.03613226255,191935.08448158731,192965.52099733672,193795.46640814265,194528.58754904312,196068.62308472188,197764.11702259054,200659.47097730296,200090.02576010689,{"$f":"(AJ222+AJ223)","v":0},0,{"$f":"(AL222+AL223)","v":0},0,0,0]
[null,"Receita financeira",0.8,4.65E-2,null,{"$f":"MAX(0,(E16+E17)*((1+F$428)/(1+F$424)-1)*$C230*(1-$D$230))","v":0},911.86708328847146,320.56663852007318,1149.4700077192188,1217.7550116454702,955.76772284120352,510.23535436830633,559.02880712181093,593.74653599493354,709.76183858884269,817.27494565590916,827.73806069423711,852.16748455275024,886.2713614632537,890.21218301867361,881.43740062966617,878.44828063989235,720.43430616672185,547.05929359758818,523.70035577827514,500.34141795896272,369.0301347683764,351.52663068161763,334.02312659485847,316.51962250810061,136.69116757465048,129.40914676507853,122.1271259555066,114.84510514593465,472.51605824616581,0,0,0,0,0,0]
[null,"Despesas financeiras",null,null,null,{"$f":"-SUM(F244,F262,F279,F296,F313,F330,F347,F364)-SUM(F250,F268,F285,F302,F319,F336,F353,F370)-SUM(F251,F269,F286,F303,F320,F337,F354,F371)","v":0},{"$f":"-SUM(G244,G262,G279,G296,G313,G330,G347,G364)-SUM(G250,G268,G285,G302,G319,G336,G353,G370)-SUM(G251,G269,G286,G303,G320,G337,G354,G371)","v":-15828.250408761814},{"$f":"-SUM(H244,H262,H279,H296,H313,H330,H347,H364)-SUM(H250,H268,H285,H302,H319,H336,H353,H370)-SUM(H251,H269,H286,H303,H320,H337,H354,H371)","v":-27798.616774253151},-36056.945161722964,-44469.889610049853,-52465.493516849325,-57989.478107731535,-62520.795590412628,-66874.93677412087,-69513.30779892634,-70689.479131023239,-69332.822111754402,-66137.939442641931,-60736.85664015387,-54450.383925600254,-47865.586191629161,-41058.866511713131,-33808.302939907211,-29442.724665385507,-25077.146390863818,-20711.568116342118,-16893.154154009411,-13621.904503865693,-10350.654853721979,-7079.4052035782624,-4763.307831193104,-3402.3627365665025,-2041.4176419398998,-680.47254731329781,3.1572366495010918E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12]
[null,"Ajuste de IR",null,null,null,{"$f":"SUM(F118,F120)-F188-F190","v":0},4796.3554896222668,11157.750542861417,11868.541552361276,14705.725763457487,17513.306769962761,19542.942536143499,21067.000706318879,22535.604680962817,23393.205626514748,23756.549423024895,23291.72857736046,22197.16246575032,20349.198994754814,18210.45839247774,15974.610588939824,13661.342198564904,11249.87533547177,9824.526226407892,8348.1716519290858,6871.8170774502723,5618.2021665419452,4511.9284768825819,3405.6547872232259,2299.381097563848,1573.0496656302785,1112.8042205324818,652.55877543469251,192.31333033690316,-160.65545980369643,-5.8393925428390589E-13,-5.8393925428390589E-13,-5.8393925428390589E-13,-5.8393925428390589E-13,-5.8393925428390589E-13,-5.8393925428390589E-13]
[null,"Aumento no endividamento",null,null,null,{"$f":"SUM(F239,F257,F274,F291,F308,F325,F342,F359)","v":118322.12868825489},{"$f":"SUM(G239,G257,G274,G291,G308,G325,G342,G359)","v":386948.86466964975},137973.96906502874,132922.0972326835,160437.56178535157,141077.5695249415,112933.85808671323,123074.64648580068,107121.98428114293,105462.08906520228,90547.586066308519,29657.952266705222,30248.688499367174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Redução no endividamento",null,null,null,{"$f":"-SUM(F241,F259,F276,F293,F310,F327,F344,F361)","v":0},{"$f":"-SUM(G241,G259,G276,G293,G310,G327,G344,G361)","v":-122851.53649905931},{"$f":"-SUM(H241,H259,H276,H293,H310,H327,H344,H361)","v":0},0,{"$f":"-SUM(J241,J259,J276,J293,J310,J327,J344,J361)","v":-15662.97454684195},-36039.56344653001,-44222.388374057147,-44222.388374057147,-48313.800837820716,-80594.338063060597,-84685.75052682418,-84685.75052682418,-98368.575454351288,{"$f":"-SUM(S241,S259,S276,S293,S310,S327,S344,S361)","v":-106029.14015521674},-111529.14015521672,-115620.55261898029,-123803.37754650743,-70615.015517581051,-70615.015517581065,-70615.015517581051,-70615.015517581051,-50439.679751806128,-50439.679751806128,-50439.679751806128,-50439.679751806128,-20102.586331264429,-20102.586331264432,-20102.586331264429,-20102.586331264429,0,0,0,0,0,0,0]
[null,"Fluxo de Caixa de Financiamento",null,null,null,{"$f":"SUM(F230:F234)","v":118322.12868825489},{"$f":"SUM(G230:G234)","v":253977.30033473938},121653.66947215708,109883.16363104104,116228.17840356272,71041.587054366129,30775.169495436348,37957.492034771596,15062.597886159085,-20542.589331681062,-40253.819222858096,-100241.15373381868,-111208.49644732298,-145530.52643915254,-146878.85350532056,-146630.09082103998,-150322.45357901577,-92453.008815849767,-89686.154662961097,-86820.289900737509,-83954.425138513936,-61345.601604505217,-59198.129148107619,-57050.656691710021,-54903.184235312445,-23156.153329252604,-22262.735700533376,-21369.31807181413,-20475.900443094888,311.86059844247256,1.8491409718990353E-12,1.8491409718990353E-12,1.8491409718990353E-12,1.8491409718990353E-12,1.8491409718990353E-12,1.8491409718990353E-12]
[]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1383))","v":"BNB1"}]
[{"$f":"SUM(F238:AN238)","v":1168974.9896467337},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1384))","v":"SAC"},null,null,{"$f":"IF(F$2=$C239,-SUM($F$223:F223),IF(AND(F$2>$C239,F$2<=$C240),-F$223,0))","v":0},{"$f":"IF(G$2=$C239,-SUM($F$223:G223),IF(AND(G$2>$C239,G$2<=$C240),-G$223,0))","v":552784.09238521394},{"$f":"IF(H$2=$C239,-SUM($F$223:H223),IF(AND(H$2>$C239,H$2<=$C240),-H$223,0))","v":197105.67009289822},{"$f":"IF(I$2=$C239,-SUM($F$223:I223),IF(AND(I$2>$C239,I$2<=$C240),-I$223,0))","v":189888.71033240503},{"$f":"IF(J$2=$C239,-SUM($F$223:J223),IF(AND(J$2>$C239,J$2<=$C240),-J$223,0))","v":229196.51683621653},{"$f":"IF(K$2=$C239,-SUM($F$223:K223),IF(AND(K$2>$C239,K$2<=$C240),-K$223,0))","v":0},{"$f":"IF(L$2=$C239,-SUM($F$223:L223),IF(AND(L$2>$C239,L$2<=$C240),-L$223,0))","v":0},{"$f":"IF(M$2=$C239,-SUM($F$223:M223),IF(AND(M$2>$C239,M$2<=$C240),-M$223,0))","v":0},{"$f":"IF(N$2=$C239,-SUM($F$223:N223),IF(AND(N$2>$C239,N$2<=$C240),-N$223,0))","v":0},{"$f":"IF(O$2=$C239,-SUM($F$223:O223),IF(AND(O$2>$C239,O$2<=$C240),-O$223,0))","v":0},{"$f":"IF(P$2=$C239,-SUM($F$223:P223),IF(AND(P$2>$C239,P$2<=$C240),-P$223,0))","v":0},{"$f":"IF(Q$2=$C239,-SUM($F$223:Q223),IF(AND(Q$2>$C239,Q$2<=$C240),-Q$223,0))","v":0},{"$f":"IF(R$2=$C239,-SUM($F$223:R223),IF(AND(R$2>$C239,R$2<=$C240),-R$223,0))","v":0},{"$f":"IF(S$2=$C239,-SUM($F$223:S223),IF(AND(S$2>$C239,S$2<=$C240),-S$223,0))","v":0},{"$f":"IF(T$2=$C239,-SUM($F$223:T223),IF(AND(T$2>$C239,T$2<=$C240),-T$223,0))","v":0},{"$f":"IF(U$2=$C239,-SUM($F$223:U223),IF(AND(U$2>$C239,U$2<=$C240),-U$223,0))","v":0},{"$f":"IF(V$2=$C239,-SUM($F$223:V223),IF(AND(V$2>$C239,V$2<=$C240),-V$223,0))","v":0},{"$f":"IF(W$2=$C239,-SUM($F$223:W223),IF(AND(W$2>$C239,W$2<=$C240),-W$223,0))","v":0},{"$f":"IF(X$2=$C239,-SUM($F$223:X223),IF(AND(X$2>$C239,X$2<=$C240),-X$223,0))","v":0},{"$f":"IF(Y$2=$C239,-SUM($F$223:Y223),IF(AND(Y$2>$C239,Y$2<=$C240),-Y$223,0))","v":0},{"$f":"IF(Z$2=$C239,-SUM($F$223:Z223),IF(AND(Z$2>$C239,Z$2<=$C240),-Z$223,0))","v":0},{"$f":"IF(AA$2=$C239,-SUM($F$223:AA223),IF(AND(AA$2>$C239,AA$2<=$C240),-AA$223,0))","v":0},{"$f":"IF(AB$2=$C239,-SUM($F$223:AB223),IF(AND(AB$2>$C239,AB$2<=$C240),-AB$223,0))","v":0},{"$f":"IF(AC$2=$C239,-SUM($F$223:AC223),IF(AND(AC$2>$C239,AC$2<=$C240),-AC$223,0))","v":0},{"$f":"IF(AD$2=$C239,-SUM($F$223:AD223),IF(AND(AD$2>$C239,AD$2<=$C240),-AD$223,0))","v":0},{"$f":"IF(AE$2=$C239,-SUM($F$223:AE223),IF(AND(AE$2>$C239,AE$2<=$C240),-AE$223,0))","v":0},{"$f":"IF(AF$2=$C239,-SUM($F$223:AF223),IF(AND(AF$2>$C239,AF$2<=$C240),-AF$223,0))","v":0},{"$f":"IF(AG$2=$C239,-SUM($F$223:AG223),IF(AND(AG$2>$C239,AG$2<=$C240),-AG$223,0))","v":0},{"$f":"IF(AH$2=$C239,-SUM($F$223:AH223),IF(AND(AH$2>$C239,AH$2<=$C240),-AH$223,0))","v":0},{"$f":"IF(AI$2=$C239,-SUM($F$223:AI223),IF(AND(AI$2>$C239,AI$2<=$C240),-AI$223,0))","v":0},{"$f":"IF(AJ$2=$C239,-SUM($F$223:AJ223),IF(AND(AJ$2>$C239,AJ$2<=$C240),-AJ$223,0))","v":0},{"$f":"IF(AK$2=$C239,-SUM($F$223:AK223),IF(AND(AK$2>$C239,AK$2<=$C240),-AK$223,0))","v":0},{"$f":"IF(AL$2=$C239,-SUM($F$223:AL223),IF(AND(AL$2>$C239,AL$2<=$C240),-AL$223,0))","v":0},{"$f":"IF(AM$2=$C239,-SUM($F$223:AM223),IF(AND(AM$2>$C239,AM$2<=$C240),-AM$223,0))","v":0},{"$f":"IF(AN$2=$C239,-SUM($F$223:AN223),IF(AND(AN$2>$C239,AN$2<=$C240),-AN$223,0))","v":0},{"$f":"IF(AO$2=$C239,-SUM($F$223:AO223),IF(AND(AO$2>$C239,AO$2<=$C240),-AO$223,0))","v":0}]
[{"$f":"SUM(F239:AN239)","v":409141.24637635675},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1385))","v":2},null,null,{"$f":"F238*$C241","v":0},193474.43233482487,68986.984532514369,66461.048616341752,80218.780892675786,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1386))","v":5},null,null,{"$f":"IF($C238=\"SAC\",F244+F241,IF(AND(F$2<=$C247,$C244-COUNTIF($E241:E241,\"<0\")<>0),IF(F$2<$C243,(-PMT(F249,F242,E248)),IF(F$2>=$C243,IFERROR(-PMT(F249,F242,E248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",G244+G241,IF(AND(G$2<=$C247,$C244-COUNTIF($E241:F241,\"<0\")<>0),IF(G$2<$C243,(-PMT(G249,G242,F248)),IF(G$2>=$C243,IFERROR(-PMT(G249,G242,F248),0),0)),0))","v":5296.0376232552071},{"$f":"IF($C238=\"SAC\",H244+H241,IF(AND(H$2<=$C247,$C244-COUNTIF($E241:G241,\"<0\")<>0),IF(H$2<$C243,(-PMT(H249,H242,G248)),IF(H$2>=$C243,IFERROR(-PMT(H249,H242,G248),0),0)),0))","v":12365.188278759897},{"$f":"IF($C238=\"SAC\",I244+I241,IF(AND(I$2<=$C247,$C244-COUNTIF($E241:H241,\"<0\")<>0),IF(I$2<$C243,(-PMT(I249,I242,H248)),IF(I$2>=$C243,IFERROR(-PMT(I249,I242,H248),0),0)),0))","v":16038.600744140931},{"$f":"IF($C238=\"SAC\",J244+J241,IF(AND(J$2<=$C247,$C244-COUNTIF($E241:I241,\"<0\")<>0),IF(J$2<$C243,(-PMT(J249,J242,I248)),IF(J$2>=$C243,IFERROR(-PMT(J249,J242,I248),0),0)),0))","v":20016.624651998172},{"$f":"IF($C238=\"SAC\",K244+K241,IF(AND(K$2<=$C247,$C244-COUNTIF($E241:J241,\"<0\")<>0),IF(K$2<$C243,(-PMT(K249,K242,J248)),IF(K$2>=$C243,IFERROR(-PMT(K249,K242,J248),0),0)),0))","v":38557.84444954824},{"$f":"IF($C238=\"SAC\",L244+L241,IF(AND(L$2<=$C247,$C244-COUNTIF($E241:K241,\"<0\")<>0),IF(L$2<$C243,(-PMT(L249,L242,K248)),IF(L$2>=$C243,IFERROR(-PMT(L249,L242,K248),0),0)),0))","v":45852.981593295612},{"$f":"IF($C238=\"SAC\",M244+M241,IF(AND(M$2<=$C247,$C244-COUNTIF($E241:L241,\"<0\")<>0),IF(M$2<$C243,(-PMT(M249,M242,L248)),IF(M$2>=$C243,IFERROR(-PMT(M249,M242,L248),0),0)),0))","v":44521.449917625978},{"$f":"IF($C238=\"SAC\",N244+N241,IF(AND(N$2<=$C247,$C244-COUNTIF($E241:M241,\"<0\")<>0),IF(N$2<$C243,(-PMT(N249,N242,M248)),IF(N$2>=$C243,IFERROR(-PMT(N249,N242,M248),0),0)),0))","v":47281.330705719913},{"$f":"IF($C238=\"SAC\",O244+O241,IF(AND(O$2<=$C247,$C244-COUNTIF($E241:N241,\"<0\")<>0),IF(O$2<$C243,(-PMT(O249,O242,N248)),IF(O$2>=$C243,IFERROR(-PMT(O249,O242,N248),0),0)),0))","v":45727.877084105334},{"$f":"IF($C238=\"SAC\",P244+P241,IF(AND(P$2<=$C247,$C244-COUNTIF($E241:O241,\"<0\")<>0),IF(P$2<$C243,(-PMT(P249,P242,O248)),IF(P$2>=$C243,IFERROR(-PMT(P249,P242,O248),0),0)),0))","v":48265.835926254324},{"$f":"IF($C238=\"SAC\",Q244+Q241,IF(AND(Q$2<=$C247,$C244-COUNTIF($E241:P241,\"<0\")<>0),IF(Q$2<$C243,(-PMT(Q249,Q242,P248)),IF(Q$2>=$C243,IFERROR(-PMT(Q249,Q242,P248),0),0)),0))","v":46490.4603586948},{"$f":"IF($C238=\"SAC\",R244+R241,IF(AND(R$2<=$C247,$C244-COUNTIF($E241:Q241,\"<0\")<>0),IF(R$2<$C243,(-PMT(R249,R242,Q248)),IF(R$2>=$C243,IFERROR(-PMT(R249,R242,Q248),0),0)),0))","v":58397.909718662428},{"$f":"IF($C238=\"SAC\",S244+S241,IF(AND(S$2<=$C247,$C244-COUNTIF($E241:R241,\"<0\")<>0),IF(S$2<$C243,(-PMT(S249,S242,R248)),IF(S$2>=$C243,IFERROR(-PMT(S249,S242,R248),0),0)),0))","v":44880.365239795545},{"$f":"IF($C238=\"SAC\",T244+T241,IF(AND(T$2<=$C247,$C244-COUNTIF($E241:S241,\"<0\")<>0),IF(T$2<$C243,(-PMT(T249,T242,S248)),IF(T$2>=$C243,IFERROR(-PMT(T249,T242,S248),0),0)),0))","v":48459.470799763629},{"$f":"IF($C238=\"SAC\",U244+U241,IF(AND(U$2<=$C247,$C244-COUNTIF($E241:T241,\"<0\")<>0),IF(U$2<$C243,(-PMT(U249,U242,T248)),IF(U$2>=$C243,IFERROR(-PMT(U249,U242,T248),0),0)),0))","v":50331.663804077791},{"$f":"IF($C238=\"SAC\",V244+V241,IF(AND(V$2<=$C247,$C244-COUNTIF($E241:U241,\"<0\")<>0),IF(V$2<$C243,(-PMT(V249,V242,U248)),IF(V$2>=$C243,IFERROR(-PMT(V249,V242,U248),0),0)),0))","v":56073.347326210591},{"$f":"IF($C238=\"SAC\",W244+W241,IF(AND(W$2<=$C247,$C244-COUNTIF($E241:V241,\"<0\")<>0),IF(W$2<$C243,(-PMT(W249,W242,V248)),IF(W$2>=$C243,IFERROR(-PMT(W249,W242,V248),0),0)),0))","v":-3.1572366495010918E-12},{"$f":"IF($C238=\"SAC\",X244+X241,IF(AND(X$2<=$C247,$C244-COUNTIF($E241:W241,\"<0\")<>0),IF(X$2<$C243,(-PMT(X249,X242,W248)),IF(X$2>=$C243,IFERROR(-PMT(X249,X242,W248),0),0)),0))","v":-3.1572366495010918E-12},{"$f":"IF($C238=\"SAC\",Y244+Y241,IF(AND(Y$2<=$C247,$C244-COUNTIF($E241:X241,\"<0\")<>0),IF(Y$2<$C243,(-PMT(Y249,Y242,X248)),IF(Y$2>=$C243,IFERROR(-PMT(Y249,Y242,X248),0),0)),0))","v":-3.1572366495010918E-12},{"$f":"IF($C238=\"SAC\",Z244+Z241,IF(AND(Z$2<=$C247,$C244-COUNTIF($E241:Y241,\"<0\")<>0),IF(Z$2<$C243,(-PMT(Z249,Z242,Y248)),IF(Z$2>=$C243,IFERROR(-PMT(Z249,Z242,Y248),0),0)),0))","v":-3.1572366495010918E-12},{"$f":"IF($C238=\"SAC\",AA244+AA241,IF(AND(AA$2<=$C247,$C244-COUNTIF($E241:Z241,\"<0\")<>0),IF(AA$2<$C243,(-PMT(AA249,AA242,Z248)),IF(AA$2>=$C243,IFERROR(-PMT(AA249,AA242,Z248),0),0)),0))","v":-3.1572366495010918E-12},{"$f":"IF($C238=\"SAC\",AB244+AB241,IF(AND(AB$2<=$C247,$C244-COUNTIF($E241:AA241,\"<0\")<>0),IF(AB$2<$C243,(-PMT(AB249,AB242,AA248)),IF(AB$2>=$C243,IFERROR(-PMT(AB249,AB242,AA248),0),0)),0))","v":-3.1572366495010918E-12},{"$f":"IF($C238=\"SAC\",AC244+AC241,IF(AND(AC$2<=$C247,$C244-COUNTIF($E241:AB241,\"<0\")<>0),IF(AC$2<$C243,(-PMT(AC249,AC242,AB248)),IF(AC$2>=$C243,IFERROR(-PMT(AC249,AC242,AB248),0),0)),0))","v":-3.1572366495010918E-12},{"$f":"IF($C238=\"SAC\",AD244+AD241,IF(AND(AD$2<=$C247,$C244-COUNTIF($E241:AC241,\"<0\")<>0),IF(AD$2<$C243,(-PMT(AD249,AD242,AC248)),IF(AD$2>=$C243,IFERROR(-PMT(AD249,AD242,AC248),0),0)),0))","v":-3.1572366495010918E-12},{"$f":"IF($C238=\"SAC\",AE244+AE241,IF(AND(AE$2<=$C247,$C244-COUNTIF($E241:AD241,\"<0\")<>0),IF(AE$2<$C243,(-PMT(AE249,AE242,AD248)),IF(AE$2>=$C243,IFERROR(-PMT(AE249,AE242,AD248),0),0)),0))","v":-3.1572366495010918E-12},{"$f":"IF($C238=\"SAC\",AF244+AF241,IF(AND(AF$2<=$C247,$C244-COUNTIF($E241:AE241,\"<0\")<>0),IF(AF$2<$C243,(-PMT(AF249,AF242,AE248)),IF(AF$2>=$C243,IFERROR(-PMT(AF249,AF242,AE248),0),0)),0))","v":-3.1572366495010918E-12},{"$f":"IF($C238=\"SAC\",AG244+AG241,IF(AND(AG$2<=$C247,$C244-COUNTIF($E241:AF241,\"<0\")<>0),IF(AG$2<$C243,(-PMT(AG249,AG242,AF248)),IF(AG$2>=$C243,IFERROR(-PMT(AG249,AG242,AF248),0),0)),0))","v":-3.1572366495010918E-12},{"$f":"IF($C238=\"SAC\",AH244+AH241,IF(AND(AH$2<=$C247,$C244-COUNTIF($E241:AG241,\"<0\")<>0),IF(AH$2<$C243,(-PMT(AH249,AH242,AG248)),IF(AH$2>=$C243,IFERROR(-PMT(AH249,AH242,AG248),0),0)),0))","v":-3.1572366495010918E-12},{"$f":"IF($C238=\"SAC\",AI244+AI241,IF(AND(AI$2<=$C247,$C244-COUNTIF($E241:AH241,\"<0\")<>0),IF(AI$2<$C243,(-PMT(AI249,AI242,AH248)),IF(AI$2>=$C243,IFERROR(-PMT(AI249,AI242,AH248),0),0)),0))","v":-3.1572366495010918E-12},{"$f":"IF($C238=\"SAC\",AJ244+AJ241,IF(AND(AJ$2<=$C247,$C244-COUNTIF($E241:AI241,\"<0\")<>0),IF(AJ$2<$C243,(-PMT(AJ249,AJ242,AI248)),IF(AJ$2>=$C243,IFERROR(-PMT(AJ249,AJ242,AI248),0),0)),0))","v":-2.4330802261829411E-12},{"$f":"IF($C238=\"SAC\",AK244+AK241,IF(AND(AK$2<=$C247,$C244-COUNTIF($E241:AJ241,\"<0\")<>0),IF(AK$2<$C243,(-PMT(AK249,AK242,AJ248)),IF(AK$2>=$C243,IFERROR(-PMT(AK249,AK242,AJ248),0),0)),0))","v":-2.4330802261829411E-12},{"$f":"IF($C238=\"SAC\",AL244+AL241,IF(AND(AL$2<=$C247,$C244-COUNTIF($E241:AK241,\"<0\")<>0),IF(AL$2<$C243,(-PMT(AL249,AL242,AK248)),IF(AL$2>=$C243,IFERROR(-PMT(AL249,AL242,AK248),0),0)),0))","v":-2.4330802261829411E-12},{"$f":"IF($C238=\"SAC\",AM244+AM241,IF(AND(AM$2<=$C247,$C244-COUNTIF($E241:AL241,\"<0\")<>0),IF(AM$2<$C243,(-PMT(AM249,AM242,AL248)),IF(AM$2>=$C243,IFERROR(-PMT(AM249,AM242,AL248),0),0)),0))","v":-2.4330802261829411E-12},{"$f":"IF($C238=\"SAC\",AN244+AN241,IF(AND(AN$2<=$C247,$C244-COUNTIF($E241:AM241,\"<0\")<>0),IF(AN$2<$C243,(-PMT(AN249,AN242,AM248)),IF(AN$2>=$C243,IFERROR(-PMT(AN249,AN242,AM248),0),0)),0))","v":-2.4330802261829411E-12},{"$f":"IF($C238=\"SAC\",AO244+AO241,IF(AND(AO$2<=$C247,$C244-COUNTIF($E241:AN241,\"<0\")<>0),IF(AO$2<$C243,(-PMT(AO249,AO242,AN248)),IF(AO$2>=$C243,IFERROR(-PMT(AO249,AO242,AN248),0),0)),0))","v":-2.4330802261829411E-12}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1387))","v":0.35},null,{"$f":"IFERROR(IF(E242=1,D248,IF(E2>=$C243,(PMT($C246,E242,D248)*-1-E244),0)),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:F239)*F253,IF(F242=1,E248,IF(F2>=$C243,(PMT($C246,F242,E248)*-1-F244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:G239)*G253,IF(G242=1,F248,IF(G2>=$C243,(PMT($C246,G242,F248)*-1-G244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:H239)*H253,IF(H242=1,G248,IF(H2>=$C243,(PMT($C246,H242,G248)*-1-H244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:I239)*I253,IF(I242=1,H248,IF(I2>=$C243,(PMT($C246,I242,H248)*-1-I244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:J239)*J253,IF(J242=1,I248,IF(J2>=$C243,(PMT($C246,J242,I248)*-1-J244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:K239)*K253,IF(K242=1,J248,IF(K2>=$C243,(PMT($C246,K242,J248)*-1-K244),0))),0)","v":16365.649855054271},{"$f":"IFERROR(IF($C253=1,SUM($E239:L239)*L253,IF(L242=1,K248,IF(L2>=$C243,(PMT($C246,L242,K248)*-1-L244),0))),0)","v":24548.474782581405},{"$f":"IFERROR(IF($C253=1,SUM($E239:M239)*M253,IF(M242=1,L248,IF(M2>=$C243,(PMT($C246,M242,L248)*-1-M244),0))),0)","v":24548.474782581405},{"$f":"IFERROR(IF($C253=1,SUM($E239:N239)*N253,IF(N242=1,M248,IF(N2>=$C243,(PMT($C246,N242,M248)*-1-N244),0))),0)","v":28639.887246344977},{"$f":"IFERROR(IF($C253=1,SUM($E239:O239)*O253,IF(O242=1,N248,IF(O2>=$C243,(PMT($C246,O242,N248)*-1-O244),0))),0)","v":28639.887246344977},{"$f":"IFERROR(IF($C253=1,SUM($E239:P239)*P253,IF(P242=1,O248,IF(P2>=$C243,(PMT($C246,P242,O248)*-1-P244),0))),0)","v":32731.299710108542},{"$f":"IFERROR(IF($C253=1,SUM($E239:Q239)*Q253,IF(Q242=1,P248,IF(Q2>=$C243,(PMT($C246,Q242,P248)*-1-Q244),0))),0)","v":32731.299710108542},{"$f":"IFERROR(IF($C253=1,SUM($E239:R239)*R253,IF(R242=1,Q248,IF(R2>=$C243,(PMT($C246,R242,Q248)*-1-R244),0))),0)+5500","v":46414.124637635679},{"$f":"IFERROR(IF($C253=1,SUM($E239:S239)*S253,IF(S242=1,R248,IF(S2>=$C243,(PMT($C246,S242,R248)*-1-S244),0))),0)-5500","v":35414.124637635679},{"$f":"IFERROR(IF($C253=1,SUM($E239:T239)*T253,IF(T242=1,S248,IF(T2>=$C243,(PMT($C246,T242,S248)*-1-T244),0))),0)","v":40914.124637635679},{"$f":"IFERROR(IF($C253=1,SUM($E239:U239)*U253,IF(U242=1,T248,IF(U2>=$C243,(PMT($C246,U242,T248)*-1-U244),0))),0)","v":45005.537101399241},{"$f":"IFERROR(IF($C253=1,SUM($E239:V239)*V253,IF(V242=1,U248,IF(V2>=$C243,(PMT($C246,V242,U248)*-1-V244),0))),0)","v":53188.362028926378},{"$f":"IFERROR(IF($C253=1,SUM($E239:W239)*W253,IF(W242=1,V248,IF(W2>=$C243,(PMT($C246,W242,V248)*-1-W244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:X239)*X253,IF(X242=1,W248,IF(X2>=$C243,(PMT($C246,X242,W248)*-1-X244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:Y239)*Y253,IF(Y242=1,X248,IF(Y2>=$C243,(PMT($C246,Y242,X248)*-1-Y244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:Z239)*Z253,IF(Z242=1,Y248,IF(Z2>=$C243,(PMT($C246,Z242,Y248)*-1-Z244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:AA239)*AA253,IF(AA242=1,Z248,IF(AA2>=$C243,(PMT($C246,AA242,Z248)*-1-AA244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:AB239)*AB253,IF(AB242=1,AA248,IF(AB2>=$C243,(PMT($C246,AB242,AA248)*-1-AB244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:AC239)*AC253,IF(AC242=1,AB248,IF(AC2>=$C243,(PMT($C246,AC242,AB248)*-1-AC244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:AD239)*AD253,IF(AD242=1,AC248,IF(AD2>=$C243,(PMT($C246,AD242,AC248)*-1-AD244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:AE239)*AE253,IF(AE242=1,AD248,IF(AE2>=$C243,(PMT($C246,AE242,AD248)*-1-AE244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:AF239)*AF253,IF(AF242=1,AE248,IF(AF2>=$C243,(PMT($C246,AF242,AE248)*-1-AF244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:AG239)*AG253,IF(AG242=1,AF248,IF(AG2>=$C243,(PMT($C246,AG242,AF248)*-1-AG244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:AH239)*AH253,IF(AH242=1,AG248,IF(AH2>=$C243,(PMT($C246,AH242,AG248)*-1-AH244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:AI239)*AI253,IF(AI242=1,AH248,IF(AI2>=$C243,(PMT($C246,AI242,AH248)*-1-AI244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:AJ239)*AJ253,IF(AJ242=1,AI248,IF(AJ2>=$C243,(PMT($C246,AJ242,AI248)*-1-AJ244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:AK239)*AK253,IF(AK242=1,AJ248,IF(AK2>=$C243,(PMT($C246,AK242,AJ248)*-1-AK244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:AL239)*AL253,IF(AL242=1,AK248,IF(AL2>=$C243,(PMT($C246,AL242,AK248)*-1-AL244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:AM239)*AM253,IF(AM242=1,AL248,IF(AM2>=$C243,(PMT($C246,AM242,AL248)*-1-AM244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:AN239)*AN253,IF(AN242=1,AM248,IF(AN2>=$C243,(PMT($C246,AN242,AM248)*-1-AN244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:AO239)*AO253,IF(AO242=1,AN248,IF(AO2>=$C243,(PMT($C246,AO242,AN248)*-1-AO244),0))),0)","v":0}]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1388))","v":2},null,null,{"$f":"MAX(($C244-COUNTIF($E241:E241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:F241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:G241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:H241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:I241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:J241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:K241,\">0\")),0)","v":11},{"$f":"MAX(($C244-COUNTIF($E241:L241,\">0\")),0)","v":10},{"$f":"MAX(($C244-COUNTIF($E241:M241,\">0\")),0)","v":9},{"$f":"MAX(($C244-COUNTIF($E241:N241,\">0\")),0)","v":8},{"$f":"MAX(($C244-COUNTIF($E241:O241,\">0\")),0)","v":7},{"$f":"MAX(($C244-COUNTIF($E241:P241,\">0\")),0)","v":6},{"$f":"MAX(($C244-COUNTIF($E241:Q241,\">0\")),0)","v":5},{"$f":"MAX(($C244-COUNTIF($E241:R241,\">0\")),0)","v":4},{"$f":"MAX(($C244-COUNTIF($E241:S241,\">0\")),0)","v":3},{"$f":"MAX(($C244-COUNTIF($E241:T241,\">0\")),0)","v":2},{"$f":"MAX(($C244-COUNTIF($E241:U241,\">0\")),0)","v":1},{"$f":"MAX(($C244-COUNTIF($E241:V241,\">0\")),0)","v":0},{"$f":"MAX(($C244-COUNTIF($E241:W241,\">0\")),0)","v":0},{"$f":"MAX(($C244-COUNTIF($E241:X241,\">0\")),0)","v":0},{"$f":"MAX(($C244-COUNTIF($E241:Y241,\">0\")),0)","v":0},{"$f":"MAX(($C244-COUNTIF($E241:Z241,\">0\")),0)","v":0},{"$f":"MAX(($C244-COUNTIF($E241:AA241,\">0\")),0)","v":0},{"$f":"MAX(($C244-COUNTIF($E241:AB241,\">0\")),0)","v":0},{"$f":"MAX(($C244-COUNTIF($E241:AC241,\">0\")),0)","v":0},{"$f":"MAX(($C244-COUNTIF($E241:AD241,\">0\")),0)","v":0},{"$f":"MAX(($C244-COUNTIF($E241:AE241,\">0\")),0)","v":0},{"$f":"MAX(($C244-COUNTIF($E241:AF241,\">0\")),0)","v":0},{"$f":"MAX(($C244-COUNTIF($E241:AG241,\">0\")),0)","v":0},{"$f":"MAX(($C244-COUNTIF($E241:AH241,\">0\")),0)","v":0},{"$f":"MAX(($C244-COUNTIF($E241:AI241,\">0\")),0)","v":0},{"$f":"MAX(($C244-COUNTIF($E241:AJ241,\">0\")),0)","v":0},{"$f":"MAX(($C244-COUNTIF($E241:AK241,\">0\")),0)","v":0},{"$f":"MAX(($C244-COUNTIF($E241:AL241,\">0\")),0)","v":0},{"$f":"MAX(($C244-COUNTIF($E241:AM241,\">0\")),0)","v":0},{"$f":"MAX(($C244-COUNTIF($E241:AN241,\">0\")),0)","v":0}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1389))","v":6},null,null,{"$f":"F247","v":0},{"$f":"G247","v":5296.0376232552071},12365.188278759897,16038.600744140931,20016.624651998172,{"$f":"K247","v":22192.194594493969},21304.506810714211,19972.975135044573,18641.443459374939,17087.989837760357,15534.536216145778,13759.160648586259,11983.785081026745,9466.240602159869,7545.3461621279466,5326.1267026785499,2884.9852972842127,-3.1572366495010918E-12,-3.1572366495010918E-12,-3.1572366495010918E-12,-3.1572366495010918E-12,-3.1572366495010918E-12,-3.1572366495010918E-12,-3.1572366495010918E-12,-3.1572366495010918E-12,-3.1572366495010918E-12,-3.1572366495010918E-12,-3.1572366495010918E-12,-3.1572366495010918E-12,-3.1572366495010918E-12,-2.4330802261829411E-12,-2.4330802261829411E-12,-2.4330802261829411E-12,-2.4330802261829411E-12,-2.4330802261829411E-12,-2.4330802261829411E-12]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C247-C243,0)+1","v":12},null,null,{"$f":"IF(F$2>=$C242,F243,0)","v":0},5296.0376232552071,12365.188278759897,16038.600744140931,20016.624651998172,{"$f":"IF(K$2>=$C242,K243,0)","v":22192.194594493969},21304.506810714211,19972.975135044573,18641.443459374939,17087.989837760357,15534.536216145778,13759.160648586259,11983.785081026745,9466.240602159869,7545.3461621279466,5326.1267026785499,2884.9852972842127,-3.1572366495010918E-12,-3.1572366495010918E-12,-3.1572366495010918E-12,-3.1572366495010918E-12,-3.1572366495010918E-12,-3.1572366495010918E-12,-3.1572366495010918E-12,-3.1572366495010918E-12,-3.1572366495010918E-12,-3.1572366495010918E-12,-3.1572366495010918E-12,-3.1572366495010918E-12,-3.1572366495010918E-12,-2.4330802261829411E-12,-2.4330802261829411E-12,-2.4330802261829411E-12,-2.4330802261829411E-12,-2.4330802261829411E-12,-2.4330802261829411E-12]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1390))","v":"TLP"},null,null,{"$f":"IF(F244=0,F243,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1391))","v":4.1799999999999997E-2},null,{"$f":"E248","v":0},{"$f":"E248+F247-F244+F239-F241","v":0},{"$f":"F248+G247-G244+G239-G241","v":193474.43233482487},262461.41686733923,328922.46548368095,409141.24637635675,392775.59652130248,368227.12173872109,343678.64695613977,315038.75970979471,286398.87246344972,253667.57275334117,220936.27304323265,174522.14840559693,139108.02376796125,98193.899130325561,53188.36202892632,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1394))","v":17},null,null,{"$f":"AVERAGE(E246,E246+F239)*F249","v":0},{"$f":"AVERAGE(F246,F246+G239)*G249","v":5296.0376232552071},12365.188278759897,16038.600744140931,20016.624651998172,22192.194594493969,21304.506810714211,19972.975135044573,18641.443459374939,17087.989837760357,15534.536216145778,13759.160648586259,11983.785081026745,9466.240602159869,7545.3461621279466,5326.1267026785499,2884.9852972842127,-3.1572366495010918E-12,-3.1572366495010918E-12,-3.1572366495010918E-12,-3.1572366495010918E-12,-3.1572366495010918E-12,-3.1572366495010918E-12,-3.1572366495010918E-12,-3.1572366495010918E-12,-3.1572366495010918E-12,-3.1572366495010918E-12,-3.1572366495010918E-12,-3.1572366495010918E-12,-3.1572366495010918E-12,-2.4330802261829411E-12,-2.4330802261829411E-12,-2.4330802261829411E-12,-2.4330802261829411E-12,-2.4330802261829411E-12,-2.4330802261829411E-12]
[null,"Saldo Devedor",null,null,null,{"$f":"E248+F239-F241+F245","v":0},{"$f":"F248+G239-G241+G245","v":193474.43233482487},262461.41686733923,328922.46548368095,409141.24637635675,392775.59652130248,368227.12173872109,343678.64695613971,315038.75970979471,286398.87246344972,253667.57275334117,220936.27304323262,174522.14840559693,139108.02376796125,98193.899130325561,53188.36202892632,{"$f":"U248+V239-V241+V245","v":-5.8207660913467407E-11},-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11]
[null,"Taxa de Juros",null,null,null,{"$f":"(1+SUMIFS(F$424:F$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(F$1)),1)-1","v":5.4734083414161194E-2},{"$f":"(1+SUMIFS(G$424:G$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(G$1)),1)-1","v":5.4746640776698996E-2},{"$f":"(1+SUMIFS(H$424:H$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(H$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(I$424:I$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(I$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(J$424:J$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(J$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(K$424:K$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(K$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(L$424:L$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(L$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(M$424:M$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(M$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(N$424:N$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(N$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(O$424:O$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(O$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(P$424:P$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(P$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(Q$424:Q$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(Q$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(R$424:R$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(R$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(S$424:S$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(S$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(T$424:T$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(T$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(U$424:U$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(U$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(V$424:V$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(V$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(W$424:W$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(W$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(X$424:X$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(X$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(Y$424:Y$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(Y$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(Z$424:Z$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(Z$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AA$424:AA$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AA$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AB$424:AB$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AB$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AC$424:AC$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AC$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AD$424:AD$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AD$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AE$424:AE$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AE$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AF$424:AF$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AF$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AG$424:AG$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AG$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AH$424:AH$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AH$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AI$424:AI$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AI$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AJ$424:AJ$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AJ$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AK$424:AK$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AK$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AL$424:AL$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AL$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AM$424:AM$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AM$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AN$424:AN$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AN$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AO$424:AO$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AO$1)),1)-1","v":4.1800000000000059E-2}]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1392))","v":0},null,null,{"$f":"$C250*F239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F239:AN239)","v":0},null,null,{"$f":"IF(F$2=$C239,$C251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1395))","v":3},null,null,{"$f":"IF(G240=0,0,IFERROR(AVERAGE(F241+F244,G241+G244)/(12/$C252),0))","v":662.00470290690089},2207.6532377518879,3550.4736278626033,4506.9031745173879,7321.8086376933015,10551.353255355481,11296.8039388652,11475.347577918237,11626.150973728156,11749.214126294957,11844.537035618639,13111.046259669652,12909.784369807247,11667.479504944897,12348.891825480177,13300.626391286049,7009.1684157763239,-7.8930916237527295E-13,-7.8930916237527295E-13,-7.8930916237527295E-13,-7.8930916237527295E-13,-7.8930916237527295E-13,-7.8930916237527295E-13,-7.8930916237527295E-13,-7.8930916237527295E-13,-7.8930916237527295E-13,-7.8930916237527295E-13,-7.8930916237527295E-13,-7.8930916237527295E-13,-6.9878960946050411E-13,-6.0827005654573527E-13,-6.0827005654573527E-13,-6.0827005654573527E-13,-6.0827005654573527E-13,-6.0827005654573527E-13,0]
[{"$f":"IF(SUM(F253:AO253)=1,\"ok\",\"nok\")","v":"ok"},"Amortização Customizada",1,null,null,null,0,0,0,0,0.04,0.06,0.06,7.0000000000000007E-2,7.0000000000000007E-2,0.08,0.08,0.1,0.1,0.1,0.11,0.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0.05,0.06,0.06,7.0000000000000007E-2,7.0000000000000007E-2,0.08,0.08,0.09,0.1,0.1,0.11,0.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1401))","v":"BNB2"}]
[{"$f":"SUM(F256:AN256)","v":691725.79768371186},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1402))","v":"SAC"},null,null,{"$f":"-IF(AND(F$2>=$C257,F$2<=$C258),F$223,0)","v":0},0,0,0,0,201539.38503563072,161334.0829810189,175820.92355114385,153031.40611591848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUM(F257:AN257)","v":242104.02918929918},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1403))","v":6},null,null,{"$f":"F256*$C259","v":0},{"$f":"G256*$C259","v":0},0,0,0,70538.78476247075,56466.929043356613,61537.32324290034,53560.992140571463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1404))","v":9},null,null,{"$f":"IF($C256=\"SAC\",F262+F259,IF(AND(F$2<=$C265,$C262-COUNTIF($E259:E259,\"<0\")<>0),IF(F$2<$C261,(-PMT(F267,F260,E266)),IF(F$2>=$C261,IFERROR(-PMT(F267,F260,E266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",G262+G259,IF(AND(G$2<=$C265,$C262-COUNTIF($E259:F259,\"<0\")<>0),IF(G$2<$C261,(-PMT(G267,G260,F266)),IF(G$2>=$C261,IFERROR(-PMT(G267,G260,F266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",H262+H259,IF(AND(H$2<=$C265,$C262-COUNTIF($E259:G259,\"<0\")<>0),IF(H$2<$C261,(-PMT(H267,H260,G266)),IF(H$2>=$C261,IFERROR(-PMT(H267,H260,G266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",I262+I259,IF(AND(I$2<=$C265,$C262-COUNTIF($E259:H259,\"<0\")<>0),IF(I$2<$C261,(-PMT(I267,I260,H266)),IF(I$2>=$C261,IFERROR(-PMT(I267,I260,H266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",J262+J259,IF(AND(J$2<=$C265,$C262-COUNTIF($E259:I259,\"<0\")<>0),IF(J$2<$C261,(-PMT(J267,J260,I266)),IF(J$2>=$C261,IFERROR(-PMT(J267,J260,I266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",K262+K259,IF(AND(K$2<=$C265,$C262-COUNTIF($E259:J259,\"<0\")<>0),IF(K$2<$C261,(-PMT(K267,K260,J266)),IF(K$2>=$C261,IFERROR(-PMT(K267,K260,J266),0),0)),0))","v":1913.0440303590206},{"$f":"IF($C256=\"SAC\",L262+L259,IF(AND(L$2<=$C265,$C262-COUNTIF($E259:K259,\"<0\")<>0),IF(L$2<$C261,(-PMT(L267,L260,K266)),IF(L$2>=$C261,IFERROR(-PMT(L267,L260,K266),0),0)),0))","v":5357.4969428366394},{"$f":"IF($C256=\"SAC\",M262+M259,IF(AND(M$2<=$C265,$C262-COUNTIF($E259:L259,\"<0\")<>0),IF(M$2<$C261,(-PMT(M267,M260,L266)),IF(M$2>=$C261,IFERROR(-PMT(M267,M260,L266),0),0)),0))","v":8557.826111440485},{"$f":"IF($C256=\"SAC\",N262+N259,IF(AND(N$2<=$C265,$C262-COUNTIF($E259:M259,\"<0\")<>0),IF(N$2<$C261,(-PMT(N267,N260,M266)),IF(N$2>=$C261,IFERROR(-PMT(N267,N260,M266),0),0)),0))","v":11679.344945230756},{"$f":"IF($C256=\"SAC\",O262+O259,IF(AND(O$2<=$C265,$C262-COUNTIF($E259:N259,\"<0\")<>0),IF(O$2<$C261,(-PMT(O267,O260,N266)),IF(O$2>=$C261,IFERROR(-PMT(O267,O260,N266),0),0)),0))","v":32760.114946121721},{"$f":"IF($C256=\"SAC\",P262+P259,IF(AND(P$2<=$C265,$C262-COUNTIF($E259:O259,\"<0\")<>0),IF(P$2<$C261,(-PMT(P267,P260,O266)),IF(P$2>=$C261,IFERROR(-PMT(P267,P260,O266),0),0)),0))","v":31665.786321743733},{"$f":"IF($C256=\"SAC\",Q262+Q259,IF(AND(Q$2<=$C265,$C262-COUNTIF($E259:P259,\"<0\")<>0),IF(Q$2<$C261,(-PMT(Q267,Q260,P266)),IF(Q$2>=$C261,IFERROR(-PMT(Q267,Q260,P266),0),0)),0))","v":30571.457697365757},{"$f":"IF($C256=\"SAC\",R262+R259,IF(AND(R$2<=$C265,$C262-COUNTIF($E259:Q259,\"<0\")<>0),IF(R$2<$C261,(-PMT(R267,R260,Q266)),IF(R$2>=$C261,IFERROR(-PMT(R267,R260,Q266),0),0)),0))","v":29477.129072987773},{"$f":"IF($C256=\"SAC\",S262+S259,IF(AND(S$2<=$C265,$C262-COUNTIF($E259:R259,\"<0\")<>0),IF(S$2<$C261,(-PMT(S267,S260,R266)),IF(S$2>=$C261,IFERROR(-PMT(S267,S260,R266),0),0)),0))","v":28382.800448609789},{"$f":"IF($C256=\"SAC\",T262+T259,IF(AND(T$2<=$C265,$C262-COUNTIF($E259:S259,\"<0\")<>0),IF(T$2<$C261,(-PMT(T267,T260,S266)),IF(T$2>=$C261,IFERROR(-PMT(T267,T260,S266),0),0)),0))","v":27288.471824231805},{"$f":"IF($C256=\"SAC\",U262+U259,IF(AND(U$2<=$C265,$C262-COUNTIF($E259:T259,\"<0\")<>0),IF(U$2<$C261,(-PMT(U267,U260,T266)),IF(U$2>=$C261,IFERROR(-PMT(U267,U260,T266),0),0)),0))","v":26194.143199853825},{"$f":"IF($C256=\"SAC\",V262+V259,IF(AND(V$2<=$C265,$C262-COUNTIF($E259:U259,\"<0\")<>0),IF(V$2<$C261,(-PMT(V267,V260,U266)),IF(V$2>=$C261,IFERROR(-PMT(V267,V260,U266),0),0)),0))","v":25099.814575475841},{"$f":"IF($C256=\"SAC\",W262+W259,IF(AND(W$2<=$C265,$C262-COUNTIF($E259:V259,\"<0\")<>0),IF(W$2<$C261,(-PMT(W267,W260,V266)),IF(W$2>=$C261,IFERROR(-PMT(W267,W260,V266),0),0)),0))","v":24005.48595109786},{"$f":"IF($C256=\"SAC\",X262+X259,IF(AND(X$2<=$C265,$C262-COUNTIF($E259:W259,\"<0\")<>0),IF(X$2<$C261,(-PMT(X267,X260,W266)),IF(X$2>=$C261,IFERROR(-PMT(X267,X260,W266),0),0)),0))","v":22911.157326719876},{"$f":"IF($C256=\"SAC\",Y262+Y259,IF(AND(Y$2<=$C265,$C262-COUNTIF($E259:X259,\"<0\")<>0),IF(Y$2<$C261,(-PMT(Y267,Y260,X266)),IF(Y$2>=$C261,IFERROR(-PMT(Y267,Y260,X266),0),0)),0))","v":21816.828702341892},{"$f":"IF($C256=\"SAC\",Z262+Z259,IF(AND(Z$2<=$C265,$C262-COUNTIF($E259:Y259,\"<0\")<>0),IF(Z$2<$C261,(-PMT(Z267,Z260,Y266)),IF(Z$2>=$C261,IFERROR(-PMT(Z267,Z260,Y266),0),0)),0))","v":20722.500077963912},{"$f":"IF($C256=\"SAC\",AA262+AA259,IF(AND(AA$2<=$C265,$C262-COUNTIF($E259:Z259,\"<0\")<>0),IF(AA$2<$C261,(-PMT(AA267,AA260,Z266)),IF(AA$2>=$C261,IFERROR(-PMT(AA267,AA260,Z266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",AB262+AB259,IF(AND(AB$2<=$C265,$C262-COUNTIF($E259:AA259,\"<0\")<>0),IF(AB$2<$C261,(-PMT(AB267,AB260,AA266)),IF(AB$2>=$C261,IFERROR(-PMT(AB267,AB260,AA266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",AC262+AC259,IF(AND(AC$2<=$C265,$C262-COUNTIF($E259:AB259,\"<0\")<>0),IF(AC$2<$C261,(-PMT(AC267,AC260,AB266)),IF(AC$2>=$C261,IFERROR(-PMT(AC267,AC260,AB266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",AD262+AD259,IF(AND(AD$2<=$C265,$C262-COUNTIF($E259:AC259,\"<0\")<>0),IF(AD$2<$C261,(-PMT(AD267,AD260,AC266)),IF(AD$2>=$C261,IFERROR(-PMT(AD267,AD260,AC266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",AE262+AE259,IF(AND(AE$2<=$C265,$C262-COUNTIF($E259:AD259,\"<0\")<>0),IF(AE$2<$C261,(-PMT(AE267,AE260,AD266)),IF(AE$2>=$C261,IFERROR(-PMT(AE267,AE260,AD266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",AF262+AF259,IF(AND(AF$2<=$C265,$C262-COUNTIF($E259:AE259,\"<0\")<>0),IF(AF$2<$C261,(-PMT(AF267,AF260,AE266)),IF(AF$2>=$C261,IFERROR(-PMT(AF267,AF260,AE266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",AG262+AG259,IF(AND(AG$2<=$C265,$C262-COUNTIF($E259:AF259,\"<0\")<>0),IF(AG$2<$C261,(-PMT(AG267,AG260,AF266)),IF(AG$2>=$C261,IFERROR(-PMT(AG267,AG260,AF266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",AH262+AH259,IF(AND(AH$2<=$C265,$C262-COUNTIF($E259:AG259,\"<0\")<>0),IF(AH$2<$C261,(-PMT(AH267,AH260,AG266)),IF(AH$2>=$C261,IFERROR(-PMT(AH267,AH260,AG266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",AI262+AI259,IF(AND(AI$2<=$C265,$C262-COUNTIF($E259:AH259,\"<0\")<>0),IF(AI$2<$C261,(-PMT(AI267,AI260,AH266)),IF(AI$2>=$C261,IFERROR(-PMT(AI267,AI260,AH266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",AJ262+AJ259,IF(AND(AJ$2<=$C265,$C262-COUNTIF($E259:AI259,\"<0\")<>0),IF(AJ$2<$C261,(-PMT(AJ267,AJ260,AI266)),IF(AJ$2>=$C261,IFERROR(-PMT(AJ267,AJ260,AI266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",AK262+AK259,IF(AND(AK$2<=$C265,$C262-COUNTIF($E259:AJ259,\"<0\")<>0),IF(AK$2<$C261,(-PMT(AK267,AK260,AJ266)),IF(AK$2>=$C261,IFERROR(-PMT(AK267,AK260,AJ266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",AL262+AL259,IF(AND(AL$2<=$C265,$C262-COUNTIF($E259:AK259,\"<0\")<>0),IF(AL$2<$C261,(-PMT(AL267,AL260,AK266)),IF(AL$2>=$C261,IFERROR(-PMT(AL267,AL260,AK266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",AM262+AM259,IF(AND(AM$2<=$C265,$C262-COUNTIF($E259:AL259,\"<0\")<>0),IF(AM$2<$C261,(-PMT(AM267,AM260,AL266)),IF(AM$2>=$C261,IFERROR(-PMT(AM267,AM260,AL266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",AN262+AN259,IF(AND(AN$2<=$C265,$C262-COUNTIF($E259:AM259,\"<0\")<>0),IF(AN$2<$C261,(-PMT(AN267,AN260,AM266)),IF(AN$2>=$C261,IFERROR(-PMT(AN267,AN260,AM266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",AO262+AO259,IF(AND(AO$2<=$C265,$C262-COUNTIF($E259:AN259,\"<0\")<>0),IF(AO$2<$C261,(-PMT(AO267,AO260,AN266)),IF(AO$2>=$C261,IFERROR(-PMT(AO267,AO260,AN266),0),0)),0))","v":0}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1405))","v":0.35},null,0,{"$f":"IFERROR(IF(F260=1,E266,IF(F19>=$C261,(PMT($C264,F260,E266)*-1-F262),0)),0)","v":0},{"$f":"IF($C256=\"sac\",IF(AND(G$2>=$C261,G$2<=$C265,G260<>0),F266/G260,0),IF(G$2>=$C261,G258,0))","v":0},0,0,0,0,0,0,0,20175.335765774933,20175.335765774929,20175.335765774933,20175.335765774929,20175.335765774929,20175.335765774926,20175.335765774926,20175.335765774926,20175.335765774926,20175.335765774926,20175.335765774922,20175.335765774922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1406))","v":0},null,null,{"$f":"MAX(($C262-COUNTIF($E259:E259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:F259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:G259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:H259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:I259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:J259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:K259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:L259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:M259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:N259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:O259,\">0\")),0)","v":11},{"$f":"MAX(($C262-COUNTIF($E259:P259,\">0\")),0)","v":10},{"$f":"MAX(($C262-COUNTIF($E259:Q259,\">0\")),0)","v":9},{"$f":"MAX(($C262-COUNTIF($E259:R259,\">0\")),0)","v":8},{"$f":"MAX(($C262-COUNTIF($E259:S259,\">0\")),0)","v":7},{"$f":"MAX(($C262-COUNTIF($E259:T259,\">0\")),0)","v":6},{"$f":"MAX(($C262-COUNTIF($E259:U259,\">0\")),0)","v":5},{"$f":"MAX(($C262-COUNTIF($E259:V259,\">0\")),0)","v":4},{"$f":"MAX(($C262-COUNTIF($E259:W259,\">0\")),0)","v":3},{"$f":"MAX(($C262-COUNTIF($E259:X259,\">0\")),0)","v":2},{"$f":"MAX(($C262-COUNTIF($E259:Y259,\">0\")),0)","v":1},{"$f":"MAX(($C262-COUNTIF($E259:Z259,\">0\")),0)","v":0},{"$f":"MAX(($C262-COUNTIF($E259:AA259,\">0\")),0)","v":0},{"$f":"MAX(($C262-COUNTIF($E259:AB259,\">0\")),0)","v":0},{"$f":"MAX(($C262-COUNTIF($E259:AC259,\">0\")),0)","v":0},{"$f":"MAX(($C262-COUNTIF($E259:AD259,\">0\")),0)","v":0},{"$f":"MAX(($C262-COUNTIF($E259:AE259,\">0\")),0)","v":0},{"$f":"MAX(($C262-COUNTIF($E259:AF259,\">0\")),0)","v":0},{"$f":"MAX(($C262-COUNTIF($E259:AG259,\">0\")),0)","v":0},{"$f":"MAX(($C262-COUNTIF($E259:AH259,\">0\")),0)","v":0},{"$f":"MAX(($C262-COUNTIF($E259:AI259,\">0\")),0)","v":0},{"$f":"MAX(($C262-COUNTIF($E259:AJ259,\">0\")),0)","v":0},{"$f":"MAX(($C262-COUNTIF($E259:AK259,\">0\")),0)","v":0},{"$f":"MAX(($C262-COUNTIF($E259:AL259,\">0\")),0)","v":0},{"$f":"MAX(($C262-COUNTIF($E259:AM259,\">0\")),0)","v":0},{"$f":"MAX(($C262-COUNTIF($E259:AN259,\">0\")),0)","v":0}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1407))","v":10},null,null,{"$f":"F265","v":0},{"$f":"G265","v":0},0,0,0,1913.0440303590206,5357.4969428366394,8557.826111440485,11679.344945230756,12584.779180346786,11490.450555968806,10396.121931590824,9301.7933072128417,8207.4646828348596,7113.1360584568774,6018.8074340788971,4924.478809700915,3830.1501853229342,2735.8215609449526,1641.4929365669714,547.16431218899049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C265-C261,0)+1","v":12},null,null,{"$f":"IF(F$2>=$C260,F261,0)","v":0},{"$f":"IF(G$2>=$C260,G261,0)","v":0},0,0,0,1913.0440303590206,5357.4969428366394,8557.826111440485,11679.344945230756,12584.779180346786,11490.450555968806,10396.121931590824,9301.7933072128417,8207.4646828348596,7113.1360584568774,6018.8074340788971,4924.478809700915,3830.1501853229342,2735.8215609449526,1641.4929365669714,547.16431218899049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1408))","v":"TLP"},null,null,{"$f":"IF(F262=0,F261,0)","v":0},{"$f":"IF(G262=0,G261,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1409))","v":4.1799999999999997E-2},null,{"$f":"E266","v":0},{"$f":"E266+F265-F262+F257-F259","v":0},{"$f":"F266+G265-G262+G257-G259","v":0},0,0,0,70538.78476247075,127005.71380582737,188543.03704872771,242104.02918929918,221928.69342352424,201753.35765774932,181578.02189197438,161402.68612619943,141227.35036042449,121052.01459464956,100876.67882887463,80701.343063099703,60526.007297324773,40350.671531549844,20175.335765774922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1412))","v":21},null,null,{"$f":"AVERAGE(E264,E264+F257)*F267","v":0},{"$f":"AVERAGE(F264,F264+G257-G259)*G267","v":0},0,0,0,1913.0440303590206,5357.4969428366394,8557.826111440485,11679.344945230756,12584.779180346786,11490.450555968806,10396.121931590824,9301.7933072128417,8207.4646828348596,7113.1360584568774,6018.8074340788971,4924.478809700915,3830.1501853229342,2735.8215609449526,1641.4929365669714,547.16431218899049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Devedor",null,null,0,{"$f":"E266+F257-F259+F263","v":0},{"$f":"F266+G257-G259+G263","v":0},0,0,0,70538.78476247075,127005.71380582737,188543.03704872771,242104.02918929918,221928.69342352424,201753.35765774932,181578.02189197438,161402.68612619943,141227.35036042449,121052.01459464956,100876.67882887463,80701.343063099703,60526.007297324773,40350.671531549844,20175.335765774922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de Juros",null,null,null,{"$f":"(1+SUMIFS(F$424:F$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(F$1)),1)-1","v":5.4734083414161194E-2},{"$f":"(1+SUMIFS(G$424:G$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(G$1)),1)-1","v":5.4746640776698996E-2},{"$f":"(1+SUMIFS(H$424:H$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(H$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(I$424:I$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(I$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(J$424:J$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(J$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(K$424:K$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(K$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(L$424:L$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(L$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(M$424:M$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(M$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(N$424:N$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(N$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(O$424:O$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(O$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(P$424:P$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(P$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(Q$424:Q$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(Q$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(R$424:R$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(R$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(S$424:S$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(S$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(T$424:T$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(T$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(U$424:U$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(U$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(V$424:V$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(V$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(W$424:W$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(W$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(X$424:X$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(X$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(Y$424:Y$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(Y$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(Z$424:Z$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(Z$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AA$424:AA$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AA$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AB$424:AB$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AB$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AC$424:AC$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AC$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AD$424:AD$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AD$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AE$424:AE$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AE$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AF$424:AF$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AF$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AG$424:AG$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AG$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AH$424:AH$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AH$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AI$424:AI$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AI$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AJ$424:AJ$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AJ$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AK$424:AK$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AK$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AL$424:AL$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AL$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AM$424:AM$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AM$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AN$424:AN$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AN$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AO$424:AO$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AO$1)),1)-1","v":4.1800000000000059E-2}]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1410))","v":0},null,null,{"$f":"$C268*F257","v":0},{"$f":"$C268*G257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F257:AN257)","v":0},null,null,{"$f":"IF(F$2=$C257,$C269,0)","v":0},{"$f":"IF(G$2=$C257,$C269,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1413))","v":3},null,null,{"$f":"IF(G258=0,0,IFERROR(AVERAGE(F259+F262,G259+G262)/(12/$C270),0))","v":0},{"$f":"IF(H258=0,0,IFERROR(AVERAGE(G259+G262,H259+H262)/(12/$C270),0))","v":0},0,0,239.13050379487757,908.81762164945746,1739.4153817846404,2529.6463820839053,5554.9324864190594,8053.2376584831818,7779.6555023886867,7506.0733462941917,7232.4911901996948,6958.9090341051997,6685.3268780107037,6411.7447219162077,6138.1625658217126,5864.5804097272176,5590.9982536327207,5317.4160975382256,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1419))","v":"BNB3"}]
[{"$f":"SUM(F273:AN273)","v":365594.73699654749},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1420))","v":"SAC"},null,null,{"$f":"-IF(AND(F$2>=$C274,F$2<=$C275),F$223,0)","v":0},0,0,0,0,0,0,0,0,150660.12723600326,129353.69438044075,42368.503238150319,43212.412141953107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUM(F274:AN274)","v":127958.1579487916},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1421))","v":10},null,null,{"$f":"F273*$C276","v":0},0,0,0,0,0,0,0,0,52731.04453260114,45273.793033154259,14828.976133352611,15124.344249683587,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1422))","v":13},null,null,{"$f":"IF($C273=\"SAC\",F279+F276,IF(AND(F$2<=$C282,$C279-COUNTIF($E276:E276,\"<0\")<>0),IF(F$2<$C278,(-PMT(F284,F277,E283)),IF(F$2>=$C278,IFERROR(-PMT(F284,F277,E283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",G279+G276,IF(AND(G$2<=$C282,$C279-COUNTIF($E276:F276,\"<0\")<>0),IF(G$2<$C278,(-PMT(G284,G277,F283)),IF(G$2>=$C278,IFERROR(-PMT(G284,G277,F283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",H279+H276,IF(AND(H$2<=$C282,$C279-COUNTIF($E276:G276,\"<0\")<>0),IF(H$2<$C278,(-PMT(H284,H277,G283)),IF(H$2>=$C278,IFERROR(-PMT(H284,H277,G283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",I279+I276,IF(AND(I$2<=$C282,$C279-COUNTIF($E276:H276,\"<0\")<>0),IF(I$2<$C278,(-PMT(I284,I277,H283)),IF(I$2>=$C278,IFERROR(-PMT(I284,I277,H283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",J279+J276,IF(AND(J$2<=$C282,$C279-COUNTIF($E276:I276,\"<0\")<>0),IF(J$2<$C278,(-PMT(J284,J277,I283)),IF(J$2>=$C278,IFERROR(-PMT(J284,J277,I283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",K279+K276,IF(AND(K$2<=$C282,$C279-COUNTIF($E276:J276,\"<0\")<>0),IF(K$2<$C278,(-PMT(K284,K277,J283)),IF(K$2>=$C278,IFERROR(-PMT(K284,K277,J283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",L279+L276,IF(AND(L$2<=$C282,$C279-COUNTIF($E276:K276,\"<0\")<>0),IF(L$2<$C278,(-PMT(L284,L277,K283)),IF(L$2>=$C278,IFERROR(-PMT(L284,L277,K283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",M279+M276,IF(AND(M$2<=$C282,$C279-COUNTIF($E276:L276,\"<0\")<>0),IF(M$2<$C278,(-PMT(M284,M277,L283)),IF(M$2>=$C278,IFERROR(-PMT(M284,M277,L283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",N279+N276,IF(AND(N$2<=$C282,$C279-COUNTIF($E276:M276,\"<0\")<>0),IF(N$2<$C278,(-PMT(N284,N277,M283)),IF(N$2>=$C278,IFERROR(-PMT(N284,N277,M283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",O279+O276,IF(AND(O$2<=$C282,$C279-COUNTIF($E276:N276,\"<0\")<>0),IF(O$2<$C278,(-PMT(O284,O277,N283)),IF(O$2>=$C278,IFERROR(-PMT(O284,O277,N283),0),0)),0))","v":1430.0899894629101},{"$f":"IF($C273=\"SAC\",P279+P276,IF(AND(P$2<=$C282,$C279-COUNTIF($E276:O276,\"<0\")<>0),IF(P$2<$C278,(-PMT(P284,P277,O283)),IF(P$2>=$C278,IFERROR(-PMT(P284,P277,O283),0),0)),0))","v":4088.0259049002311},{"$f":"IF($C273=\"SAC\",Q279+Q276,IF(AND(Q$2<=$C282,$C279-COUNTIF($E276:P276,\"<0\")<>0),IF(Q$2<$C278,(-PMT(Q284,Q277,P283)),IF(Q$2>=$C278,IFERROR(-PMT(Q284,Q277,P283),0),0)),0))","v":5718.0404302313418},{"$f":"IF($C273=\"SAC\",R279+R276,IF(AND(R$2<=$C282,$C279-COUNTIF($E276:Q276,\"<0\")<>0),IF(R$2<$C278,(-PMT(R284,R277,Q283)),IF(R$2>=$C278,IFERROR(-PMT(R284,R277,Q283),0),0)),0))","v":6530.3881470392644},{"$f":"IF($C273=\"SAC\",S279+S276,IF(AND(S$2<=$C282,$C279-COUNTIF($E276:R276,\"<0\")<>0),IF(S$2<$C278,(-PMT(S284,S277,R283)),IF(S$2>=$C278,IFERROR(-PMT(S284,S277,R283),0),0)),0))","v":17314.556790869348},{"$f":"IF($C273=\"SAC\",T279+T276,IF(AND(T$2<=$C282,$C279-COUNTIF($E276:S276,\"<0\")<>0),IF(T$2<$C278,(-PMT(T284,T277,S283)),IF(T$2>=$C278,IFERROR(-PMT(T284,T277,S283),0),0)),0))","v":16736.176185495144},{"$f":"IF($C273=\"SAC\",U279+U276,IF(AND(U$2<=$C282,$C279-COUNTIF($E276:T276,\"<0\")<>0),IF(U$2<$C278,(-PMT(U284,U277,T283)),IF(U$2>=$C278,IFERROR(-PMT(U284,U277,T283),0),0)),0))","v":16157.795580120935},{"$f":"IF($C273=\"SAC\",V279+V276,IF(AND(V$2<=$C282,$C279-COUNTIF($E276:U276,\"<0\")<>0),IF(V$2<$C278,(-PMT(V284,V277,U283)),IF(V$2>=$C278,IFERROR(-PMT(V284,V277,U283),0),0)),0))","v":15579.414974746731},{"$f":"IF($C273=\"SAC\",W279+W276,IF(AND(W$2<=$C282,$C279-COUNTIF($E276:V276,\"<0\")<>0),IF(W$2<$C278,(-PMT(W284,W277,V283)),IF(W$2>=$C278,IFERROR(-PMT(W284,W277,V283),0),0)),0))","v":15001.034369372523},{"$f":"IF($C273=\"SAC\",X279+X276,IF(AND(X$2<=$C282,$C279-COUNTIF($E276:W276,\"<0\")<>0),IF(X$2<$C278,(-PMT(X284,X277,W283)),IF(X$2>=$C278,IFERROR(-PMT(X284,X277,W283),0),0)),0))","v":14422.653763998316},{"$f":"IF($C273=\"SAC\",Y279+Y276,IF(AND(Y$2<=$C282,$C279-COUNTIF($E276:X276,\"<0\")<>0),IF(Y$2<$C278,(-PMT(Y284,Y277,X283)),IF(Y$2>=$C278,IFERROR(-PMT(Y284,Y277,X283),0),0)),0))","v":13844.27315862411},{"$f":"IF($C273=\"SAC\",Z279+Z276,IF(AND(Z$2<=$C282,$C279-COUNTIF($E276:Y276,\"<0\")<>0),IF(Z$2<$C278,(-PMT(Z284,Z277,Y283)),IF(Z$2>=$C278,IFERROR(-PMT(Z284,Z277,Y283),0),0)),0))","v":13265.892553249902},{"$f":"IF($C273=\"SAC\",AA279+AA276,IF(AND(AA$2<=$C282,$C279-COUNTIF($E276:Z276,\"<0\")<>0),IF(AA$2<$C278,(-PMT(AA284,AA277,Z283)),IF(AA$2>=$C278,IFERROR(-PMT(AA284,AA277,Z283),0),0)),0))","v":12687.511947875693},{"$f":"IF($C273=\"SAC\",AB279+AB276,IF(AND(AB$2<=$C282,$C279-COUNTIF($E276:AA276,\"<0\")<>0),IF(AB$2<$C278,(-PMT(AB284,AB277,AA283)),IF(AB$2>=$C278,IFERROR(-PMT(AB284,AB277,AA283),0),0)),0))","v":12109.131342501487},{"$f":"IF($C273=\"SAC\",AC279+AC276,IF(AND(AC$2<=$C282,$C279-COUNTIF($E276:AB276,\"<0\")<>0),IF(AC$2<$C278,(-PMT(AC284,AC277,AB283)),IF(AC$2>=$C278,IFERROR(-PMT(AC284,AC277,AB283),0),0)),0))","v":11530.750737127279},{"$f":"IF($C273=\"SAC\",AD279+AD276,IF(AND(AD$2<=$C282,$C279-COUNTIF($E276:AC276,\"<0\")<>0),IF(AD$2<$C278,(-PMT(AD284,AD277,AC283)),IF(AD$2>=$C278,IFERROR(-PMT(AD284,AD277,AC283),0),0)),0))","v":10952.370131753072},{"$f":"IF($C273=\"SAC\",AE279+AE276,IF(AND(AE$2<=$C282,$C279-COUNTIF($E276:AD276,\"<0\")<>0),IF(AE$2<$C278,(-PMT(AE284,AE277,AD283)),IF(AE$2>=$C278,IFERROR(-PMT(AE284,AE277,AD283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",AF279+AF276,IF(AND(AF$2<=$C282,$C279-COUNTIF($E276:AE276,\"<0\")<>0),IF(AF$2<$C278,(-PMT(AF284,AF277,AE283)),IF(AF$2>=$C278,IFERROR(-PMT(AF284,AF277,AE283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",AG279+AG276,IF(AND(AG$2<=$C282,$C279-COUNTIF($E276:AF276,\"<0\")<>0),IF(AG$2<$C278,(-PMT(AG284,AG277,AF283)),IF(AG$2>=$C278,IFERROR(-PMT(AG284,AG277,AF283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",AH279+AH276,IF(AND(AH$2<=$C282,$C279-COUNTIF($E276:AG276,\"<0\")<>0),IF(AH$2<$C278,(-PMT(AH284,AH277,AG283)),IF(AH$2>=$C278,IFERROR(-PMT(AH284,AH277,AG283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",AI279+AI276,IF(AND(AI$2<=$C282,$C279-COUNTIF($E276:AH276,\"<0\")<>0),IF(AI$2<$C278,(-PMT(AI284,AI277,AH283)),IF(AI$2>=$C278,IFERROR(-PMT(AI284,AI277,AH283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",AJ279+AJ276,IF(AND(AJ$2<=$C282,$C279-COUNTIF($E276:AI276,\"<0\")<>0),IF(AJ$2<$C278,(-PMT(AJ284,AJ277,AI283)),IF(AJ$2>=$C278,IFERROR(-PMT(AJ284,AJ277,AI283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",AK279+AK276,IF(AND(AK$2<=$C282,$C279-COUNTIF($E276:AJ276,\"<0\")<>0),IF(AK$2<$C278,(-PMT(AK284,AK277,AJ283)),IF(AK$2>=$C278,IFERROR(-PMT(AK284,AK277,AJ283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",AL279+AL276,IF(AND(AL$2<=$C282,$C279-COUNTIF($E276:AK276,\"<0\")<>0),IF(AL$2<$C278,(-PMT(AL284,AL277,AK283)),IF(AL$2>=$C278,IFERROR(-PMT(AL284,AL277,AK283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",AM279+AM276,IF(AND(AM$2<=$C282,$C279-COUNTIF($E276:AL276,\"<0\")<>0),IF(AM$2<$C278,(-PMT(AM284,AM277,AL283)),IF(AM$2>=$C278,IFERROR(-PMT(AM284,AM277,AL283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",AN279+AN276,IF(AND(AN$2<=$C282,$C279-COUNTIF($E276:AM276,\"<0\")<>0),IF(AN$2<$C278,(-PMT(AN284,AN277,AM283)),IF(AN$2>=$C278,IFERROR(-PMT(AN284,AN277,AM283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",AO279+AO276,IF(AND(AO$2<=$C282,$C279-COUNTIF($E276:AN276,\"<0\")<>0),IF(AO$2<$C278,(-PMT(AO284,AO277,AN283)),IF(AO$2>=$C278,IFERROR(-PMT(AO284,AO277,AN283),0),0)),0))","v":0}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1423))","v":0.35},null,0,{"$f":"IF($C273=\"sac\",IF(AND(F$2>=$C278,F$2<=$C282,F277<>0),E283/F277,0),IF(F$2>=$C278,F275,0))","v":0},{"$f":"IF($C273=\"sac\",IF(AND(G$2>=$C278,G$2<=$C282,G277<>0),F283/G277,0),IF(G$2>=$C278,G275,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,10663.179829065966,10663.179829065966,10663.179829065968,10663.179829065968,10663.179829065968,10663.179829065968,10663.17982906597,10663.179829065968,10663.179829065968,10663.179829065968,10663.179829065968,10663.179829065968,0,0,0,0,0,0,0,0,0,0,0]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1424))","v":0},null,null,{"$f":"MAX(($C279-COUNTIF($E276:E276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:F276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:G276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:H276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:I276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:J276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:K276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:L276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:M276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:N276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:O276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:P276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:Q276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:R276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:S276,\">0\")),0)","v":11},{"$f":"MAX(($C279-COUNTIF($E276:T276,\">0\")),0)","v":10},{"$f":"MAX(($C279-COUNTIF($E276:U276,\">0\")),0)","v":9},{"$f":"MAX(($C279-COUNTIF($E276:V276,\">0\")),0)","v":8},{"$f":"MAX(($C279-COUNTIF($E276:W276,\">0\")),0)","v":7},{"$f":"MAX(($C279-COUNTIF($E276:X276,\">0\")),0)","v":6},{"$f":"MAX(($C279-COUNTIF($E276:Y276,\">0\")),0)","v":5},{"$f":"MAX(($C279-COUNTIF($E276:Z276,\">0\")),0)","v":4},{"$f":"MAX(($C279-COUNTIF($E276:AA276,\">0\")),0)","v":3},{"$f":"MAX(($C279-COUNTIF($E276:AB276,\">0\")),0)","v":2},{"$f":"MAX(($C279-COUNTIF($E276:AC276,\">0\")),0)","v":1},{"$f":"MAX(($C279-COUNTIF($E276:AD276,\">0\")),0)","v":0},{"$f":"MAX(($C279-COUNTIF($E276:AE276,\">0\")),0)","v":0},{"$f":"MAX(($C279-COUNTIF($E276:AF276,\">0\")),0)","v":0},{"$f":"MAX(($C279-COUNTIF($E276:AG276,\">0\")),0)","v":0},{"$f":"MAX(($C279-COUNTIF($E276:AH276,\">0\")),0)","v":0},{"$f":"MAX(($C279-COUNTIF($E276:AI276,\">0\")),0)","v":0},{"$f":"MAX(($C279-COUNTIF($E276:AJ276,\">0\")),0)","v":0},{"$f":"MAX(($C279-COUNTIF($E276:AK276,\">0\")),0)","v":0},{"$f":"MAX(($C279-COUNTIF($E276:AL276,\">0\")),0)","v":0},{"$f":"MAX(($C279-COUNTIF($E276:AM276,\">0\")),0)","v":0},{"$f":"MAX(($C279-COUNTIF($E276:AN276,\">0\")),0)","v":0}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1425))","v":14},null,null,{"$f":"F282","v":0},0,0,0,0,0,0,0,0,1430.0899894629101,4088.0259049002311,5718.0404302313418,6530.3881470392644,6651.376961803383,6072.9963564291766,5494.6157510549683,4916.2351456807619,4337.8545403065546,3759.4739349323481,3181.0933295581403,2602.7127241839326,2024.3321188097257,1445.9515134355181,867.57090806131112,289.19030268710367,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C282-C278,0)+1","v":12},null,null,{"$f":"IF(F$2>=$C277,F278,0)","v":0},0,0,0,0,0,0,0,0,1430.0899894629101,4088.0259049002311,5718.0404302313418,6530.3881470392644,6651.376961803383,6072.9963564291766,5494.6157510549683,4916.2351456807619,4337.8545403065546,3759.4739349323481,3181.0933295581403,2602.7127241839326,2024.3321188097257,1445.9515134355181,867.57090806131112,289.19030268710367,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1426))","v":"TLP"},null,null,{"$f":"IF(F279=0,F278,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1427))","v":4.1799999999999997E-2},null,{"$f":"E283","v":0},{"$f":"E283+F282-F279+F274-F276","v":0},{"$f":"F283+G282-G279+G274-G276","v":0},0,0,0,0,0,0,0,52731.04453260114,98004.837565755399,112833.81369910801,127958.1579487916,117294.97811972564,106631.79829065967,95968.618461593709,85305.438632527745,74642.25880346178,63979.078974395816,53315.899145329837,42652.719316263872,31989.539487197904,21326.35965813194,10663.179829065968,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1430))","v":25},null,null,{"$f":"AVERAGE(E281,E281+F274-F276)*F284","v":0},{"$f":"AVERAGE(F281,F281+G274-G276)*G284","v":0},0,0,0,0,0,0,0,1430.0899894629101,4088.0259049002311,5718.0404302313418,6530.3881470392644,6651.376961803383,6072.9963564291766,5494.6157510549683,4916.2351456807619,4337.8545403065546,3759.4739349323481,3181.0933295581403,2602.7127241839326,2024.3321188097257,1445.9515134355181,867.57090806131112,289.19030268710367,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Devedor",null,null,0,{"$f":"E283+F274-F276+F280","v":0},{"$f":"F283+G274-G276+G280","v":0},0,0,0,0,0,0,0,52731.04453260114,98004.837565755399,112833.81369910801,127958.1579487916,117294.97811972564,106631.79829065967,95968.618461593709,85305.438632527745,74642.25880346178,63979.078974395816,53315.899145329844,42652.719316263872,31989.539487197904,21326.359658131936,10663.179829065968,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de Juros",null,null,null,{"$f":"(1+SUMIFS(F$424:F$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(F$1)),1)-1","v":5.4734083414161194E-2},{"$f":"(1+SUMIFS(G$424:G$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(G$1)),1)-1","v":5.4746640776698996E-2},{"$f":"(1+SUMIFS(H$424:H$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(H$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(I$424:I$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(I$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(J$424:J$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(J$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(K$424:K$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(K$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(L$424:L$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(L$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(M$424:M$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(M$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(N$424:N$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(N$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(O$424:O$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(O$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(P$424:P$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(P$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(Q$424:Q$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(Q$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(R$424:R$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(R$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(S$424:S$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(S$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(T$424:T$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(T$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(U$424:U$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(U$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(V$424:V$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(V$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(W$424:W$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(W$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(X$424:X$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(X$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(Y$424:Y$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(Y$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(Z$424:Z$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(Z$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AA$424:AA$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AA$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AB$424:AB$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AB$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AC$424:AC$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AC$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AD$424:AD$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AD$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AE$424:AE$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AE$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AF$424:AF$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AF$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AG$424:AG$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AG$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AH$424:AH$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AH$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AI$424:AI$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AI$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AJ$424:AJ$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AJ$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AK$424:AK$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AK$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AL$424:AL$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AL$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AM$424:AM$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AM$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AN$424:AN$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AN$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AO$424:AO$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AO$1)),1)-1","v":4.1800000000000059E-2}]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1428))","v":0},null,null,{"$f":"$C285*F274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F274:AN274)","v":0},null,null,{"$f":"IF(F$2=$C274,$C286,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1431))","v":3},null,null,{"$f":"IF(G275=0,0,IFERROR(AVERAGE(F276+F279,G276+G279)/(12/$C287),0))","v":0},0,0,0,0,0,0,0,178.76124868286377,689.76448679539271,1225.7582918914466,1531.0535721588258,2980.6181172385768,4256.341622045562,4111.7464707020099,3967.1513193584583,3822.5561680149067,3677.9610166713546,3533.3658653278035,3388.7707139842514,3244.1755626406994,3099.5804112971473,2954.9852599535957,2810.3901086100441,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1437))","v":"BNDES1"}]
[{"$f":"SUM(F290:AN290)","v":1168974.9896467337},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1438))","v":"SAC"},null,null,{"$f":"IF(F$2=$C291,-SUM($F$223:F223),IF(AND(F$2>$C291,F$2<=$C292),-F$223,0))","v":0},{"$f":"IF(G$2=$C291,-SUM($F$223:G223),IF(AND(G$2>$C291,G$2<=$C292),-G$223,0))","v":552784.09238521394},{"$f":"IF(H$2=$C291,-SUM($F$223:H223),IF(AND(H$2>$C291,H$2<=$C292),-H$223,0))","v":197105.67009289822},{"$f":"IF(I$2=$C291,-SUM($F$223:I223),IF(AND(I$2>$C291,I$2<=$C292),-I$223,0))","v":189888.71033240503},{"$f":"IF(J$2=$C291,-SUM($F$223:J223),IF(AND(J$2>$C291,J$2<=$C292),-J$223,0))","v":229196.51683621653},{"$f":"IF(K$2=$C291,-SUM($F$223:K223),IF(AND(K$2>$C291,K$2<=$C292),-K$223,0))","v":0},{"$f":"IF(L$2=$C291,-SUM($F$223:L223),IF(AND(L$2>$C291,L$2<=$C292),-L$223,0))","v":0},{"$f":"IF(M$2=$C291,-SUM($F$223:M223),IF(AND(M$2>$C291,M$2<=$C292),-M$223,0))","v":0},{"$f":"IF(N$2=$C291,-SUM($F$223:N223),IF(AND(N$2>$C291,N$2<=$C292),-N$223,0))","v":0},{"$f":"IF(O$2=$C291,-SUM($F$223:O223),IF(AND(O$2>$C291,O$2<=$C292),-O$223,0))","v":0},{"$f":"IF(P$2=$C291,-SUM($F$223:P223),IF(AND(P$2>$C291,P$2<=$C292),-P$223,0))","v":0},{"$f":"IF(Q$2=$C291,-SUM($F$223:Q223),IF(AND(Q$2>$C291,Q$2<=$C292),-Q$223,0))","v":0},{"$f":"IF(R$2=$C291,-SUM($F$223:R223),IF(AND(R$2>$C291,R$2<=$C292),-R$223,0))","v":0},{"$f":"IF(S$2=$C291,-SUM($F$223:S223),IF(AND(S$2>$C291,S$2<=$C292),-S$223,0))","v":0},{"$f":"IF(T$2=$C291,-SUM($F$223:T223),IF(AND(T$2>$C291,T$2<=$C292),-T$223,0))","v":0},{"$f":"IF(U$2=$C291,-SUM($F$223:U223),IF(AND(U$2>$C291,U$2<=$C292),-U$223,0))","v":0},{"$f":"IF(V$2=$C291,-SUM($F$223:V223),IF(AND(V$2>$C291,V$2<=$C292),-V$223,0))","v":0},{"$f":"IF(W$2=$C291,-SUM($F$223:W223),IF(AND(W$2>$C291,W$2<=$C292),-W$223,0))","v":0},{"$f":"IF(X$2=$C291,-SUM($F$223:X223),IF(AND(X$2>$C291,X$2<=$C292),-X$223,0))","v":0},{"$f":"IF(Y$2=$C291,-SUM($F$223:Y223),IF(AND(Y$2>$C291,Y$2<=$C292),-Y$223,0))","v":0},{"$f":"IF(Z$2=$C291,-SUM($F$223:Z223),IF(AND(Z$2>$C291,Z$2<=$C292),-Z$223,0))","v":0},{"$f":"IF(AA$2=$C291,-SUM($F$223:AA223),IF(AND(AA$2>$C291,AA$2<=$C292),-AA$223,0))","v":0},{"$f":"IF(AB$2=$C291,-SUM($F$223:AB223),IF(AND(AB$2>$C291,AB$2<=$C292),-AB$223,0))","v":0},{"$f":"IF(AC$2=$C291,-SUM($F$223:AC223),IF(AND(AC$2>$C291,AC$2<=$C292),-AC$223,0))","v":0},{"$f":"IF(AD$2=$C291,-SUM($F$223:AD223),IF(AND(AD$2>$C291,AD$2<=$C292),-AD$223,0))","v":0},{"$f":"IF(AE$2=$C291,-SUM($F$223:AE223),IF(AND(AE$2>$C291,AE$2<=$C292),-AE$223,0))","v":0},{"$f":"IF(AF$2=$C291,-SUM($F$223:AF223),IF(AND(AF$2>$C291,AF$2<=$C292),-AF$223,0))","v":0},{"$f":"IF(AG$2=$C291,-SUM($F$223:AG223),IF(AND(AG$2>$C291,AG$2<=$C292),-AG$223,0))","v":0},{"$f":"IF(AH$2=$C291,-SUM($F$223:AH223),IF(AND(AH$2>$C291,AH$2<=$C292),-AH$223,0))","v":0},{"$f":"IF(AI$2=$C291,-SUM($F$223:AI223),IF(AND(AI$2>$C291,AI$2<=$C292),-AI$223,0))","v":0},{"$f":"IF(AJ$2=$C291,-SUM($F$223:AJ223),IF(AND(AJ$2>$C291,AJ$2<=$C292),-AJ$223,0))","v":0},{"$f":"IF(AK$2=$C291,-SUM($F$223:AK223),IF(AND(AK$2>$C291,AK$2<=$C292),-AK$223,0))","v":0},{"$f":"IF(AL$2=$C291,-SUM($F$223:AL223),IF(AND(AL$2>$C291,AL$2<=$C292),-AL$223,0))","v":0},{"$f":"IF(AM$2=$C291,-SUM($F$223:AM223),IF(AND(AM$2>$C291,AM$2<=$C292),-AM$223,0))","v":0},{"$f":"IF(AN$2=$C291,-SUM($F$223:AN223),IF(AND(AN$2>$C291,AN$2<=$C292),-AN$223,0))","v":0},{"$f":"IF(AO$2=$C291,-SUM($F$223:AO223),IF(AND(AO$2>$C291,AO$2<=$C292),-AO$223,0))","v":0}]
[{"$f":"SUM(F291:AN291)","v":409141.24637635675},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1439))","v":2},null,null,{"$f":"F290*$C293","v":0},{"$f":"G290*$C293","v":193474.43233482487},{"$f":"H290*$C293","v":68986.984532514369},{"$f":"I290*$C293","v":66461.048616341752},{"$f":"J290*$C293","v":80218.780892675786},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1440))","v":5},null,null,{"$f":"IF($C290=\"SAC\",F296+F293,IF(AND(F$2<=$C299,$C296-COUNTIF($E293:E293,\"<0\")<>0),IF(F$2<$C295,(-PMT(F301,F294,E300)),IF(F$2>=$C295,IFERROR(-PMT(F301,F294,E300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",G296+G293,IF(AND(G$2<=$C299,$C296-COUNTIF($E293:F293,\"<0\")<>0),IF(G$2<$C295,(-PMT(G301,G294,F300)),IF(G$2>=$C295,IFERROR(-PMT(G301,G294,F300),0),0)),0))","v":6549.1095345338217},{"$f":"IF($C290=\"SAC\",H296+H293,IF(AND(H$2<=$C299,$C296-COUNTIF($E293:G293,\"<0\")<>0),IF(H$2<$C295,(-PMT(H301,H294,G300)),IF(H$2>=$C295,IFERROR(-PMT(H301,H294,G300),0),0)),0))","v":15433.428495493254},{"$f":"IF($C290=\"SAC\",I296+I293,IF(AND(I$2<=$C299,$C296-COUNTIF($E293:H293,\"<0\")<>0),IF(I$2<$C295,(-PMT(I301,I294,H300)),IF(I$2>=$C295,IFERROR(-PMT(I301,I294,H300),0),0)),0))","v":20018.34441758203},{"$f":"IF($C290=\"SAC\",J296+J293,IF(AND(J$2<=$C299,$C296-COUNTIF($E293:I293,\"<0\")<>0),IF(J$2<$C295,(-PMT(J301,J294,I300)),IF(J$2>=$C295,IFERROR(-PMT(J301,J294,I300),0),0)),0))","v":40116.239504893631},{"$f":"IF($C290=\"SAC\",K296+K293,IF(AND(K$2<=$C299,$C296-COUNTIF($E293:J293,\"<0\")<>0),IF(K$2<$C295,(-PMT(K301,K294,J300)),IF(K$2>=$C295,IFERROR(-PMT(K301,K294,J300),0),0)),0))","v":45646.430619262435},{"$f":"IF($C290=\"SAC\",L296+L293,IF(AND(L$2<=$C299,$C296-COUNTIF($E293:K293,\"<0\")<>0),IF(L$2<$C295,(-PMT(L301,L294,K300)),IF(L$2>=$C295,IFERROR(-PMT(L301,L294,K300),0),0)),0))","v":44314.506669119532},{"$f":"IF($C290=\"SAC\",M296+M293,IF(AND(M$2<=$C299,$C296-COUNTIF($E293:L293,\"<0\")<>0),IF(M$2<$C295,(-PMT(M301,M294,L300)),IF(M$2>=$C295,IFERROR(-PMT(M301,M294,L300),0),0)),0))","v":42982.582718976613},{"$f":"IF($C290=\"SAC\",N296+N293,IF(AND(N$2<=$C299,$C296-COUNTIF($E293:M293,\"<0\")<>0),IF(N$2<$C295,(-PMT(N301,N294,M300)),IF(N$2>=$C295,IFERROR(-PMT(N301,N294,M300),0),0)),0))","v":41650.658768833717},{"$f":"IF($C290=\"SAC\",O296+O293,IF(AND(O$2<=$C299,$C296-COUNTIF($E293:N293,\"<0\")<>0),IF(O$2<$C295,(-PMT(O301,O294,N300)),IF(O$2>=$C295,IFERROR(-PMT(O301,O294,N300),0),0)),0))","v":40318.734818690806},{"$f":"IF($C290=\"SAC\",P296+P293,IF(AND(P$2<=$C299,$C296-COUNTIF($E293:O293,\"<0\")<>0),IF(P$2<$C295,(-PMT(P301,P294,O300)),IF(P$2>=$C295,IFERROR(-PMT(P301,P294,O300),0),0)),0))","v":38986.810868547895},{"$f":"IF($C290=\"SAC\",Q296+Q293,IF(AND(Q$2<=$C299,$C296-COUNTIF($E293:P293,\"<0\")<>0),IF(Q$2<$C295,(-PMT(Q301,Q294,P300)),IF(Q$2>=$C295,IFERROR(-PMT(Q301,Q294,P300),0),0)),0))","v":37654.886918404984},{"$f":"IF($C290=\"SAC\",R296+R293,IF(AND(R$2<=$C299,$C296-COUNTIF($E293:Q293,\"<0\")<>0),IF(R$2<$C295,(-PMT(R301,R294,Q300)),IF(R$2>=$C295,IFERROR(-PMT(R301,R294,Q300),0),0)),0))","v":36322.962968262073},{"$f":"IF($C290=\"SAC\",S296+S293,IF(AND(S$2<=$C299,$C296-COUNTIF($E293:R293,\"<0\")<>0),IF(S$2<$C295,(-PMT(S301,S294,R300)),IF(S$2>=$C295,IFERROR(-PMT(S301,S294,R300),0),0)),0))","v":34991.039018119169},{"$f":"IF($C290=\"SAC\",T296+T293,IF(AND(T$2<=$C299,$C296-COUNTIF($E293:S293,\"<0\")<>0),IF(T$2<$C295,(-PMT(T301,T294,S300)),IF(T$2>=$C295,IFERROR(-PMT(T301,T294,S300),0),0)),0))","v":33659.115067976258},{"$f":"IF($C290=\"SAC\",U296+U293,IF(AND(U$2<=$C299,$C296-COUNTIF($E293:T293,\"<0\")<>0),IF(U$2<$C295,(-PMT(U301,U294,T300)),IF(U$2>=$C295,IFERROR(-PMT(U301,U294,T300),0),0)),0))","v":32327.19111783335},{"$f":"IF($C290=\"SAC\",V296+V293,IF(AND(V$2<=$C299,$C296-COUNTIF($E293:U293,\"<0\")<>0),IF(V$2<$C295,(-PMT(V301,V294,U300)),IF(V$2>=$C295,IFERROR(-PMT(V301,V294,U300),0),0)),0))","v":30995.267167690443},{"$f":"IF($C290=\"SAC\",W296+W293,IF(AND(W$2<=$C299,$C296-COUNTIF($E293:V293,\"<0\")<>0),IF(W$2<$C295,(-PMT(W301,W294,V300)),IF(W$2>=$C295,IFERROR(-PMT(W301,W294,V300),0),0)),0))","v":29663.343217547539},{"$f":"IF($C290=\"SAC\",X296+X293,IF(AND(X$2<=$C299,$C296-COUNTIF($E293:W293,\"<0\")<>0),IF(X$2<$C295,(-PMT(X301,X294,W300)),IF(X$2>=$C295,IFERROR(-PMT(X301,X294,W300),0),0)),0))","v":28331.419267404628},{"$f":"IF($C290=\"SAC\",Y296+Y293,IF(AND(Y$2<=$C299,$C296-COUNTIF($E293:X293,\"<0\")<>0),IF(Y$2<$C295,(-PMT(Y301,Y294,X300)),IF(Y$2>=$C295,IFERROR(-PMT(Y301,Y294,X300),0),0)),0))","v":26999.495317261721},{"$f":"IF($C290=\"SAC\",Z296+Z293,IF(AND(Z$2<=$C299,$C296-COUNTIF($E293:Y293,\"<0\")<>0),IF(Z$2<$C295,(-PMT(Z301,Z294,Y300)),IF(Z$2>=$C295,IFERROR(-PMT(Z301,Z294,Y300),0),0)),0))","v":25667.571367118813},{"$f":"IF($C290=\"SAC\",AA296+AA293,IF(AND(AA$2<=$C299,$C296-COUNTIF($E293:Z293,\"<0\")<>0),IF(AA$2<$C295,(-PMT(AA301,AA294,Z300)),IF(AA$2>=$C295,IFERROR(-PMT(AA301,AA294,Z300),0),0)),0))","v":24335.647416975906},{"$f":"IF($C290=\"SAC\",AB296+AB293,IF(AND(AB$2<=$C299,$C296-COUNTIF($E293:AA293,\"<0\")<>0),IF(AB$2<$C295,(-PMT(AB301,AB294,AA300)),IF(AB$2>=$C295,IFERROR(-PMT(AB301,AB294,AA300),0),0)),0))","v":23003.723466832998},{"$f":"IF($C290=\"SAC\",AC296+AC293,IF(AND(AC$2<=$C299,$C296-COUNTIF($E293:AB293,\"<0\")<>0),IF(AC$2<$C295,(-PMT(AC301,AC294,AB300)),IF(AC$2>=$C295,IFERROR(-PMT(AC301,AC294,AB300),0),0)),0))","v":21671.799516690087},{"$f":"IF($C290=\"SAC\",AD296+AD293,IF(AND(AD$2<=$C299,$C296-COUNTIF($E293:AC293,\"<0\")<>0),IF(AD$2<$C295,(-PMT(AD301,AD294,AC300)),IF(AD$2>=$C295,IFERROR(-PMT(AD301,AD294,AC300),0),0)),0))","v":20339.87556654718},{"$f":"IF($C290=\"SAC\",AE296+AE293,IF(AND(AE$2<=$C299,$C296-COUNTIF($E293:AD293,\"<0\")<>0),IF(AE$2<$C295,(-PMT(AE301,AE294,AD300)),IF(AE$2>=$C295,IFERROR(-PMT(AE301,AE294,AD300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",AF296+AF293,IF(AND(AF$2<=$C299,$C296-COUNTIF($E293:AE293,\"<0\")<>0),IF(AF$2<$C295,(-PMT(AF301,AF294,AE300)),IF(AF$2>=$C295,IFERROR(-PMT(AF301,AF294,AE300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",AG296+AG293,IF(AND(AG$2<=$C299,$C296-COUNTIF($E293:AF293,\"<0\")<>0),IF(AG$2<$C295,(-PMT(AG301,AG294,AF300)),IF(AG$2>=$C295,IFERROR(-PMT(AG301,AG294,AF300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",AH296+AH293,IF(AND(AH$2<=$C299,$C296-COUNTIF($E293:AG293,\"<0\")<>0),IF(AH$2<$C295,(-PMT(AH301,AH294,AG300)),IF(AH$2>=$C295,IFERROR(-PMT(AH301,AH294,AG300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",AI296+AI293,IF(AND(AI$2<=$C299,$C296-COUNTIF($E293:AH293,\"<0\")<>0),IF(AI$2<$C295,(-PMT(AI301,AI294,AH300)),IF(AI$2>=$C295,IFERROR(-PMT(AI301,AI294,AH300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",AJ296+AJ293,IF(AND(AJ$2<=$C299,$C296-COUNTIF($E293:AI293,\"<0\")<>0),IF(AJ$2<$C295,(-PMT(AJ301,AJ294,AI300)),IF(AJ$2>=$C295,IFERROR(-PMT(AJ301,AJ294,AI300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",AK296+AK293,IF(AND(AK$2<=$C299,$C296-COUNTIF($E293:AJ293,\"<0\")<>0),IF(AK$2<$C295,(-PMT(AK301,AK294,AJ300)),IF(AK$2>=$C295,IFERROR(-PMT(AK301,AK294,AJ300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",AL296+AL293,IF(AND(AL$2<=$C299,$C296-COUNTIF($E293:AK293,\"<0\")<>0),IF(AL$2<$C295,(-PMT(AL301,AL294,AK300)),IF(AL$2>=$C295,IFERROR(-PMT(AL301,AL294,AK300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",AM296+AM293,IF(AND(AM$2<=$C299,$C296-COUNTIF($E293:AL293,\"<0\")<>0),IF(AM$2<$C295,(-PMT(AM301,AM294,AL300)),IF(AM$2>=$C295,IFERROR(-PMT(AM301,AM294,AL300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",AN296+AN293,IF(AND(AN$2<=$C299,$C296-COUNTIF($E293:AM293,\"<0\")<>0),IF(AN$2<$C295,(-PMT(AN301,AN294,AM300)),IF(AN$2>=$C295,IFERROR(-PMT(AN301,AN294,AM300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",AO296+AO293,IF(AND(AO$2<=$C299,$C296-COUNTIF($E293:AN293,\"<0\")<>0),IF(AO$2<$C295,(-PMT(AO301,AO294,AN300)),IF(AO$2>=$C295,IFERROR(-PMT(AO301,AO294,AN300),0),0)),0))","v":0}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1441))","v":0.35},null,0,{"$f":"IF($C290=\"sac\",IF(AND(F$2>=$C295,F$2<=$C299,F294<>0),E300/F294,0),IF(F$2>=$C295,F292,0))","v":0},{"$f":"IF($C290=\"sac\",IF(AND(G$2>=$C295,G$2<=$C299,G294<>0),F300/G294,0),IF(G$2>=$C295,G292,0))","v":0},0,{"$f":"IF($C290=\"sac\",IF(AND(I$2>=$C295,I$2<=$C299,I294<>0),H300/I294,0),IF(I$2>=$C295,I292,0))","v":0},{"$f":"IF($C290=\"sac\",IF(AND(J$2>=$C295,J$2<=$C299,J294<>0),I300/J294,0),IF(J$2>=$C295,J292,0))","v":15662.97454684195},19673.913591475743,19673.913591475739,19673.913591475739,19673.913591475739,19673.913591475739,19673.913591475739,19673.913591475739,19673.913591475735,19673.913591475735,19673.913591475735,19673.913591475732,19673.913591475735,19673.913591475735,19673.913591475732,19673.913591475732,19673.913591475732,19673.913591475732,19673.913591475732,19673.913591475728,19673.913591475728,0,0,0,0,0,0,0,0,0,0,0]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1442))","v":0},null,null,{"$f":"MAX(($C296-COUNTIF($E293:E293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:F293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:G293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:H293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:I293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:J293,\">0\")),0)","v":20},{"$f":"MAX(($C296-COUNTIF($E293:K293,\">0\")),0)","v":19},{"$f":"MAX(($C296-COUNTIF($E293:L293,\">0\")),0)","v":18},{"$f":"MAX(($C296-COUNTIF($E293:M293,\">0\")),0)","v":17},{"$f":"MAX(($C296-COUNTIF($E293:N293,\">0\")),0)","v":16},{"$f":"MAX(($C296-COUNTIF($E293:O293,\">0\")),0)","v":15},{"$f":"MAX(($C296-COUNTIF($E293:P293,\">0\")),0)","v":14},{"$f":"MAX(($C296-COUNTIF($E293:Q293,\">0\")),0)","v":13},{"$f":"MAX(($C296-COUNTIF($E293:R293,\">0\")),0)","v":12},{"$f":"MAX(($C296-COUNTIF($E293:S293,\">0\")),0)","v":11},{"$f":"MAX(($C296-COUNTIF($E293:T293,\">0\")),0)","v":10},{"$f":"MAX(($C296-COUNTIF($E293:U293,\">0\")),0)","v":9},{"$f":"MAX(($C296-COUNTIF($E293:V293,\">0\")),0)","v":8},{"$f":"MAX(($C296-COUNTIF($E293:W293,\">0\")),0)","v":7},{"$f":"MAX(($C296-COUNTIF($E293:X293,\">0\")),0)","v":6},{"$f":"MAX(($C296-COUNTIF($E293:Y293,\">0\")),0)","v":5},{"$f":"MAX(($C296-COUNTIF($E293:Z293,\">0\")),0)","v":4},{"$f":"MAX(($C296-COUNTIF($E293:AA293,\">0\")),0)","v":3},{"$f":"MAX(($C296-COUNTIF($E293:AB293,\">0\")),0)","v":2},{"$f":"MAX(($C296-COUNTIF($E293:AC293,\">0\")),0)","v":1},{"$f":"MAX(($C296-COUNTIF($E293:AD293,\">0\")),0)","v":0},{"$f":"MAX(($C296-COUNTIF($E293:AE293,\">0\")),0)","v":0},{"$f":"MAX(($C296-COUNTIF($E293:AF293,\">0\")),0)","v":0},{"$f":"MAX(($C296-COUNTIF($E293:AG293,\">0\")),0)","v":0},{"$f":"MAX(($C296-COUNTIF($E293:AH293,\">0\")),0)","v":0},{"$f":"MAX(($C296-COUNTIF($E293:AI293,\">0\")),0)","v":0},{"$f":"MAX(($C296-COUNTIF($E293:AJ293,\">0\")),0)","v":0},{"$f":"MAX(($C296-COUNTIF($E293:AK293,\">0\")),0)","v":0},{"$f":"MAX(($C296-COUNTIF($E293:AL293,\">0\")),0)","v":0},{"$f":"MAX(($C296-COUNTIF($E293:AM293,\">0\")),0)","v":0},{"$f":"MAX(($C296-COUNTIF($E293:AN293,\">0\")),0)","v":0}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1443))","v":5},null,null,{"$f":"F299","v":0},6549.1095345338217,{"$f":"H299","v":15433.428495493254},20018.34441758203,24453.264958051677,25972.517027786696,24640.593077643793,23308.669127500878,21976.745177357974,20644.821227215063,19312.897277072159,17980.973326929248,16649.049376786341,15317.125426643432,13985.201476500524,12653.277526357619,11321.353576214709,9989.4296260718038,8657.5056759288946,7325.581725785989,5993.6577756430806,4661.733825500175,3329.8098753572672,1997.88592521436,665.96197507145337,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C299-C295,0)+1","v":21},null,null,{"$f":"IF(F$2>=$C294,F295,0)","v":0},6549.1095345338217,{"$f":"IF(H$2>=$C294,H295,0)","v":15433.428495493254},20018.34441758203,24453.264958051677,25972.517027786696,24640.593077643793,23308.669127500878,21976.745177357974,20644.821227215063,19312.897277072159,17980.973326929248,16649.049376786341,15317.125426643432,13985.201476500524,12653.277526357619,11321.353576214709,9989.4296260718038,8657.5056759288946,7325.581725785989,5993.6577756430806,4661.733825500175,3329.8098753572672,1997.88592521436,665.96197507145337,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1444))","v":"IPCA"},null,null,{"$f":"IF(F296=0,F295,0)","v":0},0,{"$f":"IF(H296=0,H295,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X296=0,X295,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1445))","v":6.7699999999999996E-2},null,{"$f":"E300","v":0},{"$f":"E300+F299-F296+F291-F293","v":0},{"$f":"F300+G299-G296+G291-G293","v":193474.43233482487},{"$f":"G300+H299-H296+H291-H293","v":262461.41686733923},328922.46548368095,393478.27182951482,373804.35823803907,354130.44464656332,334456.53105508763,314782.61746361182,295108.70387213607,275434.79028066032,255760.87668918457,236086.96309770882,216413.04950623307,196739.13591475732,177065.2223232816,157391.30873180588,137717.39514033013,118043.4815488544,98369.567957378662,78695.654365902927,59021.740774427191,39347.827182951456,19673.913591475728,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1448))","v":25},null,null,{"$f":"AVERAGE(E298,E298+F291-F293)*F301","v":0},{"$f":"AVERAGE(F298,F298+G291-G293)*G301","v":6549.1095345338217},15433.428495493254,20018.34441758203,24453.264958051677,25972.517027786696,24640.593077643793,23308.669127500878,21976.745177357974,20644.821227215063,19312.897277072159,17980.973326929248,16649.049376786341,15317.125426643432,13985.201476500524,12653.277526357619,11321.353576214709,9989.4296260718038,8657.5056759288946,7325.581725785989,5993.6577756430806,4661.733825500175,3329.8098753572672,1997.88592521436,665.96197507145337,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Devedor",null,null,null,{"$f":"E300+F291-F293+F297","v":0},{"$f":"F300+G291-G293+G297","v":193474.43233482487},{"$f":"G300+H291-H293+H297","v":262461.41686733923},328922.46548368095,393478.27182951482,373804.35823803907,354130.44464656332,334456.53105508757,314782.61746361182,295108.70387213607,275434.79028066032,255760.87668918457,236086.96309770882,216413.04950623307,196739.13591475732,177065.2223232816,157391.30873180588,137717.39514033013,118043.4815488544,98369.567957378662,78695.654365902927,59021.740774427191,39347.827182951456,19673.913591475728,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de Juros",null,null,null,{"$f":"$C298","v":6.7699999999999996E-2},{"$f":"$C298","v":6.7699999999999996E-2},{"$f":"$C298","v":6.7699999999999996E-2},{"$f":"$C298","v":6.7699999999999996E-2},6.7699999999999996E-2,{"$f":"$C298","v":6.7699999999999996E-2},6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1446))","v":0},null,null,{"$f":"$C302*F291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F291:AN291)","v":0},null,null,{"$f":"IF(F$2=$C291,$C303,0)","v":0},{"$f":"IF(G$2=$C291,$C303,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1449))","v":3},null,null,{"$f":"IF(G292=0,0,IFERROR(AVERAGE(F293+F296,G293+G296)/(12/$C304),0))","v":818.63869181672771},{"$f":"IF(H292=0,0,IFERROR(AVERAGE(G293+G296,H293+H296)/(12/$C304),0))","v":2747.8172537533846},{"$f":"IF(I292=0,0,IFERROR(AVERAGE(H293+H296,I293+I296)/(12/$C304),0))","v":4431.4716141344106},{"$f":"IF(J292=0,0,IFERROR(AVERAGE(I293+I296,J293+J296)/(12/$C304),0))","v":7516.822990309458},10720.333765519508,11245.117161047747,10912.136173512019,10579.155185976291,10246.174198440565,9913.1932109048375,9580.2122233691098,9247.231235833382,8914.2502482976561,8581.2692607619283,8248.2882732262005,7915.3072856904746,7582.3262981547477,7249.3453106190209,6916.3643230832931,6583.3833355475672,6250.4023480118394,5917.4213604761135,5584.4403729403857,5251.459385404658,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1455))","v":"BNDES2"}]
[{"$f":"SUM(F307:AN307)","v":691725.79768371186},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1456))","v":"SAC"},null,null,{"$f":"-IF(AND(F$2>=$C308,F$2<=$C309),F$223,0)","v":0},0,0,0,0,201539.38503563072,161334.0829810189,175820.92355114385,153031.40611591848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUM(F308:AN308)","v":242104.02918929918},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1457))","v":6},null,null,{"$f":"F307*$C310","v":0},0,0,0,0,70538.78476247075,56466.929043356613,61537.32324290034,53560.992140571463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1458))","v":9},null,null,{"$f":"IF($C307=\"SAC\",F313+F310,IF(AND(F$2<=$C316,$C313-COUNTIF($E310:E310,\"<0\")<>0),IF(F$2<$C312,(-PMT(F318,F311,E317)),IF(F$2>=$C312,IFERROR(-PMT(F318,F311,E317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",G313+G310,IF(AND(G$2<=$C316,$C313-COUNTIF($E310:F310,\"<0\")<>0),IF(G$2<$C312,(-PMT(G318,G311,F317)),IF(G$2>=$C312,IFERROR(-PMT(G318,G311,F317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",H313+H310,IF(AND(H$2<=$C316,$C313-COUNTIF($E310:G310,\"<0\")<>0),IF(H$2<$C312,(-PMT(H318,H311,G317)),IF(H$2>=$C312,IFERROR(-PMT(H318,H311,G317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",I313+I310,IF(AND(I$2<=$C316,$C313-COUNTIF($E310:H310,\"<0\")<>0),IF(I$2<$C312,(-PMT(I318,I311,H317)),IF(I$2>=$C312,IFERROR(-PMT(I318,I311,H317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",J313+J310,IF(AND(J$2<=$C316,$C313-COUNTIF($E310:I310,\"<0\")<>0),IF(J$2<$C312,(-PMT(J318,J311,I317)),IF(J$2>=$C312,IFERROR(-PMT(J318,J311,I317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",K313+K310,IF(AND(K$2<=$C316,$C313-COUNTIF($E310:J310,\"<0\")<>0),IF(K$2<$C312,(-PMT(K318,K311,J317)),IF(K$2>=$C312,IFERROR(-PMT(K318,K311,J317),0),0)),0))","v":2387.7378642096346},{"$f":"IF($C307=\"SAC\",L313+L310,IF(AND(L$2<=$C316,$C313-COUNTIF($E310:K310,\"<0\")<>0),IF(L$2<$C312,(-PMT(L318,L311,K317)),IF(L$2>=$C312,IFERROR(-PMT(L318,L311,K317),0),0)),0))","v":6686.8812765368912},{"$f":"IF($C307=\"SAC\",M313+M310,IF(AND(M$2<=$C316,$C313-COUNTIF($E310:L310,\"<0\")<>0),IF(M$2<$C312,(-PMT(M318,M311,L317)),IF(M$2>=$C312,IFERROR(-PMT(M318,M311,L317),0),0)),0))","v":10681.325216426689},{"$f":"IF($C307=\"SAC\",N313+N310,IF(AND(N$2<=$C316,$C313-COUNTIF($E310:M310,\"<0\")<>0),IF(N$2<$C312,(-PMT(N318,N311,M317)),IF(N$2>=$C312,IFERROR(-PMT(N318,N311,M317),0),0)),0))","v":14577.40319215721},{"$f":"IF($C307=\"SAC\",O313+O310,IF(AND(O$2<=$C316,$C313-COUNTIF($E310:N310,\"<0\")<>0),IF(O$2<$C312,(-PMT(O318,O311,N317)),IF(O$2>=$C312,IFERROR(-PMT(O318,O311,N317),0),0)),0))","v":28085.883166177624},{"$f":"IF($C307=\"SAC\",P313+P310,IF(AND(P$2<=$C316,$C313-COUNTIF($E310:O310,\"<0\")<>0),IF(P$2<$C312,(-PMT(P318,P311,O317)),IF(P$2>=$C312,IFERROR(-PMT(P318,P311,O317),0),0)),0))","v":27266.361027371844},{"$f":"IF($C307=\"SAC\",Q313+Q310,IF(AND(Q$2<=$C316,$C313-COUNTIF($E310:P310,\"<0\")<>0),IF(Q$2<$C312,(-PMT(Q318,Q311,P317)),IF(Q$2>=$C312,IFERROR(-PMT(Q318,Q311,P317),0),0)),0))","v":26446.838888566068},{"$f":"IF($C307=\"SAC\",R313+R310,IF(AND(R$2<=$C316,$C313-COUNTIF($E310:Q310,\"<0\")<>0),IF(R$2<$C312,(-PMT(R318,R311,Q317)),IF(R$2>=$C312,IFERROR(-PMT(R318,R311,Q317),0),0)),0))","v":25627.316749760288},{"$f":"IF($C307=\"SAC\",S313+S310,IF(AND(S$2<=$C316,$C313-COUNTIF($E310:R310,\"<0\")<>0),IF(S$2<$C312,(-PMT(S318,S311,R317)),IF(S$2>=$C312,IFERROR(-PMT(S318,S311,R317),0),0)),0))","v":24807.794610954508},{"$f":"IF($C307=\"SAC\",T313+T310,IF(AND(T$2<=$C316,$C313-COUNTIF($E310:S310,\"<0\")<>0),IF(T$2<$C312,(-PMT(T318,T311,S317)),IF(T$2>=$C312,IFERROR(-PMT(T318,T311,S317),0),0)),0))","v":23988.272472148732},{"$f":"IF($C307=\"SAC\",U313+U310,IF(AND(U$2<=$C316,$C313-COUNTIF($E310:T310,\"<0\")<>0),IF(U$2<$C312,(-PMT(U318,U311,T317)),IF(U$2>=$C312,IFERROR(-PMT(U318,U311,T317),0),0)),0))","v":23168.750333342949},{"$f":"IF($C307=\"SAC\",V313+V310,IF(AND(V$2<=$C316,$C313-COUNTIF($E310:U310,\"<0\")<>0),IF(V$2<$C312,(-PMT(V318,V311,U317)),IF(V$2>=$C312,IFERROR(-PMT(V318,V311,U317),0),0)),0))","v":22349.228194537172},{"$f":"IF($C307=\"SAC\",W313+W310,IF(AND(W$2<=$C316,$C313-COUNTIF($E310:V310,\"<0\")<>0),IF(W$2<$C312,(-PMT(W318,W311,V317)),IF(W$2>=$C312,IFERROR(-PMT(W318,W311,V317),0),0)),0))","v":21529.706055731393},{"$f":"IF($C307=\"SAC\",X313+X310,IF(AND(X$2<=$C316,$C313-COUNTIF($E310:W310,\"<0\")<>0),IF(X$2<$C312,(-PMT(X318,X311,W317)),IF(X$2>=$C312,IFERROR(-PMT(X318,X311,W317),0),0)),0))","v":20710.183916925613},{"$f":"IF($C307=\"SAC\",Y313+Y310,IF(AND(Y$2<=$C316,$C313-COUNTIF($E310:X310,\"<0\")<>0),IF(Y$2<$C312,(-PMT(Y318,Y311,X317)),IF(Y$2>=$C312,IFERROR(-PMT(Y318,Y311,X317),0),0)),0))","v":19890.661778119837},{"$f":"IF($C307=\"SAC\",Z313+Z310,IF(AND(Z$2<=$C316,$C313-COUNTIF($E310:Y310,\"<0\")<>0),IF(Z$2<$C312,(-PMT(Z318,Z311,Y317)),IF(Z$2>=$C312,IFERROR(-PMT(Z318,Z311,Y317),0),0)),0))","v":19071.13963931406},{"$f":"IF($C307=\"SAC\",AA313+AA310,IF(AND(AA$2<=$C316,$C313-COUNTIF($E310:Z310,\"<0\")<>0),IF(AA$2<$C312,(-PMT(AA318,AA311,Z317)),IF(AA$2>=$C312,IFERROR(-PMT(AA318,AA311,Z317),0),0)),0))","v":18251.617500508284},{"$f":"IF($C307=\"SAC\",AB313+AB310,IF(AND(AB$2<=$C316,$C313-COUNTIF($E310:AA310,\"<0\")<>0),IF(AB$2<$C312,(-PMT(AB318,AB311,AA317)),IF(AB$2>=$C312,IFERROR(-PMT(AB318,AB311,AA317),0),0)),0))","v":17432.095361702508},{"$f":"IF($C307=\"SAC\",AC313+AC310,IF(AND(AC$2<=$C316,$C313-COUNTIF($E310:AB310,\"<0\")<>0),IF(AC$2<$C312,(-PMT(AC318,AC311,AB317)),IF(AC$2>=$C312,IFERROR(-PMT(AC318,AC311,AB317),0),0)),0))","v":16612.573222896732},{"$f":"IF($C307=\"SAC\",AD313+AD310,IF(AND(AD$2<=$C316,$C313-COUNTIF($E310:AC310,\"<0\")<>0),IF(AD$2<$C312,(-PMT(AD318,AD311,AC317)),IF(AD$2>=$C312,IFERROR(-PMT(AD318,AD311,AC317),0),0)),0))","v":15793.051084090954},{"$f":"IF($C307=\"SAC\",AE313+AE310,IF(AND(AE$2<=$C316,$C313-COUNTIF($E310:AD310,\"<0\")<>0),IF(AE$2<$C312,(-PMT(AE318,AE311,AD317)),IF(AE$2>=$C312,IFERROR(-PMT(AE318,AE311,AD317),0),0)),0))","v":14973.528945285176},{"$f":"IF($C307=\"SAC\",AF313+AF310,IF(AND(AF$2<=$C316,$C313-COUNTIF($E310:AE310,\"<0\")<>0),IF(AF$2<$C312,(-PMT(AF318,AF311,AE317)),IF(AF$2>=$C312,IFERROR(-PMT(AF318,AF311,AE317),0),0)),0))","v":14154.006806479401},{"$f":"IF($C307=\"SAC\",AG313+AG310,IF(AND(AG$2<=$C316,$C313-COUNTIF($E310:AF310,\"<0\")<>0),IF(AG$2<$C312,(-PMT(AG318,AG311,AF317)),IF(AG$2>=$C312,IFERROR(-PMT(AG318,AG311,AF317),0),0)),0))","v":13334.484667673622},{"$f":"IF($C307=\"SAC\",AH313+AH310,IF(AND(AH$2<=$C316,$C313-COUNTIF($E310:AG310,\"<0\")<>0),IF(AH$2<$C312,(-PMT(AH318,AH311,AG317)),IF(AH$2>=$C312,IFERROR(-PMT(AH318,AH311,AG317),0),0)),0))","v":12514.962528867844},{"$f":"IF($C307=\"SAC\",AI313+AI310,IF(AND(AI$2<=$C316,$C313-COUNTIF($E310:AH310,\"<0\")<>0),IF(AI$2<$C312,(-PMT(AI318,AI311,AH317)),IF(AI$2>=$C312,IFERROR(-PMT(AI318,AI311,AH317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",AJ313+AJ310,IF(AND(AJ$2<=$C316,$C313-COUNTIF($E310:AI310,\"<0\")<>0),IF(AJ$2<$C312,(-PMT(AJ318,AJ311,AI317)),IF(AJ$2>=$C312,IFERROR(-PMT(AJ318,AJ311,AI317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",AK313+AK310,IF(AND(AK$2<=$C316,$C313-COUNTIF($E310:AJ310,\"<0\")<>0),IF(AK$2<$C312,(-PMT(AK318,AK311,AJ317)),IF(AK$2>=$C312,IFERROR(-PMT(AK318,AK311,AJ317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",AL313+AL310,IF(AND(AL$2<=$C316,$C313-COUNTIF($E310:AK310,\"<0\")<>0),IF(AL$2<$C312,(-PMT(AL318,AL311,AK317)),IF(AL$2>=$C312,IFERROR(-PMT(AL318,AL311,AK317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",AM313+AM310,IF(AND(AM$2<=$C316,$C313-COUNTIF($E310:AL310,\"<0\")<>0),IF(AM$2<$C312,(-PMT(AM318,AM311,AL317)),IF(AM$2>=$C312,IFERROR(-PMT(AM318,AM311,AL317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",AN313+AN310,IF(AND(AN$2<=$C316,$C313-COUNTIF($E310:AM310,\"<0\")<>0),IF(AN$2<$C312,(-PMT(AN318,AN311,AM317)),IF(AN$2>=$C312,IFERROR(-PMT(AN318,AN311,AM317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",AO313+AO310,IF(AND(AO$2<=$C316,$C313-COUNTIF($E310:AN310,\"<0\")<>0),IF(AO$2<$C312,(-PMT(AO318,AO311,AN317)),IF(AO$2>=$C312,IFERROR(-PMT(AO318,AO311,AN317),0),0)),0))","v":0}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1459))","v":0.35},null,0,{"$f":"IF($C307=\"sac\",IF(AND(F$2>=$C312,F$2<=$C316,F311<>0),E317/F311,0),IF(F$2>=$C312,F309,0))","v":0},{"$f":"IF($C307=\"sac\",IF(AND(G$2>=$C312,G$2<=$C316,G311<>0),F317/G311,0),IF(G$2>=$C312,G309,0))","v":0},0,0,0,0,0,0,0,12105.201459464959,12105.201459464959,12105.201459464959,12105.201459464957,12105.201459464957,12105.201459464957,12105.201459464955,12105.201459464955,12105.201459464954,12105.201459464954,12105.201459464954,12105.201459464954,12105.201459464954,12105.201459464954,12105.201459464954,12105.201459464955,12105.201459464955,12105.201459464957,12105.201459464955,12105.201459464955,0,0,0,0,0,0,0]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1460))","v":0},null,null,{"$f":"MAX(($C313-COUNTIF($E310:E310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:F310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:G310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:H310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:I310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:J310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:K310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:L310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:M310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:N310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:O310,\">0\")),0)","v":19},{"$f":"MAX(($C313-COUNTIF($E310:P310,\">0\")),0)","v":18},{"$f":"MAX(($C313-COUNTIF($E310:Q310,\">0\")),0)","v":17},{"$f":"MAX(($C313-COUNTIF($E310:R310,\">0\")),0)","v":16},{"$f":"MAX(($C313-COUNTIF($E310:S310,\">0\")),0)","v":15},{"$f":"MAX(($C313-COUNTIF($E310:T310,\">0\")),0)","v":14},{"$f":"MAX(($C313-COUNTIF($E310:U310,\">0\")),0)","v":13},{"$f":"MAX(($C313-COUNTIF($E310:V310,\">0\")),0)","v":12},{"$f":"MAX(($C313-COUNTIF($E310:W310,\">0\")),0)","v":11},{"$f":"MAX(($C313-COUNTIF($E310:X310,\">0\")),0)","v":10},{"$f":"MAX(($C313-COUNTIF($E310:Y310,\">0\")),0)","v":9},{"$f":"MAX(($C313-COUNTIF($E310:Z310,\">0\")),0)","v":8},{"$f":"MAX(($C313-COUNTIF($E310:AA310,\">0\")),0)","v":7},{"$f":"MAX(($C313-COUNTIF($E310:AB310,\">0\")),0)","v":6},{"$f":"MAX(($C313-COUNTIF($E310:AC310,\">0\")),0)","v":5},{"$f":"MAX(($C313-COUNTIF($E310:AD310,\">0\")),0)","v":4},{"$f":"MAX(($C313-COUNTIF($E310:AE310,\">0\")),0)","v":3},{"$f":"MAX(($C313-COUNTIF($E310:AF310,\">0\")),0)","v":2},{"$f":"MAX(($C313-COUNTIF($E310:AG310,\">0\")),0)","v":1},{"$f":"MAX(($C313-COUNTIF($E310:AH310,\">0\")),0)","v":0},{"$f":"MAX(($C313-COUNTIF($E310:AI310,\">0\")),0)","v":0},{"$f":"MAX(($C313-COUNTIF($E310:AJ310,\">0\")),0)","v":0},{"$f":"MAX(($C313-COUNTIF($E310:AK310,\">0\")),0)","v":0},{"$f":"MAX(($C313-COUNTIF($E310:AL310,\">0\")),0)","v":0},{"$f":"MAX(($C313-COUNTIF($E310:AM310,\">0\")),0)","v":0},{"$f":"MAX(($C313-COUNTIF($E310:AN310,\">0\")),0)","v":0}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1461))","v":10},null,null,{"$f":"F316","v":0},0,0,0,0,2387.7378642096346,6686.8812765368912,10681.325216426689,14577.40319215721,15980.681706712665,15161.159567906887,14341.637429101109,13522.115290295331,12702.593151489551,11883.071012683773,11063.548873877995,10244.026735072217,9424.504596266439,8604.982457460661,7785.4603186548848,6965.9381798491067,6146.4160410433306,5326.8939022375525,4507.3717634317763,3687.8496246259983,2868.3274858202212,2048.8053470144437,1229.2832082086663,409.76106940288872,0,0,0,0,0,0,0]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C316-C312,0)+1","v":20},null,null,{"$f":"IF(F$2>=$C311,F312,0)","v":0},0,0,0,0,2387.7378642096346,6686.8812765368912,10681.325216426689,14577.40319215721,15980.681706712665,15161.159567906887,14341.637429101109,13522.115290295331,12702.593151489551,11883.071012683773,11063.548873877995,10244.026735072217,9424.504596266439,8604.982457460661,7785.4603186548848,6965.9381798491067,6146.4160410433306,5326.8939022375525,4507.3717634317763,3687.8496246259983,2868.3274858202212,2048.8053470144437,1229.2832082086663,409.76106940288872,0,0,0,0,0,0,0]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1462))","v":"IPCA"},null,null,{"$f":"IF(F313=0,F312,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1463))","v":6.7699999999999996E-2},null,{"$f":"E317","v":0},{"$f":"E317+F316-F313+F308-F310","v":0},{"$f":"F317+G316-G313+G308-G310","v":0},0,0,0,70538.78476247075,127005.71380582737,188543.03704872771,242104.02918929918,229998.82772983421,217893.62627036925,205788.42481090428,193683.22335143932,181578.02189197435,169472.82043250938,157367.61897304442,145262.41751357945,133157.21605411448,121052.01459464953,108946.81313518457,96841.611675719629,84736.410216254677,72631.208756789725,60526.007297324773,48420.805837859822,36315.60437839487,24210.402918929911,12105.201459464955,0,0,0,0,0,0,0,0]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1466))","v":29},null,null,{"$f":"AVERAGE(E315,E315+F308-F310)*F318","v":0},{"$f":"AVERAGE(F315,F315+G308-G310)*G318","v":0},0,0,0,2387.7378642096346,6686.8812765368912,10681.325216426689,14577.40319215721,15980.681706712665,15161.159567906887,14341.637429101109,13522.115290295331,12702.593151489551,11883.071012683773,11063.548873877995,10244.026735072217,9424.504596266439,8604.982457460661,7785.4603186548848,6965.9381798491067,6146.4160410433306,5326.8939022375525,4507.3717634317763,3687.8496246259983,2868.3274858202212,2048.8053470144437,1229.2832082086663,409.76106940288872,0,0,0,0,0,0,0]
[null,"Saldo Devedor",null,null,0,{"$f":"E317+F308-F310+F314","v":0},{"$f":"F317+G308-G310+G314","v":0},0,0,0,70538.78476247075,127005.71380582737,188543.03704872771,242104.02918929918,229998.82772983421,217893.62627036925,205788.42481090428,193683.22335143932,181578.02189197435,169472.82043250938,157367.61897304442,145262.41751357945,133157.21605411448,121052.01459464953,108946.81313518458,96841.611675719629,84736.410216254677,72631.208756789725,60526.007297324773,48420.805837859822,36315.60437839487,24210.402918929911,12105.201459464955,0,0,0,0,0,0,0,0]
[null,"Taxa de Juros",null,null,null,{"$f":"($C315)","v":6.7699999999999996E-2},{"$f":"($C315)","v":6.7699999999999996E-2},6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,{"$f":"($C315)","v":6.7699999999999996E-2},6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1464))","v":0},null,null,{"$f":"$C319*F308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F308:AN308)","v":0},null,null,{"$f":"IF(F$2=$C308,$C320,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1467))","v":3},null,null,{"$f":"IF(G309=0,0,IFERROR(AVERAGE(F310+F313,G310+G313)/(12/$C321),0))","v":0},0,0,0,298.46723302620433,1134.3273925933158,2171.0258116204477,3157.3410510729873,5332.9107947918546,6919.030524193684,6714.149989492239,6509.269454790794,6304.38892008935,6099.508385387905,5894.6278506864601,5689.7473159850151,5484.8667812835702,5279.9862465821261,5075.1057118806812,4870.2251771792371,4665.3446424777931,4460.464107776349,4255.583573074905,4050.7030383734609,3845.822503672016,3640.9419689705719,3436.0614342691279,3231.1808995676829,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1473))","v":"BNDES3"}]
[{"$f":"SUM(F324:AN324)","v":365594.73699654749},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1474))","v":"SAC"},null,null,{"$f":"-IF(AND(F$2>=$C325,F$2<=$C326),F$223,0)","v":0},0,0,0,0,0,0,0,0,150660.12723600326,129353.69438044075,42368.503238150319,43212.412141953107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUM(F325:AN325)","v":127958.1579487916},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1475))","v":10},null,null,{"$f":"F324*$C327","v":0},0,0,0,0,0,0,0,0,52731.04453260114,45273.793033154259,14828.976133352611,15124.344249683587,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1476))","v":13},null,null,{"$f":"IF($C324=\"SAC\",F330+F327,IF(AND(F$2<=$C333,$C330-COUNTIF($E327:E327,\"<0\")<>0),IF(F$2<$C329,(-PMT(F335,F328,E334)),IF(F$2>=$C329,IFERROR(-PMT(F335,F328,E334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",G330+G327,IF(AND(G$2<=$C333,$C330-COUNTIF($E327:F327,\"<0\")<>0),IF(G$2<$C329,(-PMT(G335,G328,F334)),IF(G$2>=$C329,IFERROR(-PMT(G335,G328,F334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",H330+H327,IF(AND(H$2<=$C333,$C330-COUNTIF($E327:G327,\"<0\")<>0),IF(H$2<$C329,(-PMT(H335,H328,G334)),IF(H$2>=$C329,IFERROR(-PMT(H335,H328,G334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",I330+I327,IF(AND(I$2<=$C333,$C330-COUNTIF($E327:H327,\"<0\")<>0),IF(I$2<$C329,(-PMT(I335,I328,H334)),IF(I$2>=$C329,IFERROR(-PMT(I335,I328,H334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",J330+J327,IF(AND(J$2<=$C333,$C330-COUNTIF($E327:I327,\"<0\")<>0),IF(J$2<$C329,(-PMT(J335,J328,I334)),IF(J$2>=$C329,IFERROR(-PMT(J335,J328,I334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",K330+K327,IF(AND(K$2<=$C333,$C330-COUNTIF($E327:J327,\"<0\")<>0),IF(K$2<$C329,(-PMT(K335,K328,J334)),IF(K$2>=$C329,IFERROR(-PMT(K335,K328,J334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",L330+L327,IF(AND(L$2<=$C333,$C330-COUNTIF($E327:K327,\"<0\")<>0),IF(L$2<$C329,(-PMT(L335,L328,K334)),IF(L$2>=$C329,IFERROR(-PMT(L335,L328,K334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",M330+M327,IF(AND(M$2<=$C333,$C330-COUNTIF($E327:L327,\"<0\")<>0),IF(M$2<$C329,(-PMT(M335,M328,L334)),IF(M$2>=$C329,IFERROR(-PMT(M335,M328,L334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",N330+N327,IF(AND(N$2<=$C333,$C330-COUNTIF($E327:M327,\"<0\")<>0),IF(N$2<$C329,(-PMT(N335,N328,M334)),IF(N$2>=$C329,IFERROR(-PMT(N335,N328,M334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",O330+O327,IF(AND(O$2<=$C333,$C330-COUNTIF($E327:N327,\"<0\")<>0),IF(O$2<$C329,(-PMT(O335,O328,N334)),IF(O$2>=$C329,IFERROR(-PMT(O335,O328,N334),0),0)),0))","v":1784.9458574285484},{"$f":"IF($C324=\"SAC\",P330+P327,IF(AND(P$2<=$C333,$C330-COUNTIF($E327:O327,\"<0\")<>0),IF(P$2<$C329,(-PMT(P335,P328,O334)),IF(P$2>=$C329,IFERROR(-PMT(P335,P328,O334),0),0)),0))","v":5102.4096090293688},{"$f":"IF($C324=\"SAC\",Q330+Q327,IF(AND(Q$2<=$C333,$C330-COUNTIF($E327:P327,\"<0\")<>0),IF(Q$2<$C329,(-PMT(Q335,Q328,P334)),IF(Q$2>=$C329,IFERROR(-PMT(Q335,Q328,P334),0),0)),0))","v":7136.8883453156259},{"$f":"IF($C324=\"SAC\",R330+R327,IF(AND(R$2<=$C333,$C330-COUNTIF($E327:Q327,\"<0\")<>0),IF(R$2<$C329,(-PMT(R335,R328,Q334)),IF(R$2>=$C329,IFERROR(-PMT(R335,R328,Q334),0),0)),0))","v":8150.8082402814007},{"$f":"IF($C324=\"SAC\",S330+S327,IF(AND(S$2<=$C333,$C330-COUNTIF($E327:R327,\"<0\")<>0),IF(S$2<$C329,(-PMT(S335,S328,R334)),IF(S$2>=$C329,IFERROR(-PMT(S335,S328,R334),0),0)),0))","v":16389.440687022252},{"$f":"IF($C324=\"SAC\",T330+T327,IF(AND(T$2<=$C333,$C330-COUNTIF($E327:S327,\"<0\")<>0),IF(T$2<$C329,(-PMT(T335,T328,S334)),IF(T$2>=$C329,IFERROR(-PMT(T335,T328,S334),0),0)),0))","v":15848.017731201431},{"$f":"IF($C324=\"SAC\",U330+U327,IF(AND(U$2<=$C333,$C330-COUNTIF($E327:T327,\"<0\")<>0),IF(U$2<$C329,(-PMT(U335,U328,T334)),IF(U$2>=$C329,IFERROR(-PMT(U335,U328,T334),0),0)),0))","v":15306.594775380607},{"$f":"IF($C324=\"SAC\",V330+V327,IF(AND(V$2<=$C333,$C330-COUNTIF($E327:U327,\"<0\")<>0),IF(V$2<$C329,(-PMT(V335,V328,U334)),IF(V$2>=$C329,IFERROR(-PMT(V335,V328,U334),0),0)),0))","v":14765.171819559782},{"$f":"IF($C324=\"SAC\",W330+W327,IF(AND(W$2<=$C333,$C330-COUNTIF($E327:V327,\"<0\")<>0),IF(W$2<$C329,(-PMT(W335,W328,V334)),IF(W$2>=$C329,IFERROR(-PMT(W335,W328,V334),0),0)),0))","v":14223.74886373896},{"$f":"IF($C324=\"SAC\",X330+X327,IF(AND(X$2<=$C333,$C330-COUNTIF($E327:W327,\"<0\")<>0),IF(X$2<$C329,(-PMT(X335,X328,W334)),IF(X$2>=$C329,IFERROR(-PMT(X335,X328,W334),0),0)),0))","v":13682.325907918135},{"$f":"IF($C324=\"SAC\",Y330+Y327,IF(AND(Y$2<=$C333,$C330-COUNTIF($E327:X327,\"<0\")<>0),IF(Y$2<$C329,(-PMT(Y335,Y328,X334)),IF(Y$2>=$C329,IFERROR(-PMT(Y335,Y328,X334),0),0)),0))","v":13140.902952097311},{"$f":"IF($C324=\"SAC\",Z330+Z327,IF(AND(Z$2<=$C333,$C330-COUNTIF($E327:Y327,\"<0\")<>0),IF(Z$2<$C329,(-PMT(Z335,Z328,Y334)),IF(Z$2>=$C329,IFERROR(-PMT(Z335,Z328,Y334),0),0)),0))","v":12599.479996276485},{"$f":"IF($C324=\"SAC\",AA330+AA327,IF(AND(AA$2<=$C333,$C330-COUNTIF($E327:Z327,\"<0\")<>0),IF(AA$2<$C329,(-PMT(AA335,AA328,Z334)),IF(AA$2>=$C329,IFERROR(-PMT(AA335,AA328,Z334),0),0)),0))","v":12058.05704045566},{"$f":"IF($C324=\"SAC\",AB330+AB327,IF(AND(AB$2<=$C333,$C330-COUNTIF($E327:AA327,\"<0\")<>0),IF(AB$2<$C329,(-PMT(AB335,AB328,AA334)),IF(AB$2>=$C329,IFERROR(-PMT(AB335,AB328,AA334),0),0)),0))","v":11516.634084634836},{"$f":"IF($C324=\"SAC\",AC330+AC327,IF(AND(AC$2<=$C333,$C330-COUNTIF($E327:AB327,\"<0\")<>0),IF(AC$2<$C329,(-PMT(AC335,AC328,AB334)),IF(AC$2>=$C329,IFERROR(-PMT(AC335,AC328,AB334),0),0)),0))","v":10975.211128814011},{"$f":"IF($C324=\"SAC\",AD330+AD327,IF(AND(AD$2<=$C333,$C330-COUNTIF($E327:AC327,\"<0\")<>0),IF(AD$2<$C329,(-PMT(AD335,AD328,AC334)),IF(AD$2>=$C329,IFERROR(-PMT(AD335,AD328,AC334),0),0)),0))","v":10433.788172993185},{"$f":"IF($C324=\"SAC\",AE330+AE327,IF(AND(AE$2<=$C333,$C330-COUNTIF($E327:AD327,\"<0\")<>0),IF(AE$2<$C329,(-PMT(AE335,AE328,AD334)),IF(AE$2>=$C329,IFERROR(-PMT(AE335,AE328,AD334),0),0)),0))","v":9892.3652171723606},{"$f":"IF($C324=\"SAC\",AF330+AF327,IF(AND(AF$2<=$C333,$C330-COUNTIF($E327:AE327,\"<0\")<>0),IF(AF$2<$C329,(-PMT(AF335,AF328,AE334)),IF(AF$2>=$C329,IFERROR(-PMT(AF335,AF328,AE334),0),0)),0))","v":9350.9422613515362},{"$f":"IF($C324=\"SAC\",AG330+AG327,IF(AND(AG$2<=$C333,$C330-COUNTIF($E327:AF327,\"<0\")<>0),IF(AG$2<$C329,(-PMT(AG335,AG328,AF334)),IF(AG$2>=$C329,IFERROR(-PMT(AG335,AG328,AF334),0),0)),0))","v":8809.5193055307118},{"$f":"IF($C324=\"SAC\",AH330+AH327,IF(AND(AH$2<=$C333,$C330-COUNTIF($E327:AG327,\"<0\")<>0),IF(AH$2<$C329,(-PMT(AH335,AH328,AG334)),IF(AH$2>=$C329,IFERROR(-PMT(AH335,AH328,AG334),0),0)),0))","v":8268.0963497098874},{"$f":"IF($C324=\"SAC\",AI330+AI327,IF(AND(AI$2<=$C333,$C330-COUNTIF($E327:AH327,\"<0\")<>0),IF(AI$2<$C329,(-PMT(AI335,AI328,AH334)),IF(AI$2>=$C329,IFERROR(-PMT(AI335,AI328,AH334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",AJ330+AJ327,IF(AND(AJ$2<=$C333,$C330-COUNTIF($E327:AI327,\"<0\")<>0),IF(AJ$2<$C329,(-PMT(AJ335,AJ328,AI334)),IF(AJ$2>=$C329,IFERROR(-PMT(AJ335,AJ328,AI334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",AK330+AK327,IF(AND(AK$2<=$C333,$C330-COUNTIF($E327:AJ327,\"<0\")<>0),IF(AK$2<$C329,(-PMT(AK335,AK328,AJ334)),IF(AK$2>=$C329,IFERROR(-PMT(AK335,AK328,AJ334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",AL330+AL327,IF(AND(AL$2<=$C333,$C330-COUNTIF($E327:AK327,\"<0\")<>0),IF(AL$2<$C329,(-PMT(AL335,AL328,AK334)),IF(AL$2>=$C329,IFERROR(-PMT(AL335,AL328,AK334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",AM330+AM327,IF(AND(AM$2<=$C333,$C330-COUNTIF($E327:AL327,\"<0\")<>0),IF(AM$2<$C329,(-PMT(AM335,AM328,AL334)),IF(AM$2>=$C329,IFERROR(-PMT(AM335,AM328,AL334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",AN330+AN327,IF(AND(AN$2<=$C333,$C330-COUNTIF($E327:AM327,\"<0\")<>0),IF(AN$2<$C329,(-PMT(AN335,AN328,AM334)),IF(AN$2>=$C329,IFERROR(-PMT(AN335,AN328,AM334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",AO330+AO327,IF(AND(AO$2<=$C333,$C330-COUNTIF($E327:AN327,\"<0\")<>0),IF(AO$2<$C329,(-PMT(AO335,AO328,AN334)),IF(AO$2>=$C329,IFERROR(-PMT(AO335,AO328,AN334),0),0)),0))","v":0}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1477))","v":0.35},null,0,{"$f":"IF($C324=\"sac\",IF(AND(F$2>=$C329,F$2<=$C333,F328<>0),E334/F328,0),IF(F$2>=$C329,F326,0))","v":0},{"$f":"IF($C324=\"sac\",IF(AND(G$2>=$C329,G$2<=$C333,G328<>0),F334/G328,0),IF(G$2>=$C329,G326,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,7997.3848717994751,7997.3848717994751,7997.3848717994761,7997.3848717994761,7997.384871799477,7997.3848717994779,7997.384871799477,7997.3848717994761,7997.3848717994761,7997.3848717994761,7997.3848717994761,7997.3848717994751,7997.3848717994751,7997.3848717994742,7997.3848717994751,7997.3848717994751,0,0,0,0,0,0,0]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1478))","v":0},null,null,{"$f":"MAX(($C330-COUNTIF($E327:E327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:F327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:G327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:H327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:I327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:J327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:K327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:L327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:M327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:N327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:O327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:P327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:Q327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:R327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:S327,\">0\")),0)","v":15},{"$f":"MAX(($C330-COUNTIF($E327:T327,\">0\")),0)","v":14},{"$f":"MAX(($C330-COUNTIF($E327:U327,\">0\")),0)","v":13},{"$f":"MAX(($C330-COUNTIF($E327:V327,\">0\")),0)","v":12},{"$f":"MAX(($C330-COUNTIF($E327:W327,\">0\")),0)","v":11},{"$f":"MAX(($C330-COUNTIF($E327:X327,\">0\")),0)","v":10},{"$f":"MAX(($C330-COUNTIF($E327:Y327,\">0\")),0)","v":9},{"$f":"MAX(($C330-COUNTIF($E327:Z327,\">0\")),0)","v":8},{"$f":"MAX(($C330-COUNTIF($E327:AA327,\">0\")),0)","v":7},{"$f":"MAX(($C330-COUNTIF($E327:AB327,\">0\")),0)","v":6},{"$f":"MAX(($C330-COUNTIF($E327:AC327,\">0\")),0)","v":5},{"$f":"MAX(($C330-COUNTIF($E327:AD327,\">0\")),0)","v":4},{"$f":"MAX(($C330-COUNTIF($E327:AE327,\">0\")),0)","v":3},{"$f":"MAX(($C330-COUNTIF($E327:AF327,\">0\")),0)","v":2},{"$f":"MAX(($C330-COUNTIF($E327:AG327,\">0\")),0)","v":1},{"$f":"MAX(($C330-COUNTIF($E327:AH327,\">0\")),0)","v":0},{"$f":"MAX(($C330-COUNTIF($E327:AI327,\">0\")),0)","v":0},{"$f":"MAX(($C330-COUNTIF($E327:AJ327,\">0\")),0)","v":0},{"$f":"MAX(($C330-COUNTIF($E327:AK327,\">0\")),0)","v":0},{"$f":"MAX(($C330-COUNTIF($E327:AL327,\">0\")),0)","v":0},{"$f":"MAX(($C330-COUNTIF($E327:AM327,\">0\")),0)","v":0},{"$f":"MAX(($C330-COUNTIF($E327:AN327,\">0\")),0)","v":0}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1479))","v":14},null,null,{"$f":"F333","v":0},0,0,0,0,0,0,0,0,1784.9458574285484,5102.4096090293688,7136.8883453156259,8150.8082402814007,8392.0558152227786,7850.632859401956,7309.2099035811307,6767.7869477603072,6226.3639919394827,5684.9410361186574,5143.5180802978339,4602.0951244770085,4060.6721686561837,3519.2492128353592,2977.8262570145343,2436.4033011937104,1894.9803453728855,1353.5573895520617,812.13443373123664,270.71147791041221,0,0,0,0,0,0,0]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C333-C329,0)+1","v":16},null,null,{"$f":"IF(F$2>=$C328,F329,0)","v":0},0,0,0,0,0,0,0,0,1784.9458574285484,5102.4096090293688,7136.8883453156259,8150.8082402814007,8392.0558152227786,7850.632859401956,7309.2099035811307,6767.7869477603072,6226.3639919394827,5684.9410361186574,5143.5180802978339,4602.0951244770085,4060.6721686561837,3519.2492128353592,2977.8262570145343,2436.4033011937104,1894.9803453728855,1353.5573895520617,812.13443373123664,270.71147791041221,0,0,0,0,0,0,0]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1480))","v":"IPCA"},null,null,{"$f":"IF(F330=0,F329,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1481))","v":6.7699999999999996E-2},null,{"$f":"E334","v":0},{"$f":"E334+F333-F330+F325-F327","v":0},{"$f":"F334+G333-G330+G325-G327","v":0},0,0,0,0,0,0,0,52731.04453260114,98004.837565755399,112833.81369910801,127958.1579487916,119960.77307699215,111963.38820519266,103966.00333339319,95968.618461593724,87971.233589794254,79973.84871799477,71976.463846195285,63979.078974395808,55981.694102596332,47984.309230796855,39986.924358997385,31989.539487197901,23992.154615398431,15994.76974359895,7997.3848717994751,0,0,0,0,0,0,0,0]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1484))","v":29},null,null,{"$f":"AVERAGE(E332,E332+F325-F327)*F335","v":0},{"$f":"AVERAGE(F332,F332+G325-G327)*G335","v":0},0,0,0,0,0,0,0,1784.9458574285484,5102.4096090293688,7136.8883453156259,8150.8082402814007,8392.0558152227786,7850.632859401956,7309.2099035811307,6767.7869477603072,6226.3639919394827,5684.9410361186574,5143.5180802978339,4602.0951244770085,4060.6721686561837,3519.2492128353592,2977.8262570145343,2436.4033011937104,1894.9803453728855,1353.5573895520617,812.13443373123664,270.71147791041221,0,0,0,0,0,0,0]
[null,"Saldo Devedor",null,null,0,{"$f":"E334+F325-F327+F331","v":0},{"$f":"F334+G325-G327+G331","v":0},0,0,0,0,0,0,0,52731.04453260114,98004.837565755399,112833.81369910801,127958.1579487916,119960.77307699213,111963.38820519266,103966.00333339319,95968.618461593724,87971.233589794254,79973.84871799477,71976.463846195285,63979.078974395808,55981.694102596332,47984.309230796855,39986.924358997378,31989.539487197901,23992.154615398424,15994.76974359895,7997.3848717994751,0,0,0,0,0,0,0,0]
[null,"Taxa de Juros",null,null,null,{"$f":"($C332)","v":6.7699999999999996E-2},{"$f":"($C332)","v":6.7699999999999996E-2},6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1482))","v":0},null,null,{"$f":"$C336*F325","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F325:AN325)","v":0},null,null,{"$f":"IF(F$2=$C325,$C337,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1485))","v":3},null,null,{"$f":"IF(G326=0,0,IFERROR(AVERAGE(F327+F330,G327+G330)/(12/$C338),0))","v":0},0,0,0,0,0,0,0,223.11823217856855,860.91943330723961,1529.9122442931243,1910.9620731996283,3067.5311159129565,4029.6823022779604,3894.3265633227547,3758.9708243675486,3623.6150854123425,3488.2593464571369,3352.9036075019308,3217.5478685467242,3082.1921295915181,2946.836390636312,2811.4806516811059,2676.1249127258998,2540.7691737706932,2405.4134348154871,2270.057695860281,2134.7019569050749,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1491))","v":"DebInfra1"}]
[{"$f":"SUM(F341:AN341)","v":999943.37723494112},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1492))","v":"SAC"},null,null,{"$f":"-IF(AND(F$2>=$C342,F$2<=$C343),F$223,0)","v":0},383752.47997342126,197105.67009289822,189888.71033240503,229196.51683621653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUM(F342:AN342)","v":0},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1493))","v":2},null,null,{"$f":"F341*$C344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1494))","v":5},null,null,{"$f":"IF($C341=\"SAC\",F347+F344,IF(AND(F$2<=$C350,$C347-COUNTIF($E344:E344,\"<0\")<>0),IF(F$2<$C346,(-PMT(F352,F345,E351)),IF(F$2>=$C346,IFERROR(-PMT(F352,F345,E351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",G347+G344,IF(AND(G$2<=$C350,$C347-COUNTIF($E344:F344,\"<0\")<>0),IF(G$2<$C346,(-PMT(G352,G345,F351)),IF(G$2>=$C346,IFERROR(-PMT(G352,G345,F351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",H347+H344,IF(AND(H$2<=$C350,$C347-COUNTIF($E344:G344,\"<0\")<>0),IF(H$2<$C346,(-PMT(H352,H345,G351)),IF(H$2>=$C346,IFERROR(-PMT(H352,H345,G351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",I347+I344,IF(AND(I$2<=$C350,$C347-COUNTIF($E344:H344,\"<0\")<>0),IF(I$2<$C346,(-PMT(I352,I345,H351)),IF(I$2>=$C346,IFERROR(-PMT(I352,I345,H351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",J347+J344,IF(AND(J$2<=$C350,$C347-COUNTIF($E344:I344,\"<0\")<>0),IF(J$2<$C346,(-PMT(J352,J345,I351)),IF(J$2>=$C346,IFERROR(-PMT(J352,J345,I351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",K347+K344,IF(AND(K$2<=$C350,$C347-COUNTIF($E344:J344,\"<0\")<>0),IF(K$2<$C346,(-PMT(K352,K345,J351)),IF(K$2>=$C346,IFERROR(-PMT(K352,K345,J351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",L347+L344,IF(AND(L$2<=$C350,$C347-COUNTIF($E344:K344,\"<0\")<>0),IF(L$2<$C346,(-PMT(L352,L345,K351)),IF(L$2>=$C346,IFERROR(-PMT(L352,L345,K351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",M347+M344,IF(AND(M$2<=$C350,$C347-COUNTIF($E344:L344,\"<0\")<>0),IF(M$2<$C346,(-PMT(M352,M345,L351)),IF(M$2>=$C346,IFERROR(-PMT(M352,M345,L351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",N347+N344,IF(AND(N$2<=$C350,$C347-COUNTIF($E344:M344,\"<0\")<>0),IF(N$2<$C346,(-PMT(N352,N345,M351)),IF(N$2>=$C346,IFERROR(-PMT(N352,N345,M351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",O347+O344,IF(AND(O$2<=$C350,$C347-COUNTIF($E344:N344,\"<0\")<>0),IF(O$2<$C346,(-PMT(O352,O345,N351)),IF(O$2>=$C346,IFERROR(-PMT(O352,O345,N351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",P347+P344,IF(AND(P$2<=$C350,$C347-COUNTIF($E344:O344,\"<0\")<>0),IF(P$2<$C346,(-PMT(P352,P345,O351)),IF(P$2>=$C346,IFERROR(-PMT(P352,P345,O351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",Q347+Q344,IF(AND(Q$2<=$C350,$C347-COUNTIF($E344:P344,\"<0\")<>0),IF(Q$2<$C346,(-PMT(Q352,Q345,P351)),IF(Q$2>=$C346,IFERROR(-PMT(Q352,Q345,P351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",R347+R344,IF(AND(R$2<=$C350,$C347-COUNTIF($E344:Q344,\"<0\")<>0),IF(R$2<$C346,(-PMT(R352,R345,Q351)),IF(R$2>=$C346,IFERROR(-PMT(R352,R345,Q351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",S347+S344,IF(AND(S$2<=$C350,$C347-COUNTIF($E344:R344,\"<0\")<>0),IF(S$2<$C346,(-PMT(S352,S345,R351)),IF(S$2>=$C346,IFERROR(-PMT(S352,S345,R351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",T347+T344,IF(AND(T$2<=$C350,$C347-COUNTIF($E344:S344,\"<0\")<>0),IF(T$2<$C346,(-PMT(T352,T345,S351)),IF(T$2>=$C346,IFERROR(-PMT(T352,T345,S351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",U347+U344,IF(AND(U$2<=$C350,$C347-COUNTIF($E344:T344,\"<0\")<>0),IF(U$2<$C346,(-PMT(U352,U345,T351)),IF(U$2>=$C346,IFERROR(-PMT(U352,U345,T351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",V347+V344,IF(AND(V$2<=$C350,$C347-COUNTIF($E344:U344,\"<0\")<>0),IF(V$2<$C346,(-PMT(V352,V345,U351)),IF(V$2>=$C346,IFERROR(-PMT(V352,V345,U351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",W347+W344,IF(AND(W$2<=$C350,$C347-COUNTIF($E344:V344,\"<0\")<>0),IF(W$2<$C346,(-PMT(W352,W345,V351)),IF(W$2>=$C346,IFERROR(-PMT(W352,W345,V351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",X347+X344,IF(AND(X$2<=$C350,$C347-COUNTIF($E344:W344,\"<0\")<>0),IF(X$2<$C346,(-PMT(X352,X345,W351)),IF(X$2>=$C346,IFERROR(-PMT(X352,X345,W351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",Y347+Y344,IF(AND(Y$2<=$C350,$C347-COUNTIF($E344:X344,\"<0\")<>0),IF(Y$2<$C346,(-PMT(Y352,Y345,X351)),IF(Y$2>=$C346,IFERROR(-PMT(Y352,Y345,X351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",Z347+Z344,IF(AND(Z$2<=$C350,$C347-COUNTIF($E344:Y344,\"<0\")<>0),IF(Z$2<$C346,(-PMT(Z352,Z345,Y351)),IF(Z$2>=$C346,IFERROR(-PMT(Z352,Z345,Y351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",AA347+AA344,IF(AND(AA$2<=$C350,$C347-COUNTIF($E344:Z344,\"<0\")<>0),IF(AA$2<$C346,(-PMT(AA352,AA345,Z351)),IF(AA$2>=$C346,IFERROR(-PMT(AA352,AA345,Z351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",AB347+AB344,IF(AND(AB$2<=$C350,$C347-COUNTIF($E344:AA344,\"<0\")<>0),IF(AB$2<$C346,(-PMT(AB352,AB345,AA351)),IF(AB$2>=$C346,IFERROR(-PMT(AB352,AB345,AA351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",AC347+AC344,IF(AND(AC$2<=$C350,$C347-COUNTIF($E344:AB344,\"<0\")<>0),IF(AC$2<$C346,(-PMT(AC352,AC345,AB351)),IF(AC$2>=$C346,IFERROR(-PMT(AC352,AC345,AB351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",AD347+AD344,IF(AND(AD$2<=$C350,$C347-COUNTIF($E344:AC344,\"<0\")<>0),IF(AD$2<$C346,(-PMT(AD352,AD345,AC351)),IF(AD$2>=$C346,IFERROR(-PMT(AD352,AD345,AC351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",AE347+AE344,IF(AND(AE$2<=$C350,$C347-COUNTIF($E344:AD344,\"<0\")<>0),IF(AE$2<$C346,(-PMT(AE352,AE345,AD351)),IF(AE$2>=$C346,IFERROR(-PMT(AE352,AE345,AD351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",AF347+AF344,IF(AND(AF$2<=$C350,$C347-COUNTIF($E344:AE344,\"<0\")<>0),IF(AF$2<$C346,(-PMT(AF352,AF345,AE351)),IF(AF$2>=$C346,IFERROR(-PMT(AF352,AF345,AE351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",AG347+AG344,IF(AND(AG$2<=$C350,$C347-COUNTIF($E344:AF344,\"<0\")<>0),IF(AG$2<$C346,(-PMT(AG352,AG345,AF351)),IF(AG$2>=$C346,IFERROR(-PMT(AG352,AG345,AF351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",AH347+AH344,IF(AND(AH$2<=$C350,$C347-COUNTIF($E344:AG344,\"<0\")<>0),IF(AH$2<$C346,(-PMT(AH352,AH345,AG351)),IF(AH$2>=$C346,IFERROR(-PMT(AH352,AH345,AG351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",AI347+AI344,IF(AND(AI$2<=$C350,$C347-COUNTIF($E344:AH344,\"<0\")<>0),IF(AI$2<$C346,(-PMT(AI352,AI345,AH351)),IF(AI$2>=$C346,IFERROR(-PMT(AI352,AI345,AH351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",AJ347+AJ344,IF(AND(AJ$2<=$C350,$C347-COUNTIF($E344:AI344,\"<0\")<>0),IF(AJ$2<$C346,(-PMT(AJ352,AJ345,AI351)),IF(AJ$2>=$C346,IFERROR(-PMT(AJ352,AJ345,AI351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",AK347+AK344,IF(AND(AK$2<=$C350,$C347-COUNTIF($E344:AJ344,\"<0\")<>0),IF(AK$2<$C346,(-PMT(AK352,AK345,AJ351)),IF(AK$2>=$C346,IFERROR(-PMT(AK352,AK345,AJ351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",AL347+AL344,IF(AND(AL$2<=$C350,$C347-COUNTIF($E344:AK344,\"<0\")<>0),IF(AL$2<$C346,(-PMT(AL352,AL345,AK351)),IF(AL$2>=$C346,IFERROR(-PMT(AL352,AL345,AK351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",AM347+AM344,IF(AND(AM$2<=$C350,$C347-COUNTIF($E344:AL344,\"<0\")<>0),IF(AM$2<$C346,(-PMT(AM352,AM345,AL351)),IF(AM$2>=$C346,IFERROR(-PMT(AM352,AM345,AL351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",AN347+AN344,IF(AND(AN$2<=$C350,$C347-COUNTIF($E344:AM344,\"<0\")<>0),IF(AN$2<$C346,(-PMT(AN352,AN345,AM351)),IF(AN$2>=$C346,IFERROR(-PMT(AN352,AN345,AM351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",AO347+AO344,IF(AND(AO$2<=$C350,$C347-COUNTIF($E344:AN344,\"<0\")<>0),IF(AO$2<$C346,(-PMT(AO352,AO345,AN351)),IF(AO$2>=$C346,IFERROR(-PMT(AO352,AO345,AN351),0),0)),0))","v":0}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1495))","v":0},null,0,{"$f":"IF($C341=\"sac\",IF(AND(F$2>$C346,F$2<=$C350,F345<>0),E351/F345,0),IF(F$2>$C346,F343,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1496))","v":2},null,null,{"$f":"MAX(($C347-COUNTIF($E344:E344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:F344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:G344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:H344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:I344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:J344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:K344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:L344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:M344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:N344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:O344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:P344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:Q344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:R344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:S344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:T344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:U344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:V344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:W344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:X344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:Y344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:Z344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:AA344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:AB344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:AC344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:AD344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:AE344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:AF344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:AG344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:AH344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:AI344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:AJ344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:AK344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:AL344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:AM344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:AN344,\">0\")),0)","v":4}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1497))","v":6},null,null,{"$f":"F350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C350-C346,0)","v":4},null,null,{"$f":"IF(F$2>$C345,F346,0)","v":0},{"$f":"IF(G$2>$C345,G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1498))","v":"IPCA"},null,null,{"$f":"IF(F347=0,F346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1499))","v":7.0000000000000007E-2},null,{"$f":"E351","v":0},{"$f":"E351+F350-F347+F342-F344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1502))","v":10},null,null,{"$f":"AVERAGE(E349,E349+F342-F344)*F352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Devedor",null,null,0,{"$f":"E351+F342-F344+F348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de Juros",null,null,null,{"$f":"(1+SUMIFS(F$424:F$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(F$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(G$424:G$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(G$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(H$424:H$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(H$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(I$424:I$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(I$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(J$424:J$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(J$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(K$424:K$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(K$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(L$424:L$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(L$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(M$424:M$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(M$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(N$424:N$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(N$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(O$424:O$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(O$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(P$424:P$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(P$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(Q$424:Q$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(Q$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(R$424:R$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(R$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(S$424:S$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(S$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(T$424:T$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(T$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(U$424:U$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(U$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(V$424:V$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(V$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(W$424:W$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(W$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(X$424:X$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(X$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(Y$424:Y$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(Y$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(Z$424:Z$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(Z$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(AA$424:AA$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AA$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(AB$424:AB$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AB$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(AC$424:AC$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AC$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(AD$424:AD$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AD$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(AE$424:AE$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AE$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(AF$424:AF$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AF$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(AG$424:AG$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AG$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(AH$424:AH$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AH$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(AI$424:AI$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AI$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(AJ$424:AJ$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AJ$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(AK$424:AK$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AK$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(AL$424:AL$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AL$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(AM$424:AM$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AM$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(AN$424:AN$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AN$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(AO$424:AO$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AO$1)),1)-1","v":7.0000000000000062E-2}]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1500))","v":0},null,null,{"$f":"$C353*F342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F342:AN342)","v":0},null,null,{"$f":"IF(F$2=$C342,$C354,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1503))","v":3},null,null,{"$f":"IF(G343=0,0,IFERROR(AVERAGE(F344+F347,G344+G347)/(12/$C355),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1509))","v":"Ponte"}]
[{"$f":"SUM(F358:AN358)","v":169031.61241179271},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1510))","v":"SAC"},null,null,{"$f":"-IF(AND(F$2>=$C359,F$2<=$C360),F$223,0)","v":169031.61241179271},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUM(F359:AN359)","v":118322.12868825489},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1511))","v":1},null,null,{"$f":"F358*$C361","v":118322.12868825489},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1512))","v":1},null,null,{"$f":"IF($C358=\"SAC\",F364+F361,IF(AND(F$2<=$C367,$C364-COUNTIF($E361:E361,\"<0\")<>0),IF(F$2<$C363,(-PMT(F369,F362,E368)),IF(F$2>=$C363,IFERROR(-PMT(F369,F362,E368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",G364+G361,IF(AND(G$2<=$C367,$C364-COUNTIF($E361:F361,\"<0\")<>0),IF(G$2<$C363,(-PMT(G369,G362,F368)),IF(G$2>=$C363,IFERROR(-PMT(G369,G362,F368),0),0)),0))","v":126834.63975003209},{"$f":"IF($C358=\"SAC\",H364+H361,IF(AND(H$2<=$C367,$C364-COUNTIF($E361:G361,\"<0\")<>0),IF(H$2<$C363,(-PMT(H369,H362,G368)),IF(H$2>=$C363,IFERROR(-PMT(H369,H362,G368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",I364+I361,IF(AND(I$2<=$C367,$C364-COUNTIF($E361:H361,\"<0\")<>0),IF(I$2<$C363,(-PMT(I369,I362,H368)),IF(I$2>=$C363,IFERROR(-PMT(I369,I362,H368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",J364+J361,IF(AND(J$2<=$C367,$C364-COUNTIF($E361:I361,\"<0\")<>0),IF(J$2<$C363,(-PMT(J369,J362,I368)),IF(J$2>=$C363,IFERROR(-PMT(J369,J362,I368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",K364+K361,IF(AND(K$2<=$C367,$C364-COUNTIF($E361:J361,\"<0\")<>0),IF(K$2<$C363,(-PMT(K369,K362,J368)),IF(K$2>=$C363,IFERROR(-PMT(K369,K362,J368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",L364+L361,IF(AND(L$2<=$C367,$C364-COUNTIF($E361:K361,\"<0\")<>0),IF(L$2<$C363,(-PMT(L369,L362,K368)),IF(L$2>=$C363,IFERROR(-PMT(L369,L362,K368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",M364+M361,IF(AND(M$2<=$C367,$C364-COUNTIF($E361:L361,\"<0\")<>0),IF(M$2<$C363,(-PMT(M369,M362,L368)),IF(M$2>=$C363,IFERROR(-PMT(M369,M362,L368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",N364+N361,IF(AND(N$2<=$C367,$C364-COUNTIF($E361:M361,\"<0\")<>0),IF(N$2<$C363,(-PMT(N369,N362,M368)),IF(N$2>=$C363,IFERROR(-PMT(N369,N362,M368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",O364+O361,IF(AND(O$2<=$C367,$C364-COUNTIF($E361:N361,\"<0\")<>0),IF(O$2<$C363,(-PMT(O369,O362,N368)),IF(O$2>=$C363,IFERROR(-PMT(O369,O362,N368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",P364+P361,IF(AND(P$2<=$C367,$C364-COUNTIF($E361:O361,\"<0\")<>0),IF(P$2<$C363,(-PMT(P369,P362,O368)),IF(P$2>=$C363,IFERROR(-PMT(P369,P362,O368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",Q364+Q361,IF(AND(Q$2<=$C367,$C364-COUNTIF($E361:P361,\"<0\")<>0),IF(Q$2<$C363,(-PMT(Q369,Q362,P368)),IF(Q$2>=$C363,IFERROR(-PMT(Q369,Q362,P368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",R364+R361,IF(AND(R$2<=$C367,$C364-COUNTIF($E361:Q361,\"<0\")<>0),IF(R$2<$C363,(-PMT(R369,R362,Q368)),IF(R$2>=$C363,IFERROR(-PMT(R369,R362,Q368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",S364+S361,IF(AND(S$2<=$C367,$C364-COUNTIF($E361:R361,\"<0\")<>0),IF(S$2<$C363,(-PMT(S369,S362,R368)),IF(S$2>=$C363,IFERROR(-PMT(S369,S362,R368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",T364+T361,IF(AND(T$2<=$C367,$C364-COUNTIF($E361:S361,\"<0\")<>0),IF(T$2<$C363,(-PMT(T369,T362,S368)),IF(T$2>=$C363,IFERROR(-PMT(T369,T362,S368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",U364+U361,IF(AND(U$2<=$C367,$C364-COUNTIF($E361:T361,\"<0\")<>0),IF(U$2<$C363,(-PMT(U369,U362,T368)),IF(U$2>=$C363,IFERROR(-PMT(U369,U362,T368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",V364+V361,IF(AND(V$2<=$C367,$C364-COUNTIF($E361:U361,\"<0\")<>0),IF(V$2<$C363,(-PMT(V369,V362,U368)),IF(V$2>=$C363,IFERROR(-PMT(V369,V362,U368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",W364+W361,IF(AND(W$2<=$C367,$C364-COUNTIF($E361:V361,\"<0\")<>0),IF(W$2<$C363,(-PMT(W369,W362,V368)),IF(W$2>=$C363,IFERROR(-PMT(W369,W362,V368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",X364+X361,IF(AND(X$2<=$C367,$C364-COUNTIF($E361:W361,\"<0\")<>0),IF(X$2<$C363,(-PMT(X369,X362,W368)),IF(X$2>=$C363,IFERROR(-PMT(X369,X362,W368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",Y364+Y361,IF(AND(Y$2<=$C367,$C364-COUNTIF($E361:X361,\"<0\")<>0),IF(Y$2<$C363,(-PMT(Y369,Y362,X368)),IF(Y$2>=$C363,IFERROR(-PMT(Y369,Y362,X368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",Z364+Z361,IF(AND(Z$2<=$C367,$C364-COUNTIF($E361:Y361,\"<0\")<>0),IF(Z$2<$C363,(-PMT(Z369,Z362,Y368)),IF(Z$2>=$C363,IFERROR(-PMT(Z369,Z362,Y368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",AA364+AA361,IF(AND(AA$2<=$C367,$C364-COUNTIF($E361:Z361,\"<0\")<>0),IF(AA$2<$C363,(-PMT(AA369,AA362,Z368)),IF(AA$2>=$C363,IFERROR(-PMT(AA369,AA362,Z368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",AB364+AB361,IF(AND(AB$2<=$C367,$C364-COUNTIF($E361:AA361,\"<0\")<>0),IF(AB$2<$C363,(-PMT(AB369,AB362,AA368)),IF(AB$2>=$C363,IFERROR(-PMT(AB369,AB362,AA368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",AC364+AC361,IF(AND(AC$2<=$C367,$C364-COUNTIF($E361:AB361,\"<0\")<>0),IF(AC$2<$C363,(-PMT(AC369,AC362,AB368)),IF(AC$2>=$C363,IFERROR(-PMT(AC369,AC362,AB368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",AD364+AD361,IF(AND(AD$2<=$C367,$C364-COUNTIF($E361:AC361,\"<0\")<>0),IF(AD$2<$C363,(-PMT(AD369,AD362,AC368)),IF(AD$2>=$C363,IFERROR(-PMT(AD369,AD362,AC368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",AE364+AE361,IF(AND(AE$2<=$C367,$C364-COUNTIF($E361:AD361,\"<0\")<>0),IF(AE$2<$C363,(-PMT(AE369,AE362,AD368)),IF(AE$2>=$C363,IFERROR(-PMT(AE369,AE362,AD368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",AF364+AF361,IF(AND(AF$2<=$C367,$C364-COUNTIF($E361:AE361,\"<0\")<>0),IF(AF$2<$C363,(-PMT(AF369,AF362,AE368)),IF(AF$2>=$C363,IFERROR(-PMT(AF369,AF362,AE368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",AG364+AG361,IF(AND(AG$2<=$C367,$C364-COUNTIF($E361:AF361,\"<0\")<>0),IF(AG$2<$C363,(-PMT(AG369,AG362,AF368)),IF(AG$2>=$C363,IFERROR(-PMT(AG369,AG362,AF368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",AH364+AH361,IF(AND(AH$2<=$C367,$C364-COUNTIF($E361:AG361,\"<0\")<>0),IF(AH$2<$C363,(-PMT(AH369,AH362,AG368)),IF(AH$2>=$C363,IFERROR(-PMT(AH369,AH362,AG368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",AI364+AI361,IF(AND(AI$2<=$C367,$C364-COUNTIF($E361:AH361,\"<0\")<>0),IF(AI$2<$C363,(-PMT(AI369,AI362,AH368)),IF(AI$2>=$C363,IFERROR(-PMT(AI369,AI362,AH368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",AJ364+AJ361,IF(AND(AJ$2<=$C367,$C364-COUNTIF($E361:AI361,\"<0\")<>0),IF(AJ$2<$C363,(-PMT(AJ369,AJ362,AI368)),IF(AJ$2>=$C363,IFERROR(-PMT(AJ369,AJ362,AI368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",AK364+AK361,IF(AND(AK$2<=$C367,$C364-COUNTIF($E361:AJ361,\"<0\")<>0),IF(AK$2<$C363,(-PMT(AK369,AK362,AJ368)),IF(AK$2>=$C363,IFERROR(-PMT(AK369,AK362,AJ368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",AL364+AL361,IF(AND(AL$2<=$C367,$C364-COUNTIF($E361:AK361,\"<0\")<>0),IF(AL$2<$C363,(-PMT(AL369,AL362,AK368)),IF(AL$2>=$C363,IFERROR(-PMT(AL369,AL362,AK368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",AM364+AM361,IF(AND(AM$2<=$C367,$C364-COUNTIF($E361:AL361,\"<0\")<>0),IF(AM$2<$C363,(-PMT(AM369,AM362,AL368)),IF(AM$2>=$C363,IFERROR(-PMT(AM369,AM362,AL368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",AN364+AN361,IF(AND(AN$2<=$C367,$C364-COUNTIF($E361:AM361,\"<0\")<>0),IF(AN$2<$C363,(-PMT(AN369,AN362,AM368)),IF(AN$2>=$C363,IFERROR(-PMT(AN369,AN362,AM368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",AO364+AO361,IF(AND(AO$2<=$C367,$C364-COUNTIF($E361:AN361,\"<0\")<>0),IF(AO$2<$C363,(-PMT(AO369,AO362,AN368)),IF(AO$2>=$C363,IFERROR(-PMT(AO369,AO362,AN368),0),0)),0))","v":0}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1513))","v":0.7},null,0,{"$f":"IF($C358=\"sac\",IF(AND(F$2>$C363,F$2<=$C367,F362<>0),E368/F362,0),IF(F$2>$C363,F360,0))","v":0},122851.53649905931,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1514))","v":1},null,null,{"$f":"MAX(($C364-COUNTIF($E361:E361,\">0\")),0)","v":1},{"$f":"MAX(($C364-COUNTIF($E361:F361,\">0\")),0)","v":1},{"$f":"MAX(($C364-COUNTIF($E361:G361,\">0\")),0)","v":0},{"$f":"MAX(($C364-COUNTIF($E361:H361,\">0\")),0)","v":0},{"$f":"MAX(($C364-COUNTIF($E361:I361,\">0\")),0)","v":0},{"$f":"MAX(($C364-COUNTIF($E361:J361,\">0\")),0)","v":0},{"$f":"MAX(($C364-COUNTIF($E361:K361,\">0\")),0)","v":0},{"$f":"MAX(($C364-COUNTIF($E361:L361,\">0\")),0)","v":0},{"$f":"MAX(($C364-COUNTIF($E361:M361,\">0\")),0)","v":0},{"$f":"MAX(($C364-COUNTIF($E361:N361,\">0\")),0)","v":0},{"$f":"MAX(($C364-COUNTIF($E361:O361,\">0\")),0)","v":0},{"$f":"MAX(($C364-COUNTIF($E361:P361,\">0\")),0)","v":0},{"$f":"MAX(($C364-COUNTIF($E361:Q361,\">0\")),0)","v":0},{"$f":"MAX(($C364-COUNTIF($E361:R361,\">0\")),0)","v":0},{"$f":"MAX(($C364-COUNTIF($E361:S361,\">0\")),0)","v":0},{"$f":"MAX(($C364-COUNTIF($E361:T361,\">0\")),0)","v":0},{"$f":"MAX(($C364-COUNTIF($E361:U361,\">0\")),0)","v":0},{"$f":"MAX(($C364-COUNTIF($E361:V361,\">0\")),0)","v":0},{"$f":"MAX(($C364-COUNTIF($E361:W361,\">0\")),0)","v":0},{"$f":"MAX(($C364-COUNTIF($E361:X361,\">0\")),0)","v":0},{"$f":"MAX(($C364-COUNTIF($E361:Y361,\">0\")),0)","v":0},{"$f":"MAX(($C364-COUNTIF($E361:Z361,\">0\")),0)","v":0},{"$f":"MAX(($C364-COUNTIF($E361:AA361,\">0\")),0)","v":0},{"$f":"MAX(($C364-COUNTIF($E361:AB361,\">0\")),0)","v":0},{"$f":"MAX(($C364-COUNTIF($E361:AC361,\">0\")),0)","v":0},{"$f":"MAX(($C364-COUNTIF($E361:AD361,\">0\")),0)","v":0},{"$f":"MAX(($C364-COUNTIF($E361:AE361,\">0\")),0)","v":0},{"$f":"MAX(($C364-COUNTIF($E361:AF361,\">0\")),0)","v":0},{"$f":"MAX(($C364-COUNTIF($E361:AG361,\">0\")),0)","v":0},{"$f":"MAX(($C364-COUNTIF($E361:AH361,\">0\")),0)","v":0},{"$f":"MAX(($C364-COUNTIF($E361:AI361,\">0\")),0)","v":0},{"$f":"MAX(($C364-COUNTIF($E361:AJ361,\">0\")),0)","v":0},{"$f":"MAX(($C364-COUNTIF($E361:AK361,\">0\")),0)","v":0},{"$f":"MAX(($C364-COUNTIF($E361:AL361,\">0\")),0)","v":0},{"$f":"MAX(($C364-COUNTIF($E361:AM361,\">0\")),0)","v":0},{"$f":"MAX(($C364-COUNTIF($E361:AN361,\">0\")),0)","v":0}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1515))","v":1},null,null,{"$f":"F367","v":4529.4078108044168},3983.1032509727838,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C367-C363,0)","v":1},null,null,{"$f":"IF(F$2>$C362,F363,0)","v":0},3983.1032509727838,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1516))","v":"CDI"},null,null,{"$f":"IF(F364=0,F363,0)","v":4529.4078108044168},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1517))","v":3.5000000000000003E-2},null,{"$f":"E368","v":0},{"$f":"E368+F367-F364+F359-F361","v":122851.53649905931},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1520))","v":2},null,null,{"$f":"AVERAGE(E366,E366+F359-F361)*F369","v":4529.4078108044168},3983.1032509727838,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Devedor",null,null,0,{"$f":"E368+F359-F361+F365","v":122851.53649905931},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de Juros",null,null,null,{"$f":"(1+SUMIFS(F$424:F$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(F$1)),1)-1","v":7.6560620756547015E-2},{"$f":"(1+SUMIFS(G$424:G$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(G$1)),1)-1","v":6.4844174757281658E-2},{"$f":"(1+SUMIFS(H$424:H$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(H$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(I$424:I$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(I$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(J$424:J$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(J$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(K$424:K$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(K$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(L$424:L$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(L$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(M$424:M$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(M$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(N$424:N$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(N$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(O$424:O$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(O$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(P$424:P$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(P$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(Q$424:Q$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(Q$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(R$424:R$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(R$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(S$424:S$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(S$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(T$424:T$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(T$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(U$424:U$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(U$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(V$424:V$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(V$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(W$424:W$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(W$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(X$424:X$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(X$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(Y$424:Y$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(Y$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(Z$424:Z$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(Z$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(AA$424:AA$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AA$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(AB$424:AB$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AB$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(AC$424:AC$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AC$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(AD$424:AD$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AD$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(AE$424:AE$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AE$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(AF$424:AF$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AF$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(AG$424:AG$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AG$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(AH$424:AH$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AH$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(AI$424:AI$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AI$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(AJ$424:AJ$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AJ$1)),1)-1","v":3.499999999999992E-2},{"$f":"(1+SUMIFS(AK$424:AK$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AK$1)),1)-1","v":3.499999999999992E-2},{"$f":"(1+SUMIFS(AL$424:AL$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AL$1)),1)-1","v":3.499999999999992E-2},{"$f":"(1+SUMIFS(AM$424:AM$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AM$1)),1)-1","v":3.499999999999992E-2},{"$f":"(1+SUMIFS(AN$424:AN$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AN$1)),1)-1","v":3.499999999999992E-2},{"$f":"(1+SUMIFS(AO$424:AO$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AO$1)),1)-1","v":3.499999999999992E-2}]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1518))","v":0},null,null,{"$f":"$C370*F359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F359:AN359)","v":0},null,null,{"$f":"IF(F$2=$C359,$C371,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1521))","v":3},null,null,{"$f":"IF(G360=0,0,IFERROR(AVERAGE(F361+F364,G361+G364)/(12/$C372),0))","v":15854.329968754011},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Custo da Dívida",{"$f":"IRR(F374:AN374,0.001)","v":6.4291960596982944E-2},null,null,{"$f":"F231+F233+F234","v":118322.12868825489},248269.07776182867,110175.35229077558,96865.152070960539,100304.69762845978,52572.512561562166,10721.991604924544,16331.462521330905,-8066.7533307986596,-44645.556796784658,-64827.643591538901,-124360.62037187336,-134257.82639762605,-166765.99679537059,-165979.52408081698,-163486.13881060947,-164862.24405822056,-104423.31845748826,-100057.74018296658,-95692.161908444861,-91326.583633923176,-67332.83390581554,-64061.58425567182,-60790.334605528107,-57519.084955384387,-24865.894162457531,-23504.949067830934,-22144.00397320433,-20783.058878577725,3.1572366495010918E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12]
[null,null,null,null,null,{"$f":"F16","v":24122.385392193315},{"$f":"G16","v":10022.294802071483},45724.491794326903]
["x","FLUXO DE CAIXA ALAVANCADO",{"$f":"IRR(F376:AN376,0.001)","v":0.14716347273717667},{"$f":"IF(PC!$E$6=\"Real\",INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1714)),INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1713)))","v":0.16244015246134658},{"$f":"NPV(D376,F376:AN376)","v":-21878.458313861745},{"$f":"(F229+F235)","v":-48542.641244329046},{"$f":"(G229+G235)","v":-86479.593462094199},-11271.328257252841,3190.4653790550947,-12240.775084164299,-10583.244591871917,8009.2844578731601,19437.116959821724,37971.104378447606,23090.68292343738,42310.457268777267,60387.656265150406,39423.134432714694,7524.0308791571297,9338.7133086253889,12634.347680333827,12445.708417120419,73670.348259066333,87837.18977092205,91487.956560841689,106665.1828008327,130026.43452775734,132736.95533347968,135914.86430562669,138892.28217283019,171372.43421979051,173805.88738418851,176394.7989507764,180183.57053420806,200401.88635854935,{"$f":"(AJ229+AJ235)","v":1.8491409718990353E-12},1.8491409718990353E-12,{"$f":"(AL229+AL235)","v":1.8491409718990353E-12},1.8491409718990353E-12,1.8491409718990353E-12,1.8491409718990353E-12]
[null,"Subscrição",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1373))","v":6},null,{"$f":"SUM(F377:H377)*10%","v":20000},{"$f":"80000+10000","v":90000},60000,{"$f":"60000-10000","v":50000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(F376:AN376)-SUM(F380:AN380),0)","v":0}]
[null,"Dividendos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B11))","v":"2028-01-01"},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1376))","v":0.25},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1377))","v":0.5},{"$f":"IF(F$1>$C$6,0,IF(F$1=$C$6,-(E37+E35+F161),IF(AND(F$1>=$C378,F161+E162>0,F377=0),-MIN((F161+E162-(F35-E35))*IF(F$2<=MAX(IF(ISNUMBER(SEARCH(\"BNDES\",$B$237)),$C240,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$255)),$C258,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$272)),$C275,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$357)),$C360,0)),$D378,IF(F$2<=MAX(IF(ISNUMBER(SEARCH(\"BNDES\",$B$237)),$C247,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$255)),$C265,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$272)),$C282,0),$C367),IF(ISNUMBER(SEARCH(\"BNDES\",$B$357)),$E378,0),1)),F376+E16+E17-F17),0)))","v":0},0,0,0,0,-10233.267308696792,-5729.518582736855,-17815.008068552608,{"$f":"IF(N$1>$C$6,0,IF(N$1=$C$6,-(M37+M35+N161),IF(AND(N$1>=$C378,N161+M162>0,N377=0),-MIN((N161+M162-(N35-M35))*IF(N$2<=MAX(IF(ISNUMBER(SEARCH(\"BNDES\",$B$237)),$C240,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$255)),$C258,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$272)),$C275,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$357)),$C360,0)),$D378,IF(N$2<=MAX(IF(ISNUMBER(SEARCH(\"BNDES\",$B$237)),$C247,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$255)),$C265,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$272)),$C282,0),$C367),IF(ISNUMBER(SEARCH(\"BNDES\",$B$357)),$E378,0),1)),N376+M16+M17-N17),0)))","v":-32550.546641257963},-18067.371417699149,-41821.591421703306,-59246.245610257189,-37829.706413115688,-7339.9047311791583,{"$f":"IF(T$1>$C$6,0,IF(T$1=$C$6,-(S37+S35+T161),IF(AND(T$1>=$C378,T161+S162>0,T377=0),-MIN((T161+S162-(T35-S35))*IF(T$2<=MAX(IF(ISNUMBER(SEARCH(\"BNDES\",$B$237)),$C240,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$255)),$C258,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$272)),$C275,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$357)),$C360,0)),$D378,IF(T$2<=MAX(IF(ISNUMBER(SEARCH(\"BNDES\",$B$237)),$C247,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$255)),$C265,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$272)),$C282,0),$C367),IF(ISNUMBER(SEARCH(\"BNDES\",$B$357)),$E378,0),1)),T376+S16+S17-T17),0)))","v":-9748.6955567205296},-12774.007683158386,-19828.560961260562,-81770.911243473078,-88928.584339552486,-92579.351129472096,-112800.41131090687,-130844.24694029328,-133554.76774601563,-136732.67671816258,-147294.36794050157,-171712.67049344716,-174146.12365784516,-176735.03522443306,-163472.1884247135,-22479.151324467472,0,0,0,0,0,0]
[null,"Redução de Capital",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B12))","v":"2052-12-31"},null,null,{"$f":"IF(F$1>$C$6,0,IF(F$1=$C$6,-(E34+F377),IF(AND(F$1>=$C379,F377=0),MAX(-F376-E16-E17-F378,-E34-E35),0)))","v":0},{"$f":"IF(G$1>$C$6,0,IF(G$1=$C$6,-(F34+G377),IF(AND(G$1>=$C379,G377=0),MAX(-G376-F16-F17-G378,-F34-F35),0)))","v":0},{"$f":"IF(H$1>$C$6,0,IF(H$1=$C$6,-(G34+H377),IF(AND(H$1>=$C379,H377=0),MAX(-H376-G16-G17-H378,-G34-G35),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-200000,0,0,0,0,{"$f":"IF(AN$1>$C$6,0,IF(AN$1=$C$6,-(AM34+AN377),IF(AND(AN$1>=$C379,AN377=0),MAX(-AN376-AM16-AM17-AN378,-AM34-AM35),0)))","v":0},0]
[null,"FLUXO DE CAIXA DOS DIVIDENDOS",{"$f":"IRR(F380:AN380,0.001)","v":0.13160629443683347},{"$f":"D376","v":0.16244015246134658},{"$f":"NPV(D380,F380:AN380)","v":-52607.399248008609},{"$f":"-(F377+F378+F379)","v":-90000},-60000,-50000,0,0,10233.267308696792,5729.518582736855,17815.008068552608,32550.546641257963,{"$f":"-(O377+O378+O379)","v":18067.371417699149},41821.591421703306,59246.245610257189,37829.706413115688,{"$f":"-(S377+S378+S379)","v":7339.9047311791583},9748.6955567205296,12774.007683158386,19828.560961260562,81770.911243473078,88928.584339552486,92579.351129472096,112800.41131090687,130844.24694029328,133554.76774601563,136732.67671816258,147294.36794050157,171712.67049344716,174146.12365784516,176735.03522443306,163472.1884247135,222479.15132446747,0,0,{"$f":"-(AL377+AL378)","v":0},0,0,0]
[null,null,{"$f":"SUM(G381:AO381)","v":0},null,null,null,{"$f":"IF(SUM($F378:G378)>0,1,0)","v":0},{"$f":"IF(SUM($F378:H378)>0,1,0)","v":0},{"$f":"IF(SUM($F378:I378)>0,1,0)","v":0},{"$f":"IF(SUM($F378:J378)>0,1,0)","v":0},{"$f":"IF(SUM($F378:K378)>0,1,0)","v":0},{"$f":"IF(SUM($F378:L378)>0,1,0)","v":0},{"$f":"IF(SUM($F378:M378)>0,1,0)","v":0},{"$f":"IF(SUM($F378:N378)>0,1,0)","v":0},{"$f":"IF(SUM($F378:O378)>0,1,0)","v":0},{"$f":"IF(SUM($F378:P378)>0,1,0)","v":0},{"$f":"IF(SUM($F378:Q378)>0,1,0)","v":0},{"$f":"IF(SUM($F378:R378)>0,1,0)","v":0},{"$f":"IF(SUM($F378:S378)>0,1,0)","v":0},{"$f":"IF(SUM($F378:T378)>0,1,0)","v":0},{"$f":"IF(SUM($F378:U378)>0,1,0)","v":0},{"$f":"IF(SUM($F378:V378)>0,1,0)","v":0},{"$f":"IF(SUM($F378:W378)>0,1,0)","v":0},{"$f":"IF(SUM($F378:X378)>0,1,0)","v":0},{"$f":"IF(SUM($F378:Y378)>0,1,0)","v":0},{"$f":"IF(SUM($F378:Z378)>0,1,0)","v":0},{"$f":"IF(SUM($F378:AA378)>0,1,0)","v":0},{"$f":"IF(SUM($F378:AB378)>0,1,0)","v":0},{"$f":"IF(SUM($F378:AC378)>0,1,0)","v":0},{"$f":"IF(SUM($F378:AD378)>0,1,0)","v":0},{"$f":"IF(SUM($F378:AE378)>0,1,0)","v":0},{"$f":"IF(SUM($F378:AF378)>0,1,0)","v":0},{"$f":"IF(SUM($F378:AG378)>0,1,0)","v":0},{"$f":"IF(SUM($F378:AH378)>0,1,0)","v":0},{"$f":"IF(SUM($F378:AI378)>0,1,0)","v":0},{"$f":"IF(SUM($F378:AJ378)>0,1,0)","v":0},{"$f":"IF(SUM($F378:AK378)>0,1,0)","v":0},{"$f":"IF(SUM($F378:AL378)>0,1,0)","v":0},{"$f":"IF(SUM($F378:AM378)>0,1,0)","v":0},{"$f":"IF(SUM($F378:AN378)>0,1,0)","v":0},{"$f":"IF(SUM($F378:AO378)>0,1,0)","v":0}]
[null,"INDICADORES"]
[]
[null,"Margem EBITDA",{"$f":"IFERROR(AVERAGEIFS(F384:AN384,F384:AN384,\"<>\"&0),0)","v":0.63078394988239372},null,null,{"$f":"IFERROR(IF(F$42<>0,F$186/F182,0),0)","v":6.0803101554841761E-2},0.5365717406989654,0.60818075943086536,0.6269859497817315,0.63409823688579225,0.65150455918441086,0.6624212527614084,0.67015691205513894,0.6767559111896565,0.68026163100229176,0.685053675176168,0.66616185530116567,0.65214075666699911,0.6531221093023134,0.65403085133349514,0.65492031010356588,0.65568377441510517,0.65645059206770673,0.65375841015220448,0.65126084469814649,0.65186222066590671,0.65198775002102016,0.65222303801502379,0.65251144127310035,0.65290319218613535,0.65339689522947442,0.65392783052641734,0.65456374066094825,0.65525783188039455,0.65456132225142238,0,0,0,0,0,0]
[null,"Margem Líquida",{"$f":"IFERROR(AVERAGEIFS(F385:AN385,F385:AN385,\"<>\"&0),0)","v":0.20115754290515098},null,null,{"$f":"IFERROR(IF(F$42<>0,F$161/F182,0),0)","v":0.27810992982954802},0.30307686833044384,0.25460775023505966,0.24313726985130471,0.24729498573301734,0.24874177840604911,0.24144344756573563,0.24054216655178115,0.23338648648967861,0.22696171320359443,0.22125537556019509,0.22443673573855089,0.23074583196543386,0.23385523986909681,0.23727360064197575,0.23988919760076974,0.24150144259722678,0.24198939627624563,0.23763655735376654,0.23065333769928259,0.22249432400885777,0.20935983421357185,0.19299926123069808,0.17374116245144736,0.15121876236391157,0.12322326690652598,8.9718778955867856E-2,5.1441924448086367E-2,7.6828518978541826E-3,{"$f":"IFERROR(IF(AI$42<>0,AI$161/AI182,0),0)","v":-4.369299082104891E-2},0,0,0,0,0,0]
[]
[null,"OPEX"]
[null,"Energia Eletrica",{"$f":"MIN(F388:AN388)","v":0},null,null,{"$f":"IFERROR(F67/SUM(F$66,F$78),0)","v":7.6775373953118384E-2},7.5938811974579065E-2,8.1748685427730311E-2,8.0663467410727677E-2,7.8845343999136105E-2,7.9929882190093934E-2,8.0187753473052639E-2,8.0203354819266895E-2,8.0308748231933416E-2,7.9914493213813373E-2,8.0439203923245536E-2,8.0486819855909469E-2,8.0376703248466144E-2,8.0432115730966494E-2,8.0488543833407089E-2,8.0546136102332286E-2,8.0607159206753001E-2,8.066933562404624E-2,8.0731884687800515E-2,8.0426639587126592E-2,8.0892079278937351E-2,8.089770622750321E-2,8.0905549893459466E-2,8.0917513331412977E-2,8.0931447202401391E-2,8.0947780301836331E-2,8.0968700128121809E-2,8.0991671683439168E-2,8.101899541913507E-2,8.0685435216335491E-2,0,0,0,0,0,0]
[null,"Prod. Quimicos",{"$f":"MIN(F389:AN389)","v":0},null,null,{"$f":"IFERROR(F68/SUM(F$66,F$78),0)","v":1.8746361714979871E-3},2.623287508519141E-3,6.866686221985622E-3,7.1599507394672409E-3,7.1500459619467677E-3,7.9522552295942187E-3,8.1721706392838822E-3,8.2602801605929227E-3,8.6446626103396842E-3,8.6660867262138477E-3,8.778628353943118E-3,8.8286310906734288E-3,8.830586795959992E-3,8.8365424669042038E-3,8.8424329146291232E-3,8.8483057829697037E-3,8.8543872370716627E-3,8.8604401610576575E-3,8.8658075966572304E-3,8.8294832508607358E-3,8.8768360109885026E-3,8.8771755298285241E-3,8.8775466614934451E-3,8.878117460498644E-3,8.878825021465829E-3,8.8796527355998883E-3,8.8807297479169579E-3,8.881872074640881E-3,8.8833722973849678E-3,8.845062755429527E-3,0,0,0,0,0,0]
[null,"Pessoal",{"$f":"MIN(F390:AN390)","v":0},null,null,{"$f":"IFERROR(F69/SUM(F$66,F$78),0)","v":0.41657197830953852},0.42425490297402629,0.43818174688026562,0.43809954584458027,0.43283155496265097,0.44176117722295088,0.44565814107233653,0.44783405682433475,0.45021303067569501,0.4495440845547734,0.45383703727654806,0.45625049454263056,0.45685316962763567,0.45700430695204564,0.4571405444487559,0.45726262407075841,0.4573827724161445,0.45748846743184463,0.45776383565099493,0.45579307880993231,0.45791979370776342,0.45790786716161491,0.45788115928977602,0.45785259616658641,0.45781017830708604,0.45775469351726866,0.45769987309569204,0.45762915326978143,0.45755649654054842,0.45541775926091671,0,0,0,0,0,0]
[null,"Outros Custos",{"$f":"MIN(F391:AN391)","v":0},null,null,{"$f":"IFERROR(F70/SUM(F$66,F$78),0)","v":0.48477916895241741},0.45933240713917467,0.45669643111285119,0.4607879045529048,0.46747701824131593,0.459463791843014,0.4580775319344691,0.45584760290166537,0.45454559494435209,0.45618045098001925,0.45236991244713742,0.45301047855661186,0.45252824278200765,0.45233597361818034,0.45214983996058283,0.45197257418550646,0.45181063713506364,0.45165566322605399,0.45168601271794789,0.45401879664464528,0.45175791948496913,0.45177125632132858,0.4517857083599684,0.45180981716394364,0.45183454654740407,0.45186067304145378,0.4518993036476045,0.45194095290307396,0.45199165070393382,0.4545006666462949,0,0,0,0,0,0]
[null,"Despesas Operacionais",{"$f":"MIN(F392:AN392)","v":0},null,null,{"$f":"IFERROR(F78/SUM(F$66,F$78),0)","v":0},{"$f":"IFERROR(G78/SUM(G$66,G$78),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Equity",{"$f":"SUM(F395:AN395)","v":200000},null,null,{"$f":"F377","v":90000},60000,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PL / Ativo",{"$f":"MIN(F396:AN396)","v":0.29246164949205739},null,null,{"$f":"IF(F14<>0,IFERROR(ROUND(F33,0)/ROUND(F14,0),1),1)","v":0.43401815082057554},0.31696234382423993,0.3279129047603031,0.30754253081679983,0.29481401504880972,0.29246164949205739,0.3022683922734104,0.30653121476093403,0.31010032323372705,0.32600546032454369,0.33753831381879468,0.35357410269882,0.37981021446914953,0.42452308571299852,0.4714459979841315,0.52056518991086886,0.5727573819666274,0.59712029026753266,0.62151927932350226,0.64705350403778972,0.67114076308037596,0.68576230514677361,0.70246680774026038,0.72228354770589365,0.74550674889192192,0.74703446347130198,0.74999090224155285,0.75603819580163412,0.78424965280614334,1,1,1,1,1,1,1]
[null,"ICSD",{"$f":"MIN(F397:AN397)","v":-8.3135510727091312E+16},null,null,{"$f":"IFERROR(F186/-(F231+F234+F361),0)","v":0},{"$f":"IFERROR(G186/-(G231+G234+G361),0)","v":3.2038682940482004},{"$f":"IFERROR(H186/-(H231+H234+H361),0)","v":2.8804006879765569},2.87759707377087,2.0834208121452642,{"$f":"IFERROR(K186/-(K231+K234+K361),0)","v":1.6883119335055057},1.6927726964499306,1.840574366972433,1.9109342672245122,1.6198528379774826,1.7098462636886209,1.6657772779859283,1.5073994874872731,1.5093274090511781,1.5380963137436812,1.5829778795518252,1.5896770768255719,2.5405539909544195,2.640968005784563,2.7551065555751055,2.8807534522544351,3.9069525462116745,4.1065930651616744,4.3271401917750243,4.5733081413762013,10.58003322232072,11.191668657280763,11.879808228805828,12.656426254802227,-8.3135510727091312E+16,0,0,0,0,0,0]
[null,"Net Debt/EBITDA",{"$f":"MAX(F398:AN398)","v":7.3350255563503399},null,null,{"$f":"IFERROR(IF(F31<>0,(F$31-F$16-F$17)/F$186,0),0)","v":0},{"$f":"IFERROR(IF(G31<>0,(G$31-G$16-G$17)/G$186,0),0)","v":7.3350255563503399},5.8849706538712265,5.6409015673243372,5.7623878751601145,5.6188745597904592,5.2365021130799683,4.9838250108423825,4.5442561185976222,4.1785584288853652,3.844648150162894,3.7088581370037859,3.5252180847159318,3.0291865944848535,2.5353244256309924,2.0231677474515011,1.7565529707379404,1.4996205907556577,1.2424455006093902,0.98160240187756809,0.81526391207807281,0.6267069307494062,0.43806366085193338,0.2494662305145563,0.20498253168699712,0.1298409584546811,5.4727016630760489E-2,-2.0397437286335324E-2,-8.3931446710895488E-2,-1.8591641554599524E-13,0,0,0,0,0,0]
[]
[null,"TIR Projeto Ajustada",null,null,{"$f":"IRR(F400:AN400)","v":7.8789616077857172E-2},{"$f":"F401+F403","v":-857708.18686092948},{"$f":"G401+G403","v":0},0,0,0,0,0,0,22908.506492288521,43633.272255118442,82564.276491635363,160628.80999896908,150631.63088003767,153054.55731830967,156217.56681394594,159264.43850137381,162768.16199613619,166123.3570749161,177523.34443388315,178308.2464615792,190619.60793934664,191372.03613226255,191935.08448158731,192965.52099733672,193795.46640814265,194528.58754904312,196068.62308472188,197764.11702259054,200659.47097730296,200090.02576010689,0,0,0,0,0,0]
[null,"Fluxo Positivo",null,null,null,{"$f":"IF(F229>0,F229,0)","v":0},0,0,0,0,0,0,0,22908.506492288521,43633.272255118442,82564.276491635363,160628.80999896908,150631.63088003767,153054.55731830967,156217.56681394594,159264.43850137381,162768.16199613619,166123.3570749161,177523.34443388315,178308.2464615792,190619.60793934664,191372.03613226255,191935.08448158731,192965.52099733672,193795.46640814265,194528.58754904312,196068.62308472188,197764.11702259054,200659.47097730296,200090.02576010689,0,0,0,0,0,0]
[null,"Fluxo Negativo",null,null,null,{"$f":"IF(F229<0,F229,0)","v":-166864.76993258393},-340456.89379683358,-132924.99772940992,-106692.69825198594,-128468.95348772702,-81624.831646238046,-22765.885037563188,-18520.375074949872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VPL Fluxo Negativo",null,null,null,{"$f":"NPV($D$229,F402:AN402)*(1+$D$229)","v":-857708.18686092948}]
[]
[null,"TIR Acionista Ajustada",null,null,{"$f":"IRR(F405:AN405)","v":0.14811295853350481},{"$f":"F406+F408","v":-142968.86203426521},{"$f":"G406+G408","v":0},0,3190.4653790550947,0,0,8009.2844578731601,19437.116959821724,37971.104378447606,23090.68292343738,42310.457268777267,60387.656265150406,39423.134432714694,7524.0308791571297,9338.7133086253889,12634.347680333827,12445.708417120419,73670.348259066333,87837.18977092205,91487.956560841689,106665.1828008327,130026.43452775734,132736.95533347968,135914.86430562669,138892.28217283019,171372.43421979051,173805.88738418851,176394.7989507764,180183.57053420806,200401.88635854935,1.8491409718990353E-12,1.8491409718990353E-12,1.8491409718990353E-12,1.8491409718990353E-12,1.8491409718990353E-12,1.8491409718990353E-12]
[null,"Fluxo Positivo",null,null,null,{"$f":"IF(F376>0,F376,0)","v":0},0,0,3190.4653790550947,0,0,8009.2844578731601,19437.116959821724,37971.104378447606,23090.68292343738,42310.457268777267,60387.656265150406,39423.134432714694,7524.0308791571297,9338.7133086253889,12634.347680333827,12445.708417120419,73670.348259066333,87837.18977092205,91487.956560841689,106665.1828008327,130026.43452775734,132736.95533347968,135914.86430562669,138892.28217283019,171372.43421979051,173805.88738418851,176394.7989507764,180183.57053420806,200401.88635854935,1.8491409718990353E-12,1.8491409718990353E-12,1.8491409718990353E-12,1.8491409718990353E-12,1.8491409718990353E-12,1.8491409718990353E-12]
[null,"Fluxo Negativo",null,null,null,{"$f":"IF(F376<0,F376,0)","v":-48542.641244329046},-86479.593462094199,-11271.328257252841,0,-12240.775084164299,-10583.244591871917,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VPL Fluxo Negativo",null,null,null,{"$f":"NPV($D$376,F407:AN407)*(1+$D$376)","v":-142968.86203426521}]
[]
[null,"TIR Dividendos Ajustada",null,null,{"$f":"IRR(F410:AN410)","v":0.13288533402667713},{"$f":"F411+F413","v":-178617.86721065047},{"$f":"G411+G413","v":0},0,0,0,10233.267308696792,5729.518582736855,17815.008068552608,32550.546641257963,18067.371417699149,41821.591421703306,59246.245610257189,37829.706413115688,7339.9047311791583,9748.6955567205296,12774.007683158386,19828.560961260562,81770.911243473078,88928.584339552486,92579.351129472096,112800.41131090687,130844.24694029328,133554.76774601563,136732.67671816258,147294.36794050157,171712.67049344716,174146.12365784516,176735.03522443306,163472.1884247135,222479.15132446747,0,0,0,0,0,0]
[null,"Fluxo Positivo",null,null,null,{"$f":"IF(F380>0,F380,0)","v":0},0,0,0,0,10233.267308696792,5729.518582736855,17815.008068552608,32550.546641257963,18067.371417699149,41821.591421703306,59246.245610257189,37829.706413115688,7339.9047311791583,9748.6955567205296,12774.007683158386,19828.560961260562,81770.911243473078,88928.584339552486,92579.351129472096,112800.41131090687,130844.24694029328,133554.76774601563,136732.67671816258,147294.36794050157,171712.67049344716,174146.12365784516,176735.03522443306,163472.1884247135,222479.15132446747,0,0,0,0,0,0]
[null,"Fluxo Negativo",null,null,null,{"$f":"IF(F380<0,F380,0)","v":-90000},-60000,-50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VPL Fluxo Negativo",null,null,null,{"$f":"NPV($D$380,F412:AN412)*(1+$D$380)","v":-178617.86721065047}]
[]
["x","MACROECONOMIA"]
[]
[null,"Projeções - taxas mensais e acumuladas"]
[null,"Contraprestação",null,null,null,{"$f":"IF(PC!$E$6=\"Real\",1,E418*(1+F424))*F$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,F418*(1+G424))*G$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,G418*(1+H424))*H$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,H418*(1+I424))*I$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,I418*(1+J424))*J$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,J418*(1+K424))*K$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,K418*(1+L424))*L$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,L418*(1+M424))*M$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,M418*(1+N424))*N$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,N418*(1+O424))*O$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,O418*(1+P424))*P$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,P418*(1+Q424))*Q$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Q418*(1+R424))*R$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,R418*(1+S424))*S$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,S418*(1+T424))*T$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,T418*(1+U424))*U$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,U418*(1+V424))*V$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,V418*(1+W424))*W$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,W418*(1+X424))*X$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,X418*(1+Y424))*Y$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Y418*(1+Z424))*Z$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Z418*(1+AA424))*AA$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AA418*(1+AB424))*AB$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AB418*(1+AC424))*AC$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AC418*(1+AD424))*AD$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AD418*(1+AE424))*AE$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AE418*(1+AF424))*AF$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AF418*(1+AG424))*AG$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AG418*(1+AH424))*AH$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AH418*(1+AI424))*AI$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AI418*(1+AJ424))*AJ$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AJ418*(1+AK424))*AK$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AK418*(1+AL424))*AL$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AL418*(1+AM424))*AM$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AM418*(1+AN424))*AN$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AN418*(1+AO424))*AO$8","v":0}]
[null,"Tarifa",null,null,null,{"$f":"IF(PC!$E$6=\"Real\",1,E419*(1+F424))*F$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,F419*(1+G424))*G$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,G419*(1+H424))*H$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,H419*(1+I424))*I$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,I419*(1+J424))*J$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,J419*(1+K424))*K$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,K419*(1+L424))*L$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,L419*(1+M424))*M$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,M419*(1+N424))*N$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,N419*(1+O424))*O$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,O419*(1+P424))*P$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,P419*(1+Q424))*Q$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Q419*(1+R424))*R$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,R419*(1+S424))*S$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,S419*(1+T424))*T$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,T419*(1+U424))*U$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,U419*(1+V424))*V$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,V419*(1+W424))*W$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,W419*(1+X424))*X$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,X419*(1+Y424))*Y$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Y419*(1+Z424))*Z$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Z419*(1+AA424))*AA$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AA419*(1+AB424))*AB$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AB419*(1+AC424))*AC$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AC419*(1+AD424))*AD$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AD419*(1+AE424))*AE$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AE419*(1+AF424))*AF$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AF419*(1+AG424))*AG$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AG419*(1+AH424))*AH$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AH419*(1+AI424))*AI$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AI419*(1+AJ424))*AJ$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AJ419*(1+AK424))*AK$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AK419*(1+AL424))*AL$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AL419*(1+AM424))*AM$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AM419*(1+AN424))*AN$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AN419*(1+AO424))*AO$8","v":0}]
[null,"Opex",null,null,null,{"$f":"IF(PC!$E$6=\"Real\",1,E420*(1+F424))*F$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,F420*(1+G424))*G$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,G420*(1+H424))*H$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,H420*(1+I424))*I$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,I420*(1+J424))*J$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,J420*(1+K424))*K$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,K420*(1+L424))*L$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,L420*(1+M424))*M$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,M420*(1+N424))*N$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,N420*(1+O424))*O$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,O420*(1+P424))*P$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,P420*(1+Q424))*Q$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Q420*(1+R424))*R$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,R420*(1+S424))*S$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,S420*(1+T424))*T$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,T420*(1+U424))*U$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,U420*(1+V424))*V$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,V420*(1+W424))*W$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,W420*(1+X424))*X$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,X420*(1+Y424))*Y$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Y420*(1+Z424))*Z$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Z420*(1+AA424))*AA$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AA420*(1+AB424))*AB$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AB420*(1+AC424))*AC$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AC420*(1+AD424))*AD$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AD420*(1+AE424))*AE$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AE420*(1+AF424))*AF$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AF420*(1+AG424))*AG$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AG420*(1+AH424))*AH$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AH420*(1+AI424))*AI$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AI420*(1+AJ424))*AJ$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AJ420*(1+AK424))*AK$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AK420*(1+AL424))*AL$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AL420*(1+AM424))*AM$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AM420*(1+AN424))*AN$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AN420*(1+AO424))*AO$8","v":0}]
[null,"Capex",null,null,null,{"$f":"IF(PC!$E$6=\"Real\",1,E421*(1++F424))*F$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,F421*(1++G424))*G$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,G421*(1++H424))*H$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,H421*(1++I424))*I$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,I421*(1++J424))*J$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,J421*(1++K424))*K$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,K421*(1++L424))*L$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,L421*(1++M424))*M$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,M421*(1++N424))*N$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,N421*(1++O424))*O$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,O421*(1++P424))*P$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,P421*(1++Q424))*Q$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Q421*(1++R424))*R$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,R421*(1++S424))*S$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,S421*(1++T424))*T$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,T421*(1++U424))*U$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,U421*(1++V424))*V$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,V421*(1++W424))*W$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,W421*(1++X424))*X$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,X421*(1++Y424))*Y$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Y421*(1++Z424))*Z$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Z421*(1++AA424))*AA$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AA421*(1++AB424))*AB$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AB421*(1++AC424))*AC$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AC421*(1++AD424))*AD$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AD421*(1++AE424))*AE$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AE421*(1++AF424))*AF$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AF421*(1++AG424))*AG$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AG421*(1++AH424))*AH$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AH421*(1++AI424))*AI$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AI421*(1++AJ424))*AJ$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AJ421*(1++AK424))*AK$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AK421*(1++AL424))*AL$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AL421*(1++AM424))*AM$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AM421*(1++AN424))*AN$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AN421*(1++AO424))*AO$8","v":0}]
[]
[null,"Projeções - taxas anuais"]
[null,"IPCA",null,null,null,{"$f":"(1+SUMIFS($C433:$AN433,$C$432:$AN$432,YEAR(F$1)-1))^((12-F$10)/12)*(1+SUMIFS($C433:$AN433,$C$432:$AN$432,YEAR(F$1)))^(F$10/12)-1","v":3.0999999999999917E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,0,0,0,0,0,0]
[null,"IGPM",null,null,null,{"$f":"(1+SUMIFS($C434:$AN434,$C$432:$AN$432,YEAR(F$1)-1))^((12-F$10)/12)*(1+SUMIFS($C434:$AN434,$C$432:$AN$432,YEAR(F$1)))^(F$10/12)-1","v":3.0999999999999917E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,0,0,0,0,0,0]
[null,"TLP","termos reais",null,null,{"$f":"E435*F8","v":4.3799999999999999E-2},{"$f":"F435*G8","v":4.2799999999999998E-2},4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,0,0,0,0,0,0]
[null,"Selic",null,null,null,{"$f":"(1+SUMIFS($C436:$AN436,$C$432:$AN$432,YEAR(F$1)-1))^((12-F$10)/12)*(1+SUMIFS($C436:$AN436,$C$432:$AN$432,YEAR(F$1)))^(F$10/12)-1","v":6.4999999999999947E-2},6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,0,0,0,0,0,0]
[null,"CDI",null,null,null,{"$f":"(1+SUMIFS($C437:$AN437,$C$432:$AN$432,YEAR(F$1)-1))^((12-F$10)/12)*(1+SUMIFS($C437:$AN437,$C$432:$AN$432,YEAR(F$1)))^(F$10/12)-1","v":7.240000000000002E-2},5.9700000000000086E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,0,0,0,0,0,0]
[null,"TR",null,null,null,{"$f":"(1+SUMIFS($C438:$AN438,$C$432:$AN$432,YEAR(F$1)-1))^((12-F$10)/12)*(1+SUMIFS($C438:$AN438,$C$432:$AN$432,YEAR(F$1)))^(F$10/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fixed",null,null,null,{"$f":"(1+SUMIFS($C439:$AN439,$C$432:$AN$432,YEAR(F$1)-1))^((12-F$10)/12)*(1+SUMIFS($C439:$AN439,$C$432:$AN$432,YEAR(F$1)))^(F$10/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Atualizar macroeconomia (se=1 ==> SIM)",0]
[null,"Projeções - taxas anuais - out/2021",{"$f":"D432-1","v":2021},{"$f":"E432-1","v":2022},{"$f":"F432-1","v":2023},{"$f":"1+YEAR($F$1)","v":2024},{"$f":"IF(F432=\"\",\"\",IF(F432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",F432+1))","v":2025},{"$f":"IF(G432=\"\",\"\",IF(G432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",G432+1))","v":2026},{"$f":"IF(H432=\"\",\"\",IF(H432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",H432+1))","v":2027},{"$f":"IF(I432=\"\",\"\",IF(I432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",I432+1))","v":2028},{"$f":"IF(J432=\"\",\"\",IF(J432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",J432+1))","v":2029},{"$f":"IF(K432=\"\",\"\",IF(K432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",K432+1))","v":2030},{"$f":"IF(L432=\"\",\"\",IF(L432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",L432+1))","v":2031},{"$f":"IF(M432=\"\",\"\",IF(M432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",M432+1))","v":2032},{"$f":"IF(N432=\"\",\"\",IF(N432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",N432+1))","v":2033},{"$f":"IF(O432=\"\",\"\",IF(O432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",O432+1))","v":2034},{"$f":"IF(P432=\"\",\"\",IF(P432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",P432+1))","v":2035},{"$f":"IF(Q432=\"\",\"\",IF(Q432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",Q432+1))","v":2036},{"$f":"IF(R432=\"\",\"\",IF(R432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",R432+1))","v":2037},{"$f":"IF(S432=\"\",\"\",IF(S432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",S432+1))","v":2038},{"$f":"IF(T432=\"\",\"\",IF(T432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",T432+1))","v":2039},{"$f":"IF(U432=\"\",\"\",IF(U432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",U432+1))","v":2040},{"$f":"IF(V432=\"\",\"\",IF(V432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",V432+1))","v":2041},{"$f":"IF(W432=\"\",\"\",IF(W432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",W432+1))","v":2042},{"$f":"IF(X432=\"\",\"\",IF(X432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",X432+1))","v":2043},{"$f":"IF(Y432=\"\",\"\",IF(Y432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",Y432+1))","v":2044},{"$f":"IF(Z432=\"\",\"\",IF(Z432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",Z432+1))","v":2045},{"$f":"IF(AA432=\"\",\"\",IF(AA432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AA432+1))","v":2046},{"$f":"IF(AB432=\"\",\"\",IF(AB432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AB432+1))","v":2047},{"$f":"IF(AC432=\"\",\"\",IF(AC432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AC432+1))","v":2048},{"$f":"IF(AD432=\"\",\"\",IF(AD432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AD432+1))","v":2049},{"$f":"IF(AE432=\"\",\"\",IF(AE432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AE432+1))","v":2050},{"$f":"IF(AF432=\"\",\"\",IF(AF432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AF432+1))","v":2051},{"$f":"IF(AG432=\"\",\"\",IF(AG432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AG432+1))","v":2052},{"$f":"IF(AH432=\"\",\"\",IF(AH432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AH432+1))","v":""},{"$f":"IF(AI432=\"\",\"\",IF(AI432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AI432+1))","v":""},{"$f":"IF(AJ432=\"\",\"\",IF(AJ432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AJ432+1))","v":""},{"$f":"IF(AK432=\"\",\"\",IF(AK432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AK432+1))","v":""},{"$f":"IF(AL432=\"\",\"\",IF(AL432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AL432+1))","v":""},{"$f":"IF(AM432=\"\",\"\",IF(AM432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AM432+1))","v":""},{"$f":"IF(AN432=\"\",\"\",IF(AN432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AN432+1))","v":""}]
[null,"IPCA",{"$f":"IF($C$431=1,C498,C510)","v":8.4000000000000005E-2},{"$f":"IF($C$431=1,D498,D510)","v":4.2000000000000003E-2},3.1E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,"IGPM",0.185,{"$f":"IF($C$431=1,D499,D511)","v":0.04},3.1E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,"TLP",4.0599999999999997E-2,4.3799999999999999E-2,4.3799999999999999E-2,4.2799999999999998E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,9.7465000000000135E-2]
[null,"Selic",8.2500000000000004E-2,0.09,6.5000000000000002E-2,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"CDI",4.2799999999999998E-2,8.8200000000000001E-2,7.2400000000000006E-2,5.9700000000000003E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2]
[null,"TR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"TLP - spread"]
[null,3.2800000000000003E-2]
[]
[null,"TJLP",6.2025000000000004E-2,4.7904815017711704E-2,4.0006249999999924E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2]
[]
[null,"Fator Alpha",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[]
["x","Resumo da alavancagem "]
[]
[null,"Ponte",null,null,null,{"$f":"F359","v":118322.12868825489},{"$f":"G359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO359","v":0}]
[null,"BNDES1",null,null,null,{"$f":"F291","v":0},{"$f":"G291","v":193474.43233482487},68986.984532514369,66461.048616341752,80218.780892675786,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO291","v":0}]
[null,"BNDES2",null,null,null,{"$f":"F308","v":0},{"$f":"G308","v":0},0,0,0,70538.78476247075,56466.929043356613,61537.32324290034,53560.992140571463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO308","v":0}]
[null,"BNDES3",null,null,null,{"$f":"F325","v":0},{"$f":"G325","v":0},0,0,0,0,0,0,0,52731.04453260114,45273.793033154259,14828.976133352611,15124.344249683587,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO325","v":0}]
[null,"BNB1",null,null,null,{"$f":"F239","v":0},{"$f":"G239","v":193474.43233482487},68986.984532514369,66461.048616341752,80218.780892675786,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO239","v":0}]
[null,"BNB2",null,null,null,{"$f":"F257","v":0},{"$f":"G257","v":0},0,0,0,70538.78476247075,56466.929043356613,61537.32324290034,53560.992140571463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO257","v":0}]
[null,"BNB3",null,null,null,{"$f":"F274","v":0},{"$f":"G274","v":0},0,0,0,0,0,0,0,52731.04453260114,45273.793033154259,14828.976133352611,15124.344249683587,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO274","v":0}]
[null,"DebInfra1",null,null,null,{"$f":"F342","v":0},{"$f":"G342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO342","v":0}]
[null,"Total com take out",null,null,null,{"$f":"SUM(F453:F460)","v":118322.12868825489},{"$f":"SUM(G453:G460)","v":386948.86466964975},137973.96906502874,132922.0972326835,160437.56178535157,141077.5695249415,112933.85808671323,123074.64648580068,107121.98428114293,105462.08906520228,90547.586066308519,29657.952266705222,30248.688499367174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AO453:AO460)","v":0}]
[null,"Acumulado Total com take out",null,null,null,{"$f":"SUM($F$461:F461)","v":118322.12868825489},{"$f":"SUM($F$461:G461)","v":505270.9933579046},{"$f":"SUM($F$461:H461)","v":643244.96242293331},{"$f":"SUM($F$461:I461)","v":776167.05965561676},{"$f":"SUM($F$461:J461)","v":936604.62144096836},{"$f":"SUM($F$461:K461)","v":1077682.19096591},{"$f":"SUM($F$461:L461)","v":1190616.0490526231},{"$f":"SUM($F$461:M461)","v":1313690.6955384237},{"$f":"SUM($F$461:N461)","v":1420812.6798195667},{"$f":"SUM($F$461:O461)","v":1526274.7688847689},{"$f":"SUM($F$461:P461)","v":1616822.3549510774},{"$f":"SUM($F$461:Q461)","v":1646480.3072177826},{"$f":"SUM($F$461:R461)","v":1676728.9957171497},{"$f":"SUM($F$461:S461)","v":1676728.9957171497},{"$f":"SUM($F$461:T461)","v":1676728.9957171497},{"$f":"SUM($F$461:U461)","v":1676728.9957171497},{"$f":"SUM($F$461:V461)","v":1676728.9957171497},{"$f":"SUM($F$461:W461)","v":1676728.9957171497},{"$f":"SUM($F$461:X461)","v":1676728.9957171497},{"$f":"SUM($F$461:Y461)","v":1676728.9957171497},{"$f":"SUM($F$461:Z461)","v":1676728.9957171497},{"$f":"SUM($F$461:AA461)","v":1676728.9957171497},{"$f":"SUM($F$461:AB461)","v":1676728.9957171497},{"$f":"SUM($F$461:AC461)","v":1676728.9957171497},{"$f":"SUM($F$461:AD461)","v":1676728.9957171497},{"$f":"SUM($F$461:AE461)","v":1676728.9957171497},{"$f":"SUM($F$461:AF461)","v":1676728.9957171497},{"$f":"SUM($F$461:AG461)","v":1676728.9957171497},{"$f":"SUM($F$461:AH461)","v":1676728.9957171497},{"$f":"SUM($F$461:AI461)","v":1676728.9957171497},{"$f":"SUM($F$461:AJ461)","v":1676728.9957171497},{"$f":"SUM($F$461:AK461)","v":1676728.9957171497},{"$f":"SUM($F$461:AL461)","v":1676728.9957171497},{"$f":"SUM($F$461:AM461)","v":1676728.9957171497},{"$f":"SUM($F$461:AN461)","v":1676728.9957171497},{"$f":"SUM($F$461:AO461)","v":1676728.9957171497}]
[]
[null,"Total sem take out (A)",null,null,null,{"$f":"F461-F344-F361","v":118322.12868825489},264097.32817059045,137973.96906502874,132922.0972326835,160437.56178535157,141077.5695249415,112933.85808671323,123074.64648580068,107121.98428114293,105462.08906520228,90547.586066308519,29657.952266705222,30248.688499367174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Acumulado Total sem take out (A)",null,null,null,{"$f":"SUM($F$464:F464)","v":118322.12868825489},{"$f":"SUM($F$464:G464)","v":382419.45685884531},{"$f":"SUM($F$464:H464)","v":520393.42592387402},{"$f":"SUM($F$464:I464)","v":653315.52315655746},{"$f":"SUM($F$464:J464)","v":813753.08494190907},{"$f":"SUM($F$464:K464)","v":954830.65446685057},{"$f":"SUM($F$464:L464)","v":1067764.5125535638},{"$f":"SUM($F$464:M464)","v":1190839.1590393644},{"$f":"SUM($F$464:N464)","v":1297961.1433205074},{"$f":"SUM($F$464:O464)","v":1403423.2323857096},{"$f":"SUM($F$464:P464)","v":1493970.8184520181},{"$f":"SUM($F$464:Q464)","v":1523628.7707187233},{"$f":"SUM($F$464:R464)","v":1553877.4592180904},{"$f":"SUM($F$464:S464)","v":1553877.4592180904},{"$f":"SUM($F$464:T464)","v":1553877.4592180904},{"$f":"SUM($F$464:U464)","v":1553877.4592180904},{"$f":"SUM($F$464:V464)","v":1553877.4592180904},{"$f":"SUM($F$464:W464)","v":1553877.4592180904},{"$f":"SUM($F$464:X464)","v":1553877.4592180904},{"$f":"SUM($F$464:Y464)","v":1553877.4592180904},{"$f":"SUM($F$464:Z464)","v":1553877.4592180904},{"$f":"SUM($F$464:AA464)","v":1553877.4592180904},{"$f":"SUM($F$464:AB464)","v":1553877.4592180904},{"$f":"SUM($F$464:AC464)","v":1553877.4592180904},{"$f":"SUM($F$464:AD464)","v":1553877.4592180904},{"$f":"SUM($F$464:AE464)","v":1553877.4592180904},{"$f":"SUM($F$464:AF464)","v":1553877.4592180904},{"$f":"SUM($F$464:AG464)","v":1553877.4592180904},{"$f":"SUM($F$464:AH464)","v":1553877.4592180904},{"$f":"SUM($F$464:AI464)","v":1553877.4592180904},{"$f":"SUM($F$464:AJ464)","v":1553877.4592180904},{"$f":"SUM($F$464:AK464)","v":1553877.4592180904},{"$f":"SUM($F$464:AL464)","v":1553877.4592180904},{"$f":"SUM($F$464:AM464)","v":1553877.4592180904},{"$f":"SUM($F$464:AN464)","v":1553877.4592180904},{"$f":"SUM($F$464:AO464)","v":1553877.4592180904}]
[]
[null,"Fluxo de Caixa de Investimentos (B)",null,null,null,{"$f":"F223","v":-169031.61241179271},-383752.47997342126,-197105.67009289822,-189888.71033240503,-229196.51683621653,-201539.38503563072,-161334.0829810189,-175820.92355114385,-153031.40611591848,-150660.12723600326,-129353.69438044075,-42368.503238150319,-43212.412141953107,-43046.287004787628,-43096.69317342453,-43255.128338712457,-42849.515653778901,-42619.023768048937,-30855.918274584867,-30457.445154813318,-17998.308877352814,-17746.996056018641,-17860.401809835581,-17573.896410711535,-17642.468228860518,-18000.06900978454,-17769.238409056146,-17879.112550979204,-17602.521137547239,-17670.228833990092,0,0,0,0,0,0]
[]
[null,null,"Máximo","Mediana","Média"]
["X","Alavancagem (A/B)",{"$f":"MAX(F470:AO470,1)","v":1},{"$f":"MEDIAN(F470:AO470)","v":0},{"$f":"AVERAGE(F470:AO470)","v":0.2524499183105447},{"$f":"IF(F464<>0,(F464/F467)*-1,0)","v":0.7},{"$f":"IF(G464<>0,(G464/G467)*-1,0)","v":0.68819705917960938},0.7,0.7,0.70000000000000007,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Alavancagem Acumulada (EoP)",{"$f":"MAX(F471:AO471,1)","v":1},{"$f":"MEDIAN(F471:AO471)","v":0.63255922457929858},{"$f":"AVERAGE(F471:AO471)","v":0.64066346662574269},{"$f":"SUM($F$464:F464)/SUM($F$467:F467)*-1","v":0.7},{"$f":"SUM($F$464:G464)/SUM($F$467:G467)*-1","v":0.69180619002391974},{"$f":"SUM($F$464:H464)/SUM($F$467:H467)*-1","v":0.69395990179164946},{"$f":"SUM($F$464:I464)/SUM($F$467:I467)*-1","v":0.69518034521767791},{"$f":"SUM($F$464:J464)/SUM($F$467:J467)*-1","v":0.69612531675106815},{"$f":"SUM($F$464:K464)/SUM($F$467:K467)*-1","v":0.69669510375485533},{"$f":"SUM($F$464:L464)/SUM($F$467:L467)*-1","v":0.69704317500328106},{"$f":"SUM($F$464:M464)/SUM($F$467:M467)*-1","v":0.6973476084652972},{"$f":"SUM($F$464:N464)/SUM($F$467:N467)*-1","v":0.6975657516556959},{"$f":"SUM($F$464:O464)/SUM($F$467:O467)*-1","v":0.69774808798460675},{"$f":"SUM($F$464:P464)/SUM($F$467:P467)*-1","v":0.69788416083494997},{"$f":"SUM($F$464:Q464)/SUM($F$467:Q467)*-1","v":0.69792522429149695},{"$f":"SUM($F$464:R464)/SUM($F$467:R467)*-1","v":0.69796549570292377},{"$f":"SUM($F$464:S464)/SUM($F$467:S467)*-1","v":0.68472605204686443},{"$f":"SUM($F$464:T464)/SUM($F$467:T467)*-1","v":0.67196487871601818},{"$f":"SUM($F$464:U464)/SUM($F$467:U467)*-1","v":0.65962629331479228},{"$f":"SUM($F$464:V464)/SUM($F$467:V467)*-1","v":0.64784219545574828},{"$f":"SUM($F$464:W464)/SUM($F$467:W467)*-1","v":0.63653184408304664},{"$f":"SUM($F$464:X464)/SUM($F$467:X467)*-1","v":0.62858660507555042},{"$f":"SUM($F$464:Y464)/SUM($F$467:Y467)*-1","v":0.62093612387161712},{"$f":"SUM($F$464:Z464)/SUM($F$467:Z467)*-1","v":0.61650211628426876},{"$f":"SUM($F$464:AA464)/SUM($F$467:AA467)*-1","v":0.61219159276673474},{"$f":"SUM($F$464:AB464)/SUM($F$467:AB467)*-1","v":0.60791395571440576},{"$f":"SUM($F$464:AC464)/SUM($F$467:AC467)*-1","v":0.60376288794969801},{"$f":"SUM($F$464:AD464)/SUM($F$467:AD467)*-1","v":0.59965225722194115},{"$f":"SUM($F$464:AE464)/SUM($F$467:AE467)*-1","v":0.59551559542563282},{"$f":"SUM($F$464:AF464)/SUM($F$467:AF467)*-1","v":0.5914875828413183},{"$f":"SUM($F$464:AG464)/SUM($F$467:AG467)*-1","v":0.58748928837406578},{"$f":"SUM($F$464:AH464)/SUM($F$467:AH467)*-1","v":0.5836053056298881},{"$f":"SUM($F$464:AI464)/SUM($F$467:AI467)*-1","v":0.57975769461110416},{"$f":"SUM($F$464:AJ464)/SUM($F$467:AJ467)*-1","v":0.57975769461110416},{"$f":"SUM($F$464:AK464)/SUM($F$467:AK467)*-1","v":0.57975769461110416},{"$f":"SUM($F$464:AL464)/SUM($F$467:AL467)*-1","v":0.57975769461110416},{"$f":"SUM($F$464:AM464)/SUM($F$467:AM467)*-1","v":0.57975769461110416},{"$f":"SUM($F$464:AN464)/SUM($F$467:AN467)*-1","v":0.57975769461110416},{"$f":"SUM($F$464:AO464)/SUM($F$467:AO467)*-1","v":0.57975769461110416}]
[]
[]
["x","ICSD"]
[]
[null,"EBITDA",null,null,null,{"$f":"F186","v":2363.8281591368504},{"$f":"G186","v":50711.629634887489},80071.154881355425,103757.35988649074,125282.06067837236,149424.14384685789,173021.45683355772,196468.76825402593,220118.1059009922,243152.29615165846,265667.75590023183,256560.63868916943,247977.03624404507,251704.48986099378,255292.49414563517,258794.94135053392,262077.73021337608,265293.07845587609,264249.29055431916,263642.10259111086,263089.37108602759,263066.1868719738,263074.85764761223,263048.3001430328,263052.4995109688,263081.98634151154,263059.60177342413,263066.52061958174,263039.25204593164,262478.48134256387,0,0,0,0,0,0]
[null,"Exposição máxima de SD",1.3,null,null,{"$f":"F186/$C$477","v":1818.3293531821926},39008.945872990378,61593.196062581097,79813.353758839032,96370.815906440272,114941.6491129676,133093.42833350593,151129.82173386609,169321.61992384016,187040.22780896805,204359.81223094754,197354.33745320723,190751.56634157311,193618.83835461061,196378.84165048858,199073.031808103,201598.2540102893,204071.59881221238,203268.68504178396,202801.61737777758,202376.4392969443,202358.60528613368,202365.27511354786,202344.84626387138,202348.07654689907,202370.75872423963,202353.53982571088,202358.86201506288,202337.88618917819,201906.52410966452,0,0,0,0,0,0]
[]
[null,{"$f":"B234","v":"Redução no endividamento"},null,null,null,{"$f":"F234","v":0},-122851.53649905931,0,0,-15662.97454684195,-36039.56344653001,-44222.388374057147,-44222.388374057147,-48313.800837820716,-80594.338063060597,-84685.75052682418,-84685.75052682418,-98368.575454351288,{"$f":"S234","v":-106029.14015521674},-111529.14015521672,-115620.55261898029,-123803.37754650743,-70615.015517581051,-70615.015517581065,-70615.015517581051,-70615.015517581051,-50439.679751806128,-50439.679751806128,-50439.679751806128,-50439.679751806128,-20102.586331264429,-20102.586331264432,-20102.586331264429,-20102.586331264429,0,0,0,0,0,0,0]
[null,{"$f":"B231","v":"Despesas financeiras"},null,null,null,{"$f":"F231","v":0},{"$f":"G231","v":-15828.250408761814},-27798.616774253151,-36056.945161722964,-44469.889610049853,-52465.493516849325,-57989.478107731535,-62520.795590412628,-66874.93677412087,-69513.30779892634,-70689.479131023239,-69332.822111754402,-66137.939442641931,-60736.85664015387,-54450.383925600254,-47865.586191629161,-41058.866511713131,-33808.302939907211,-29442.724665385507,-25077.146390863818,-20711.568116342118,-16893.154154009411,-13621.904503865693,-10350.654853721979,-7079.4052035782624,-4763.307831193104,-3402.3627365665025,-2041.4176419398998,-680.47254731329781,3.1572366495010918E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12]
[null,"Takeout",null,null,null,{"$f":"F361","v":0},{"$f":"G361","v":122851.53649905931},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SD com sinal negativo",null,null,null,{"$f":"SUM(F479:F481)","v":0},{"$f":"SUM(G479:G481)","v":-15828.250408761829},-27798.616774253151,-36056.945161722964,-60132.864156891803,-88505.056963379335,-102211.86648178869,-106743.18396446978,-115188.73761194159,-150107.64586198694,-155375.22965784743,-154018.5726385786,-164506.51489699323,-166765.99679537059,-165979.52408081698,-163486.13881060947,-164862.24405822056,-104423.31845748826,-100057.74018296658,-95692.161908444861,-91326.583633923176,-67332.83390581554,-64061.58425567182,-60790.334605528107,-57519.084955384387,-24865.894162457531,-23504.949067830934,-22144.00397320433,-20783.058878577725,3.1572366495010918E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12]
[]
[null,"SD com sinal positivo",null,null,null,{"$f":"F482*-1","v":0},{"$f":"G482*-1","v":15828.250408761829},27798.616774253151,36056.945161722964,60132.864156891803,88505.056963379335,102211.86648178869,106743.18396446978,115188.73761194159,150107.64586198694,155375.22965784743,154018.5726385786,164506.51489699323,166765.99679537059,165979.52408081698,163486.13881060947,164862.24405822056,104423.31845748826,100057.74018296658,95692.161908444861,91326.583633923176,67332.83390581554,64061.58425567182,60790.334605528107,57519.084955384387,24865.894162457531,23504.949067830934,22144.00397320433,20783.058878577725,-3.1572366495010918E-12,-2.4330802261829411E-12,-2.4330802261829411E-12,-2.4330802261829411E-12,-2.4330802261829411E-12,-2.4330802261829411E-12,-2.4330802261829411E-12]
[]
[null,"Ajuste",null,null,null,{"$f":"IF(F484>F477,F477-F484,0)","v":0},{"$f":"IF(G484>G477,G477-G484,0)","v":0},{"$f":"IF(H484>H477,H477-H484,0)","v":0},0,0,{"$f":"IF(K484>K477,K477-K484,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Folga das dívidas",null,null,null,{"$f":"F477-F484","v":1818.3293531821926},{"$f":"G477-G484","v":23180.695464228549},33794.57928832795,43756.408597116068,36237.951749548469,26436.592149588265,30881.561851717241,44386.637769396315,54132.882311898575,36932.58194698111,48984.58257310011,43335.764814628637,26245.051444579876,26852.841559240012,30399.317569671606,35586.892997493531,36736.009952068736,99648.28035472412,103210.94485881738,107109.45546933272,111049.85566302112,135025.77138031815,138303.69085787603,141554.51165834328,144828.99159151467,177504.8645617821,178848.59075787995,180214.85804185856,181554.82731060046,201906.52410966452,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12]
[]
["x","Check dividendos"]
[]
[]
["x","Macro"]
[]
[null,"Atualizado em: "]
[null,"2022-01-24"]
[]
[null,null,{"$f":"D497-1","v":2021},{"$f":"E497-1","v":2022},{"$f":"F497-1","v":2023},{"$f":"1+YEAR($F$1)","v":2024},{"$f":"IF(F497=\"\",\"\",IF(F497+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",F497+1))","v":2025},{"$f":"IF(G497=\"\",\"\",IF(G497+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",G497+1))","v":2026},{"$f":"IF(H497=\"\",\"\",IF(H497+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",H497+1))","v":2027},{"$f":"IF(I497=\"\",\"\",IF(I497+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",I497+1))","v":2028},{"$f":"IF(J497=\"\",\"\",IF(J497+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",J497+1))","v":2029},{"$f":"IF(K497=\"\",\"\",IF(K497+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",K497+1))","v":2030},{"$f":"IF(L497=\"\",\"\",IF(L497+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",L497+1))","v":2031},{"$f":"IF(M497=\"\",\"\",IF(M497+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",M497+1))","v":2032},{"$f":"IF(N497=\"\",\"\",IF(N497+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",N497+1))","v":2033},{"$f":"IF(O497=\"\",\"\",IF(O497+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",O497+1))","v":2034},{"$f":"IF(P497=\"\",\"\",IF(P497+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",P497+1))","v":2035},{"$f":"IF(Q497=\"\",\"\",IF(Q497+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",Q497+1))","v":2036},{"$f":"IF(R497=\"\",\"\",IF(R497+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",R497+1))","v":2037},{"$f":"IF(S497=\"\",\"\",IF(S497+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",S497+1))","v":2038},{"$f":"IF(T497=\"\",\"\",IF(T497+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",T497+1))","v":2039},{"$f":"IF(U497=\"\",\"\",IF(U497+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",U497+1))","v":2040},{"$f":"IF(V497=\"\",\"\",IF(V497+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",V497+1))","v":2041},{"$f":"IF(W497=\"\",\"\",IF(W497+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",W497+1))","v":2042},{"$f":"IF(X497=\"\",\"\",IF(X497+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",X497+1))","v":2043},{"$f":"IF(Y497=\"\",\"\",IF(Y497+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",Y497+1))","v":2044},{"$f":"IF(Z497=\"\",\"\",IF(Z497+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",Z497+1))","v":2045},{"$f":"IF(AA497=\"\",\"\",IF(AA497+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AA497+1))","v":2046},{"$f":"IF(AB497=\"\",\"\",IF(AB497+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AB497+1))","v":2047},{"$f":"IF(AC497=\"\",\"\",IF(AC497+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AC497+1))","v":2048},{"$f":"IF(AD497=\"\",\"\",IF(AD497+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AD497+1))","v":2049},{"$f":"IF(AE497=\"\",\"\",IF(AE497+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AE497+1))","v":2050},{"$f":"IF(AF497=\"\",\"\",IF(AF497+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AF497+1))","v":2051},{"$f":"IF(AG497=\"\",\"\",IF(AG497+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AG497+1))","v":2052},{"$f":"IF(AH497=\"\",\"\",IF(AH497+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AH497+1))","v":""},{"$f":"IF(AI497=\"\",\"\",IF(AI497+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AI497+1))","v":""},{"$f":"IF(AJ497=\"\",\"\",IF(AJ497+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AJ497+1))","v":""},{"$f":"IF(AK497=\"\",\"\",IF(AK497+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AK497+1))","v":""},{"$f":"IF(AL497=\"\",\"\",IF(AL497+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AL497+1))","v":""},{"$f":"IF(AM497=\"\",\"\",IF(AM497+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AM497+1))","v":""},{"$f":"IF(AN497=\"\",\"\",IF(AN497+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AN497+1))","v":""}]
[null,"IPCA",0.10060982737443336,5.0486598126809445E-2,3.2636389371941688E-2,3.0000000000001359E-2,3.0000000000001581E-2,{"$f":"G498","v":3.0000000000001581E-2},{"$f":"H498","v":3.0000000000001581E-2},3.0000000000001581E-2,3.0000000000001581E-2,3.0000000000001581E-2,3.0000000000001581E-2,3.0000000000001581E-2,3.0000000000001581E-2,3.0000000000001581E-2,3.0000000000001581E-2,3.0000000000001581E-2,3.0000000000001581E-2,3.0000000000001581E-2,3.0000000000001581E-2,3.0000000000001581E-2,3.0000000000001581E-2,3.0000000000001581E-2,3.0000000000001581E-2,3.0000000000001581E-2,3.0000000000001581E-2,3.0000000000001581E-2,3.0000000000001581E-2,3.0000000000001581E-2,3.0000000000001581E-2,3.0000000000001581E-2,3.0000000000001581E-2,3.0000000000001581E-2,{"$f":"AH498","v":3.0000000000001581E-2},3.0000000000001581E-2,3.0000000000001581E-2,3.0000000000001581E-2,3.0000000000001581E-2,3.0000000000001581E-2,3.0000000000001581E-2]
[null,"IGPM",0.17783212339450416,5.5237611668345954E-2,3.5383249912075643E-2,3.0000000000001359E-2,3.0000000000001359E-2,{"$f":"G499","v":3.0000000000001359E-2},3.0000000000001359E-2,3.0000000000001359E-2,3.0000000000001359E-2,3.0000000000001359E-2,3.0000000000001359E-2,3.0000000000001359E-2,3.0000000000001359E-2,3.0000000000001359E-2,3.0000000000001359E-2,3.0000000000001359E-2,3.0000000000001359E-2,3.0000000000001359E-2,3.0000000000001359E-2,3.0000000000001359E-2,3.0000000000001359E-2,3.0000000000001359E-2,3.0000000000001359E-2,3.0000000000001359E-2,3.0000000000001359E-2,3.0000000000001359E-2,3.0000000000001359E-2,3.0000000000001359E-2,3.0000000000001359E-2,3.0000000000001359E-2,3.0000000000001359E-2,3.0000000000001359E-2,{"$f":"AH499","v":3.0000000000001359E-2},3.0000000000001359E-2,3.0000000000001359E-2,3.0000000000001359E-2,3.0000000000001359E-2,3.0000000000001359E-2,3.0000000000001359E-2]
[null,"TLP",4.0999999999999995E-2,5.5939286777183322E-2,5.2213944515641028E-2,5.0426187338044492E-2,4.8392890319739701E-2,{"$f":"G500","v":4.8392890319739701E-2},4.8392890319739701E-2,4.8392890319739701E-2,4.8392890319739701E-2,4.8392890319739701E-2,4.8392890319739701E-2,4.8392890319739701E-2,4.8392890319739701E-2,4.8392890319739701E-2,4.8392890319739701E-2,4.8392890319739701E-2,4.8392890319739701E-2,4.8392890319739701E-2,4.8392890319739701E-2,4.8392890319739701E-2,4.8392890319739701E-2,4.8392890319739701E-2,4.8392890319739701E-2,4.8392890319739701E-2,4.8392890319739701E-2,4.8392890319739701E-2,4.8392890319739701E-2,4.8392890319739701E-2,4.8392890319739701E-2,4.8392890319739701E-2,4.8392890319739701E-2,4.8392890319739701E-2,{"$f":"AH500","v":4.8392890319739701E-2},4.8392890319739701E-2,4.8392890319739701E-2,4.8392890319739701E-2,4.8392890319739701E-2,4.8392890319739701E-2,4.8392890319739701E-2]
[null,"Selic",9.2499999999999999E-2,0.11749999999999999,0.08,7.7499999999999999E-2,6.7500000000000004E-2,{"$f":"G501","v":6.7500000000000004E-2},6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,{"$f":"AH501","v":6.7500000000000004E-2},6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2]
[null,"CDI",8.7599999999999997E-2,0.11634204448335407,7.951707731300392E-2,7.6395972220448638E-2,6.6410817037944575E-2,{"$f":"G502","v":6.6410817037944575E-2},6.6410817037944575E-2,6.6410817037944575E-2,6.6410817037944575E-2,6.6410817037944575E-2,6.6410817037944575E-2,6.6410817037944575E-2,6.6410817037944575E-2,6.6410817037944575E-2,6.6410817037944575E-2,6.6410817037944575E-2,6.6410817037944575E-2,6.6410817037944575E-2,6.6410817037944575E-2,6.6410817037944575E-2,6.6410817037944575E-2,6.6410817037944575E-2,6.6410817037944575E-2,6.6410817037944575E-2,6.6410817037944575E-2,6.6410817037944575E-2,6.6410817037944575E-2,6.6410817037944575E-2,6.6410817037944575E-2,6.6410817037944575E-2,6.6410817037944575E-2,6.6410817037944575E-2,{"$f":"AH502","v":6.6410817037944575E-2},6.6410817037944575E-2,6.6410817037944575E-2,6.6410817037944575E-2,6.6410817037944575E-2,6.6410817037944575E-2,6.6410817037944575E-2]
[null,"TR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Atualizado em: "]
[null,"2021-10-01"]
[]
[null,null,{"$f":"D509-1","v":2021},{"$f":"E509-1","v":2022},{"$f":"F509-1","v":2023},{"$f":"1+YEAR($F$1)","v":2024},{"$f":"IF(F509=\"\",\"\",IF(F509+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",F509+1))","v":2025},{"$f":"IF(G509=\"\",\"\",IF(G509+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",G509+1))","v":2026},{"$f":"IF(H509=\"\",\"\",IF(H509+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",H509+1))","v":2027},{"$f":"IF(I509=\"\",\"\",IF(I509+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",I509+1))","v":2028},{"$f":"IF(J509=\"\",\"\",IF(J509+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",J509+1))","v":2029},{"$f":"IF(K509=\"\",\"\",IF(K509+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",K509+1))","v":2030},{"$f":"IF(L509=\"\",\"\",IF(L509+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",L509+1))","v":2031},{"$f":"IF(M509=\"\",\"\",IF(M509+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",M509+1))","v":2032},{"$f":"IF(N509=\"\",\"\",IF(N509+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",N509+1))","v":2033},{"$f":"IF(O509=\"\",\"\",IF(O509+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",O509+1))","v":2034},{"$f":"IF(P509=\"\",\"\",IF(P509+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",P509+1))","v":2035},{"$f":"IF(Q509=\"\",\"\",IF(Q509+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",Q509+1))","v":2036},{"$f":"IF(R509=\"\",\"\",IF(R509+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",R509+1))","v":2037},{"$f":"IF(S509=\"\",\"\",IF(S509+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",S509+1))","v":2038},{"$f":"IF(T509=\"\",\"\",IF(T509+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",T509+1))","v":2039},{"$f":"IF(U509=\"\",\"\",IF(U509+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",U509+1))","v":2040},{"$f":"IF(V509=\"\",\"\",IF(V509+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",V509+1))","v":2041},{"$f":"IF(W509=\"\",\"\",IF(W509+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",W509+1))","v":2042},{"$f":"IF(X509=\"\",\"\",IF(X509+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",X509+1))","v":2043},{"$f":"IF(Y509=\"\",\"\",IF(Y509+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",Y509+1))","v":2044},{"$f":"IF(Z509=\"\",\"\",IF(Z509+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",Z509+1))","v":2045},{"$f":"IF(AA509=\"\",\"\",IF(AA509+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AA509+1))","v":2046},{"$f":"IF(AB509=\"\",\"\",IF(AB509+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AB509+1))","v":2047},{"$f":"IF(AC509=\"\",\"\",IF(AC509+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AC509+1))","v":2048},{"$f":"IF(AD509=\"\",\"\",IF(AD509+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AD509+1))","v":2049},{"$f":"IF(AE509=\"\",\"\",IF(AE509+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AE509+1))","v":2050},{"$f":"IF(AF509=\"\",\"\",IF(AF509+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AF509+1))","v":2051},{"$f":"IF(AG509=\"\",\"\",IF(AG509+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AG509+1))","v":2052},{"$f":"IF(AH509=\"\",\"\",IF(AH509+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AH509+1))","v":""},{"$f":"IF(AI509=\"\",\"\",IF(AI509+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AI509+1))","v":""},{"$f":"IF(AJ509=\"\",\"\",IF(AJ509+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AJ509+1))","v":""},{"$f":"IF(AK509=\"\",\"\",IF(AK509+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AK509+1))","v":""},{"$f":"IF(AL509=\"\",\"\",IF(AL509+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AL509+1))","v":""},{"$f":"IF(AM509=\"\",\"\",IF(AM509+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AM509+1))","v":""},{"$f":"IF(AN509=\"\",\"\",IF(AN509+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AN509+1))","v":""}]
[null,"IPCA",8.4000000000000005E-2,4.2000000000000003E-2,3.1E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,"IGPM",0.185,0.04,3.1E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,"TLP",4.0599999999999997E-2,4.3799999999999999E-2,4.3799999999999999E-2,4.2799999999999998E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,9.7465000000000135E-2]
[null,"Selic",8.2500000000000004E-2,0.09,6.5000000000000002E-2,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"CDI",4.2799999999999998E-2,8.8200000000000001E-2,7.2400000000000006E-2,5.9700000000000003E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2,5.8900000000000001E-2]
[null,"TR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["x"]

{"sheet":"CP","index":10,"n_rows":38,"n_cols":7,"rows_kept":38,"cut":false,"hidden":false,"merged":[[21,1,21,6],[22,1,22,6]]}
[null,"NÃO MOVIMENTAR NENHUM CAMPO - UTILIZADO APENAS COMO SUPORTE AO CÁLCULO DA CONTRAPRESTAÇÃO VIA MACRO"]
[]
[null,"Outputs",{"$f":"PC!E4","v":"Cons1"},{"$f":"PC!F4","v":"Cons2"},{"$f":"PC!G4","v":"Cons3"},{"$f":"PC!H4","v":"Cons4"},{"$f":"PC!I4","v":"Cons5"}]
[null,"TIR projeto",{"$f":"PC!E1722","v":7.8789618679493634E-2}]
[null,"VPL projeto",{"$f":"ROUND(PC!E1723,0)","v":0}]
[null,"Contraprestação fixa (por % volume tratado)",287899605.28749418]
[null,"Contraprestação variável",3.72543257991294]
[]
[null,null,{"$f":"C6/12","v":23991633.773957849}]
[null,"Capex",1]
[null,"WACC real (R$) ajustado",{"$f":"PC!E1717","v":7.8789594538902996E-2}]
[null,"Usar WACC real (R$) ajustado?","S"]
[]
[]
[]
[]
[null,"Penalidade - Contraprestação fixa ",0,0,0,0,0]
[null,"Penalidade - Contraprestação variável",0,0,0,0,0]
[]
[null,"Ligar travamento da contraprestação fixa?","Sim",{"$f":"C20","v":"Sim"},{"$f":"D20","v":"Sim"},{"$f":"E20","v":"Sim"},{"$f":"F20","v":"Sim"}]
[]
[null,"FUNCIONAMENTO DA MACRO PARA O CÁLCULO DAS CONTRAPRESTAÇÕES"]
[null,"Primeiramente, a linha 10 (Capex) é desligada assim como as linhas 6 e 7, contraprestação fixa e variável, respectivamente. Após esses passos, é feito um atingir meta para que o VPL (linha 5) seja zero usando como variável de ajuste a Contraprestação Variável (linha 7). Por fim, a linha 10 é ligada (Capex) e novamente se utiliza o atingir meta para fazer com que o VPL seja zero ajustando a Contraprestação Fixa. "]
[]
[null,"Check das Penalidades",{"$f":"IF(AND(C17>=0,C18>=0),\"ok\",\"erro\")","v":"ok"},{"$f":"IF(AND(D17>=0,D18>=0),\"ok\",\"erro\")","v":"ok"},{"$f":"IF(AND(E17>=0,E18>=0),\"ok\",\"erro\")","v":"ok"},{"$f":"IF(AND(F17>=0,F18>=0),\"ok\",\"erro\")","v":"ok"},{"$f":"IF(AND(G17>=0,G18>=0),\"ok\",\"erro\")","v":"ok"}]
[]
[null,"Check Geral",{"$f":"Cons1!$AQ$2","v":"ok"},{"$f":"Cons2!$AQ$2","v":"nok"},{"$f":"Cons3!$AQ$2","v":"ok"},{"$f":"Cons4!$AQ$2","v":"ok"},{"$f":"Cons5!$AQ$2","v":"ok"}]
[null,"Check BP",{"$f":"IF(ROUND(SUM(Cons1!$F$38:$AO$38),2)=0,\"ok\",\"nok\")","v":"ok"},{"$f":"IF(ROUND(SUM(Cons2!$F$38:$AO$38),2)=0,\"ok\",\"nok\")","v":"ok"},{"$f":"IF(ROUND(SUM(Cons3!$F$38:$AO$38),2)=0,\"ok\",\"nok\")","v":"ok"},{"$f":"IF(ROUND(SUM(Cons4!$F$38:$AO$38),2)=0,\"ok\",\"nok\")","v":"ok"},{"$f":"IF(ROUND(SUM(Cons5!$F$38:$AO$38),2)=0,\"ok\",\"nok\")","v":"ok"}]
[null,"Check PL",{"$f":"IF(ROUND(SUM(Cons1!$F$39:$AO$39),2)=0,\"ok\",\"nok\")","v":"ok"},{"$f":"IF(ROUND(SUM(Cons2!$F$39:$AO$39),2)=0,\"ok\",\"nok\")","v":"ok"},{"$f":"IF(ROUND(SUM(Cons3!$F$39:$AO$39),2)=0,\"ok\",\"nok\")","v":"ok"},{"$f":"IF(ROUND(SUM(Cons4!$F$39:$AO$39),2)=0,\"ok\",\"nok\")","v":"ok"},{"$f":"IF(ROUND(SUM(Cons5!$F$39:$AO$39),2)=0,\"ok\",\"nok\")","v":"ok"}]
[null,"Check Caixa"]
[]
[null,"Check CAPEX",{"$f":"IF(ROUND(SUM(Cons1!$F$225:$AO$227)-SUM(PC!E$1898:E$1927)/1000,2)=0,\"ok\",\"erro\")","v":"ok"},{"$f":"IF(ROUND(SUM(Cons2!$F$225:$AO$227)-SUM(PC!F$1898:F$1927)/1000,2)=0,\"ok\",\"erro\")","v":"ok"},{"$f":"IF(ROUND(SUM(Cons3!$F$225:$AO$227)-SUM(PC!G$1898:G$1927)/1000,2)=0,\"ok\",\"erro\")","v":"ok"},{"$f":"IF(ROUND(SUM(Cons4!$F$225:$AO$227)-SUM(PC!H$1898:H$1927)/1000,2)=0,\"ok\",\"erro\")","v":"ok"},{"$f":"IF(ROUND(SUM(Cons5!$F$225:$AO$227)-SUM(PC!I$1898:I$1927)/1000,2)=0,\"ok\",\"erro\")","v":"ok"}]
[null,"Check OPEX",{"$f":"IF(ROUND(SUM(Cons1!$F$67:$AO$71)-SUM(PC!E$1823:E$1852)/1000,2)=0,\"ok\",\"erro\")","v":"ok"},{"$f":"IF(ROUND(SUM(Cons2!$F$67:$AO$71)-SUM(PC!F$1823:F$1852)/1000,2)=0,\"ok\",\"erro\")","v":"ok"},{"$f":"IF(ROUND(SUM(Cons3!$F$67:$AO$71)-SUM(PC!G$1823:G$1852)/1000,2)=0,\"ok\",\"erro\")","v":"ok"},{"$f":"IF(ROUND(SUM(Cons4!$F$67:$AO$71)-SUM(PC!H$1823:H$1852)/1000,2)=0,\"ok\",\"erro\")","v":"ok"},{"$f":"IF(ROUND(SUM(Cons5!$F$67:$AO$71)-SUM(PC!I$1823:I$1852)/1000,2)=0,\"ok\",\"erro\")","v":"ok"}]
[]
[null,"Comparação da contraprestação fixa anual","Cons1"]
[null,"Antes (WACC real de 6,26%)",243372845.26044509]
[null,"Agora (WACC real de 7,88%)",{"$f":"C6","v":287899605.28749418}]
[null,"Diferença",{"$f":"(C36-C6)*-1","v":44526760.027049094}]

{"sheet":"Cons2","index":11,"n_rows":493,"n_cols":43,"rows_kept":493,"cut":false,"hidden":true,"merged":[]}
[{"$f":"INDEX(PC!$1:$1,1,MATCH(B1,PC!$4:$4,0))","v":"F"},"Cons2",null,null,null,{"$f":"EOMONTH(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)),11)","v":"2023-12-31"},{"$f":"EOMONTH(F1,12)","v":"2024-12-31"},"2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31",null,"Check"]
[null,null,null,null,null,{"$f":"1","v":1},{"$f":"F2+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,null,{"$f":"IF(SUM(AQ3:AQ430)=0,\"ok\",\"nok\")","v":"nok"}]
[]
[null,"CRONOGRAMA"]
[null,"início da concessão",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B10))","v":"2023-01-31"}]
[null,"fim da concessão",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B13))","v":"2052-12-31"}]
[null,"Concessão %",null,null,null,{"$f":"IF(YEAR(F$1)<YEAR($C$5),0,IF(YEAR(F$1)<YEAR($C6),1,0)+IF(YEAR(F$1)=YEAR($C6),1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0]
[null,"Concesssão 1;0",null,null,null,{"$f":"IF(F7<>0,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0]
[]
[null,"Meses do ano",null,null,null,{"$f":"MONTH(F1)","v":12},{"$f":"MONTH(G1)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[]
[null,"BALANÇO PATRIMONIAL"]
[]
[null,"ATIVO",null,null,null,{"$f":"SUM(F15,F20)","v":22499.514260138843},-80481.845619855536,-101752.44207335322,-247079.01584561728,-407644.46833905496,-573273.14631129277,-742231.74617522326,-932258.7517207762,-1108818.7354242611,-1284549.5597691527,-1470130.301483365,-1658021.0111780027,-1848287.5511797471,-2031507.3145057124,-2225899.3225968741,-2422085.4252343848,-2620008.0354789216,-2819609.6601065272,-3020765.565067248,-3225830.9458171604,-3428440.3925168905,-3630441.380860013,-3832263.0446976596,-4033847.9363502027,-4235139.1534464452,-4436079.5384649383,-4636611.1103450498,-4836675.8646851536,-5036214.6326032607,1.280568540096283E-9,1.280568540096283E-9,1.280568540096283E-9,1.280568540096283E-9,1.280568540096283E-9,1.280568540096283E-9,1.280568540096283E-9]
[null,"Ativo Circulante",null,null,null,{"$f":"SUM(F16:F19)","v":-35434.21808420615},-202597.94420559917,-292020.9864628723,-513245.78189630655,-757580.72263004445,-1008769.9780230868,-1264991.3479476045,-1544440.3823195151,-1812238.7897159008,-2083154.5929813748,-2364366.3190697734,-2649228.0807099547,-2937670.7851158842,-3220042.559691322,-3514702.1071235049,-3812076.1036463412,-4112077.2208317518,-4414618.3665657938,-4719505.5355716171,-5030516.0687046908,-5337246.4496069718,-5643299.3898154059,-5949077.0397627559,-6254491.9631788721,-6559458.0419874927,-6863888.641797713,-7167695.8523307396,-7470791.7915970907,-7773086.7250160584,{"$f":"SUM(AI16:AI19)","v":8.149072527885437E-10},8.149072527885437E-10,8.149072527885437E-10,8.149072527885437E-10,8.149072527885437E-10,8.149072527885437E-10,8.149072527885437E-10]
[null,"Caixa",null,null,null,{"$f":"E16+SUM(F376:F379)-(F17-E17)*F$8","v":-44550.235743717378},{"$f":"F16+SUM(G376:G379)-(G17-F17)*G$8","v":-221746.91606711142},-321830.14097713429,{"$f":"H16+SUM(I376:I379)-(I17-H17)*I$8","v":-554996.64467577508},-812673.39400066622,-1077450.5693540894,-1349584.4439308478,-1643038.1531131107,-1922050.5729553166,-2208347.5812131856,-2505733.1589948465,-2805939.7322486918,-3108786.4436076572,-3408085.5844854028,-3718572.4199018413,-4031916.2522513866,-4348025.1820825096,-4666807.5655116234,-4988064.7253266433,-5316048.0877304776,-5639208.5759326965,-5961681.0607074369,-6283863.5119471643,-6605663.9659828637,-6926991.7785303472,-7247755.8097137902,-7567863.5722054765,-7887222.5358861201,-8205738.3675027052,{"$f":"AH16+SUM(AI376:AI379)-(AI17-AH17)*AI$8","v":-449364.23204720393},-449364.23204720393,-449364.23204720393,-449364.23204720393,-449364.23204720393,-449364.23204720393,-449364.23204720393,null,{"$f":"ROUND(MIN(F16:AN17),0)","v":-8205738}]
[null,"Conta Reserva",null,null,null,{"$f":"SUM(F252,F270,F287,F304,F321,F338,F355,F372)","v":0},0,0,0,0,0,2125,2009.7380606796116,-1230.5238786407767,-1176.2829660194175,-122.04205339805824,-122.04205339805824,-1247.0420533980582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contas a receber",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$26))","v":30},null,null,{"$f":"IF(F$1=$C$6,0,F$42*$C18/360*F$8)","v":0},{"$f":"IF(G$1=$C$6,0,G$42*$C18/360*G$8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Crédito de PIS COFINS",null,null,null,{"$f":"F178","v":9116.017659511228},{"$f":"G178","v":19148.971861512255},29809.154514262009,41750.862779468531,55092.671370621778,68680.591331002666,82468.095983243402,96588.032732916108,111042.30711805647,126369.27119783028,141488.88197847115,156833.69359213553,172362.70054517113,188043.02479408082,203870.31277833661,219840.1486050454,235947.96125075786,252189.19894583008,268559.18975502643,285532.01902578672,301962.12632572459,318381.67089203082,334786.47218440869,351172.00280399132,367533.73654285487,383867.16791607719,400167.71987473709,416430.74428902921,432651.64248664718,449364.23204720474,449364.23204720474,449364.23204720474,449364.23204720474,449364.23204720474,449364.23204720474,449364.23204720474]
[null,"Ativo Não Circulante",null,null,null,{"$f":"SUM(F21:F23)","v":57933.732344344993},122116.09858574363,190268.54438951908,266166.76605068927,349936.25429098948,435496.83171179402,522759.60177238123,612181.63059873891,703420.05429163959,798605.03321222216,894236.01758640842,991207.06953195203,1089383.2339361371,1188535.2451856097,1288802.7845266305,1389990.6784119566,1492069.1853528302,1595008.7064592666,1698739.9705043691,1804685.1228875301,1908806.0570900815,2012858.0089553928,2116813.9950650963,2220644.0268286695,2324318.888541047,2427809.1033327747,2531084.7419856898,2634115.9269119366,2736872.0924127977,{"$f":"SUM(AI21:AI23)","v":4.6566128730773926E-10},4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,null,{"$f":"ROUND(AN20,0)","v":0}]
[null,"Impostos Diferidos",null,null,null,{"$f":"-MIN(0,-(E21-E32+F119))","v":57933.732344344993},122116.09858574363,190268.54438951908,266166.76605068927,349936.25429098948,435496.83171179402,522759.60177238123,612181.63059873891,703420.05429163959,798605.03321222216,894236.01758640842,991207.06953195203,1089383.2339361371,1188535.2451856097,1288802.7845266305,1389990.6784119566,1492069.1853528302,1595008.7064592666,1698739.9705043691,1804685.1228875301,1908806.0570900815,2012858.0089553928,2116813.9950650963,2220644.0268286695,2324318.888541047,2427809.1033327747,2531084.7419856898,2634115.9269119366,2736872.0924127977,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10]
[null,"Intangível",null,null,null,{"$f":"E22+F97-F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Financeiro",null,null,null,{"$f":"F111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI111","v":0},0,0,0,0,0,0]
[]
[null,"PASSIVO",null,null,null,{"$f":"SUM(F26,F30,F33)","v":22499.514260138822},-80481.84561985558,-101752.4420733532,-247079.01584561737,-407644.46833905508,-573273.14631129289,-742231.74617522338,-932258.7517207762,-1108818.7354242615,-1284549.5597691529,-1470130.3014833652,-1658021.0111780025,-1848287.5511797471,-2031507.3145057121,-2225899.3225968741,-2422085.4252343848,-2620008.0354789216,-2819609.6601065272,-3020765.5650672484,-3225830.9458171614,-3428440.392516891,-3630441.3808600139,-3832263.04469766,-4033847.9363502045,-4235139.1534464471,-4436079.5384649402,-4636611.1103450507,-4836675.8646851545,-5036214.6326032616,0,0,0,0,0,0,0]
[null,"Passivo Circulante",null,null,null,{"$f":"SUM(F27:F29)","v":14959.112340337944},16567.051634823281,17592.379388654506,19597.647664544213,21643.554696395182,22103.056423366186,39536.89255939929,23093.825323834913,15643.72290656859,24683.739995749285,24739.615007898406,25086.829678139915,16397.549990401625,25649.337913412561,25894.317954820541,26131.774035884071,26361.559617748953,26583.711255578644,26788.49532358559,27381.351552749875,26889.01242267897,26871.224759278302,26846.475134586311,26813.998081919395,26773.983133233112,26726.368004564538,26671.035862465596,26607.993438016161,26537.07619805172,0,0,0,0,0,0,0]
[null,"Contas a Pagar",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$27))","v":30},null,null,{"$f":"IF(F$1=$C$6,0,-(F183+F185)*$C27/360*F$8)","v":14959.112340337944},16567.051634823281,17592.379388654506,19597.647664544213,21643.554696395182,22103.056423366186,22536.892559399286,23093.825323834913,23643.72290656859,24683.739995749285,24739.615007898406,25086.829678139915,25397.549990401625,25649.337913412561,25894.317954820541,26131.774035884071,26361.559617748953,26583.711255578644,26788.49532358559,27381.351552749875,26889.01242267897,26871.224759278302,26846.475134586311,26813.998081919395,26773.983133233112,26726.368004564538,26671.035862465596,26607.993438016161,26537.07619805172,0,0,0,0,0,0,0]
[null,"Impostos a Pagar",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$28))","v":30},null,null,{"$f":"IF(F$1=$C$6,0,-(F167+F188+F232)*$C28/360*F$8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Empréstimos e Financiamentos",null,null,null,{"$f":"-G234","v":0},0,0,0,0,0,17000,0,-8000,0,0,0,-9000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Não Circulante",null,null,null,{"$f":"SUM(F31:F32)","v":0},{"$f":"SUM(G31:G32)","v":0},0,0,0,0,-17000,-17000,-9000,-9000,-9000,-9000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI31:AI32)","v":0},0,0,0,0,0,0,null,{"$f":"ROUND(AN30,0)","v":0}]
[null,"Empréstimos e Financiamentos",null,null,null,{"$f":"F233+F234+SUM(F245,F263,F280,F297,F314,F331,F348,F365)+E31-F29+E29","v":0},0,0,0,0,0,-17000,-17000,-9000,-9000,-9000,-9000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Impostos Diferidos",null,null,null,{"$f":"MAX(0,(-E21+E32-F119))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Patrimônio líquido",null,null,null,{"$f":"SUM(F34:F37)","v":7540.4019198008755},{"$f":"SUM(G34:G37)","v":-97048.897254678857},-119344.82146200771,-266676.66351016157,-429288.02303545026,-595376.20273465908,-764768.63873462263,-938352.5770446111,-1115462.4583308301,-1300233.2997649021,-1485869.9164912635,-1674107.8408561423,-1864685.1011701487,-2057156.6524191247,-2251793.6405516947,-2448217.1992702689,-2646369.5950966706,-2846193.3713621059,-3047554.0603908342,-3253212.2973699113,-3455329.40493957,-3657312.6056192922,-3859109.5198322465,-4060661.9344321238,-4261913.1365796803,-4462805.9064695043,-4663282.1462075161,-4863283.8581231711,-5062751.7088013133,0,0,0,0,0,0,0]
[null,"Capital Social",null,null,null,{"$f":"E34+F377+F379","v":120000},140000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,0,0,0,0,0,0,0]
[null,"Reserva Legal",null,null,null,{"$f":"IF(F$1=$C$6,0,IF(E37+F161<0,0,MIN(20%*F34,MIN((5%*F161)+E35,E37+F161))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beneficio SUDENE",null,null,null,{"$f":"F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro Acumulado",null,null,null,{"$f":"E37+E35-F35+F161+F378+F141-F120","v":-112459.59808019912},-237048.89725467886,-369344.82146200771,-516676.66351016157,-679288.02303545026,-845376.20273465908,-1014768.6387346226,-1188352.5770446111,-1365462.4583308301,-1550233.2997649021,-1735869.9164912635,-1924107.8408561423,-2114685.1011701487,-2307156.6524191247,-2501793.6405516947,-2698217.1992702689,-2896369.5950966706,-3096193.3713621059,-3297554.0603908342,-3503212.2973699113,-3705329.40493957,-3907312.6056192922,-4109109.5198322465,-4310661.9344321238,-4511913.1365796803,-4712805.9064695043,-4913282.1462075161,-5113283.8581231711,-5312751.7088013133,0,0,0,0,0,0,0]
[null,"check BP",null,null,null,{"$f":"ROUND(F14-F25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(F38:AN38),0)","v":0}]
[null,"check PL",null,null,null,{"$f":"ROUND(F33-SUM(F34:F37),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(F39:AN39),0)","v":0}]
[]
[null,"DEMONSTRATIVO DE RESULTADOS"]
[null,"Receita Operacional Bruta",null,null,null,{"$f":"SUM(F46,F48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Receita de Contraprestação",null,null,null,{"$f":"SUM(F45:F46)","v":0},{"$f":"SUM(G45:G46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contraprestação Fixa",null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+F$2))*F$421*F$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+G$2))*G$421*G$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+H$2))*H$421*H$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+I$2))*I$421*I$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+J$2))*J$421*J$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+K$2))*K$421*K$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+L$2))*L$421*L$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+M$2))*M$421*M$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+N$2))*N$421*N$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+O$2))*O$421*O$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+P$2))*P$421*P$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+Q$2))*Q$421*Q$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+R$2))*R$421*R$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+S$2))*S$421*S$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+T$2))*T$421*T$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+U$2))*U$421*U$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+V$2))*V$421*V$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+W$2))*W$421*W$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+X$2))*X$421*X$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+Y$2))*Y$421*Y$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+Z$2))*Z$421*Z$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AA$2))*AA$421*AA$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AB$2))*AB$421*AB$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AC$2))*AC$421*AC$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AD$2))*AD$421*AD$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AE$2))*AE$421*AE$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AF$2))*AF$421*AF$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AG$2))*AG$421*AG$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AH$2))*AH$421*AH$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AI$2))*AI$421*AI$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AJ$2))*AJ$421*AJ$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AK$2))*AK$421*AK$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AL$2))*AL$421*AL$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AM$2))*AM$421*AM$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AN$2))*AN$421*AN$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AO$2))*AO$421*AO$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0}]
[null,"Contraprestação Variável",null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+F$2))*F$421*F$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+G$2))*G$421*G$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+H$2))*H$421*H$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+I$2))*I$421*I$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+J$2))*J$421*J$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+K$2))*K$421*K$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+L$2))*L$421*L$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+M$2))*M$421*M$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+N$2))*N$421*N$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+O$2))*O$421*O$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+P$2))*P$421*P$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+Q$2))*Q$421*Q$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+R$2))*R$421*R$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+S$2))*S$421*S$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+T$2))*T$421*T$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+U$2))*U$421*U$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+V$2))*V$421*V$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+W$2))*W$421*W$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+X$2))*X$421*X$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+Y$2))*Y$421*Y$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+Z$2))*Z$421*Z$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AA$2))*AA$421*AA$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AB$2))*AB$421*AB$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AC$2))*AC$421*AC$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AD$2))*AD$421*AD$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AE$2))*AE$421*AE$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AF$2))*AF$421*AF$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AG$2))*AG$421*AG$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AH$2))*AH$421*AH$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AI$2))*AI$421*AI$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AJ$2))*AJ$421*AJ$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AK$2))*AK$421*AK$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AL$2))*AL$421*AL$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AM$2))*AM$421*AM$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AN$2))*AN$421*AN$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AO$2))*AO$421*AO$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0}]
[]
[null,"Receita Indireta",null,null,null,{"$f":"SUM(F49:F51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita Indireta -1",null,null,null,{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+F$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*F$420*F$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+G$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*G$420*G$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+H$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*H$420*H$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+I$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*I$420*I$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+J$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*J$420*J$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+K$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*K$420*K$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+L$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*L$420*L$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+M$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*M$420*M$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+N$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*N$420*N$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+O$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*O$420*O$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+P$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*P$420*P$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+Q$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*Q$420*Q$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+R$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*R$420*R$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+S$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*S$420*S$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+T$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*T$420*T$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+U$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*U$420*U$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+V$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*V$420*V$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+W$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*W$420*W$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+X$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*X$420*X$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+Y$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*Y$420*Y$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+Z$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*Z$420*Z$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AA$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AA$420*AA$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AB$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AB$420*AB$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AC$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AC$420*AC$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AD$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AD$420*AD$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AE$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AE$420*AE$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AF$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AF$420*AF$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AG$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AG$420*AG$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AH$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AH$420*AH$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AI$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AI$420*AI$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AJ$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AJ$420*AJ$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AK$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AK$420*AK$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AL$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AL$420*AL$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AM$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AM$420*AM$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AN$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AN$420*AN$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AO$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AO$420*AO$8)/1000","v":0}]
[null,"Receita Indireta -2"]
[null,"Receita Indireta -3"]
[]
[null,"Receita Financeira - Remuneração do Ativo Financeiro",null,null,null,{"$f":"F110","v":0},{"$f":"G110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita de Construção - Ativo Financeiro",null,null,null,{"$f":"F$108","v":0},{"$f":"G$108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita de Construção - Ativo Intangível",null,null,null,{"$f":"F$97","v":0},{"$f":"G$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deduções",null,null,null,{"$f":"-IF(F192=\"real\",F59,F58)-F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(F56:AN56)-SUM(F167:AN167)+SUM(F177:AN177),0)","v":0}]
[]
[null,"PIS COFINS | Presumido",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1347))+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1349))","v":3.6499999999999998E-2},null,null,{"$f":"$C58*SUM(F44,F48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PIS COFINS | Real",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1348))+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1350))","v":9.2499999999999999E-2},null,null,{"$f":"$C59*SUM(F44,F48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ISS",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1351))","v":0},null,null,{"$f":"$C60*SUM(F$42,F$53,F$54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Receita Líquida",null,null,null,{"$f":"SUM(F42,F53,F54,F55,F56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo de Construção",null,null,null,{"$f":"-SUM(F54,F55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custos do Serviço Prestado",null,null,null,{"$f":"-F66+F72+F73","v":-170393.33042454411},{"$f":"-G66+G72+G73","v":-188771.66541587838},-200448.37001110433,-223230.06370932402,-246380.84776558893,-251648.75712001335,-256655.2060605507,-263005.96713634627,-269270.40049368271,-280877.9158692176,-281755.76931414002,-285697.14452401455,-289241.59293178387,-292111.73071204103,-294904.52747359069,-297611.45260390005,-300230.90276727499,-302763.29737187154,-305091.95307383069,-311603.38936223823,-306238.04177220981,-306035.15254503337,-305752.90032265784,-305382.44636345014,-304926.06385993375,-304382.9846815521,-303751.87839092728,-303032.89684190182,-302224.01617900265,-306607.79267736193,0,0,0,0,0,0]
[]
[{"$f":"ROW()","v":66},"Custos Operacionais",null,null,null,{"$f":"SUM(F67:F71)","v":179509.34808405532},{"$f":"SUM(G67:G71)","v":198804.61961787939},211108.55266385409,235171.77197453054,259722.65635674217,265236.67708039423,270442.71071279142,277125.90388601896,283724.67487882305,296204.87994899141,296875.38009478088,301041.95613767894,304770.59988481947,307792.05496095069,310731.8154578465,313581.28843060887,316338.71541298745,319004.53506694373,321461.94388302707,328576.21863299853,322668.14907214767,322454.6971113396,322157.70161503571,321767.97698303277,321287.7975987973,320716.41605477442,320052.43034958717,319295.92125619395,318444.91437662061,323320.38223791949,0,0,0,0,0,0]
[{"$f":"ROW()","v":67},{"$f":"PC!C767","v":"Energia Elétrica"},null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+F$2+1))*F$420*F$8/1000","v":12117.826343252027},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+G$2+1))*G$420*G$8/1000","v":13298.852128838764},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+H$2+1))*H$420*H$8/1000","v":14247.921007827577},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+I$2+1))*I$420*I$8/1000","v":15621.019460263453},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+J$2+1))*J$420*J$8/1000","v":16926.575128553181},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+K$2+1))*K$420*K$8/1000","v":17337.968511914874},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+L$2+1))*L$420*L$8/1000","v":17747.002249641715},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+M$2+1))*M$420*M$8/1000","v":18153.398179741129},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+N$2+1))*N$420*N$8/1000","v":18573.792077197711},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+O$2+1))*O$420*O$8/1000","v":19002.329767630556},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+P$2+1))*P$420*P$8/1000","v":19427.295607442855},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+Q$2+1))*Q$420*Q$8/1000","v":19710.379430281315},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+R$2+1))*R$420*R$8/1000","v":19936.2482058897},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+S$2+1))*S$420*S$8/1000","v":20129.170900996978},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+T$2+1))*T$420*T$8/1000","v":20316.855806750511},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+U$2+1))*U$420*U$8/1000","v":20499.154502399109},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+V$2+1))*V$420*V$8/1000","v":20676.001265381259},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+W$2+1))*W$420*W$8/1000","v":20847.317854174817},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+X$2+1))*X$420*X$8/1000","v":21011.96482485141},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+Y$2+1))*Y$420*Y$8/1000","v":21090.77990835009},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+Z$2+1))*Z$420*Z$8/1000","v":21085.851033527309},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AA$2+1))*AA$420*AA$8/1000","v":21073.092582380588},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AB$2+1))*AB$420*AB$8/1000","v":21055.271836314125},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AC$2+1))*AC$420*AC$8/1000","v":21031.985901207172},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AD$2+1))*AD$420*AD$8/1000","v":21003.234834182993},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AE$2+1))*AE$420*AE$8/1000","v":20969.045770857861},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AF$2+1))*AF$420*AF$8/1000","v":20929.322887418813},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AG$2+1))*AG$420*AG$8/1000","v":20884.023281621572},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AH$2+1))*AH$420*AH$8/1000","v":20833.144414655068},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AI$2+1))*AI$420*AI$8/1000","v":20776.410786499859},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AJ$2+1))*AJ$420*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AK$2+1))*AK$420*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AL$2+1))*AL$420*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AM$2+1))*AM$420*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AN$2+1))*AN$420*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AO$2+1))*AO$420*AO$8/1000","v":0}]
[{"$f":"ROW()","v":68},{"$f":"PC!$C$805","v":"Produtos Químicos"},null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+F$2+1))*F$420*F$8/1000","v":9996.8649045837919},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+G$2+1))*G$420*G$8/1000","v":10964.275626402477},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+H$2+1))*H$420*H$8/1000","v":11700.858189134884},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+I$2+1))*I$420*I$8/1000","v":13840.353519538872},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+J$2+1))*J$420*J$8/1000","v":15814.905054240298},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+K$2+1))*K$420*K$8/1000","v":16151.347465465245},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+L$2+1))*L$420*L$8/1000","v":16491.734102714738},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+M$2+1))*M$420*M$8/1000","v":16806.097656003119},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+N$2+1))*N$420*N$8/1000","v":17144.286189894479},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+O$2+1))*O$420*O$8/1000","v":17490.000168559989},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+P$2+1))*P$420*P$8/1000","v":17831.673342862257},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+Q$2+1))*Q$420*Q$8/1000","v":18060.65540645993},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+R$2+1))*R$420*R$8/1000","v":18251.602546626749},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+S$2+1))*S$420*S$8/1000","v":18427.902178417713},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+T$2+1))*T$420*T$8/1000","v":18599.489154741139},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+U$2+1))*U$420*U$8/1000","v":18766.247921741207},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+V$2+1))*V$420*V$8/1000","v":18928.085578084898},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+W$2+1))*W$420*W$8/1000","v":19084.957083742876},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+X$2+1))*X$420*X$8/1000","v":19236.749021965134},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+Y$2+1))*Y$420*Y$8/1000","v":19309.099233685945},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+Z$2+1))*Z$420*Z$8/1000","v":19304.683844905394},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AA$2+1))*AA$420*AA$8/1000","v":19293.186250515435},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AB$2+1))*AB$420*AB$8/1000","v":19277.133772010835},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AC$2+1))*AC$420*AC$8/1000","v":19256.171026131251},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AD$2+1))*AD$420*AD$8/1000","v":19230.256758214153},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AE$2+1))*AE$420*AE$8/1000","v":19199.421383893758},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AF$2+1))*AF$420*AF$8/1000","v":19163.658445327772},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AG$2+1))*AG$420*AG$8/1000","v":19122.866197170824},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AH$2+1))*AH$420*AH$8/1000","v":19076.973751097768},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AI$2+1))*AI$420*AI$8/1000","v":19025.88652507446},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AJ$2+1))*AJ$420*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AK$2+1))*AK$420*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AL$2+1))*AL$420*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AM$2+1))*AM$420*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AN$2+1))*AN$420*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AO$2+1))*AO$420*AO$8/1000","v":0}]
[{"$f":"ROW()","v":69},{"$f":"PC!$C$846","v":"Pessoal"},null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+F$2+1))*F$420*F$8/1000","v":79899.63729942753},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+G$2+1))*G$420*G$8/1000","v":88683.480539124808},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+H$2+1))*H$420*H$8/1000","v":94278.076517622045},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+I$2+1))*I$420*I$8/1000","v":104489.1336391193},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+J$2+1))*J$420*J$8/1000","v":114211.1966172165},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+K$2+1))*K$420*K$8/1000","v":117368.50094871374},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+L$2+1))*L$420*L$8/1000","v":120508.26387521099},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+M$2+1))*M$420*M$8/1000","v":123627.24814170825},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+N$2+1))*N$420*N$8/1000","v":126723.23434640547},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+O$2+1))*O$420*O$8/1000","v":129794.35843270273},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+P$2+1))*P$420*P$8/1000","v":132837.15427920001},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+Q$2+1))*Q$420*Q$8/1000","v":134891.56147319998},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+R$2+1))*R$420*R$8/1000","v":136623.90545999998},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+S$2+1))*S$420*S$8/1000","v":138016.48523039999},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+T$2+1))*T$420*T$8/1000","v":139368.46530600003},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+U$2+1))*U$420*U$8/1000","v":140678.59896719994},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+V$2+1))*V$420*V$8/1000","v":141946.44654960002},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+W$2+1))*W$420*W$8/1000","v":143171.40276179998},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+X$2+1))*X$420*X$8/1000","v":144353.68141319999},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+Y$2+1))*Y$420*Y$8/1000","v":144952.49529179995},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+Z$2+1))*Z$420*Z$8/1000","v":144914.30471700002},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AA$2+1))*AA$420*AA$8/1000","v":144815.24621969997},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AB$2+1))*AB$420*AB$8/1000","v":144676.93111199999},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AC$2+1))*AC$420*AC$8/1000","v":144496.23506639997},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AD$2+1))*AD$420*AD$8/1000","v":144273.12947459999},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AE$2+1))*AE$420*AE$8/1000","v":144007.79803199993},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AF$2+1))*AF$420*AF$8/1000","v":143699.49993420002},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AG$2+1))*AG$420*AG$8/1000","v":143347.98824639997},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AH$2+1))*AH$420*AH$8/1000","v":142953.13950119997},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AI$2+1))*AI$420*AI$8/1000","v":142512.85475279999},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AJ$2+1))*AJ$420*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AK$2+1))*AK$420*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AL$2+1))*AL$420*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AM$2+1))*AM$420*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AN$2+1))*AN$420*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AO$2+1))*AO$420*AO$8/1000","v":0}]
[null,{"$f":"PC!$C$884","v":"Outros Custos"},null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+F$2+1))*F$420*F$8/1000","v":76436.851017150446},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+G$2+1))*G$420*G$8/1000","v":84201.2419961212},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+H$2+1))*H$420*H$8/1000","v":89296.438670602452},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+I$2+1))*I$420*I$8/1000","v":99638.175833241112},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+J$2+1))*J$420*J$8/1000","v":111494.28837021459},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+K$2+1))*K$420*K$8/1000","v":113407.11602673767},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+L$2+1))*L$420*L$8/1000","v":114815.36799619197},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+M$2+1))*M$420*M$8/1000","v":117688.46902558234},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+N$2+1))*N$420*N$8/1000","v":120544.34751820903},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+O$2+1))*O$420*O$8/1000","v":129204.57903433708},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+P$2+1))*P$420*P$8/1000","v":126196.28273229885},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+Q$2+1))*Q$420*Q$8/1000","v":128118.82044611702},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+R$2+1))*R$420*R$8/1000","v":129693.30549651703},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+S$2+1))*S$420*S$8/1000","v":130959.94582771705},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+T$2+1))*T$420*T$8/1000","v":132189.47108451702},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+U$2+1))*U$420*U$8/1000","v":133381.47137811701},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+V$2+1))*V$420*V$8/1000","v":134534.42824531705},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+W$2+1))*W$420*W$8/1000","v":135648.67311691705},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+X$2+1))*X$420*X$8/1000","v":136724.15976611702},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+Y$2+1))*Y$420*Y$8/1000","v":143090.16702834558},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+Z$2+1))*Z$420*Z$8/1000","v":137232.24674251705},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AA$2+1))*AA$420*AA$8/1000","v":137142.31107311702},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AB$2+1))*AB$420*AB$8/1000","v":137016.79755251703},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AC$2+1))*AC$420*AC$8/1000","v":136852.71463571704},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AD$2+1))*AD$420*AD$8/1000","v":136650.11639531705},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AE$2+1))*AE$420*AE$8/1000","v":136409.16931251701},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AF$2+1))*AF$420*AF$8/1000","v":136129.20200411702},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AG$2+1))*AG$420*AG$8/1000","v":135809.59067571702},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AH$2+1))*AH$420*AH$8/1000","v":135450.94343011701},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AI$2+1))*AI$420*AI$8/1000","v":140874.34658634558},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AJ$2+1))*AJ$420*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AK$2+1))*AK$420*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AL$2+1))*AL$420*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AM$2+1))*AM$420*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AN$2+1))*AN$420*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AO$2+1))*AO$420*AO$8/1000","v":0}]
[null,"Gastos totais com garantias",null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+F$2+1))*F$420*F$8/1000","v":1058.1685196415324},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+G$2+1))*G$420*G$8/1000","v":1656.7693273921536},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+H$2+1))*H$420*H$8/1000","v":1585.2582786671446},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+I$2+1))*I$420*I$8/1000","v":1583.0895223677835},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+J$2+1))*J$420*J$8/1000","v":1275.6911865176151},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+K$2+1))*K$420*K$8/1000","v":971.74412756272864},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+L$2+1))*L$420*L$8/1000","v":880.34248903198795},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+M$2+1))*M$420*M$8/1000","v":850.69088298415932},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+N$2+1))*N$420*N$8/1000","v":739.01474711636592},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+O$2+1))*O$420*O$8/1000","v":713.61254576104659},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+P$2+1))*P$420*P$8/1000","v":582.97413297691219},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+Q$2+1))*Q$420*Q$8/1000","v":260.53938162072984},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+R$2+1))*R$420*R$8/1000","v":265.53817578600268},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+S$2+1))*S$420*S$8/1000","v":258.55082341893916},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+T$2+1))*T$420*T$8/1000","v":257.53410583783369},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+U$2+1))*U$420*U$8/1000","v":255.81566115159615},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+V$2+1))*V$420*V$8/1000","v":253.75377460422297},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+W$2+1))*W$420*W$8/1000","v":252.18425030898985},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+X$2+1))*X$420*X$8/1000","v":135.38885689353378},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+Y$2+1))*Y$420*Y$8/1000","v":133.67717081701267},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+Z$2+1))*Z$420*Z$8/1000","v":131.06273419787419},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AA$2+1))*AA$420*AA$8/1000","v":130.86098562657048},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AB$2+1))*AB$420*AB$8/1000","v":131.56734219373999},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AC$2+1))*AC$420*AC$8/1000","v":130.87035357730352},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AD$2+1))*AD$420*AD$8/1000","v":131.06013648308553},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AE$2+1))*AE$420*AE$8/1000","v":130.98155550588467},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AF$2+1))*AF$420*AF$8/1000","v":130.74707852355868},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AG$2+1))*AG$420*AG$8/1000","v":131.45285528463327},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AH$2+1))*AH$420*AH$8/1000","v":130.71327955083666},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AI$2+1))*AI$420*AI$8/1000","v":130.88358719963645},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AJ$2+1))*AJ$420*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AK$2+1))*AK$420*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AL$2+1))*AL$420*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AM$2+1))*AM$420*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AN$2+1))*AN$420*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AO$2+1))*AO$420*AO$8/1000","v":0}]
[null,"Crédito de PIS/COFINS - Opex",null,null,null,{"$f":"F176","v":9116.017659511228},10032.954202001025,10660.182652749754,11941.70826520652,13341.808591153245,13587.919960380892,13787.50465224073,14119.936749672705,14454.274385140361,15326.964079773807,15119.610780640867,15344.811613664386,15529.006953035598,15680.324248909687,15827.2879842558,15969.835826708802,16107.812645712445,16241.237695072216,16369.990809196353,16972.829270760296,16430.107299937852,16419.544566306206,16404.801292377884,16385.530619582634,16361.733738863566,16333.431373222345,16300.551958659882,16263.024414292113,16220.898197617957,16712.589560557586,0,0,0,0,0,0]
[null,"Depreciação e Amortização",null,null,null,{"$f":"-SUM(F96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Lucro Bruto",null,null,null,{"$f":"SUM(F62,F63,F64)","v":-170393.33042454411},{"$f":"SUM(G62,G63,G64)","v":-188771.66541587838},-200448.37001110433,-223230.06370932402,-246380.84776558893,-251648.75712001335,-256655.2060605507,-263005.96713634627,-269270.40049368271,-280877.9158692176,-281755.76931414002,-285697.14452401455,-289241.59293178387,-292111.73071204103,-294904.52747359069,-297611.45260390005,-300230.90276727499,-302763.29737187154,-305091.95307383069,-311603.38936223823,-306238.04177220981,-306035.15254503337,-305752.90032265784,-305382.44636345014,-304926.06385993375,-304382.9846815521,-303751.87839092728,-303032.89684190182,-302224.01617900265,-306607.79267736193,0,0,0,0,0,0]
[null,"Despesas Operacionais",null,null,null,{"$f":"-F78","v":0},{"$f":"-G78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"ROW()","v":78},"Despesas Operacionais",null,null,null,{"$f":"SUM(F79:F80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":79},{"$f":"PC!C967","v":"Taxa de Regulação - % sobre receita tarifária"},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B967))","v":0},null,null,{"$f":"$C79*F$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":80},"Inadimplência"]
[]
[]
[]
[null,"Fisco"]
[]
[{"$f":"ROW()","v":86},"Imobilizado"]
[null,"Amortização durante o período",null,null,null,{"$f":"IF(F$1>$C$6,0,F89*(F88+E90))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH$1>$C$6,0,AH89*(AH88+AG90))","v":0},0,0,0,0,0,0,0]
[null,"Inclusão",null,null,null,{"$f":"-F$223*IF(F$192=\"real\",1-$C$170,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"fator amortização",null,null,null,{"$f":"IF(F2<=30,1/(31-F2),0)","v":3.3333333333333333E-2},{"$f":"IF(G2<=30,1/(31-G2),0)","v":3.4482758620689655E-2},3.5714285714285712E-2,{"$f":"IF(I2<=30,1/(31-I2),0)","v":3.7037037037037035E-2},3.8461538461538464E-2,0.04,4.1666666666666664E-2,4.3478260869565216E-2,4.5454545454545456E-2,4.7619047619047616E-2,0.05,5.2631578947368418E-2,5.5555555555555552E-2,5.8823529411764705E-2,6.25E-2,6.6666666666666666E-2,7.1428571428571425E-2,7.6923076923076927E-2,8.3333333333333329E-2,9.0909090909090912E-2,0.1,0.1111111111111111,0.125,0.14285714285714285,0.16666666666666666,0.2,0.25,0.33333333333333331,0.5,1,0,0,0,0,0,0]
[null,"saldo",null,null,null,{"$f":"E90+F88-F87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH90+AI88-AI87","v":0},0,0,0,0,0,0]
[null,"Fator de ajuste contraprestação fixa",null,null,null,{"$f":"IFERROR(IF(F$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&F$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(G$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&G$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(H$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&H$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(I$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&I$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(J$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&J$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(K$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&K$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(L$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&L$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(M$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&M$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(N$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&N$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(O$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&O$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(P$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&P$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(Q$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&Q$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(R$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&R$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(S$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&S$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(T$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&T$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(U$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&U$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(V$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&V$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(W$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&W$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(X$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&X$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(Y$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&Y$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(Z$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&Z$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AA$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AA$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AB$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AB$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AC$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AC$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AD$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AD$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AE$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AE$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AF$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AF$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AG$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AG$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AH$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AH$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AI$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AI$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AJ$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AJ$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AK$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AK$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AL$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AL$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AM$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AM$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AN$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AN$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AO$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AO$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0}]
[]
[null,"IFRS"]
[]
[{"$f":"ROW()","v":95},"Intangível"]
[null,"Amortização durante o período",null,null,null,{"$f":"SUMIFS($F100:$AN100,$F98:$AN98,\"<\"&F$2,$F99:$AN99,\">\"&F$2)+IF($C99=F$2,F100,0)+IF(F$1=$C$6,F97,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Intagível | Inclusão",{"$f":"1-C104","v":0},null,null,{"$f":"-$C97*F$223*IF(F$192=\"real\",1-$C$170,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"início",null,null,null,{"$f":"F$2","v":1},{"$f":"G$2","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[null,"fim",{"$f":"IFERROR(MATCH($C$6,$F$1:$AN$1,1),0)","v":30},null,null,{"$f":"MIN($C99+1,$AN$2+1)","v":31},31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31]
[null,"parcela",null,null,null,{"$f":"IFERROR(F97/(F99-F98-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financeiro"]
[null,"Remuneração Fixa",null,null,null,{"$f":"F45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capex remunerado pela Contraprestação Fixa",1,null,null,{"$f":"$C104*F223*IF(F$192=\"real\",1-$C$170,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo de Caixa Financeiro",{"$f":"IFERROR(IRR(F105:AN105,0.0001),0)","v":0},null,null,{"$f":"SUM(F103:F104)","v":0},{"$f":"SUM(G103:G104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ativo Financeiro Inicial",null,null,null,{"$f":"E111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI111","v":0},0,0,0,0,0]
[null,"Capex remunerado pela Contraprestação Fixa",null,null,null,{"$f":"-F104","v":0},{"$f":"-G104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita de Contraprestação Fixa",null,null,null,{"$f":"-F103","v":0},{"$f":"-G103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita Finaceira",null,null,null,{"$f":"$C105*SUM(F107:F109)","v":0},{"$f":"$C105*SUM(G107:G109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ativo Financeiro Final",null,null,null,{"$f":"SUM(F107:F110)*F$8","v":0},{"$f":"SUM(G107:G110)*G$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI107:AI110)*AI$8","v":0},{"$f":"SUM(AJ107:AJ110)*AJ$8","v":0},0,0,0,0,0]
[]
[null,"Lucro Operacional",null,null,null,{"$f":"SUM(F75,F76)","v":-170393.33042454411},-188771.66541587838,-200448.37001110433,-223230.06370932402,-246380.84776558893,-251648.75712001335,-256655.2060605507,-263005.96713634627,-269270.40049368271,-280877.9158692176,-281755.76931414002,-285697.14452401455,-289241.59293178387,-292111.73071204103,-294904.52747359069,-297611.45260390005,-300230.90276727499,-302763.29737187154,-305091.95307383069,-311603.38936223823,-306238.04177220981,-306035.15254503337,-305752.90032265784,-305382.44636345014,-304926.06385993375,-304382.9846815521,-303751.87839092728,-303032.89684190182,-302224.01617900265,-306607.79267736193,0,0,0,0,0,0]
[]
[null,"Receitas/Despesas financeiras líquidas",null,null,null,{"$f":"F230+F231-SUM(F245,F263,F280,F297,F314,F331,F348,F365)","v":0},0,0,0,0,0,0,0,922.09551456310669,922.09551456310669,488.16821359223297,488.16821359223297,488.16821359223297,488.16821359223297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro antes do imposto de renda",null,null,null,{"$f":"SUM(F113,F115)","v":-170393.33042454411},-188771.66541587838,-200448.37001110433,-223230.06370932402,-246380.84776558893,-251648.75712001335,-256655.2060605507,-263005.96713634627,-268348.30497911962,-279955.82035465451,-281267.60110054776,-285208.97631042229,-288753.42471819161,-291623.56249844877,-294904.52747359069,-297611.45260390005,-300230.90276727499,-302763.29737187154,-305091.95307383069,-311603.38936223823,-306238.04177220981,-306035.15254503337,-305752.90032265784,-305382.44636345014,-304926.06385993375,-304382.9846815521,-303751.87839092728,-303032.89684190182,-302224.01617900265,-306607.79267736193,0,0,0,0,0,0]
[null,"Imposto de Renda e Contribuição Social",null,null,null,{"$f":"F118+F119","v":57933.732344344993},{"$f":"G118+G119","v":64182.366241398646},68152.445803775467,75898.221661170159,83769.488240300227,85560.577420804533,87262.770060587223,89422.028826357724,91238.423692900658,95184.978920582522,95630.984374186228,96971.051945543571,98176.16440418514,99152.011249472576,100267.53934102082,101187.893885326,102078.50694087349,102939.52110643631,103731.26404510242,105945.152383161,104120.93420255132,104051.95186531133,103955.98610970365,103830.03176357305,103674.86171237746,103490.2147917277,103275.63865291527,103031.18492624661,102756.16550086089,-2736872.0924127973,0,0,0,0,0,0]
[null,"Imposto de Renda e Contribuição Social - corrente",null,null,null,{"$f":"-IF(F$192=\"real\",F$207,F$199)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(F133:AN133)-SUM(F208:AN208),0)","v":0}]
[null,"Imposto de Renda e Contribuição Social - diferidos",null,null,null,{"$f":"F159","v":57933.732344344993},64182.366241398646,68152.445803775467,75898.221661170159,83769.488240300227,85560.577420804533,87262.770060587223,89422.028826357724,91238.423692900658,95184.978920582522,95630.984374186228,96971.051945543571,98176.16440418514,99152.011249472576,100267.53934102082,101187.893885326,102078.50694087349,102939.52110643631,103731.26404510242,105945.152383161,104120.93420255132,104051.95186531133,103955.98610970365,103830.03176357305,103674.86171237746,103490.2147917277,103275.63865291527,103031.18492624661,102756.16550086089,-2736872.0924127973,0,0,0,0,0,0]
[null,"IR / Benefício SUDENE",null,null,null,{"$f":"IF(F$192=\"real\",F$138,F$127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"(F118+F119)/F116","v":-0.33999999999999997},{"$f":"(G118+G119)/G116","v":-0.33999999999999997},-0.33999999999999997,-0.33999999999999997,-0.33999999999999997,-0.33999999999999997,-0.33999999999999997,-0.33999999999999997,-0.33999999999999997,-0.33999999999999997,-0.33999999999999997,-0.33999999999999997,-0.33999999999999997,-0.33999999999999997,-0.33999999999999997,-0.33999999999999997,-0.33999999999999997,-0.33999999999999997,-0.33999999999999997,-0.33999999999999997,-0.33999999999999997,-0.33999999999999997,-0.33999999999999997,-0.33999999999999997,-0.33999999999999997,-0.33999999999999997,-0.33999999999999997,-0.33999999999999997,-0.33999999999999997,8.9262965840296182,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"PRESUMIDO"]
[]
[null,"Imposto sobre lucro presumido | com receita financeira",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1353))","v":0.09},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1354))","v":0.25},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1355))","v":0.15},{"$f":"$C124*F125+$D124*MAX(F125-240,0)+$E124*MIN(F125,240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita Operacional Bruta + Receita Financeira",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1352))","v":0.32},null,null,{"$f":"$C125*F$166+F$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Beneficio SUDENE",null,null,null,{"$f":"F128*F124","v":0},{"$f":"G128*G124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1364))","v":0.75},null,null,{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",F$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",G$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",H$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",I$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",J$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",K$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",L$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",M$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",N$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",O$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",P$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",Q$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",R$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",S$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",T$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",U$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",V$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",W$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",X$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",Y$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",Z$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AA$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AB$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AC$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AD$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AE$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AF$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AG$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AH$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AI$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AJ$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AK$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AL$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AM$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AN$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AO$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0}]
[]
[null,"REAL"]
[]
[null,"Imposto sobre lucro real | com tax shield",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1353))","v":0.09},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1354))","v":0.25},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1355))","v":0.15},{"$f":"MAX($C132*F134+$D132*MAX(F134-240,0)+$E132*MIN(F134,240),0)","v":0},{"$f":"MAX($C132*G134+$D132*MAX(G134-240,0)+$E132*MIN(G134,240),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro antes dos impostos",null,null,null,{"$f":"F$116","v":-170393.33042454411},-188771.66541587838,-200448.37001110433,-223230.06370932402,-246380.84776558893,-251648.75712001335,-256655.2060605507,-263005.96713634627,-268348.30497911962,-279955.82035465451,-281267.60110054776,-285208.97631042229,-288753.42471819161,-291623.56249844877,-294904.52747359069,-297611.45260390005,-300230.90276727499,-302763.29737187154,-305091.95307383069,-311603.38936223823,-306238.04177220981,-306035.15254503337,-305752.90032265784,-305382.44636345014,-304926.06385993375,-304382.9846815521,-303751.87839092728,-303032.89684190182,-302224.01617900265,-306607.79267736193,0,0,0,0,0,0]
[null,"Base tributável",null,null,null,{"$f":"IF(F133>0,F133-F136,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prejuizo acumulado",null,null,null,{"$f":"IF(F133<0,F133+E135+E136,E135+E136)","v":-170393.33042454411},-359164.99584042246,-559613.36585152685,-782843.42956085084,-1029224.2773264397,-1280873.0344464532,-1537528.2405070039,-1800534.2076433501,-2068882.5126224698,-2348838.3329771245,-2630105.9340776722,-2915314.9103880944,-3204068.3351062862,-3495691.8976047351,-3790596.4250783259,-4088207.8776822258,-4388438.7804495003,-4691202.0778213721,-4996294.0308952024,-5307897.4202574408,-5614135.4620296508,-5920170.6145746838,-6225923.5148973418,-6531305.9612607919,-6836232.0251207259,-7140615.0098022781,-7444366.888193205,-7747399.7850351073,-8049623.8012141101,-8356231.5938914716,-8356231.5938914716,-8356231.5938914716,-8356231.5938914716,-8356231.5938914716,-8356231.5938914716,-8356231.5938914716]
[null,"Uso de prejuízo acumulado",null,null,null,{"$f":"IF(AND(F133>0,E135<0),MIN(F133*30%,-F135),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Beneficio SUDENE",null,null,null,{"$f":"F139*F132","v":0},{"$f":"G139*G132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C128","v":0.75},null,null,{"$f":"F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beneficio Gerado - BP",null,null,null,{"$f":"(E140+IF(F$192=\"real\",F138,F127))-F141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beneficio Liberado",null,null,null,{"$f":"IF(AND(F$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),E140,0)","v":0},{"$f":"IF(AND(G$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),F140,0)","v":0},{"$f":"IF(AND(H$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),G140,0)","v":0},{"$f":"IF(AND(I$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),H140,0)","v":0},{"$f":"IF(AND(J$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),I140,0)","v":0},{"$f":"IF(AND(K$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),J140,0)","v":0},{"$f":"IF(AND(L$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),K140,0)","v":0},{"$f":"IF(AND(M$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),L140,0)","v":0},{"$f":"IF(AND(N$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),M140,0)","v":0},{"$f":"IF(AND(O$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),N140,0)","v":0},{"$f":"IF(AND(P$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),O140,0)","v":0},{"$f":"IF(AND(Q$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),P140,0)","v":0},{"$f":"IF(AND(R$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),Q140,0)","v":0},{"$f":"IF(AND(S$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),R140,0)","v":0},{"$f":"IF(AND(T$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),S140,0)","v":0},{"$f":"IF(AND(U$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),T140,0)","v":0},{"$f":"IF(AND(V$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),U140,0)","v":0},{"$f":"IF(AND(W$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),V140,0)","v":0},{"$f":"IF(AND(X$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),W140,0)","v":0},{"$f":"IF(AND(Y$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),X140,0)","v":0},{"$f":"IF(AND(Z$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),Y140,0)","v":0},{"$f":"IF(AND(AA$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),Z140,0)","v":0},{"$f":"IF(AND(AB$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AA140,0)","v":0},{"$f":"IF(AND(AC$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AB140,0)","v":0},{"$f":"IF(AND(AD$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AC140,0)","v":0},{"$f":"IF(AND(AE$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AD140,0)","v":0},{"$f":"IF(AND(AF$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AE140,0)","v":0},{"$f":"IF(AND(AG$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AF140,0)","v":0},{"$f":"IF(AND(AH$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AG140,0)","v":0},{"$f":"IF(AND(AI$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AH140,0)","v":0},{"$f":"IF(AND(AJ$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AI140,0)","v":0},{"$f":"IF(AND(AK$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AJ140,0)","v":0},{"$f":"IF(AND(AL$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AK140,0)","v":0},{"$f":"IF(AND(AM$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AL140,0)","v":0},{"$f":"IF(AND(AN$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AM140,0)","v":0},{"$f":"IF(AND(AO$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AN140,0)","v":0}]
[]
[null,"IR DIFERIDO"]
[]
[null,"Diferenças temporárias:"]
[]
[null,"Base Fisco",null,null,null,{"$f":"F208","v":-170393.33042454411},-188771.66541587838,-200448.37001110433,-223230.06370932402,-246380.84776558893,-251648.75712001335,-256655.2060605507,-263005.96713634627,-268348.30497911962,-279955.82035465451,-281267.60110054776,-285208.97631042229,-288753.42471819161,-291623.56249844877,-294904.52747359069,-297611.45260390005,-300230.90276727499,-302763.29737187154,-305091.95307383069,-311603.38936223823,-306238.04177220981,-306035.15254503337,-305752.90032265784,-305382.44636345014,-304926.06385993375,-304382.9846815521,-303751.87839092728,-303032.89684190182,-302224.01617900265,-306607.79267736193,0,0,0,0,0,0]
[null,"Base Contábil",null,null,null,{"$f":"F116","v":-170393.33042454411},-188771.66541587838,-200448.37001110433,-223230.06370932402,-246380.84776558893,-251648.75712001335,-256655.2060605507,-263005.96713634627,-268348.30497911962,-279955.82035465451,-281267.60110054776,-285208.97631042229,-288753.42471819161,-291623.56249844877,-294904.52747359069,-297611.45260390005,-300230.90276727499,-302763.29737187154,-305091.95307383069,-311603.38936223823,-306238.04177220981,-306035.15254503337,-305752.90032265784,-305382.44636345014,-304926.06385993375,-304382.9846815521,-303751.87839092728,-303032.89684190182,-302224.01617900265,-306607.79267736193,0,0,0,0,0,0]
[null,"Diferença de bases",null,null,null,{"$f":"F147-F148","v":0},{"$f":"G147-G148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IR/CSLL Diferidos sobre diferença temporária",null,null,null,{"$f":"F149*($D$124+$C$124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Prejuizo Fiscal:"]
[]
[null,"Adições à base de prejuízo",null,null,null,{"$f":"IF(F208<0,-F208,0)","v":170393.33042454411},188771.66541587838,200448.37001110433,223230.06370932402,246380.84776558893,251648.75712001335,256655.2060605507,263005.96713634627,268348.30497911962,279955.82035465451,281267.60110054776,285208.97631042229,288753.42471819161,291623.56249844877,294904.52747359069,297611.45260390005,300230.90276727499,302763.29737187154,305091.95307383069,311603.38936223823,306238.04177220981,306035.15254503337,305752.90032265784,305382.44636345014,304926.06385993375,304382.9846815521,303751.87839092728,303032.89684190182,302224.01617900265,306607.79267736193,0,0,0,0,0,0]
[null,"Utilização da base de prejuízo",null,null,null,{"$f":"-F211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Movimentação",null,null,null,{"$f":"F154+F155","v":170393.33042454411},{"$f":"G154+G155","v":188771.66541587838},200448.37001110433,223230.06370932402,246380.84776558893,251648.75712001335,256655.2060605507,263005.96713634627,268348.30497911962,279955.82035465451,281267.60110054776,285208.97631042229,288753.42471819161,291623.56249844877,294904.52747359069,297611.45260390005,300230.90276727499,302763.29737187154,305091.95307383069,311603.38936223823,306238.04177220981,306035.15254503337,305752.90032265784,305382.44636345014,304926.06385993375,304382.9846815521,303751.87839092728,303032.89684190182,302224.01617900265,306607.79267736193,0,0,0,0,0,0]
[null,"IR/CSLL Diferidos sobre Prejuízo Fiscal",null,null,null,{"$f":"IF(F$1=$C$6,-(SUM(E154:$F155))*($C$124+$D$124),F156*($D$124+$C$124))","v":57933.732344344993},{"$f":"IF(G$1=$C$6,-(SUM(F154:$F155))*($C$124+$D$124),G156*($D$124+$C$124))","v":64182.366241398646},{"$f":"IF(H$1=$C$6,-(SUM($F154:G155))*($C$124+$D$124),H156*($D$124+$C$124))","v":68152.445803775467},{"$f":"IF(I$1=$C$6,-(SUM($F154:H155))*($C$124+$D$124),I156*($D$124+$C$124))","v":75898.221661170159},{"$f":"IF(J$1=$C$6,-(SUM($F154:I155))*($C$124+$D$124),J156*($D$124+$C$124))","v":83769.488240300227},{"$f":"IF(K$1=$C$6,-(SUM($F154:J155))*($C$124+$D$124),K156*($D$124+$C$124))","v":85560.577420804533},{"$f":"IF(L$1=$C$6,-(SUM($F154:K155))*($C$124+$D$124),L156*($D$124+$C$124))","v":87262.770060587223},{"$f":"IF(M$1=$C$6,-(SUM($F154:L155))*($C$124+$D$124),M156*($D$124+$C$124))","v":89422.028826357724},{"$f":"IF(N$1=$C$6,-(SUM($F154:M155))*($C$124+$D$124),N156*($D$124+$C$124))","v":91238.423692900658},{"$f":"IF(O$1=$C$6,-(SUM($F154:N155))*($C$124+$D$124),O156*($D$124+$C$124))","v":95184.978920582522},{"$f":"IF(P$1=$C$6,-(SUM($F154:O155))*($C$124+$D$124),P156*($D$124+$C$124))","v":95630.984374186228},{"$f":"IF(Q$1=$C$6,-(SUM($F154:P155))*($C$124+$D$124),Q156*($D$124+$C$124))","v":96971.051945543571},{"$f":"IF(R$1=$C$6,-(SUM($F154:Q155))*($C$124+$D$124),R156*($D$124+$C$124))","v":98176.16440418514},{"$f":"IF(S$1=$C$6,-(SUM($F154:R155))*($C$124+$D$124),S156*($D$124+$C$124))","v":99152.011249472576},{"$f":"IF(T$1=$C$6,-(SUM($F154:S155))*($C$124+$D$124),T156*($D$124+$C$124))","v":100267.53934102082},{"$f":"IF(U$1=$C$6,-(SUM($F154:T155))*($C$124+$D$124),U156*($D$124+$C$124))","v":101187.893885326},{"$f":"IF(V$1=$C$6,-(SUM($F154:U155))*($C$124+$D$124),V156*($D$124+$C$124))","v":102078.50694087349},{"$f":"IF(W$1=$C$6,-(SUM($F154:V155))*($C$124+$D$124),W156*($D$124+$C$124))","v":102939.52110643631},{"$f":"IF(X$1=$C$6,-(SUM($F154:W155))*($C$124+$D$124),X156*($D$124+$C$124))","v":103731.26404510242},{"$f":"IF(Y$1=$C$6,-(SUM($F154:X155))*($C$124+$D$124),Y156*($D$124+$C$124))","v":105945.152383161},{"$f":"IF(Z$1=$C$6,-(SUM($F154:Y155))*($C$124+$D$124),Z156*($D$124+$C$124))","v":104120.93420255132},{"$f":"IF(AA$1=$C$6,-(SUM($F154:Z155))*($C$124+$D$124),AA156*($D$124+$C$124))","v":104051.95186531133},{"$f":"IF(AB$1=$C$6,-(SUM($F154:AA155))*($C$124+$D$124),AB156*($D$124+$C$124))","v":103955.98610970365},{"$f":"IF(AC$1=$C$6,-(SUM($F154:AB155))*($C$124+$D$124),AC156*($D$124+$C$124))","v":103830.03176357305},{"$f":"IF(AD$1=$C$6,-(SUM($F154:AC155))*($C$124+$D$124),AD156*($D$124+$C$124))","v":103674.86171237746},{"$f":"IF(AE$1=$C$6,-(SUM($F154:AD155))*($C$124+$D$124),AE156*($D$124+$C$124))","v":103490.2147917277},{"$f":"IF(AF$1=$C$6,-(SUM($F154:AE155))*($C$124+$D$124),AF156*($D$124+$C$124))","v":103275.63865291527},{"$f":"IF(AG$1=$C$6,-(SUM($F154:AF155))*($C$124+$D$124),AG156*($D$124+$C$124))","v":103031.18492624661},{"$f":"IF(AH$1=$C$6,-(SUM($F154:AG155))*($C$124+$D$124),AH156*($D$124+$C$124))","v":102756.16550086089},{"$f":"IF(AI$1=$C$6,-(SUM($F154:AH155))*($C$124+$D$124),AI156*($D$124+$C$124))","v":-2736872.0924127973},{"$f":"IF(AJ$1=$C$6,-(SUM($F154:AI155))*($C$124+$D$124),AJ156*($D$124+$C$124))","v":0},{"$f":"IF(AK$1=$C$6,-(SUM($F154:AJ155))*($C$124+$D$124),AK156*($D$124+$C$124))","v":0},{"$f":"IF(AL$1=$C$6,-(SUM($F154:AK155))*($C$124+$D$124),AL156*($D$124+$C$124))","v":0},{"$f":"IF(AM$1=$C$6,-(SUM($F154:AL155))*($C$124+$D$124),AM156*($D$124+$C$124))","v":0},{"$f":"IF(AN$1=$C$6,-(SUM($F154:AM155))*($C$124+$D$124),AN156*($D$124+$C$124))","v":0},{"$f":"IF(AO$1=$C$6,-(SUM($F154:AN155))*($C$124+$D$124),AO156*($D$124+$C$124))","v":0}]
[]
[null,"IR/CSLL Diferidos",null,null,null,{"$f":"F150+F157","v":57933.732344344993},{"$f":"G150+G157","v":64182.366241398646},68152.445803775467,75898.221661170159,83769.488240300227,85560.577420804533,87262.770060587223,89422.028826357724,91238.423692900658,95184.978920582522,95630.984374186228,96971.051945543571,98176.16440418514,99152.011249472576,100267.53934102082,101187.893885326,102078.50694087349,102939.52110643631,103731.26404510242,105945.152383161,104120.93420255132,104051.95186531133,103955.98610970365,103830.03176357305,103674.86171237746,103490.2147917277,103275.63865291527,103031.18492624661,102756.16550086089,-2736872.0924127973,0,0,0,0,0,0]
[]
[null,"Lucro Líquido",null,null,null,{"$f":"F116+F117+F120","v":-112459.59808019912},{"$f":"G116+G117+G120","v":-124589.29917447973},-132295.92420732888,-147331.84204815386,-162611.35952528869,-166088.17969920882,-169392.43599996349,-173583.93830998853,-177109.88128621897,-184770.841434072,-185636.61672636154,-188237.92436487874,-190577.26031400647,-192471.5512489762,-194636.98813256988,-196423.55871857406,-198152.39582640151,-199823.77626543521,-201360.68902872829,-205658.23697907722,-202117.10756965849,-201983.20067972204,-201796.91421295417,-201552.41459987708,-201251.20214755629,-200892.76988982438,-200476.23973801202,-200001.71191565521,-199467.85067814175,-3043479.8850901593,0,0,0,0,0,0]
[null,"Lucro Acumulado",null,null,null,{"$f":"E162+F161-(F35-E35)+F378-F120+F141","v":-112459.59808019912},-237048.89725467886,-369344.82146200771,-516676.66351016157,-679288.02303545026,-845376.20273465908,-1014768.6387346226,-1188352.5770446111,-1365462.4583308301,-1550233.2997649021,-1735869.9164912635,-1924107.8408561423,-2114685.1011701487,-2307156.6524191247,-2501793.6405516947,-2698217.1992702689,-2896369.5950966706,-3096193.3713621059,-3297554.0603908342,-3503212.2973699113,-3705329.40493957,-3907312.6056192922,-4109109.5198322465,-4310661.9344321238,-4511913.1365796803,-4712805.9064695043,-4913282.1462075161,-5113283.8581231711,-5312751.7088013133,0,0,0,0,0,0,0]
[]
[null,"FLUXO DE CAIXA"]
[]
[null,"Receita Operacional Bruta",null,null,null,{"$f":"SUM(F44,F48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deduções",null,null,null,{"$f":"IF(F$192=\"real\",MIN(-F170+F177,0),-F169)-F180","v":0},{"$f":"IF(G$192=\"real\",MIN(-G170+G177,0),-G169)-G180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"PIS COFINS | Presumido",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1347))+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1349))","v":3.6499999999999998E-2},null,null,{"$f":"$C169*F$166","v":0},{"$f":"$C169*G$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PIS COFINS | Real",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1348))+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1350))","v":9.2499999999999999E-2},null,null,{"$f":"$C170*F$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Crédito de PIS COFINS- BoP",null,null,null,{"$f":"E178","v":0},9116.017659511228,19148.971861512255,29809.154514262009,41750.862779468531,55092.671370621778,68680.591331002666,82468.095983243402,96588.032732916108,111042.30711805647,126369.27119783028,141488.88197847115,156833.69359213553,172362.70054517113,188043.02479408082,203870.31277833661,219840.1486050454,235947.96125075786,252189.19894583008,268559.18975502643,285532.01902578672,301962.12632572459,318381.67089203082,334786.47218440869,351172.00280399132,367533.73654285487,383867.16791607719,400167.71987473709,416430.74428902921,432651.64248664718,449364.23204720474,449364.23204720474,449364.23204720474,449364.23204720474,449364.23204720474,449364.23204720474]
[null,"Inclusão",null,null,null,{"$f":"SUM(F175,F176)","v":9116.017659511228},{"$f":"SUM(G175,G176)","v":10032.954202001025},10660.182652749754,11941.70826520652,13341.808591153245,13587.919960380892,13787.50465224073,14119.936749672705,14454.274385140361,15326.964079773807,15119.610780640867,15344.811613664386,15529.006953035598,15680.324248909687,15827.2879842558,15969.835826708802,16107.812645712445,16241.237695072216,16369.990809196353,16972.829270760296,16430.107299937852,16419.544566306206,16404.801292377884,16385.530619582634,16361.733738863566,16333.431373222345,16300.551958659882,16263.024414292113,16220.898197617957,16712.589560557586,0,0,0,0,0,0]
[null,"Capex - a compensar",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1361))","v":1},null,null,{"$f":"-$C174*(F73/(1-$C$170))*IF(F$192=\"real\",$C$170,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capex - gerado",{"$f":"C174","v":1},null,null,{"$f":"-$C175*F$223*IF(F$192=\"real\",$C$170,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Opex - a compensar",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1360))","v":1},null,null,{"$f":"(F66-F69-F71)*$C$176*IF(F$192=\"real\",$C$170,0)","v":9116.017659511228},{"$f":"(G66-G69-G71)*$C$176*IF(G$192=\"real\",$C$170,0)","v":10032.954202001025},{"$f":"(H66-H69-H71)*$C$176*IF(H$192=\"real\",$C$170,0)","v":10660.182652749754},11941.70826520652,13341.808591153245,13587.919960380892,13787.50465224073,14119.936749672705,14454.274385140361,15326.964079773807,15119.610780640867,15344.811613664386,15529.006953035598,15680.324248909687,15827.2879842558,15969.835826708802,16107.812645712445,16241.237695072216,16369.990809196353,16972.829270760296,16430.107299937852,16419.544566306206,16404.801292377884,16385.530619582634,16361.733738863566,16333.431373222345,16300.551958659882,16263.024414292113,16220.898197617957,16712.589560557586,0,0,0,0,0,0]
[null,"Uso - PIS/COFINS",null,null,null,{"$f":"MIN(F172+F173,F170)*IF(F$192=\"real\",1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Crédito de PIS COFINS - EoP",null,null,null,{"$f":"F172+F173-F177","v":9116.017659511228},{"$f":"G172+G173-G177","v":19148.971861512255},29809.154514262009,41750.862779468531,55092.671370621778,68680.591331002666,82468.095983243402,96588.032732916108,111042.30711805647,126369.27119783028,141488.88197847115,156833.69359213553,172362.70054517113,188043.02479408082,203870.31277833661,219840.1486050454,235947.96125075786,252189.19894583008,268559.18975502643,285532.01902578672,301962.12632572459,318381.67089203082,334786.47218440869,351172.00280399132,367533.73654285487,383867.16791607719,400167.71987473709,416430.74428902921,432651.64248664718,449364.23204720474,449364.23204720474,449364.23204720474,449364.23204720474,449364.23204720474,449364.23204720474,449364.23204720474]
[]
[null,"ISS",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1351))","v":0},null,null,{"$f":"$C180*F$166","v":0},{"$f":"$C180*G$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Receita Operacional Líquida",null,null,null,{"$f":"SUM(F166:F167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custos do Serviço Prestado",null,null,null,{"$f":"-F66","v":-179509.34808405532},-198804.61961787939,-211108.55266385409,-235171.77197453054,-259722.65635674217,-265236.67708039423,-270442.71071279142,-277125.90388601896,-283724.67487882305,-296204.87994899141,-296875.38009478088,-301041.95613767894,-304770.59988481947,-307792.05496095069,-310731.8154578465,-313581.28843060887,-316338.71541298745,-319004.53506694373,-321461.94388302707,-328576.21863299853,-322668.14907214767,-322454.6971113396,-322157.70161503571,-321767.97698303277,-321287.7975987973,-320716.41605477442,-320052.43034958717,-319295.92125619395,-318444.91437662061,-323320.38223791949,0,0,0,0,0,0]
[null,"Lucro Bruto",null,null,null,{"$f":"SUM(F182:F183)","v":-179509.34808405532},{"$f":"SUM(G182:G183)","v":-198804.61961787939},-211108.55266385409,-235171.77197453054,-259722.65635674217,-265236.67708039423,-270442.71071279142,-277125.90388601896,-283724.67487882305,-296204.87994899141,-296875.38009478088,-301041.95613767894,-304770.59988481947,-307792.05496095069,-310731.8154578465,-313581.28843060887,-316338.71541298745,-319004.53506694373,-321461.94388302707,-328576.21863299853,-322668.14907214767,-322454.6971113396,-322157.70161503571,-321767.97698303277,-321287.7975987973,-320716.41605477442,-320052.43034958717,-319295.92125619395,-318444.91437662061,-323320.38223791949,0,0,0,0,0,0]
[null,"Despesas Operacionais",null,null,null,{"$f":"F76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBITDA",null,null,null,{"$f":"SUM(F184:F185)","v":-179509.34808405532},-198804.61961787939,-211108.55266385409,-235171.77197453054,-259722.65635674217,-265236.67708039423,-270442.71071279142,-277125.90388601896,-283724.67487882305,-296204.87994899141,-296875.38009478088,-301041.95613767894,-304770.59988481947,-307792.05496095069,-310731.8154578465,-313581.28843060887,-316338.71541298745,-319004.53506694373,-321461.94388302707,-328576.21863299853,-322668.14907214767,-322454.6971113396,-322157.70161503571,-321767.97698303277,-321287.7975987973,-320716.41605477442,-320052.43034958717,-319295.92125619395,-318444.91437662061,-323320.38223791949,0,0,0,0,0,0]
[null,"Variação no capital de giro",null,null,null,{"$f":"SUM(E18:E18)-SUM(F18:F18)+SUM(F27:F28)-SUM(E27:E28)","v":14959.112340337944},1607.9392944853371,1025.327753831225,2005.2682758897063,2045.9070318509694,459.50172697100425,433.83613603310005,556.93276443562718,549.89758273367624,1040.0170891806956,55.875012149121176,347.21467024150843,310.72031226171021,251.78792301093563,244.98004140798002,237.45608106353029,229.78558186488226,222.15163782969103,204.78406800694574,592.85622916428474,-492.3391300709045,-17.787663400667952,-24.749624691990903,-32.477052666916279,-40.014948686282878,-47.615128668574471,-55.332142098941404,-63.042424449435202,-70.917239964441251,-26537.07619805172,0,0,0,0,0,0]
[null,"Imposto de Renda e Contribuição Social",null,null,null,{"$f":"-IF(F$192=\"real\",F$213,F$199)","v":0},{"$f":"-IF(G$192=\"real\",G$213,G$199)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Reversão da provisão de IR / Benefício SUDENE",null,null,null,{"$f":"IF(F$192=\"real\",F$219,F$202)","v":0},{"$f":"IF(G$192=\"real\",G$219,G$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Regime",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",A1,PC!$B$1357))","v":"Real"},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",A1,PC!$B$1358))","v":78000},null,{"$f":"IF(F$42>$D192*F$419,\"Real\",$C192)","v":"Real"},"Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real"]
[]
[null,"PRESUMIDO"]
[null,null,"IR","CSLL > 240k","CSLL < 240k"]
[null,"Imposto sobre lucro presumido | com receita financeira",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1353))","v":0.09},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1354))","v":0.25},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1355))","v":0.15},{"$f":"$C196*F197+$D196*MAX(F197-240,0)+$E196*MIN(F197,240)","v":0},{"$f":"$C196*G197+$D196*MAX(G197-240,0)+$E196*MIN(G197,240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita Operacional Bruta + Receita Financeira",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1352))","v":0.32},null,null,{"$f":"$C197*F$166+F$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Imposto sobre lucro presumido | sem receita financeira",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1353))","v":0.09},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1354))","v":0.25},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1355))","v":0.15},{"$f":"$C199*F200+$D199*MAX(F200-240,0)+$E199*MIN(F200,240)","v":0},{"$f":"$C199*G200+$D199*MAX(G200-240,0)+$E199*MIN(G200,240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita Operacional Bruta",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1352))","v":0.32},null,null,{"$f":"$C200*F$166","v":0},{"$f":"$C200*G$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Beneficio SUDENE",null,null,null,{"$f":"F203*F199","v":0},{"$f":"G203*G199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"REAL"]
[]
[null,"Imposto sobre lucro real | com tax shield",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1353))","v":0.09},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1354))","v":0.25},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1355))","v":0.15},{"$f":"MAX($C207*F209+$D207*MAX(F209-240,0)+$E207*MIN(F209,240),0)","v":0},{"$f":"MAX($C207*G209+$D207*MAX(G209-240,0)+$E207*MIN(G209,240),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro antes dos impostos",null,null,null,{"$f":"SUM(F166,-IF(F$192=\"real\",F170,-F169),-F180,F183,F185)+F72-F87+F115","v":-170393.33042454411},-188771.66541587838,-200448.37001110433,-223230.06370932402,-246380.84776558893,-251648.75712001335,-256655.2060605507,-263005.96713634627,-268348.30497911962,-279955.82035465451,-281267.60110054776,-285208.97631042229,-288753.42471819161,-291623.56249844877,-294904.52747359069,-297611.45260390005,-300230.90276727499,-302763.29737187154,-305091.95307383069,-311603.38936223823,-306238.04177220981,-306035.15254503337,-305752.90032265784,-305382.44636345014,-304926.06385993375,-304382.9846815521,-303751.87839092728,-303032.89684190182,-302224.01617900265,-306607.79267736193,0,0,0,0,0,0]
[null,"Base tributável",null,null,null,{"$f":"IF(F208>0,F208-F211,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prejuizo acumulado",null,null,null,{"$f":"IF(F208<0,F208+E210+E211,E210+E211)","v":-170393.33042454411},-359164.99584042246,-559613.36585152685,-782843.42956085084,-1029224.2773264397,-1280873.0344464532,-1537528.2405070039,-1800534.2076433501,-2068882.5126224698,-2348838.3329771245,-2630105.9340776722,-2915314.9103880944,-3204068.3351062862,-3495691.8976047351,-3790596.4250783259,-4088207.8776822258,-4388438.7804495003,-4691202.0778213721,-4996294.0308952024,-5307897.4202574408,-5614135.4620296508,-5920170.6145746838,-6225923.5148973418,-6531305.9612607919,-6836232.0251207259,-7140615.0098022781,-7444366.888193205,-7747399.7850351073,-8049623.8012141101,-8356231.5938914716,-8356231.5938914716,-8356231.5938914716,-8356231.5938914716,-8356231.5938914716,-8356231.5938914716,-8356231.5938914716]
[null,"Uso de prejuízo acumulado",null,null,null,{"$f":"IF(AND(F208>0,E210<0),MIN(F208*30%,-F210),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Imposto sobre lucro real | sem tax shield",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1353))","v":0.09},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1354))","v":0.25},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1355))","v":0.15},{"$f":"MAX($C213*F215+$D213*MAX(F215-240,0)+$E213*MIN(F215,240),0)","v":0},{"$f":"MAX($C213*G215+$D213*MAX(G215-240,0)+$E213*MIN(G215,240),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro antes dos impostos",null,null,null,{"$f":"F208-F115","v":-170393.33042454411},-188771.66541587838,-200448.37001110433,-223230.06370932402,-246380.84776558893,-251648.75712001335,-256655.2060605507,-263005.96713634627,-269270.40049368271,-280877.9158692176,-281755.76931414002,-285697.14452401455,-289241.59293178387,-292111.73071204103,-294904.52747359069,-297611.45260390005,-300230.90276727499,-302763.29737187154,-305091.95307383069,-311603.38936223823,-306238.04177220981,-306035.15254503337,-305752.90032265784,-305382.44636345014,-304926.06385993375,-304382.9846815521,-303751.87839092728,-303032.89684190182,-302224.01617900265,-306607.79267736193,0,0,0,0,0,0]
[null,"Base tributável",null,null,null,{"$f":"IF(F214>0,F214-F217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prejuizo acumulado",null,null,null,{"$f":"IF(F214<0,F214+E216+E217,E216+E217)","v":-170393.33042454411},-359164.99584042246,-559613.36585152685,-782843.42956085084,-1029224.2773264397,-1280873.0344464532,-1537528.2405070039,-1800534.2076433501,-2069804.6081370329,-2350682.5240062503,-2632438.2933203904,-2918135.437844405,-3207377.0307761887,-3499488.76148823,-3794393.2889618208,-4092004.7415657206,-4392235.6443329956,-4694998.9417048674,-5000090.8947786978,-5311694.2841409361,-5617932.3259131461,-5923967.4784581792,-6229720.3787808372,-6535102.8251442872,-6840028.8890042212,-7144411.8736857735,-7448163.7520767003,-7751196.6489186026,-8053420.6650976054,-8360028.457774967,-8360028.457774967,-8360028.457774967,-8360028.457774967,-8360028.457774967,-8360028.457774967,-8360028.457774967]
[null,"Uso de prejuízo acumulado",null,null,null,{"$f":"IF(AND(F214>0,E216<0),MIN(F214*30%,-F216),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Beneficio SUDENE",null,null,null,{"$f":"F220*F213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F203","v":0},{"$f":"G203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fluxo de Caixa Operacional",null,null,null,{"$f":"SUM(F186:F190)","v":-164550.23574371738},{"$f":"SUM(G186:G190)","v":-197196.68032339404},-210083.22491002287,-233166.50369864082,-257676.74932489119,-264777.17535342323,-270008.8745767583,-276568.97112158331,-283174.77729608939,-295164.8628598107,-296819.50508263177,-300694.74146743742,-304459.87957255775,-307540.26703793975,-310486.83541643852,-313343.83234954532,-316108.92983112257,-318782.38342911407,-321257.1598150201,-327983.36240383424,-323160.48820221855,-322472.4847747403,-322182.45123972767,-321800.45403569972,-321327.8125474836,-320764.03118344297,-320107.7624916861,-319358.96368064336,-318515.83161658503,-349857.45843597123,0,0,0,0,0,0]
[null,"Fluxo de Caixa de Investimentos",{"$f":"CP!D10","v":0},null,null,{"$f":"-SUM(F225:F227)*$C$223","v":0},{"$f":"-SUM(G225:G227)*$C$223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Estudos/BNDES/Licenciamento",null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+F$2))*F$421*F$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+F$2))*F$421*F$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+F$2))*F$421*F$8/1000","v":14457.072107796557},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+G$2))*G$421*G$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+G$2))*G$421*G$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+G$2))*G$421*G$8/1000","v":8949.4498961993468},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+H$2))*H$421*H$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+H$2))*H$421*H$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+H$2))*H$421*H$8/1000","v":8307.0666009201559},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+I$2))*I$421*I$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+I$2))*I$421*I$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+I$2))*I$421*I$8/1000","v":6886.6968876050478},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+J$2))*J$421*J$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+J$2))*J$421*J$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+J$2))*J$421*J$8/1000","v":5476.9017307759623},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+K$2))*K$421*K$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+K$2))*K$421*K$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+K$2))*K$421*K$8/1000","v":5104.4994152413237},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+L$2))*L$421*L$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+L$2))*L$421*L$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+L$2))*L$421*L$8/1000","v":5006.5151966994454},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+M$2))*M$421*M$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+M$2))*M$421*M$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+M$2))*M$421*M$8/1000","v":4615.5389587898062},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+N$2))*N$421*N$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+N$2))*N$421*N$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+N$2))*N$421*N$8/1000","v":4502.1672001255838},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+O$2))*O$421*O$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+O$2))*O$421*O$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+O$2))*O$421*O$8/1000","v":4193.1028252929336},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+P$2))*P$421*P$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+P$2))*P$421*P$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+P$2))*P$421*P$8/1000","v":330.30408009875862},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+Q$2))*Q$421*Q$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+Q$2))*Q$421*Q$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+Q$2))*Q$421*Q$8/1000","v":359.89769785080517},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+R$2))*R$421*R$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+R$2))*R$421*R$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+R$2))*R$421*R$8/1000","v":340.77636348769624},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+S$2))*S$421*S$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+S$2))*S$421*S$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+S$2))*S$421*S$8/1000","v":344.67270443691064},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+T$2))*T$421*T$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+T$2))*T$421*T$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+T$2))*T$421*T$8/1000","v":347.58647328307717},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+U$2))*U$421*U$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+U$2))*U$421*U$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+U$2))*U$421*U$8/1000","v":348.87477584518263},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+V$2))*V$421*V$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+V$2))*V$421*V$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+V$2))*V$421*V$8/1000","v":353.19979603745998},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+W$2))*W$421*W$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+W$2))*W$421*W$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+W$2))*W$421*W$8/1000","v":95.850392093351871},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+X$2))*X$421*X$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+X$2))*X$421*X$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+X$2))*X$421*X$8/1000","v":95.850392093351857},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+Y$2))*Y$421*Y$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+Y$2))*Y$421*Y$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+Y$2))*Y$421*Y$8/1000","v":84.850211318989864},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+Z$2))*Z$421*Z$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+Z$2))*Z$421*Z$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+Z$2))*Z$421*Z$8/1000","v":84.850211318989864},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AA$2))*AA$421*AA$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AA$2))*AA$421*AA$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AA$2))*AA$421*AA$8/1000","v":84.850211318989864},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AB$2))*AB$421*AB$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AB$2))*AB$421*AB$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AB$2))*AB$421*AB$8/1000","v":84.850211318989864},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AC$2))*AC$421*AC$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AC$2))*AC$421*AC$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AC$2))*AC$421*AC$8/1000","v":84.850211318989864},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AD$2))*AD$421*AD$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AD$2))*AD$421*AD$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AD$2))*AD$421*AD$8/1000","v":84.850211318989864},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AE$2))*AE$421*AE$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AE$2))*AE$421*AE$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AE$2))*AE$421*AE$8/1000","v":84.850211318989864},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AF$2))*AF$421*AF$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AF$2))*AF$421*AF$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AF$2))*AF$421*AF$8/1000","v":84.850211318989864},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AG$2))*AG$421*AG$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AG$2))*AG$421*AG$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AG$2))*AG$421*AG$8/1000","v":84.850211318989864},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AH$2))*AH$421*AH$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AH$2))*AH$421*AH$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AH$2))*AH$421*AH$8/1000","v":84.850211318989864},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AI$2))*AI$421*AI$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AI$2))*AI$421*AI$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AI$2))*AI$421*AI$8/1000","v":84.850211318989864},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AJ$2))*AJ$421*AJ$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AJ$2))*AJ$421*AJ$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AJ$2))*AJ$421*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AK$2))*AK$421*AK$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AK$2))*AK$421*AK$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AK$2))*AK$421*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AL$2))*AL$421*AL$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AL$2))*AL$421*AL$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AL$2))*AL$421*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AM$2))*AM$421*AM$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AM$2))*AM$421*AM$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AM$2))*AM$421*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AN$2))*AN$421*AN$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AN$2))*AN$421*AN$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AN$2))*AN$421*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AO$2))*AO$421*AO$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AO$2))*AO$421*AO$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AO$2))*AO$421*AO$8/1000","v":0}]
[null,"Gestão Comercial - Água",null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+F$2))*F$421*F$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+G$2))*G$421*G$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+H$2))*H$421*H$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+I$2))*I$421*I$8/1000","v":19027.80145353129},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+J$2))*J$421*J$8/1000","v":19073.234351466232},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+K$2))*K$421*K$8/1000","v":20881.088384560426},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+L$2))*L$421*L$8/1000","v":20804.482274816124},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+M$2))*M$421*M$8/1000","v":20940.746947983986},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+N$2))*N$421*N$8/1000","v":20748.287492338113},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+O$2))*O$421*O$8/1000","v":20760.552222754792},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+P$2))*P$421*P$8/1000","v":20717.238578955905},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+Q$2))*Q$421*Q$8/1000","v":19374.116976392317},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+R$2))*R$421*R$8/1000","v":19492.437703620464},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+S$2))*S$421*S$8/1000","v":19289.696244327224},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+T$2))*T$421*T$8/1000","v":19292.363722963742},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+U$2))*U$421*U$8/1000","v":19248.237805804081},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+V$2))*V$421*V$8/1000","v":19168.10720276245},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+W$2))*W$421*W$8/1000","v":19302.498718983108},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+X$2))*X$421*X$8/1000","v":19109.596693525695},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+Y$2))*Y$421*Y$8/1000","v":19113.52973153787},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+Z$2))*Z$421*Z$8/1000","v":19064.015809466062},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AA$2))*AA$421*AA$8/1000","v":19018.682206664736},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AB$2))*AB$421*AB$8/1000","v":19187.29313029808},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AC$2))*AC$421*AC$8/1000","v":19027.80145353129},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AD$2))*AD$421*AD$8/1000","v":19073.234351466232},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AE$2))*AE$421*AE$8/1000","v":19064.015809466062},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AF$2))*AF$421*AF$8/1000","v":19018.682206664736},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AG$2))*AG$421*AG$8/1000","v":19187.29313029808},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AH$2))*AH$421*AH$8/1000","v":19027.80145353129},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AI$2))*AI$421*AI$8/1000","v":19073.234351466232},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AJ$2))*AJ$421*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AK$2))*AK$421*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AL$2))*AL$421*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AM$2))*AM$421*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AN$2))*AN$421*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AO$2))*AO$421*AO$8/1000","v":0}]
[null,"Esgoto",null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+F$2))*F$421*F$8/1000","v":230489.34447589153},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+G$2))*G$421*G$8/1000","v":374561.96848161402},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+H$2))*H$421*H$8/1000","v":358650.86827573378},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+I$2))*I$421*I$8/1000","v":340541.4096143691},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+J$2))*J$421*J$8/1000","v":270748.74968572427},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+K$2))*K$421*K$8/1000","v":198955.18246934842},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+L$2))*L$421*L$8/1000","v":177971.98610070386},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+M$2))*M$421*M$8/1000","v":171362.89996918902},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+N$2))*N$421*N$8/1000","v":145817.77380669513},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+O$2))*O$421*O$8/1000","v":140234.43424849084},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+P$2))*P$421*P$8/1000","v":113900.17330782315},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+Q$2))*Q$421*Q$8/1000","v":40576.027367592476},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+R$2))*R$421*R$8/1000","v":41633.956253725781},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+S$2))*S$421*S$8/1000","v":40215.358694508832},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+T$2))*T$421*T$8/1000","v":39974.426155103574},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+U$2))*U$421*U$8/1000","v":39619.47564788688},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+V$2))*V$421*V$8/1000","v":39217.992678103539},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+W$2))*W$421*W$8/1000","v":38977.634756745254},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+X$2))*X$421*X$8/1000","v":12134.566084180442},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+Y$2))*Y$421*Y$8/1000","v":11745.409598118289},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+Z$2))*Z$421*Z$8/1000","v":11189.729858352492},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AA$2))*AA$421*AA$8/1000","v":11188.362402981662},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AB$2))*AB$421*AB$8/1000","v":11183.259943970892},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AC$2))*AC$421*AC$8/1000","v":11181.411663229232},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AD$2))*AD$421*AD$8/1000","v":11179.909993484571},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AE$2))*AE$421*AE$8/1000","v":11170.938494466029},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AF$2))*AF$421*AF$8/1000","v":11161.995018025224},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AG$2))*AG$421*AG$8/1000","v":11156.758344640626},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AH$2))*AH$421*AH$8/1000","v":11145.051934880423},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AI$2))*AI$421*AI$8/1000","v":11139.042103797288},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AJ$2))*AJ$421*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AK$2))*AK$421*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AL$2))*AL$421*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AM$2))*AM$421*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AN$2))*AN$421*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AO$2))*AO$421*AO$8/1000","v":0}]
[]
[null,"FLUXO DE CAIXA DO PROJETO",{"$f":"IRR(F229:AN229,0.001)","v":{"$error":"#NUM!"}},{"$f":"IF(PC!$E$6=\"Real\",INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1717)),INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1716)))*IF(CP!$C$12=\"S\",0,1)+IF(CP!$C$12=\"S\",CP!$C$11,0)","v":7.8789594538902996E-2},{"$f":"NPV(D229,F229:AN229)","v":-3054365.2340591266},{"$f":"(F222+F223)","v":-164550.23574371738},-197196.68032339404,-210083.22491002287,-233166.50369864082,-257676.74932489119,-264777.17535342323,-270008.8745767583,-276568.97112158331,-283174.77729608939,-295164.8628598107,-296819.50508263177,-300694.74146743742,-304459.87957255775,-307540.26703793975,-310486.83541643852,-313343.83234954532,-316108.92983112257,-318782.38342911407,-321257.1598150201,-327983.36240383424,-323160.48820221855,-322472.4847747403,-322182.45123972767,-321800.45403569972,-321327.8125474836,-320764.03118344297,-320107.7624916861,-319358.96368064336,-318515.83161658503,-349857.45843597123,0,0,0,0,0,0]
[null,"Receita financeira",0.8,4.65E-2,null,{"$f":"MAX(0,(E16+E17)*((1+F$428)/(1+F$424)-1)*$C230*(1-$D$230))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Despesas financeiras",null,null,null,{"$f":"-SUM(F244,F262,F279,F296,F313,F330,F347,F364)-SUM(F250,F268,F285,F302,F319,F336,F353,F370)-SUM(F251,F269,F286,F303,F320,F337,F354,F371)","v":0},{"$f":"-SUM(G244,G262,G279,G296,G313,G330,G347,G364)-SUM(G250,G268,G285,G302,G319,G336,G353,G370)-SUM(G251,G269,G286,G303,G320,G337,G354,G371)","v":0},0,0,0,0,0,0,922.09551456310669,922.09551456310669,488.16821359223297,488.16821359223297,488.16821359223297,488.16821359223297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ajuste de IR",null,null,null,{"$f":"SUM(F118,F120)-F188-F190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Aumento no endividamento",null,null,null,{"$f":"SUM(F239,F257,F274,F291,F308,F325,F342,F359)","v":0},{"$f":"SUM(G239,G257,G274,G291,G308,G325,G342,G359)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Redução no endividamento",null,null,null,{"$f":"-SUM(F241,F259,F276,F293,F310,F327,F344,F361)","v":0},{"$f":"-SUM(G241,G259,G276,G293,G310,G327,G344,G361)","v":0},0,0,0,0,0,{"$f":"-SUM(M241,M259,M276,M293,M310,M327,M344,M361)","v":-17000},0,8000,0,0,0,9000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo de Caixa de Financiamento",null,null,null,{"$f":"SUM(F230:F234)","v":0},{"$f":"SUM(G230:G234)","v":0},0,0,0,0,0,-17000,922.09551456310669,8922.0955145631069,488.16821359223297,488.16821359223297,488.16821359223297,9488.1682135922329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1383))","v":"BNB1"}]
[{"$f":"SUM(F238:AN238)","v":0},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1384))","v":"SAC"},null,null,{"$f":"IF(F$2=$C239,-SUM($F$223:F223),IF(AND(F$2>$C239,F$2<=$C240),-F$223,0))","v":0},{"$f":"IF(G$2=$C239,-SUM($F$223:G223),IF(AND(G$2>$C239,G$2<=$C240),-G$223,0))","v":0},{"$f":"IF(H$2=$C239,-SUM($F$223:H223),IF(AND(H$2>$C239,H$2<=$C240),-H$223,0))","v":0},{"$f":"IF(I$2=$C239,-SUM($F$223:I223),IF(AND(I$2>$C239,I$2<=$C240),-I$223,0))","v":0},{"$f":"IF(J$2=$C239,-SUM($F$223:J223),IF(AND(J$2>$C239,J$2<=$C240),-J$223,0))","v":0},{"$f":"IF(K$2=$C239,-SUM($F$223:K223),IF(AND(K$2>$C239,K$2<=$C240),-K$223,0))","v":0},{"$f":"IF(L$2=$C239,-SUM($F$223:L223),IF(AND(L$2>$C239,L$2<=$C240),-L$223,0))","v":0},{"$f":"IF(M$2=$C239,-SUM($F$223:M223),IF(AND(M$2>$C239,M$2<=$C240),-M$223,0))","v":0},{"$f":"IF(N$2=$C239,-SUM($F$223:N223),IF(AND(N$2>$C239,N$2<=$C240),-N$223,0))","v":0},{"$f":"IF(O$2=$C239,-SUM($F$223:O223),IF(AND(O$2>$C239,O$2<=$C240),-O$223,0))","v":0},{"$f":"IF(P$2=$C239,-SUM($F$223:P223),IF(AND(P$2>$C239,P$2<=$C240),-P$223,0))","v":0},{"$f":"IF(Q$2=$C239,-SUM($F$223:Q223),IF(AND(Q$2>$C239,Q$2<=$C240),-Q$223,0))","v":0},{"$f":"IF(R$2=$C239,-SUM($F$223:R223),IF(AND(R$2>$C239,R$2<=$C240),-R$223,0))","v":0},{"$f":"IF(S$2=$C239,-SUM($F$223:S223),IF(AND(S$2>$C239,S$2<=$C240),-S$223,0))","v":0},{"$f":"IF(T$2=$C239,-SUM($F$223:T223),IF(AND(T$2>$C239,T$2<=$C240),-T$223,0))","v":0},{"$f":"IF(U$2=$C239,-SUM($F$223:U223),IF(AND(U$2>$C239,U$2<=$C240),-U$223,0))","v":0},{"$f":"IF(V$2=$C239,-SUM($F$223:V223),IF(AND(V$2>$C239,V$2<=$C240),-V$223,0))","v":0},{"$f":"IF(W$2=$C239,-SUM($F$223:W223),IF(AND(W$2>$C239,W$2<=$C240),-W$223,0))","v":0},{"$f":"IF(X$2=$C239,-SUM($F$223:X223),IF(AND(X$2>$C239,X$2<=$C240),-X$223,0))","v":0},{"$f":"IF(Y$2=$C239,-SUM($F$223:Y223),IF(AND(Y$2>$C239,Y$2<=$C240),-Y$223,0))","v":0},{"$f":"IF(Z$2=$C239,-SUM($F$223:Z223),IF(AND(Z$2>$C239,Z$2<=$C240),-Z$223,0))","v":0},{"$f":"IF(AA$2=$C239,-SUM($F$223:AA223),IF(AND(AA$2>$C239,AA$2<=$C240),-AA$223,0))","v":0},{"$f":"IF(AB$2=$C239,-SUM($F$223:AB223),IF(AND(AB$2>$C239,AB$2<=$C240),-AB$223,0))","v":0},{"$f":"IF(AC$2=$C239,-SUM($F$223:AC223),IF(AND(AC$2>$C239,AC$2<=$C240),-AC$223,0))","v":0},{"$f":"IF(AD$2=$C239,-SUM($F$223:AD223),IF(AND(AD$2>$C239,AD$2<=$C240),-AD$223,0))","v":0},{"$f":"IF(AE$2=$C239,-SUM($F$223:AE223),IF(AND(AE$2>$C239,AE$2<=$C240),-AE$223,0))","v":0},{"$f":"IF(AF$2=$C239,-SUM($F$223:AF223),IF(AND(AF$2>$C239,AF$2<=$C240),-AF$223,0))","v":0},{"$f":"IF(AG$2=$C239,-SUM($F$223:AG223),IF(AND(AG$2>$C239,AG$2<=$C240),-AG$223,0))","v":0},{"$f":"IF(AH$2=$C239,-SUM($F$223:AH223),IF(AND(AH$2>$C239,AH$2<=$C240),-AH$223,0))","v":0},{"$f":"IF(AI$2=$C239,-SUM($F$223:AI223),IF(AND(AI$2>$C239,AI$2<=$C240),-AI$223,0))","v":0},{"$f":"IF(AJ$2=$C239,-SUM($F$223:AJ223),IF(AND(AJ$2>$C239,AJ$2<=$C240),-AJ$223,0))","v":0},{"$f":"IF(AK$2=$C239,-SUM($F$223:AK223),IF(AND(AK$2>$C239,AK$2<=$C240),-AK$223,0))","v":0},{"$f":"IF(AL$2=$C239,-SUM($F$223:AL223),IF(AND(AL$2>$C239,AL$2<=$C240),-AL$223,0))","v":0},{"$f":"IF(AM$2=$C239,-SUM($F$223:AM223),IF(AND(AM$2>$C239,AM$2<=$C240),-AM$223,0))","v":0},{"$f":"IF(AN$2=$C239,-SUM($F$223:AN223),IF(AND(AN$2>$C239,AN$2<=$C240),-AN$223,0))","v":0},{"$f":"IF(AO$2=$C239,-SUM($F$223:AO223),IF(AND(AO$2>$C239,AO$2<=$C240),-AO$223,0))","v":0}]
[{"$f":"SUM(F239:AN239)","v":0},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1385))","v":2},null,null,{"$f":"F238*$C241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1386))","v":5},null,null,{"$f":"IF($C238=\"SAC\",F244+F241,IF(AND(F$2<=$C247,$C244-COUNTIF($E241:E241,\"<0\")<>0),IF(F$2<$C243,(-PMT(F249,F242,E248)),IF(F$2>=$C243,IFERROR(-PMT(F249,F242,E248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",G244+G241,IF(AND(G$2<=$C247,$C244-COUNTIF($E241:F241,\"<0\")<>0),IF(G$2<$C243,(-PMT(G249,G242,F248)),IF(G$2>=$C243,IFERROR(-PMT(G249,G242,F248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",H244+H241,IF(AND(H$2<=$C247,$C244-COUNTIF($E241:G241,\"<0\")<>0),IF(H$2<$C243,(-PMT(H249,H242,G248)),IF(H$2>=$C243,IFERROR(-PMT(H249,H242,G248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",I244+I241,IF(AND(I$2<=$C247,$C244-COUNTIF($E241:H241,\"<0\")<>0),IF(I$2<$C243,(-PMT(I249,I242,H248)),IF(I$2>=$C243,IFERROR(-PMT(I249,I242,H248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",J244+J241,IF(AND(J$2<=$C247,$C244-COUNTIF($E241:I241,\"<0\")<>0),IF(J$2<$C243,(-PMT(J249,J242,I248)),IF(J$2>=$C243,IFERROR(-PMT(J249,J242,I248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",K244+K241,IF(AND(K$2<=$C247,$C244-COUNTIF($E241:J241,\"<0\")<>0),IF(K$2<$C243,(-PMT(K249,K242,J248)),IF(K$2>=$C243,IFERROR(-PMT(K249,K242,J248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",L244+L241,IF(AND(L$2<=$C247,$C244-COUNTIF($E241:K241,\"<0\")<>0),IF(L$2<$C243,(-PMT(L249,L242,K248)),IF(L$2>=$C243,IFERROR(-PMT(L249,L242,K248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",M244+M241,IF(AND(M$2<=$C247,$C244-COUNTIF($E241:L241,\"<0\")<>0),IF(M$2<$C243,(-PMT(M249,M242,L248)),IF(M$2>=$C243,IFERROR(-PMT(M249,M242,L248),0),0)),0))","v":17000},{"$f":"IF($C238=\"SAC\",N244+N241,IF(AND(N$2<=$C247,$C244-COUNTIF($E241:M241,\"<0\")<>0),IF(N$2<$C243,(-PMT(N249,N242,M248)),IF(N$2>=$C243,IFERROR(-PMT(N249,N242,M248),0),0)),0))","v":-922.09551456310669},{"$f":"IF($C238=\"SAC\",O244+O241,IF(AND(O$2<=$C247,$C244-COUNTIF($E241:N241,\"<0\")<>0),IF(O$2<$C243,(-PMT(O249,O242,N248)),IF(O$2>=$C243,IFERROR(-PMT(O249,O242,N248),0),0)),0))","v":-8922.0955145631069},{"$f":"IF($C238=\"SAC\",P244+P241,IF(AND(P$2<=$C247,$C244-COUNTIF($E241:O241,\"<0\")<>0),IF(P$2<$C243,(-PMT(P249,P242,O248)),IF(P$2>=$C243,IFERROR(-PMT(P249,P242,O248),0),0)),0))","v":-488.16821359223297},{"$f":"IF($C238=\"SAC\",Q244+Q241,IF(AND(Q$2<=$C247,$C244-COUNTIF($E241:P241,\"<0\")<>0),IF(Q$2<$C243,(-PMT(Q249,Q242,P248)),IF(Q$2>=$C243,IFERROR(-PMT(Q249,Q242,P248),0),0)),0))","v":-488.16821359223297},{"$f":"IF($C238=\"SAC\",R244+R241,IF(AND(R$2<=$C247,$C244-COUNTIF($E241:Q241,\"<0\")<>0),IF(R$2<$C243,(-PMT(R249,R242,Q248)),IF(R$2>=$C243,IFERROR(-PMT(R249,R242,Q248),0),0)),0))","v":-488.16821359223297},{"$f":"IF($C238=\"SAC\",S244+S241,IF(AND(S$2<=$C247,$C244-COUNTIF($E241:R241,\"<0\")<>0),IF(S$2<$C243,(-PMT(S249,S242,R248)),IF(S$2>=$C243,IFERROR(-PMT(S249,S242,R248),0),0)),0))","v":-9488.1682135922329},{"$f":"IF($C238=\"SAC\",T244+T241,IF(AND(T$2<=$C247,$C244-COUNTIF($E241:S241,\"<0\")<>0),IF(T$2<$C243,(-PMT(T249,T242,S248)),IF(T$2>=$C243,IFERROR(-PMT(T249,T242,S248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",U244+U241,IF(AND(U$2<=$C247,$C244-COUNTIF($E241:T241,\"<0\")<>0),IF(U$2<$C243,(-PMT(U249,U242,T248)),IF(U$2>=$C243,IFERROR(-PMT(U249,U242,T248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",V244+V241,IF(AND(V$2<=$C247,$C244-COUNTIF($E241:U241,\"<0\")<>0),IF(V$2<$C243,(-PMT(V249,V242,U248)),IF(V$2>=$C243,IFERROR(-PMT(V249,V242,U248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",W244+W241,IF(AND(W$2<=$C247,$C244-COUNTIF($E241:V241,\"<0\")<>0),IF(W$2<$C243,(-PMT(W249,W242,V248)),IF(W$2>=$C243,IFERROR(-PMT(W249,W242,V248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",X244+X241,IF(AND(X$2<=$C247,$C244-COUNTIF($E241:W241,\"<0\")<>0),IF(X$2<$C243,(-PMT(X249,X242,W248)),IF(X$2>=$C243,IFERROR(-PMT(X249,X242,W248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",Y244+Y241,IF(AND(Y$2<=$C247,$C244-COUNTIF($E241:X241,\"<0\")<>0),IF(Y$2<$C243,(-PMT(Y249,Y242,X248)),IF(Y$2>=$C243,IFERROR(-PMT(Y249,Y242,X248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",Z244+Z241,IF(AND(Z$2<=$C247,$C244-COUNTIF($E241:Y241,\"<0\")<>0),IF(Z$2<$C243,(-PMT(Z249,Z242,Y248)),IF(Z$2>=$C243,IFERROR(-PMT(Z249,Z242,Y248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AA244+AA241,IF(AND(AA$2<=$C247,$C244-COUNTIF($E241:Z241,\"<0\")<>0),IF(AA$2<$C243,(-PMT(AA249,AA242,Z248)),IF(AA$2>=$C243,IFERROR(-PMT(AA249,AA242,Z248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AB244+AB241,IF(AND(AB$2<=$C247,$C244-COUNTIF($E241:AA241,\"<0\")<>0),IF(AB$2<$C243,(-PMT(AB249,AB242,AA248)),IF(AB$2>=$C243,IFERROR(-PMT(AB249,AB242,AA248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AC244+AC241,IF(AND(AC$2<=$C247,$C244-COUNTIF($E241:AB241,\"<0\")<>0),IF(AC$2<$C243,(-PMT(AC249,AC242,AB248)),IF(AC$2>=$C243,IFERROR(-PMT(AC249,AC242,AB248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AD244+AD241,IF(AND(AD$2<=$C247,$C244-COUNTIF($E241:AC241,\"<0\")<>0),IF(AD$2<$C243,(-PMT(AD249,AD242,AC248)),IF(AD$2>=$C243,IFERROR(-PMT(AD249,AD242,AC248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AE244+AE241,IF(AND(AE$2<=$C247,$C244-COUNTIF($E241:AD241,\"<0\")<>0),IF(AE$2<$C243,(-PMT(AE249,AE242,AD248)),IF(AE$2>=$C243,IFERROR(-PMT(AE249,AE242,AD248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AF244+AF241,IF(AND(AF$2<=$C247,$C244-COUNTIF($E241:AE241,\"<0\")<>0),IF(AF$2<$C243,(-PMT(AF249,AF242,AE248)),IF(AF$2>=$C243,IFERROR(-PMT(AF249,AF242,AE248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AG244+AG241,IF(AND(AG$2<=$C247,$C244-COUNTIF($E241:AF241,\"<0\")<>0),IF(AG$2<$C243,(-PMT(AG249,AG242,AF248)),IF(AG$2>=$C243,IFERROR(-PMT(AG249,AG242,AF248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AH244+AH241,IF(AND(AH$2<=$C247,$C244-COUNTIF($E241:AG241,\"<0\")<>0),IF(AH$2<$C243,(-PMT(AH249,AH242,AG248)),IF(AH$2>=$C243,IFERROR(-PMT(AH249,AH242,AG248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AI244+AI241,IF(AND(AI$2<=$C247,$C244-COUNTIF($E241:AH241,\"<0\")<>0),IF(AI$2<$C243,(-PMT(AI249,AI242,AH248)),IF(AI$2>=$C243,IFERROR(-PMT(AI249,AI242,AH248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AJ244+AJ241,IF(AND(AJ$2<=$C247,$C244-COUNTIF($E241:AI241,\"<0\")<>0),IF(AJ$2<$C243,(-PMT(AJ249,AJ242,AI248)),IF(AJ$2>=$C243,IFERROR(-PMT(AJ249,AJ242,AI248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AK244+AK241,IF(AND(AK$2<=$C247,$C244-COUNTIF($E241:AJ241,\"<0\")<>0),IF(AK$2<$C243,(-PMT(AK249,AK242,AJ248)),IF(AK$2>=$C243,IFERROR(-PMT(AK249,AK242,AJ248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AL244+AL241,IF(AND(AL$2<=$C247,$C244-COUNTIF($E241:AK241,\"<0\")<>0),IF(AL$2<$C243,(-PMT(AL249,AL242,AK248)),IF(AL$2>=$C243,IFERROR(-PMT(AL249,AL242,AK248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AM244+AM241,IF(AND(AM$2<=$C247,$C244-COUNTIF($E241:AL241,\"<0\")<>0),IF(AM$2<$C243,(-PMT(AM249,AM242,AL248)),IF(AM$2>=$C243,IFERROR(-PMT(AM249,AM242,AL248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AN244+AN241,IF(AND(AN$2<=$C247,$C244-COUNTIF($E241:AM241,\"<0\")<>0),IF(AN$2<$C243,(-PMT(AN249,AN242,AM248)),IF(AN$2>=$C243,IFERROR(-PMT(AN249,AN242,AM248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AO244+AO241,IF(AND(AO$2<=$C247,$C244-COUNTIF($E241:AN241,\"<0\")<>0),IF(AO$2<$C243,(-PMT(AO249,AO242,AN248)),IF(AO$2>=$C243,IFERROR(-PMT(AO249,AO242,AN248),0),0)),0))","v":0}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1387))","v":0.35},null,{"$f":"IFERROR(IF(E242=1,D248,IF(E2>=$C243,(PMT($C246,E242,D248)*-1-E244),0)),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:F239)*F253,IF(F242=1,E248,IF(F2>=$C243,(PMT($C246,F242,E248)*-1-F244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:G239)*G253,IF(G242=1,F248,IF(G2>=$C243,(PMT($C246,G242,F248)*-1-G244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:H239)*H253,IF(H242=1,G248,IF(H2>=$C243,(PMT($C246,H242,G248)*-1-H244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:I239)*I253,IF(I242=1,H248,IF(I2>=$C243,(PMT($C246,I242,H248)*-1-I244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:J239)*J253,IF(J242=1,I248,IF(J2>=$C243,(PMT($C246,J242,I248)*-1-J244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:K239)*K253,IF(K242=1,J248,IF(K2>=$C243,(PMT($C246,K242,J248)*-1-K244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:L239)*L253,IF(L242=1,K248,IF(L2>=$C243,(PMT($C246,L242,K248)*-1-L244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:M239)*M253,IF(M242=1,L248,IF(M2>=$C243,(PMT($C246,M242,L248)*-1-M244),0))),0)+17000","v":17000},{"$f":"IFERROR(IF($C253=1,SUM($E239:N239)*N253,IF(N242=1,M248,IF(N2>=$C243,(PMT($C246,N242,M248)*-1-N244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:O239)*O253,IF(O242=1,N248,IF(O2>=$C243,(PMT($C246,O242,N248)*-1-O244),0))),0)-8000","v":-8000},{"$f":"IFERROR(IF($C253=1,SUM($E239:P239)*P253,IF(P242=1,O248,IF(P2>=$C243,(PMT($C246,P242,O248)*-1-P244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:Q239)*Q253,IF(Q242=1,P248,IF(Q2>=$C243,(PMT($C246,Q242,P248)*-1-Q244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:R239)*R253,IF(R242=1,Q248,IF(R2>=$C243,(PMT($C246,R242,Q248)*-1-R244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:S239)*S253,IF(S242=1,R248,IF(S2>=$C243,(PMT($C246,S242,R248)*-1-S244),0))),0)-9000","v":-9000},{"$f":"IFERROR(IF($C253=1,SUM($E239:T239)*T253,IF(T242=1,S248,IF(T2>=$C243,(PMT($C246,T242,S248)*-1-T244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:U239)*U253,IF(U242=1,T248,IF(U2>=$C243,(PMT($C246,U242,T248)*-1-U244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:V239)*V253,IF(V242=1,U248,IF(V2>=$C243,(PMT($C246,V242,U248)*-1-V244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:W239)*W253,IF(W242=1,V248,IF(W2>=$C243,(PMT($C246,W242,V248)*-1-W244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:X239)*X253,IF(X242=1,W248,IF(X2>=$C243,(PMT($C246,X242,W248)*-1-X244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:Y239)*Y253,IF(Y242=1,X248,IF(Y2>=$C243,(PMT($C246,Y242,X248)*-1-Y244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:Z239)*Z253,IF(Z242=1,Y248,IF(Z2>=$C243,(PMT($C246,Z242,Y248)*-1-Z244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:AA239)*AA253,IF(AA242=1,Z248,IF(AA2>=$C243,(PMT($C246,AA242,Z248)*-1-AA244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:AB239)*AB253,IF(AB242=1,AA248,IF(AB2>=$C243,(PMT($C246,AB242,AA248)*-1-AB244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:AC239)*AC253,IF(AC242=1,AB248,IF(AC2>=$C243,(PMT($C246,AC242,AB248)*-1-AC244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:AD239)*AD253,IF(AD242=1,AC248,IF(AD2>=$C243,(PMT($C246,AD242,AC248)*-1-AD244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:AE239)*AE253,IF(AE242=1,AD248,IF(AE2>=$C243,(PMT($C246,AE242,AD248)*-1-AE244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:AF239)*AF253,IF(AF242=1,AE248,IF(AF2>=$C243,(PMT($C246,AF242,AE248)*-1-AF244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:AG239)*AG253,IF(AG242=1,AF248,IF(AG2>=$C243,(PMT($C246,AG242,AF248)*-1-AG244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:AH239)*AH253,IF(AH242=1,AG248,IF(AH2>=$C243,(PMT($C246,AH242,AG248)*-1-AH244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:AI239)*AI253,IF(AI242=1,AH248,IF(AI2>=$C243,(PMT($C246,AI242,AH248)*-1-AI244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:AJ239)*AJ253,IF(AJ242=1,AI248,IF(AJ2>=$C243,(PMT($C246,AJ242,AI248)*-1-AJ244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:AK239)*AK253,IF(AK242=1,AJ248,IF(AK2>=$C243,(PMT($C246,AK242,AJ248)*-1-AK244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:AL239)*AL253,IF(AL242=1,AK248,IF(AL2>=$C243,(PMT($C246,AL242,AK248)*-1-AL244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:AM239)*AM253,IF(AM242=1,AL248,IF(AM2>=$C243,(PMT($C246,AM242,AL248)*-1-AM244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:AN239)*AN253,IF(AN242=1,AM248,IF(AN2>=$C243,(PMT($C246,AN242,AM248)*-1-AN244),0))),0)","v":0},{"$f":"IFERROR(IF($C253=1,SUM($E239:AO239)*AO253,IF(AO242=1,AN248,IF(AO2>=$C243,(PMT($C246,AO242,AN248)*-1-AO244),0))),0)","v":0}]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1388))","v":2},null,null,{"$f":"MAX(($C244-COUNTIF($E241:E241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:F241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:G241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:H241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:I241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:J241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:K241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:L241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:M241,\">0\")),0)","v":11},{"$f":"MAX(($C244-COUNTIF($E241:N241,\">0\")),0)","v":11},{"$f":"MAX(($C244-COUNTIF($E241:O241,\">0\")),0)","v":11},{"$f":"MAX(($C244-COUNTIF($E241:P241,\">0\")),0)","v":11},{"$f":"MAX(($C244-COUNTIF($E241:Q241,\">0\")),0)","v":11},{"$f":"MAX(($C244-COUNTIF($E241:R241,\">0\")),0)","v":11},{"$f":"MAX(($C244-COUNTIF($E241:S241,\">0\")),0)","v":11},{"$f":"MAX(($C244-COUNTIF($E241:T241,\">0\")),0)","v":11},{"$f":"MAX(($C244-COUNTIF($E241:U241,\">0\")),0)","v":11},{"$f":"MAX(($C244-COUNTIF($E241:V241,\">0\")),0)","v":11},{"$f":"MAX(($C244-COUNTIF($E241:W241,\">0\")),0)","v":11},{"$f":"MAX(($C244-COUNTIF($E241:X241,\">0\")),0)","v":11},{"$f":"MAX(($C244-COUNTIF($E241:Y241,\">0\")),0)","v":11},{"$f":"MAX(($C244-COUNTIF($E241:Z241,\">0\")),0)","v":11},{"$f":"MAX(($C244-COUNTIF($E241:AA241,\">0\")),0)","v":11},{"$f":"MAX(($C244-COUNTIF($E241:AB241,\">0\")),0)","v":11},{"$f":"MAX(($C244-COUNTIF($E241:AC241,\">0\")),0)","v":11},{"$f":"MAX(($C244-COUNTIF($E241:AD241,\">0\")),0)","v":11},{"$f":"MAX(($C244-COUNTIF($E241:AE241,\">0\")),0)","v":11},{"$f":"MAX(($C244-COUNTIF($E241:AF241,\">0\")),0)","v":11},{"$f":"MAX(($C244-COUNTIF($E241:AG241,\">0\")),0)","v":11},{"$f":"MAX(($C244-COUNTIF($E241:AH241,\">0\")),0)","v":11},{"$f":"MAX(($C244-COUNTIF($E241:AI241,\">0\")),0)","v":11},{"$f":"MAX(($C244-COUNTIF($E241:AJ241,\">0\")),0)","v":11},{"$f":"MAX(($C244-COUNTIF($E241:AK241,\">0\")),0)","v":11},{"$f":"MAX(($C244-COUNTIF($E241:AL241,\">0\")),0)","v":11},{"$f":"MAX(($C244-COUNTIF($E241:AM241,\">0\")),0)","v":11},{"$f":"MAX(($C244-COUNTIF($E241:AN241,\">0\")),0)","v":11}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1389))","v":6},null,null,{"$f":"F247","v":0},{"$f":"G247","v":0},0,0,0,{"$f":"K247","v":0},0,0,-922.09551456310669,-922.09551456310669,-488.16821359223297,-488.16821359223297,-488.16821359223297,-488.16821359223297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C247-C243,0)+1","v":12},null,null,{"$f":"IF(F$2>=$C242,F243,0)","v":0},0,0,0,0,{"$f":"IF(K$2>=$C242,K243,0)","v":0},0,0,-922.09551456310669,-922.09551456310669,-488.16821359223297,-488.16821359223297,-488.16821359223297,-488.16821359223297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1390))","v":"TLP"},null,null,{"$f":"IF(F244=0,F243,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1391))","v":4.1799999999999997E-2},null,{"$f":"E248","v":0},{"$f":"E248+F247-F244+F239-F241","v":0},{"$f":"F248+G247-G244+G239-G241","v":0},0,0,0,0,0,-17000,-17000,-9000,-9000,-9000,-9000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1394))","v":17},null,null,{"$f":"AVERAGE(E246,E246+F239)*F249","v":0},{"$f":"AVERAGE(F246,F246+G239)*G249","v":0},0,0,0,0,0,0,-922.09551456310669,-922.09551456310669,-488.16821359223297,-488.16821359223297,-488.16821359223297,-488.16821359223297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Devedor",null,null,null,{"$f":"E248+F239-F241+F245","v":0},{"$f":"F248+G239-G241+G245","v":0},0,0,0,0,0,-17000,-17000,-9000,-9000,-9000,-9000,0,0,0,{"$f":"U248+V239-V241+V245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de Juros",null,null,null,{"$f":"(1+SUMIFS(F$424:F$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(F$1)),1)-1","v":5.4734083414161194E-2},{"$f":"(1+SUMIFS(G$424:G$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(G$1)),1)-1","v":5.4746640776698996E-2},{"$f":"(1+SUMIFS(H$424:H$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(H$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(I$424:I$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(I$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(J$424:J$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(J$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(K$424:K$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(K$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(L$424:L$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(L$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(M$424:M$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(M$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(N$424:N$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(N$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(O$424:O$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(O$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(P$424:P$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(P$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(Q$424:Q$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(Q$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(R$424:R$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(R$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(S$424:S$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(S$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(T$424:T$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(T$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(U$424:U$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(U$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(V$424:V$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(V$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(W$424:W$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(W$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(X$424:X$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(X$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(Y$424:Y$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(Y$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(Z$424:Z$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(Z$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AA$424:AA$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AA$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AB$424:AB$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AB$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AC$424:AC$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AC$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AD$424:AD$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AD$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AE$424:AE$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AE$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AF$424:AF$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AF$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AG$424:AG$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AG$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AH$424:AH$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AH$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AI$424:AI$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AI$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AJ$424:AJ$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AJ$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AK$424:AK$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AK$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AL$424:AL$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AL$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AM$424:AM$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AM$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AN$424:AN$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AN$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AO$424:AO$430,$B$424:$B$430,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AO$1)),1)-1","v":4.1800000000000059E-2}]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1392))","v":0},null,null,{"$f":"$C250*F239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F239:AN239)","v":0},null,null,{"$f":"IF(F$2=$C239,$C251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1395))","v":3},null,null,{"$f":"IF(G240=0,0,IFERROR(AVERAGE(F241+F244,G241+G244)/(12/$C252),0))","v":0},0,0,0,0,0,2125,2009.7380606796116,-1230.5238786407767,-1176.2829660194175,-122.04205339805824,-122.04205339805824,-1247.0420533980582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(F253:AO253)=1,\"ok\",\"nok\")","v":"ok"},"Amortização Customizada",1,null,null,null,0,0,0,0,0.04,0.06,0.06,7.0000000000000007E-2,7.0000000000000007E-2,0.08,0.08,0.1,0.1,0.1,0.11,0.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0.05,0.06,0.06,7.0000000000000007E-2,7.0000000000000007E-2,0.08,0.08,0.09,0.1,0.1,0.11,0.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1401))","v":"BNB2"}]
[{"$f":"SUM(F256:AN256)","v":0},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1402))","v":"SAC"},null,null,{"$f":"-IF(AND(F$2>=$C257,F$2<=$C258),F$223,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUM(F257:AN257)","v":0},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1403))","v":6},null,null,{"$f":"F256*$C259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1404))","v":9},null,null,{"$f":"IF($C256=\"SAC\",F262+F259,IF(AND(F$2<=$C265,$C262-COUNTIF($E259:E259,\"<0\")<>0),IF(F$2<$C261,(-PMT(F267,F260,E266)),IF(F$2>=$C261,IFERROR(-PMT(F267,F260,E266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",G262+G259,IF(AND(G$2<=$C265,$C262-COUNTIF($E259:F259,\"<0\")<>0),IF(G$2<$C261,(-PMT(G267,G260,F266)),IF(G$2>=$C261,IFERROR(-PMT(G267,G260,F266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",H262+H259,IF(AND(H$2<=$C265,$C262-COUNTIF($E259:G259,\"<0\")<>0),IF(H$2<$C261,(-PMT(H267,H260,G266)),IF(H$2>=$C261,IFERROR(-PMT(H267,H260,G266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",I262+I259,IF(AND(I$2<=$C265,$C262-COUNTIF($E259:H259,\"<0\")<>0),IF(I$2<$C261,(-PMT(I267,I260,H266)),IF(I$2>=$C261,IFERROR(-PMT(I267,I260,H266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",J262+J259,IF(AND(J$2<=$C265,$C262-COUNTIF($E259:I259,\"<0\")<>0),IF(J$2<$C261,(-PMT(J267,J260,I266)),IF(J$2>=$C261,IFERROR(-PMT(J267,J260,I266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",K262+K259,IF(AND(K$2<=$C265,$C262-COUNTIF($E259:J259,\"<0\")<>0),IF(K$2<$C261,(-PMT(K267,K260,J266)),IF(K$2>=$C261,IFERROR(-PMT(K267,K260,J266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",L262+L259,IF(AND(L$2<=$C265,$C262-COUNTIF($E259:K259,\"<0\")<>0),IF(L$2<$C261,(-PMT(L267,L260,K266)),IF(L$2>=$C261,IFERROR(-PMT(L267,L260,K266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",M262+M259,IF(AND(M$2<=$C265,$C262-COUNTIF($E259:L259,\"<0\")<>0),IF(M$2<$C261,(-PMT(M267,M260,L266)),IF(M$2>=$C261,IFERROR(-PMT(M267,M260,L266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",N262+N259,IF(AND(N$2<=$C265,$C262-COUNTIF($E259:M259,\"<0\")<>0),IF(N$2<$C261,(-PMT(N267,N260,M266)),IF(N$2>=$C261,IFERROR(-PMT(N267,N260,M266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",O262+O259,IF(AND(O$2<=$C265,$C262-COUNTIF($E259:N259,\"<0\")<>0),IF(O$2<$C261,(-PMT(O267,O260,N266)),IF(O$2>=$C261,IFERROR(-PMT(O267,O260,N266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",P262+P259,IF(AND(P$2<=$C265,$C262-COUNTIF($E259:O259,\"<0\")<>0),IF(P$2<$C261,(-PMT(P267,P260,O266)),IF(P$2>=$C261,IFERROR(-PMT(P267,P260,O266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",Q262+Q259,IF(AND(Q$2<=$C265,$C262-COUNTIF($E259:P259,\"<0\")<>0),IF(Q$2<$C261,(-PMT(Q267,Q260,P266)),IF(Q$2>=$C261,IFERROR(-PMT(Q267,Q260,P266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",R262+R259,IF(AND(R$2<=$C265,$C262-COUNTIF($E259:Q259,\"<0\")<>0),IF(R$2<$C261,(-PMT(R267,R260,Q266)),IF(R$2>=$C261,IFERROR(-PMT(R267,R260,Q266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",S262+S259,IF(AND(S$2<=$C265,$C262-COUNTIF($E259:R259,\"<0\")<>0),IF(S$2<$C261,(-PMT(S267,S260,R266)),IF(S$2>=$C261,IFERROR(-PMT(S267,S260,R266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",T262+T259,IF(AND(T$2<=$C265,$C262-COUNTIF($E259:S259,\"<0\")<>0),IF(T$2<$C261,(-PMT(T267,T260,S266)),IF(T$2>=$C261,IFERROR(-PMT(T267,T260,S266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",U262+U259,IF(AND(U$2<=$C265,$C262-COUNTIF($E259:T259,\"<0\")<>0),IF(U$2<$C261,(-PMT(U267,U260,T266)),IF(U$2>=$C261,IFERROR(-PMT(U267,U260,T266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",V262+V259,IF(AND(V$2<=$C265,$C262-COUNTIF($E259:U259,\"<0\")<>0),IF(V$2<$C261,(-PMT(V267,V260,U266)),IF(V$2>=$C261,IFERROR(-PMT(V267,V260,U266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",W262+W259,IF(AND(W$2<=$C265,$C262-COUNTIF($E259:V259,\"<0\")<>0),IF(W$2<$C261,(-PMT(W267,W260,V266)),IF(W$2>=$C261,IFERROR(-PMT(W267,W260,V266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",X262+X259,IF(AND(X$2<=$C265,$C262-COUNTIF($E259:W259,\"<0\")<>0),IF(X$2<$C261,(-PMT(X267,X260,W266)),IF(X$2>=$C261,IFERROR(-PMT(X267,X260,W266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",Y262+Y259,IF(AND(Y$2<=$C265,$C262-COUNTIF($E259:X259,\"<0\")<>0),IF(Y$2<$C261,(-PMT(Y267,Y260,X266)),IF(Y$2>=$C261,IFERROR(-PMT(Y267,Y260,X266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",Z262+Z259,IF(AND(Z$2<=$C265,$C262-COUNTIF($E259:Y259,\"<0\")<>0),IF(Z$2<$C261,(-PMT(Z267,Z260,Y266)),IF(Z$2>=$C261,IFERROR(-PMT(Z267,Z260,Y266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",AA262+AA259,IF(AND(AA$2<=$C265,$C262-COUNTIF($E259:Z259,\"<0\")<>0),IF(AA$2<$C261,(-PMT(AA267,AA260,Z266)),IF(AA$2>=$C261,IFERROR(-PMT(AA267,AA260,Z266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",AB262+AB259,IF(AND(AB$2<=$C265,$C262-COUNTIF($E259:AA259,\"<0\")<>0),IF(AB$2<$C261,(-PMT(AB267,AB260,AA266)),IF(AB$2>=$C261,IFERROR(-PMT(AB267,AB260,AA266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",AC262+AC259,IF(AND(AC$2<=$C265,$C262-COUNTIF($E259:AB259,\"<0\")<>0),IF(AC$2<$C261,(-PMT(AC267,AC260,AB266)),IF(AC$2>=$C261,IFERROR(-PMT(AC267,AC260,AB266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",AD262+AD259,IF(AND(AD$2<=$C265,$C262-COUNTIF($E259:AC259,\"<0\")<>0),IF(AD$2<$C261,(-PMT(AD267,AD260,AC266)),IF(AD$2>=$C261,IFERROR(-PMT(AD267,AD260,AC266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",AE262+AE259,IF(AND(AE$2<=$C265,$C262-COUNTIF($E259:AD259,\"<0\")<>0),IF(AE$2<$C261,(-PMT(AE267,AE260,AD266)),IF(AE$2>=$C261,IFERROR(-PMT(AE267,AE260,AD266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",AF262+AF259,IF(AND(AF$2<=$C265,$C262-COUNTIF($E259:AE259,\"<0\")<>0),IF(AF$2<$C261,(-PMT(AF267,AF260,AE266)),IF(AF$2>=$C261,IFERROR(-PMT(AF267,AF260,AE266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",AG262+AG259,IF(AND(AG$2<=$C265,$C262-COUNTIF($E259:AF259,\"<0\")<>0),IF(AG$2<$C261,(-PMT(AG267,AG260,AF266)),IF(AG$2>=$C261,IFERROR(-PMT(AG267,AG260,AF266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",AH262+AH259,IF(AND(AH$2<=$C265,$C262-COUNTIF($E259:AG259,\"<0\")<>0),IF(AH$2<$C261,(-PMT(AH267,AH260,AG266)),IF(AH$2>=$C261,IFERROR(-PMT(AH267,AH260,AG266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",AI262+AI259,IF(AND(AI$2<=$C265,$C262-COUNTIF($E259:AH259,\"<0\")<>0),IF(AI$2<$C261,(-PMT(AI267,AI260,AH266)),IF(AI$2>=$C261,IFERROR(-PMT(AI267,AI260,AH266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",AJ262+AJ259,IF(AND(AJ$2<=$C265,$C262-COUNTIF($E259:AI259,\"<0\")<>0),IF(AJ$2<$C261,(-PMT(AJ267,AJ260,AI266)),IF(AJ$2>=$C261,IFERROR(-PMT(AJ267,AJ260,AI266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",AK262+AK259,IF(AND(AK$2<=$C265,$C262-COUNTIF($E259:AJ259,\"<0\")<>0),IF(AK$2<$C261,(-PMT(AK267,AK260,AJ266)),IF(AK$2>=$C261,IFERROR(-PMT(AK267,AK260,AJ266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",AL262+AL259,IF(AND(AL$2<=$C265,$C262-COUNTIF($E259:AK259,\"<0\")<>0),IF(AL$2<$C261,(-PMT(AL267,AL260,AK266)),IF(AL$2>=$C261,IFERROR(-PMT(AL267,AL260,AK266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",AM262+AM259,IF(AND(AM$2<=$C265,$C262-COUNTIF($E259:AL259,\"<0\")<>0),IF(AM$2<$C261,(-PMT(AM267,AM260,AL266)),IF(AM$2>=$C261,IFERROR(-PMT(AM267,AM260,AL266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",AN262+AN259,IF(AND(AN$2<=$C265,$C262-COUNTIF($E259:AM259,\"<0\")<>0),IF(AN$2<$C261,(-PMT(AN267,AN260,AM266)),IF(AN$2>=$C261,IFERROR(-PMT(AN267,AN260,AM266),0),0)),0))","v":0},{"$f":"IF($C256=\"SAC\",AO262+AO259,IF(AND(AO$2<=$C265,$C262-COUNTIF($E259:AN259,\"<0\")<>0),IF(AO$2<$C261,(-PMT(AO267,AO260,AN266)),IF(AO$2>=$C261,IFERROR(-PMT(AO267,AO260,AN266),0),0)),0))","v":0}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1405))","v":0.35},null,0,{"$f":"IF($C256=\"sac\",IF(AND(F$2>=$C261,F$2<=$C265,F260<>0),E266/F260,0),IF(F$2>=$C261,F258,0))","v":0},{"$f":"IF($C256=\"sac\",IF(AND(G$2>=$C261,G$2<=$C265,G260<>0),F266/G260,0),IF(G$2>=$C261,G258,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1406))","v":0},null,null,{"$f":"MAX(($C262-COUNTIF($E259:E259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:F259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:G259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:H259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:I259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:J259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:K259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:L259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:M259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:N259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:O259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:P259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:Q259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:R259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:S259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:T259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:U259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:V259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:W259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:X259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:Y259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:Z259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:AA259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:AB259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:AC259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:AD259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:AE259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:AF259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:AG259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:AH259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:AI259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:AJ259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:AK259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:AL259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:AM259,\">0\")),0)","v":12},{"$f":"MAX(($C262-COUNTIF($E259:AN259,\">0\")),0)","v":12}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1407))","v":10},null,null,{"$f":"F265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C265-C261,0)+1","v":12},null,null,{"$f":"IF(F$2>=$C260,F261,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1408))","v":"TLP"},null,null,{"$f":"IF(F262=0,F261,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1409))","v":4.1799999999999997E-2},null,{"$f":"E266","v":0},{"$f":"E266+F265-F262+F257-F259","v":0},{"$f":"F266+G265-G262+G257-G259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1412))","v":21},null,null,{"$f":"AVERAGE(E264,E264+F257-F259)*F267","v":0},{"$f":"AVERAGE(F264,F264+G257-G259)*G267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Devedor",null,null,0,{"$f":"E266+F257-F259+F263","v":0},{"$f":"F266+G257-G259+G263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de Juros",null,null,null,{"$f":"(1+SUMIFS(F$424:F$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(F$1)),1)-1","v":5.4734083414161194E-2},{"$f":"(1+SUMIFS(G$424:G$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(G$1)),1)-1","v":5.4746640776698996E-2},{"$f":"(1+SUMIFS(H$424:H$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(H$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(I$424:I$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(I$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(J$424:J$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(J$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(K$424:K$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(K$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(L$424:L$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(L$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(M$424:M$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(M$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(N$424:N$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(N$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(O$424:O$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(O$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(P$424:P$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(P$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(Q$424:Q$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(Q$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(R$424:R$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(R$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(S$424:S$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(S$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(T$424:T$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(T$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(U$424:U$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(U$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(V$424:V$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(V$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(W$424:W$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(W$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(X$424:X$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(X$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(Y$424:Y$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(Y$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(Z$424:Z$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(Z$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AA$424:AA$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AA$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AB$424:AB$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AB$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AC$424:AC$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AC$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AD$424:AD$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AD$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AE$424:AE$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AE$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AF$424:AF$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AF$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AG$424:AG$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AG$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AH$424:AH$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AH$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AI$424:AI$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AI$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AJ$424:AJ$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AJ$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AK$424:AK$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AK$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AL$424:AL$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AL$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AM$424:AM$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AM$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AN$424:AN$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AN$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AO$424:AO$430,$B$424:$B$430,$C263))*(1+$C264)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AO$1)),1)-1","v":4.1800000000000059E-2}]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1410))","v":0},null,null,{"$f":"$C268*F257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F257:AN257)","v":0},null,null,{"$f":"IF(F$2=$C257,$C269,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1413))","v":3},null,null,{"$f":"IF(G258=0,0,IFERROR(AVERAGE(F259+F262,G259+G262)/(12/$C270),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1419))","v":"BNB3"}]
[{"$f":"SUM(F273:AN273)","v":0},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1420))","v":"SAC"},null,null,{"$f":"-IF(AND(F$2>=$C274,F$2<=$C275),F$223,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUM(F274:AN274)","v":0},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1421))","v":10},null,null,{"$f":"F273*$C276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1422))","v":13},null,null,{"$f":"IF($C273=\"SAC\",F279+F276,IF(AND(F$2<=$C282,$C279-COUNTIF($E276:E276,\"<0\")<>0),IF(F$2<$C278,(-PMT(F284,F277,E283)),IF(F$2>=$C278,IFERROR(-PMT(F284,F277,E283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",G279+G276,IF(AND(G$2<=$C282,$C279-COUNTIF($E276:F276,\"<0\")<>0),IF(G$2<$C278,(-PMT(G284,G277,F283)),IF(G$2>=$C278,IFERROR(-PMT(G284,G277,F283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",H279+H276,IF(AND(H$2<=$C282,$C279-COUNTIF($E276:G276,\"<0\")<>0),IF(H$2<$C278,(-PMT(H284,H277,G283)),IF(H$2>=$C278,IFERROR(-PMT(H284,H277,G283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",I279+I276,IF(AND(I$2<=$C282,$C279-COUNTIF($E276:H276,\"<0\")<>0),IF(I$2<$C278,(-PMT(I284,I277,H283)),IF(I$2>=$C278,IFERROR(-PMT(I284,I277,H283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",J279+J276,IF(AND(J$2<=$C282,$C279-COUNTIF($E276:I276,\"<0\")<>0),IF(J$2<$C278,(-PMT(J284,J277,I283)),IF(J$2>=$C278,IFERROR(-PMT(J284,J277,I283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",K279+K276,IF(AND(K$2<=$C282,$C279-COUNTIF($E276:J276,\"<0\")<>0),IF(K$2<$C278,(-PMT(K284,K277,J283)),IF(K$2>=$C278,IFERROR(-PMT(K284,K277,J283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",L279+L276,IF(AND(L$2<=$C282,$C279-COUNTIF($E276:K276,\"<0\")<>0),IF(L$2<$C278,(-PMT(L284,L277,K283)),IF(L$2>=$C278,IFERROR(-PMT(L284,L277,K283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",M279+M276,IF(AND(M$2<=$C282,$C279-COUNTIF($E276:L276,\"<0\")<>0),IF(M$2<$C278,(-PMT(M284,M277,L283)),IF(M$2>=$C278,IFERROR(-PMT(M284,M277,L283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",N279+N276,IF(AND(N$2<=$C282,$C279-COUNTIF($E276:M276,\"<0\")<>0),IF(N$2<$C278,(-PMT(N284,N277,M283)),IF(N$2>=$C278,IFERROR(-PMT(N284,N277,M283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",O279+O276,IF(AND(O$2<=$C282,$C279-COUNTIF($E276:N276,\"<0\")<>0),IF(O$2<$C278,(-PMT(O284,O277,N283)),IF(O$2>=$C278,IFERROR(-PMT(O284,O277,N283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",P279+P276,IF(AND(P$2<=$C282,$C279-COUNTIF($E276:O276,\"<0\")<>0),IF(P$2<$C278,(-PMT(P284,P277,O283)),IF(P$2>=$C278,IFERROR(-PMT(P284,P277,O283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",Q279+Q276,IF(AND(Q$2<=$C282,$C279-COUNTIF($E276:P276,\"<0\")<>0),IF(Q$2<$C278,(-PMT(Q284,Q277,P283)),IF(Q$2>=$C278,IFERROR(-PMT(Q284,Q277,P283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",R279+R276,IF(AND(R$2<=$C282,$C279-COUNTIF($E276:Q276,\"<0\")<>0),IF(R$2<$C278,(-PMT(R284,R277,Q283)),IF(R$2>=$C278,IFERROR(-PMT(R284,R277,Q283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",S279+S276,IF(AND(S$2<=$C282,$C279-COUNTIF($E276:R276,\"<0\")<>0),IF(S$2<$C278,(-PMT(S284,S277,R283)),IF(S$2>=$C278,IFERROR(-PMT(S284,S277,R283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",T279+T276,IF(AND(T$2<=$C282,$C279-COUNTIF($E276:S276,\"<0\")<>0),IF(T$2<$C278,(-PMT(T284,T277,S283)),IF(T$2>=$C278,IFERROR(-PMT(T284,T277,S283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",U279+U276,IF(AND(U$2<=$C282,$C279-COUNTIF($E276:T276,\"<0\")<>0),IF(U$2<$C278,(-PMT(U284,U277,T283)),IF(U$2>=$C278,IFERROR(-PMT(U284,U277,T283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",V279+V276,IF(AND(V$2<=$C282,$C279-COUNTIF($E276:U276,\"<0\")<>0),IF(V$2<$C278,(-PMT(V284,V277,U283)),IF(V$2>=$C278,IFERROR(-PMT(V284,V277,U283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",W279+W276,IF(AND(W$2<=$C282,$C279-COUNTIF($E276:V276,\"<0\")<>0),IF(W$2<$C278,(-PMT(W284,W277,V283)),IF(W$2>=$C278,IFERROR(-PMT(W284,W277,V283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",X279+X276,IF(AND(X$2<=$C282,$C279-COUNTIF($E276:W276,\"<0\")<>0),IF(X$2<$C278,(-PMT(X284,X277,W283)),IF(X$2>=$C278,IFERROR(-PMT(X284,X277,W283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",Y279+Y276,IF(AND(Y$2<=$C282,$C279-COUNTIF($E276:X276,\"<0\")<>0),IF(Y$2<$C278,(-PMT(Y284,Y277,X283)),IF(Y$2>=$C278,IFERROR(-PMT(Y284,Y277,X283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",Z279+Z276,IF(AND(Z$2<=$C282,$C279-COUNTIF($E276:Y276,\"<0\")<>0),IF(Z$2<$C278,(-PMT(Z284,Z277,Y283)),IF(Z$2>=$C278,IFERROR(-PMT(Z284,Z277,Y283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",AA279+AA276,IF(AND(AA$2<=$C282,$C279-COUNTIF($E276:Z276,\"<0\")<>0),IF(AA$2<$C278,(-PMT(AA284,AA277,Z283)),IF(AA$2>=$C278,IFERROR(-PMT(AA284,AA277,Z283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",AB279+AB276,IF(AND(AB$2<=$C282,$C279-COUNTIF($E276:AA276,\"<0\")<>0),IF(AB$2<$C278,(-PMT(AB284,AB277,AA283)),IF(AB$2>=$C278,IFERROR(-PMT(AB284,AB277,AA283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",AC279+AC276,IF(AND(AC$2<=$C282,$C279-COUNTIF($E276:AB276,\"<0\")<>0),IF(AC$2<$C278,(-PMT(AC284,AC277,AB283)),IF(AC$2>=$C278,IFERROR(-PMT(AC284,AC277,AB283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",AD279+AD276,IF(AND(AD$2<=$C282,$C279-COUNTIF($E276:AC276,\"<0\")<>0),IF(AD$2<$C278,(-PMT(AD284,AD277,AC283)),IF(AD$2>=$C278,IFERROR(-PMT(AD284,AD277,AC283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",AE279+AE276,IF(AND(AE$2<=$C282,$C279-COUNTIF($E276:AD276,\"<0\")<>0),IF(AE$2<$C278,(-PMT(AE284,AE277,AD283)),IF(AE$2>=$C278,IFERROR(-PMT(AE284,AE277,AD283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",AF279+AF276,IF(AND(AF$2<=$C282,$C279-COUNTIF($E276:AE276,\"<0\")<>0),IF(AF$2<$C278,(-PMT(AF284,AF277,AE283)),IF(AF$2>=$C278,IFERROR(-PMT(AF284,AF277,AE283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",AG279+AG276,IF(AND(AG$2<=$C282,$C279-COUNTIF($E276:AF276,\"<0\")<>0),IF(AG$2<$C278,(-PMT(AG284,AG277,AF283)),IF(AG$2>=$C278,IFERROR(-PMT(AG284,AG277,AF283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",AH279+AH276,IF(AND(AH$2<=$C282,$C279-COUNTIF($E276:AG276,\"<0\")<>0),IF(AH$2<$C278,(-PMT(AH284,AH277,AG283)),IF(AH$2>=$C278,IFERROR(-PMT(AH284,AH277,AG283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",AI279+AI276,IF(AND(AI$2<=$C282,$C279-COUNTIF($E276:AH276,\"<0\")<>0),IF(AI$2<$C278,(-PMT(AI284,AI277,AH283)),IF(AI$2>=$C278,IFERROR(-PMT(AI284,AI277,AH283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",AJ279+AJ276,IF(AND(AJ$2<=$C282,$C279-COUNTIF($E276:AI276,\"<0\")<>0),IF(AJ$2<$C278,(-PMT(AJ284,AJ277,AI283)),IF(AJ$2>=$C278,IFERROR(-PMT(AJ284,AJ277,AI283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",AK279+AK276,IF(AND(AK$2<=$C282,$C279-COUNTIF($E276:AJ276,\"<0\")<>0),IF(AK$2<$C278,(-PMT(AK284,AK277,AJ283)),IF(AK$2>=$C278,IFERROR(-PMT(AK284,AK277,AJ283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",AL279+AL276,IF(AND(AL$2<=$C282,$C279-COUNTIF($E276:AK276,\"<0\")<>0),IF(AL$2<$C278,(-PMT(AL284,AL277,AK283)),IF(AL$2>=$C278,IFERROR(-PMT(AL284,AL277,AK283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",AM279+AM276,IF(AND(AM$2<=$C282,$C279-COUNTIF($E276:AL276,\"<0\")<>0),IF(AM$2<$C278,(-PMT(AM284,AM277,AL283)),IF(AM$2>=$C278,IFERROR(-PMT(AM284,AM277,AL283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",AN279+AN276,IF(AND(AN$2<=$C282,$C279-COUNTIF($E276:AM276,\"<0\")<>0),IF(AN$2<$C278,(-PMT(AN284,AN277,AM283)),IF(AN$2>=$C278,IFERROR(-PMT(AN284,AN277,AM283),0),0)),0))","v":0},{"$f":"IF($C273=\"SAC\",AO279+AO276,IF(AND(AO$2<=$C282,$C279-COUNTIF($E276:AN276,\"<0\")<>0),IF(AO$2<$C278,(-PMT(AO284,AO277,AN283)),IF(AO$2>=$C278,IFERROR(-PMT(AO284,AO277,AN283),0),0)),0))","v":0}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1423))","v":0.35},null,0,{"$f":"IF($C273=\"sac\",IF(AND(F$2>=$C278,F$2<=$C282,F277<>0),E283/F277,0),IF(F$2>=$C278,F275,0))","v":0},{"$f":"IF($C273=\"sac\",IF(AND(G$2>=$C278,G$2<=$C282,G277<>0),F283/G277,0),IF(G$2>=$C278,G275,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1424))","v":0},null,null,{"$f":"MAX(($C279-COUNTIF($E276:E276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:F276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:G276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:H276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:I276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:J276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:K276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:L276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:M276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:N276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:O276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:P276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:Q276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:R276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:S276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:T276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:U276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:V276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:W276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:X276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:Y276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:Z276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:AA276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:AB276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:AC276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:AD276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:AE276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:AF276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:AG276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:AH276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:AI276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:AJ276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:AK276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:AL276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:AM276,\">0\")),0)","v":12},{"$f":"MAX(($C279-COUNTIF($E276:AN276,\">0\")),0)","v":12}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1425))","v":14},null,null,{"$f":"F282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C282-C278,0)+1","v":12},null,null,{"$f":"IF(F$2>=$C277,F278,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1426))","v":"TLP"},null,null,{"$f":"IF(F279=0,F278,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1427))","v":4.1799999999999997E-2},null,{"$f":"E283","v":0},{"$f":"E283+F282-F279+F274-F276","v":0},{"$f":"F283+G282-G279+G274-G276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1430))","v":25},null,null,{"$f":"AVERAGE(E281,E281+F274-F276)*F284","v":0},{"$f":"AVERAGE(F281,F281+G274-G276)*G284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Devedor",null,null,0,{"$f":"E283+F274-F276+F280","v":0},{"$f":"F283+G274-G276+G280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de Juros",null,null,null,{"$f":"(1+SUMIFS(F$424:F$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(F$1)),1)-1","v":5.4734083414161194E-2},{"$f":"(1+SUMIFS(G$424:G$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(G$1)),1)-1","v":5.4746640776698996E-2},{"$f":"(1+SUMIFS(H$424:H$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(H$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(I$424:I$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(I$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(J$424:J$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(J$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(K$424:K$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(K$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(L$424:L$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(L$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(M$424:M$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(M$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(N$424:N$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(N$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(O$424:O$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(O$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(P$424:P$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(P$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(Q$424:Q$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(Q$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(R$424:R$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(R$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(S$424:S$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(S$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(T$424:T$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(T$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(U$424:U$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(U$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(V$424:V$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(V$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(W$424:W$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(W$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(X$424:X$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(X$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(Y$424:Y$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(Y$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(Z$424:Z$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(Z$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AA$424:AA$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AA$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AB$424:AB$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AB$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AC$424:AC$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AC$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AD$424:AD$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AD$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AE$424:AE$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AE$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AF$424:AF$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AF$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AG$424:AG$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AG$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AH$424:AH$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AH$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AI$424:AI$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AI$1)),1)-1","v":5.4240912621359216E-2},{"$f":"(1+SUMIFS(AJ$424:AJ$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AJ$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AK$424:AK$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AK$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AL$424:AL$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AL$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AM$424:AM$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AM$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AN$424:AN$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AN$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AO$424:AO$430,$B$424:$B$430,$C280))*(1+$C281)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AO$1)),1)-1","v":4.1800000000000059E-2}]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1428))","v":0},null,null,{"$f":"$C285*F274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F274:AN274)","v":0},null,null,{"$f":"IF(F$2=$C274,$C286,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1431))","v":3},null,null,{"$f":"IF(G275=0,0,IFERROR(AVERAGE(F276+F279,G276+G279)/(12/$C287),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1437))","v":"BNDES1"}]
[{"$f":"SUM(F290:AN290)","v":0},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1438))","v":"SAC"},null,null,{"$f":"IF(F$2=$C291,-SUM($F$223:F223),IF(AND(F$2>$C291,F$2<=$C292),-F$223,0))","v":0},{"$f":"IF(G$2=$C291,-SUM($F$223:G223),IF(AND(G$2>$C291,G$2<=$C292),-G$223,0))","v":0},{"$f":"IF(H$2=$C291,-SUM($F$223:H223),IF(AND(H$2>$C291,H$2<=$C292),-H$223,0))","v":0},{"$f":"IF(I$2=$C291,-SUM($F$223:I223),IF(AND(I$2>$C291,I$2<=$C292),-I$223,0))","v":0},{"$f":"IF(J$2=$C291,-SUM($F$223:J223),IF(AND(J$2>$C291,J$2<=$C292),-J$223,0))","v":0},{"$f":"IF(K$2=$C291,-SUM($F$223:K223),IF(AND(K$2>$C291,K$2<=$C292),-K$223,0))","v":0},{"$f":"IF(L$2=$C291,-SUM($F$223:L223),IF(AND(L$2>$C291,L$2<=$C292),-L$223,0))","v":0},{"$f":"IF(M$2=$C291,-SUM($F$223:M223),IF(AND(M$2>$C291,M$2<=$C292),-M$223,0))","v":0},{"$f":"IF(N$2=$C291,-SUM($F$223:N223),IF(AND(N$2>$C291,N$2<=$C292),-N$223,0))","v":0},{"$f":"IF(O$2=$C291,-SUM($F$223:O223),IF(AND(O$2>$C291,O$2<=$C292),-O$223,0))","v":0},{"$f":"IF(P$2=$C291,-SUM($F$223:P223),IF(AND(P$2>$C291,P$2<=$C292),-P$223,0))","v":0},{"$f":"IF(Q$2=$C291,-SUM($F$223:Q223),IF(AND(Q$2>$C291,Q$2<=$C292),-Q$223,0))","v":0},{"$f":"IF(R$2=$C291,-SUM($F$223:R223),IF(AND(R$2>$C291,R$2<=$C292),-R$223,0))","v":0},{"$f":"IF(S$2=$C291,-SUM($F$223:S223),IF(AND(S$2>$C291,S$2<=$C292),-S$223,0))","v":0},{"$f":"IF(T$2=$C291,-SUM($F$223:T223),IF(AND(T$2>$C291,T$2<=$C292),-T$223,0))","v":0},{"$f":"IF(U$2=$C291,-SUM($F$223:U223),IF(AND(U$2>$C291,U$2<=$C292),-U$223,0))","v":0},{"$f":"IF(V$2=$C291,-SUM($F$223:V223),IF(AND(V$2>$C291,V$2<=$C292),-V$223,0))","v":0},{"$f":"IF(W$2=$C291,-SUM($F$223:W223),IF(AND(W$2>$C291,W$2<=$C292),-W$223,0))","v":0},{"$f":"IF(X$2=$C291,-SUM($F$223:X223),IF(AND(X$2>$C291,X$2<=$C292),-X$223,0))","v":0},{"$f":"IF(Y$2=$C291,-SUM($F$223:Y223),IF(AND(Y$2>$C291,Y$2<=$C292),-Y$223,0))","v":0},{"$f":"IF(Z$2=$C291,-SUM($F$223:Z223),IF(AND(Z$2>$C291,Z$2<=$C292),-Z$223,0))","v":0},{"$f":"IF(AA$2=$C291,-SUM($F$223:AA223),IF(AND(AA$2>$C291,AA$2<=$C292),-AA$223,0))","v":0},{"$f":"IF(AB$2=$C291,-SUM($F$223:AB223),IF(AND(AB$2>$C291,AB$2<=$C292),-AB$223,0))","v":0},{"$f":"IF(AC$2=$C291,-SUM($F$223:AC223),IF(AND(AC$2>$C291,AC$2<=$C292),-AC$223,0))","v":0},{"$f":"IF(AD$2=$C291,-SUM($F$223:AD223),IF(AND(AD$2>$C291,AD$2<=$C292),-AD$223,0))","v":0},{"$f":"IF(AE$2=$C291,-SUM($F$223:AE223),IF(AND(AE$2>$C291,AE$2<=$C292),-AE$223,0))","v":0},{"$f":"IF(AF$2=$C291,-SUM($F$223:AF223),IF(AND(AF$2>$C291,AF$2<=$C292),-AF$223,0))","v":0},{"$f":"IF(AG$2=$C291,-SUM($F$223:AG223),IF(AND(AG$2>$C291,AG$2<=$C292),-AG$223,0))","v":0},{"$f":"IF(AH$2=$C291,-SUM($F$223:AH223),IF(AND(AH$2>$C291,AH$2<=$C292),-AH$223,0))","v":0},{"$f":"IF(AI$2=$C291,-SUM($F$223:AI223),IF(AND(AI$2>$C291,AI$2<=$C292),-AI$223,0))","v":0},{"$f":"IF(AJ$2=$C291,-SUM($F$223:AJ223),IF(AND(AJ$2>$C291,AJ$2<=$C292),-AJ$223,0))","v":0},{"$f":"IF(AK$2=$C291,-SUM($F$223:AK223),IF(AND(AK$2>$C291,AK$2<=$C292),-AK$223,0))","v":0},{"$f":"IF(AL$2=$C291,-SUM($F$223:AL223),IF(AND(AL$2>$C291,AL$2<=$C292),-AL$223,0))","v":0},{"$f":"IF(AM$2=$C291,-SUM($F$223:AM223),IF(AND(AM$2>$C291,AM$2<=$C292),-AM$223,0))","v":0},{"$f":"IF(AN$2=$C291,-SUM($F$223:AN223),IF(AND(AN$2>$C291,AN$2<=$C292),-AN$223,0))","v":0},{"$f":"IF(AO$2=$C291,-SUM($F$223:AO223),IF(AND(AO$2>$C291,AO$2<=$C292),-AO$223,0))","v":0}]
[{"$f":"SUM(F291:AN291)","v":0},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1439))","v":2},null,null,{"$f":"F290*$C293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1440))","v":5},null,null,{"$f":"IF($C290=\"SAC\",F296+F293,IF(AND(F$2<=$C299,$C296-COUNTIF($E293:E293,\"<0\")<>0),IF(F$2<$C295,(-PMT(F301,F294,E300)),IF(F$2>=$C295,IFERROR(-PMT(F301,F294,E300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",G296+G293,IF(AND(G$2<=$C299,$C296-COUNTIF($E293:F293,\"<0\")<>0),IF(G$2<$C295,(-PMT(G301,G294,F300)),IF(G$2>=$C295,IFERROR(-PMT(G301,G294,F300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",H296+H293,IF(AND(H$2<=$C299,$C296-COUNTIF($E293:G293,\"<0\")<>0),IF(H$2<$C295,(-PMT(H301,H294,G300)),IF(H$2>=$C295,IFERROR(-PMT(H301,H294,G300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",I296+I293,IF(AND(I$2<=$C299,$C296-COUNTIF($E293:H293,\"<0\")<>0),IF(I$2<$C295,(-PMT(I301,I294,H300)),IF(I$2>=$C295,IFERROR(-PMT(I301,I294,H300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",J296+J293,IF(AND(J$2<=$C299,$C296-COUNTIF($E293:I293,\"<0\")<>0),IF(J$2<$C295,(-PMT(J301,J294,I300)),IF(J$2>=$C295,IFERROR(-PMT(J301,J294,I300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",K296+K293,IF(AND(K$2<=$C299,$C296-COUNTIF($E293:J293,\"<0\")<>0),IF(K$2<$C295,(-PMT(K301,K294,J300)),IF(K$2>=$C295,IFERROR(-PMT(K301,K294,J300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",L296+L293,IF(AND(L$2<=$C299,$C296-COUNTIF($E293:K293,\"<0\")<>0),IF(L$2<$C295,(-PMT(L301,L294,K300)),IF(L$2>=$C295,IFERROR(-PMT(L301,L294,K300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",M296+M293,IF(AND(M$2<=$C299,$C296-COUNTIF($E293:L293,\"<0\")<>0),IF(M$2<$C295,(-PMT(M301,M294,L300)),IF(M$2>=$C295,IFERROR(-PMT(M301,M294,L300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",N296+N293,IF(AND(N$2<=$C299,$C296-COUNTIF($E293:M293,\"<0\")<>0),IF(N$2<$C295,(-PMT(N301,N294,M300)),IF(N$2>=$C295,IFERROR(-PMT(N301,N294,M300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",O296+O293,IF(AND(O$2<=$C299,$C296-COUNTIF($E293:N293,\"<0\")<>0),IF(O$2<$C295,(-PMT(O301,O294,N300)),IF(O$2>=$C295,IFERROR(-PMT(O301,O294,N300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",P296+P293,IF(AND(P$2<=$C299,$C296-COUNTIF($E293:O293,\"<0\")<>0),IF(P$2<$C295,(-PMT(P301,P294,O300)),IF(P$2>=$C295,IFERROR(-PMT(P301,P294,O300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",Q296+Q293,IF(AND(Q$2<=$C299,$C296-COUNTIF($E293:P293,\"<0\")<>0),IF(Q$2<$C295,(-PMT(Q301,Q294,P300)),IF(Q$2>=$C295,IFERROR(-PMT(Q301,Q294,P300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",R296+R293,IF(AND(R$2<=$C299,$C296-COUNTIF($E293:Q293,\"<0\")<>0),IF(R$2<$C295,(-PMT(R301,R294,Q300)),IF(R$2>=$C295,IFERROR(-PMT(R301,R294,Q300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",S296+S293,IF(AND(S$2<=$C299,$C296-COUNTIF($E293:R293,\"<0\")<>0),IF(S$2<$C295,(-PMT(S301,S294,R300)),IF(S$2>=$C295,IFERROR(-PMT(S301,S294,R300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",T296+T293,IF(AND(T$2<=$C299,$C296-COUNTIF($E293:S293,\"<0\")<>0),IF(T$2<$C295,(-PMT(T301,T294,S300)),IF(T$2>=$C295,IFERROR(-PMT(T301,T294,S300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",U296+U293,IF(AND(U$2<=$C299,$C296-COUNTIF($E293:T293,\"<0\")<>0),IF(U$2<$C295,(-PMT(U301,U294,T300)),IF(U$2>=$C295,IFERROR(-PMT(U301,U294,T300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",V296+V293,IF(AND(V$2<=$C299,$C296-COUNTIF($E293:U293,\"<0\")<>0),IF(V$2<$C295,(-PMT(V301,V294,U300)),IF(V$2>=$C295,IFERROR(-PMT(V301,V294,U300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",W296+W293,IF(AND(W$2<=$C299,$C296-COUNTIF($E293:V293,\"<0\")<>0),IF(W$2<$C295,(-PMT(W301,W294,V300)),IF(W$2>=$C295,IFERROR(-PMT(W301,W294,V300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",X296+X293,IF(AND(X$2<=$C299,$C296-COUNTIF($E293:W293,\"<0\")<>0),IF(X$2<$C295,(-PMT(X301,X294,W300)),IF(X$2>=$C295,IFERROR(-PMT(X301,X294,W300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",Y296+Y293,IF(AND(Y$2<=$C299,$C296-COUNTIF($E293:X293,\"<0\")<>0),IF(Y$2<$C295,(-PMT(Y301,Y294,X300)),IF(Y$2>=$C295,IFERROR(-PMT(Y301,Y294,X300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",Z296+Z293,IF(AND(Z$2<=$C299,$C296-COUNTIF($E293:Y293,\"<0\")<>0),IF(Z$2<$C295,(-PMT(Z301,Z294,Y300)),IF(Z$2>=$C295,IFERROR(-PMT(Z301,Z294,Y300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",AA296+AA293,IF(AND(AA$2<=$C299,$C296-COUNTIF($E293:Z293,\"<0\")<>0),IF(AA$2<$C295,(-PMT(AA301,AA294,Z300)),IF(AA$2>=$C295,IFERROR(-PMT(AA301,AA294,Z300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",AB296+AB293,IF(AND(AB$2<=$C299,$C296-COUNTIF($E293:AA293,\"<0\")<>0),IF(AB$2<$C295,(-PMT(AB301,AB294,AA300)),IF(AB$2>=$C295,IFERROR(-PMT(AB301,AB294,AA300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",AC296+AC293,IF(AND(AC$2<=$C299,$C296-COUNTIF($E293:AB293,\"<0\")<>0),IF(AC$2<$C295,(-PMT(AC301,AC294,AB300)),IF(AC$2>=$C295,IFERROR(-PMT(AC301,AC294,AB300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",AD296+AD293,IF(AND(AD$2<=$C299,$C296-COUNTIF($E293:AC293,\"<0\")<>0),IF(AD$2<$C295,(-PMT(AD301,AD294,AC300)),IF(AD$2>=$C295,IFERROR(-PMT(AD301,AD294,AC300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",AE296+AE293,IF(AND(AE$2<=$C299,$C296-COUNTIF($E293:AD293,\"<0\")<>0),IF(AE$2<$C295,(-PMT(AE301,AE294,AD300)),IF(AE$2>=$C295,IFERROR(-PMT(AE301,AE294,AD300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",AF296+AF293,IF(AND(AF$2<=$C299,$C296-COUNTIF($E293:AE293,\"<0\")<>0),IF(AF$2<$C295,(-PMT(AF301,AF294,AE300)),IF(AF$2>=$C295,IFERROR(-PMT(AF301,AF294,AE300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",AG296+AG293,IF(AND(AG$2<=$C299,$C296-COUNTIF($E293:AF293,\"<0\")<>0),IF(AG$2<$C295,(-PMT(AG301,AG294,AF300)),IF(AG$2>=$C295,IFERROR(-PMT(AG301,AG294,AF300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",AH296+AH293,IF(AND(AH$2<=$C299,$C296-COUNTIF($E293:AG293,\"<0\")<>0),IF(AH$2<$C295,(-PMT(AH301,AH294,AG300)),IF(AH$2>=$C295,IFERROR(-PMT(AH301,AH294,AG300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",AI296+AI293,IF(AND(AI$2<=$C299,$C296-COUNTIF($E293:AH293,\"<0\")<>0),IF(AI$2<$C295,(-PMT(AI301,AI294,AH300)),IF(AI$2>=$C295,IFERROR(-PMT(AI301,AI294,AH300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",AJ296+AJ293,IF(AND(AJ$2<=$C299,$C296-COUNTIF($E293:AI293,\"<0\")<>0),IF(AJ$2<$C295,(-PMT(AJ301,AJ294,AI300)),IF(AJ$2>=$C295,IFERROR(-PMT(AJ301,AJ294,AI300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",AK296+AK293,IF(AND(AK$2<=$C299,$C296-COUNTIF($E293:AJ293,\"<0\")<>0),IF(AK$2<$C295,(-PMT(AK301,AK294,AJ300)),IF(AK$2>=$C295,IFERROR(-PMT(AK301,AK294,AJ300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",AL296+AL293,IF(AND(AL$2<=$C299,$C296-COUNTIF($E293:AK293,\"<0\")<>0),IF(AL$2<$C295,(-PMT(AL301,AL294,AK300)),IF(AL$2>=$C295,IFERROR(-PMT(AL301,AL294,AK300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",AM296+AM293,IF(AND(AM$2<=$C299,$C296-COUNTIF($E293:AL293,\"<0\")<>0),IF(AM$2<$C295,(-PMT(AM301,AM294,AL300)),IF(AM$2>=$C295,IFERROR(-PMT(AM301,AM294,AL300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",AN296+AN293,IF(AND(AN$2<=$C299,$C296-COUNTIF($E293:AM293,\"<0\")<>0),IF(AN$2<$C295,(-PMT(AN301,AN294,AM300)),IF(AN$2>=$C295,IFERROR(-PMT(AN301,AN294,AM300),0),0)),0))","v":0},{"$f":"IF($C290=\"SAC\",AO296+AO293,IF(AND(AO$2<=$C299,$C296-COUNTIF($E293:AN293,\"<0\")<>0),IF(AO$2<$C295,(-PMT(AO301,AO294,AN300)),IF(AO$2>=$C295,IFERROR(-PMT(AO301,AO294,AN300),0),0)),0))","v":0}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1441))","v":0.35},null,0,{"$f":"IF($C290=\"sac\",IF(AND(F$2>=$C295,F$2<=$C299,F294<>0),E300/F294,0),IF(F$2>=$C295,F292,0))","v":0},{"$f":"IF($C290=\"sac\",IF(AND(G$2>=$C295,G$2<=$C299,G294<>0),F300/G294,0),IF(G$2>=$C295,G292,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1442))","v":0},null,null,{"$f":"MAX(($C296-COUNTIF($E293:E293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:F293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:G293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:H293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:I293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:J293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:K293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:L293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:M293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:N293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:O293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:P293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:Q293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:R293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:S293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:T293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:U293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:V293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:W293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:X293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:Y293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:Z293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:AA293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:AB293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:AC293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:AD293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:AE293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:AF293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:AG293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:AH293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:AI293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:AJ293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:AK293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:AL293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:AM293,\">0\")),0)","v":21},{"$f":"MAX(($C296-COUNTIF($E293:AN293,\">0\")),0)","v":21}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1443))","v":5},null,null,{"$f":"F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C299-C295,0)+1","v":21},null,null,{"$f":"IF(F$2>=$C294,F295,0)","v":0},0,{"$f":"IF(H$2>=$C294,H295,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1444))","v":"IPCA"},null,null,{"$f":"IF(F296=0,F295,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1445))","v":6.7699999999999996E-2},null,{"$f":"E300","v":0},{"$f":"E300+F299-F296+F291-F293","v":0},{"$f":"F300+G299-G296+G291-G293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1448))","v":25},null,null,{"$f":"AVERAGE(E298,E298+F291-F293)*F301","v":0},{"$f":"AVERAGE(F298,F298+G291-G293)*G301","v":0},{"$f":"AVERAGE(G298,G298+H291-H293)*H301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Devedor",null,null,null,{"$f":"E300+F291-F293+F297","v":0},{"$f":"F300+G291-G293+G297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de Juros",null,null,null,{"$f":"$C298","v":6.7699999999999996E-2},{"$f":"$C298","v":6.7699999999999996E-2},6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1446))","v":0},null,null,{"$f":"$C302*F291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F291:AN291)","v":0},null,null,{"$f":"IF(F$2=$C291,$C303,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1449))","v":3},null,null,{"$f":"IF(G292=0,0,IFERROR(AVERAGE(F293+F296,G293+G296)/(12/$C304),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1455))","v":"BNDES2"}]
[{"$f":"SUM(F307:AN307)","v":0},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1456))","v":"SAC"},null,null,{"$f":"-IF(AND(F$2>=$C308,F$2<=$C309),F$223,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUM(F308:AN308)","v":0},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1457))","v":6},null,null,{"$f":"F307*$C310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1458))","v":9},null,null,{"$f":"IF($C307=\"SAC\",F313+F310,IF(AND(F$2<=$C316,$C313-COUNTIF($E310:E310,\"<0\")<>0),IF(F$2<$C312,(-PMT(F318,F311,E317)),IF(F$2>=$C312,IFERROR(-PMT(F318,F311,E317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",G313+G310,IF(AND(G$2<=$C316,$C313-COUNTIF($E310:F310,\"<0\")<>0),IF(G$2<$C312,(-PMT(G318,G311,F317)),IF(G$2>=$C312,IFERROR(-PMT(G318,G311,F317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",H313+H310,IF(AND(H$2<=$C316,$C313-COUNTIF($E310:G310,\"<0\")<>0),IF(H$2<$C312,(-PMT(H318,H311,G317)),IF(H$2>=$C312,IFERROR(-PMT(H318,H311,G317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",I313+I310,IF(AND(I$2<=$C316,$C313-COUNTIF($E310:H310,\"<0\")<>0),IF(I$2<$C312,(-PMT(I318,I311,H317)),IF(I$2>=$C312,IFERROR(-PMT(I318,I311,H317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",J313+J310,IF(AND(J$2<=$C316,$C313-COUNTIF($E310:I310,\"<0\")<>0),IF(J$2<$C312,(-PMT(J318,J311,I317)),IF(J$2>=$C312,IFERROR(-PMT(J318,J311,I317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",K313+K310,IF(AND(K$2<=$C316,$C313-COUNTIF($E310:J310,\"<0\")<>0),IF(K$2<$C312,(-PMT(K318,K311,J317)),IF(K$2>=$C312,IFERROR(-PMT(K318,K311,J317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",L313+L310,IF(AND(L$2<=$C316,$C313-COUNTIF($E310:K310,\"<0\")<>0),IF(L$2<$C312,(-PMT(L318,L311,K317)),IF(L$2>=$C312,IFERROR(-PMT(L318,L311,K317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",M313+M310,IF(AND(M$2<=$C316,$C313-COUNTIF($E310:L310,\"<0\")<>0),IF(M$2<$C312,(-PMT(M318,M311,L317)),IF(M$2>=$C312,IFERROR(-PMT(M318,M311,L317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",N313+N310,IF(AND(N$2<=$C316,$C313-COUNTIF($E310:M310,\"<0\")<>0),IF(N$2<$C312,(-PMT(N318,N311,M317)),IF(N$2>=$C312,IFERROR(-PMT(N318,N311,M317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",O313+O310,IF(AND(O$2<=$C316,$C313-COUNTIF($E310:N310,\"<0\")<>0),IF(O$2<$C312,(-PMT(O318,O311,N317)),IF(O$2>=$C312,IFERROR(-PMT(O318,O311,N317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",P313+P310,IF(AND(P$2<=$C316,$C313-COUNTIF($E310:O310,\"<0\")<>0),IF(P$2<$C312,(-PMT(P318,P311,O317)),IF(P$2>=$C312,IFERROR(-PMT(P318,P311,O317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",Q313+Q310,IF(AND(Q$2<=$C316,$C313-COUNTIF($E310:P310,\"<0\")<>0),IF(Q$2<$C312,(-PMT(Q318,Q311,P317)),IF(Q$2>=$C312,IFERROR(-PMT(Q318,Q311,P317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",R313+R310,IF(AND(R$2<=$C316,$C313-COUNTIF($E310:Q310,\"<0\")<>0),IF(R$2<$C312,(-PMT(R318,R311,Q317)),IF(R$2>=$C312,IFERROR(-PMT(R318,R311,Q317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",S313+S310,IF(AND(S$2<=$C316,$C313-COUNTIF($E310:R310,\"<0\")<>0),IF(S$2<$C312,(-PMT(S318,S311,R317)),IF(S$2>=$C312,IFERROR(-PMT(S318,S311,R317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",T313+T310,IF(AND(T$2<=$C316,$C313-COUNTIF($E310:S310,\"<0\")<>0),IF(T$2<$C312,(-PMT(T318,T311,S317)),IF(T$2>=$C312,IFERROR(-PMT(T318,T311,S317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",U313+U310,IF(AND(U$2<=$C316,$C313-COUNTIF($E310:T310,\"<0\")<>0),IF(U$2<$C312,(-PMT(U318,U311,T317)),IF(U$2>=$C312,IFERROR(-PMT(U318,U311,T317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",V313+V310,IF(AND(V$2<=$C316,$C313-COUNTIF($E310:U310,\"<0\")<>0),IF(V$2<$C312,(-PMT(V318,V311,U317)),IF(V$2>=$C312,IFERROR(-PMT(V318,V311,U317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",W313+W310,IF(AND(W$2<=$C316,$C313-COUNTIF($E310:V310,\"<0\")<>0),IF(W$2<$C312,(-PMT(W318,W311,V317)),IF(W$2>=$C312,IFERROR(-PMT(W318,W311,V317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",X313+X310,IF(AND(X$2<=$C316,$C313-COUNTIF($E310:W310,\"<0\")<>0),IF(X$2<$C312,(-PMT(X318,X311,W317)),IF(X$2>=$C312,IFERROR(-PMT(X318,X311,W317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",Y313+Y310,IF(AND(Y$2<=$C316,$C313-COUNTIF($E310:X310,\"<0\")<>0),IF(Y$2<$C312,(-PMT(Y318,Y311,X317)),IF(Y$2>=$C312,IFERROR(-PMT(Y318,Y311,X317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",Z313+Z310,IF(AND(Z$2<=$C316,$C313-COUNTIF($E310:Y310,\"<0\")<>0),IF(Z$2<$C312,(-PMT(Z318,Z311,Y317)),IF(Z$2>=$C312,IFERROR(-PMT(Z318,Z311,Y317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",AA313+AA310,IF(AND(AA$2<=$C316,$C313-COUNTIF($E310:Z310,\"<0\")<>0),IF(AA$2<$C312,(-PMT(AA318,AA311,Z317)),IF(AA$2>=$C312,IFERROR(-PMT(AA318,AA311,Z317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",AB313+AB310,IF(AND(AB$2<=$C316,$C313-COUNTIF($E310:AA310,\"<0\")<>0),IF(AB$2<$C312,(-PMT(AB318,AB311,AA317)),IF(AB$2>=$C312,IFERROR(-PMT(AB318,AB311,AA317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",AC313+AC310,IF(AND(AC$2<=$C316,$C313-COUNTIF($E310:AB310,\"<0\")<>0),IF(AC$2<$C312,(-PMT(AC318,AC311,AB317)),IF(AC$2>=$C312,IFERROR(-PMT(AC318,AC311,AB317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",AD313+AD310,IF(AND(AD$2<=$C316,$C313-COUNTIF($E310:AC310,\"<0\")<>0),IF(AD$2<$C312,(-PMT(AD318,AD311,AC317)),IF(AD$2>=$C312,IFERROR(-PMT(AD318,AD311,AC317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",AE313+AE310,IF(AND(AE$2<=$C316,$C313-COUNTIF($E310:AD310,\"<0\")<>0),IF(AE$2<$C312,(-PMT(AE318,AE311,AD317)),IF(AE$2>=$C312,IFERROR(-PMT(AE318,AE311,AD317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",AF313+AF310,IF(AND(AF$2<=$C316,$C313-COUNTIF($E310:AE310,\"<0\")<>0),IF(AF$2<$C312,(-PMT(AF318,AF311,AE317)),IF(AF$2>=$C312,IFERROR(-PMT(AF318,AF311,AE317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",AG313+AG310,IF(AND(AG$2<=$C316,$C313-COUNTIF($E310:AF310,\"<0\")<>0),IF(AG$2<$C312,(-PMT(AG318,AG311,AF317)),IF(AG$2>=$C312,IFERROR(-PMT(AG318,AG311,AF317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",AH313+AH310,IF(AND(AH$2<=$C316,$C313-COUNTIF($E310:AG310,\"<0\")<>0),IF(AH$2<$C312,(-PMT(AH318,AH311,AG317)),IF(AH$2>=$C312,IFERROR(-PMT(AH318,AH311,AG317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",AI313+AI310,IF(AND(AI$2<=$C316,$C313-COUNTIF($E310:AH310,\"<0\")<>0),IF(AI$2<$C312,(-PMT(AI318,AI311,AH317)),IF(AI$2>=$C312,IFERROR(-PMT(AI318,AI311,AH317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",AJ313+AJ310,IF(AND(AJ$2<=$C316,$C313-COUNTIF($E310:AI310,\"<0\")<>0),IF(AJ$2<$C312,(-PMT(AJ318,AJ311,AI317)),IF(AJ$2>=$C312,IFERROR(-PMT(AJ318,AJ311,AI317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",AK313+AK310,IF(AND(AK$2<=$C316,$C313-COUNTIF($E310:AJ310,\"<0\")<>0),IF(AK$2<$C312,(-PMT(AK318,AK311,AJ317)),IF(AK$2>=$C312,IFERROR(-PMT(AK318,AK311,AJ317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",AL313+AL310,IF(AND(AL$2<=$C316,$C313-COUNTIF($E310:AK310,\"<0\")<>0),IF(AL$2<$C312,(-PMT(AL318,AL311,AK317)),IF(AL$2>=$C312,IFERROR(-PMT(AL318,AL311,AK317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",AM313+AM310,IF(AND(AM$2<=$C316,$C313-COUNTIF($E310:AL310,\"<0\")<>0),IF(AM$2<$C312,(-PMT(AM318,AM311,AL317)),IF(AM$2>=$C312,IFERROR(-PMT(AM318,AM311,AL317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",AN313+AN310,IF(AND(AN$2<=$C316,$C313-COUNTIF($E310:AM310,\"<0\")<>0),IF(AN$2<$C312,(-PMT(AN318,AN311,AM317)),IF(AN$2>=$C312,IFERROR(-PMT(AN318,AN311,AM317),0),0)),0))","v":0},{"$f":"IF($C307=\"SAC\",AO313+AO310,IF(AND(AO$2<=$C316,$C313-COUNTIF($E310:AN310,\"<0\")<>0),IF(AO$2<$C312,(-PMT(AO318,AO311,AN317)),IF(AO$2>=$C312,IFERROR(-PMT(AO318,AO311,AN317),0),0)),0))","v":0}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1459))","v":0.35},null,0,{"$f":"IF($C307=\"sac\",IF(AND(F$2>=$C312,F$2<=$C316,F311<>0),E317/F311,0),IF(F$2>=$C312,F309,0))","v":0},{"$f":"IF($C307=\"sac\",IF(AND(G$2>=$C312,G$2<=$C316,G311<>0),F317/G311,0),IF(G$2>=$C312,G309,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1460))","v":0},null,null,{"$f":"MAX(($C313-COUNTIF($E310:E310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:F310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:G310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:H310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:I310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:J310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:K310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:L310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:M310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:N310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:O310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:P310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:Q310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:R310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:S310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:T310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:U310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:V310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:W310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:X310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:Y310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:Z310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:AA310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:AB310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:AC310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:AD310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:AE310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:AF310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:AG310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:AH310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:AI310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:AJ310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:AK310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:AL310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:AM310,\">0\")),0)","v":20},{"$f":"MAX(($C313-COUNTIF($E310:AN310,\">0\")),0)","v":20}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1461))","v":10},null,null,{"$f":"F316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C316-C312,0)+1","v":20},null,null,{"$f":"IF(F$2>=$C311,F312,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1462))","v":"IPCA"},null,null,{"$f":"IF(F313=0,F312,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1463))","v":6.7699999999999996E-2},null,{"$f":"E317","v":0},{"$f":"E317+F316-F313+F308-F310","v":0},{"$f":"F317+G316-G313+G308-G310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1466))","v":29},null,null,{"$f":"AVERAGE(E315,E315+F308-F310)*F318","v":0},{"$f":"AVERAGE(F315,F315+G308-G310)*G318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Devedor",null,null,0,{"$f":"E317+F308-F310+F314","v":0},{"$f":"F317+G308-G310+G314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de Juros",null,null,null,{"$f":"($C315)","v":6.7699999999999996E-2},{"$f":"($C315)","v":6.7699999999999996E-2},6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1464))","v":0},null,null,{"$f":"$C319*F308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F308:AN308)","v":0},null,null,{"$f":"IF(F$2=$C308,$C320,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1467))","v":3},null,null,{"$f":"IF(G309=0,0,IFERROR(AVERAGE(F310+F313,G310+G313)/(12/$C321),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1473))","v":"BNDES3"}]
[{"$f":"SUM(F324:AN324)","v":0},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1474))","v":"SAC"},null,null,{"$f":"-IF(AND(F$2>=$C325,F$2<=$C326),F$223,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUM(F325:AN325)","v":0},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1475))","v":10},null,null,{"$f":"F324*$C327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1476))","v":13},null,null,{"$f":"IF($C324=\"SAC\",F330+F327,IF(AND(F$2<=$C333,$C330-COUNTIF($E327:E327,\"<0\")<>0),IF(F$2<$C329,(-PMT(F335,F328,E334)),IF(F$2>=$C329,IFERROR(-PMT(F335,F328,E334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",G330+G327,IF(AND(G$2<=$C333,$C330-COUNTIF($E327:F327,\"<0\")<>0),IF(G$2<$C329,(-PMT(G335,G328,F334)),IF(G$2>=$C329,IFERROR(-PMT(G335,G328,F334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",H330+H327,IF(AND(H$2<=$C333,$C330-COUNTIF($E327:G327,\"<0\")<>0),IF(H$2<$C329,(-PMT(H335,H328,G334)),IF(H$2>=$C329,IFERROR(-PMT(H335,H328,G334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",I330+I327,IF(AND(I$2<=$C333,$C330-COUNTIF($E327:H327,\"<0\")<>0),IF(I$2<$C329,(-PMT(I335,I328,H334)),IF(I$2>=$C329,IFERROR(-PMT(I335,I328,H334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",J330+J327,IF(AND(J$2<=$C333,$C330-COUNTIF($E327:I327,\"<0\")<>0),IF(J$2<$C329,(-PMT(J335,J328,I334)),IF(J$2>=$C329,IFERROR(-PMT(J335,J328,I334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",K330+K327,IF(AND(K$2<=$C333,$C330-COUNTIF($E327:J327,\"<0\")<>0),IF(K$2<$C329,(-PMT(K335,K328,J334)),IF(K$2>=$C329,IFERROR(-PMT(K335,K328,J334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",L330+L327,IF(AND(L$2<=$C333,$C330-COUNTIF($E327:K327,\"<0\")<>0),IF(L$2<$C329,(-PMT(L335,L328,K334)),IF(L$2>=$C329,IFERROR(-PMT(L335,L328,K334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",M330+M327,IF(AND(M$2<=$C333,$C330-COUNTIF($E327:L327,\"<0\")<>0),IF(M$2<$C329,(-PMT(M335,M328,L334)),IF(M$2>=$C329,IFERROR(-PMT(M335,M328,L334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",N330+N327,IF(AND(N$2<=$C333,$C330-COUNTIF($E327:M327,\"<0\")<>0),IF(N$2<$C329,(-PMT(N335,N328,M334)),IF(N$2>=$C329,IFERROR(-PMT(N335,N328,M334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",O330+O327,IF(AND(O$2<=$C333,$C330-COUNTIF($E327:N327,\"<0\")<>0),IF(O$2<$C329,(-PMT(O335,O328,N334)),IF(O$2>=$C329,IFERROR(-PMT(O335,O328,N334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",P330+P327,IF(AND(P$2<=$C333,$C330-COUNTIF($E327:O327,\"<0\")<>0),IF(P$2<$C329,(-PMT(P335,P328,O334)),IF(P$2>=$C329,IFERROR(-PMT(P335,P328,O334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",Q330+Q327,IF(AND(Q$2<=$C333,$C330-COUNTIF($E327:P327,\"<0\")<>0),IF(Q$2<$C329,(-PMT(Q335,Q328,P334)),IF(Q$2>=$C329,IFERROR(-PMT(Q335,Q328,P334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",R330+R327,IF(AND(R$2<=$C333,$C330-COUNTIF($E327:Q327,\"<0\")<>0),IF(R$2<$C329,(-PMT(R335,R328,Q334)),IF(R$2>=$C329,IFERROR(-PMT(R335,R328,Q334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",S330+S327,IF(AND(S$2<=$C333,$C330-COUNTIF($E327:R327,\"<0\")<>0),IF(S$2<$C329,(-PMT(S335,S328,R334)),IF(S$2>=$C329,IFERROR(-PMT(S335,S328,R334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",T330+T327,IF(AND(T$2<=$C333,$C330-COUNTIF($E327:S327,\"<0\")<>0),IF(T$2<$C329,(-PMT(T335,T328,S334)),IF(T$2>=$C329,IFERROR(-PMT(T335,T328,S334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",U330+U327,IF(AND(U$2<=$C333,$C330-COUNTIF($E327:T327,\"<0\")<>0),IF(U$2<$C329,(-PMT(U335,U328,T334)),IF(U$2>=$C329,IFERROR(-PMT(U335,U328,T334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",V330+V327,IF(AND(V$2<=$C333,$C330-COUNTIF($E327:U327,\"<0\")<>0),IF(V$2<$C329,(-PMT(V335,V328,U334)),IF(V$2>=$C329,IFERROR(-PMT(V335,V328,U334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",W330+W327,IF(AND(W$2<=$C333,$C330-COUNTIF($E327:V327,\"<0\")<>0),IF(W$2<$C329,(-PMT(W335,W328,V334)),IF(W$2>=$C329,IFERROR(-PMT(W335,W328,V334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",X330+X327,IF(AND(X$2<=$C333,$C330-COUNTIF($E327:W327,\"<0\")<>0),IF(X$2<$C329,(-PMT(X335,X328,W334)),IF(X$2>=$C329,IFERROR(-PMT(X335,X328,W334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",Y330+Y327,IF(AND(Y$2<=$C333,$C330-COUNTIF($E327:X327,\"<0\")<>0),IF(Y$2<$C329,(-PMT(Y335,Y328,X334)),IF(Y$2>=$C329,IFERROR(-PMT(Y335,Y328,X334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",Z330+Z327,IF(AND(Z$2<=$C333,$C330-COUNTIF($E327:Y327,\"<0\")<>0),IF(Z$2<$C329,(-PMT(Z335,Z328,Y334)),IF(Z$2>=$C329,IFERROR(-PMT(Z335,Z328,Y334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",AA330+AA327,IF(AND(AA$2<=$C333,$C330-COUNTIF($E327:Z327,\"<0\")<>0),IF(AA$2<$C329,(-PMT(AA335,AA328,Z334)),IF(AA$2>=$C329,IFERROR(-PMT(AA335,AA328,Z334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",AB330+AB327,IF(AND(AB$2<=$C333,$C330-COUNTIF($E327:AA327,\"<0\")<>0),IF(AB$2<$C329,(-PMT(AB335,AB328,AA334)),IF(AB$2>=$C329,IFERROR(-PMT(AB335,AB328,AA334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",AC330+AC327,IF(AND(AC$2<=$C333,$C330-COUNTIF($E327:AB327,\"<0\")<>0),IF(AC$2<$C329,(-PMT(AC335,AC328,AB334)),IF(AC$2>=$C329,IFERROR(-PMT(AC335,AC328,AB334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",AD330+AD327,IF(AND(AD$2<=$C333,$C330-COUNTIF($E327:AC327,\"<0\")<>0),IF(AD$2<$C329,(-PMT(AD335,AD328,AC334)),IF(AD$2>=$C329,IFERROR(-PMT(AD335,AD328,AC334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",AE330+AE327,IF(AND(AE$2<=$C333,$C330-COUNTIF($E327:AD327,\"<0\")<>0),IF(AE$2<$C329,(-PMT(AE335,AE328,AD334)),IF(AE$2>=$C329,IFERROR(-PMT(AE335,AE328,AD334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",AF330+AF327,IF(AND(AF$2<=$C333,$C330-COUNTIF($E327:AE327,\"<0\")<>0),IF(AF$2<$C329,(-PMT(AF335,AF328,AE334)),IF(AF$2>=$C329,IFERROR(-PMT(AF335,AF328,AE334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",AG330+AG327,IF(AND(AG$2<=$C333,$C330-COUNTIF($E327:AF327,\"<0\")<>0),IF(AG$2<$C329,(-PMT(AG335,AG328,AF334)),IF(AG$2>=$C329,IFERROR(-PMT(AG335,AG328,AF334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",AH330+AH327,IF(AND(AH$2<=$C333,$C330-COUNTIF($E327:AG327,\"<0\")<>0),IF(AH$2<$C329,(-PMT(AH335,AH328,AG334)),IF(AH$2>=$C329,IFERROR(-PMT(AH335,AH328,AG334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",AI330+AI327,IF(AND(AI$2<=$C333,$C330-COUNTIF($E327:AH327,\"<0\")<>0),IF(AI$2<$C329,(-PMT(AI335,AI328,AH334)),IF(AI$2>=$C329,IFERROR(-PMT(AI335,AI328,AH334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",AJ330+AJ327,IF(AND(AJ$2<=$C333,$C330-COUNTIF($E327:AI327,\"<0\")<>0),IF(AJ$2<$C329,(-PMT(AJ335,AJ328,AI334)),IF(AJ$2>=$C329,IFERROR(-PMT(AJ335,AJ328,AI334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",AK330+AK327,IF(AND(AK$2<=$C333,$C330-COUNTIF($E327:AJ327,\"<0\")<>0),IF(AK$2<$C329,(-PMT(AK335,AK328,AJ334)),IF(AK$2>=$C329,IFERROR(-PMT(AK335,AK328,AJ334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",AL330+AL327,IF(AND(AL$2<=$C333,$C330-COUNTIF($E327:AK327,\"<0\")<>0),IF(AL$2<$C329,(-PMT(AL335,AL328,AK334)),IF(AL$2>=$C329,IFERROR(-PMT(AL335,AL328,AK334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",AM330+AM327,IF(AND(AM$2<=$C333,$C330-COUNTIF($E327:AL327,\"<0\")<>0),IF(AM$2<$C329,(-PMT(AM335,AM328,AL334)),IF(AM$2>=$C329,IFERROR(-PMT(AM335,AM328,AL334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",AN330+AN327,IF(AND(AN$2<=$C333,$C330-COUNTIF($E327:AM327,\"<0\")<>0),IF(AN$2<$C329,(-PMT(AN335,AN328,AM334)),IF(AN$2>=$C329,IFERROR(-PMT(AN335,AN328,AM334),0),0)),0))","v":0},{"$f":"IF($C324=\"SAC\",AO330+AO327,IF(AND(AO$2<=$C333,$C330-COUNTIF($E327:AN327,\"<0\")<>0),IF(AO$2<$C329,(-PMT(AO335,AO328,AN334)),IF(AO$2>=$C329,IFERROR(-PMT(AO335,AO328,AN334),0),0)),0))","v":0}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1477))","v":0.35},null,0,{"$f":"IF($C324=\"sac\",IF(AND(F$2>=$C329,F$2<=$C333,F328<>0),E334/F328,0),IF(F$2>=$C329,F326,0))","v":0},{"$f":"IF($C324=\"sac\",IF(AND(G$2>=$C329,G$2<=$C333,G328<>0),F334/G328,0),IF(G$2>=$C329,G326,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1478))","v":0},null,null,{"$f":"MAX(($C330-COUNTIF($E327:E327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:F327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:G327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:H327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:I327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:J327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:K327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:L327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:M327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:N327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:O327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:P327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:Q327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:R327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:S327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:T327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:U327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:V327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:W327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:X327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:Y327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:Z327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:AA327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:AB327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:AC327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:AD327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:AE327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:AF327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:AG327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:AH327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:AI327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:AJ327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:AK327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:AL327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:AM327,\">0\")),0)","v":16},{"$f":"MAX(($C330-COUNTIF($E327:AN327,\">0\")),0)","v":16}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1479))","v":14},null,null,{"$f":"F333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C333-C329,0)+1","v":16},null,null,{"$f":"IF(F$2>=$C328,F329,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1480))","v":"IPCA"},null,null,{"$f":"IF(F330=0,F329,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1481))","v":6.7699999999999996E-2},null,{"$f":"E334","v":0},{"$f":"E334+F333-F330+F325-F327","v":0},{"$f":"F334+G333-G330+G325-G327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1484))","v":29},null,null,{"$f":"AVERAGE(E332,E332+F325-F327)*F335","v":0},{"$f":"AVERAGE(F332,F332+G325-G327)*G335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Devedor",null,null,0,{"$f":"E334+F325-F327+F331","v":0},{"$f":"F334+G325-G327+G331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de Juros",null,null,null,{"$f":"($C332)","v":6.7699999999999996E-2},{"$f":"($C332)","v":6.7699999999999996E-2},6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1482))","v":0},null,null,{"$f":"$C336*F325","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F325:AN325)","v":0},null,null,{"$f":"IF(F$2=$C325,$C337,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1485))","v":3},null,null,{"$f":"IF(G326=0,0,IFERROR(AVERAGE(F327+F330,G327+G330)/(12/$C338),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1491))","v":"DebInfra1"}]
[{"$f":"SUM(F341:AN341)","v":0},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1492))","v":"SAC"},null,null,{"$f":"-IF(AND(F$2>=$C342,F$2<=$C343),F$223,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUM(F342:AN342)","v":0},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1493))","v":2},null,null,{"$f":"F341*$C344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1494))","v":5},null,null,{"$f":"IF($C341=\"SAC\",F347+F344,IF(AND(F$2<=$C350,$C347-COUNTIF($E344:E344,\"<0\")<>0),IF(F$2<$C346,(-PMT(F352,F345,E351)),IF(F$2>=$C346,IFERROR(-PMT(F352,F345,E351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",G347+G344,IF(AND(G$2<=$C350,$C347-COUNTIF($E344:F344,\"<0\")<>0),IF(G$2<$C346,(-PMT(G352,G345,F351)),IF(G$2>=$C346,IFERROR(-PMT(G352,G345,F351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",H347+H344,IF(AND(H$2<=$C350,$C347-COUNTIF($E344:G344,\"<0\")<>0),IF(H$2<$C346,(-PMT(H352,H345,G351)),IF(H$2>=$C346,IFERROR(-PMT(H352,H345,G351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",I347+I344,IF(AND(I$2<=$C350,$C347-COUNTIF($E344:H344,\"<0\")<>0),IF(I$2<$C346,(-PMT(I352,I345,H351)),IF(I$2>=$C346,IFERROR(-PMT(I352,I345,H351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",J347+J344,IF(AND(J$2<=$C350,$C347-COUNTIF($E344:I344,\"<0\")<>0),IF(J$2<$C346,(-PMT(J352,J345,I351)),IF(J$2>=$C346,IFERROR(-PMT(J352,J345,I351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",K347+K344,IF(AND(K$2<=$C350,$C347-COUNTIF($E344:J344,\"<0\")<>0),IF(K$2<$C346,(-PMT(K352,K345,J351)),IF(K$2>=$C346,IFERROR(-PMT(K352,K345,J351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",L347+L344,IF(AND(L$2<=$C350,$C347-COUNTIF($E344:K344,\"<0\")<>0),IF(L$2<$C346,(-PMT(L352,L345,K351)),IF(L$2>=$C346,IFERROR(-PMT(L352,L345,K351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",M347+M344,IF(AND(M$2<=$C350,$C347-COUNTIF($E344:L344,\"<0\")<>0),IF(M$2<$C346,(-PMT(M352,M345,L351)),IF(M$2>=$C346,IFERROR(-PMT(M352,M345,L351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",N347+N344,IF(AND(N$2<=$C350,$C347-COUNTIF($E344:M344,\"<0\")<>0),IF(N$2<$C346,(-PMT(N352,N345,M351)),IF(N$2>=$C346,IFERROR(-PMT(N352,N345,M351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",O347+O344,IF(AND(O$2<=$C350,$C347-COUNTIF($E344:N344,\"<0\")<>0),IF(O$2<$C346,(-PMT(O352,O345,N351)),IF(O$2>=$C346,IFERROR(-PMT(O352,O345,N351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",P347+P344,IF(AND(P$2<=$C350,$C347-COUNTIF($E344:O344,\"<0\")<>0),IF(P$2<$C346,(-PMT(P352,P345,O351)),IF(P$2>=$C346,IFERROR(-PMT(P352,P345,O351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",Q347+Q344,IF(AND(Q$2<=$C350,$C347-COUNTIF($E344:P344,\"<0\")<>0),IF(Q$2<$C346,(-PMT(Q352,Q345,P351)),IF(Q$2>=$C346,IFERROR(-PMT(Q352,Q345,P351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",R347+R344,IF(AND(R$2<=$C350,$C347-COUNTIF($E344:Q344,\"<0\")<>0),IF(R$2<$C346,(-PMT(R352,R345,Q351)),IF(R$2>=$C346,IFERROR(-PMT(R352,R345,Q351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",S347+S344,IF(AND(S$2<=$C350,$C347-COUNTIF($E344:R344,\"<0\")<>0),IF(S$2<$C346,(-PMT(S352,S345,R351)),IF(S$2>=$C346,IFERROR(-PMT(S352,S345,R351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",T347+T344,IF(AND(T$2<=$C350,$C347-COUNTIF($E344:S344,\"<0\")<>0),IF(T$2<$C346,(-PMT(T352,T345,S351)),IF(T$2>=$C346,IFERROR(-PMT(T352,T345,S351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",U347+U344,IF(AND(U$2<=$C350,$C347-COUNTIF($E344:T344,\"<0\")<>0),IF(U$2<$C346,(-PMT(U352,U345,T351)),IF(U$2>=$C346,IFERROR(-PMT(U352,U345,T351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",V347+V344,IF(AND(V$2<=$C350,$C347-COUNTIF($E344:U344,\"<0\")<>0),IF(V$2<$C346,(-PMT(V352,V345,U351)),IF(V$2>=$C346,IFERROR(-PMT(V352,V345,U351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",W347+W344,IF(AND(W$2<=$C350,$C347-COUNTIF($E344:V344,\"<0\")<>0),IF(W$2<$C346,(-PMT(W352,W345,V351)),IF(W$2>=$C346,IFERROR(-PMT(W352,W345,V351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",X347+X344,IF(AND(X$2<=$C350,$C347-COUNTIF($E344:W344,\"<0\")<>0),IF(X$2<$C346,(-PMT(X352,X345,W351)),IF(X$2>=$C346,IFERROR(-PMT(X352,X345,W351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",Y347+Y344,IF(AND(Y$2<=$C350,$C347-COUNTIF($E344:X344,\"<0\")<>0),IF(Y$2<$C346,(-PMT(Y352,Y345,X351)),IF(Y$2>=$C346,IFERROR(-PMT(Y352,Y345,X351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",Z347+Z344,IF(AND(Z$2<=$C350,$C347-COUNTIF($E344:Y344,\"<0\")<>0),IF(Z$2<$C346,(-PMT(Z352,Z345,Y351)),IF(Z$2>=$C346,IFERROR(-PMT(Z352,Z345,Y351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",AA347+AA344,IF(AND(AA$2<=$C350,$C347-COUNTIF($E344:Z344,\"<0\")<>0),IF(AA$2<$C346,(-PMT(AA352,AA345,Z351)),IF(AA$2>=$C346,IFERROR(-PMT(AA352,AA345,Z351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",AB347+AB344,IF(AND(AB$2<=$C350,$C347-COUNTIF($E344:AA344,\"<0\")<>0),IF(AB$2<$C346,(-PMT(AB352,AB345,AA351)),IF(AB$2>=$C346,IFERROR(-PMT(AB352,AB345,AA351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",AC347+AC344,IF(AND(AC$2<=$C350,$C347-COUNTIF($E344:AB344,\"<0\")<>0),IF(AC$2<$C346,(-PMT(AC352,AC345,AB351)),IF(AC$2>=$C346,IFERROR(-PMT(AC352,AC345,AB351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",AD347+AD344,IF(AND(AD$2<=$C350,$C347-COUNTIF($E344:AC344,\"<0\")<>0),IF(AD$2<$C346,(-PMT(AD352,AD345,AC351)),IF(AD$2>=$C346,IFERROR(-PMT(AD352,AD345,AC351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",AE347+AE344,IF(AND(AE$2<=$C350,$C347-COUNTIF($E344:AD344,\"<0\")<>0),IF(AE$2<$C346,(-PMT(AE352,AE345,AD351)),IF(AE$2>=$C346,IFERROR(-PMT(AE352,AE345,AD351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",AF347+AF344,IF(AND(AF$2<=$C350,$C347-COUNTIF($E344:AE344,\"<0\")<>0),IF(AF$2<$C346,(-PMT(AF352,AF345,AE351)),IF(AF$2>=$C346,IFERROR(-PMT(AF352,AF345,AE351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",AG347+AG344,IF(AND(AG$2<=$C350,$C347-COUNTIF($E344:AF344,\"<0\")<>0),IF(AG$2<$C346,(-PMT(AG352,AG345,AF351)),IF(AG$2>=$C346,IFERROR(-PMT(AG352,AG345,AF351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",AH347+AH344,IF(AND(AH$2<=$C350,$C347-COUNTIF($E344:AG344,\"<0\")<>0),IF(AH$2<$C346,(-PMT(AH352,AH345,AG351)),IF(AH$2>=$C346,IFERROR(-PMT(AH352,AH345,AG351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",AI347+AI344,IF(AND(AI$2<=$C350,$C347-COUNTIF($E344:AH344,\"<0\")<>0),IF(AI$2<$C346,(-PMT(AI352,AI345,AH351)),IF(AI$2>=$C346,IFERROR(-PMT(AI352,AI345,AH351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",AJ347+AJ344,IF(AND(AJ$2<=$C350,$C347-COUNTIF($E344:AI344,\"<0\")<>0),IF(AJ$2<$C346,(-PMT(AJ352,AJ345,AI351)),IF(AJ$2>=$C346,IFERROR(-PMT(AJ352,AJ345,AI351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",AK347+AK344,IF(AND(AK$2<=$C350,$C347-COUNTIF($E344:AJ344,\"<0\")<>0),IF(AK$2<$C346,(-PMT(AK352,AK345,AJ351)),IF(AK$2>=$C346,IFERROR(-PMT(AK352,AK345,AJ351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",AL347+AL344,IF(AND(AL$2<=$C350,$C347-COUNTIF($E344:AK344,\"<0\")<>0),IF(AL$2<$C346,(-PMT(AL352,AL345,AK351)),IF(AL$2>=$C346,IFERROR(-PMT(AL352,AL345,AK351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",AM347+AM344,IF(AND(AM$2<=$C350,$C347-COUNTIF($E344:AL344,\"<0\")<>0),IF(AM$2<$C346,(-PMT(AM352,AM345,AL351)),IF(AM$2>=$C346,IFERROR(-PMT(AM352,AM345,AL351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",AN347+AN344,IF(AND(AN$2<=$C350,$C347-COUNTIF($E344:AM344,\"<0\")<>0),IF(AN$2<$C346,(-PMT(AN352,AN345,AM351)),IF(AN$2>=$C346,IFERROR(-PMT(AN352,AN345,AM351),0),0)),0))","v":0},{"$f":"IF($C341=\"SAC\",AO347+AO344,IF(AND(AO$2<=$C350,$C347-COUNTIF($E344:AN344,\"<0\")<>0),IF(AO$2<$C346,(-PMT(AO352,AO345,AN351)),IF(AO$2>=$C346,IFERROR(-PMT(AO352,AO345,AN351),0),0)),0))","v":0}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1495))","v":0},null,0,{"$f":"IF($C341=\"sac\",IF(AND(F$2>$C346,F$2<=$C350,F345<>0),E351/F345,0),IF(F$2>$C346,F343,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1496))","v":2},null,null,{"$f":"MAX(($C347-COUNTIF($E344:E344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:F344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:G344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:H344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:I344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:J344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:K344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:L344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:M344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:N344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:O344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:P344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:Q344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:R344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:S344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:T344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:U344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:V344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:W344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:X344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:Y344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:Z344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:AA344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:AB344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:AC344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:AD344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:AE344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:AF344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:AG344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:AH344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:AI344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:AJ344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:AK344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:AL344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:AM344,\">0\")),0)","v":4},{"$f":"MAX(($C347-COUNTIF($E344:AN344,\">0\")),0)","v":4}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1497))","v":6},null,null,{"$f":"F350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C350-C346,0)","v":4},null,null,{"$f":"IF(F$2>$C345,F346,0)","v":0},{"$f":"IF(G$2>$C345,G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1498))","v":"IPCA"},null,null,{"$f":"IF(F347=0,F346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1499))","v":7.0000000000000007E-2},null,{"$f":"E351","v":0},{"$f":"E351+F350-F347+F342-F344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1502))","v":10},null,null,{"$f":"AVERAGE(E349,E349+F342-F344)*F352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Devedor",null,null,0,{"$f":"E351+F342-F344+F348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de Juros",null,null,null,{"$f":"(1+SUMIFS(F$424:F$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(F$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(G$424:G$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(G$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(H$424:H$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(H$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(I$424:I$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(I$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(J$424:J$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(J$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(K$424:K$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(K$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(L$424:L$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(L$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(M$424:M$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(M$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(N$424:N$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(N$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(O$424:O$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(O$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(P$424:P$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(P$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(Q$424:Q$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(Q$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(R$424:R$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(R$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(S$424:S$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(S$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(T$424:T$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(T$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(U$424:U$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(U$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(V$424:V$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(V$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(W$424:W$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(W$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(X$424:X$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(X$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(Y$424:Y$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(Y$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(Z$424:Z$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(Z$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(AA$424:AA$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AA$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(AB$424:AB$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AB$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(AC$424:AC$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AC$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(AD$424:AD$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AD$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(AE$424:AE$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AE$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(AF$424:AF$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AF$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(AG$424:AG$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AG$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(AH$424:AH$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AH$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(AI$424:AI$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AI$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(AJ$424:AJ$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AJ$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(AK$424:AK$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AK$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(AL$424:AL$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AL$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(AM$424:AM$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AM$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(AN$424:AN$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AN$1)),1)-1","v":7.0000000000000062E-2},{"$f":"(1+SUMIFS(AO$424:AO$430,$B$424:$B$430,$C348))*(1+$C349)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AO$1)),1)-1","v":7.0000000000000062E-2}]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1500))","v":0},null,null,{"$f":"$C353*F342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F342:AN342)","v":0},null,null,{"$f":"IF(F$2=$C342,$C354,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1503))","v":3},null,null,{"$f":"IF(G343=0,0,IFERROR(AVERAGE(F344+F347,G344+G347)/(12/$C355),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1509))","v":"Ponte"}]
[{"$f":"SUM(F358:AN358)","v":0},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1510))","v":"SAC"},null,null,{"$f":"-IF(AND(F$2>=$C359,F$2<=$C360),F$223,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUM(F359:AN359)","v":0},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1511))","v":1},null,null,{"$f":"F358*$C361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1512))","v":1},null,null,{"$f":"IF($C358=\"SAC\",F364+F361,IF(AND(F$2<=$C367,$C364-COUNTIF($E361:E361,\"<0\")<>0),IF(F$2<$C363,(-PMT(F369,F362,E368)),IF(F$2>=$C363,IFERROR(-PMT(F369,F362,E368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",G364+G361,IF(AND(G$2<=$C367,$C364-COUNTIF($E361:F361,\"<0\")<>0),IF(G$2<$C363,(-PMT(G369,G362,F368)),IF(G$2>=$C363,IFERROR(-PMT(G369,G362,F368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",H364+H361,IF(AND(H$2<=$C367,$C364-COUNTIF($E361:G361,\"<0\")<>0),IF(H$2<$C363,(-PMT(H369,H362,G368)),IF(H$2>=$C363,IFERROR(-PMT(H369,H362,G368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",I364+I361,IF(AND(I$2<=$C367,$C364-COUNTIF($E361:H361,\"<0\")<>0),IF(I$2<$C363,(-PMT(I369,I362,H368)),IF(I$2>=$C363,IFERROR(-PMT(I369,I362,H368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",J364+J361,IF(AND(J$2<=$C367,$C364-COUNTIF($E361:I361,\"<0\")<>0),IF(J$2<$C363,(-PMT(J369,J362,I368)),IF(J$2>=$C363,IFERROR(-PMT(J369,J362,I368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",K364+K361,IF(AND(K$2<=$C367,$C364-COUNTIF($E361:J361,\"<0\")<>0),IF(K$2<$C363,(-PMT(K369,K362,J368)),IF(K$2>=$C363,IFERROR(-PMT(K369,K362,J368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",L364+L361,IF(AND(L$2<=$C367,$C364-COUNTIF($E361:K361,\"<0\")<>0),IF(L$2<$C363,(-PMT(L369,L362,K368)),IF(L$2>=$C363,IFERROR(-PMT(L369,L362,K368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",M364+M361,IF(AND(M$2<=$C367,$C364-COUNTIF($E361:L361,\"<0\")<>0),IF(M$2<$C363,(-PMT(M369,M362,L368)),IF(M$2>=$C363,IFERROR(-PMT(M369,M362,L368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",N364+N361,IF(AND(N$2<=$C367,$C364-COUNTIF($E361:M361,\"<0\")<>0),IF(N$2<$C363,(-PMT(N369,N362,M368)),IF(N$2>=$C363,IFERROR(-PMT(N369,N362,M368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",O364+O361,IF(AND(O$2<=$C367,$C364-COUNTIF($E361:N361,\"<0\")<>0),IF(O$2<$C363,(-PMT(O369,O362,N368)),IF(O$2>=$C363,IFERROR(-PMT(O369,O362,N368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",P364+P361,IF(AND(P$2<=$C367,$C364-COUNTIF($E361:O361,\"<0\")<>0),IF(P$2<$C363,(-PMT(P369,P362,O368)),IF(P$2>=$C363,IFERROR(-PMT(P369,P362,O368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",Q364+Q361,IF(AND(Q$2<=$C367,$C364-COUNTIF($E361:P361,\"<0\")<>0),IF(Q$2<$C363,(-PMT(Q369,Q362,P368)),IF(Q$2>=$C363,IFERROR(-PMT(Q369,Q362,P368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",R364+R361,IF(AND(R$2<=$C367,$C364-COUNTIF($E361:Q361,\"<0\")<>0),IF(R$2<$C363,(-PMT(R369,R362,Q368)),IF(R$2>=$C363,IFERROR(-PMT(R369,R362,Q368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",S364+S361,IF(AND(S$2<=$C367,$C364-COUNTIF($E361:R361,\"<0\")<>0),IF(S$2<$C363,(-PMT(S369,S362,R368)),IF(S$2>=$C363,IFERROR(-PMT(S369,S362,R368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",T364+T361,IF(AND(T$2<=$C367,$C364-COUNTIF($E361:S361,\"<0\")<>0),IF(T$2<$C363,(-PMT(T369,T362,S368)),IF(T$2>=$C363,IFERROR(-PMT(T369,T362,S368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",U364+U361,IF(AND(U$2<=$C367,$C364-COUNTIF($E361:T361,\"<0\")<>0),IF(U$2<$C363,(-PMT(U369,U362,T368)),IF(U$2>=$C363,IFERROR(-PMT(U369,U362,T368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",V364+V361,IF(AND(V$2<=$C367,$C364-COUNTIF($E361:U361,\"<0\")<>0),IF(V$2<$C363,(-PMT(V369,V362,U368)),IF(V$2>=$C363,IFERROR(-PMT(V369,V362,U368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",W364+W361,IF(AND(W$2<=$C367,$C364-COUNTIF($E361:V361,\"<0\")<>0),IF(W$2<$C363,(-PMT(W369,W362,V368)),IF(W$2>=$C363,IFERROR(-PMT(W369,W362,V368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",X364+X361,IF(AND(X$2<=$C367,$C364-COUNTIF($E361:W361,\"<0\")<>0),IF(X$2<$C363,(-PMT(X369,X362,W368)),IF(X$2>=$C363,IFERROR(-PMT(X369,X362,W368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",Y364+Y361,IF(AND(Y$2<=$C367,$C364-COUNTIF($E361:X361,\"<0\")<>0),IF(Y$2<$C363,(-PMT(Y369,Y362,X368)),IF(Y$2>=$C363,IFERROR(-PMT(Y369,Y362,X368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",Z364+Z361,IF(AND(Z$2<=$C367,$C364-COUNTIF($E361:Y361,\"<0\")<>0),IF(Z$2<$C363,(-PMT(Z369,Z362,Y368)),IF(Z$2>=$C363,IFERROR(-PMT(Z369,Z362,Y368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",AA364+AA361,IF(AND(AA$2<=$C367,$C364-COUNTIF($E361:Z361,\"<0\")<>0),IF(AA$2<$C363,(-PMT(AA369,AA362,Z368)),IF(AA$2>=$C363,IFERROR(-PMT(AA369,AA362,Z368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",AB364+AB361,IF(AND(AB$2<=$C367,$C364-COUNTIF($E361:AA361,\"<0\")<>0),IF(AB$2<$C363,(-PMT(AB369,AB362,AA368)),IF(AB$2>=$C363,IFERROR(-PMT(AB369,AB362,AA368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",AC364+AC361,IF(AND(AC$2<=$C367,$C364-COUNTIF($E361:AB361,\"<0\")<>0),IF(AC$2<$C363,(-PMT(AC369,AC362,AB368)),IF(AC$2>=$C363,IFERROR(-PMT(AC369,AC362,AB368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",AD364+AD361,IF(AND(AD$2<=$C367,$C364-COUNTIF($E361:AC361,\"<0\")<>0),IF(AD$2<$C363,(-PMT(AD369,AD362,AC368)),IF(AD$2>=$C363,IFERROR(-PMT(AD369,AD362,AC368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",AE364+AE361,IF(AND(AE$2<=$C367,$C364-COUNTIF($E361:AD361,\"<0\")<>0),IF(AE$2<$C363,(-PMT(AE369,AE362,AD368)),IF(AE$2>=$C363,IFERROR(-PMT(AE369,AE362,AD368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",AF364+AF361,IF(AND(AF$2<=$C367,$C364-COUNTIF($E361:AE361,\"<0\")<>0),IF(AF$2<$C363,(-PMT(AF369,AF362,AE368)),IF(AF$2>=$C363,IFERROR(-PMT(AF369,AF362,AE368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",AG364+AG361,IF(AND(AG$2<=$C367,$C364-COUNTIF($E361:AF361,\"<0\")<>0),IF(AG$2<$C363,(-PMT(AG369,AG362,AF368)),IF(AG$2>=$C363,IFERROR(-PMT(AG369,AG362,AF368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",AH364+AH361,IF(AND(AH$2<=$C367,$C364-COUNTIF($E361:AG361,\"<0\")<>0),IF(AH$2<$C363,(-PMT(AH369,AH362,AG368)),IF(AH$2>=$C363,IFERROR(-PMT(AH369,AH362,AG368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",AI364+AI361,IF(AND(AI$2<=$C367,$C364-COUNTIF($E361:AH361,\"<0\")<>0),IF(AI$2<$C363,(-PMT(AI369,AI362,AH368)),IF(AI$2>=$C363,IFERROR(-PMT(AI369,AI362,AH368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",AJ364+AJ361,IF(AND(AJ$2<=$C367,$C364-COUNTIF($E361:AI361,\"<0\")<>0),IF(AJ$2<$C363,(-PMT(AJ369,AJ362,AI368)),IF(AJ$2>=$C363,IFERROR(-PMT(AJ369,AJ362,AI368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",AK364+AK361,IF(AND(AK$2<=$C367,$C364-COUNTIF($E361:AJ361,\"<0\")<>0),IF(AK$2<$C363,(-PMT(AK369,AK362,AJ368)),IF(AK$2>=$C363,IFERROR(-PMT(AK369,AK362,AJ368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",AL364+AL361,IF(AND(AL$2<=$C367,$C364-COUNTIF($E361:AK361,\"<0\")<>0),IF(AL$2<$C363,(-PMT(AL369,AL362,AK368)),IF(AL$2>=$C363,IFERROR(-PMT(AL369,AL362,AK368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",AM364+AM361,IF(AND(AM$2<=$C367,$C364-COUNTIF($E361:AL361,\"<0\")<>0),IF(AM$2<$C363,(-PMT(AM369,AM362,AL368)),IF(AM$2>=$C363,IFERROR(-PMT(AM369,AM362,AL368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",AN364+AN361,IF(AND(AN$2<=$C367,$C364-COUNTIF($E361:AM361,\"<0\")<>0),IF(AN$2<$C363,(-PMT(AN369,AN362,AM368)),IF(AN$2>=$C363,IFERROR(-PMT(AN369,AN362,AM368),0),0)),0))","v":0},{"$f":"IF($C358=\"SAC\",AO364+AO361,IF(AND(AO$2<=$C367,$C364-COUNTIF($E361:AN361,\"<0\")<>0),IF(AO$2<$C363,(-PMT(AO369,AO362,AN368)),IF(AO$2>=$C363,IFERROR(-PMT(AO369,AO362,AN368),0),0)),0))","v":0}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1513))","v":0.7},null,0,{"$f":"IF($C358=\"sac\",IF(AND(F$2>$C363,F$2<=$C367,F362<>0),E368/F362,0),IF(F$2>$C363,F360,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1514))","v":1},null,null,{"$f":"MAX(($C364-COUNTIF($E361:E361,\">0\")),0)","v":1},{"$f":"MAX(($C364-COUNTIF($E361:F361,\">0\")),0)","v":1},{"$f":"MAX(($C364-COUNTIF($E361:G361,\">0\")),0)","v":1},{"$f":"MAX(($C364-COUNTIF($E361:H361,\">0\")),0)","v":1},{"$f":"MAX(($C364-COUNTIF($E361:I361,\">0\")),0)","v":1},{"$f":"MAX(($C364-COUNTIF($E361:J361,\">0\")),0)","v":1},{"$f":"MAX(($C364-COUNTIF($E361:K361,\">0\")),0)","v":1},{"$f":"MAX(($C364-COUNTIF($E361:L361,\">0\")),0)","v":1},{"$f":"MAX(($C364-COUNTIF($E361:M361,\">0\")),0)","v":1},{"$f":"MAX(($C364-COUNTIF($E361:N361,\">0\")),0)","v":1},{"$f":"MAX(($C364-COUNTIF($E361:O361,\">0\")),0)","v":1},{"$f":"MAX(($C364-COUNTIF($E361:P361,\">0\")),0)","v":1},{"$f":"MAX(($C364-COUNTIF($E361:Q361,\">0\")),0)","v":1},{"$f":"MAX(($C364-COUNTIF($E361:R361,\">0\")),0)","v":1},{"$f":"MAX(($C364-COUNTIF($E361:S361,\">0\")),0)","v":1},{"$f":"MAX(($C364-COUNTIF($E361:T361,\">0\")),0)","v":1},{"$f":"MAX(($C364-COUNTIF($E361:U361,\">0\")),0)","v":1},{"$f":"MAX(($C364-COUNTIF($E361:V361,\">0\")),0)","v":1},{"$f":"MAX(($C364-COUNTIF($E361:W361,\">0\")),0)","v":1},{"$f":"MAX(($C364-COUNTIF($E361:X361,\">0\")),0)","v":1},{"$f":"MAX(($C364-COUNTIF($E361:Y361,\">0\")),0)","v":1},{"$f":"MAX(($C364-COUNTIF($E361:Z361,\">0\")),0)","v":1},{"$f":"MAX(($C364-COUNTIF($E361:AA361,\">0\")),0)","v":1},{"$f":"MAX(($C364-COUNTIF($E361:AB361,\">0\")),0)","v":1},{"$f":"MAX(($C364-COUNTIF($E361:AC361,\">0\")),0)","v":1},{"$f":"MAX(($C364-COUNTIF($E361:AD361,\">0\")),0)","v":1},{"$f":"MAX(($C364-COUNTIF($E361:AE361,\">0\")),0)","v":1},{"$f":"MAX(($C364-COUNTIF($E361:AF361,\">0\")),0)","v":1},{"$f":"MAX(($C364-COUNTIF($E361:AG361,\">0\")),0)","v":1},{"$f":"MAX(($C364-COUNTIF($E361:AH361,\">0\")),0)","v":1},{"$f":"MAX(($C364-COUNTIF($E361:AI361,\">0\")),0)","v":1},{"$f":"MAX(($C364-COUNTIF($E361:AJ361,\">0\")),0)","v":1},{"$f":"MAX(($C364-COUNTIF($E361:AK361,\">0\")),0)","v":1},{"$f":"MAX(($C364-COUNTIF($E361:AL361,\">0\")),0)","v":1},{"$f":"MAX(($C364-COUNTIF($E361:AM361,\">0\")),0)","v":1},{"$f":"MAX(($C364-COUNTIF($E361:AN361,\">0\")),0)","v":1}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1515))","v":1},null,null,{"$f":"F367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C367-C363,0)","v":1},null,null,{"$f":"IF(F$2>$C362,F363,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1516))","v":"CDI"},null,null,{"$f":"IF(F364=0,F363,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1517))","v":3.5000000000000003E-2},null,{"$f":"E368","v":0},{"$f":"E368+F367-F364+F359-F361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1520))","v":2},null,null,{"$f":"AVERAGE(E366,E366+F359-F361)*F369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Devedor",null,null,0,{"$f":"E368+F359-F361+F365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de Juros",null,null,null,{"$f":"(1+SUMIFS(F$424:F$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(F$1)),1)-1","v":7.6560620756547015E-2},{"$f":"(1+SUMIFS(G$424:G$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(G$1)),1)-1","v":6.4844174757281658E-2},{"$f":"(1+SUMIFS(H$424:H$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(H$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(I$424:I$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(I$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(J$424:J$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(J$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(K$424:K$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(K$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(L$424:L$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(L$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(M$424:M$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(M$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(N$424:N$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(N$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(O$424:O$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(O$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(P$424:P$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(P$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(Q$424:Q$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(Q$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(R$424:R$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(R$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(S$424:S$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(S$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(T$424:T$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(T$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(U$424:U$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(U$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(V$424:V$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(V$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(W$424:W$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(W$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(X$424:X$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(X$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(Y$424:Y$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(Y$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(Z$424:Z$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(Z$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(AA$424:AA$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AA$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(AB$424:AB$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AB$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(AC$424:AC$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AC$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(AD$424:AD$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AD$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(AE$424:AE$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AE$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(AF$424:AF$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AF$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(AG$424:AG$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AG$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(AH$424:AH$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AH$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(AI$424:AI$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AI$1)),1)-1","v":6.4040291262135618E-2},{"$f":"(1+SUMIFS(AJ$424:AJ$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AJ$1)),1)-1","v":3.499999999999992E-2},{"$f":"(1+SUMIFS(AK$424:AK$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AK$1)),1)-1","v":3.499999999999992E-2},{"$f":"(1+SUMIFS(AL$424:AL$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AL$1)),1)-1","v":3.499999999999992E-2},{"$f":"(1+SUMIFS(AM$424:AM$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AM$1)),1)-1","v":3.499999999999992E-2},{"$f":"(1+SUMIFS(AN$424:AN$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AN$1)),1)-1","v":3.499999999999992E-2},{"$f":"(1+SUMIFS(AO$424:AO$430,$B$424:$B$430,$C365))*(1+$C366)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$433:$AN$433,$C$432:$AN$432,YEAR(AO$1)),1)-1","v":3.499999999999992E-2}]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1518))","v":0},null,null,{"$f":"$C370*F359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F359:AN359)","v":0},null,null,{"$f":"IF(F$2=$C359,$C371,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1521))","v":3},null,null,{"$f":"IF(G360=0,0,IFERROR(AVERAGE(F361+F364,G361+G364)/(12/$C372),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Custo da Dívida",6.4385299098304705E-2,null,null,{"$f":"F231+F233+F234","v":0},0,0,0,0,0,0,-17000,922.09551456310669,8922.0955145631069,488.16821359223297,488.16821359223297,488.16821359223297,9488.1682135922329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F16","v":-44550.235743717378},{"$f":"G16","v":-221746.91606711142},-321830.14097713429]
[null,"FLUXO DE CAIXA ALAVANCADO",{"$f":"IRR(F376:AN376,0.001)","v":{"$error":"#NUM!"}},{"$f":"IF(PC!$E$6=\"Real\",INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1714)),INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1713)))","v":0.16244015246134658},{"$f":"NPV(D376,F376:AN376)","v":-1498409.362446439},{"$f":"(F229+F235)","v":-164550.23574371738},{"$f":"(G229+G235)","v":-197196.68032339404},-210083.22491002287,-233166.50369864082,-257676.74932489119,-264777.17535342323,-270008.8745767583,-293568.97112158331,-282252.68178152631,-286242.76734524762,-296331.33686903951,-300206.57325384516,-303971.71135896549,-298052.09882434749,-310486.83541643852,-313343.83234954532,-316108.92983112257,-318782.38342911407,-321257.1598150201,-327983.36240383424,-323160.48820221855,-322472.4847747403,-322182.45123972767,-321800.45403569972,-321327.8125474836,-320764.03118344297,-320107.7624916861,-319358.96368064336,-318515.83161658503,-349857.45843597123,0,0,0,0,0,0]
["z","Subscrição",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1373))","v":6},null,null,{"$f":"110000+10000","v":120000},20000,{"$f":"120000-10000","v":110000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(F376:AN376)-SUM(F380:AN380),0)","v":-449364}]
[null,"Dividendos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B11))","v":"2028-01-01"},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1376))","v":0.25},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1377))","v":0.5},{"$f":"IF(F$1>$C$6,0,IF(F$1=$C$6,-(E37+E35+F161),IF(AND(F$1>=$C378,F161+E162>0,F377=0),-MIN((F161+E162-(F35-E35))*IF(F$2<=MAX(IF(ISNUMBER(SEARCH(\"BNDES\",$B$237)),$C240,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$255)),$C258,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$272)),$C275,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$357)),$C360,0)),$D378,IF(F$2<=MAX(IF(ISNUMBER(SEARCH(\"BNDES\",$B$237)),$C247,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$255)),$C265,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$272)),$C282,0),$C367),IF(ISNUMBER(SEARCH(\"BNDES\",$B$357)),$E378,0),1)),F376+E16+E17-F17),0)))","v":0},{"$f":"IF(G$1>$C$6,0,IF(G$1=$C$6,-(F37+F35+G161),IF(AND(G$1>=$C378,G161+F162>0,G377=0),-MIN((G161+F162-(G35-F35))*IF(G$2<=MAX(IF(ISNUMBER(SEARCH(\"BNDES\",$B$237)),$C240,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$255)),$C258,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$272)),$C275,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$357)),$C360,0)),$D378,IF(G$2<=MAX(IF(ISNUMBER(SEARCH(\"BNDES\",$B$237)),$C247,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$255)),$C265,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$272)),$C282,0),$C367),IF(ISNUMBER(SEARCH(\"BNDES\",$B$357)),$E378,0),1)),G376+F16+F17-G17),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8356231.5938914726,0,0,0,0,0,0]
[null,"Redução de Capital",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B12))","v":"2052-12-31"},null,null,{"$f":"IF(F$1>$C$6,0,IF(F$1=$C$6,-(E34+F377),IF(AND(F$1>=$C379,F377=0),MAX(-F376-E16-E17-F378,-E34-E35),0)))","v":0},{"$f":"IF(G$1>$C$6,0,IF(G$1=$C$6,-(F34+G377),IF(AND(G$1>=$C379,G377=0),MAX(-G376-F16-F17-G378,-F34-F35),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-250000,0,0,0,0,0,0]
[null,"FLUXO DE CAIXA DOS DIVIDENDOS",{"$f":"IRR(F380:AN380,0.001)","v":{"$error":"#NUM!"}},{"$f":"D376","v":0.16244015246134658},{"$f":"NPV(D380,F380:AN380)","v":-276716.04830962751},{"$f":"-(F377+F378+F379)","v":-120000},-20000,-110000,0,0,0,0,0,0,0,{"$f":"-(P377+P378+P379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8106231.5938914726,0,0,0,0,0,0]
[]
[null,"INDICADORES"]
[]
[null,"Margem EBITDA",{"$f":"IFERROR(AVERAGEIFS(F384:AN384,F384:AN384,\"<>\"&0),0)","v":0},null,null,{"$f":"IFERROR(IF(F$42<>0,F$186/F182,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Margem Líquida",{"$f":"IFERROR(AVERAGEIFS(F385:AN385,F385:AN385,\"<>\"&0),0)","v":0},null,null,{"$f":"IFERROR(IF(F$42<>0,F$161/F182,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"OPEX"]
[null,"Energia Eletrica",{"$f":"MIN(F388:AN388)","v":0},null,null,{"$f":"IFERROR(F67/SUM(F$66,F$78),0)","v":6.7505266286064666E-2},6.6894079998746359E-2,6.7490970062754355E-2,6.6423871067124649E-2,6.517173113039347E-2,6.5367914810136429E-2,6.5622039517600192E-2,6.5505959295698191E-2,6.5464140844043464E-2,6.4152655995751637E-2,6.5439227736703756E-2,6.5473861793759219E-2,6.54139481085909E-2,6.5398604598649393E-2,6.5383893106712374E-2,6.5371102354327124E-2,6.5360325050281193E-2,6.5351164521219002E-2,6.5363770812314884E-2,6.4188394388661849E-2,6.5348411655011457E-2,6.5352103012176962E-2,6.535703393325748E-2,6.536382550683785E-2,6.5372027793008269E-2,6.5381891045067697E-2,6.539341964864355E-2,6.5406483112776206E-2,6.5421501409238969E-2,6.4259514487432681E-2,0,0,0,0,0,0]
[null,"Prod. Quimicos",{"$f":"MIN(F389:AN389)","v":0},null,null,{"$f":"IFERROR(F68/SUM(F$66,F$78),0)","v":5.5689940447573548E-2},5.5151010310911359E-2,5.5425789440970853E-2,5.8852103733937094E-2,6.0891511260834051E-2,6.0894095203016405E-2,6.098050880812559E-2,6.0644268256190931E-2,6.0425784952319331E-2,5.9046968340197133E-2,6.0064506990001293E-2,5.9993814942525966E-2,5.9886362245979409E-2,5.9871273092983658E-2,5.9857047876915336E-2,5.9844922557915681E-2,5.9834868942215458E-2,5.982660114765409E-2,5.9841450560520981E-2,5.8765967038086654E-2,5.9828290769997634E-2,5.9832238213151964E-2,5.9837569225789186E-2,5.9844895712374301E-2,5.9853679168443273E-2,5.9864167915292282E-2,5.9876622165923481E-2,5.9890731212401495E-2,5.9906667966239467E-2,5.8845305060520485E-2,0,0,0,0,0,0]
[null,"Pessoal",{"$f":"MIN(F390:AN390)","v":0},null,null,{"$f":"IFERROR(F69/SUM(F$66,F$78),0)","v":0.44510014744198445},0.44608360062046115,0.44658577460734161,0.44430984536033363,0.43974290968417346,0.44250479323091091,0.44559627271000868,0.44610498841189439,0.44664157039047853,0.43819115490283028,0.44745089416572781,0.44808226469106682,0.44828439984576468,0.44840821264184361,0.44851688296110953,0.44861923895797162,0.44871664337476264,0.44880679433524412,0.44905371898617996,0.44115333694829534,0.44911251740746683,0.44910261043490729,0.44908729602523229,0.44906965702811202,0.44904640186415862,0.44901910480131196,0.44898737302897462,0.44895026432668278,0.44891010359214334,0.44077906182830767,0,0,0,0,0,0]
[null,"Outros Custos",{"$f":"MIN(F391:AN391)","v":0},null,null,{"$f":"IFERROR(F70/SUM(F$66,F$78),0)","v":0.42580986356966133},0.42353765298796209,0.42298825672301504,0.42368254912852416,0.42928210397275302,0.4275695098998829,0.42454598866273463,0.42467509307245144,0.42486381408205942,0.43620003511281458,0.42508167127907082,0.42558459986727892,0.42554401751852511,0.42548189180624507,0.42541337741596558,0.42534894873879714,0.42528600417966311,0.42522490499531901,0.42531989359172151,0.43548546399266158,0.42530459587392466,0.42530722083345396,0.42530970659905587,0.42531489901163611,0.425319969873106,0.42532643321014163,0.4253340674695883,0.42534082534285578,0.42535125327805035,0.4357113078094822,0,0,0,0,0,0]
[null,"Despesas Operacionais",{"$f":"MIN(F392:AN392)","v":0},null,null,{"$f":"IFERROR(F78/SUM(F$66,F$78),0)","v":0},{"$f":"IFERROR(G78/SUM(G$66,G$78),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Equity",{"$f":"SUM(F395:AN395)","v":250000},null,null,{"$f":"F377","v":120000},20000,110000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PL / Ativo",{"$f":"MIN(F396:AN396)","v":0.33511111111111114},null,null,{"$f":"IF(F14<>0,IFERROR(ROUND(F33,0)/ROUND(F14,0),1),1)","v":0.33511111111111114},1.2058472701970626,1.1729007783630789,1.0793187603964725,1.0530953479016003,1.0385558015116707,1.0303638215544466,1.0065368100495677,1.0059910589555194,1.0122089447666498,1.0107065361566665,1.0097025309088365,1.0088714529337419,1.0126260948153267,1.0116335017896141,1.0107890515815918,1.0100618013380112,1.0094278996031365,1.0088679493876718,1.0084880454059744,1.0078429256454831,1.0074018555872413,1.007005521280768,1.0066472509623565,1.0063218704273933,1.0060246884636888,1.0057522617273693,1.0055012988258878,1.0052692349313919,1,1,1,1,1,1,1]
[null,"ICSD",{"$f":"MIN(F397:AN397)","v":-16.301523758001114},null,null,{"$f":"IFERROR(F186/-(F231+F234+F361),0)","v":0},{"$f":"IFERROR(G186/-(G231+G234+G361),0)","v":0},0,0,0,0,0,-16.301523758001114,307.69553739045477,33.199025886408684,608.14156233195661,616.67668593666235,624.31471652391201,32.439565576000703,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Debt/EBITDA",{"$f":"MAX(F398:AN398)","v":0},null,null,{"$f":"IFERROR(IF(F31<>0,(F$31-F$16-F$17)/F$186,0),0)","v":0},0,0,0,0,0,-4.9195611167490032,-5.8602548238160699,-6.7469672761156012,-7.429060130805917,-8.4104488565238888,-9.2912689320384239,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"TIR Projeto Ajustada",null,null,{"$f":"IRR(F400:AN400)","v":{"$error":"#NUM!"}},{"$f":"F401+F403","v":-3295017.4324243669},{"$f":"G401+G403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo Positivo",null,null,null,{"$f":"IF(F229>0,F229,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo Negativo",null,null,null,{"$f":"IF(F229<0,F229,0)","v":-164550.23574371738},-197196.68032339404,-210083.22491002287,-233166.50369864082,-257676.74932489119,-264777.17535342323,-270008.8745767583,-276568.97112158331,-283174.77729608939,-295164.8628598107,-296819.50508263177,-300694.74146743742,-304459.87957255775,-307540.26703793975,-310486.83541643852,-313343.83234954532,-316108.92983112257,-318782.38342911407,-321257.1598150201,-327983.36240383424,-323160.48820221855,-322472.4847747403,-322182.45123972767,-321800.45403569972,-321327.8125474836,-320764.03118344297,-320107.7624916861,-319358.96368064336,-318515.83161658503,-349857.45843597123,0,0,0,0,0,0]
[null,"VPL Fluxo Negativo",null,null,null,{"$f":"NPV($D$229,F402:AN402)*(1+$D$229)","v":-3295017.4324243669}]
[]
[null,"TIR Acionista Ajustada",null,null,{"$f":"IRR(F405:AN405)","v":{"$error":"#NUM!"}},{"$f":"F406+F408","v":-1741811.2077317478},{"$f":"G406+G408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo Positivo",null,null,null,{"$f":"IF(F376>0,F376,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo Negativo",null,null,null,{"$f":"IF(F376<0,F376,0)","v":-164550.23574371738},-197196.68032339404,-210083.22491002287,-233166.50369864082,-257676.74932489119,-264777.17535342323,-270008.8745767583,-293568.97112158331,-282252.68178152631,-286242.76734524762,-296331.33686903951,-300206.57325384516,-303971.71135896549,-298052.09882434749,-310486.83541643852,-313343.83234954532,-316108.92983112257,-318782.38342911407,-321257.1598150201,-327983.36240383424,-323160.48820221855,-322472.4847747403,-322182.45123972767,-321800.45403569972,-321327.8125474836,-320764.03118344297,-320107.7624916861,-319358.96368064336,-318515.83161658503,-349857.45843597123,0,0,0,0,0,0]
[null,"VPL Fluxo Negativo",null,null,null,{"$f":"NPV($D$376,F407:AN407)*(1+$D$376)","v":-1741811.2077317478}]
[]
[null,"TIR Dividendos Ajustada",null,null,{"$f":"IRR(F410:AN410)","v":{"$error":"#NUM!"}},{"$f":"F411+F413","v":-321665.84538554476},{"$f":"G411+G413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo Positivo",null,null,null,{"$f":"IF(F380>0,F380,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo Negativo",null,null,null,{"$f":"IF(F380<0,F380,0)","v":-120000},-20000,-110000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8106231.5938914726,0,0,0,0,0,0]
[null,"VPL Fluxo Negativo",null,null,null,{"$f":"NPV($D$380,F412:AN412)*(1+$D$380)","v":-321665.84538554476}]
[]
["x","MACROECONOMIA"]
[]
[null,"Projeções - taxas mensais e acumuladas"]
[null,"Contraprestação",null,null,null,{"$f":"IF(PC!$E$6=\"Real\",1,E418*(1+F424))*F$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,F418*(1+G424))*G$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,G418*(1+H424))*H$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,H418*(1+I424))*I$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,I418*(1+J424))*J$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,J418*(1+K424))*K$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,K418*(1+L424))*L$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,L418*(1+M424))*M$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,M418*(1+N424))*N$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,N418*(1+O424))*O$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,O418*(1+P424))*P$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,P418*(1+Q424))*Q$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Q418*(1+R424))*R$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,R418*(1+S424))*S$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,S418*(1+T424))*T$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,T418*(1+U424))*U$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,U418*(1+V424))*V$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,V418*(1+W424))*W$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,W418*(1+X424))*X$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,X418*(1+Y424))*Y$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Y418*(1+Z424))*Z$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Z418*(1+AA424))*AA$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AA418*(1+AB424))*AB$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AB418*(1+AC424))*AC$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AC418*(1+AD424))*AD$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AD418*(1+AE424))*AE$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AE418*(1+AF424))*AF$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AF418*(1+AG424))*AG$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AG418*(1+AH424))*AH$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AH418*(1+AI424))*AI$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AI418*(1+AJ424))*AJ$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AJ418*(1+AK424))*AK$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AK418*(1+AL424))*AL$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AL418*(1+AM424))*AM$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AM418*(1+AN424))*AN$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AN418*(1+AO424))*AO$8","v":0}]
[null,"Tarifa",null,null,null,{"$f":"IF(PC!$E$6=\"Real\",1,E419*(1+F424))*F$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,F419*(1+G424))*G$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,G419*(1+H424))*H$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,H419*(1+I424))*I$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,I419*(1+J424))*J$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,J419*(1+K424))*K$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,K419*(1+L424))*L$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,L419*(1+M424))*M$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,M419*(1+N424))*N$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,N419*(1+O424))*O$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,O419*(1+P424))*P$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,P419*(1+Q424))*Q$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Q419*(1+R424))*R$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,R419*(1+S424))*S$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,S419*(1+T424))*T$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,T419*(1+U424))*U$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,U419*(1+V424))*V$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,V419*(1+W424))*W$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,W419*(1+X424))*X$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,X419*(1+Y424))*Y$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Y419*(1+Z424))*Z$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Z419*(1+AA424))*AA$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AA419*(1+AB424))*AB$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AB419*(1+AC424))*AC$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AC419*(1+AD424))*AD$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AD419*(1+AE424))*AE$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AE419*(1+AF424))*AF$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AF419*(1+AG424))*AG$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AG419*(1+AH424))*AH$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AH419*(1+AI424))*AI$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AI419*(1+AJ424))*AJ$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AJ419*(1+AK424))*AK$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AK419*(1+AL424))*AL$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AL419*(1+AM424))*AM$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AM419*(1+AN424))*AN$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AN419*(1+AO424))*AO$8","v":0}]
[null,"Opex",null,null,null,{"$f":"IF(PC!$E$6=\"Real\",1,E420*(1+F424))*F$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,F420*(1+G424))*G$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,G420*(1+H424))*H$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,H420*(1+I424))*I$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,I420*(1+J424))*J$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,J420*(1+K424))*K$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,K420*(1+L424))*L$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,L420*(1+M424))*M$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,M420*(1+N424))*N$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,N420*(1+O424))*O$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,O420*(1+P424))*P$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,P420*(1+Q424))*Q$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Q420*(1+R424))*R$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,R420*(1+S424))*S$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,S420*(1+T424))*T$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,T420*(1+U424))*U$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,U420*(1+V424))*V$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,V420*(1+W424))*W$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,W420*(1+X424))*X$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,X420*(1+Y424))*Y$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Y420*(1+Z424))*Z$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Z420*(1+AA424))*AA$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AA420*(1+AB424))*AB$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AB420*(1+AC424))*AC$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AC420*(1+AD424))*AD$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AD420*(1+AE424))*AE$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AE420*(1+AF424))*AF$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AF420*(1+AG424))*AG$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AG420*(1+AH424))*AH$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AH420*(1+AI424))*AI$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AI420*(1+AJ424))*AJ$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AJ420*(1+AK424))*AK$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AK420*(1+AL424))*AL$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AL420*(1+AM424))*AM$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AM420*(1+AN424))*AN$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AN420*(1+AO424))*AO$8","v":0}]
[null,"Capex",null,null,null,{"$f":"IF(PC!$E$6=\"Real\",1,E421*(1++F424))*F$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,F421*(1++G424))*G$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,G421*(1++H424))*H$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,H421*(1++I424))*I$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,I421*(1++J424))*J$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,J421*(1++K424))*K$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,K421*(1++L424))*L$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,L421*(1++M424))*M$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,M421*(1++N424))*N$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,N421*(1++O424))*O$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,O421*(1++P424))*P$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,P421*(1++Q424))*Q$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Q421*(1++R424))*R$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,R421*(1++S424))*S$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,S421*(1++T424))*T$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,T421*(1++U424))*U$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,U421*(1++V424))*V$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,V421*(1++W424))*W$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,W421*(1++X424))*X$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,X421*(1++Y424))*Y$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Y421*(1++Z424))*Z$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Z421*(1++AA424))*AA$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AA421*(1++AB424))*AB$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AB421*(1++AC424))*AC$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AC421*(1++AD424))*AD$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AD421*(1++AE424))*AE$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AE421*(1++AF424))*AF$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AF421*(1++AG424))*AG$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AG421*(1++AH424))*AH$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AH421*(1++AI424))*AI$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AI421*(1++AJ424))*AJ$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AJ421*(1++AK424))*AK$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AK421*(1++AL424))*AL$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AL421*(1++AM424))*AM$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AM421*(1++AN424))*AN$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AN421*(1++AO424))*AO$8","v":0}]
[]
[null,"Projeções - taxas anuais"]
[null,"IPCA",null,null,null,{"$f":"(1+SUMIFS($C433:$AN433,$C$432:$AN$432,YEAR(F$1)-1))^((12-F$10)/12)*(1+SUMIFS($C433:$AN433,$C$432:$AN$432,YEAR(F$1)))^(F$10/12)-1","v":3.0999999999999917E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,0,0,0,0,0,0]
[null,"IGPM",null,null,null,{"$f":"(1+SUMIFS($C434:$AN434,$C$432:$AN$432,YEAR(F$1)-1))^((12-F$10)/12)*(1+SUMIFS($C434:$AN434,$C$432:$AN$432,YEAR(F$1)))^(F$10/12)-1","v":3.0999999999999917E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,0,0,0,0,0,0]
[null,"TLP","termos reais",null,null,{"$f":"E435*F8","v":4.3799999999999999E-2},{"$f":"F435*G8","v":4.2799999999999998E-2},4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,0,0,0,0,0,0]
[null,"Selic",null,null,null,{"$f":"(1+SUMIFS($C436:$AN436,$C$432:$AN$432,YEAR(F$1)-1))^((12-F$10)/12)*(1+SUMIFS($C436:$AN436,$C$432:$AN$432,YEAR(F$1)))^(F$10/12)-1","v":6.4999999999999947E-2},6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,0,0,0,0,0,0]
[null,"CDI",null,null,null,{"$f":"(1+SUMIFS($C437:$AN437,$C$432:$AN$432,YEAR(F$1)-1))^((12-F$10)/12)*(1+SUMIFS($C437:$AN437,$C$432:$AN$432,YEAR(F$1)))^(F$10/12)-1","v":7.240000000000002E-2},5.9700000000000086E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,5.8899999999999952E-2,0,0,0,0,0,0]
[null,"TR",null,null,null,{"$f":"(1+SUMIFS($C438:$AN438,$C$432:$AN$432,YEAR(F$1)-1))^((12-F$10)/12)*(1+SUMIFS($C438:$AN438,$C$432:$AN$432,YEAR(F$1)))^(F$10/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fixed",null,null,null,{"$f":"(1+SUMIFS($C439:$AN439,$C$432:$AN$432,YEAR(F$1)-1))^((12-F$10)/12)*(1+SUMIFS($C439:$AN439,$C$432:$AN$432,YEAR(F$1)))^(F$10/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Projeções - taxas anuais - out/2021",{"$f":"D432-1","v":2021},{"$f":"E432-1","v":2022},{"$f":"F432-1","v":2023},{"$f":"1+YEAR($F$1)","v":2024},{"$f":"IF(F432=\"\",\"\",IF(F432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",F432+1))","v":2025},{"$f":"IF(G432=\"\",\"\",IF(G432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",G432+1))","v":2026},{"$f":"IF(H432=\"\",\"\",IF(H432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",H432+1))","v":2027},{"$f":"IF(I432=\"\",\"\",IF(I432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",I432+1))","v":2028},{"$f":"IF(J432=\"\",\"\",IF(J432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",J432+1))","v":2029},{"$f":"IF(K432=\"\",\"\",IF(K432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",K432+1))","v":2030},{"$f":"IF(L432=\"\",\"\",IF(L432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",L432+1))","v":2031},{"$f":"IF(M432=\"\",\"\",IF(M432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",M432+1))","v":2032},{"$f":"IF(N432=\"\",\"\",IF(N432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",N432+1))","v":2033},{"$f":"IF(O432=\"\",\"\",IF(O432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",O432+1))","v":2034},{"$f":"IF(P432=\"\",\"\",IF(P432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",P432+1))","v":2035},{"$f":"IF(Q432=\"\",\"\",IF(Q432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",Q432+1))","v":2036},{"$f":"IF(R432=\"\",\"\",IF(R432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",R432+1))","v":2037},{"$f":"IF(S432=\"\",\"\",IF(S432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",S432+1))","v":2038},{"$f":"IF(T432=\"\",\"\",IF(T432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",T432+1))","v":2039},{"$f":"IF(U432=\"\",\"\",IF(U432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",U432+1))","v":2040},{"$f":"IF(V432=\"\",\"\",IF(V432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",V432+1))","v":2041},{"$f":"IF(W432=\"\",\"\",IF(W432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",W432+1))","v":2042},{"$f":"IF(X432=\"\",\"\",IF(X432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",X432+1))","v":2043},{"$f":"IF(Y432=\"\",\"\",IF(Y432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",Y432+1))","v":2044},{"$f":"IF(Z432=\"\",\"\",IF(Z432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",Z432+1))","v":2045},{"$f":"IF(AA432=\"\",\"\",IF(AA432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AA432+1))","v":2046},{"$f":"IF(AB432=\"\",\"\",IF(AB432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AB432+1))","v":2047},{"$f":"IF(AC432=\"\",\"\",IF(AC432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AC432+1))","v":2048},{"$f":"IF(AD432=\"\",\"\",IF(AD432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AD432+1))","v":2049},{"$f":"IF(AE432=\"\",\"\",IF(AE432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AE432+1))","v":2050},{"$f":"IF(AF432=\"\",\"\",IF(AF432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AF432+1))","v":2051},{"$f":"IF(AG432=\"\",\"\",IF(AG432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AG432+1))","v":2052},{"$f":"IF(AH432=\"\",\"\",IF(AH432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AH432+1))","v":""},{"$f":"IF(AI432=\"\",\"\",IF(AI432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AI432+1))","v":""},{"$f":"IF(AJ432=\"\",\"\",IF(AJ432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AJ432+1))","v":""},{"$f":"IF(AK432=\"\",\"\",IF(AK432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AK432+1))","v":""},{"$f":"IF(AL432=\"\",\"\",IF(AL432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AL432+1))","v":""},{"$f":"IF(AM432=\"\",\"\",IF(AM432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AM432+1))","v":""},{"$f":"IF(AN432=\"\",\"\",IF(AN432+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AN432+1))","v":""}]
[null,"IPCA",{"$f":"Cons1!C433","v":8.4000000000000005E-2},{"$f":"Cons1!D433","v":4.2000000000000003E-2},{"$f":"Cons1!E433","v":3.1E-2},{"$f":"Cons1!F433","v":0.03},{"$f":"Cons1!G433","v":0.03},{"$f":"Cons1!H433","v":0.03},{"$f":"Cons1!I433","v":0.03},{"$f":"Cons1!J433","v":0.03},{"$f":"Cons1!K433","v":0.03},{"$f":"Cons1!L433","v":0.03},{"$f":"Cons1!M433","v":0.03},{"$f":"Cons1!N433","v":0.03},{"$f":"Cons1!O433","v":0.03},{"$f":"Cons1!P433","v":0.03},{"$f":"Cons1!Q433","v":0.03},{"$f":"Cons1!R433","v":0.03},{"$f":"Cons1!S433","v":0.03},{"$f":"Cons1!T433","v":0.03},{"$f":"Cons1!U433","v":0.03},{"$f":"Cons1!V433","v":0.03},{"$f":"Cons1!W433","v":0.03},{"$f":"Cons1!X433","v":0.03},{"$f":"Cons1!Y433","v":0.03},{"$f":"Cons1!Z433","v":0.03},{"$f":"Cons1!AA433","v":0.03},{"$f":"Cons1!AB433","v":0.03},{"$f":"Cons1!AC433","v":0.03},{"$f":"Cons1!AD433","v":0.03},{"$f":"Cons1!AE433","v":0.03},{"$f":"Cons1!AF433","v":0.03},{"$f":"Cons1!AG433","v":0.03},{"$f":"Cons1!AH433","v":0.03},{"$f":"Cons1!AI433","v":0.03},{"$f":"Cons1!AJ433","v":0.03},{"$f":"Cons1!AK433","v":0.03},{"$f":"Cons1!AL433","v":0.03},{"$f":"Cons1!AM433","v":0.03},{"$f":"Cons1!AN433","v":0.03},{"$f":"Cons1!AO433","v":0.03}]
[null,"IGPM",{"$f":"Cons1!C434","v":0.185},{"$f":"Cons1!D434","v":0.04},{"$f":"Cons1!E434","v":3.1E-2},{"$f":"Cons1!F434","v":0.03},{"$f":"Cons1!G434","v":0.03},{"$f":"Cons1!H434","v":0.03},{"$f":"Cons1!I434","v":0.03},{"$f":"Cons1!J434","v":0.03},{"$f":"Cons1!K434","v":0.03},{"$f":"Cons1!L434","v":0.03},{"$f":"Cons1!M434","v":0.03},{"$f":"Cons1!N434","v":0.03},{"$f":"Cons1!O434","v":0.03},{"$f":"Cons1!P434","v":0.03},{"$f":"Cons1!Q434","v":0.03},{"$f":"Cons1!R434","v":0.03},{"$f":"Cons1!S434","v":0.03},{"$f":"Cons1!T434","v":0.03},{"$f":"Cons1!U434","v":0.03},{"$f":"Cons1!V434","v":0.03},{"$f":"Cons1!W434","v":0.03},{"$f":"Cons1!X434","v":0.03},{"$f":"Cons1!Y434","v":0.03},{"$f":"Cons1!Z434","v":0.03},{"$f":"Cons1!AA434","v":0.03},{"$f":"Cons1!AB434","v":0.03},{"$f":"Cons1!AC434","v":0.03},{"$f":"Cons1!AD434","v":0.03},{"$f":"Cons1!AE434","v":0.03},{"$f":"Cons1!AF434","v":0.03},{"$f":"Cons1!AG434","v":0.03},{"$f":"Cons1!AH434","v":0.03},{"$f":"Cons1!AI434","v":0.03},{"$f":"Cons1!AJ434","v":0.03},{"$f":"Cons1!AK434","v":0.03},{"$f":"Cons1!AL434","v":0.03},{"$f":"Cons1!AM434","v":0.03},{"$f":"Cons1!AN434","v":0.03},{"$f":"Cons1!AO434","v":0.03}]
[null,"TLP",{"$f":"Cons1!C435","v":4.0599999999999997E-2},{"$f":"Cons1!D435","v":4.3799999999999999E-2},{"$f":"Cons1!E435","v":4.3799999999999999E-2},{"$f":"Cons1!F435","v":4.2799999999999998E-2},{"$f":"Cons1!G435","v":4.2299999999999997E-2},{"$f":"Cons1!H435","v":4.2299999999999997E-2},{"$f":"Cons1!I435","v":4.2299999999999997E-2},{"$f":"Cons1!J435","v":4.2299999999999997E-2},{"$f":"Cons1!K435","v":4.2299999999999997E-2},{"$f":"Cons1!L435","v":4.2299999999999997E-2},{"$f":"Cons1!M435","v":4.2299999999999997E-2},{"$f":"Cons1!N435","v":4.2299999999999997E-2},{"$f":"Cons1!O435","v":4.2299999999999997E-2},{"$f":"Cons1!P435","v":4.2299999999999997E-2},{"$f":"Cons1!Q435","v":4.2299999999999997E-2},{"$f":"Cons1!R435","v":4.2299999999999997E-2},{"$f":"Cons1!S435","v":4.2299999999999997E-2},{"$f":"Cons1!T435","v":4.2299999999999997E-2},{"$f":"Cons1!U435","v":4.2299999999999997E-2},{"$f":"Cons1!V435","v":4.2299999999999997E-2},{"$f":"Cons1!W435","v":4.2299999999999997E-2},{"$f":"Cons1!X435","v":4.2299999999999997E-2},{"$f":"Cons1!Y435","v":4.2299999999999997E-2},{"$f":"Cons1!Z435","v":4.2299999999999997E-2},{"$f":"Cons1!AA435","v":4.2299999999999997E-2},{"$f":"Cons1!AB435","v":4.2299999999999997E-2},{"$f":"Cons1!AC435","v":4.2299999999999997E-2},{"$f":"Cons1!AD435","v":4.2299999999999997E-2},{"$f":"Cons1!AE435","v":4.2299999999999997E-2},{"$f":"Cons1!AF435","v":4.2299999999999997E-2},{"$f":"Cons1!AG435","v":4.2299999999999997E-2},{"$f":"Cons1!AH435","v":4.2299999999999997E-2},{"$f":"Cons1!AI435","v":4.2299999999999997E-2},{"$f":"Cons1!AJ435","v":4.2299999999999997E-2},{"$f":"Cons1!AK435","v":4.2299999999999997E-2},{"$f":"Cons1!AL435","v":4.2299999999999997E-2},{"$f":"Cons1!AM435","v":4.2299999999999997E-2},{"$f":"Cons1!AN435","v":4.2299999999999997E-2},{"$f":"Cons1!AO435","v":9.7465000000000135E-2}]
[null,"Selic",{"$f":"Cons1!C436","v":8.2500000000000004E-2},{"$f":"Cons1!D436","v":0.09},{"$f":"Cons1!E436","v":6.5000000000000002E-2},{"$f":"Cons1!F436","v":0.06},{"$f":"Cons1!G436","v":0.06},{"$f":"Cons1!H436","v":0.06},{"$f":"Cons1!I436","v":0.06},{"$f":"Cons1!J436","v":0.06},{"$f":"Cons1!K436","v":0.06},{"$f":"Cons1!L436","v":0.06},{"$f":"Cons1!M436","v":0.06},{"$f":"Cons1!N436","v":0.06},{"$f":"Cons1!O436","v":0.06},{"$f":"Cons1!P436","v":0.06},{"$f":"Cons1!Q436","v":0.06},{"$f":"Cons1!R436","v":0.06},{"$f":"Cons1!S436","v":0.06},{"$f":"Cons1!T436","v":0.06},{"$f":"Cons1!U436","v":0.06},{"$f":"Cons1!V436","v":0.06},{"$f":"Cons1!W436","v":0.06},{"$f":"Cons1!X436","v":0.06},{"$f":"Cons1!Y436","v":0.06},{"$f":"Cons1!Z436","v":0.06},{"$f":"Cons1!AA436","v":0.06},{"$f":"Cons1!AB436","v":0.06},{"$f":"Cons1!AC436","v":0.06},{"$f":"Cons1!AD436","v":0.06},{"$f":"Cons1!AE436","v":0.06},{"$f":"Cons1!AF436","v":0.06},{"$f":"Cons1!AG436","v":0.06},{"$f":"Cons1!AH436","v":0.06},{"$f":"Cons1!AI436","v":0.06},{"$f":"Cons1!AJ436","v":0.06},{"$f":"Cons1!AK436","v":0.06},{"$f":"Cons1!AL436","v":0.06},{"$f":"Cons1!AM436","v":0.06},{"$f":"Cons1!AN436","v":0.06},{"$f":"Cons1!AO436","v":0.06}]
[null,"CDI",{"$f":"Cons1!C437","v":4.2799999999999998E-2},{"$f":"Cons1!D437","v":8.8200000000000001E-2},{"$f":"Cons1!E437","v":7.2400000000000006E-2},{"$f":"Cons1!F437","v":5.9700000000000003E-2},{"$f":"Cons1!G437","v":5.8900000000000001E-2},{"$f":"Cons1!H437","v":5.8900000000000001E-2},{"$f":"Cons1!I437","v":5.8900000000000001E-2},{"$f":"Cons1!J437","v":5.8900000000000001E-2},{"$f":"Cons1!K437","v":5.8900000000000001E-2},{"$f":"Cons1!L437","v":5.8900000000000001E-2},{"$f":"Cons1!M437","v":5.8900000000000001E-2},{"$f":"Cons1!N437","v":5.8900000000000001E-2},{"$f":"Cons1!O437","v":5.8900000000000001E-2},{"$f":"Cons1!P437","v":5.8900000000000001E-2},{"$f":"Cons1!Q437","v":5.8900000000000001E-2},{"$f":"Cons1!R437","v":5.8900000000000001E-2},{"$f":"Cons1!S437","v":5.8900000000000001E-2},{"$f":"Cons1!T437","v":5.8900000000000001E-2},{"$f":"Cons1!U437","v":5.8900000000000001E-2},{"$f":"Cons1!V437","v":5.8900000000000001E-2},{"$f":"Cons1!W437","v":5.8900000000000001E-2},{"$f":"Cons1!X437","v":5.8900000000000001E-2},{"$f":"Cons1!Y437","v":5.8900000000000001E-2},{"$f":"Cons1!Z437","v":5.8900000000000001E-2},{"$f":"Cons1!AA437","v":5.8900000000000001E-2},{"$f":"Cons1!AB437","v":5.8900000000000001E-2},{"$f":"Cons1!AC437","v":5.8900000000000001E-2},{"$f":"Cons1!AD437","v":5.8900000000000001E-2},{"$f":"Cons1!AE437","v":5.8900000000000001E-2},{"$f":"Cons1!AF437","v":5.8900000000000001E-2},{"$f":"Cons1!AG437","v":5.8900000000000001E-2},{"$f":"Cons1!AH437","v":5.8900000000000001E-2},{"$f":"Cons1!AI437","v":5.8900000000000001E-2},{"$f":"Cons1!AJ437","v":5.8900000000000001E-2},{"$f":"Cons1!AK437","v":5.8900000000000001E-2},{"$f":"Cons1!AL437","v":5.8900000000000001E-2},{"$f":"Cons1!AM437","v":5.8900000000000001E-2},{"$f":"Cons1!AN437","v":5.8900000000000001E-2},{"$f":"Cons1!AO437","v":5.8900000000000001E-2}]
[null,"TR",{"$f":"Cons1!C438","v":0},{"$f":"Cons1!D438","v":0},{"$f":"Cons1!E438","v":0},{"$f":"Cons1!F438","v":0},{"$f":"Cons1!G438","v":0},{"$f":"Cons1!H438","v":0},{"$f":"Cons1!I438","v":0},{"$f":"Cons1!J438","v":0},{"$f":"Cons1!K438","v":0},{"$f":"Cons1!L438","v":0},{"$f":"Cons1!M438","v":0},{"$f":"Cons1!N438","v":0},{"$f":"Cons1!O438","v":0},{"$f":"Cons1!P438","v":0},{"$f":"Cons1!Q438","v":0},{"$f":"Cons1!R438","v":0},{"$f":"Cons1!S438","v":0},{"$f":"Cons1!T438","v":0},{"$f":"Cons1!U438","v":0},{"$f":"Cons1!V438","v":0},{"$f":"Cons1!W438","v":0},{"$f":"Cons1!X438","v":0},{"$f":"Cons1!Y438","v":0},{"$f":"Cons1!Z438","v":0},{"$f":"Cons1!AA438","v":0},{"$f":"Cons1!AB438","v":0},{"$f":"Cons1!AC438","v":0},{"$f":"Cons1!AD438","v":0},{"$f":"Cons1!AE438","v":0},{"$f":"Cons1!AF438","v":0},{"$f":"Cons1!AG438","v":0},{"$f":"Cons1!AH438","v":0},{"$f":"Cons1!AI438","v":0},{"$f":"Cons1!AJ438","v":0},{"$f":"Cons1!AK438","v":0},{"$f":"Cons1!AL438","v":0},{"$f":"Cons1!AM438","v":0},{"$f":"Cons1!AN438","v":0},{"$f":"Cons1!AO438","v":0}]
[null,"Fixed",{"$f":"Cons1!C439","v":0},{"$f":"Cons1!D439","v":0},{"$f":"Cons1!E439","v":0},{"$f":"Cons1!F439","v":0},{"$f":"Cons1!G439","v":0},{"$f":"Cons1!H439","v":0},{"$f":"Cons1!I439","v":0},{"$f":"Cons1!J439","v":0},{"$f":"Cons1!K439","v":0},{"$f":"Cons1!L439","v":0},{"$f":"Cons1!M439","v":0},{"$f":"Cons1!N439","v":0},{"$f":"Cons1!O439","v":0},{"$f":"Cons1!P439","v":0},{"$f":"Cons1!Q439","v":0},{"$f":"Cons1!R439","v":0},{"$f":"Cons1!S439","v":0},{"$f":"Cons1!T439","v":0},{"$f":"Cons1!U439","v":0},{"$f":"Cons1!V439","v":0},{"$f":"Cons1!W439","v":0},{"$f":"Cons1!X439","v":0},{"$f":"Cons1!Y439","v":0},{"$f":"Cons1!Z439","v":0},{"$f":"Cons1!AA439","v":0},{"$f":"Cons1!AB439","v":0},{"$f":"Cons1!AC439","v":0},{"$f":"Cons1!AD439","v":0},{"$f":"Cons1!AE439","v":0},{"$f":"Cons1!AF439","v":0},{"$f":"Cons1!AG439","v":0},{"$f":"Cons1!AH439","v":0},{"$f":"Cons1!AI439","v":0},{"$f":"Cons1!AJ439","v":0},{"$f":"Cons1!AK439","v":0},{"$f":"Cons1!AL439","v":0},{"$f":"Cons1!AM439","v":0},{"$f":"Cons1!AN439","v":0},{"$f":"Cons1!AO439","v":0}]
[]
[]
[null,"TLP - spread"]
[null,3.2800000000000003E-2]
[]
[null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
[]
[null,"Fator Alpha",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[]
["x","Resumo da alavancagem "]
[]
[null,"Ponte",null,null,null,{"$f":"F359","v":0},{"$f":"G359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO359","v":0}]
[null,"BNDES1",null,null,null,{"$f":"F291","v":0},{"$f":"G291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO291","v":0}]
[null,"BNDES2",null,null,null,{"$f":"F308","v":0},{"$f":"G308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO308","v":0}]
[null,"BNDES3",null,null,null,{"$f":"F325","v":0},{"$f":"G325","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO325","v":0}]
[null,"CEF1",null,null,null,{"$f":"F239","v":0},{"$f":"G239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO239","v":0}]
[null,"CEF2",null,null,null,{"$f":"F257","v":0},{"$f":"G257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO257","v":0}]
[null,"CEF3",null,null,null,{"$f":"F274","v":0},{"$f":"G274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO274","v":0}]
[null,"DebInfra1",null,null,null,{"$f":"F342","v":0},{"$f":"G342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO342","v":0}]
[null,"Total com take out",null,null,null,{"$f":"SUM(F453:F460)","v":0},{"$f":"SUM(G453:G460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AO453:AO460)","v":0}]
[null,"Acumulado Total com take out",null,null,null,{"$f":"SUM($F$461:F461)","v":0},{"$f":"SUM($F$461:G461)","v":0},{"$f":"SUM($F$461:H461)","v":0},{"$f":"SUM($F$461:I461)","v":0},{"$f":"SUM($F$461:J461)","v":0},{"$f":"SUM($F$461:K461)","v":0},{"$f":"SUM($F$461:L461)","v":0},{"$f":"SUM($F$461:M461)","v":0},{"$f":"SUM($F$461:N461)","v":0},{"$f":"SUM($F$461:O461)","v":0},{"$f":"SUM($F$461:P461)","v":0},{"$f":"SUM($F$461:Q461)","v":0},{"$f":"SUM($F$461:R461)","v":0},{"$f":"SUM($F$461:S461)","v":0},{"$f":"SUM($F$461:T461)","v":0},{"$f":"SUM($F$461:U461)","v":0},{"$f":"SUM($F$461:V461)","v":0},{"$f":"SUM($F$461:W461)","v":0},{"$f":"SUM($F$461:X461)","v":0},{"$f":"SUM($F$461:Y461)","v":0},{"$f":"SUM($F$461:Z461)","v":0},{"$f":"SUM($F$461:AA461)","v":0},{"$f":"SUM($F$461:AB461)","v":0},{"$f":"SUM($F$461:AC461)","v":0},{"$f":"SUM($F$461:AD461)","v":0},{"$f":"SUM($F$461:AE461)","v":0},{"$f":"SUM($F$461:AF461)","v":0},{"$f":"SUM($F$461:AG461)","v":0},{"$f":"SUM($F$461:AH461)","v":0},{"$f":"SUM($F$461:AI461)","v":0},{"$f":"SUM($F$461:AJ461)","v":0},{"$f":"SUM($F$461:AK461)","v":0},{"$f":"SUM($F$461:AL461)","v":0},{"$f":"SUM($F$461:AM461)","v":0},{"$f":"SUM($F$461:AN461)","v":0},{"$f":"SUM($F$461:AO461)","v":0}]
[]
[null,"Total sem take out (A)",null,null,null,{"$f":"F461-F344-F361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Acumulado Total sem take out (A)",null,null,null,{"$f":"SUM($F$464:F464)","v":0},{"$f":"SUM($F$464:G464)","v":0},{"$f":"SUM($F$464:H464)","v":0},{"$f":"SUM($F$464:I464)","v":0},{"$f":"SUM($F$464:J464)","v":0},{"$f":"SUM($F$464:K464)","v":0},{"$f":"SUM($F$464:L464)","v":0},{"$f":"SUM($F$464:M464)","v":0},{"$f":"SUM($F$464:N464)","v":0},{"$f":"SUM($F$464:O464)","v":0},{"$f":"SUM($F$464:P464)","v":0},{"$f":"SUM($F$464:Q464)","v":0},{"$f":"SUM($F$464:R464)","v":0},{"$f":"SUM($F$464:S464)","v":0},{"$f":"SUM($F$464:T464)","v":0},{"$f":"SUM($F$464:U464)","v":0},{"$f":"SUM($F$464:V464)","v":0},{"$f":"SUM($F$464:W464)","v":0},{"$f":"SUM($F$464:X464)","v":0},{"$f":"SUM($F$464:Y464)","v":0},{"$f":"SUM($F$464:Z464)","v":0},{"$f":"SUM($F$464:AA464)","v":0},{"$f":"SUM($F$464:AB464)","v":0},{"$f":"SUM($F$464:AC464)","v":0},{"$f":"SUM($F$464:AD464)","v":0},{"$f":"SUM($F$464:AE464)","v":0},{"$f":"SUM($F$464:AF464)","v":0},{"$f":"SUM($F$464:AG464)","v":0},{"$f":"SUM($F$464:AH464)","v":0},{"$f":"SUM($F$464:AI464)","v":0},{"$f":"SUM($F$464:AJ464)","v":0},{"$f":"SUM($F$464:AK464)","v":0},{"$f":"SUM($F$464:AL464)","v":0},{"$f":"SUM($F$464:AM464)","v":0},{"$f":"SUM($F$464:AN464)","v":0},{"$f":"SUM($F$464:AO464)","v":0}]
[]
[null,"Fluxo de Caixa de Investimentos (B)",null,null,null,{"$f":"F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Máximo","Mediana","Média"]
["X","Alavancagem (A/B)",{"$f":"MAX(F470:AO470,1)","v":1},{"$f":"MEDIAN(F470:AO470)","v":0},{"$f":"AVERAGE(F470:AO470)","v":0},{"$f":"IF(F464<>0,(F464/F467)*-1,0)","v":0},{"$f":"IF(G464<>0,(G464/G467)*-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Alavancagem Acumulada (EoP)",{"$f":"MAX(F471:AO471,1)","v":{"$error":"#DIV/0!"}},{"$f":"MEDIAN(F471:AO471)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(F471:AO471)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$464:F464)/SUM($F$467:F467)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$464:G464)/SUM($F$467:G467)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$464:H464)/SUM($F$467:H467)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$464:I464)/SUM($F$467:I467)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$464:J464)/SUM($F$467:J467)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$464:K464)/SUM($F$467:K467)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$464:L464)/SUM($F$467:L467)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$464:M464)/SUM($F$467:M467)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$464:N464)/SUM($F$467:N467)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$464:O464)/SUM($F$467:O467)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$464:P464)/SUM($F$467:P467)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$464:Q464)/SUM($F$467:Q467)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$464:R464)/SUM($F$467:R467)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$464:S464)/SUM($F$467:S467)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$464:T464)/SUM($F$467:T467)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$464:U464)/SUM($F$467:U467)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$464:V464)/SUM($F$467:V467)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$464:W464)/SUM($F$467:W467)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$464:X464)/SUM($F$467:X467)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$464:Y464)/SUM($F$467:Y467)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$464:Z464)/SUM($F$467:Z467)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$464:AA464)/SUM($F$467:AA467)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$464:AB464)/SUM($F$467:AB467)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$464:AC464)/SUM($F$467:AC467)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$464:AD464)/SUM($F$467:AD467)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$464:AE464)/SUM($F$467:AE467)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$464:AF464)/SUM($F$467:AF467)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$464:AG464)/SUM($F$467:AG467)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$464:AH464)/SUM($F$467:AH467)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$464:AI464)/SUM($F$467:AI467)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$464:AJ464)/SUM($F$467:AJ467)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$464:AK464)/SUM($F$467:AK467)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$464:AL464)/SUM($F$467:AL467)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$464:AM464)/SUM($F$467:AM467)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$464:AN464)/SUM($F$467:AN467)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$464:AO464)/SUM($F$467:AO467)*-1","v":{"$error":"#DIV/0!"}}]
[]
[]
["x","ICSD"]
[]
[null,"EBITDA",null,null,null,{"$f":"F186","v":-179509.34808405532},{"$f":"G186","v":-198804.61961787939},-211108.55266385409,-235171.77197453054,-259722.65635674217,-265236.67708039423,-270442.71071279142,-277125.90388601896,-283724.67487882305,-296204.87994899141,-296875.38009478088,-301041.95613767894,-304770.59988481947,-307792.05496095069,-310731.8154578465,-313581.28843060887,-316338.71541298745,-319004.53506694373,-321461.94388302707,-328576.21863299853,-322668.14907214767,-322454.6971113396,-322157.70161503571,-321767.97698303277,-321287.7975987973,-320716.41605477442,-320052.43034958717,-319295.92125619395,-318444.91437662061,-323320.38223791949,0,0,0,0,0,0]
[null,"Exposição máxima de dívida",1.3,null,null,{"$f":"F186/$C$477","v":-138084.11391081178},{"$f":"G186/$C$477","v":-152926.63047529184},-162391.19435681083,-180901.36305733118,-199786.65873595551,-204028.21313876478,-208032.85439445495,-213173.77222001457,-218249.74990678695,-227849.90765307032,-228365.6769959853,-231570.73549052226,-234438.92298832265,-236763.11920073128,-239024.4734291127,-241216.37571585298,-243337.47339460574,-245388.10389764901,-247278.41837155927,-252750.93740999885,-248206.26851703666,-248042.07470103045,-247813.61662695053,-247513.82844848675,-247144.45969138254,-246704.93542674955,-246194.17719199014,-245612.24712014917,-244957.6264435543,-248707.98633686113,0,0,0,0,0,0]
[]
[null,{"$f":"B234","v":"Redução no endividamento"},null,null,null,{"$f":"F234","v":0},0,0,0,0,0,0,-17000,0,8000,0,0,0,9000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B231","v":"Despesas financeiras"},null,null,null,{"$f":"F231","v":0},{"$f":"G231","v":0},0,0,0,0,0,0,922.09551456310669,922.09551456310669,488.16821359223297,488.16821359223297,488.16821359223297,488.16821359223297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Takeout",null,null,null,{"$f":"F361","v":0},{"$f":"G361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SD com sinal negativo",null,null,null,{"$f":"SUM(F479:F481)","v":0},{"$f":"SUM(G479:G481)","v":0},0,0,0,0,0,-17000,922.09551456310669,8922.0955145631069,488.16821359223297,488.16821359223297,488.16821359223297,9488.1682135922329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"SD com sinal positivo",null,null,null,{"$f":"F482*-1","v":0},{"$f":"G482*-1","v":0},0,0,0,0,0,17000,-922.09551456310669,-8922.0955145631069,-488.16821359223297,-488.16821359223297,-488.16821359223297,-9488.1682135922329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ajuste",null,null,null,{"$f":"IF(F484>F477,F477-F484,0)","v":-138084.11391081178},{"$f":"IF(G484>G477,G477-G484,0)","v":-152926.63047529184},{"$f":"IF(H484>H477,H477-H484,0)","v":-162391.19435681083},-180901.36305733118,-199786.65873595551,{"$f":"IF(K484>K477,K477-K484,0)","v":-204028.21313876478},-208032.85439445495,-230173.77222001457,-217327.65439222383,-218927.8121385072,-227877.50878239307,-231082.56727693003,-233950.75477473042,-227274.95098713905,-239024.4734291127,-241216.37571585298,-243337.47339460574,-245388.10389764901,-247278.41837155927,-252750.93740999885,-248206.26851703666,-248042.07470103045,-247813.61662695053,-247513.82844848675,-247144.45969138254,-246704.93542674955,-246194.17719199014,-245612.24712014917,-244957.6264435543,-248707.98633686113,0,0,0,0,0,0]
[null,"Folga das dívidas",null,null,null,{"$f":"F477-F484","v":-138084.11391081178},{"$f":"G477-G484","v":-152926.63047529184},-162391.19435681083,-180901.36305733118,-199786.65873595551,-204028.21313876478,-208032.85439445495,-230173.77222001457,-217327.65439222383,-218927.8121385072,-227877.50878239307,-231082.56727693003,-233950.75477473042,-227274.95098713905,-239024.4734291127,-241216.37571585298,-243337.47339460574,-245388.10389764901,-247278.41837155927,-252750.93740999885,-248206.26851703666,-248042.07470103045,-247813.61662695053,-247513.82844848675,-247144.45969138254,-246704.93542674955,-246194.17719199014,-245612.24712014917,-244957.6264435543,-248707.98633686113,0,0,0,0,0,0]
[]
["x","Check dividendos"]
[]
[]
[]
["x"]

{"sheet":"Fiscal Soc - Cons1","index":12,"n_rows":44,"n_cols":41,"rows_kept":44,"cut":false,"hidden":true,"merged":[]}
[null,"DRE",{"$f":"Cons1!C1","v":0},null,null,{"$f":"Cons1!F1","v":"2023-12-31"},{"$f":"Cons1!G1","v":"2024-12-31"},{"$f":"Cons1!H1","v":"2025-12-31"},{"$f":"Cons1!I1","v":"2026-12-31"},{"$f":"Cons1!J1","v":"2027-12-31"},{"$f":"Cons1!K1","v":"2028-12-31"},{"$f":"Cons1!L1","v":"2029-12-31"},{"$f":"Cons1!M1","v":"2030-12-31"},{"$f":"Cons1!N1","v":"2031-12-31"},{"$f":"Cons1!O1","v":"2032-12-31"},{"$f":"Cons1!P1","v":"2033-12-31"},{"$f":"Cons1!Q1","v":"2034-12-31"},{"$f":"Cons1!R1","v":"2035-12-31"},{"$f":"Cons1!S1","v":"2036-12-31"},{"$f":"Cons1!T1","v":"2037-12-31"},{"$f":"Cons1!U1","v":"2038-12-31"},{"$f":"Cons1!V1","v":"2039-12-31"},{"$f":"Cons1!W1","v":"2040-12-31"},{"$f":"Cons1!X1","v":"2041-12-31"},{"$f":"Cons1!Y1","v":"2042-12-31"},{"$f":"Cons1!Z1","v":"2043-12-31"},{"$f":"Cons1!AA1","v":"2044-12-31"},{"$f":"Cons1!AB1","v":"2045-12-31"},{"$f":"Cons1!AC1","v":"2046-12-31"},{"$f":"Cons1!AD1","v":"2047-12-31"},{"$f":"Cons1!AE1","v":"2048-12-31"},{"$f":"Cons1!AF1","v":"2049-12-31"},{"$f":"Cons1!AG1","v":"2050-12-31"},{"$f":"Cons1!AH1","v":"2051-12-31"},{"$f":"Cons1!AI1","v":"2052-12-31"},{"$f":"Cons1!AJ1","v":"2053-12-31"},{"$f":"Cons1!AK1","v":"2054-12-31"},{"$f":"Cons1!AL1","v":"2055-12-31"},{"$f":"Cons1!AM1","v":"2056-12-31"},{"$f":"Cons1!AN1","v":"2057-12-31"},{"$f":"Cons1!AO1","v":"2058-12-31"}]
[null,"Receita Bruta Fiscal Base Deduções",{"$f":"SUM(F2:AO2)","v":10615857.130094653},null,null,{"$f":"SUM(F4:F5)","v":38876.769419480683},{"$f":"SUM(G4:G5)","v":94510.436887391726},{"$f":"SUM(H4:H5)","v":131656.8366225296},165485.94098896653,{"$f":"SUM(J4:J5)","v":197575.16011030477},229352.41471512528,261195.5098244361,293168.30837650294,325254.79609635135,357439.38077677542,387805.75234767242,399238.43701029586,407300.6398250669,412900.8560420259,418277.31466069492,423498.9940201281,428481.91008400975,433322.39471665502,434533.19737901108,435158.31315389695,435144.42880396231,435049.93063361407,434900.08386985853,434698.08808377176,434444.31516455719,434137.46551220189,433780.88769837085,433371.13715639443,432907.54769696761,432389.88241763233,0,0,0,0,0,0]
[null,"Receita Bruta IFRS",{"$f":"SUM(F3:AO3)","v":10615857.130094565},null,null,{"$f":"F5+SUM(F6:F7)","v":212513.52811934164},{"$f":"G5+SUM(G6:G7)","v":456897.08743351739},{"$f":"H5+SUM(H6:H7)","v":318266.13837977173},{"$f":"I5+SUM(I6:I7)","v":342061.96759241185},412108.59264623228,417905.67309783434,407282.82947023952,447279.28006734885,450073.24422615318,469999.25258839148,469121.83915321471,396936.32609384815,400726.76389810722,400609.40346550965,399933.63231868262,398533.30180595466,395653.00393064349,391875.30206456321,375533.59319375991,367964.40373098978,346285.73122729664,334208.2010410006,320868.82068251632,305326.13076257566,288072.21582346119,268818.96503664914,246411.55267321409,221391.3551013706,192672.9846730018,160526.00979697556,-9.7197978620242444E-9,0,0,0,0,0]
["Capex",{"$f":"Cons1!B45","v":"Contraprestação Fixa"},6960775.5977741135,null,null,{"$f":"Cons1!F45","v":0},{"$f":"Cons1!G45","v":48352.151071052307},{"$f":"Cons1!H45","v":76500.279761384096},{"$f":"Cons1!I45","v":100567.36031655445},{"$f":"Cons1!J45","v":123289.62171675102},{"$f":"Cons1!K45","v":146150.31266889573},{"$f":"Cons1!L45","v":169159.11440415637},{"$f":"Cons1!M45","v":192246.74959232297},{"$f":"Cons1!N45","v":215407.68098806261},{"$f":"Cons1!O45","v":238635.25320490167},{"$f":"Cons1!P45","v":260022.3418165317},{"$f":"Cons1!Q45","v":264433.12504101114},{"$f":"Cons1!R45","v":268704.43075555516},{"$f":"Cons1!S45","v":272838.45308317803},{"$f":"Cons1!T45","v":276798.13155292277},{"$f":"Cons1!U45","v":280653.70891751611},{"$f":"Cons1!V45","v":284322.01414589246},{"$f":"Cons1!W45","v":287899.6052874942},{"$f":"Cons1!X45","v":287899.6052874942},{"$f":"Cons1!Y45","v":287899.6052874942},{"$f":"Cons1!Z45","v":287899.6052874942},{"$f":"Cons1!AA45","v":287899.6052874942},{"$f":"Cons1!AB45","v":287899.6052874942},{"$f":"Cons1!AC45","v":287899.6052874942},{"$f":"Cons1!AD45","v":287899.6052874942},{"$f":"Cons1!AE45","v":287899.6052874942},{"$f":"Cons1!AF45","v":287899.6052874942},{"$f":"Cons1!AG45","v":287899.6052874942},{"$f":"Cons1!AH45","v":287899.6052874942},{"$f":"Cons1!AI45","v":287899.6052874942},{"$f":"Cons1!AJ45","v":0},{"$f":"Cons1!AK45","v":0},{"$f":"Cons1!AL45","v":0},{"$f":"Cons1!AM45","v":0},{"$f":"Cons1!AN45","v":0},{"$f":"Cons1!AO45","v":0}]
[null,{"$f":"Cons1!B46","v":"Contraprestação Variável"},3655081.5323205385,null,null,{"$f":"Cons1!F46","v":38876.769419480683},{"$f":"Cons1!G46","v":46158.285816339412},{"$f":"Cons1!H46","v":55156.556861145495},{"$f":"Cons1!I46","v":64918.580672412085},{"$f":"Cons1!J46","v":74285.538393553754},{"$f":"Cons1!K46","v":83202.102046229542},{"$f":"Cons1!L46","v":92036.395420279718},{"$f":"Cons1!M46","v":100921.55878417994},{"$f":"Cons1!N46","v":109847.11510828871},{"$f":"Cons1!O46","v":118804.12757187376},{"$f":"Cons1!P46","v":127783.41053114072},{"$f":"Cons1!Q46","v":134805.31196928472},{"$f":"Cons1!R46","v":138596.20906951171},{"$f":"Cons1!S46","v":140062.40295884787},{"$f":"Cons1!T46","v":141479.18310777217},{"$f":"Cons1!U46","v":142845.28510261199},{"$f":"Cons1!V46","v":144159.89593811726},{"$f":"Cons1!W46","v":145422.78942916082},{"$f":"Cons1!X46","v":146633.59209151688},{"$f":"Cons1!Y46","v":147258.70786640275},{"$f":"Cons1!Z46","v":147244.82351646814},{"$f":"Cons1!AA46","v":147150.32534611985},{"$f":"Cons1!AB46","v":147000.47858236436},{"$f":"Cons1!AC46","v":146798.48279627759},{"$f":"Cons1!AD46","v":146544.70987706297},{"$f":"Cons1!AE46","v":146237.86022470766},{"$f":"Cons1!AF46","v":145881.28241087668},{"$f":"Cons1!AG46","v":145471.53186890026},{"$f":"Cons1!AH46","v":145007.94240947344},{"$f":"Cons1!AI46","v":144490.27713013813},{"$f":"Cons1!AJ46","v":0},{"$f":"Cons1!AK46","v":0},{"$f":"Cons1!AL46","v":0},{"$f":"Cons1!AM46","v":0},{"$f":"Cons1!AN46","v":0},{"$f":"Cons1!AO46","v":0}]
["Capex",{"$f":"Cons1!B53","v":"Receita Financeira - Remuneração do Ativo Financeiro"},4528477.057629033,null,null,{"$f":"Cons1!F53","v":20240.570436159047},{"$f":"Cons1!G53","v":62483.426041298175},{"$f":"Cons1!H53","v":84236.18590932111},{"$f":"Cons1!I53","v":104819.38229334225},{"$f":"Cons1!J53","v":129827.21522381202},{"$f":"Cons1!K53","v":151806.57913176992},{"$f":"Cons1!L53","v":168835.75374468518},{"$f":"Cons1!M53","v":186800.23316050592},{"$f":"Cons1!N53","v":201350.12806766847},{"$f":"Cons1!O53","v":214471.05954984474},{"$f":"Cons1!P53","v":223949.95097182406},{"$f":"Cons1!Q53","v":223681.59743594201},{"$f":"Cons1!R53","v":222915.29080977308},{"$f":"Cons1!S53","v":221482.49504981696},{"$f":"Cons1!T53","v":219344.20015602771},{"$f":"Cons1!U53","v":216433.9877359611},{"$f":"Cons1!V53","v":212607.17253672189},{"$f":"Cons1!W53","v":207775.74856589799},{"$f":"Cons1!X53","v":200898.25526805726},{"$f":"Cons1!Y53","v":193065.56438659396},{"$f":"Cons1!Z53","v":182707.44240463086},{"$f":"Cons1!AA53","v":170952.47677404384},{"$f":"Cons1!AB53","v":157660.02745772613},{"$f":"Cons1!AC53","v":142579.33697357736},{"$f":"Cons1!AD53","v":125516.96602870729},{"$f":"Cons1!AE53","v":106246.04218556201},{"$f":"Cons1!AF53","v":84404.686406118955},{"$f":"Cons1!AG53","v":59694.5285924567},{"$f":"Cons1!AH53","v":31690.75433120424},{"$f":"Cons1!AI53","v":-8.5867759447492626E-9},{"$f":"Cons1!AJ53","v":-9.7197978620242444E-9},{"$f":"Cons1!AK53","v":0},{"$f":"Cons1!AL53","v":0},{"$f":"Cons1!AM53","v":0},{"$f":"Cons1!AN53","v":0},{"$f":"Cons1!AO53","v":0}]
["Capex - Amortização (deprecia)",{"$f":"Cons1!B54","v":"Receita de Construção - Ativo Financeiro"},2432298.5401449963,null,null,{"$f":"Cons1!F54","v":153396.18826370189},{"$f":"Cons1!G54","v":348255.37557587976},{"$f":"Cons1!H54","v":178873.39560930512},{"$f":"Cons1!I54","v":172324.00462665755},{"$f":"Cons1!J54","v":207995.8390288665},{"$f":"Cons1!K54","v":182896.99191983487},{"$f":"Cons1!L54","v":146410.68030527464},{"$f":"Cons1!M54","v":159557.48812266302},{"$f":"Cons1!N54","v":138876.00105019601},{"$f":"Cons1!O54","v":136724.06546667297},{"$f":"Cons1!P54","v":117388.47765024997},{"$f":"Cons1!Q54","v":38449.416688621415},{"$f":"Cons1!R54","v":39215.264018822447},{"$f":"Cons1!S54","v":39064.505456844774},{"$f":"Cons1!T54","v":39110.249054882763},{"$f":"Cons1!U54","v":39254.028967381557},{"$f":"Cons1!V54","v":38885.935455804349},{"$f":"Cons1!W54","v":38676.76406950441},{"$f":"Cons1!X54","v":28001.745834185767},{"$f":"Cons1!Y54","v":27640.131477993087},{"$f":"Cons1!Z54","v":16333.465306197679},{"$f":"Cons1!AA54","v":16105.398920836917},{"$f":"Cons1!AB54","v":16208.314642425788},{"$f":"Cons1!AC54","v":15948.310992720717},{"$f":"Cons1!AD54","v":16010.53991769092},{"$f":"Cons1!AE54","v":16335.062626379469},{"$f":"Cons1!AF54","v":16125.583856218453},{"$f":"Cons1!AG54","v":16225.294640013626},{"$f":"Cons1!AH54","v":15974.28793232412},{"$f":"Cons1!AI54","v":16035.732666846008},{"$f":"Cons1!AJ54","v":0},{"$f":"Cons1!AK54","v":0},{"$f":"Cons1!AL54","v":0},{"$f":"Cons1!AM54","v":0},{"$f":"Cons1!AN54","v":0},{"$f":"Cons1!AO54","v":0}]
[null,{"$f":"Cons1!B56","v":"Deduções"},-981966.7845337555,null,null,{"$f":"Cons1!F56","v":-3596.1011713019629},{"$f":"Cons1!G56","v":-8742.2154120837349},{"$f":"Cons1!H56","v":-12178.257387583988},{"$f":"Cons1!I56","v":-15307.449541479404},{"$f":"Cons1!J56","v":-18275.702310203193},{"$f":"Cons1!K56","v":-21215.098361149088},{"$f":"Cons1!L56","v":-24160.584658760337},{"$f":"Cons1!M56","v":-27118.068524826522},{"$f":"Cons1!N56","v":-30086.0686389125},{"$f":"Cons1!O56","v":-33063.142721851727},{"$f":"Cons1!P56","v":-35872.032092159701},{"$f":"Cons1!Q56","v":-36929.555423452366},{"$f":"Cons1!R56","v":-37675.309183818688},{"$f":"Cons1!S56","v":-38193.329183887392},{"$f":"Cons1!T56","v":-38690.651606114276},{"$f":"Cons1!U56","v":-39173.656946861847},{"$f":"Cons1!V56","v":-39634.576682770901},{"$f":"Cons1!W56","v":-40082.321511290589},{"$f":"Cons1!X56","v":-40194.320757558526},{"$f":"Cons1!Y56","v":-40252.143966735464},{"$f":"Cons1!Z56","v":-40250.859664366515},{"$f":"Cons1!AA56","v":-40242.118583609299},{"$f":"Cons1!AB56","v":-40228.25775796191},{"$f":"Cons1!AC56","v":-40209.573147748888},{"$f":"Cons1!AD56","v":-40186.099152721537},{"$f":"Cons1!AE56","v":-40157.715559878678},{"$f":"Cons1!AF56","v":-40124.7321120993},{"$f":"Cons1!AG56","v":-40086.830186966487},{"$f":"Cons1!AH56","v":-40043.9481619695},{"$f":"Cons1!AI56","v":-39996.064123630989},{"$f":"Cons1!AJ56","v":0},{"$f":"Cons1!AK56","v":0},{"$f":"Cons1!AL56","v":0},{"$f":"Cons1!AM56","v":0},{"$f":"Cons1!AN56","v":0},{"$f":"Cons1!AO56","v":0}]
[null,"Receita Líquida Fiscal",9633890.3455608953,null,null,{"$f":"F2+F8","v":35280.668248178721},{"$f":"G2+G8","v":85768.22147530799},119478.57923494562,150178.49144748712,179299.45780010158,208137.3163539762,237034.92516567576,266050.23985167639,295168.72745743883,324376.23805492371,351933.72025551274,362308.88158684352,369625.33064124821,374707.5268581385,379586.66305458063,384325.33707326627,388847.33340123884,393240.0732053644,394338.87662145257,394906.16918716149,394893.56913959578,394807.81205000478,394671.8261118966,394488.51493602287,394258.21601183567,393979.74995232321,393656.15558627155,393284.30696942797,392863.59953499812,392393.81829400134,0,0,0,0,0,0]
[null,"Receita Líquida IFRS",9633890.3455608133,null,null,{"$f":"F3+F8","v":208917.42694803968},{"$f":"G3+G8","v":448154.87202143366},306087.88099218777,326754.51805093244,393832.89033602912,396690.57473668526,383122.24481147918,420161.2115425223,419987.17558724066,436936.10986653977,433249.80706105498,360006.77067039581,363051.45471428853,362416.07428162225,361242.98071256833,359359.64485909283,356018.42724787258,351792.98055327265,335339.2724362014,327712.25976425433,306034.87156293012,293966.08245739131,280640.5629245544,265116.55761482677,247886.11667073966,228661.24947677046,206286.82056111479,181304.52491440412,152629.03651103232,120529.94567334457,-9.7197978620242444E-9,0,0,0,0,0]
["Capex",{"$f":"Cons1!B63","v":"Custo de Construção"},-2432298.5401449963,null,null,{"$f":"Cons1!F63","v":-153396.18826370189},{"$f":"Cons1!G63","v":-348255.37557587976},{"$f":"Cons1!H63","v":-178873.39560930512},{"$f":"Cons1!I63","v":-172324.00462665755},{"$f":"Cons1!J63","v":-207995.8390288665},{"$f":"Cons1!K63","v":-182896.99191983487},{"$f":"Cons1!L63","v":-146410.68030527464},{"$f":"Cons1!M63","v":-159557.48812266302},{"$f":"Cons1!N63","v":-138876.00105019601},{"$f":"Cons1!O63","v":-136724.06546667297},{"$f":"Cons1!P63","v":-117388.47765024997},{"$f":"Cons1!Q63","v":-38449.416688621415},{"$f":"Cons1!R63","v":-39215.264018822447},{"$f":"Cons1!S63","v":-39064.505456844774},{"$f":"Cons1!T63","v":-39110.249054882763},{"$f":"Cons1!U63","v":-39254.028967381557},{"$f":"Cons1!V63","v":-38885.935455804349},{"$f":"Cons1!W63","v":-38676.76406950441},{"$f":"Cons1!X63","v":-28001.745834185767},{"$f":"Cons1!Y63","v":-27640.131477993087},{"$f":"Cons1!Z63","v":-16333.465306197679},{"$f":"Cons1!AA63","v":-16105.398920836917},{"$f":"Cons1!AB63","v":-16208.314642425788},{"$f":"Cons1!AC63","v":-15948.310992720717},{"$f":"Cons1!AD63","v":-16010.53991769092},{"$f":"Cons1!AE63","v":-16335.062626379469},{"$f":"Cons1!AF63","v":-16125.583856218453},{"$f":"Cons1!AG63","v":-16225.294640013626},{"$f":"Cons1!AH63","v":-15974.28793232412},{"$f":"Cons1!AI63","v":-16035.732666846008},{"$f":"Cons1!AJ63","v":0},{"$f":"Cons1!AK63","v":0},{"$f":"Cons1!AL63","v":0},{"$f":"Cons1!AM63","v":0},{"$f":"Cons1!AN63","v":0},{"$f":"Cons1!AO63","v":0}]
[null,{"$f":"Cons1!B66","v":"Custos Operacionais"},{"$f":"SUM(F12:AO12)","v":-3491444.8734783521},null,null,{"$f":"Cons1!F66*-1","v":-36512.941260343832},{"$f":"Cons1!G66*-1","v":-43798.807252504237},{"$f":"Cons1!H66*-1","v":-51585.681741174179},{"$f":"Cons1!I66*-1","v":-61728.581102475793},{"$f":"Cons1!J66*-1","v":-72293.099431932409},{"$f":"Cons1!K66*-1","v":-79928.270868267413},{"$f":"Cons1!L66*-1","v":-88174.052990878379},{"$f":"Cons1!M66*-1","v":-96699.540122477018},{"$f":"Cons1!N66*-1","v":-105136.69019535914},{"$f":"Cons1!O66*-1","v":-114287.08462511696},{"$f":"Cons1!P66*-1","v":-122137.9964474406},{"$f":"Cons1!Q66*-1","v":-128571.94830529417},{"$f":"Cons1!R66*-1","v":-132273.75119549682},{"$f":"Cons1!S66*-1","v":-133682.08069910077},{"$f":"Cons1!T66*-1","v":-135044.58800442331},{"$f":"Cons1!U66*-1","v":-136359.91544358409},{"$f":"Cons1!V66*-1","v":-137623.68141170093},{"$f":"Cons1!W66*-1","v":-138839.51227002821},{"$f":"Cons1!X66*-1","v":-139950.92538293824},{"$f":"Cons1!Y66*-1","v":-141175.88199585839},{"$f":"Cons1!Z66*-1","v":-140507.22148420897},{"$f":"Cons1!AA66*-1","v":-140417.14063455147},{"$f":"Cons1!AB66*-1","v":-140276.20834394565},{"$f":"Cons1!AC66*-1","v":-140083.78843736844},{"$f":"Cons1!AD66*-1","v":-139844.13609925425},{"$f":"Cons1!AE66*-1","v":-139555.35133533273},{"$f":"Cons1!AF66*-1","v":-139216.59675089765},{"$f":"Cons1!AG66*-1","v":-138829.4358444126},{"$f":"Cons1!AH66*-1","v":-138389.37535572401},{"$f":"Cons1!AI66*-1","v":-138520.58844626139},{"$f":"Cons1!AJ66*-1","v":0},{"$f":"Cons1!AK66*-1","v":0},{"$f":"Cons1!AL66*-1","v":0},{"$f":"Cons1!AM66*-1","v":0},{"$f":"Cons1!AN66*-1","v":0},{"$f":"Cons1!AO66*-1","v":0}]
[null,{"$f":"Cons1!B72","v":"Crédito de PIS/COFINS - Opex"},{"$f":"SUM(F13:AO13)","v":175321.71065842637},null,null,{"$f":"Cons1!F72","v":1902.9522281003224},{"$f":"Cons1!G72","v":2179.2202481400059},{"$f":"Cons1!H72","v":2602.0510023989555},{"$f":"Cons1!I72","v":3132.5123637673701},{"$f":"Cons1!J72","v":3701.1318151081578},{"$f":"Cons1!K72","v":4046.7282665796329},{"$f":"Cons1!L72","v":4456.7984815246427},{"$f":"Cons1!M72","v":4868.704790764169},{"$f":"Cons1!N72","v":5285.6060098408552},{"$f":"Cons1!O72","v":5758.9713788133413},{"$f":"Cons1!P72","v":6118.7308888033322},{"$f":"Cons1!Q72","v":6449.8308769752466},{"$f":"Cons1!R72","v":6628.3086751630317},{"$f":"Cons1!S72","v":6697.2621540132086},{"$f":"Cons1!T72","v":6763.974976936056},{"$f":"Cons1!U72","v":6828.4203495208785},{"$f":"Cons1!V72","v":6890.4980258635878},{"$f":"Cons1!W72","v":6950.2578219953957},{"$f":"Cons1!X72","v":7007.1668754057637},{"$f":"Cons1!Y72","v":7094.5017229875384},{"$f":"Cons1!Z72","v":7038.1798594856909},{"$f":"Cons1!AA72","v":7033.9183213387751},{"$f":"Cons1!AB72","v":7027.1527122515126},{"$f":"Cons1!AC72","v":7017.9882263876116},{"$f":"Cons1!AD72","v":7006.4912872177656},{"$f":"Cons1!AE72","v":6992.5813411159679},{"$f":"Cons1!AF72","v":6976.3883852125255},{"$f":"Cons1!AG72","v":6957.8315836007951},{"$f":"Cons1!AH72","v":6936.7946614344064},{"$f":"Cons1!AI72","v":6970.7553276798681},{"$f":"Cons1!AJ72","v":0},{"$f":"Cons1!AK72","v":0},{"$f":"Cons1!AL72","v":0},{"$f":"Cons1!AM72","v":0},{"$f":"Cons1!AN72","v":0},{"$f":"Cons1!AO72","v":0}]
["Capex","Depreciação dos Ativos Fiscais",-2432298.5401449958,null,null,{"$f":"Cons1!F87*-1","v":-5113.2062754567296},{"$f":"Cons1!G87*-1","v":-17122.01232979741},{"$f":"Cons1!H87*-1","v":-23510.34788727259},{"$f":"Cons1!I87*-1","v":-29892.718429000652},{"$f":"Cons1!J87*-1","v":-37892.558391649363},{"$f":"Cons1!K87*-1","v":-45208.438068442752},{"$f":"Cons1!L87*-1","v":-51308.88308116253},{"$f":"Cons1!M87*-1","v":-58246.165173452224},{"$f":"Cons1!N87*-1","v":-64558.710675733862},{"$f":"Cons1!O87*-1","v":-71069.380459861131},{"$f":"Cons1!P87*-1","v":-76938.804342373653},{"$f":"Cons1!Q87*-1","v":-78962.457852301086},{"$f":"Cons1!R87*-1","v":-81141.083631124551},{"$f":"Cons1!S87*-1","v":-83438.9957168213},{"$f":"Cons1!T87*-1","v":-85883.386282751468},{"$f":"Cons1!U87*-1","v":-88500.321547243555},{"$f":"Cons1!V87*-1","v":-91277.888365515304},{"$f":"Cons1!W87*-1","v":-94253.024063169491},{"$f":"Cons1!X87*-1","v":-96586.502882684959},{"$f":"Cons1!Y87*-1","v":-99099.242107957049},{"$f":"Cons1!Z87*-1","v":-100732.58863857682},{"$f":"Cons1!AA87*-1","v":-102522.0774075587},{"$f":"Cons1!AB87*-1","v":-104548.11673786193},{"$f":"Cons1!AC87*-1","v":-106826.44687967918},{"$f":"Cons1!AD87*-1","v":-109494.87019929432},{"$f":"Cons1!AE87*-1","v":-112761.88272457023},{"$f":"Cons1!AF87*-1","v":-116793.27868862484},{"$f":"Cons1!AG87*-1","v":-122201.71023529602},{"$f":"Cons1!AH87*-1","v":-130188.85420145809},{"$f":"Cons1!AI87*-1","v":-146224.58686830409},{"$f":"Cons1!AJ87*-1","v":0},{"$f":"Cons1!AK87*-1","v":0},{"$f":"Cons1!AL87*-1","v":0},{"$f":"Cons1!AM87*-1","v":0},{"$f":"Cons1!AN87*-1","v":0},{"$f":"Cons1!AO87*-1","v":0}]
[null,"Lucro Bruto Fiscal",3885468.6425959747,null,null,{"$f":"F9+F12+F13+F14","v":-4442.5270595215188},{"$f":"G9+G12+G13+G14","v":27026.622141146352},{"$f":"H9+H12+H13+H14","v":46984.60060889781},61689.704279778045,72814.931791627954,87047.335683845682,102008.78757515948,115973.23934651131,130758.93259618667,144778.74434875898,158975.65035450185,161224.3063062235,162838.80448978985,164283.71259622963,165422.66374434193,166293.52043195948,166836.26164988618,167097.79469416209,164808.61523123513,161725.54680633359,160691.93887629567,158902.5123292334,156874.65374234057,154596.26784536289,151925.70100050487,148655.09723353622,144622.66853196156,139210.99247332013,131222.16463925043,114619.39830711571,0,0,0,0,0,0]
[null,"Lucro Bruto IFRS",3885468.6425958914,null,null,{"$f":"F10+F11+F12+F13","v":20911.24965209428},{"$f":"G10+G11+G12+G13","v":58279.909441189673},78230.854644107429,95834.444685566472,117245.08369033836,137912.04021516262,152994.30999685079,168772.88808814643,181260.09035152636,191683.93115356323,199842.06385216778,199435.2365534555,198190.74817513226,196366.75027968994,193852.11863019835,190574.12079764804,186399.30840623088,181226.96203573543,174393.76809448318,165990.74801339037,156232.36463200912,144477.4612233417,131183.19265043447,116102.44641112523,99037.93194101227,79763.416856174212,57921.028339211203,33207.626013578687,5202.1678844186054,-27055.620112082968,-9.7197978620242444E-9,0,0,0,0,0]
[null,{"$f":"Cons1!B115","v":"Receitas/Despesas financeiras líquidas"},-998591.50488435139,null,null,{"$f":"Cons1!F115","v":-4529.4078108044168},{"$f":"Cons1!G115","v":-14916.383325473344},{"$f":"Cons1!H115","v":-27478.050135733076},{"$f":"Cons1!I115","v":-34907.475154003747},{"$f":"Cons1!J115","v":-43252.13459840438},{"$f":"Cons1!K115","v":-51509.725794008118},{"$f":"Cons1!L115","v":-57479.242753363229},{"$f":"Cons1!M115","v":-61961.766783290819},{"$f":"Cons1!N115","v":-66281.190238125942},{"$f":"Cons1!O115","v":-68803.545960337491},{"$f":"Cons1!P115","v":-69872.204185367329},{"$f":"Cons1!Q115","v":-68505.08405106017},{"$f":"Cons1!R115","v":-65285.771958089179},{"$f":"Cons1!S115","v":-59850.585278690618},{"$f":"Cons1!T115","v":-53560.17174258158},{"$f":"Cons1!U115","v":-46984.148790999498},{"$f":"Cons1!V115","v":-40180.418231073236},{"$f":"Cons1!W115","v":-33087.868633740487},{"$f":"Cons1!X115","v":-28895.66537178792},{"$f":"Cons1!Y115","v":-24553.446035085544},{"$f":"Cons1!Z115","v":-20211.226698383154},{"$f":"Cons1!AA115","v":-16524.124019241033},{"$f":"Cons1!AB115","v":-13270.377873184076},{"$f":"Cons1!AC115","v":-10016.63172712712},{"$f":"Cons1!AD115","v":-6762.8855810701616},{"$f":"Cons1!AE115","v":-4626.6166636184535},{"$f":"Cons1!AF115","v":-3272.9535898014237},{"$f":"Cons1!AG115","v":-1919.2905159843931},{"$f":"Cons1!AH115","v":-565.62744216736314},{"$f":"Cons1!AI115","v":472.516058246169},{"$f":"Cons1!AJ115","v":2.4330802261829411E-12},{"$f":"Cons1!AK115","v":2.4330802261829411E-12},{"$f":"Cons1!AL115","v":2.4330802261829411E-12},{"$f":"Cons1!AM115","v":2.4330802261829411E-12},{"$f":"Cons1!AN115","v":2.4330802261829411E-12},{"$f":"Cons1!AO115","v":2.4330802261829411E-12}]
[null,"LAIR Fiscal",2886877.1377116241,null,null,{"$f":"F15+F17","v":-8971.9348703259348},{"$f":"G15+G17","v":12110.238815673009},19506.550473164734,26782.229125774298,29562.797193223574,35537.609889837564,44529.544821796255,54011.472563220494,64477.742358060728,75975.198388421486,89103.44616913452,92719.222255163331,97553.032531700679,104433.12731753901,111862.49200176034,119309.37164095999,126655.84341881293,134009.9260604216,135912.94985944722,137172.10077124805,140480.7121779125,142378.38830999238,143604.2758691565,144579.63611823577,145162.81541943472,144028.48056991777,141349.71494216015,137291.70195733575,130656.53719708307,115091.91436536188,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12]
[null,"LAIR IFRS",2886877.1377115389,null,null,{"$f":"F16+F17","v":16381.841841289865},{"$f":"G16+G17","v":43363.526115716333},50752.804508374349,60926.969531562725,73992.949091933988,86402.3144211545,95515.06724348756,106811.12130485561,114978.90011340042,122880.38519322574,129969.85966680045,130930.15250239533,132904.97621704309,136516.16500099932,140291.94688761677,143589.97200664855,146218.89017515763,148139.09340199493,145498.10272269527,141437.30197830484,136021.13793362596,127953.33720410067,117912.8147772504,106085.81468399811,92275.046359942105,75136.800192555762,54648.074749409781,31288.335497594293,4636.540442251242,-26583.1040538368,-9.7173647817980618E-9,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12,2.4330802261829411E-12]
[null,"IR/CSLL Corrente Fiscal ",{"$f":"SUM(F20:AO20)","v":-981538.2268219525},null,null,{"$f":"F18*34%*-1-F21","v":0},{"$f":"G18*34%*-1-G21","v":-2882.2368381301767},{"$f":"H18*34%*-1-H21","v":-4817.0136641638392},{"$f":"I18*34%*-1-I21","v":-9105.9579027632626},-10051.351045696016,-12082.787362544772,-15140.045239410727,-18363.900671494968,-21922.432401740651,-25831.567452063307,-30295.171697505739,-31524.535566755534,-33168.03106077823,-35507.263287963266,-38033.247280598516,-40565.186357926395,-43062.986762396402,-45563.374860543343,-46210.402952212062,-46638.514262224344,-47763.442140490253,-48408.652025397416,-48825.453795513211,-49157.076280200163,-49355.35724260781,-48969.683393772044,-48058.903080334458,-46679.178665494161,-44423.222647008246,-39131.250884223045,-8.2724727690220004E-13,-8.2724727690220004E-13,-8.2724727690220004E-13,-8.2724727690220004E-13,-8.2724727690220004E-13,-8.2724727690220004E-13]
[null,"IR/CSLL Diferido Fiscal ",0,null,null,{"$f":"Cons1!F157","v":3050.4578559108177},{"$f":"Cons1!G157","v":-1235.2443591986469},{"$f":"Cons1!H157","v":-1815.2134967121708},{"$f":"Cons1!I157","v":0},{"$f":"Cons1!J157","v":0},{"$f":"Cons1!K157","v":0},{"$f":"Cons1!L157","v":0},{"$f":"Cons1!M157","v":0},{"$f":"Cons1!N157","v":0},{"$f":"Cons1!O157","v":0},{"$f":"Cons1!P157","v":0},{"$f":"Cons1!Q157","v":0},{"$f":"Cons1!R157","v":0},{"$f":"Cons1!S157","v":0},{"$f":"Cons1!T157","v":0},{"$f":"Cons1!U157","v":0},{"$f":"Cons1!V157","v":0},{"$f":"Cons1!W157","v":0},{"$f":"Cons1!X157","v":0},{"$f":"Cons1!Y157","v":0},{"$f":"Cons1!Z157","v":0},{"$f":"Cons1!AA157","v":0},{"$f":"Cons1!AB157","v":0},{"$f":"Cons1!AC157","v":0},{"$f":"Cons1!AD157","v":0},{"$f":"Cons1!AE157","v":0},{"$f":"Cons1!AF157","v":0},{"$f":"Cons1!AG157","v":0},{"$f":"Cons1!AH157","v":0},{"$f":"Cons1!AI157","v":0},{"$f":"Cons1!AJ157","v":0},{"$f":"Cons1!AK157","v":0},{"$f":"Cons1!AL157","v":0},{"$f":"Cons1!AM157","v":0},{"$f":"Cons1!AN157","v":0},{"$f":"Cons1!AO157","v":0}]
[null,"IR/CSLL Diferido Societário",{"$f":"SUM(F22:AO22)","v":2.8945205905470635E-8},null,null,{"$f":"F19*34%*-1-F20","v":-5569.8262260385545},{"$f":"G19*34%*-1-G20","v":-11861.362041213377},-12438.939868683443,-11609.211737968066,-15106.251645561542,-17293.999540647761,-17335.077623375044,-17951.880572155944,-17170.393636815494,-15947.763513633447,-13894.580589206413,-12991.716284058879,-12019.660853016423,-10908.232812376504,-9666.0146611911914,-8255.4041243341126,-6651.4358971572001,-4803.9168961349351,-3258.9519735043359,-1450.168410399303,1516.2552430574215,4904.517376003183,8735.0967712480706,13087.899287640801,17981.841480227493,23423.171328303084,29478.557665535132,36041.1445963121,42846.798896642824,48169.50626252756,3.3047312730882433E-9,0,0,0,0,0]
[null,"Lucro Líquido Fiscal",1905338.9108896719,null,null,{"$f":"F18+F20+F21","v":-5921.4770144151171},{"$f":"G18+G20+G21","v":7992.7576183441852},12874.323312288725,17676.271223011034,19511.44614752756,23454.822527292792,29389.499582385528,35647.571891725529,42555.309956320081,50143.630936358182,58808.274471628785,61194.686688407797,64385.001470922449,68925.86402957575,73829.244721161827,78744.185283033585,83592.856656416523,88446.551199878246,89702.54690723517,90533.586509023706,92717.270037422248,93969.736284594968,94778.822073643285,95422.55983803561,95807.458176826913,95058.797176145716,93290.811861825699,90612.523291841586,86233.314550074836,75960.663481138836,1.6058329492807409E-12,1.6058329492807409E-12,1.6058329492807409E-12,1.6058329492807409E-12,1.6058329492807409E-12,1.6058329492807409E-12]
[null,"Lucro Líquido IFRS",1905338.9108896155,null,null,{"$f":"F19+F20+F22","v":10812.01561525131},{"$f":"G19+G20+G22","v":28619.92723637278},33496.850975527064,40211.799890831397,48835.346400676433,57025.527517961971,63039.944380701789,70495.340061204697,75886.074074844277,81101.054227528992,85780.107380088302,86413.900651580916,87717.284303248438,90100.668900659555,92592.684945827059,94769.381524388038,96504.467515604018,97771.801645316649,96028.747796978889,93348.61930568119,89773.951036193117,84449.202554706426,77822.457752985269,70016.637691438751,60901.530597561788,49590.288127086802,36067.729334610456,20650.301428412233,3060.1166918858216,-17544.848675532281,-6.4134607559867194E-9,1.6058329492807409E-12,1.6058329492807409E-12,1.6058329492807409E-12,1.6058329492807409E-12,1.6058329492807409E-12]
[]
[]
[null,"Fluxo de Caixa",null,null,null,{"$f":"F$1","v":"2023-12-31"},"2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31"]
[null,"Receita Bruta Fiscal Base Deduções",{"$f":"SUM(F28:AO28)","v":10615857.130094653},null,null,{"$f":"F2","v":38876.769419480683},94510.436887391726,131656.8366225296,165485.94098896653,197575.16011030477,229352.41471512528,261195.5098244361,293168.30837650294,325254.79609635135,357439.38077677542,387805.75234767242,399238.43701029586,407300.6398250669,412900.8560420259,418277.31466069492,423498.9940201281,428481.91008400975,433322.39471665502,434533.19737901108,435158.31315389695,435144.42880396231,435049.93063361407,434900.08386985853,434698.08808377176,434444.31516455719,434137.46551220189,433780.88769837085,433371.13715639443,432907.54769696761,432389.88241763233,0,0,0,0,0,0]
[null,"Deduções Já Com Crédito de Custos e CAPEX",{"$f":"SUM(F29:AO29)","v":-558724.83700104547},null,null,{"$f":"Cons1!F167","v":0},{"$f":"Cons1!G167","v":0},{"$f":"Cons1!H167","v":0},{"$f":"Cons1!I167","v":0},{"$f":"Cons1!J167","v":0},{"$f":"Cons1!K167","v":0},{"$f":"Cons1!L167","v":0},{"$f":"Cons1!M167","v":0},{"$f":"Cons1!N167","v":0},{"$f":"Cons1!O167","v":0},{"$f":"Cons1!P167","v":0},{"$f":"Cons1!Q167","v":-14105.850015832308},{"$f":"Cons1!R167","v":-27049.852385524995},{"$f":"Cons1!S167","v":-27514.285481931329},{"$f":"Cons1!T167","v":-27940.232510636451},{"$f":"Cons1!U167","v":-28344.137226010069},{"$f":"Cons1!V167","v":-28780.498458932765},{"$f":"Cons1!W167","v":-29189.803990750668},{"$f":"Cons1!X167","v":-30332.981441753662},{"$f":"Cons1!Y167","v":-30340.328566927696},{"$f":"Cons1!Z167","v":-31547.836233725691},{"$f":"Cons1!AA167","v":-31566.603127088798},{"$f":"Cons1!AB167","v":-31549.017878300605},{"$f":"Cons1!AC167","v":-31565.999503370462},{"$f":"Cons1!AD167","v":-31547.679554334172},{"$f":"Cons1!AE167","v":-31500.127835357642},{"$f":"Cons1!AF167","v":-31504.689174049083},{"$f":"Cons1!AG167","v":-31475.180692400114},{"$f":"Cons1!AH167","v":-31478.920295311975},{"$f":"Cons1!AI167","v":-31390.812628807038},{"$f":"Cons1!AJ167","v":0},{"$f":"Cons1!AK167","v":0},{"$f":"Cons1!AL167","v":0},{"$f":"Cons1!AM167","v":0},{"$f":"Cons1!AN167","v":0},{"$f":"Cons1!AO167","v":0}]
[null,{"$f":"B12","v":"Custos Operacionais"},{"$f":"SUM(F30:AO30)","v":-3491444.8734783521},null,null,{"$f":"F12","v":-36512.941260343832},-43798.807252504237,-51585.681741174179,-61728.581102475793,-72293.099431932409,-79928.270868267413,-88174.052990878379,-96699.540122477018,-105136.69019535914,-114287.08462511696,-122137.9964474406,-128571.94830529417,-132273.75119549682,-133682.08069910077,-135044.58800442331,-136359.91544358409,-137623.68141170093,-138839.51227002821,-139950.92538293824,-141175.88199585839,-140507.22148420897,-140417.14063455147,-140276.20834394565,-140083.78843736844,-139844.13609925425,-139555.35133533273,-139216.59675089765,-138829.4358444126,-138389.37535572401,-138520.58844626139,0,0,0,0,0,0]
[null,{"$f":"Cons1!B187","v":"Variação no capital de giro"},-3.637978807091713E-12,null,null,{"$f":"Cons1!F187","v":-196.98567992807102},{"$f":"Cons1!G187","v":238.5488694526548},{"$f":"Cons1!H187","v":60.281689158127392},{"$f":"Cons1!I187","v":389.1516490528702},{"$f":"Cons1!J187","v":178.57947927064106},{"$f":"Cons1!K187","v":62.503675042332361},{"$f":"Cons1!L187","v":205.72888545222759},{"$f":"Cons1!M187","v":238.68159998188821},{"$f":"Cons1!N187","v":255.84378991825542},{"$f":"Cons1!O187","v":341.87641804128361},{"$f":"Cons1!P187","v":277.93609237492274},{"$f":"Cons1!Q187","v":1228.9386920659745},{"$f":"Cons1!R187","v":1208.2003044742542},{"$f":"Cons1!S187","v":228.81674482159542},{"$f":"Cons1!T187","v":241.47151481155379},{"$f":"Cons1!U187","v":240.42243641853202},{"$f":"Cons1!V187","v":240.27639750035451},{"$f":"Cons1!W187","v":238.55258310404679},{"$f":"Cons1!X187","v":140.9013327688117},{"$f":"Cons1!Y187","v":86.274939435050328},{"$f":"Cons1!Z187","v":139.80494861242187},{"$f":"Cons1!AA187","v":55.699508246754704},{"$f":"Cons1!AB187","v":34.010916206443653},{"$f":"Cons1!AC187","v":29.848332438865327},{"$f":"Cons1!AD187","v":16.173466205978912},{"$f":"Cons1!AE187","v":-34.596723281541927},{"$f":"Cons1!AF187","v":-74.032978779185214},{"$f":"Cons1!AG187","v":-115.55360508316153},{"$f":"Cons1!AH187","v":-185.72395373632025},{"$f":"Cons1!AI187","v":-5771.6313240475647},{"$f":"Cons1!AJ187","v":0},{"$f":"Cons1!AK187","v":0},{"$f":"Cons1!AL187","v":0},{"$f":"Cons1!AM187","v":0},{"$f":"Cons1!AN187","v":0},{"$f":"Cons1!AO187","v":0}]
[null,"IR/CSLL Sem Tax Shield",-1320363.3384826316,null,null,{"$f":"Cons1!F188","v":0},{"$f":"Cons1!G188","v":-7654.5923277524435},{"$f":"Cons1!H188","v":-15950.764207025255},{"$f":"Cons1!I188","v":-20950.499455124536},{"$f":"Cons1!J188","v":-24733.076809153503},{"$f":"Cons1!K188","v":-29572.094132507533},{"$f":"Cons1!L188","v":-34658.987775554226},{"$f":"Cons1!M188","v":-39406.901377813847},{"$f":"Cons1!N188","v":-44434.037082703464},{"$f":"Cons1!O188","v":-49200.773078578051},{"$f":"Cons1!P188","v":-54027.72112053063},{"$f":"Cons1!Q188","v":-54792.264144115994},{"$f":"Cons1!R188","v":-55341.19352652855},{"$f":"Cons1!S188","v":-55832.462282718072},{"$f":"Cons1!T188","v":-56219.705673076256},{"$f":"Cons1!U188","v":-56515.79694686622},{"$f":"Cons1!V188","v":-56700.328960961298},{"$f":"Cons1!W188","v":-56789.250196015113},{"$f":"Cons1!X188","v":-56010.929178619946},{"$f":"Cons1!Y188","v":-54962.685914153422},{"$f":"Cons1!Z188","v":-54611.259217940526},{"$f":"Cons1!AA188","v":-54002.854191939354},{"$f":"Cons1!AB188","v":-53313.382272395793},{"$f":"Cons1!AC188","v":-52538.731067423381},{"$f":"Cons1!AD188","v":-51630.738340171651},{"$f":"Cons1!AE188","v":-50518.733059402315},{"$f":"Cons1!AF188","v":-49147.707300866932},{"$f":"Cons1!AG188","v":-47307.737440928846},{"$f":"Cons1!AH188","v":-44591.535977345149},{"$f":"Cons1!AI188","v":-38946.595424419342},{"$f":"Cons1!AJ188","v":0},{"$f":"Cons1!AK188","v":0},{"$f":"Cons1!AL188","v":0},{"$f":"Cons1!AM188","v":0},{"$f":"Cons1!AN188","v":0},{"$f":"Cons1!AO188","v":0}]
[null,{"$f":"Cons1!B223","v":"Fluxo de Caixa de Investimentos"},-2680218.7770192791,null,null,{"$f":"Cons1!F223","v":-169031.61241179271},{"$f":"Cons1!G223","v":-383752.47997342126},{"$f":"Cons1!H223","v":-197105.67009289822},{"$f":"Cons1!I223","v":-189888.71033240503},{"$f":"Cons1!J223","v":-229196.51683621653},{"$f":"Cons1!K223","v":-201539.38503563072},{"$f":"Cons1!L223","v":-161334.0829810189},{"$f":"Cons1!M223","v":-175820.92355114385},{"$f":"Cons1!N223","v":-153031.40611591848},{"$f":"Cons1!O223","v":-150660.12723600326},{"$f":"Cons1!P223","v":-129353.69438044075},{"$f":"Cons1!Q223","v":-42368.503238150319},{"$f":"Cons1!R223","v":-43212.412141953107},{"$f":"Cons1!S223","v":-43046.287004787628},{"$f":"Cons1!T223","v":-43096.69317342453},{"$f":"Cons1!U223","v":-43255.128338712457},{"$f":"Cons1!V223","v":-42849.515653778901},{"$f":"Cons1!W223","v":-42619.023768048937},{"$f":"Cons1!X223","v":-30855.918274584867},{"$f":"Cons1!Y223","v":-30457.445154813318},{"$f":"Cons1!Z223","v":-17998.308877352814},{"$f":"Cons1!AA223","v":-17746.996056018641},{"$f":"Cons1!AB223","v":-17860.401809835581},{"$f":"Cons1!AC223","v":-17573.896410711535},{"$f":"Cons1!AD223","v":-17642.468228860518},{"$f":"Cons1!AE223","v":-18000.06900978454},{"$f":"Cons1!AF223","v":-17769.238409056146},{"$f":"Cons1!AG223","v":-17879.112550979204},{"$f":"Cons1!AH223","v":-17602.521137547239},{"$f":"Cons1!AI223","v":-17670.228833990092},{"$f":"Cons1!AJ223","v":0},{"$f":"Cons1!AK223","v":0},{"$f":"Cons1!AL223","v":0},{"$f":"Cons1!AM223","v":0},{"$f":"Cons1!AN223","v":0},{"$f":"Cons1!AO223","v":0}]
[null,"Fluxo de Caixa do Projeto",2565105.3041133429,null,null,{"$f":"SUM(F28:F33)","v":-166864.76993258393},{"$f":"SUM(G28:G33)","v":-340456.89379683358},-132924.99772940992,-106692.69825198594,-128468.95348772702,-81624.831646238046,-22765.885037563188,-18520.375074949872,22908.506492288521,43633.272255118442,82564.276491635363,160628.80999896908,150631.63088003767,153054.55731830967,156217.56681394594,159264.43850137381,162768.16199613619,166123.3570749161,177523.34443388315,178308.2464615792,190619.60793934664,191372.03613226255,191935.08448158731,192965.52099733672,193795.46640814265,194528.58754904312,196068.62308472188,197764.11702259054,200659.47097730296,200090.02576010689,0,0,0,0,0,0]
[null,{"$f":"Cons1!B230","v":"Receita financeira"},17599.972208484549,null,null,{"$f":"Cons1!F230","v":0},{"$f":"Cons1!G230","v":911.86708328847146},{"$f":"Cons1!H230","v":320.56663852007318},{"$f":"Cons1!I230","v":1149.4700077192188},{"$f":"Cons1!J230","v":1217.7550116454702},{"$f":"Cons1!K230","v":955.76772284120352},{"$f":"Cons1!L230","v":510.23535436830633},{"$f":"Cons1!M230","v":559.02880712181093},{"$f":"Cons1!N230","v":593.74653599493354},{"$f":"Cons1!O230","v":709.76183858884269},{"$f":"Cons1!P230","v":817.27494565590916},{"$f":"Cons1!Q230","v":827.73806069423711},{"$f":"Cons1!R230","v":852.16748455275024},{"$f":"Cons1!S230","v":886.2713614632537},{"$f":"Cons1!T230","v":890.21218301867361},{"$f":"Cons1!U230","v":881.43740062966617},{"$f":"Cons1!V230","v":878.44828063989235},{"$f":"Cons1!W230","v":720.43430616672185},{"$f":"Cons1!X230","v":547.05929359758818},{"$f":"Cons1!Y230","v":523.70035577827514},{"$f":"Cons1!Z230","v":500.34141795896272},{"$f":"Cons1!AA230","v":369.0301347683764},{"$f":"Cons1!AB230","v":351.52663068161763},{"$f":"Cons1!AC230","v":334.02312659485847},{"$f":"Cons1!AD230","v":316.51962250810061},{"$f":"Cons1!AE230","v":136.69116757465048},{"$f":"Cons1!AF230","v":129.40914676507853},{"$f":"Cons1!AG230","v":122.1271259555066},{"$f":"Cons1!AH230","v":114.84510514593465},{"$f":"Cons1!AI230","v":472.51605824616581},{"$f":"Cons1!AJ230","v":0},{"$f":"Cons1!AK230","v":0},{"$f":"Cons1!AL230","v":0},{"$f":"Cons1!AM230","v":0},{"$f":"Cons1!AN230","v":0},{"$f":"Cons1!AO230","v":0}]
[null,{"$f":"Cons1!B231","v":"Despesas financeiras"},-1011662.0692820314,null,null,{"$f":"Cons1!F231","v":0},{"$f":"Cons1!G231","v":-15828.250408761814},{"$f":"Cons1!H231","v":-27798.616774253151},{"$f":"Cons1!I231","v":-36056.945161722964},{"$f":"Cons1!J231","v":-44469.889610049853},{"$f":"Cons1!K231","v":-52465.493516849325},{"$f":"Cons1!L231","v":-57989.478107731535},{"$f":"Cons1!M231","v":-62520.795590412628},{"$f":"Cons1!N231","v":-66874.93677412087},{"$f":"Cons1!O231","v":-69513.30779892634},{"$f":"Cons1!P231","v":-70689.479131023239},{"$f":"Cons1!Q231","v":-69332.822111754402},{"$f":"Cons1!R231","v":-66137.939442641931},{"$f":"Cons1!S231","v":-60736.85664015387},{"$f":"Cons1!T231","v":-54450.383925600254},{"$f":"Cons1!U231","v":-47865.586191629161},{"$f":"Cons1!V231","v":-41058.866511713131},{"$f":"Cons1!W231","v":-33808.302939907211},{"$f":"Cons1!X231","v":-29442.724665385507},{"$f":"Cons1!Y231","v":-25077.146390863818},{"$f":"Cons1!Z231","v":-20711.568116342118},{"$f":"Cons1!AA231","v":-16893.154154009411},{"$f":"Cons1!AB231","v":-13621.904503865693},{"$f":"Cons1!AC231","v":-10350.654853721979},{"$f":"Cons1!AD231","v":-7079.4052035782624},{"$f":"Cons1!AE231","v":-4763.307831193104},{"$f":"Cons1!AF231","v":-3402.3627365665025},{"$f":"Cons1!AG231","v":-2041.4176419398998},{"$f":"Cons1!AH231","v":-680.47254731329781},{"$f":"Cons1!AI231","v":3.1572366495010918E-12},{"$f":"Cons1!AJ231","v":2.4330802261829411E-12},{"$f":"Cons1!AK231","v":2.4330802261829411E-12},{"$f":"Cons1!AL231","v":2.4330802261829411E-12},{"$f":"Cons1!AM231","v":2.4330802261829411E-12},{"$f":"Cons1!AN231","v":2.4330802261829411E-12},{"$f":"Cons1!AO231","v":2.4330802261829411E-12}]
[null,{"$f":"Cons1!B233","v":"Aumento no endividamento"},1676728.9957171497,null,null,{"$f":"Cons1!F233","v":118322.12868825489},{"$f":"Cons1!G233","v":386948.86466964975},{"$f":"Cons1!H233","v":137973.96906502874},{"$f":"Cons1!I233","v":132922.0972326835},{"$f":"Cons1!J233","v":160437.56178535157},{"$f":"Cons1!K233","v":141077.5695249415},{"$f":"Cons1!L233","v":112933.85808671323},{"$f":"Cons1!M233","v":123074.64648580068},{"$f":"Cons1!N233","v":107121.98428114293},{"$f":"Cons1!O233","v":105462.08906520228},{"$f":"Cons1!P233","v":90547.586066308519},{"$f":"Cons1!Q233","v":29657.952266705222},{"$f":"Cons1!R233","v":30248.688499367174},{"$f":"Cons1!S233","v":0},{"$f":"Cons1!T233","v":0},{"$f":"Cons1!U233","v":0},{"$f":"Cons1!V233","v":0},{"$f":"Cons1!W233","v":0},{"$f":"Cons1!X233","v":0},{"$f":"Cons1!Y233","v":0},{"$f":"Cons1!Z233","v":0},{"$f":"Cons1!AA233","v":0},{"$f":"Cons1!AB233","v":0},{"$f":"Cons1!AC233","v":0},{"$f":"Cons1!AD233","v":0},{"$f":"Cons1!AE233","v":0},{"$f":"Cons1!AF233","v":0},{"$f":"Cons1!AG233","v":0},{"$f":"Cons1!AH233","v":0},{"$f":"Cons1!AI233","v":0},{"$f":"Cons1!AJ233","v":0},{"$f":"Cons1!AK233","v":0},{"$f":"Cons1!AL233","v":0},{"$f":"Cons1!AM233","v":0},{"$f":"Cons1!AN233","v":0},{"$f":"Cons1!AO233","v":0}]
[null,{"$f":"Cons1!B234","v":"Redução no endividamento"},-1681258.4035279539,null,null,{"$f":"Cons1!F234","v":0},{"$f":"Cons1!G234","v":-122851.53649905931},{"$f":"Cons1!H234","v":0},{"$f":"Cons1!I234","v":0},{"$f":"Cons1!J234","v":-15662.97454684195},{"$f":"Cons1!K234","v":-36039.56344653001},{"$f":"Cons1!L234","v":-44222.388374057147},{"$f":"Cons1!M234","v":-44222.388374057147},{"$f":"Cons1!N234","v":-48313.800837820716},{"$f":"Cons1!O234","v":-80594.338063060597},{"$f":"Cons1!P234","v":-84685.75052682418},{"$f":"Cons1!Q234","v":-84685.75052682418},{"$f":"Cons1!R234","v":-98368.575454351288},{"$f":"Cons1!S234","v":-106029.14015521674},{"$f":"Cons1!T234","v":-111529.14015521672},{"$f":"Cons1!U234","v":-115620.55261898029},{"$f":"Cons1!V234","v":-123803.37754650743},{"$f":"Cons1!W234","v":-70615.015517581051},{"$f":"Cons1!X234","v":-70615.015517581065},{"$f":"Cons1!Y234","v":-70615.015517581051},{"$f":"Cons1!Z234","v":-70615.015517581051},{"$f":"Cons1!AA234","v":-50439.679751806128},{"$f":"Cons1!AB234","v":-50439.679751806128},{"$f":"Cons1!AC234","v":-50439.679751806128},{"$f":"Cons1!AD234","v":-50439.679751806128},{"$f":"Cons1!AE234","v":-20102.586331264429},{"$f":"Cons1!AF234","v":-20102.586331264432},{"$f":"Cons1!AG234","v":-20102.586331264429},{"$f":"Cons1!AH234","v":-20102.586331264429},{"$f":"Cons1!AI234","v":0},{"$f":"Cons1!AJ234","v":0},{"$f":"Cons1!AK234","v":0},{"$f":"Cons1!AL234","v":0},{"$f":"Cons1!AM234","v":0},{"$f":"Cons1!AN234","v":0},{"$f":"Cons1!AO234","v":0}]
[null,"Ajuste de IR (Tax Shield Financeiro)",339521.11166067934,null,null,{"$f":"Cons1!F232","v":0},{"$f":"Cons1!G232","v":4796.3554896222668},{"$f":"Cons1!H232","v":11157.750542861417},{"$f":"Cons1!I232","v":11868.541552361276},{"$f":"Cons1!J232","v":14705.725763457487},{"$f":"Cons1!K232","v":17513.306769962761},{"$f":"Cons1!L232","v":19542.942536143499},{"$f":"Cons1!M232","v":21067.000706318879},{"$f":"Cons1!N232","v":22535.604680962817},{"$f":"Cons1!O232","v":23393.205626514748},{"$f":"Cons1!P232","v":23756.549423024895},{"$f":"Cons1!Q232","v":23291.72857736046},{"$f":"Cons1!R232","v":22197.16246575032},{"$f":"Cons1!S232","v":20349.198994754814},{"$f":"Cons1!T232","v":18210.45839247774},{"$f":"Cons1!U232","v":15974.610588939824},{"$f":"Cons1!V232","v":13661.342198564904},{"$f":"Cons1!W232","v":11249.87533547177},{"$f":"Cons1!X232","v":9824.526226407892},{"$f":"Cons1!Y232","v":8348.1716519290858},{"$f":"Cons1!Z232","v":6871.8170774502723},{"$f":"Cons1!AA232","v":5618.2021665419452},{"$f":"Cons1!AB232","v":4511.9284768825819},{"$f":"Cons1!AC232","v":3405.6547872232259},{"$f":"Cons1!AD232","v":2299.381097563848},{"$f":"Cons1!AE232","v":1573.0496656302785},{"$f":"Cons1!AF232","v":1112.8042205324818},{"$f":"Cons1!AG232","v":652.55877543469251},{"$f":"Cons1!AH232","v":192.31333033690316},{"$f":"Cons1!AI232","v":-160.65545980369643},{"$f":"Cons1!AJ232","v":-5.8393925428390589E-13},{"$f":"Cons1!AK232","v":-5.8393925428390589E-13},{"$f":"Cons1!AL232","v":-5.8393925428390589E-13},{"$f":"Cons1!AM232","v":-5.8393925428390589E-13},{"$f":"Cons1!AN232","v":-5.8393925428390589E-13},{"$f":"Cons1!AO232","v":-5.8393925428390589E-13}]
[null,"Fluxo de Caixa Alavancado",1906034.9108896714,null,null,{"$f":"SUM(F34:F39)","v":-48542.641244329046},{"$f":"SUM(G34:G39)","v":-86479.59346209417},-11271.328257252833,3190.4653790550947,-12240.775084164297,-10583.244591871913,8009.2844578731601,19437.11695982172,37971.104378447613,23090.682923437365,42310.457268777267,60387.656265150428,39423.134432714687,7524.0308791571442,9338.7133086253889,12634.347680333834,12445.708417120419,73670.348259066319,87837.189770922065,91487.956560841703,106665.1828008327,130026.43452775732,132736.95533347968,135914.86430562669,138892.28217283019,171372.43421979048,173805.88738418848,176394.7989507764,180183.57053420809,200401.88635854935,1.8491409718990353E-12,1.8491409718990353E-12,1.8491409718990353E-12,1.8491409718990353E-12,1.8491409718990353E-12,1.8491409718990353E-12]
[null,{"$f":"Cons1!B377","v":"Subscrição"},200000,null,null,{"$f":"Cons1!F377","v":90000},{"$f":"Cons1!G377","v":60000},{"$f":"Cons1!H377","v":50000},{"$f":"Cons1!I377","v":0},{"$f":"Cons1!J377","v":0},{"$f":"Cons1!K377","v":0},{"$f":"Cons1!L377","v":0},{"$f":"Cons1!M377","v":0},{"$f":"Cons1!N377","v":0},{"$f":"Cons1!O377","v":0},{"$f":"Cons1!P377","v":0},{"$f":"Cons1!Q377","v":0},{"$f":"Cons1!R377","v":0},{"$f":"Cons1!S377","v":0},{"$f":"Cons1!T377","v":0},{"$f":"Cons1!U377","v":0},{"$f":"Cons1!V377","v":0},{"$f":"Cons1!W377","v":0},{"$f":"Cons1!X377","v":0},{"$f":"Cons1!Y377","v":0},{"$f":"Cons1!Z377","v":0},{"$f":"Cons1!AA377","v":0},{"$f":"Cons1!AB377","v":0},{"$f":"Cons1!AC377","v":0},{"$f":"Cons1!AD377","v":0},{"$f":"Cons1!AE377","v":0},{"$f":"Cons1!AF377","v":0},{"$f":"Cons1!AG377","v":0},{"$f":"Cons1!AH377","v":0},{"$f":"Cons1!AI377","v":0},{"$f":"Cons1!AJ377","v":0},{"$f":"Cons1!AK377","v":0},{"$f":"Cons1!AL377","v":0},{"$f":"Cons1!AM377","v":0},{"$f":"Cons1!AN377","v":0},{"$f":"Cons1!AO377","v":0}]
[null,{"$f":"Cons1!B378","v":"Dividendos"},-1906034.9108896223,null,null,{"$f":"Cons1!F378","v":0},{"$f":"Cons1!G378","v":0},{"$f":"Cons1!H378","v":0},{"$f":"Cons1!I378","v":0},{"$f":"Cons1!J378","v":0},{"$f":"Cons1!K378","v":-10233.267308696792},{"$f":"Cons1!L378","v":-5729.518582736855},{"$f":"Cons1!M378","v":-17815.008068552608},{"$f":"Cons1!N378","v":-32550.546641257963},{"$f":"Cons1!O378","v":-18067.371417699149},{"$f":"Cons1!P378","v":-41821.591421703306},{"$f":"Cons1!Q378","v":-59246.245610257189},{"$f":"Cons1!R378","v":-37829.706413115688},{"$f":"Cons1!S378","v":-7339.9047311791583},{"$f":"Cons1!T378","v":-9748.6955567205296},{"$f":"Cons1!U378","v":-12774.007683158386},{"$f":"Cons1!V378","v":-19828.560961260562},{"$f":"Cons1!W378","v":-81770.911243473078},{"$f":"Cons1!X378","v":-88928.584339552486},{"$f":"Cons1!Y378","v":-92579.351129472096},{"$f":"Cons1!Z378","v":-112800.41131090687},{"$f":"Cons1!AA378","v":-130844.24694029328},{"$f":"Cons1!AB378","v":-133554.76774601563},{"$f":"Cons1!AC378","v":-136732.67671816258},{"$f":"Cons1!AD378","v":-147294.36794050157},{"$f":"Cons1!AE378","v":-171712.67049344716},{"$f":"Cons1!AF378","v":-174146.12365784516},{"$f":"Cons1!AG378","v":-176735.03522443306},{"$f":"Cons1!AH378","v":-163472.1884247135},{"$f":"Cons1!AI378","v":-22479.151324467472},{"$f":"Cons1!AJ378","v":0},{"$f":"Cons1!AK378","v":0},{"$f":"Cons1!AL378","v":0},{"$f":"Cons1!AM378","v":0},{"$f":"Cons1!AN378","v":0},{"$f":"Cons1!AO378","v":0}]
[null,{"$f":"Cons1!B379","v":"Redução de Capital"},-200000,null,null,{"$f":"Cons1!F379","v":0},{"$f":"Cons1!G379","v":0},{"$f":"Cons1!H379","v":0},{"$f":"Cons1!I379","v":0},{"$f":"Cons1!J379","v":0},{"$f":"Cons1!K379","v":0},{"$f":"Cons1!L379","v":0},{"$f":"Cons1!M379","v":0},{"$f":"Cons1!N379","v":0},{"$f":"Cons1!O379","v":0},{"$f":"Cons1!P379","v":0},{"$f":"Cons1!Q379","v":0},{"$f":"Cons1!R379","v":0},{"$f":"Cons1!S379","v":0},{"$f":"Cons1!T379","v":0},{"$f":"Cons1!U379","v":0},{"$f":"Cons1!V379","v":0},{"$f":"Cons1!W379","v":0},{"$f":"Cons1!X379","v":0},{"$f":"Cons1!Y379","v":0},{"$f":"Cons1!Z379","v":0},{"$f":"Cons1!AA379","v":0},{"$f":"Cons1!AB379","v":0},{"$f":"Cons1!AC379","v":0},{"$f":"Cons1!AD379","v":0},{"$f":"Cons1!AE379","v":0},{"$f":"Cons1!AF379","v":0},{"$f":"Cons1!AG379","v":0},{"$f":"Cons1!AH379","v":0},{"$f":"Cons1!AI379","v":-200000},{"$f":"Cons1!AJ379","v":0},{"$f":"Cons1!AK379","v":0},{"$f":"Cons1!AL379","v":0},{"$f":"Cons1!AM379","v":0},{"$f":"Cons1!AN379","v":0},{"$f":"Cons1!AO379","v":0}]
[null,"Fluxo de Caixa DDM",-1906034.9108896223,null,null,{"$f":"SUM(F41:F43)","v":90000},{"$f":"SUM(G41:G43)","v":60000},50000,0,0,-10233.267308696792,-5729.518582736855,-17815.008068552608,-32550.546641257963,-18067.371417699149,-41821.591421703306,-59246.245610257189,-37829.706413115688,-7339.9047311791583,-9748.6955567205296,-12774.007683158386,-19828.560961260562,-81770.911243473078,-88928.584339552486,-92579.351129472096,-112800.41131090687,-130844.24694029328,-133554.76774601563,-136732.67671816258,-147294.36794050157,-171712.67049344716,-174146.12365784516,-176735.03522443306,-163472.1884247135,-222479.15132446747,0,0,0,0,0,0]

{"sheet":"Fiscal Soc - Cons2","index":13,"n_rows":44,"n_cols":41,"rows_kept":44,"cut":false,"hidden":true,"merged":[]}
[null,"DRE",{"$f":"Cons1!C1","v":0},null,null,{"$f":"Cons2!F1","v":"2023-12-31"},{"$f":"Cons2!G1","v":"2024-12-31"},{"$f":"Cons2!H1","v":"2025-12-31"},{"$f":"Cons2!I1","v":"2026-12-31"},{"$f":"Cons2!J1","v":"2027-12-31"},{"$f":"Cons2!K1","v":"2028-12-31"},{"$f":"Cons2!L1","v":"2029-12-31"},{"$f":"Cons2!M1","v":"2030-12-31"},{"$f":"Cons2!N1","v":"2031-12-31"},{"$f":"Cons2!O1","v":"2032-12-31"},{"$f":"Cons2!P1","v":"2033-12-31"},{"$f":"Cons2!Q1","v":"2034-12-31"},{"$f":"Cons2!R1","v":"2035-12-31"},{"$f":"Cons2!S1","v":"2036-12-31"},{"$f":"Cons2!T1","v":"2037-12-31"},{"$f":"Cons2!U1","v":"2038-12-31"},{"$f":"Cons2!V1","v":"2039-12-31"},{"$f":"Cons2!W1","v":"2040-12-31"},{"$f":"Cons2!X1","v":"2041-12-31"},{"$f":"Cons2!Y1","v":"2042-12-31"},{"$f":"Cons2!Z1","v":"2043-12-31"},{"$f":"Cons2!AA1","v":"2044-12-31"},{"$f":"Cons2!AB1","v":"2045-12-31"},{"$f":"Cons2!AC1","v":"2046-12-31"},{"$f":"Cons2!AD1","v":"2047-12-31"},{"$f":"Cons2!AE1","v":"2048-12-31"},{"$f":"Cons2!AF1","v":"2049-12-31"},{"$f":"Cons2!AG1","v":"2050-12-31"},{"$f":"Cons2!AH1","v":"2051-12-31"},{"$f":"Cons2!AI1","v":"2052-12-31"},{"$f":"Cons2!AJ1","v":"2053-12-31"},{"$f":"Cons2!AK1","v":"2054-12-31"},{"$f":"Cons2!AL1","v":"2055-12-31"},{"$f":"Cons2!AM1","v":"2056-12-31"},{"$f":"Cons2!AN1","v":"2057-12-31"},{"$f":"Cons2!AO1","v":"2058-12-31"}]
[null,"Receita Bruta Fiscal Base Deduções",{"$f":"SUM(F2:AO2)","v":0},null,null,{"$f":"SUM(F4:F5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita Bruta IFRS",{"$f":"SUM(F3:AO3)","v":0},null,null,{"$f":"F5+SUM(F6:F7)","v":0},{"$f":"G5+SUM(G6:G7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Cons1!B45","v":"Contraprestação Fixa"},0,null,null,{"$f":"Cons2!F45","v":0},{"$f":"Cons2!G45","v":0},{"$f":"Cons2!H45","v":0},{"$f":"Cons2!I45","v":0},{"$f":"Cons2!J45","v":0},{"$f":"Cons2!K45","v":0},{"$f":"Cons2!L45","v":0},{"$f":"Cons2!M45","v":0},{"$f":"Cons2!N45","v":0},{"$f":"Cons2!O45","v":0},{"$f":"Cons2!P45","v":0},{"$f":"Cons2!Q45","v":0},{"$f":"Cons2!R45","v":0},{"$f":"Cons2!S45","v":0},{"$f":"Cons2!T45","v":0},{"$f":"Cons2!U45","v":0},{"$f":"Cons2!V45","v":0},{"$f":"Cons2!W45","v":0},{"$f":"Cons2!X45","v":0},{"$f":"Cons2!Y45","v":0},{"$f":"Cons2!Z45","v":0},{"$f":"Cons2!AA45","v":0},{"$f":"Cons2!AB45","v":0},{"$f":"Cons2!AC45","v":0},{"$f":"Cons2!AD45","v":0},{"$f":"Cons2!AE45","v":0},{"$f":"Cons2!AF45","v":0},{"$f":"Cons2!AG45","v":0},{"$f":"Cons2!AH45","v":0},{"$f":"Cons2!AI45","v":0},{"$f":"Cons2!AJ45","v":0},{"$f":"Cons2!AK45","v":0},{"$f":"Cons2!AL45","v":0},{"$f":"Cons2!AM45","v":0},{"$f":"Cons2!AN45","v":0},{"$f":"Cons2!AO45","v":0}]
[null,{"$f":"Cons1!B46","v":"Contraprestação Variável"},0,null,null,{"$f":"Cons2!F46","v":0},{"$f":"Cons2!G46","v":0},{"$f":"Cons2!H46","v":0},{"$f":"Cons2!I46","v":0},{"$f":"Cons2!J46","v":0},{"$f":"Cons2!K46","v":0},{"$f":"Cons2!L46","v":0},{"$f":"Cons2!M46","v":0},{"$f":"Cons2!N46","v":0},{"$f":"Cons2!O46","v":0},{"$f":"Cons2!P46","v":0},{"$f":"Cons2!Q46","v":0},{"$f":"Cons2!R46","v":0},{"$f":"Cons2!S46","v":0},{"$f":"Cons2!T46","v":0},{"$f":"Cons2!U46","v":0},{"$f":"Cons2!V46","v":0},{"$f":"Cons2!W46","v":0},{"$f":"Cons2!X46","v":0},{"$f":"Cons2!Y46","v":0},{"$f":"Cons2!Z46","v":0},{"$f":"Cons2!AA46","v":0},{"$f":"Cons2!AB46","v":0},{"$f":"Cons2!AC46","v":0},{"$f":"Cons2!AD46","v":0},{"$f":"Cons2!AE46","v":0},{"$f":"Cons2!AF46","v":0},{"$f":"Cons2!AG46","v":0},{"$f":"Cons2!AH46","v":0},{"$f":"Cons2!AI46","v":0},{"$f":"Cons2!AJ46","v":0},{"$f":"Cons2!AK46","v":0},{"$f":"Cons2!AL46","v":0},{"$f":"Cons2!AM46","v":0},{"$f":"Cons2!AN46","v":0},{"$f":"Cons2!AO46","v":0}]
[null,{"$f":"Cons1!B53","v":"Receita Financeira - Remuneração do Ativo Financeiro"},0,null,null,{"$f":"Cons2!F53","v":0},{"$f":"Cons2!G53","v":0},{"$f":"Cons2!H53","v":0},{"$f":"Cons2!I53","v":0},{"$f":"Cons2!J53","v":0},{"$f":"Cons2!K53","v":0},{"$f":"Cons2!L53","v":0},{"$f":"Cons2!M53","v":0},{"$f":"Cons2!N53","v":0},{"$f":"Cons2!O53","v":0},{"$f":"Cons2!P53","v":0},{"$f":"Cons2!Q53","v":0},{"$f":"Cons2!R53","v":0},{"$f":"Cons2!S53","v":0},{"$f":"Cons2!T53","v":0},{"$f":"Cons2!U53","v":0},{"$f":"Cons2!V53","v":0},{"$f":"Cons2!W53","v":0},{"$f":"Cons2!X53","v":0},{"$f":"Cons2!Y53","v":0},{"$f":"Cons2!Z53","v":0},{"$f":"Cons2!AA53","v":0},{"$f":"Cons2!AB53","v":0},{"$f":"Cons2!AC53","v":0},{"$f":"Cons2!AD53","v":0},{"$f":"Cons2!AE53","v":0},{"$f":"Cons2!AF53","v":0},{"$f":"Cons2!AG53","v":0},{"$f":"Cons2!AH53","v":0},{"$f":"Cons2!AI53","v":0},{"$f":"Cons2!AJ53","v":0},{"$f":"Cons2!AK53","v":0},{"$f":"Cons2!AL53","v":0},{"$f":"Cons2!AM53","v":0},{"$f":"Cons2!AN53","v":0},{"$f":"Cons2!AO53","v":0}]
[null,{"$f":"Cons1!B54","v":"Receita de Construção - Ativo Financeiro"},0,null,null,{"$f":"Cons2!F54","v":0},{"$f":"Cons2!G54","v":0},{"$f":"Cons2!H54","v":0},{"$f":"Cons2!I54","v":0},{"$f":"Cons2!J54","v":0},{"$f":"Cons2!K54","v":0},{"$f":"Cons2!L54","v":0},{"$f":"Cons2!M54","v":0},{"$f":"Cons2!N54","v":0},{"$f":"Cons2!O54","v":0},{"$f":"Cons2!P54","v":0},{"$f":"Cons2!Q54","v":0},{"$f":"Cons2!R54","v":0},{"$f":"Cons2!S54","v":0},{"$f":"Cons2!T54","v":0},{"$f":"Cons2!U54","v":0},{"$f":"Cons2!V54","v":0},{"$f":"Cons2!W54","v":0},{"$f":"Cons2!X54","v":0},{"$f":"Cons2!Y54","v":0},{"$f":"Cons2!Z54","v":0},{"$f":"Cons2!AA54","v":0},{"$f":"Cons2!AB54","v":0},{"$f":"Cons2!AC54","v":0},{"$f":"Cons2!AD54","v":0},{"$f":"Cons2!AE54","v":0},{"$f":"Cons2!AF54","v":0},{"$f":"Cons2!AG54","v":0},{"$f":"Cons2!AH54","v":0},{"$f":"Cons2!AI54","v":0},{"$f":"Cons2!AJ54","v":0},{"$f":"Cons2!AK54","v":0},{"$f":"Cons2!AL54","v":0},{"$f":"Cons2!AM54","v":0},{"$f":"Cons2!AN54","v":0},{"$f":"Cons2!AO54","v":0}]
[null,{"$f":"Cons1!B56","v":"Deduções"},0,null,null,{"$f":"Cons2!F56","v":0},{"$f":"Cons2!G56","v":0},{"$f":"Cons2!H56","v":0},{"$f":"Cons2!I56","v":0},{"$f":"Cons2!J56","v":0},{"$f":"Cons2!K56","v":0},{"$f":"Cons2!L56","v":0},{"$f":"Cons2!M56","v":0},{"$f":"Cons2!N56","v":0},{"$f":"Cons2!O56","v":0},{"$f":"Cons2!P56","v":0},{"$f":"Cons2!Q56","v":0},{"$f":"Cons2!R56","v":0},{"$f":"Cons2!S56","v":0},{"$f":"Cons2!T56","v":0},{"$f":"Cons2!U56","v":0},{"$f":"Cons2!V56","v":0},{"$f":"Cons2!W56","v":0},{"$f":"Cons2!X56","v":0},{"$f":"Cons2!Y56","v":0},{"$f":"Cons2!Z56","v":0},{"$f":"Cons2!AA56","v":0},{"$f":"Cons2!AB56","v":0},{"$f":"Cons2!AC56","v":0},{"$f":"Cons2!AD56","v":0},{"$f":"Cons2!AE56","v":0},{"$f":"Cons2!AF56","v":0},{"$f":"Cons2!AG56","v":0},{"$f":"Cons2!AH56","v":0},{"$f":"Cons2!AI56","v":0},{"$f":"Cons2!AJ56","v":0},{"$f":"Cons2!AK56","v":0},{"$f":"Cons2!AL56","v":0},{"$f":"Cons2!AM56","v":0},{"$f":"Cons2!AN56","v":0},{"$f":"Cons2!AO56","v":0}]
[null,"Receita Líquida Fiscal",0,null,null,{"$f":"F2+F8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita Líquida IFRS",0,null,null,{"$f":"F3+F8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Cons1!B63","v":"Custo de Construção"},0,null,null,{"$f":"Cons2!F63","v":0},{"$f":"Cons2!G63","v":0},{"$f":"Cons2!H63","v":0},{"$f":"Cons2!I63","v":0},{"$f":"Cons2!J63","v":0},{"$f":"Cons2!K63","v":0},{"$f":"Cons2!L63","v":0},{"$f":"Cons2!M63","v":0},{"$f":"Cons2!N63","v":0},{"$f":"Cons2!O63","v":0},{"$f":"Cons2!P63","v":0},{"$f":"Cons2!Q63","v":0},{"$f":"Cons2!R63","v":0},{"$f":"Cons2!S63","v":0},{"$f":"Cons2!T63","v":0},{"$f":"Cons2!U63","v":0},{"$f":"Cons2!V63","v":0},{"$f":"Cons2!W63","v":0},{"$f":"Cons2!X63","v":0},{"$f":"Cons2!Y63","v":0},{"$f":"Cons2!Z63","v":0},{"$f":"Cons2!AA63","v":0},{"$f":"Cons2!AB63","v":0},{"$f":"Cons2!AC63","v":0},{"$f":"Cons2!AD63","v":0},{"$f":"Cons2!AE63","v":0},{"$f":"Cons2!AF63","v":0},{"$f":"Cons2!AG63","v":0},{"$f":"Cons2!AH63","v":0},{"$f":"Cons2!AI63","v":0},{"$f":"Cons2!AJ63","v":0},{"$f":"Cons2!AK63","v":0},{"$f":"Cons2!AL63","v":0},{"$f":"Cons2!AM63","v":0},{"$f":"Cons2!AN63","v":0},{"$f":"Cons2!AO63","v":0}]
[null,{"$f":"Cons1!B66","v":"Custos Operacionais"},{"$f":"SUM(F12:AO12)","v":-8809392.6898221709},null,null,{"$f":"Cons2!F66*-1","v":-179509.34808405532},{"$f":"Cons2!G66*-1","v":-198804.61961787939},{"$f":"Cons2!H66*-1","v":-211108.55266385409},{"$f":"Cons2!I66*-1","v":-235171.77197453054},{"$f":"Cons2!J66*-1","v":-259722.65635674217},{"$f":"Cons2!K66*-1","v":-265236.67708039423},{"$f":"Cons2!L66*-1","v":-270442.71071279142},{"$f":"Cons2!M66*-1","v":-277125.90388601896},{"$f":"Cons2!N66*-1","v":-283724.67487882305},{"$f":"Cons2!O66*-1","v":-296204.87994899141},{"$f":"Cons2!P66*-1","v":-296875.38009478088},{"$f":"Cons2!Q66*-1","v":-301041.95613767894},{"$f":"Cons2!R66*-1","v":-304770.59988481947},{"$f":"Cons2!S66*-1","v":-307792.05496095069},{"$f":"Cons2!T66*-1","v":-310731.8154578465},{"$f":"Cons2!U66*-1","v":-313581.28843060887},{"$f":"Cons2!V66*-1","v":-316338.71541298745},{"$f":"Cons2!W66*-1","v":-319004.53506694373},{"$f":"Cons2!X66*-1","v":-321461.94388302707},{"$f":"Cons2!Y66*-1","v":-328576.21863299853},{"$f":"Cons2!Z66*-1","v":-322668.14907214767},{"$f":"Cons2!AA66*-1","v":-322454.6971113396},{"$f":"Cons2!AB66*-1","v":-322157.70161503571},{"$f":"Cons2!AC66*-1","v":-321767.97698303277},{"$f":"Cons2!AD66*-1","v":-321287.7975987973},{"$f":"Cons2!AE66*-1","v":-320716.41605477442},{"$f":"Cons2!AF66*-1","v":-320052.43034958717},{"$f":"Cons2!AG66*-1","v":-319295.92125619395},{"$f":"Cons2!AH66*-1","v":-318444.91437662061},{"$f":"Cons2!AI66*-1","v":-323320.38223791949},{"$f":"Cons2!AJ66*-1","v":0},{"$f":"Cons2!AK66*-1","v":0},{"$f":"Cons2!AL66*-1","v":0},{"$f":"Cons2!AM66*-1","v":0},{"$f":"Cons2!AN66*-1","v":0},{"$f":"Cons2!AO66*-1","v":0}]
[null,{"$f":"Cons1!B72","v":"Crédito de PIS/COFINS - Opex"},{"$f":"SUM(F13:AO13)","v":449364.23204720474},null,null,{"$f":"Cons2!F72","v":9116.017659511228},{"$f":"Cons2!G72","v":10032.954202001025},{"$f":"Cons2!H72","v":10660.182652749754},{"$f":"Cons2!I72","v":11941.70826520652},{"$f":"Cons2!J72","v":13341.808591153245},{"$f":"Cons2!K72","v":13587.919960380892},{"$f":"Cons2!L72","v":13787.50465224073},{"$f":"Cons2!M72","v":14119.936749672705},{"$f":"Cons2!N72","v":14454.274385140361},{"$f":"Cons2!O72","v":15326.964079773807},{"$f":"Cons2!P72","v":15119.610780640867},{"$f":"Cons2!Q72","v":15344.811613664386},{"$f":"Cons2!R72","v":15529.006953035598},{"$f":"Cons2!S72","v":15680.324248909687},{"$f":"Cons2!T72","v":15827.2879842558},{"$f":"Cons2!U72","v":15969.835826708802},{"$f":"Cons2!V72","v":16107.812645712445},{"$f":"Cons2!W72","v":16241.237695072216},{"$f":"Cons2!X72","v":16369.990809196353},{"$f":"Cons2!Y72","v":16972.829270760296},{"$f":"Cons2!Z72","v":16430.107299937852},{"$f":"Cons2!AA72","v":16419.544566306206},{"$f":"Cons2!AB72","v":16404.801292377884},{"$f":"Cons2!AC72","v":16385.530619582634},{"$f":"Cons2!AD72","v":16361.733738863566},{"$f":"Cons2!AE72","v":16333.431373222345},{"$f":"Cons2!AF72","v":16300.551958659882},{"$f":"Cons2!AG72","v":16263.024414292113},{"$f":"Cons2!AH72","v":16220.898197617957},{"$f":"Cons2!AI72","v":16712.589560557586},{"$f":"Cons2!AJ72","v":0},{"$f":"Cons2!AK72","v":0},{"$f":"Cons2!AL72","v":0},{"$f":"Cons2!AM72","v":0},{"$f":"Cons2!AN72","v":0},{"$f":"Cons2!AO72","v":0}]
[null,"Depreciação dos Ativos Fiscais",0,null,null,{"$f":"Cons2!F87*-1","v":0},{"$f":"Cons2!G87*-1","v":0},{"$f":"Cons2!H87*-1","v":0},{"$f":"Cons2!I87*-1","v":0},{"$f":"Cons2!J87*-1","v":0},{"$f":"Cons2!K87*-1","v":0},{"$f":"Cons2!L87*-1","v":0},{"$f":"Cons2!M87*-1","v":0},{"$f":"Cons2!N87*-1","v":0},{"$f":"Cons2!O87*-1","v":0},{"$f":"Cons2!P87*-1","v":0},{"$f":"Cons2!Q87*-1","v":0},{"$f":"Cons2!R87*-1","v":0},{"$f":"Cons2!S87*-1","v":0},{"$f":"Cons2!T87*-1","v":0},{"$f":"Cons2!U87*-1","v":0},{"$f":"Cons2!V87*-1","v":0},{"$f":"Cons2!W87*-1","v":0},{"$f":"Cons2!X87*-1","v":0},{"$f":"Cons2!Y87*-1","v":0},{"$f":"Cons2!Z87*-1","v":0},{"$f":"Cons2!AA87*-1","v":0},{"$f":"Cons2!AB87*-1","v":0},{"$f":"Cons2!AC87*-1","v":0},{"$f":"Cons2!AD87*-1","v":0},{"$f":"Cons2!AE87*-1","v":0},{"$f":"Cons2!AF87*-1","v":0},{"$f":"Cons2!AG87*-1","v":0},{"$f":"Cons2!AH87*-1","v":0},{"$f":"Cons2!AI87*-1","v":0},{"$f":"Cons2!AJ87*-1","v":0},{"$f":"Cons2!AK87*-1","v":0},{"$f":"Cons2!AL87*-1","v":0},{"$f":"Cons2!AM87*-1","v":0},{"$f":"Cons2!AN87*-1","v":0},{"$f":"Cons2!AO87*-1","v":0}]
[null,"Lucro Bruto Fiscal",-8360028.457774967,null,null,{"$f":"F9+F12+F13+F14","v":-170393.33042454411},-188771.66541587838,-200448.37001110433,-223230.06370932402,-246380.84776558893,-251648.75712001335,-256655.2060605507,-263005.96713634627,-269270.40049368271,-280877.9158692176,-281755.76931414002,-285697.14452401455,-289241.59293178387,-292111.73071204103,-294904.52747359069,-297611.45260390005,-300230.90276727499,-302763.29737187154,-305091.95307383069,-311603.38936223823,-306238.04177220981,-306035.15254503337,-305752.90032265784,-305382.44636345014,-304926.06385993375,-304382.9846815521,-303751.87839092728,-303032.89684190182,-302224.01617900265,-306607.79267736193,0,0,0,0,0,0]
[null,"Lucro Bruto IFRS",-8360028.457774967,null,null,{"$f":"F10+F11+F12+F13","v":-170393.33042454411},-188771.66541587838,-200448.37001110433,-223230.06370932402,-246380.84776558893,-251648.75712001335,-256655.2060605507,-263005.96713634627,-269270.40049368271,-280877.9158692176,-281755.76931414002,-285697.14452401455,-289241.59293178387,-292111.73071204103,-294904.52747359069,-297611.45260390005,-300230.90276727499,-302763.29737187154,-305091.95307383069,-311603.38936223823,-306238.04177220981,-306035.15254503337,-305752.90032265784,-305382.44636345014,-304926.06385993375,-304382.9846815521,-303751.87839092728,-303032.89684190182,-302224.01617900265,-306607.79267736193,0,0,0,0,0,0]
[null,{"$f":"Cons1!B115","v":"Receitas/Despesas financeiras líquidas"},3796.8638834951448,null,null,{"$f":"Cons2!F115","v":0},{"$f":"Cons2!G115","v":0},{"$f":"Cons2!H115","v":0},{"$f":"Cons2!I115","v":0},{"$f":"Cons2!J115","v":0},{"$f":"Cons2!K115","v":0},{"$f":"Cons2!L115","v":0},{"$f":"Cons2!M115","v":0},{"$f":"Cons2!N115","v":922.09551456310669},{"$f":"Cons2!O115","v":922.09551456310669},{"$f":"Cons2!P115","v":488.16821359223297},{"$f":"Cons2!Q115","v":488.16821359223297},{"$f":"Cons2!R115","v":488.16821359223297},{"$f":"Cons2!S115","v":488.16821359223297},{"$f":"Cons2!T115","v":0},{"$f":"Cons2!U115","v":0},{"$f":"Cons2!V115","v":0},{"$f":"Cons2!W115","v":0},{"$f":"Cons2!X115","v":0},{"$f":"Cons2!Y115","v":0},{"$f":"Cons2!Z115","v":0},{"$f":"Cons2!AA115","v":0},{"$f":"Cons2!AB115","v":0},{"$f":"Cons2!AC115","v":0},{"$f":"Cons2!AD115","v":0},{"$f":"Cons2!AE115","v":0},{"$f":"Cons2!AF115","v":0},{"$f":"Cons2!AG115","v":0},{"$f":"Cons2!AH115","v":0},{"$f":"Cons2!AI115","v":0},{"$f":"Cons2!AJ115","v":0},{"$f":"Cons2!AK115","v":0},{"$f":"Cons2!AL115","v":0},{"$f":"Cons2!AM115","v":0},{"$f":"Cons2!AN115","v":0},{"$f":"Cons2!AO115","v":0}]
[null,"LAIR Fiscal",-8356231.5938914716,null,null,{"$f":"F15+F17","v":-170393.33042454411},-188771.66541587838,-200448.37001110433,-223230.06370932402,-246380.84776558893,-251648.75712001335,-256655.2060605507,-263005.96713634627,-268348.30497911962,-279955.82035465451,-281267.60110054776,-285208.97631042229,-288753.42471819161,-291623.56249844877,-294904.52747359069,-297611.45260390005,-300230.90276727499,-302763.29737187154,-305091.95307383069,-311603.38936223823,-306238.04177220981,-306035.15254503337,-305752.90032265784,-305382.44636345014,-304926.06385993375,-304382.9846815521,-303751.87839092728,-303032.89684190182,-302224.01617900265,-306607.79267736193,0,0,0,0,0,0]
[null,"LAIR IFRS",-8356231.5938914716,null,null,{"$f":"F16+F17","v":-170393.33042454411},-188771.66541587838,-200448.37001110433,-223230.06370932402,-246380.84776558893,-251648.75712001335,-256655.2060605507,-263005.96713634627,-268348.30497911962,-279955.82035465451,-281267.60110054776,-285208.97631042229,-288753.42471819161,-291623.56249844877,-294904.52747359069,-297611.45260390005,-300230.90276727499,-302763.29737187154,-305091.95307383069,-311603.38936223823,-306238.04177220981,-306035.15254503337,-305752.90032265784,-305382.44636345014,-304926.06385993375,-304382.9846815521,-303751.87839092728,-303032.89684190182,-302224.01617900265,-306607.79267736193,0,0,0,0,0,0]
[null,"IR/CSLL Corrente Fiscal ",2841118.7419231003,null,null,{"$f":"F18*34%*-1-F21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2841118.7419231003,0,0,0,0,0,0]
[null,"IR/CSLL Diferido Fiscal ",4.6566128730773926E-10,null,null,{"$f":"Cons2!F157","v":57933.732344344993},{"$f":"Cons2!G157","v":64182.366241398646},{"$f":"Cons2!H157","v":68152.445803775467},{"$f":"Cons2!I157","v":75898.221661170159},{"$f":"Cons2!J157","v":83769.488240300227},{"$f":"Cons2!K157","v":85560.577420804533},{"$f":"Cons2!L157","v":87262.770060587223},{"$f":"Cons2!M157","v":89422.028826357724},{"$f":"Cons2!N157","v":91238.423692900658},{"$f":"Cons2!O157","v":95184.978920582522},{"$f":"Cons2!P157","v":95630.984374186228},{"$f":"Cons2!Q157","v":96971.051945543571},{"$f":"Cons2!R157","v":98176.16440418514},{"$f":"Cons2!S157","v":99152.011249472576},{"$f":"Cons2!T157","v":100267.53934102082},{"$f":"Cons2!U157","v":101187.893885326},{"$f":"Cons2!V157","v":102078.50694087349},{"$f":"Cons2!W157","v":102939.52110643631},{"$f":"Cons2!X157","v":103731.26404510242},{"$f":"Cons2!Y157","v":105945.152383161},{"$f":"Cons2!Z157","v":104120.93420255132},{"$f":"Cons2!AA157","v":104051.95186531133},{"$f":"Cons2!AB157","v":103955.98610970365},{"$f":"Cons2!AC157","v":103830.03176357305},{"$f":"Cons2!AD157","v":103674.86171237746},{"$f":"Cons2!AE157","v":103490.2147917277},{"$f":"Cons2!AF157","v":103275.63865291527},{"$f":"Cons2!AG157","v":103031.18492624661},{"$f":"Cons2!AH157","v":102756.16550086089},{"$f":"Cons2!AI157","v":-2736872.0924127973},{"$f":"Cons2!AJ157","v":0},{"$f":"Cons2!AK157","v":0},{"$f":"Cons2!AL157","v":0},{"$f":"Cons2!AM157","v":0},{"$f":"Cons2!AN157","v":0},{"$f":"Cons2!AO157","v":0}]
[null,"IR/CSLL Diferido Societário",9.3132257461547852E-10,null,null,{"$f":"F19*34%*-1-F20","v":57933.732344345},{"$f":"G19*34%*-1-G20","v":64182.366241398653},68152.445803775481,75898.221661170173,83769.488240300241,85560.577420804548,87262.770060587238,89422.028826357739,91238.423692900673,95184.978920582536,95630.984374186242,96971.051945543586,98176.164404185154,99152.011249472591,100267.53934102083,101187.89388532602,102078.5069408735,102939.52110643632,103731.26404510245,105945.15238316101,104120.93420255135,104051.95186531135,103955.98610970368,103830.03176357306,103674.86171237749,103490.21479172772,103275.63865291528,103031.18492624663,102756.16550086091,-2736872.0924127973,0,0,0,0,0,0]
[null,"Lucro Líquido Fiscal",-5515112.8519683722,null,null,{"$f":"F18+F20+F21","v":-112459.59808019912},-124589.29917447973,-132295.92420732888,-147331.84204815386,-162611.35952528869,-166088.17969920882,-169392.43599996349,-173583.93830998853,-177109.88128621897,-184770.841434072,-185636.61672636154,-188237.92436487874,-190577.26031400647,-192471.5512489762,-194636.98813256988,-196423.55871857406,-198152.39582640151,-199823.77626543521,-201360.68902872829,-205658.23697907722,-202117.10756965849,-201983.20067972204,-201796.91421295417,-201552.41459987708,-201251.20214755629,-200892.76988982438,-200476.23973801202,-200001.71191565521,-199467.85067814175,-202361.14316705894,0,0,0,0,0,0]
[null,"Lucro Líquido IFRS",-5515112.8519683713,null,null,{"$f":"F19+F20+F22","v":-112459.59808019911},-124589.29917447973,-132295.92420732885,-147331.84204815386,-162611.35952528869,-166088.17969920882,-169392.43599996346,-173583.93830998853,-177109.88128621894,-184770.84143407198,-185636.61672636151,-188237.92436487871,-190577.26031400647,-192471.55124897617,-194636.98813256985,-196423.55871857403,-198152.39582640148,-199823.77626543521,-201360.68902872823,-205658.23697907722,-202117.10756965846,-201983.20067972201,-201796.91421295417,-201552.41459987708,-201251.20214755627,-200892.76988982438,-200476.23973801199,-200001.71191565518,-199467.85067814175,-202361.14316705894,0,0,0,0,0,0]
[]
[]
[null,"Fluxo de Caixa",null,null,null,{"$f":"F$1","v":"2023-12-31"},"2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31"]
[null,"Receita Bruta Fiscal Base Deduções",{"$f":"SUM(F28:AO28)","v":0},null,null,{"$f":"F2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deduções Já Com Crédito de Custos e CAPEX",{"$f":"SUM(F29:AO29)","v":0},null,null,{"$f":"Cons2!F167","v":0},{"$f":"Cons2!G167","v":0},{"$f":"Cons2!H167","v":0},{"$f":"Cons2!I167","v":0},{"$f":"Cons2!J167","v":0},{"$f":"Cons2!K167","v":0},{"$f":"Cons2!L167","v":0},{"$f":"Cons2!M167","v":0},{"$f":"Cons2!N167","v":0},{"$f":"Cons2!O167","v":0},{"$f":"Cons2!P167","v":0},{"$f":"Cons2!Q167","v":0},{"$f":"Cons2!R167","v":0},{"$f":"Cons2!S167","v":0},{"$f":"Cons2!T167","v":0},{"$f":"Cons2!U167","v":0},{"$f":"Cons2!V167","v":0},{"$f":"Cons2!W167","v":0},{"$f":"Cons2!X167","v":0},{"$f":"Cons2!Y167","v":0},{"$f":"Cons2!Z167","v":0},{"$f":"Cons2!AA167","v":0},{"$f":"Cons2!AB167","v":0},{"$f":"Cons2!AC167","v":0},{"$f":"Cons2!AD167","v":0},{"$f":"Cons2!AE167","v":0},{"$f":"Cons2!AF167","v":0},{"$f":"Cons2!AG167","v":0},{"$f":"Cons2!AH167","v":0},{"$f":"Cons2!AI167","v":0},{"$f":"Cons2!AJ167","v":0},{"$f":"Cons2!AK167","v":0},{"$f":"Cons2!AL167","v":0},{"$f":"Cons2!AM167","v":0},{"$f":"Cons2!AN167","v":0},{"$f":"Cons2!AO167","v":0}]
[null,{"$f":"B12","v":"Custos Operacionais"},{"$f":"SUM(F30:AO30)","v":-8809392.6898221709},null,null,{"$f":"F12","v":-179509.34808405532},-198804.61961787939,-211108.55266385409,-235171.77197453054,-259722.65635674217,-265236.67708039423,-270442.71071279142,-277125.90388601896,-283724.67487882305,-296204.87994899141,-296875.38009478088,-301041.95613767894,-304770.59988481947,-307792.05496095069,-310731.8154578465,-313581.28843060887,-316338.71541298745,-319004.53506694373,-321461.94388302707,-328576.21863299853,-322668.14907214767,-322454.6971113396,-322157.70161503571,-321767.97698303277,-321287.7975987973,-320716.41605477442,-320052.43034958717,-319295.92125619395,-318444.91437662061,-323320.38223791949,0,0,0,0,0,0]
[null,{"$f":"Cons1!B187","v":"Variação no capital de giro"},0,null,null,{"$f":"Cons2!F187","v":14959.112340337944},{"$f":"Cons2!G187","v":1607.9392944853371},{"$f":"Cons2!H187","v":1025.327753831225},{"$f":"Cons2!I187","v":2005.2682758897063},{"$f":"Cons2!J187","v":2045.9070318509694},{"$f":"Cons2!K187","v":459.50172697100425},{"$f":"Cons2!L187","v":433.83613603310005},{"$f":"Cons2!M187","v":556.93276443562718},{"$f":"Cons2!N187","v":549.89758273367624},{"$f":"Cons2!O187","v":1040.0170891806956},{"$f":"Cons2!P187","v":55.875012149121176},{"$f":"Cons2!Q187","v":347.21467024150843},{"$f":"Cons2!R187","v":310.72031226171021},{"$f":"Cons2!S187","v":251.78792301093563},{"$f":"Cons2!T187","v":244.98004140798002},{"$f":"Cons2!U187","v":237.45608106353029},{"$f":"Cons2!V187","v":229.78558186488226},{"$f":"Cons2!W187","v":222.15163782969103},{"$f":"Cons2!X187","v":204.78406800694574},{"$f":"Cons2!Y187","v":592.85622916428474},{"$f":"Cons2!Z187","v":-492.3391300709045},{"$f":"Cons2!AA187","v":-17.787663400667952},{"$f":"Cons2!AB187","v":-24.749624691990903},{"$f":"Cons2!AC187","v":-32.477052666916279},{"$f":"Cons2!AD187","v":-40.014948686282878},{"$f":"Cons2!AE187","v":-47.615128668574471},{"$f":"Cons2!AF187","v":-55.332142098941404},{"$f":"Cons2!AG187","v":-63.042424449435202},{"$f":"Cons2!AH187","v":-70.917239964441251},{"$f":"Cons2!AI187","v":-26537.07619805172},{"$f":"Cons2!AJ187","v":0},{"$f":"Cons2!AK187","v":0},{"$f":"Cons2!AL187","v":0},{"$f":"Cons2!AM187","v":0},{"$f":"Cons2!AN187","v":0},{"$f":"Cons2!AO187","v":0}]
[null,"IR/CSLL Sem Tax Shield",0,null,null,{"$f":"Cons2!F188","v":0},{"$f":"Cons2!G188","v":0},{"$f":"Cons2!H188","v":0},{"$f":"Cons2!I188","v":0},{"$f":"Cons2!J188","v":0},{"$f":"Cons2!K188","v":0},{"$f":"Cons2!L188","v":0},{"$f":"Cons2!M188","v":0},{"$f":"Cons2!N188","v":0},{"$f":"Cons2!O188","v":0},{"$f":"Cons2!P188","v":0},{"$f":"Cons2!Q188","v":0},{"$f":"Cons2!R188","v":0},{"$f":"Cons2!S188","v":0},{"$f":"Cons2!T188","v":0},{"$f":"Cons2!U188","v":0},{"$f":"Cons2!V188","v":0},{"$f":"Cons2!W188","v":0},{"$f":"Cons2!X188","v":0},{"$f":"Cons2!Y188","v":0},{"$f":"Cons2!Z188","v":0},{"$f":"Cons2!AA188","v":0},{"$f":"Cons2!AB188","v":0},{"$f":"Cons2!AC188","v":0},{"$f":"Cons2!AD188","v":0},{"$f":"Cons2!AE188","v":0},{"$f":"Cons2!AF188","v":0},{"$f":"Cons2!AG188","v":0},{"$f":"Cons2!AH188","v":0},{"$f":"Cons2!AI188","v":0},{"$f":"Cons2!AJ188","v":0},{"$f":"Cons2!AK188","v":0},{"$f":"Cons2!AL188","v":0},{"$f":"Cons2!AM188","v":0},{"$f":"Cons2!AN188","v":0},{"$f":"Cons2!AO188","v":0}]
[null,{"$f":"Cons1!B223","v":"Fluxo de Caixa de Investimentos"},0,null,null,{"$f":"Cons2!F223","v":0},{"$f":"Cons2!G223","v":0},{"$f":"Cons2!H223","v":0},{"$f":"Cons2!I223","v":0},{"$f":"Cons2!J223","v":0},{"$f":"Cons2!K223","v":0},{"$f":"Cons2!L223","v":0},{"$f":"Cons2!M223","v":0},{"$f":"Cons2!N223","v":0},{"$f":"Cons2!O223","v":0},{"$f":"Cons2!P223","v":0},{"$f":"Cons2!Q223","v":0},{"$f":"Cons2!R223","v":0},{"$f":"Cons2!S223","v":0},{"$f":"Cons2!T223","v":0},{"$f":"Cons2!U223","v":0},{"$f":"Cons2!V223","v":0},{"$f":"Cons2!W223","v":0},{"$f":"Cons2!X223","v":0},{"$f":"Cons2!Y223","v":0},{"$f":"Cons2!Z223","v":0},{"$f":"Cons2!AA223","v":0},{"$f":"Cons2!AB223","v":0},{"$f":"Cons2!AC223","v":0},{"$f":"Cons2!AD223","v":0},{"$f":"Cons2!AE223","v":0},{"$f":"Cons2!AF223","v":0},{"$f":"Cons2!AG223","v":0},{"$f":"Cons2!AH223","v":0},{"$f":"Cons2!AI223","v":0},{"$f":"Cons2!AJ223","v":0},{"$f":"Cons2!AK223","v":0},{"$f":"Cons2!AL223","v":0},{"$f":"Cons2!AM223","v":0},{"$f":"Cons2!AN223","v":0},{"$f":"Cons2!AO223","v":0}]
[null,"Fluxo de Caixa do Projeto",-8809392.6898221709,null,null,{"$f":"SUM(F28:F33)","v":-164550.23574371738},{"$f":"SUM(G28:G33)","v":-197196.68032339404},-210083.22491002287,-233166.50369864082,-257676.74932489119,-264777.17535342323,-270008.8745767583,-276568.97112158331,-283174.77729608939,-295164.8628598107,-296819.50508263177,-300694.74146743742,-304459.87957255775,-307540.26703793975,-310486.83541643852,-313343.83234954532,-316108.92983112257,-318782.38342911407,-321257.1598150201,-327983.36240383424,-323160.48820221855,-322472.4847747403,-322182.45123972767,-321800.45403569972,-321327.8125474836,-320764.03118344297,-320107.7624916861,-319358.96368064336,-318515.83161658503,-349857.45843597123,0,0,0,0,0,0]
[null,{"$f":"Cons1!B230","v":"Receita financeira"},0,null,null,{"$f":"Cons2!F230","v":0},{"$f":"Cons2!G230","v":0},{"$f":"Cons2!H230","v":0},{"$f":"Cons2!I230","v":0},{"$f":"Cons2!J230","v":0},{"$f":"Cons2!K230","v":0},{"$f":"Cons2!L230","v":0},{"$f":"Cons2!M230","v":0},{"$f":"Cons2!N230","v":0},{"$f":"Cons2!O230","v":0},{"$f":"Cons2!P230","v":0},{"$f":"Cons2!Q230","v":0},{"$f":"Cons2!R230","v":0},{"$f":"Cons2!S230","v":0},{"$f":"Cons2!T230","v":0},{"$f":"Cons2!U230","v":0},{"$f":"Cons2!V230","v":0},{"$f":"Cons2!W230","v":0},{"$f":"Cons2!X230","v":0},{"$f":"Cons2!Y230","v":0},{"$f":"Cons2!Z230","v":0},{"$f":"Cons2!AA230","v":0},{"$f":"Cons2!AB230","v":0},{"$f":"Cons2!AC230","v":0},{"$f":"Cons2!AD230","v":0},{"$f":"Cons2!AE230","v":0},{"$f":"Cons2!AF230","v":0},{"$f":"Cons2!AG230","v":0},{"$f":"Cons2!AH230","v":0},{"$f":"Cons2!AI230","v":0},{"$f":"Cons2!AJ230","v":0},{"$f":"Cons2!AK230","v":0},{"$f":"Cons2!AL230","v":0},{"$f":"Cons2!AM230","v":0},{"$f":"Cons2!AN230","v":0},{"$f":"Cons2!AO230","v":0}]
[null,{"$f":"Cons1!B231","v":"Despesas financeiras"},3796.8638834951448,null,null,{"$f":"Cons2!F231","v":0},{"$f":"Cons2!G231","v":0},{"$f":"Cons2!H231","v":0},{"$f":"Cons2!I231","v":0},{"$f":"Cons2!J231","v":0},{"$f":"Cons2!K231","v":0},{"$f":"Cons2!L231","v":0},{"$f":"Cons2!M231","v":0},{"$f":"Cons2!N231","v":922.09551456310669},{"$f":"Cons2!O231","v":922.09551456310669},{"$f":"Cons2!P231","v":488.16821359223297},{"$f":"Cons2!Q231","v":488.16821359223297},{"$f":"Cons2!R231","v":488.16821359223297},{"$f":"Cons2!S231","v":488.16821359223297},{"$f":"Cons2!T231","v":0},{"$f":"Cons2!U231","v":0},{"$f":"Cons2!V231","v":0},{"$f":"Cons2!W231","v":0},{"$f":"Cons2!X231","v":0},{"$f":"Cons2!Y231","v":0},{"$f":"Cons2!Z231","v":0},{"$f":"Cons2!AA231","v":0},{"$f":"Cons2!AB231","v":0},{"$f":"Cons2!AC231","v":0},{"$f":"Cons2!AD231","v":0},{"$f":"Cons2!AE231","v":0},{"$f":"Cons2!AF231","v":0},{"$f":"Cons2!AG231","v":0},{"$f":"Cons2!AH231","v":0},{"$f":"Cons2!AI231","v":0},{"$f":"Cons2!AJ231","v":0},{"$f":"Cons2!AK231","v":0},{"$f":"Cons2!AL231","v":0},{"$f":"Cons2!AM231","v":0},{"$f":"Cons2!AN231","v":0},{"$f":"Cons2!AO231","v":0}]
[null,{"$f":"Cons1!B233","v":"Aumento no endividamento"},0,null,null,{"$f":"Cons2!F233","v":0},{"$f":"Cons2!G233","v":0},{"$f":"Cons2!H233","v":0},{"$f":"Cons2!I233","v":0},{"$f":"Cons2!J233","v":0},{"$f":"Cons2!K233","v":0},{"$f":"Cons2!L233","v":0},{"$f":"Cons2!M233","v":0},{"$f":"Cons2!N233","v":0},{"$f":"Cons2!O233","v":0},{"$f":"Cons2!P233","v":0},{"$f":"Cons2!Q233","v":0},{"$f":"Cons2!R233","v":0},{"$f":"Cons2!S233","v":0},{"$f":"Cons2!T233","v":0},{"$f":"Cons2!U233","v":0},{"$f":"Cons2!V233","v":0},{"$f":"Cons2!W233","v":0},{"$f":"Cons2!X233","v":0},{"$f":"Cons2!Y233","v":0},{"$f":"Cons2!Z233","v":0},{"$f":"Cons2!AA233","v":0},{"$f":"Cons2!AB233","v":0},{"$f":"Cons2!AC233","v":0},{"$f":"Cons2!AD233","v":0},{"$f":"Cons2!AE233","v":0},{"$f":"Cons2!AF233","v":0},{"$f":"Cons2!AG233","v":0},{"$f":"Cons2!AH233","v":0},{"$f":"Cons2!AI233","v":0},{"$f":"Cons2!AJ233","v":0},{"$f":"Cons2!AK233","v":0},{"$f":"Cons2!AL233","v":0},{"$f":"Cons2!AM233","v":0},{"$f":"Cons2!AN233","v":0},{"$f":"Cons2!AO233","v":0}]
[null,{"$f":"Cons1!B234","v":"Redução no endividamento"},0,null,null,{"$f":"Cons2!F234","v":0},{"$f":"Cons2!G234","v":0},{"$f":"Cons2!H234","v":0},{"$f":"Cons2!I234","v":0},{"$f":"Cons2!J234","v":0},{"$f":"Cons2!K234","v":0},{"$f":"Cons2!L234","v":0},{"$f":"Cons2!M234","v":-17000},{"$f":"Cons2!N234","v":0},{"$f":"Cons2!O234","v":8000},{"$f":"Cons2!P234","v":0},{"$f":"Cons2!Q234","v":0},{"$f":"Cons2!R234","v":0},{"$f":"Cons2!S234","v":9000},{"$f":"Cons2!T234","v":0},{"$f":"Cons2!U234","v":0},{"$f":"Cons2!V234","v":0},{"$f":"Cons2!W234","v":0},{"$f":"Cons2!X234","v":0},{"$f":"Cons2!Y234","v":0},{"$f":"Cons2!Z234","v":0},{"$f":"Cons2!AA234","v":0},{"$f":"Cons2!AB234","v":0},{"$f":"Cons2!AC234","v":0},{"$f":"Cons2!AD234","v":0},{"$f":"Cons2!AE234","v":0},{"$f":"Cons2!AF234","v":0},{"$f":"Cons2!AG234","v":0},{"$f":"Cons2!AH234","v":0},{"$f":"Cons2!AI234","v":0},{"$f":"Cons2!AJ234","v":0},{"$f":"Cons2!AK234","v":0},{"$f":"Cons2!AL234","v":0},{"$f":"Cons2!AM234","v":0},{"$f":"Cons2!AN234","v":0},{"$f":"Cons2!AO234","v":0}]
[null,"Ajuste de IR (Tax Shield Financeiro)",0,null,null,{"$f":"Cons2!F232","v":0},{"$f":"Cons2!G232","v":0},{"$f":"Cons2!H232","v":0},{"$f":"Cons2!I232","v":0},{"$f":"Cons2!J232","v":0},{"$f":"Cons2!K232","v":0},{"$f":"Cons2!L232","v":0},{"$f":"Cons2!M232","v":0},{"$f":"Cons2!N232","v":0},{"$f":"Cons2!O232","v":0},{"$f":"Cons2!P232","v":0},{"$f":"Cons2!Q232","v":0},{"$f":"Cons2!R232","v":0},{"$f":"Cons2!S232","v":0},{"$f":"Cons2!T232","v":0},{"$f":"Cons2!U232","v":0},{"$f":"Cons2!V232","v":0},{"$f":"Cons2!W232","v":0},{"$f":"Cons2!X232","v":0},{"$f":"Cons2!Y232","v":0},{"$f":"Cons2!Z232","v":0},{"$f":"Cons2!AA232","v":0},{"$f":"Cons2!AB232","v":0},{"$f":"Cons2!AC232","v":0},{"$f":"Cons2!AD232","v":0},{"$f":"Cons2!AE232","v":0},{"$f":"Cons2!AF232","v":0},{"$f":"Cons2!AG232","v":0},{"$f":"Cons2!AH232","v":0},{"$f":"Cons2!AI232","v":0},{"$f":"Cons2!AJ232","v":0},{"$f":"Cons2!AK232","v":0},{"$f":"Cons2!AL232","v":0},{"$f":"Cons2!AM232","v":0},{"$f":"Cons2!AN232","v":0},{"$f":"Cons2!AO232","v":0}]
[null,"Fluxo de Caixa Alavancado",-8805595.8259386756,null,null,{"$f":"SUM(F34:F39)","v":-164550.23574371738},{"$f":"SUM(G34:G39)","v":-197196.68032339404},-210083.22491002287,-233166.50369864082,-257676.74932489119,-264777.17535342323,-270008.8745767583,-293568.97112158331,-282252.68178152631,-286242.76734524762,-296331.33686903951,-300206.57325384516,-303971.71135896549,-298052.09882434749,-310486.83541643852,-313343.83234954532,-316108.92983112257,-318782.38342911407,-321257.1598150201,-327983.36240383424,-323160.48820221855,-322472.4847747403,-322182.45123972767,-321800.45403569972,-321327.8125474836,-320764.03118344297,-320107.7624916861,-319358.96368064336,-318515.83161658503,-349857.45843597123,0,0,0,0,0,0]
[null,{"$f":"Cons1!B377","v":"Subscrição"},250000,null,null,{"$f":"Cons2!F377","v":120000},{"$f":"Cons2!G377","v":20000},{"$f":"Cons2!H377","v":110000},{"$f":"Cons2!I377","v":0},{"$f":"Cons2!J377","v":0},{"$f":"Cons2!K377","v":0},{"$f":"Cons2!L377","v":0},{"$f":"Cons2!M377","v":0},{"$f":"Cons2!N377","v":0},{"$f":"Cons2!O377","v":0},{"$f":"Cons2!P377","v":0},{"$f":"Cons2!Q377","v":0},{"$f":"Cons2!R377","v":0},{"$f":"Cons2!S377","v":0},{"$f":"Cons2!T377","v":0},{"$f":"Cons2!U377","v":0},{"$f":"Cons2!V377","v":0},{"$f":"Cons2!W377","v":0},{"$f":"Cons2!X377","v":0},{"$f":"Cons2!Y377","v":0},{"$f":"Cons2!Z377","v":0},{"$f":"Cons2!AA377","v":0},{"$f":"Cons2!AB377","v":0},{"$f":"Cons2!AC377","v":0},{"$f":"Cons2!AD377","v":0},{"$f":"Cons2!AE377","v":0},{"$f":"Cons2!AF377","v":0},{"$f":"Cons2!AG377","v":0},{"$f":"Cons2!AH377","v":0},{"$f":"Cons2!AI377","v":0},{"$f":"Cons2!AJ377","v":0},{"$f":"Cons2!AK377","v":0},{"$f":"Cons2!AL377","v":0},{"$f":"Cons2!AM377","v":0},{"$f":"Cons2!AN377","v":0},{"$f":"Cons2!AO377","v":0}]
[null,{"$f":"Cons1!B378","v":"Dividendos"},8356231.5938914726,null,null,{"$f":"Cons2!F378","v":0},{"$f":"Cons2!G378","v":0},{"$f":"Cons2!H378","v":0},{"$f":"Cons2!I378","v":0},{"$f":"Cons2!J378","v":0},{"$f":"Cons2!K378","v":0},{"$f":"Cons2!L378","v":0},{"$f":"Cons2!M378","v":0},{"$f":"Cons2!N378","v":0},{"$f":"Cons2!O378","v":0},{"$f":"Cons2!P378","v":0},{"$f":"Cons2!Q378","v":0},{"$f":"Cons2!R378","v":0},{"$f":"Cons2!S378","v":0},{"$f":"Cons2!T378","v":0},{"$f":"Cons2!U378","v":0},{"$f":"Cons2!V378","v":0},{"$f":"Cons2!W378","v":0},{"$f":"Cons2!X378","v":0},{"$f":"Cons2!Y378","v":0},{"$f":"Cons2!Z378","v":0},{"$f":"Cons2!AA378","v":0},{"$f":"Cons2!AB378","v":0},{"$f":"Cons2!AC378","v":0},{"$f":"Cons2!AD378","v":0},{"$f":"Cons2!AE378","v":0},{"$f":"Cons2!AF378","v":0},{"$f":"Cons2!AG378","v":0},{"$f":"Cons2!AH378","v":0},{"$f":"Cons2!AI378","v":8356231.5938914726},{"$f":"Cons2!AJ378","v":0},{"$f":"Cons2!AK378","v":0},{"$f":"Cons2!AL378","v":0},{"$f":"Cons2!AM378","v":0},{"$f":"Cons2!AN378","v":0},{"$f":"Cons2!AO378","v":0}]
[null,{"$f":"Cons1!B379","v":"Redução de Capital"},-250000,null,null,{"$f":"Cons2!F379","v":0},{"$f":"Cons2!G379","v":0},{"$f":"Cons2!H379","v":0},{"$f":"Cons2!I379","v":0},{"$f":"Cons2!J379","v":0},{"$f":"Cons2!K379","v":0},{"$f":"Cons2!L379","v":0},{"$f":"Cons2!M379","v":0},{"$f":"Cons2!N379","v":0},{"$f":"Cons2!O379","v":0},{"$f":"Cons2!P379","v":0},{"$f":"Cons2!Q379","v":0},{"$f":"Cons2!R379","v":0},{"$f":"Cons2!S379","v":0},{"$f":"Cons2!T379","v":0},{"$f":"Cons2!U379","v":0},{"$f":"Cons2!V379","v":0},{"$f":"Cons2!W379","v":0},{"$f":"Cons2!X379","v":0},{"$f":"Cons2!Y379","v":0},{"$f":"Cons2!Z379","v":0},{"$f":"Cons2!AA379","v":0},{"$f":"Cons2!AB379","v":0},{"$f":"Cons2!AC379","v":0},{"$f":"Cons2!AD379","v":0},{"$f":"Cons2!AE379","v":0},{"$f":"Cons2!AF379","v":0},{"$f":"Cons2!AG379","v":0},{"$f":"Cons2!AH379","v":0},{"$f":"Cons2!AI379","v":-250000},{"$f":"Cons2!AJ379","v":0},{"$f":"Cons2!AK379","v":0},{"$f":"Cons2!AL379","v":0},{"$f":"Cons2!AM379","v":0},{"$f":"Cons2!AN379","v":0},{"$f":"Cons2!AO379","v":0}]
[null,"Fluxo de Caixa DDM",8356231.5938914726,null,null,{"$f":"SUM(F41:F43)","v":120000},{"$f":"SUM(G41:G43)","v":20000},110000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8106231.5938914726,0,0,0,0,0,0]

{"sheet":"WACC","index":14,"n_rows":68,"n_cols":37,"rows_kept":68,"cut":false,"hidden":true,"merged":[]}
["x","Resumo: WACC real (BRL) de: ",{"$f":"C34","v":7.8789594538902996E-2},null,null,"x"]
[]
[null,"Beta ","%","Descrição",null,null,"Legenda"]
[null,"D/E Projeto",{"$f":"C31/C30","v":1.4999999999999998},"Resultado",null,null,"Link externo ao presente modelo"]
[null,"Beta Desalavancado",0.46940794715778711,"10Y incluso 2021 - Damodaran",null,null,"Input alterável nesta própria aba"]
[null,"Alíquota Imposto",0.34,"Usual",null,null,"Input que vem de outra aba"]
[null,"Beta Alavancado",{"$f":"C5*(1+(C4)*(1-C6))","v":0.93412181484399626},"Resultado"]
[]
[null,"Custo Capital Próprio",{"$f":"$C$3","v":"%"},{"$f":"D3","v":"Descrição"}]
[null,"Taxa Livre Risco - T-Bond 10 Years",2.5924551601154023E-2,"10Y incluso 2021 - Damodaran"]
[null,"S&P500",0.16979441098688991,"10Y incluso 2021 - Damodaran"]
[null,"Beta Alavancado",{"$f":"C7","v":0.93412181484399626},"Resultado"]
[null,"Risco Brasil EMBI",2.6734547383309756E-2,"10Y incluso 2021 - IPEA"]
[null,"Risco cambial",0,"Não considerado "]
[null,"Ke nominal (USD)",{"$f":"C10+C12*(C11-C10)+C13+C14","v":0.18705107313521796},"Resultado"]
[]
[null,"Inflação BR (IPCA - BACEN)",6.0646982686714326E-2,"10Y incluso 2021 - Itaú BBA"]
[null,"Inflação Americana (Itaú BBA)",2.1171774410717419E-2,"10Y incluso 2021 - Itaú BBA"]
[null,"Inflação BR/ inflação USA ",{"$f":"(1+C17)/(1+C18)-1","v":3.8656775740572025E-2},"Resultado"]
[null,"Ke nominal (BRL) ",{"$f":"(1+C15)*(1+C19)-1","v":0.2329386402620115},"Resultado"]
[null,"Ke real (BRL) ",{"$f":"((1+C20)/(1+C17))-1","v":0.16244015246134658},"Resultado"]
[]
[null,"Custo da Dívida",{"$f":"$C$3","v":"%"},{"$f":"D9","v":"Descrição"}]
[null,"Taxa Juros Real",{"$f":"AVERAGE(Cons1!C374,Cons2!C374)","v":6.4338629847643825E-2},"TIR das dívidas "]
[null,"Taxa Juros Nominal",{"$f":"(1+C24)*(1+C17)-1","v":0.1288875563048153},"Resultado"]
[null,"Alíquota IRPJ",{"$f":"C6","v":0.34},"Usual"]
[null,"Kd Nominal (BRL) ",{"$f":"((C25))*(1-C26)","v":8.5065787161178089E-2},"Resultado"]
[]
[null,"Estrutura de Capital",{"$f":"$C$3","v":"%"},{"$f":"D23","v":"Descrição"}]
[null,"% Equity",{"$f":"1-C31","v":0.4},"Resultado"]
[null,"% Debt",0.6,"Definido pela CAGECE"]
[null,"WACC Nominal (BRL)",{"$f":"C20*C30+C27*C31","v":0.14421492840151146},"Resultado"]
[]
[null,"WACC Real (BRL)",{"$f":"((1+C32)/(1+C17)-1)*Lances!D16","v":7.8789594538902996E-2},"<<<< vai para todo o modelo"]
[]
[]
["x","Inputs",null,null,null,"x"]
[]
["x","Beta",null,null,null,"x"]
[]
[null,"Fonte:",">>>>","http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/Betas.html"]
[]
["x","Beta desalavancado","Média",null,null,null,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[null,"Valor",{"$f":"AVERAGE(R44:AK44)","v":0.45294026497070289},null,null,null,"-","-","-","-","-","-","-","-","-","-",0.56999999999999995,0.5397673166221677,0.32133152614005794,0.26544284266847046,0.46929733824941389,0.32935841067582416,0.76126627985156381,0.49997897331568159,0.32763678405469193,0.43149553194752688,0.46099078905544283,0.50815736059004468,0.55604800806618837,0.59478180870368913,0.53980189460391514,0.4818938390631089,0.42613818186738511,0.38802227005083939,0.31058183842748283,0.33953515701045489,0.50727914845010902]
[]
["x","Taxa livre de risco",null,null,null,"x"]
[]
[]
[null,"Fonte:",">>>>","https://www.treasury.gov/resource-center/data-chart-center/interest-rates/Pages/TextView.aspx?data=yieldYear&year=2019"]
[]
["x","T-Bond 10Y","Média",null,null,null,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[null,"Valor",{"$f":"AVERAGE(AA52:AK52)/1","v":2.2669922527924078E-2},null,null,null,"-","-","-","-","-","-","-","-","-","-",6.0302788844621452E-2,5.0206854838709694E-2,4.61308E-2,4.0138799999999988E-2,4.2713200000000034E-2,4.2888800000000005E-2,4.7949999999999958E-2,4.6346613545816734E-2,3.6642629482071712E-2,3.2641200000000037E-2,3.2150597609561737E-2,2.7816400000000005E-2,1.8034399999999996E-2,2.3501599999999991E-2,2.5395600000000004E-2,2.1382868525896416E-2,1.8374400000000003E-2,2.3294800000000001E-2,2.9112449799196784E-2,2.1413999999999982E-2,8.8920318725099583E-3]
[]
["x","EMBI",null,null,null,"x"]
[]
[null,"Fonte:",">>>>","http://ipeadata.gov.br/ExibeSerie.aspx?serid=40940&module=Mhttp://ipeadata.gov.br/ExibeSerie.aspx?serid=40940&module=M"]
[]
["x","EMBI+","Média",null,null,null,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[null,"Valor",{"$f":"AVERAGE(AA59:AK59)/1","v":2.589133172655993E-2},null,null,null,"-","-","-","-","-","-","-","-","-","-",7.2733593750000006E-2,8.8974131274131271E-2,0.13643976833976834,8.348875968992249E-2,5.4029230769230767E-2,3.9803461538461538E-2,2.3542857142857143E-2,1.8062790697674417E-2,2.9994961240310078E-2,3.0579457364341086E-2,2.0343410852713177E-2,1.937992277992278E-2,1.8399613899613899E-2,2.0470930232558141E-2,2.3070155038759692E-2,3.4595752895752896E-2,3.8168339768339769E-2,2.6812451361867704E-2,2.7225291828793775E-2,2.4149806949806951E-2,3.2188973384030421E-2]
[]
["x","Risco de mercado",null,null,null,"x"]
[]
[null,"Fonte:",">>>>","https://finance.yahoo.com/quote/%5EGSPC/history?period1=967431600&period2=1566961200&interval=1mo&filter=history&frequency=1mo"]
[]
["x","S&P500","Média",null,null,null,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[null,"Valor",{"$f":"AVERAGE(G66:AK66)/1","v":9.1168112560139569E-2},null,null,null,-6.559139784946233E-2,0.34110653863740281,4.4642643074636279E-2,7.0551513621445405E-2,-1.5392860971165212E-2,0.34110653863740281,0.20263666325718832,0.31008181008181013,0.26668590212586163,0.19526044759727634,-0.10139186659860477,-0.1304268791468477,-0.23365967528395226,0.26380395990088878,8.9934527663860786E-2,3.0010231698461842E-2,0.13619431382130753,3.5295776633998521E-2,-0.38485793674575708,0.23454193191253792,0.12782710070845682,-3.1805604147616684E-5,0.13405693384223927,0.29601245275874866,0.11390638187366098,-7.26601583369757E-3,9.5350157049619799E-2,0.19419964892376829,-6.2372597349650949E-2,0.28878074077028959,1.5216310156749902E-2]
[]
[null,null,null,null,null,"x"]

{"sheet":"Gráficos >>> ","index":15,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Cons3","index":16,"n_rows":471,"n_cols":43,"rows_kept":471,"cut":false,"hidden":true,"merged":[]}
[{"$f":"INDEX(PC!$1:$1,1,MATCH(B1,PC!$4:$4,0))","v":"G"},"Cons3",null,null,null,{"$f":"EOMONTH(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)),11)","v":"2023-12-31"},{"$f":"EOMONTH(F1,12)","v":"2024-12-31"},"2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31",null,"Check"]
[null,null,null,null,null,{"$f":"1","v":1},{"$f":"F2+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,null,{"$f":"IF(SUM(AQ3:AQ429)=0,\"ok\",\"nok\")","v":"ok"}]
[]
[null,"CRONOGRAMA"]
[null,"início da concessão",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B10))","v":"2023-01-31"}]
[null,"fim da concessão",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B13))","v":"2052-12-31"}]
[null,"Concessão %",null,null,null,{"$f":"IF(YEAR(F$1)<YEAR($C$5),0,IF(YEAR(F$1)<YEAR($C6),1,0)+IF(YEAR(F$1)=YEAR($C6),1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0]
[null,"Concesssão 1;0",null,null,null,{"$f":"IF(F7<>0,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0]
[]
[null,"Meses do ano",null,null,null,{"$f":"MONTH(F1)","v":12},{"$f":"MONTH(G1)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[]
[null,"BALANÇO PATRIMONIAL"]
[null,null,null,null,null,{"$f":"F29+F31+F33","v":0},{"$f":"G29+G31+G33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ATIVO",null,null,null,{"$f":"SUM(F15,F20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ativo Circulante",null,null,null,{"$f":"SUM(F16:F19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Caixa",null,null,null,{"$f":"E16+SUM(F375:F378)-(F17-E17)*F$8","v":0},{"$f":"F16+SUM(G375:G378)-(G17-F17)*G$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(MIN(F16:AN17),0)","v":0}]
[null,"Conta Reserva",null,null,null,{"$f":"SUM(F252,F269,F286,F303,F320,F337,F354,F371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contas a receber",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$26))","v":30},null,null,{"$f":"IF(F$1=$C$6,0,F$42*$C18/360*F$8)","v":0},{"$f":"IF(G$1=$C$6,0,G$42*$C18/360*G$8)","v":0},0,0,0,0,0,0,{"$f":"IF(N$1=$C$6,0,N$42*$C18/360*N$8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Crédito de PIS COFINS",null,null,null,{"$f":"F178","v":0},{"$f":"G178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ativo Não Circulante",null,null,null,{"$f":"SUM(F21:F23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(AN20,0)","v":0}]
[null,"Impostos Diferidos",null,null,null,{"$f":"-MIN(0,-(E21-E32+F119))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Intangível",null,null,null,{"$f":"E22+F97-F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Financeiro",null,null,null,{"$f":"F111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"PASSIVO",null,null,null,{"$f":"SUM(F26,F30,F33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Passivo Circulante",null,null,null,{"$f":"SUM(F27:F29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contas a Pagar",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$27))","v":30},null,null,{"$f":"IF(F$1=$C$6,0,-(F183+F185)*$C27/360*F$8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Impostos a Pagar",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$28))","v":30},null,null,{"$f":"IF(F$1=$C$6,0,-(F167+F188+F232)*$C28/360*F$8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Empréstimos e Financiamentos",null,null,null,{"$f":"-G234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Não Circulante",null,null,null,{"$f":"SUM(F31:F32)","v":0},{"$f":"SUM(G31:G32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(AN30,0)","v":0}]
[null,"Empréstimos e Financiamentos",null,null,null,{"$f":"F233+F234+SUM(F245,F262,F279,F296,F313,F330,F347,F364)+E31-F29+E29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Impostos Diferidos",null,null,null,{"$f":"MAX(0,(-E21+E32-F119))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Patrimônio líquido",null,null,null,{"$f":"SUM(F34:F37)","v":0},{"$f":"SUM(G34:G37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Social",null,null,null,{"$f":"E34+F376+F378","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reserva Legal",null,null,null,{"$f":"IF(F$1=$C$6,0,IF(E37+F161<0,0,MIN(20%*F34,MIN((5%*F161)+E35,E37+F161))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beneficio SUDENE",null,null,null,{"$f":"F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro Acumulado",null,null,null,{"$f":"E37+E35-F35+F161+F377+F141-F120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"check BP",null,null,null,{"$f":"ROUND(F14-F25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(F38:AN38),0)","v":0}]
[null,"check PL",null,null,null,{"$f":"ROUND(F33-SUM(F34:F37),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(F39:AN39),0)","v":0}]
[]
[null,"DEMONSTRATIVO DE RESULTADOS"]
[null,"Receita Bruta Operacional",null,null,null,{"$f":"SUM(F46,F48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Receita de Contraprestação",null,null,null,{"$f":"SUM(F45:F46)","v":0},{"$f":"SUM(G45:G46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contraprestação Fixa",null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+F$2))*F$420*F$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+G$2))*G$420*G$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+H$2))*H$420*H$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+I$2))*I$420*I$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+J$2))*J$420*J$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+K$2))*K$420*K$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+L$2))*L$420*L$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+M$2))*M$420*M$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+N$2))*N$420*N$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+O$2))*O$420*O$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+P$2))*P$420*P$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+Q$2))*Q$420*Q$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+R$2))*R$420*R$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+S$2))*S$420*S$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+T$2))*T$420*T$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+U$2))*U$420*U$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+V$2))*V$420*V$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+W$2))*W$420*W$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+X$2))*X$420*X$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+Y$2))*Y$420*Y$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+Z$2))*Z$420*Z$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AA$2))*AA$420*AA$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AB$2))*AB$420*AB$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AC$2))*AC$420*AC$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AD$2))*AD$420*AD$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AE$2))*AE$420*AE$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AF$2))*AF$420*AF$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AG$2))*AG$420*AG$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AH$2))*AH$420*AH$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AI$2))*AI$420*AI$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AJ$2))*AJ$420*AJ$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AK$2))*AK$420*AK$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AL$2))*AL$420*AL$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AM$2))*AM$420*AM$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AN$2))*AN$420*AN$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AO$2))*AO$420*AO$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0}]
[null,"Contraprestação Variável",null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+F$2))*F$420*F$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+G$2))*G$420*G$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+H$2))*H$420*H$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+I$2))*I$420*I$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+J$2))*J$420*J$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+K$2))*K$420*K$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+L$2))*L$420*L$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+M$2))*M$420*M$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+N$2))*N$420*N$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+O$2))*O$420*O$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+P$2))*P$420*P$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+Q$2))*Q$420*Q$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+R$2))*R$420*R$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+S$2))*S$420*S$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+T$2))*T$420*T$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+U$2))*U$420*U$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+V$2))*V$420*V$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+W$2))*W$420*W$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+X$2))*X$420*X$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+Y$2))*Y$420*Y$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+Z$2))*Z$420*Z$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AA$2))*AA$420*AA$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AB$2))*AB$420*AB$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AC$2))*AC$420*AC$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AD$2))*AD$420*AD$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AE$2))*AE$420*AE$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AF$2))*AF$420*AF$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AG$2))*AG$420*AG$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AH$2))*AH$420*AH$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AI$2))*AI$420*AI$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AJ$2))*AJ$420*AJ$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AK$2))*AK$420*AK$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AL$2))*AL$420*AL$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AM$2))*AM$420*AM$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AN$2))*AN$420*AN$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AO$2))*AO$420*AO$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0}]
[]
[null,"Receita Indireta",null,null,null,{"$f":"SUM(F49:F51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita Indireta -1",null,null,null,{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+F$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*F$419*F$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+G$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*G$419*G$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+H$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*H$419*H$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+I$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*I$419*I$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+J$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*J$419*J$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+K$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*K$419*K$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+L$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*L$419*L$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+M$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*M$419*M$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+N$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*N$419*N$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+O$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*O$419*O$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+P$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*P$419*P$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+Q$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*Q$419*Q$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+R$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*R$419*R$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+S$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*S$419*S$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+T$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*T$419*T$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+U$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*U$419*U$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+V$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*V$419*V$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+W$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*W$419*W$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+X$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*X$419*X$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+Y$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*Y$419*Y$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+Z$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*Z$419*Z$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AA$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AA$419*AA$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AB$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AB$419*AB$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AC$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AC$419*AC$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AD$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AD$419*AD$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AE$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AE$419*AE$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AF$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AF$419*AF$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AG$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AG$419*AG$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AH$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AH$419*AH$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AI$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AI$419*AI$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AJ$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AJ$419*AJ$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AK$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AK$419*AK$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AL$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AL$419*AL$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AM$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AM$419*AM$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AN$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AN$419*AN$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AO$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AO$419*AO$8)/1000","v":0}]
[null,"Receita Indireta -2"]
[null,"Receita Indireta -3"]
[]
[null,"Receita Financeira - Remuneração do Ativo Financeiro",null,null,null,{"$f":"F110","v":0},{"$f":"G110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita de Construção - Ativo Financeiro",null,null,null,{"$f":"F$108","v":0},{"$f":"G$108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita de Construção - Ativo Intangível",null,null,null,{"$f":"F$97","v":0},{"$f":"G$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deduções",null,null,null,{"$f":"-IF(F192=\"real\",F59,F58)-F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(F56:AN56)-SUM(F167:AN167)+SUM(F177:AN177),0)","v":0}]
[]
[null,"PIS COFINS | Presumido",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1347))+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1349))","v":3.6499999999999998E-2},null,null,{"$f":"$C58*SUM(F44,F48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PIS COFINS | Real",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1348))+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1350))","v":9.2499999999999999E-2},null,null,{"$f":"$C59*SUM(F44,F48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ISS",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1351))","v":0},null,null,{"$f":"$C60*SUM(F$42,F$53,F$54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Receita Líquida",null,null,null,{"$f":"SUM(F42,F53,F54,F55,F56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo de Construção",null,null,null,{"$f":"-SUM(F54,F55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custos do Serviço Prestado",null,null,null,{"$f":"-F66+F72+F73","v":0},{"$f":"-G66+G72+G73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"ROW()","v":66},"Custos Operacionais",null,null,null,{"$f":"SUM(F67:F71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":67},{"$f":"PC!C767","v":"Energia Elétrica"},null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+F$2+1))*F$419*F$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+G$2+1))*G$419*G$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+H$2+1))*H$419*H$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+I$2+1))*I$419*I$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+J$2+1))*J$419*J$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+K$2+1))*K$419*K$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+L$2+1))*L$419*L$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+M$2+1))*M$419*M$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+N$2+1))*N$419*N$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+O$2+1))*O$419*O$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+P$2+1))*P$419*P$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+Q$2+1))*Q$419*Q$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+R$2+1))*R$419*R$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+S$2+1))*S$419*S$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+T$2+1))*T$419*T$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+U$2+1))*U$419*U$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+V$2+1))*V$419*V$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+W$2+1))*W$419*W$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+X$2+1))*X$419*X$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+Y$2+1))*Y$419*Y$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+Z$2+1))*Z$419*Z$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AA$2+1))*AA$419*AA$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AB$2+1))*AB$419*AB$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AC$2+1))*AC$419*AC$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AD$2+1))*AD$419*AD$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AE$2+1))*AE$419*AE$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AF$2+1))*AF$419*AF$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AG$2+1))*AG$419*AG$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AH$2+1))*AH$419*AH$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AI$2+1))*AI$419*AI$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AJ$2+1))*AJ$419*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AK$2+1))*AK$419*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AL$2+1))*AL$419*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AM$2+1))*AM$419*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AN$2+1))*AN$419*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AO$2+1))*AO$419*AO$8/1000","v":0}]
[{"$f":"ROW()","v":68},{"$f":"PC!$C$805","v":"Produtos Químicos"},null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+F$2+1))*F$419*F$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+G$2+1))*G$419*G$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+H$2+1))*H$419*H$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+I$2+1))*I$419*I$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+J$2+1))*J$419*J$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+K$2+1))*K$419*K$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+L$2+1))*L$419*L$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+M$2+1))*M$419*M$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+N$2+1))*N$419*N$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+O$2+1))*O$419*O$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+P$2+1))*P$419*P$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+Q$2+1))*Q$419*Q$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+R$2+1))*R$419*R$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+S$2+1))*S$419*S$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+T$2+1))*T$419*T$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+U$2+1))*U$419*U$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+V$2+1))*V$419*V$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+W$2+1))*W$419*W$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+X$2+1))*X$419*X$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+Y$2+1))*Y$419*Y$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+Z$2+1))*Z$419*Z$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AA$2+1))*AA$419*AA$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AB$2+1))*AB$419*AB$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AC$2+1))*AC$419*AC$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AD$2+1))*AD$419*AD$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AE$2+1))*AE$419*AE$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AF$2+1))*AF$419*AF$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AG$2+1))*AG$419*AG$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AH$2+1))*AH$419*AH$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AI$2+1))*AI$419*AI$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AJ$2+1))*AJ$419*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AK$2+1))*AK$419*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AL$2+1))*AL$419*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AM$2+1))*AM$419*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AN$2+1))*AN$419*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AO$2+1))*AO$419*AO$8/1000","v":0}]
[{"$f":"ROW()","v":69},{"$f":"PC!$C$846","v":"Pessoal"},null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+F$2+1))*F$419*F$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+G$2+1))*G$419*G$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+H$2+1))*H$419*H$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+I$2+1))*I$419*I$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+J$2+1))*J$419*J$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+K$2+1))*K$419*K$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+L$2+1))*L$419*L$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+M$2+1))*M$419*M$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+N$2+1))*N$419*N$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+O$2+1))*O$419*O$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+P$2+1))*P$419*P$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+Q$2+1))*Q$419*Q$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+R$2+1))*R$419*R$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+S$2+1))*S$419*S$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+T$2+1))*T$419*T$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+U$2+1))*U$419*U$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+V$2+1))*V$419*V$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+W$2+1))*W$419*W$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+X$2+1))*X$419*X$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+Y$2+1))*Y$419*Y$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+Z$2+1))*Z$419*Z$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AA$2+1))*AA$419*AA$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AB$2+1))*AB$419*AB$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AC$2+1))*AC$419*AC$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AD$2+1))*AD$419*AD$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AE$2+1))*AE$419*AE$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AF$2+1))*AF$419*AF$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AG$2+1))*AG$419*AG$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AH$2+1))*AH$419*AH$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AI$2+1))*AI$419*AI$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AJ$2+1))*AJ$419*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AK$2+1))*AK$419*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AL$2+1))*AL$419*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AM$2+1))*AM$419*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AN$2+1))*AN$419*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AO$2+1))*AO$419*AO$8/1000","v":0}]
[null,{"$f":"PC!$C$884","v":"Outros Custos"},null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+F$2+1))*F$419*F$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+G$2+1))*G$419*G$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+H$2+1))*H$419*H$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+I$2+1))*I$419*I$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+J$2+1))*J$419*J$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+K$2+1))*K$419*K$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+L$2+1))*L$419*L$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+M$2+1))*M$419*M$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+N$2+1))*N$419*N$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+O$2+1))*O$419*O$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+P$2+1))*P$419*P$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+Q$2+1))*Q$419*Q$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+R$2+1))*R$419*R$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+S$2+1))*S$419*S$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+T$2+1))*T$419*T$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+U$2+1))*U$419*U$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+V$2+1))*V$419*V$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+W$2+1))*W$419*W$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+X$2+1))*X$419*X$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+Y$2+1))*Y$419*Y$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+Z$2+1))*Z$419*Z$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AA$2+1))*AA$419*AA$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AB$2+1))*AB$419*AB$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AC$2+1))*AC$419*AC$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AD$2+1))*AD$419*AD$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AE$2+1))*AE$419*AE$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AF$2+1))*AF$419*AF$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AG$2+1))*AG$419*AG$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AH$2+1))*AH$419*AH$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AI$2+1))*AI$419*AI$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AJ$2+1))*AJ$419*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AK$2+1))*AK$419*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AL$2+1))*AL$419*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AM$2+1))*AM$419*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AN$2+1))*AN$419*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AO$2+1))*AO$419*AO$8/1000","v":0}]
[null,"Gastos totais com garantias",null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+F$2+1))*F$419*F$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+G$2+1))*G$419*G$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+H$2+1))*H$419*H$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+I$2+1))*I$419*I$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+J$2+1))*J$419*J$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+K$2+1))*K$419*K$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+L$2+1))*L$419*L$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+M$2+1))*M$419*M$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+N$2+1))*N$419*N$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+O$2+1))*O$419*O$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+P$2+1))*P$419*P$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+Q$2+1))*Q$419*Q$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+R$2+1))*R$419*R$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+S$2+1))*S$419*S$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+T$2+1))*T$419*T$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+U$2+1))*U$419*U$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+V$2+1))*V$419*V$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+W$2+1))*W$419*W$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+X$2+1))*X$419*X$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+Y$2+1))*Y$419*Y$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+Z$2+1))*Z$419*Z$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AA$2+1))*AA$419*AA$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AB$2+1))*AB$419*AB$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AC$2+1))*AC$419*AC$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AD$2+1))*AD$419*AD$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AE$2+1))*AE$419*AE$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AF$2+1))*AF$419*AF$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AG$2+1))*AG$419*AG$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AH$2+1))*AH$419*AH$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AI$2+1))*AI$419*AI$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AJ$2+1))*AJ$419*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AK$2+1))*AK$419*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AL$2+1))*AL$419*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AM$2+1))*AM$419*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AN$2+1))*AN$419*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AO$2+1))*AO$419*AO$8/1000","v":0}]
[null,"Crédito de PIS/COFINS - Opex",null,null,null,{"$f":"F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciação e Amortização",null,null,null,{"$f":"-SUM(F96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Lucro Bruto",null,null,null,{"$f":"SUM(F62,F63,F64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Despesas Operacionais",null,null,null,{"$f":"-F78","v":0},{"$f":"-G78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"ROW()","v":78},"Despesas Operacionais",null,null,null,{"$f":"SUM(F79:F80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":79},{"$f":"PC!C967","v":"Taxa de Regulação - % sobre receita tarifária"},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B967))","v":0},null,null,{"$f":"$C79*F$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":80},"Inadimplência"]
[]
[]
[]
[null,"Fisco"]
[]
[{"$f":"ROW()","v":86},"Imobilizado"]
[null,"Amortização durante o período",null,null,null,{"$f":"IF(F$1>$C$6,0,F89*(F88+E90))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inclusão",null,null,null,{"$f":"-F$223*IF(F$192=\"real\",1-$C$170,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"fator amortização",null,null,null,{"$f":"IFERROR(IF(F$1>$C$6,0,F91/SUM(F91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(G$1>$C$6,0,G91/SUM(G91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(H$1>$C$6,0,H91/SUM(H91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(I$1>$C$6,0,I91/SUM(I91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(J$1>$C$6,0,J91/SUM(J91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(K$1>$C$6,0,K91/SUM(K91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(L$1>$C$6,0,L91/SUM(L91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(M$1>$C$6,0,M91/SUM(M91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(N$1>$C$6,0,N91/SUM(N91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(O$1>$C$6,0,O91/SUM(O91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(P$1>$C$6,0,P91/SUM(P91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(Q$1>$C$6,0,Q91/SUM(Q91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(R$1>$C$6,0,R91/SUM(R91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(S$1>$C$6,0,S91/SUM(S91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(T$1>$C$6,0,T91/SUM(T91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(U$1>$C$6,0,U91/SUM(U91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(V$1>$C$6,0,V91/SUM(V91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(W$1>$C$6,0,W91/SUM(W91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(X$1>$C$6,0,X91/SUM(X91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(Y$1>$C$6,0,Y91/SUM(Y91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(Z$1>$C$6,0,Z91/SUM(Z91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(AA$1>$C$6,0,AA91/SUM(AA91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(AB$1>$C$6,0,AB91/SUM(AB91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(AC$1>$C$6,0,AC91/SUM(AC91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(AD$1>$C$6,0,AD91/SUM(AD91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(AE$1>$C$6,0,AE91/SUM(AE91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(AF$1>$C$6,0,AF91/SUM(AF91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(AG$1>$C$6,0,AG91/SUM(AG91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(AH$1>$C$6,0,AH91/SUM(AH91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(AI$1>$C$6,0,AI91/SUM(AI91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(AJ$1>$C$6,0,AJ91/SUM(AJ91:$AN91)),1)","v":0},{"$f":"IFERROR(IF(AK$1>$C$6,0,AK91/SUM(AK91:$AN91)),1)","v":0},{"$f":"IFERROR(IF(AL$1>$C$6,0,AL91/SUM(AL91:$AN91)),1)","v":0},{"$f":"IFERROR(IF(AM$1>$C$6,0,AM91/SUM(AM91:$AN91)),1)","v":0},{"$f":"IFERROR(IF(AN$1>$C$6,0,AN91/SUM(AN91:$AN91)),1)","v":0},{"$f":"IFERROR(IF(AO$1>$C$6,0,AO91/SUM($AN91:AO91)),1)","v":0}]
[null,"saldo",null,null,null,{"$f":"E90+F88-F87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fator de ajuste contraprestação fixa",null,null,null,{"$f":"IFERROR(IF(F$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&F$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(G$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&G$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(H$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&H$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(I$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&I$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(J$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&J$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(K$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&K$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(L$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&L$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(M$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&M$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(N$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&N$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(O$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&O$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(P$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&P$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(Q$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&Q$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(R$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&R$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(S$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&S$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(T$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&T$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(U$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&U$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(V$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&V$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(W$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&W$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(X$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&X$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(Y$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&Y$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(Z$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&Z$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AA$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AA$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AB$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AB$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AC$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AC$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AD$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AD$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AE$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AE$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AF$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AF$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AG$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AG$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AH$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AH$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AI$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AI$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AJ$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AJ$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AK$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AK$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AL$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AL$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AM$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AM$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AN$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AN$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AO$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AO$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0}]
[]
[null,"IFRS"]
[]
[{"$f":"ROW()","v":95},"Intangível"]
[null,"Amortização durante o período",null,null,null,{"$f":"SUMIFS($F100:$AN100,$F98:$AN98,\"<\"&F$2,$F99:$AN99,\">\"&F$2)+IF($C99=F$2,F100,0)+IF(F$1=$C$6,F97,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Intagível | Inclusão",{"$f":"1-C104","v":0},null,null,{"$f":"-$C97*F$223*IF(F$192=\"real\",1-$C$170,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"início",null,null,null,{"$f":"F$2","v":1},{"$f":"G$2","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[null,"fim",{"$f":"IFERROR(MATCH($C$6,$F$1:$AN$1,1),0)","v":30},null,null,{"$f":"MIN($C99+1,$AN$2+1)","v":31},31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31]
[null,"parcela",null,null,null,{"$f":"IFERROR(F97/(F99-F98-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financeiro"]
[null,"Remuneração Fixa",null,null,null,{"$f":"F45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capex remunerado pela Contraprestação Fixa",1,null,null,{"$f":"$C104*F223*IF(F$192=\"real\",1-$C$170,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo de Caixa Financeiro",{"$f":"IFERROR(IRR(F105:AN105,0.0001),0)","v":0},null,null,{"$f":"SUM(F103:F104)","v":0},{"$f":"SUM(G103:G104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ativo Financeiro Inicial",null,null,null,{"$f":"E111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capex remunerado pela Contraprestação Fixa",null,null,null,{"$f":"-F104","v":0},{"$f":"-G104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita de Contraprestação Fixa",null,null,null,{"$f":"-F103","v":0},{"$f":"-G103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita Finaceira",null,null,null,{"$f":"$C105*SUM(F107:F109)","v":0},{"$f":"$C105*SUM(G107:G109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ativo Financeiro Final",null,null,null,{"$f":"SUM(F107:F110)*F$8","v":0},{"$f":"SUM(G107:G110)*G$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Lucro Operacional",null,null,null,{"$f":"SUM(F75,F76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Receitas/Despesas financeiras líquidas",null,null,null,{"$f":"F230+F231-SUM(F245,F262,F279,F296,F313,F330,F347,F364)","v":0},{"$f":"G230+G231-SUM(G245,G262,G279,G296,G313,G330,G347,G364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro antes do imposto de renda",null,null,null,{"$f":"SUM(F113,F115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Imposto de Renda e Contribuição Social",null,null,null,{"$f":"F118+F119","v":0},{"$f":"G118+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Imposto de Renda e Contribuição Social - corrente",null,null,null,{"$f":"-IF(F$192=\"real\",F$207,F$199)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(F133:AN133)-SUM(F208:AN208),0)","v":0}]
[null,"Imposto de Renda e Contribuição Social - diferidos",null,null,null,{"$f":"F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IR / Benefício SUDENE",null,null,null,{"$f":"IF(F$192=\"real\",F$138,F$127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"(F118+F119)/F116","v":{"$error":"#DIV/0!"}},{"$f":"(G118+G119)/G116","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"PRESUMIDO"]
[]
[null,"Imposto sobre lucro presumido | com receita financeira",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1353))","v":0.09},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1354))","v":0.25},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1355))","v":0.15},{"$f":"$C124*F125+$D124*MAX(F125-240,0)+$E124*MIN(F125,240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita Bruta Operacional + Receita Financeira",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1352))","v":0.32},null,null,{"$f":"$C125*F$166+F$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Beneficio SUDENE",null,null,null,{"$f":"F128*F124","v":0},{"$f":"G128*G124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1364))","v":0.75},null,null,{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",F$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",G$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",H$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",I$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",J$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",K$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",L$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",M$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",N$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",O$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",P$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",Q$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",R$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",S$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",T$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",U$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",V$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",W$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",X$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",Y$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",Z$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AA$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AB$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AC$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AD$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AE$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AF$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AG$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AH$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AI$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AJ$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AK$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AL$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AM$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AN$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AO$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0}]
[]
[null,"REAL"]
[]
[null,"Imposto sobre lucro real | com tax shield",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1353))","v":0.09},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1354))","v":0.25},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1355))","v":0.15},{"$f":"MAX($C132*F134+$D132*MAX(F134-240,0)+$E132*MIN(F134,240),0)","v":0},{"$f":"MAX($C132*G134+$D132*MAX(G134-240,0)+$E132*MIN(G134,240),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro antes dos impostos",null,null,null,{"$f":"F$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Base tributável",null,null,null,{"$f":"IF(F133>0,F133-F136,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prejuizo acumulado",null,null,null,{"$f":"IF(F133<0,F133+E135+E136,E135+E136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Uso de prejuízo acumulado",null,null,null,{"$f":"IF(AND(F133>0,E135<0),MIN(F133*30%,-F135),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Beneficio SUDENE",null,null,null,{"$f":"F139*F132","v":0},{"$f":"G139*G132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C128","v":0.75},null,null,{"$f":"F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beneficio Gerado - BP",null,null,null,{"$f":"(E140+IF(F$192=\"real\",F138,F127))-F141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beneficio Liberado",null,null,null,{"$f":"IF(AND(F$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),E140,0)","v":0},{"$f":"IF(AND(G$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),F140,0)","v":0},{"$f":"IF(AND(H$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),G140,0)","v":0},{"$f":"IF(AND(I$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),H140,0)","v":0},{"$f":"IF(AND(J$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),I140,0)","v":0},{"$f":"IF(AND(K$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),J140,0)","v":0},{"$f":"IF(AND(L$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),K140,0)","v":0},{"$f":"IF(AND(M$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),L140,0)","v":0},{"$f":"IF(AND(N$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),M140,0)","v":0},{"$f":"IF(AND(O$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),N140,0)","v":0},{"$f":"IF(AND(P$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),O140,0)","v":0},{"$f":"IF(AND(Q$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),P140,0)","v":0},{"$f":"IF(AND(R$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),Q140,0)","v":0},{"$f":"IF(AND(S$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),R140,0)","v":0},{"$f":"IF(AND(T$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),S140,0)","v":0},{"$f":"IF(AND(U$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),T140,0)","v":0},{"$f":"IF(AND(V$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),U140,0)","v":0},{"$f":"IF(AND(W$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),V140,0)","v":0},{"$f":"IF(AND(X$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),W140,0)","v":0},{"$f":"IF(AND(Y$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),X140,0)","v":0},{"$f":"IF(AND(Z$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),Y140,0)","v":0},{"$f":"IF(AND(AA$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),Z140,0)","v":0},{"$f":"IF(AND(AB$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AA140,0)","v":0},{"$f":"IF(AND(AC$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AB140,0)","v":0},{"$f":"IF(AND(AD$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AC140,0)","v":0},{"$f":"IF(AND(AE$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AD140,0)","v":0},{"$f":"IF(AND(AF$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AE140,0)","v":0},{"$f":"IF(AND(AG$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AF140,0)","v":0},{"$f":"IF(AND(AH$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AG140,0)","v":0},{"$f":"IF(AND(AI$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AH140,0)","v":0},{"$f":"IF(AND(AJ$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AI140,0)","v":0},{"$f":"IF(AND(AK$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AJ140,0)","v":0},{"$f":"IF(AND(AL$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AK140,0)","v":0},{"$f":"IF(AND(AM$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AL140,0)","v":0},{"$f":"IF(AND(AN$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AM140,0)","v":0},{"$f":"IF(AND(AO$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AN140,0)","v":0}]
[]
[null,"IR DIFERIDO"]
[]
[null,"Diferenças temporárias:"]
[]
[null,"Base Fisco",null,null,null,{"$f":"F208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Base Contábil",null,null,null,{"$f":"F116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Diferença de bases",null,null,null,{"$f":"F147-F148","v":0},{"$f":"G147-G148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IR/CSLL Diferidos sobre diferença temporária",null,null,null,{"$f":"F149*($D$124+$C$124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Prejuizo Fiscal:"]
[]
[null,"Adições à base de prejuízo",null,null,null,{"$f":"IF(F208<0,-F208,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Utilização da base de prejuízo",null,null,null,{"$f":"-F211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Movimentação",null,null,null,{"$f":"F154+F155","v":0},{"$f":"G154+G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IR/CSLL Diferidos sobre Prejuízo Fiscal",null,null,null,{"$f":"IF(F$1=$C$6,-(SUM(E154:$F155))*($C$124+$D$124),F156*($D$124+$C$124))","v":0},{"$f":"IF(G$1=$C$6,-(SUM(F154:$F155))*($C$124+$D$124),G156*($D$124+$C$124))","v":0},{"$f":"IF(H$1=$C$6,-(SUM($F154:G155))*($C$124+$D$124),H156*($D$124+$C$124))","v":0},{"$f":"IF(I$1=$C$6,-(SUM($F154:H155))*($C$124+$D$124),I156*($D$124+$C$124))","v":0},{"$f":"IF(J$1=$C$6,-(SUM($F154:I155))*($C$124+$D$124),J156*($D$124+$C$124))","v":0},{"$f":"IF(K$1=$C$6,-(SUM($F154:J155))*($C$124+$D$124),K156*($D$124+$C$124))","v":0},{"$f":"IF(L$1=$C$6,-(SUM($F154:K155))*($C$124+$D$124),L156*($D$124+$C$124))","v":0},{"$f":"IF(M$1=$C$6,-(SUM($F154:L155))*($C$124+$D$124),M156*($D$124+$C$124))","v":0},{"$f":"IF(N$1=$C$6,-(SUM($F154:M155))*($C$124+$D$124),N156*($D$124+$C$124))","v":0},{"$f":"IF(O$1=$C$6,-(SUM($F154:N155))*($C$124+$D$124),O156*($D$124+$C$124))","v":0},{"$f":"IF(P$1=$C$6,-(SUM($F154:O155))*($C$124+$D$124),P156*($D$124+$C$124))","v":0},{"$f":"IF(Q$1=$C$6,-(SUM($F154:P155))*($C$124+$D$124),Q156*($D$124+$C$124))","v":0},{"$f":"IF(R$1=$C$6,-(SUM($F154:Q155))*($C$124+$D$124),R156*($D$124+$C$124))","v":0},{"$f":"IF(S$1=$C$6,-(SUM($F154:R155))*($C$124+$D$124),S156*($D$124+$C$124))","v":0},{"$f":"IF(T$1=$C$6,-(SUM($F154:S155))*($C$124+$D$124),T156*($D$124+$C$124))","v":0},{"$f":"IF(U$1=$C$6,-(SUM($F154:T155))*($C$124+$D$124),U156*($D$124+$C$124))","v":0},{"$f":"IF(V$1=$C$6,-(SUM($F154:U155))*($C$124+$D$124),V156*($D$124+$C$124))","v":0},{"$f":"IF(W$1=$C$6,-(SUM($F154:V155))*($C$124+$D$124),W156*($D$124+$C$124))","v":0},{"$f":"IF(X$1=$C$6,-(SUM($F154:W155))*($C$124+$D$124),X156*($D$124+$C$124))","v":0},{"$f":"IF(Y$1=$C$6,-(SUM($F154:X155))*($C$124+$D$124),Y156*($D$124+$C$124))","v":0},{"$f":"IF(Z$1=$C$6,-(SUM($F154:Y155))*($C$124+$D$124),Z156*($D$124+$C$124))","v":0},{"$f":"IF(AA$1=$C$6,-(SUM($F154:Z155))*($C$124+$D$124),AA156*($D$124+$C$124))","v":0},{"$f":"IF(AB$1=$C$6,-(SUM($F154:AA155))*($C$124+$D$124),AB156*($D$124+$C$124))","v":0},{"$f":"IF(AC$1=$C$6,-(SUM($F154:AB155))*($C$124+$D$124),AC156*($D$124+$C$124))","v":0},{"$f":"IF(AD$1=$C$6,-(SUM($F154:AC155))*($C$124+$D$124),AD156*($D$124+$C$124))","v":0},{"$f":"IF(AE$1=$C$6,-(SUM($F154:AD155))*($C$124+$D$124),AE156*($D$124+$C$124))","v":0},{"$f":"IF(AF$1=$C$6,-(SUM($F154:AE155))*($C$124+$D$124),AF156*($D$124+$C$124))","v":0},{"$f":"IF(AG$1=$C$6,-(SUM($F154:AF155))*($C$124+$D$124),AG156*($D$124+$C$124))","v":0},{"$f":"IF(AH$1=$C$6,-(SUM($F154:AG155))*($C$124+$D$124),AH156*($D$124+$C$124))","v":0},{"$f":"IF(AI$1=$C$6,-(SUM($F154:AH155))*($C$124+$D$124),AI156*($D$124+$C$124))","v":0},{"$f":"IF(AJ$1=$C$6,-(SUM($F154:AI155))*($C$124+$D$124),AJ156*($D$124+$C$124))","v":0},{"$f":"IF(AK$1=$C$6,-(SUM($F154:AJ155))*($C$124+$D$124),AK156*($D$124+$C$124))","v":0},{"$f":"IF(AL$1=$C$6,-(SUM($F154:AK155))*($C$124+$D$124),AL156*($D$124+$C$124))","v":0},{"$f":"IF(AM$1=$C$6,-(SUM($F154:AL155))*($C$124+$D$124),AM156*($D$124+$C$124))","v":0},{"$f":"IF(AN$1=$C$6,-(SUM($F154:AM155))*($C$124+$D$124),AN156*($D$124+$C$124))","v":0},{"$f":"IF(AO$1=$C$6,-(SUM($F154:AN155))*($C$124+$D$124),AO156*($D$124+$C$124))","v":0}]
[]
[null,"IR/CSLL Diferidos",null,null,null,{"$f":"F150+F157","v":0},{"$f":"G150+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Lucro Líquido",null,null,null,{"$f":"F116+F117+F120","v":0},{"$f":"G116+G117+G120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro Acumulado",null,null,null,{"$f":"E162+F161-(F35-E35)+F377-F120+F141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FLUXO DE CAIXA"]
[]
[null,"Receita Bruta",null,null,null,{"$f":"SUM(F44,F48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deduções",null,null,null,{"$f":"IF(F$192=\"real\",MIN(-F170+F177,0),-F169)-F180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"PIS COFINS | Presumido",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1347))+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1349))","v":3.6499999999999998E-2},null,null,{"$f":"$C169*F$166","v":0},{"$f":"$C169*G$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PIS COFINS | Real",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1348))+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1350))","v":9.2499999999999999E-2},null,null,{"$f":"$C170*F$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Crédito de PIS COFINS- BoP",null,null,null,{"$f":"E178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inclusão",null,null,null,{"$f":"SUM(F175,F176)","v":0},{"$f":"SUM(G175,G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capex - a compensar",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1361))","v":1},null,null,{"$f":"-$C174*(F73/(1-$C$170))*IF(F$192=\"real\",$C$170,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capex - gerado",{"$f":"C174","v":1},null,null,{"$f":"-$C175*F$223*IF(F$192=\"real\",$C$170,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Opex - a compensar",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1360))","v":1},null,null,{"$f":"(F66-F69-F71)*$C$176*IF(F$192=\"real\",$C$170,0)","v":0},{"$f":"(G66-G69-G71)*$C$176*IF(G$192=\"real\",$C$170,0)","v":0},{"$f":"(H66-H69-H71)*$C$176*IF(H$192=\"real\",$C$170,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Uso - PIS/COFINS",null,null,null,{"$f":"MIN(F172+F173,F170)*IF(F$192=\"real\",1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Crédito de PIS COFINS - EoP",null,null,null,{"$f":"F172+F173-F177","v":0},{"$f":"G172+G173-G177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"ISS",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1351))","v":0},null,null,{"$f":"$C180*F$166","v":0},{"$f":"$C180*G$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Receita Líquida",null,null,null,{"$f":"SUM(F166:F167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custos do Serviço Prestado",null,null,null,{"$f":"-F66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro Bruto",null,null,null,{"$f":"SUM(F182:F183)","v":0},{"$f":"SUM(G182:G183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Despesas Operacionais",null,null,null,{"$f":"F76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBITDA",null,null,null,{"$f":"SUM(F184:F185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variação no capital de giro",null,null,null,{"$f":"SUM(E18:E18)-SUM(F18:F18)+SUM(F27:F28)-SUM(E27:E28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Imposto de Renda e Contribuição Social",null,null,null,{"$f":"-IF(F$192=\"real\",F$213,F$199)","v":0},{"$f":"-IF(G$192=\"real\",G$213,G$199)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Reversão da provisão de IR / Benefício SUDENE",null,null,null,{"$f":"IF(F$192=\"real\",F$219,F$202)","v":0},{"$f":"IF(G$192=\"real\",G$219,G$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Regime",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",A1,PC!$B$1357))","v":"Real"},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",A1,PC!$B$1358))","v":78000},null,{"$f":"IF(F$42>$D192*F$418,\"Real\",$C192)","v":"Real"},"Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real"]
[]
[null,"PRESUMIDO"]
[null,null,"IR","CSLL > 240k","CSLL < 240k"]
[null,"Imposto sobre lucro presumido | com receita financeira",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1353))","v":0.09},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1354))","v":0.25},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1355))","v":0.15},{"$f":"$C196*F197+$D196*MAX(F197-240,0)+$E196*MIN(F197,240)","v":0},{"$f":"$C196*G197+$D196*MAX(G197-240,0)+$E196*MIN(G197,240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita Bruta Operacional + Receita Financeira",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1352))","v":0.32},null,null,{"$f":"$C197*F$166+F$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Imposto sobre lucro presumido | sem receita financeira",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1353))","v":0.09},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1354))","v":0.25},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1355))","v":0.15},{"$f":"$C199*F200+$D199*MAX(F200-240,0)+$E199*MIN(F200,240)","v":0},{"$f":"$C199*G200+$D199*MAX(G200-240,0)+$E199*MIN(G200,240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita Bruta Operacional",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1352))","v":0.32},null,null,{"$f":"$C200*F$166","v":0},{"$f":"$C200*G$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Beneficio SUDENE",null,null,null,{"$f":"F203*F199","v":0},{"$f":"G203*G199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"REAL"]
[]
[null,"Imposto sobre lucro real | com tax shield",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1353))","v":0.09},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1354))","v":0.25},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1355))","v":0.15},{"$f":"MAX($C207*F209+$D207*MAX(F209-240,0)+$E207*MIN(F209,240),0)","v":0},{"$f":"MAX($C207*G209+$D207*MAX(G209-240,0)+$E207*MIN(G209,240),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro antes dos impostos",null,null,null,{"$f":"SUM(F166,-IF(F$192=\"real\",F170,-F169),-F180,F183,F185)+F72-F87+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Base tributável",null,null,null,{"$f":"IF(F208>0,F208-F211,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prejuizo acumulado",null,null,null,{"$f":"IF(F208<0,F208+E210+E211,E210+E211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Uso de prejuízo acumulado",null,null,null,{"$f":"IF(AND(F208>0,E210<0),MIN(F208*30%,-F210),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Imposto sobre lucro real | sem tax shield",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1353))","v":0.09},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1354))","v":0.25},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1355))","v":0.15},{"$f":"MAX($C213*F215+$D213*MAX(F215-240,0)+$E213*MIN(F215,240),0)","v":0},{"$f":"MAX($C213*G215+$D213*MAX(G215-240,0)+$E213*MIN(G215,240),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro antes dos impostos",null,null,null,{"$f":"F208-F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Base tributável",null,null,null,{"$f":"IF(F214>0,F214-F217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prejuizo acumulado",null,null,null,{"$f":"IF(F214<0,F214+E216+E217,E216+E217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Uso de prejuízo acumulado",null,null,null,{"$f":"IF(AND(F214>0,E216<0),MIN(F214*30%,-F216),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Beneficio SUDENE",null,null,null,{"$f":"F220*F213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F203","v":0},{"$f":"G203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fluxo de Caixa Operacional",null,null,null,{"$f":"SUM(F186:F190)","v":0},{"$f":"SUM(G186:G190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo de Caixa de Investimentos",{"$f":"CP!E10","v":0},null,null,{"$f":"-SUM(F225:F227)*$C$223","v":0},{"$f":"-SUM(G225:G227)*$C$223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Estudos/BNDES/Licenciamento",null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+F$2))*F$420*F$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+F$2))*F$420*F$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+F$2))*F$420*F$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+G$2))*G$420*G$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+G$2))*G$420*G$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+G$2))*G$420*G$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+H$2))*H$420*H$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+H$2))*H$420*H$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+H$2))*H$420*H$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+I$2))*I$420*I$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+I$2))*I$420*I$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+I$2))*I$420*I$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+J$2))*J$420*J$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+J$2))*J$420*J$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+J$2))*J$420*J$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+K$2))*K$420*K$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+K$2))*K$420*K$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+K$2))*K$420*K$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+L$2))*L$420*L$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+L$2))*L$420*L$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+L$2))*L$420*L$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+M$2))*M$420*M$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+M$2))*M$420*M$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+M$2))*M$420*M$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+N$2))*N$420*N$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+N$2))*N$420*N$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+N$2))*N$420*N$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+O$2))*O$420*O$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+O$2))*O$420*O$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+O$2))*O$420*O$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+P$2))*P$420*P$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+P$2))*P$420*P$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+P$2))*P$420*P$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+Q$2))*Q$420*Q$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+Q$2))*Q$420*Q$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+Q$2))*Q$420*Q$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+R$2))*R$420*R$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+R$2))*R$420*R$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+R$2))*R$420*R$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+S$2))*S$420*S$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+S$2))*S$420*S$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+S$2))*S$420*S$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+T$2))*T$420*T$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+T$2))*T$420*T$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+T$2))*T$420*T$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+U$2))*U$420*U$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+U$2))*U$420*U$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+U$2))*U$420*U$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+V$2))*V$420*V$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+V$2))*V$420*V$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+V$2))*V$420*V$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+W$2))*W$420*W$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+W$2))*W$420*W$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+W$2))*W$420*W$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+X$2))*X$420*X$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+X$2))*X$420*X$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+X$2))*X$420*X$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+Y$2))*Y$420*Y$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+Y$2))*Y$420*Y$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+Y$2))*Y$420*Y$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+Z$2))*Z$420*Z$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+Z$2))*Z$420*Z$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+Z$2))*Z$420*Z$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AA$2))*AA$420*AA$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AA$2))*AA$420*AA$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AA$2))*AA$420*AA$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AB$2))*AB$420*AB$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AB$2))*AB$420*AB$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AB$2))*AB$420*AB$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AC$2))*AC$420*AC$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AC$2))*AC$420*AC$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AC$2))*AC$420*AC$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AD$2))*AD$420*AD$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AD$2))*AD$420*AD$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AD$2))*AD$420*AD$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AE$2))*AE$420*AE$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AE$2))*AE$420*AE$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AE$2))*AE$420*AE$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AF$2))*AF$420*AF$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AF$2))*AF$420*AF$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AF$2))*AF$420*AF$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AG$2))*AG$420*AG$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AG$2))*AG$420*AG$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AG$2))*AG$420*AG$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AH$2))*AH$420*AH$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AH$2))*AH$420*AH$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AH$2))*AH$420*AH$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AI$2))*AI$420*AI$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AI$2))*AI$420*AI$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AI$2))*AI$420*AI$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AJ$2))*AJ$420*AJ$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AJ$2))*AJ$420*AJ$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AJ$2))*AJ$420*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AK$2))*AK$420*AK$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AK$2))*AK$420*AK$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AK$2))*AK$420*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AL$2))*AL$420*AL$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AL$2))*AL$420*AL$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AL$2))*AL$420*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AM$2))*AM$420*AM$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AM$2))*AM$420*AM$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AM$2))*AM$420*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AN$2))*AN$420*AN$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AN$2))*AN$420*AN$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AN$2))*AN$420*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AO$2))*AO$420*AO$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AO$2))*AO$420*AO$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AO$2))*AO$420*AO$8/1000","v":0}]
[null,"Gestão Comercial - Água",null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+F$2))*F$420*F$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+G$2))*G$420*G$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+H$2))*H$420*H$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+I$2))*I$420*I$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+J$2))*J$420*J$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+K$2))*K$420*K$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+L$2))*L$420*L$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+M$2))*M$420*M$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+N$2))*N$420*N$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+O$2))*O$420*O$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+P$2))*P$420*P$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+Q$2))*Q$420*Q$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+R$2))*R$420*R$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+S$2))*S$420*S$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+T$2))*T$420*T$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+U$2))*U$420*U$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+V$2))*V$420*V$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+W$2))*W$420*W$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+X$2))*X$420*X$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+Y$2))*Y$420*Y$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+Z$2))*Z$420*Z$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AA$2))*AA$420*AA$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AB$2))*AB$420*AB$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AC$2))*AC$420*AC$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AD$2))*AD$420*AD$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AE$2))*AE$420*AE$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AF$2))*AF$420*AF$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AG$2))*AG$420*AG$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AH$2))*AH$420*AH$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AI$2))*AI$420*AI$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AJ$2))*AJ$420*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AK$2))*AK$420*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AL$2))*AL$420*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AM$2))*AM$420*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AN$2))*AN$420*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AO$2))*AO$420*AO$8/1000","v":0}]
[null,"Esgoto",null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+F$2))*F$420*F$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+G$2))*G$420*G$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+H$2))*H$420*H$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+I$2))*I$420*I$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+J$2))*J$420*J$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+K$2))*K$420*K$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+L$2))*L$420*L$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+M$2))*M$420*M$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+N$2))*N$420*N$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+O$2))*O$420*O$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+P$2))*P$420*P$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+Q$2))*Q$420*Q$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+R$2))*R$420*R$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+S$2))*S$420*S$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+T$2))*T$420*T$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+U$2))*U$420*U$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+V$2))*V$420*V$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+W$2))*W$420*W$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+X$2))*X$420*X$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+Y$2))*Y$420*Y$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+Z$2))*Z$420*Z$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AA$2))*AA$420*AA$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AB$2))*AB$420*AB$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AC$2))*AC$420*AC$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AD$2))*AD$420*AD$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AE$2))*AE$420*AE$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AF$2))*AF$420*AF$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AG$2))*AG$420*AG$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AH$2))*AH$420*AH$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AI$2))*AI$420*AI$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AJ$2))*AJ$420*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AK$2))*AK$420*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AL$2))*AL$420*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AM$2))*AM$420*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AN$2))*AN$420*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AO$2))*AO$420*AO$8/1000","v":0}]
[]
[null,"FLUXO DE CAIXA DO PROJETO",{"$f":"IRR(F229:AN229,0.001)","v":{"$error":"#NUM!"}},{"$f":"IF(PC!$E$6=\"Real\",INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1717)),INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1716)))*IF(CP!$C$12=\"S\",0,1)+IF(CP!$C$12=\"S\",CP!$C$11,0)","v":7.8789594538902996E-2},{"$f":"NPV(D229,F229:AN229)","v":0},{"$f":"(F222+F223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita financeira",0.8,4.65E-2,null,{"$f":"MAX(0,(E16+E17)*((1+F$427)/(1+F$423)-1)*$C230*(1-$D$230))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Despesas financeiras",null,null,null,{"$f":"-SUM(F244,F261,F278,F295,F312,F329,F346,F363)-SUM(F250,F267,F284,F301,F318,F335,F352,F369)-SUM(F251,F268,F285,F302,F319,F336,F353,F370)","v":0},{"$f":"-SUM(G244,G261,G278,G295,G312,G329,G346,G363)-SUM(G250,G267,G284,G301,G318,G335,G352,G369)-SUM(G251,G268,G285,G302,G319,G336,G353,G370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ajuste de IR",null,null,null,{"$f":"SUM(F118,F120)-F188-F190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Aumento no endividamento",null,null,null,{"$f":"SUM(F239,F256,F273,F290,F307,F324,F341,F358)","v":0},{"$f":"SUM(G239,G256,G273,G290,G307,G324,G341,G358)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Redução no endividamento",null,null,null,{"$f":"-SUM(F241,F258,F275,F292,F309,F326,F343,F360)","v":0},{"$f":"-SUM(G241,G258,G275,G292,G309,G326,G343,G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo de Caixa de Financiamento",null,null,null,{"$f":"SUM(F230:F234)","v":0},{"$f":"SUM(G230:G234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1383))","v":"BNB1"}]
[{"$f":"SUM(F238:AN238)","v":0},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1384))","v":"SAC"},null,null,{"$f":"IF(F$2=$C239,-SUM($F$223:F223),IF(AND(F$2>$C239,F$2<=$C240),-F$223,0))","v":0},{"$f":"IF(G$2=$C239,-SUM($F$223:G223),IF(AND(G$2>$C239,G$2<=$C240),-G$223,0))","v":0},{"$f":"IF(H$2=$C239,-SUM($F$223:H223),IF(AND(H$2>$C239,H$2<=$C240),-H$223,0))","v":0},{"$f":"IF(I$2=$C239,-SUM($F$223:I223),IF(AND(I$2>$C239,I$2<=$C240),-I$223,0))","v":0},{"$f":"IF(J$2=$C239,-SUM($F$223:J223),IF(AND(J$2>$C239,J$2<=$C240),-J$223,0))","v":0},{"$f":"IF(K$2=$C239,-SUM($F$223:K223),IF(AND(K$2>$C239,K$2<=$C240),-K$223,0))","v":0},{"$f":"IF(L$2=$C239,-SUM($F$223:L223),IF(AND(L$2>$C239,L$2<=$C240),-L$223,0))","v":0},{"$f":"IF(M$2=$C239,-SUM($F$223:M223),IF(AND(M$2>$C239,M$2<=$C240),-M$223,0))","v":0},{"$f":"IF(N$2=$C239,-SUM($F$223:N223),IF(AND(N$2>$C239,N$2<=$C240),-N$223,0))","v":0},{"$f":"IF(O$2=$C239,-SUM($F$223:O223),IF(AND(O$2>$C239,O$2<=$C240),-O$223,0))","v":0},{"$f":"IF(P$2=$C239,-SUM($F$223:P223),IF(AND(P$2>$C239,P$2<=$C240),-P$223,0))","v":0},{"$f":"IF(Q$2=$C239,-SUM($F$223:Q223),IF(AND(Q$2>$C239,Q$2<=$C240),-Q$223,0))","v":0},{"$f":"IF(R$2=$C239,-SUM($F$223:R223),IF(AND(R$2>$C239,R$2<=$C240),-R$223,0))","v":0},{"$f":"IF(S$2=$C239,-SUM($F$223:S223),IF(AND(S$2>$C239,S$2<=$C240),-S$223,0))","v":0},{"$f":"IF(T$2=$C239,-SUM($F$223:T223),IF(AND(T$2>$C239,T$2<=$C240),-T$223,0))","v":0},{"$f":"IF(U$2=$C239,-SUM($F$223:U223),IF(AND(U$2>$C239,U$2<=$C240),-U$223,0))","v":0},{"$f":"IF(V$2=$C239,-SUM($F$223:V223),IF(AND(V$2>$C239,V$2<=$C240),-V$223,0))","v":0},{"$f":"IF(W$2=$C239,-SUM($F$223:W223),IF(AND(W$2>$C239,W$2<=$C240),-W$223,0))","v":0},{"$f":"IF(X$2=$C239,-SUM($F$223:X223),IF(AND(X$2>$C239,X$2<=$C240),-X$223,0))","v":0},{"$f":"IF(Y$2=$C239,-SUM($F$223:Y223),IF(AND(Y$2>$C239,Y$2<=$C240),-Y$223,0))","v":0},{"$f":"IF(Z$2=$C239,-SUM($F$223:Z223),IF(AND(Z$2>$C239,Z$2<=$C240),-Z$223,0))","v":0},{"$f":"IF(AA$2=$C239,-SUM($F$223:AA223),IF(AND(AA$2>$C239,AA$2<=$C240),-AA$223,0))","v":0},{"$f":"IF(AB$2=$C239,-SUM($F$223:AB223),IF(AND(AB$2>$C239,AB$2<=$C240),-AB$223,0))","v":0},{"$f":"IF(AC$2=$C239,-SUM($F$223:AC223),IF(AND(AC$2>$C239,AC$2<=$C240),-AC$223,0))","v":0},{"$f":"IF(AD$2=$C239,-SUM($F$223:AD223),IF(AND(AD$2>$C239,AD$2<=$C240),-AD$223,0))","v":0},{"$f":"IF(AE$2=$C239,-SUM($F$223:AE223),IF(AND(AE$2>$C239,AE$2<=$C240),-AE$223,0))","v":0},{"$f":"IF(AF$2=$C239,-SUM($F$223:AF223),IF(AND(AF$2>$C239,AF$2<=$C240),-AF$223,0))","v":0},{"$f":"IF(AG$2=$C239,-SUM($F$223:AG223),IF(AND(AG$2>$C239,AG$2<=$C240),-AG$223,0))","v":0},{"$f":"IF(AH$2=$C239,-SUM($F$223:AH223),IF(AND(AH$2>$C239,AH$2<=$C240),-AH$223,0))","v":0},{"$f":"IF(AI$2=$C239,-SUM($F$223:AI223),IF(AND(AI$2>$C239,AI$2<=$C240),-AI$223,0))","v":0},{"$f":"IF(AJ$2=$C239,-SUM($F$223:AJ223),IF(AND(AJ$2>$C239,AJ$2<=$C240),-AJ$223,0))","v":0},{"$f":"IF(AK$2=$C239,-SUM($F$223:AK223),IF(AND(AK$2>$C239,AK$2<=$C240),-AK$223,0))","v":0},{"$f":"IF(AL$2=$C239,-SUM($F$223:AL223),IF(AND(AL$2>$C239,AL$2<=$C240),-AL$223,0))","v":0},{"$f":"IF(AM$2=$C239,-SUM($F$223:AM223),IF(AND(AM$2>$C239,AM$2<=$C240),-AM$223,0))","v":0},{"$f":"IF(AN$2=$C239,-SUM($F$223:AN223),IF(AND(AN$2>$C239,AN$2<=$C240),-AN$223,0))","v":0},{"$f":"IF(AO$2=$C239,-SUM($F$223:AO223),IF(AND(AO$2>$C239,AO$2<=$C240),-AO$223,0))","v":0}]
[{"$f":"SUM(F239:AN239)","v":0},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1385))","v":2},null,null,{"$f":"F238*$C241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1386))","v":5},null,null,{"$f":"IF($C238=\"SAC\",F244+F241,IF(AND(F$2<=$C247,$C244-COUNTIF($E241:E241,\"<0\")<>0),IF(F$2<$C243,(-PMT(F249,F242,E248)),IF(F$2>=$C243,IFERROR(-PMT(F249,F242,E248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",G244+G241,IF(AND(G$2<=$C247,$C244-COUNTIF($E241:F241,\"<0\")<>0),IF(G$2<$C243,(-PMT(G249,G242,F248)),IF(G$2>=$C243,IFERROR(-PMT(G249,G242,F248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",H244+H241,IF(AND(H$2<=$C247,$C244-COUNTIF($E241:G241,\"<0\")<>0),IF(H$2<$C243,(-PMT(H249,H242,G248)),IF(H$2>=$C243,IFERROR(-PMT(H249,H242,G248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",I244+I241,IF(AND(I$2<=$C247,$C244-COUNTIF($E241:H241,\"<0\")<>0),IF(I$2<$C243,(-PMT(I249,I242,H248)),IF(I$2>=$C243,IFERROR(-PMT(I249,I242,H248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",J244+J241,IF(AND(J$2<=$C247,$C244-COUNTIF($E241:I241,\"<0\")<>0),IF(J$2<$C243,(-PMT(J249,J242,I248)),IF(J$2>=$C243,IFERROR(-PMT(J249,J242,I248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",K244+K241,IF(AND(K$2<=$C247,$C244-COUNTIF($E241:J241,\"<0\")<>0),IF(K$2<$C243,(-PMT(K249,K242,J248)),IF(K$2>=$C243,IFERROR(-PMT(K249,K242,J248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",L244+L241,IF(AND(L$2<=$C247,$C244-COUNTIF($E241:K241,\"<0\")<>0),IF(L$2<$C243,(-PMT(L249,L242,K248)),IF(L$2>=$C243,IFERROR(-PMT(L249,L242,K248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",M244+M241,IF(AND(M$2<=$C247,$C244-COUNTIF($E241:L241,\"<0\")<>0),IF(M$2<$C243,(-PMT(M249,M242,L248)),IF(M$2>=$C243,IFERROR(-PMT(M249,M242,L248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",N244+N241,IF(AND(N$2<=$C247,$C244-COUNTIF($E241:M241,\"<0\")<>0),IF(N$2<$C243,(-PMT(N249,N242,M248)),IF(N$2>=$C243,IFERROR(-PMT(N249,N242,M248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",O244+O241,IF(AND(O$2<=$C247,$C244-COUNTIF($E241:N241,\"<0\")<>0),IF(O$2<$C243,(-PMT(O249,O242,N248)),IF(O$2>=$C243,IFERROR(-PMT(O249,O242,N248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",P244+P241,IF(AND(P$2<=$C247,$C244-COUNTIF($E241:O241,\"<0\")<>0),IF(P$2<$C243,(-PMT(P249,P242,O248)),IF(P$2>=$C243,IFERROR(-PMT(P249,P242,O248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",Q244+Q241,IF(AND(Q$2<=$C247,$C244-COUNTIF($E241:P241,\"<0\")<>0),IF(Q$2<$C243,(-PMT(Q249,Q242,P248)),IF(Q$2>=$C243,IFERROR(-PMT(Q249,Q242,P248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",R244+R241,IF(AND(R$2<=$C247,$C244-COUNTIF($E241:Q241,\"<0\")<>0),IF(R$2<$C243,(-PMT(R249,R242,Q248)),IF(R$2>=$C243,IFERROR(-PMT(R249,R242,Q248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",S244+S241,IF(AND(S$2<=$C247,$C244-COUNTIF($E241:R241,\"<0\")<>0),IF(S$2<$C243,(-PMT(S249,S242,R248)),IF(S$2>=$C243,IFERROR(-PMT(S249,S242,R248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",T244+T241,IF(AND(T$2<=$C247,$C244-COUNTIF($E241:S241,\"<0\")<>0),IF(T$2<$C243,(-PMT(T249,T242,S248)),IF(T$2>=$C243,IFERROR(-PMT(T249,T242,S248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",U244+U241,IF(AND(U$2<=$C247,$C244-COUNTIF($E241:T241,\"<0\")<>0),IF(U$2<$C243,(-PMT(U249,U242,T248)),IF(U$2>=$C243,IFERROR(-PMT(U249,U242,T248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",V244+V241,IF(AND(V$2<=$C247,$C244-COUNTIF($E241:U241,\"<0\")<>0),IF(V$2<$C243,(-PMT(V249,V242,U248)),IF(V$2>=$C243,IFERROR(-PMT(V249,V242,U248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",W244+W241,IF(AND(W$2<=$C247,$C244-COUNTIF($E241:V241,\"<0\")<>0),IF(W$2<$C243,(-PMT(W249,W242,V248)),IF(W$2>=$C243,IFERROR(-PMT(W249,W242,V248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",X244+X241,IF(AND(X$2<=$C247,$C244-COUNTIF($E241:W241,\"<0\")<>0),IF(X$2<$C243,(-PMT(X249,X242,W248)),IF(X$2>=$C243,IFERROR(-PMT(X249,X242,W248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",Y244+Y241,IF(AND(Y$2<=$C247,$C244-COUNTIF($E241:X241,\"<0\")<>0),IF(Y$2<$C243,(-PMT(Y249,Y242,X248)),IF(Y$2>=$C243,IFERROR(-PMT(Y249,Y242,X248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",Z244+Z241,IF(AND(Z$2<=$C247,$C244-COUNTIF($E241:Y241,\"<0\")<>0),IF(Z$2<$C243,(-PMT(Z249,Z242,Y248)),IF(Z$2>=$C243,IFERROR(-PMT(Z249,Z242,Y248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AA244+AA241,IF(AND(AA$2<=$C247,$C244-COUNTIF($E241:Z241,\"<0\")<>0),IF(AA$2<$C243,(-PMT(AA249,AA242,Z248)),IF(AA$2>=$C243,IFERROR(-PMT(AA249,AA242,Z248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AB244+AB241,IF(AND(AB$2<=$C247,$C244-COUNTIF($E241:AA241,\"<0\")<>0),IF(AB$2<$C243,(-PMT(AB249,AB242,AA248)),IF(AB$2>=$C243,IFERROR(-PMT(AB249,AB242,AA248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AC244+AC241,IF(AND(AC$2<=$C247,$C244-COUNTIF($E241:AB241,\"<0\")<>0),IF(AC$2<$C243,(-PMT(AC249,AC242,AB248)),IF(AC$2>=$C243,IFERROR(-PMT(AC249,AC242,AB248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AD244+AD241,IF(AND(AD$2<=$C247,$C244-COUNTIF($E241:AC241,\"<0\")<>0),IF(AD$2<$C243,(-PMT(AD249,AD242,AC248)),IF(AD$2>=$C243,IFERROR(-PMT(AD249,AD242,AC248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AE244+AE241,IF(AND(AE$2<=$C247,$C244-COUNTIF($E241:AD241,\"<0\")<>0),IF(AE$2<$C243,(-PMT(AE249,AE242,AD248)),IF(AE$2>=$C243,IFERROR(-PMT(AE249,AE242,AD248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AF244+AF241,IF(AND(AF$2<=$C247,$C244-COUNTIF($E241:AE241,\"<0\")<>0),IF(AF$2<$C243,(-PMT(AF249,AF242,AE248)),IF(AF$2>=$C243,IFERROR(-PMT(AF249,AF242,AE248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AG244+AG241,IF(AND(AG$2<=$C247,$C244-COUNTIF($E241:AF241,\"<0\")<>0),IF(AG$2<$C243,(-PMT(AG249,AG242,AF248)),IF(AG$2>=$C243,IFERROR(-PMT(AG249,AG242,AF248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AH244+AH241,IF(AND(AH$2<=$C247,$C244-COUNTIF($E241:AG241,\"<0\")<>0),IF(AH$2<$C243,(-PMT(AH249,AH242,AG248)),IF(AH$2>=$C243,IFERROR(-PMT(AH249,AH242,AG248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AI244+AI241,IF(AND(AI$2<=$C247,$C244-COUNTIF($E241:AH241,\"<0\")<>0),IF(AI$2<$C243,(-PMT(AI249,AI242,AH248)),IF(AI$2>=$C243,IFERROR(-PMT(AI249,AI242,AH248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AJ244+AJ241,IF(AND(AJ$2<=$C247,$C244-COUNTIF($E241:AI241,\"<0\")<>0),IF(AJ$2<$C243,(-PMT(AJ249,AJ242,AI248)),IF(AJ$2>=$C243,IFERROR(-PMT(AJ249,AJ242,AI248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AK244+AK241,IF(AND(AK$2<=$C247,$C244-COUNTIF($E241:AJ241,\"<0\")<>0),IF(AK$2<$C243,(-PMT(AK249,AK242,AJ248)),IF(AK$2>=$C243,IFERROR(-PMT(AK249,AK242,AJ248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AL244+AL241,IF(AND(AL$2<=$C247,$C244-COUNTIF($E241:AK241,\"<0\")<>0),IF(AL$2<$C243,(-PMT(AL249,AL242,AK248)),IF(AL$2>=$C243,IFERROR(-PMT(AL249,AL242,AK248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AM244+AM241,IF(AND(AM$2<=$C247,$C244-COUNTIF($E241:AL241,\"<0\")<>0),IF(AM$2<$C243,(-PMT(AM249,AM242,AL248)),IF(AM$2>=$C243,IFERROR(-PMT(AM249,AM242,AL248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AN244+AN241,IF(AND(AN$2<=$C247,$C244-COUNTIF($E241:AM241,\"<0\")<>0),IF(AN$2<$C243,(-PMT(AN249,AN242,AM248)),IF(AN$2>=$C243,IFERROR(-PMT(AN249,AN242,AM248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AO244+AO241,IF(AND(AO$2<=$C247,$C244-COUNTIF($E241:AN241,\"<0\")<>0),IF(AO$2<$C243,(-PMT(AO249,AO242,AN248)),IF(AO$2>=$C243,IFERROR(-PMT(AO249,AO242,AN248),0),0)),0))","v":0}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1387))","v":0},null,0,{"$f":"IF($C238=\"sac\",IF(AND(F$2>=$C243,F$2<=$C247,F242<>0),E248/F242,0),IF(F$2>=$C243,F240,0))","v":0},{"$f":"IF($C238=\"sac\",IF(AND(G$2>=$C243,G$2<=$C247,G242<>0),F248/G242,0),IF(G$2>=$C243,G240,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1388))","v":2},null,null,{"$f":"MAX(($C244-COUNTIF($E241:E241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:F241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:G241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:H241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:I241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:J241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:K241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:L241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:M241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:N241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:O241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:P241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:Q241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:R241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:S241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:T241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:U241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:V241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:W241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:X241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:Y241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:Z241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AA241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AB241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AC241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AD241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AE241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AF241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AG241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AH241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AI241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AJ241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AK241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AL241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AM241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AN241,\">0\")),0)","v":12}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1389))","v":6},null,null,{"$f":"F247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C247-C243,0)+1","v":12},null,null,{"$f":"IF(F$2>=$C242,F243,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1390))","v":"TLP"},null,null,{"$f":"IF(F244=0,F243,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1391))","v":4.1799999999999997E-2},null,{"$f":"E248","v":0},{"$f":"E248+F247-F244+F239-F241","v":0},{"$f":"F248+G247-G244+G239-G241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1394))","v":17},null,null,{"$f":"AVERAGE(E246,E246+F239-F241)*F249","v":0},{"$f":"AVERAGE(F246,F246+G239-G241)*G249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Devedor",null,null,null,{"$f":"E248+F239-F241+F245","v":0},{"$f":"F248+G239-G241+G245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de Juros",null,null,null,{"$f":"(1+SUMIFS(F$423:F$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(F$1)),1)-1","v":3.2212054396897782E-2},{"$f":"(1+SUMIFS(G$423:G$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(G$1)),1)-1","v":2.8383647543747781E-2},{"$f":"(1+SUMIFS(H$423:H$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(H$1)),1)-1","v":3.1664117901643474E-2},{"$f":"(1+SUMIFS(I$423:I$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(I$1)),1)-1","v":3.3821419109036466E-2},{"$f":"(1+SUMIFS(J$423:J$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(J$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(K$423:K$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(K$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(L$423:L$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(L$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(M$423:M$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(M$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(N$423:N$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(N$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(O$423:O$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(O$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(P$423:P$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(P$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(Q$423:Q$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Q$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(R$423:R$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(R$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(S$423:S$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(S$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(T$423:T$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(T$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(U$423:U$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(U$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(V$423:V$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(V$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(W$423:W$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(W$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(X$423:X$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(X$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(Y$423:Y$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Y$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(Z$423:Z$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Z$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AA$423:AA$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AA$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AB$423:AB$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AB$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AC$423:AC$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AC$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AD$423:AD$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AD$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AE$423:AE$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AE$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AF$423:AF$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AF$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AG$423:AG$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AG$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AH$423:AH$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AH$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AI$423:AI$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AI$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AJ$423:AJ$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AJ$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AK$423:AK$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AK$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AL$423:AL$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AL$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AM$423:AM$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AM$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AN$423:AN$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AN$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AO$423:AO$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AO$1)),1)-1","v":4.1800000000000059E-2}]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1392))","v":0},null,null,{"$f":"$C250*F239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F239:AN239)","v":0},null,null,{"$f":"IF(F$2=$C239,$C251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1395))","v":3},null,null,{"$f":"IF(G240=0,0,IFERROR(AVERAGE(F241+F244,G241+G244)/(12/$C252),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1401))","v":"BNB2"}]
[{"$f":"SUM(F255:AN255)","v":0},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1402))","v":"SAC"},null,null,{"$f":"-IF(AND(F$2>=$C256,F$2<=$C257),F$223,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUM(F256:AN256)","v":0},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1403))","v":6},null,null,{"$f":"F255*$C258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1404))","v":9},null,null,{"$f":"IF($C255=\"SAC\",F261+F258,IF(AND(F$2<=$C264,$C261-COUNTIF($E258:E258,\"<0\")<>0),IF(F$2<$C260,(-PMT(F266,F259,E265)),IF(F$2>=$C260,IFERROR(-PMT(F266,F259,E265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",G261+G258,IF(AND(G$2<=$C264,$C261-COUNTIF($E258:F258,\"<0\")<>0),IF(G$2<$C260,(-PMT(G266,G259,F265)),IF(G$2>=$C260,IFERROR(-PMT(G266,G259,F265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",H261+H258,IF(AND(H$2<=$C264,$C261-COUNTIF($E258:G258,\"<0\")<>0),IF(H$2<$C260,(-PMT(H266,H259,G265)),IF(H$2>=$C260,IFERROR(-PMT(H266,H259,G265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",I261+I258,IF(AND(I$2<=$C264,$C261-COUNTIF($E258:H258,\"<0\")<>0),IF(I$2<$C260,(-PMT(I266,I259,H265)),IF(I$2>=$C260,IFERROR(-PMT(I266,I259,H265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",J261+J258,IF(AND(J$2<=$C264,$C261-COUNTIF($E258:I258,\"<0\")<>0),IF(J$2<$C260,(-PMT(J266,J259,I265)),IF(J$2>=$C260,IFERROR(-PMT(J266,J259,I265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",K261+K258,IF(AND(K$2<=$C264,$C261-COUNTIF($E258:J258,\"<0\")<>0),IF(K$2<$C260,(-PMT(K266,K259,J265)),IF(K$2>=$C260,IFERROR(-PMT(K266,K259,J265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",L261+L258,IF(AND(L$2<=$C264,$C261-COUNTIF($E258:K258,\"<0\")<>0),IF(L$2<$C260,(-PMT(L266,L259,K265)),IF(L$2>=$C260,IFERROR(-PMT(L266,L259,K265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",M261+M258,IF(AND(M$2<=$C264,$C261-COUNTIF($E258:L258,\"<0\")<>0),IF(M$2<$C260,(-PMT(M266,M259,L265)),IF(M$2>=$C260,IFERROR(-PMT(M266,M259,L265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",N261+N258,IF(AND(N$2<=$C264,$C261-COUNTIF($E258:M258,\"<0\")<>0),IF(N$2<$C260,(-PMT(N266,N259,M265)),IF(N$2>=$C260,IFERROR(-PMT(N266,N259,M265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",O261+O258,IF(AND(O$2<=$C264,$C261-COUNTIF($E258:N258,\"<0\")<>0),IF(O$2<$C260,(-PMT(O266,O259,N265)),IF(O$2>=$C260,IFERROR(-PMT(O266,O259,N265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",P261+P258,IF(AND(P$2<=$C264,$C261-COUNTIF($E258:O258,\"<0\")<>0),IF(P$2<$C260,(-PMT(P266,P259,O265)),IF(P$2>=$C260,IFERROR(-PMT(P266,P259,O265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",Q261+Q258,IF(AND(Q$2<=$C264,$C261-COUNTIF($E258:P258,\"<0\")<>0),IF(Q$2<$C260,(-PMT(Q266,Q259,P265)),IF(Q$2>=$C260,IFERROR(-PMT(Q266,Q259,P265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",R261+R258,IF(AND(R$2<=$C264,$C261-COUNTIF($E258:Q258,\"<0\")<>0),IF(R$2<$C260,(-PMT(R266,R259,Q265)),IF(R$2>=$C260,IFERROR(-PMT(R266,R259,Q265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",S261+S258,IF(AND(S$2<=$C264,$C261-COUNTIF($E258:R258,\"<0\")<>0),IF(S$2<$C260,(-PMT(S266,S259,R265)),IF(S$2>=$C260,IFERROR(-PMT(S266,S259,R265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",T261+T258,IF(AND(T$2<=$C264,$C261-COUNTIF($E258:S258,\"<0\")<>0),IF(T$2<$C260,(-PMT(T266,T259,S265)),IF(T$2>=$C260,IFERROR(-PMT(T266,T259,S265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",U261+U258,IF(AND(U$2<=$C264,$C261-COUNTIF($E258:T258,\"<0\")<>0),IF(U$2<$C260,(-PMT(U266,U259,T265)),IF(U$2>=$C260,IFERROR(-PMT(U266,U259,T265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",V261+V258,IF(AND(V$2<=$C264,$C261-COUNTIF($E258:U258,\"<0\")<>0),IF(V$2<$C260,(-PMT(V266,V259,U265)),IF(V$2>=$C260,IFERROR(-PMT(V266,V259,U265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",W261+W258,IF(AND(W$2<=$C264,$C261-COUNTIF($E258:V258,\"<0\")<>0),IF(W$2<$C260,(-PMT(W266,W259,V265)),IF(W$2>=$C260,IFERROR(-PMT(W266,W259,V265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",X261+X258,IF(AND(X$2<=$C264,$C261-COUNTIF($E258:W258,\"<0\")<>0),IF(X$2<$C260,(-PMT(X266,X259,W265)),IF(X$2>=$C260,IFERROR(-PMT(X266,X259,W265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",Y261+Y258,IF(AND(Y$2<=$C264,$C261-COUNTIF($E258:X258,\"<0\")<>0),IF(Y$2<$C260,(-PMT(Y266,Y259,X265)),IF(Y$2>=$C260,IFERROR(-PMT(Y266,Y259,X265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",Z261+Z258,IF(AND(Z$2<=$C264,$C261-COUNTIF($E258:Y258,\"<0\")<>0),IF(Z$2<$C260,(-PMT(Z266,Z259,Y265)),IF(Z$2>=$C260,IFERROR(-PMT(Z266,Z259,Y265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AA261+AA258,IF(AND(AA$2<=$C264,$C261-COUNTIF($E258:Z258,\"<0\")<>0),IF(AA$2<$C260,(-PMT(AA266,AA259,Z265)),IF(AA$2>=$C260,IFERROR(-PMT(AA266,AA259,Z265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AB261+AB258,IF(AND(AB$2<=$C264,$C261-COUNTIF($E258:AA258,\"<0\")<>0),IF(AB$2<$C260,(-PMT(AB266,AB259,AA265)),IF(AB$2>=$C260,IFERROR(-PMT(AB266,AB259,AA265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AC261+AC258,IF(AND(AC$2<=$C264,$C261-COUNTIF($E258:AB258,\"<0\")<>0),IF(AC$2<$C260,(-PMT(AC266,AC259,AB265)),IF(AC$2>=$C260,IFERROR(-PMT(AC266,AC259,AB265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AD261+AD258,IF(AND(AD$2<=$C264,$C261-COUNTIF($E258:AC258,\"<0\")<>0),IF(AD$2<$C260,(-PMT(AD266,AD259,AC265)),IF(AD$2>=$C260,IFERROR(-PMT(AD266,AD259,AC265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AE261+AE258,IF(AND(AE$2<=$C264,$C261-COUNTIF($E258:AD258,\"<0\")<>0),IF(AE$2<$C260,(-PMT(AE266,AE259,AD265)),IF(AE$2>=$C260,IFERROR(-PMT(AE266,AE259,AD265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AF261+AF258,IF(AND(AF$2<=$C264,$C261-COUNTIF($E258:AE258,\"<0\")<>0),IF(AF$2<$C260,(-PMT(AF266,AF259,AE265)),IF(AF$2>=$C260,IFERROR(-PMT(AF266,AF259,AE265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AG261+AG258,IF(AND(AG$2<=$C264,$C261-COUNTIF($E258:AF258,\"<0\")<>0),IF(AG$2<$C260,(-PMT(AG266,AG259,AF265)),IF(AG$2>=$C260,IFERROR(-PMT(AG266,AG259,AF265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AH261+AH258,IF(AND(AH$2<=$C264,$C261-COUNTIF($E258:AG258,\"<0\")<>0),IF(AH$2<$C260,(-PMT(AH266,AH259,AG265)),IF(AH$2>=$C260,IFERROR(-PMT(AH266,AH259,AG265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AI261+AI258,IF(AND(AI$2<=$C264,$C261-COUNTIF($E258:AH258,\"<0\")<>0),IF(AI$2<$C260,(-PMT(AI266,AI259,AH265)),IF(AI$2>=$C260,IFERROR(-PMT(AI266,AI259,AH265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AJ261+AJ258,IF(AND(AJ$2<=$C264,$C261-COUNTIF($E258:AI258,\"<0\")<>0),IF(AJ$2<$C260,(-PMT(AJ266,AJ259,AI265)),IF(AJ$2>=$C260,IFERROR(-PMT(AJ266,AJ259,AI265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AK261+AK258,IF(AND(AK$2<=$C264,$C261-COUNTIF($E258:AJ258,\"<0\")<>0),IF(AK$2<$C260,(-PMT(AK266,AK259,AJ265)),IF(AK$2>=$C260,IFERROR(-PMT(AK266,AK259,AJ265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AL261+AL258,IF(AND(AL$2<=$C264,$C261-COUNTIF($E258:AK258,\"<0\")<>0),IF(AL$2<$C260,(-PMT(AL266,AL259,AK265)),IF(AL$2>=$C260,IFERROR(-PMT(AL266,AL259,AK265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AM261+AM258,IF(AND(AM$2<=$C264,$C261-COUNTIF($E258:AL258,\"<0\")<>0),IF(AM$2<$C260,(-PMT(AM266,AM259,AL265)),IF(AM$2>=$C260,IFERROR(-PMT(AM266,AM259,AL265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AN261+AN258,IF(AND(AN$2<=$C264,$C261-COUNTIF($E258:AM258,\"<0\")<>0),IF(AN$2<$C260,(-PMT(AN266,AN259,AM265)),IF(AN$2>=$C260,IFERROR(-PMT(AN266,AN259,AM265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AO261+AO258,IF(AND(AO$2<=$C264,$C261-COUNTIF($E258:AN258,\"<0\")<>0),IF(AO$2<$C260,(-PMT(AO266,AO259,AN265)),IF(AO$2>=$C260,IFERROR(-PMT(AO266,AO259,AN265),0),0)),0))","v":0}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1405))","v":0},null,0,{"$f":"IF($C255=\"sac\",IF(AND(F$2>=$C260,F$2<=$C264,F259<>0),E265/F259,0),IF(F$2>=$C260,F257,0))","v":0},{"$f":"IF($C255=\"sac\",IF(AND(G$2>=$C260,G$2<=$C264,G259<>0),F265/G259,0),IF(G$2>=$C260,G257,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1406))","v":0},null,null,{"$f":"MAX(($C261-COUNTIF($E258:E258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:F258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:G258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:H258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:I258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:J258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:K258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:L258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:M258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:N258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:O258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:P258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:Q258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:R258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:S258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:T258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:U258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:V258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:W258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:X258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:Y258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:Z258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AA258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AB258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AC258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AD258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AE258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AF258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AG258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AH258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AI258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AJ258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AK258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AL258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AM258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AN258,\">0\")),0)","v":12}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1407))","v":10},null,null,{"$f":"F264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C264-C260,0)+1","v":12},null,null,{"$f":"IF(F$2>=$C259,F260,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1408))","v":"TLP"},null,null,{"$f":"IF(F261=0,F260,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1409))","v":4.1799999999999997E-2},null,{"$f":"E265","v":0},{"$f":"E265+F264-F261+F256-F258","v":0},{"$f":"F265+G264-G261+G256-G258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1412))","v":21},null,null,{"$f":"AVERAGE(E263,E263+F256-F258)*F266","v":0},{"$f":"AVERAGE(F263,F263+G256-G258)*G266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Devedor",null,null,0,{"$f":"E265+F256-F258+F262","v":0},{"$f":"F265+G256-G258+G262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de Juros",null,null,null,{"$f":"(1+SUMIFS(F$423:F$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(F$1)),1)-1","v":3.2212054396897782E-2},{"$f":"(1+SUMIFS(G$423:G$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(G$1)),1)-1","v":2.8383647543747781E-2},{"$f":"(1+SUMIFS(H$423:H$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(H$1)),1)-1","v":3.1664117901643474E-2},{"$f":"(1+SUMIFS(I$423:I$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(I$1)),1)-1","v":3.3821419109036466E-2},{"$f":"(1+SUMIFS(J$423:J$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(J$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(K$423:K$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(K$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(L$423:L$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(L$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(M$423:M$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(M$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(N$423:N$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(N$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(O$423:O$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(O$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(P$423:P$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(P$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(Q$423:Q$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Q$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(R$423:R$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(R$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(S$423:S$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(S$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(T$423:T$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(T$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(U$423:U$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(U$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(V$423:V$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(V$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(W$423:W$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(W$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(X$423:X$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(X$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(Y$423:Y$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Y$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(Z$423:Z$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Z$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AA$423:AA$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AA$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AB$423:AB$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AB$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AC$423:AC$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AC$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AD$423:AD$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AD$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AE$423:AE$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AE$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AF$423:AF$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AF$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AG$423:AG$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AG$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AH$423:AH$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AH$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AI$423:AI$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AI$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AJ$423:AJ$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AJ$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AK$423:AK$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AK$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AL$423:AL$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AL$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AM$423:AM$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AM$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AN$423:AN$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AN$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AO$423:AO$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AO$1)),1)-1","v":4.1800000000000059E-2}]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1410))","v":0},null,null,{"$f":"$C267*F256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F256:AN256)","v":0},null,null,{"$f":"IF(F$2=$C256,$C268,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1413))","v":3},null,null,{"$f":"IF(G257=0,0,IFERROR(AVERAGE(F258+F261,G258+G261)/(12/$C269),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1419))","v":"BNB3"}]
[{"$f":"SUM(F272:AN272)","v":0},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1420))","v":"SAC"},null,null,{"$f":"-IF(AND(F$2>=$C273,F$2<=$C274),F$223,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUM(F273:AN273)","v":0},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1421))","v":10},null,null,{"$f":"F272*$C275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1422))","v":13},null,null,{"$f":"IF($C272=\"SAC\",F278+F275,IF(AND(F$2<=$C281,$C278-COUNTIF($E275:E275,\"<0\")<>0),IF(F$2<$C277,(-PMT(F283,F276,E282)),IF(F$2>=$C277,IFERROR(-PMT(F283,F276,E282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",G278+G275,IF(AND(G$2<=$C281,$C278-COUNTIF($E275:F275,\"<0\")<>0),IF(G$2<$C277,(-PMT(G283,G276,F282)),IF(G$2>=$C277,IFERROR(-PMT(G283,G276,F282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",H278+H275,IF(AND(H$2<=$C281,$C278-COUNTIF($E275:G275,\"<0\")<>0),IF(H$2<$C277,(-PMT(H283,H276,G282)),IF(H$2>=$C277,IFERROR(-PMT(H283,H276,G282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",I278+I275,IF(AND(I$2<=$C281,$C278-COUNTIF($E275:H275,\"<0\")<>0),IF(I$2<$C277,(-PMT(I283,I276,H282)),IF(I$2>=$C277,IFERROR(-PMT(I283,I276,H282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",J278+J275,IF(AND(J$2<=$C281,$C278-COUNTIF($E275:I275,\"<0\")<>0),IF(J$2<$C277,(-PMT(J283,J276,I282)),IF(J$2>=$C277,IFERROR(-PMT(J283,J276,I282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",K278+K275,IF(AND(K$2<=$C281,$C278-COUNTIF($E275:J275,\"<0\")<>0),IF(K$2<$C277,(-PMT(K283,K276,J282)),IF(K$2>=$C277,IFERROR(-PMT(K283,K276,J282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",L278+L275,IF(AND(L$2<=$C281,$C278-COUNTIF($E275:K275,\"<0\")<>0),IF(L$2<$C277,(-PMT(L283,L276,K282)),IF(L$2>=$C277,IFERROR(-PMT(L283,L276,K282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",M278+M275,IF(AND(M$2<=$C281,$C278-COUNTIF($E275:L275,\"<0\")<>0),IF(M$2<$C277,(-PMT(M283,M276,L282)),IF(M$2>=$C277,IFERROR(-PMT(M283,M276,L282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",N278+N275,IF(AND(N$2<=$C281,$C278-COUNTIF($E275:M275,\"<0\")<>0),IF(N$2<$C277,(-PMT(N283,N276,M282)),IF(N$2>=$C277,IFERROR(-PMT(N283,N276,M282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",O278+O275,IF(AND(O$2<=$C281,$C278-COUNTIF($E275:N275,\"<0\")<>0),IF(O$2<$C277,(-PMT(O283,O276,N282)),IF(O$2>=$C277,IFERROR(-PMT(O283,O276,N282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",P278+P275,IF(AND(P$2<=$C281,$C278-COUNTIF($E275:O275,\"<0\")<>0),IF(P$2<$C277,(-PMT(P283,P276,O282)),IF(P$2>=$C277,IFERROR(-PMT(P283,P276,O282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",Q278+Q275,IF(AND(Q$2<=$C281,$C278-COUNTIF($E275:P275,\"<0\")<>0),IF(Q$2<$C277,(-PMT(Q283,Q276,P282)),IF(Q$2>=$C277,IFERROR(-PMT(Q283,Q276,P282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",R278+R275,IF(AND(R$2<=$C281,$C278-COUNTIF($E275:Q275,\"<0\")<>0),IF(R$2<$C277,(-PMT(R283,R276,Q282)),IF(R$2>=$C277,IFERROR(-PMT(R283,R276,Q282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",S278+S275,IF(AND(S$2<=$C281,$C278-COUNTIF($E275:R275,\"<0\")<>0),IF(S$2<$C277,(-PMT(S283,S276,R282)),IF(S$2>=$C277,IFERROR(-PMT(S283,S276,R282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",T278+T275,IF(AND(T$2<=$C281,$C278-COUNTIF($E275:S275,\"<0\")<>0),IF(T$2<$C277,(-PMT(T283,T276,S282)),IF(T$2>=$C277,IFERROR(-PMT(T283,T276,S282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",U278+U275,IF(AND(U$2<=$C281,$C278-COUNTIF($E275:T275,\"<0\")<>0),IF(U$2<$C277,(-PMT(U283,U276,T282)),IF(U$2>=$C277,IFERROR(-PMT(U283,U276,T282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",V278+V275,IF(AND(V$2<=$C281,$C278-COUNTIF($E275:U275,\"<0\")<>0),IF(V$2<$C277,(-PMT(V283,V276,U282)),IF(V$2>=$C277,IFERROR(-PMT(V283,V276,U282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",W278+W275,IF(AND(W$2<=$C281,$C278-COUNTIF($E275:V275,\"<0\")<>0),IF(W$2<$C277,(-PMT(W283,W276,V282)),IF(W$2>=$C277,IFERROR(-PMT(W283,W276,V282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",X278+X275,IF(AND(X$2<=$C281,$C278-COUNTIF($E275:W275,\"<0\")<>0),IF(X$2<$C277,(-PMT(X283,X276,W282)),IF(X$2>=$C277,IFERROR(-PMT(X283,X276,W282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",Y278+Y275,IF(AND(Y$2<=$C281,$C278-COUNTIF($E275:X275,\"<0\")<>0),IF(Y$2<$C277,(-PMT(Y283,Y276,X282)),IF(Y$2>=$C277,IFERROR(-PMT(Y283,Y276,X282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",Z278+Z275,IF(AND(Z$2<=$C281,$C278-COUNTIF($E275:Y275,\"<0\")<>0),IF(Z$2<$C277,(-PMT(Z283,Z276,Y282)),IF(Z$2>=$C277,IFERROR(-PMT(Z283,Z276,Y282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AA278+AA275,IF(AND(AA$2<=$C281,$C278-COUNTIF($E275:Z275,\"<0\")<>0),IF(AA$2<$C277,(-PMT(AA283,AA276,Z282)),IF(AA$2>=$C277,IFERROR(-PMT(AA283,AA276,Z282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AB278+AB275,IF(AND(AB$2<=$C281,$C278-COUNTIF($E275:AA275,\"<0\")<>0),IF(AB$2<$C277,(-PMT(AB283,AB276,AA282)),IF(AB$2>=$C277,IFERROR(-PMT(AB283,AB276,AA282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AC278+AC275,IF(AND(AC$2<=$C281,$C278-COUNTIF($E275:AB275,\"<0\")<>0),IF(AC$2<$C277,(-PMT(AC283,AC276,AB282)),IF(AC$2>=$C277,IFERROR(-PMT(AC283,AC276,AB282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AD278+AD275,IF(AND(AD$2<=$C281,$C278-COUNTIF($E275:AC275,\"<0\")<>0),IF(AD$2<$C277,(-PMT(AD283,AD276,AC282)),IF(AD$2>=$C277,IFERROR(-PMT(AD283,AD276,AC282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AE278+AE275,IF(AND(AE$2<=$C281,$C278-COUNTIF($E275:AD275,\"<0\")<>0),IF(AE$2<$C277,(-PMT(AE283,AE276,AD282)),IF(AE$2>=$C277,IFERROR(-PMT(AE283,AE276,AD282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AF278+AF275,IF(AND(AF$2<=$C281,$C278-COUNTIF($E275:AE275,\"<0\")<>0),IF(AF$2<$C277,(-PMT(AF283,AF276,AE282)),IF(AF$2>=$C277,IFERROR(-PMT(AF283,AF276,AE282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AG278+AG275,IF(AND(AG$2<=$C281,$C278-COUNTIF($E275:AF275,\"<0\")<>0),IF(AG$2<$C277,(-PMT(AG283,AG276,AF282)),IF(AG$2>=$C277,IFERROR(-PMT(AG283,AG276,AF282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AH278+AH275,IF(AND(AH$2<=$C281,$C278-COUNTIF($E275:AG275,\"<0\")<>0),IF(AH$2<$C277,(-PMT(AH283,AH276,AG282)),IF(AH$2>=$C277,IFERROR(-PMT(AH283,AH276,AG282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AI278+AI275,IF(AND(AI$2<=$C281,$C278-COUNTIF($E275:AH275,\"<0\")<>0),IF(AI$2<$C277,(-PMT(AI283,AI276,AH282)),IF(AI$2>=$C277,IFERROR(-PMT(AI283,AI276,AH282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AJ278+AJ275,IF(AND(AJ$2<=$C281,$C278-COUNTIF($E275:AI275,\"<0\")<>0),IF(AJ$2<$C277,(-PMT(AJ283,AJ276,AI282)),IF(AJ$2>=$C277,IFERROR(-PMT(AJ283,AJ276,AI282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AK278+AK275,IF(AND(AK$2<=$C281,$C278-COUNTIF($E275:AJ275,\"<0\")<>0),IF(AK$2<$C277,(-PMT(AK283,AK276,AJ282)),IF(AK$2>=$C277,IFERROR(-PMT(AK283,AK276,AJ282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AL278+AL275,IF(AND(AL$2<=$C281,$C278-COUNTIF($E275:AK275,\"<0\")<>0),IF(AL$2<$C277,(-PMT(AL283,AL276,AK282)),IF(AL$2>=$C277,IFERROR(-PMT(AL283,AL276,AK282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AM278+AM275,IF(AND(AM$2<=$C281,$C278-COUNTIF($E275:AL275,\"<0\")<>0),IF(AM$2<$C277,(-PMT(AM283,AM276,AL282)),IF(AM$2>=$C277,IFERROR(-PMT(AM283,AM276,AL282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AN278+AN275,IF(AND(AN$2<=$C281,$C278-COUNTIF($E275:AM275,\"<0\")<>0),IF(AN$2<$C277,(-PMT(AN283,AN276,AM282)),IF(AN$2>=$C277,IFERROR(-PMT(AN283,AN276,AM282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AO278+AO275,IF(AND(AO$2<=$C281,$C278-COUNTIF($E275:AN275,\"<0\")<>0),IF(AO$2<$C277,(-PMT(AO283,AO276,AN282)),IF(AO$2>=$C277,IFERROR(-PMT(AO283,AO276,AN282),0),0)),0))","v":0}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1423))","v":0},null,0,{"$f":"IF($C272=\"sac\",IF(AND(F$2>=$C277,F$2<=$C281,F276<>0),E282/F276,0),IF(F$2>=$C277,F274,0))","v":0},{"$f":"IF($C272=\"sac\",IF(AND(G$2>=$C277,G$2<=$C281,G276<>0),F282/G276,0),IF(G$2>=$C277,G274,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1424))","v":0},null,null,{"$f":"MAX(($C278-COUNTIF($E275:E275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:F275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:G275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:H275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:I275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:J275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:K275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:L275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:M275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:N275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:O275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:P275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:Q275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:R275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:S275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:T275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:U275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:V275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:W275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:X275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:Y275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:Z275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AA275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AB275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AC275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AD275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AE275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AF275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AG275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AH275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AI275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AJ275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AK275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AL275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AM275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AN275,\">0\")),0)","v":12}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1425))","v":14},null,null,{"$f":"F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C281-C277,0)+1","v":12},null,null,{"$f":"IF(F$2>=$C276,F277,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1426))","v":"TLP"},null,null,{"$f":"IF(F278=0,F277,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1427))","v":4.1799999999999997E-2},null,{"$f":"E282","v":0},{"$f":"E282+F281-F278+F273-F275","v":0},{"$f":"F282+G281-G278+G273-G275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1430))","v":25},null,null,{"$f":"AVERAGE(E280,E280+F273-F275)*F283","v":0},{"$f":"AVERAGE(F280,F280+G273-G275)*G283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Devedor",null,null,0,{"$f":"E282+F273-F275+F279","v":0},{"$f":"F282+G273-G275+G279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de Juros",null,null,null,{"$f":"(1+SUMIFS(F$423:F$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(F$1)),1)-1","v":3.2212054396897782E-2},{"$f":"(1+SUMIFS(G$423:G$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(G$1)),1)-1","v":2.8383647543747781E-2},{"$f":"(1+SUMIFS(H$423:H$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(H$1)),1)-1","v":3.1664117901643474E-2},{"$f":"(1+SUMIFS(I$423:I$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(I$1)),1)-1","v":3.3821419109036466E-2},{"$f":"(1+SUMIFS(J$423:J$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(J$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(K$423:K$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(K$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(L$423:L$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(L$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(M$423:M$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(M$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(N$423:N$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(N$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(O$423:O$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(O$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(P$423:P$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(P$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(Q$423:Q$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Q$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(R$423:R$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(R$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(S$423:S$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(S$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(T$423:T$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(T$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(U$423:U$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(U$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(V$423:V$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(V$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(W$423:W$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(W$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(X$423:X$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(X$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(Y$423:Y$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Y$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(Z$423:Z$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Z$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AA$423:AA$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AA$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AB$423:AB$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AB$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AC$423:AC$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AC$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AD$423:AD$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AD$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AE$423:AE$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AE$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AF$423:AF$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AF$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AG$423:AG$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AG$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AH$423:AH$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AH$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AI$423:AI$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AI$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AJ$423:AJ$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AJ$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AK$423:AK$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AK$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AL$423:AL$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AL$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AM$423:AM$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AM$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AN$423:AN$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AN$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AO$423:AO$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AO$1)),1)-1","v":4.1800000000000059E-2}]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1428))","v":0},null,null,{"$f":"$C284*F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F273:AN273)","v":0},null,null,{"$f":"IF(F$2=$C273,$C285,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1431))","v":3},null,null,{"$f":"IF(G274=0,0,IFERROR(AVERAGE(F275+F278,G275+G278)/(12/$C286),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1437))","v":"BNDES1"}]
[{"$f":"SUM(F289:AN289)","v":0},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1438))","v":"SAC"},null,null,{"$f":"IF(F$2=$C290,-SUM($F$223:F223),IF(AND(F$2>$C290,F$2<=$C291),-F$223,0))","v":0},{"$f":"IF(G$2=$C290,-SUM($F$223:G223),IF(AND(G$2>$C290,G$2<=$C291),-G$223,0))","v":0},{"$f":"IF(H$2=$C290,-SUM($F$223:H223),IF(AND(H$2>$C290,H$2<=$C291),-H$223,0))","v":0},{"$f":"IF(I$2=$C290,-SUM($F$223:I223),IF(AND(I$2>$C290,I$2<=$C291),-I$223,0))","v":0},{"$f":"IF(J$2=$C290,-SUM($F$223:J223),IF(AND(J$2>$C290,J$2<=$C291),-J$223,0))","v":0},{"$f":"IF(K$2=$C290,-SUM($F$223:K223),IF(AND(K$2>$C290,K$2<=$C291),-K$223,0))","v":0},{"$f":"IF(L$2=$C290,-SUM($F$223:L223),IF(AND(L$2>$C290,L$2<=$C291),-L$223,0))","v":0},{"$f":"IF(M$2=$C290,-SUM($F$223:M223),IF(AND(M$2>$C290,M$2<=$C291),-M$223,0))","v":0},{"$f":"IF(N$2=$C290,-SUM($F$223:N223),IF(AND(N$2>$C290,N$2<=$C291),-N$223,0))","v":0},{"$f":"IF(O$2=$C290,-SUM($F$223:O223),IF(AND(O$2>$C290,O$2<=$C291),-O$223,0))","v":0},{"$f":"IF(P$2=$C290,-SUM($F$223:P223),IF(AND(P$2>$C290,P$2<=$C291),-P$223,0))","v":0},{"$f":"IF(Q$2=$C290,-SUM($F$223:Q223),IF(AND(Q$2>$C290,Q$2<=$C291),-Q$223,0))","v":0},{"$f":"IF(R$2=$C290,-SUM($F$223:R223),IF(AND(R$2>$C290,R$2<=$C291),-R$223,0))","v":0},{"$f":"IF(S$2=$C290,-SUM($F$223:S223),IF(AND(S$2>$C290,S$2<=$C291),-S$223,0))","v":0},{"$f":"IF(T$2=$C290,-SUM($F$223:T223),IF(AND(T$2>$C290,T$2<=$C291),-T$223,0))","v":0},{"$f":"IF(U$2=$C290,-SUM($F$223:U223),IF(AND(U$2>$C290,U$2<=$C291),-U$223,0))","v":0},{"$f":"IF(V$2=$C290,-SUM($F$223:V223),IF(AND(V$2>$C290,V$2<=$C291),-V$223,0))","v":0},{"$f":"IF(W$2=$C290,-SUM($F$223:W223),IF(AND(W$2>$C290,W$2<=$C291),-W$223,0))","v":0},{"$f":"IF(X$2=$C290,-SUM($F$223:X223),IF(AND(X$2>$C290,X$2<=$C291),-X$223,0))","v":0},{"$f":"IF(Y$2=$C290,-SUM($F$223:Y223),IF(AND(Y$2>$C290,Y$2<=$C291),-Y$223,0))","v":0},{"$f":"IF(Z$2=$C290,-SUM($F$223:Z223),IF(AND(Z$2>$C290,Z$2<=$C291),-Z$223,0))","v":0},{"$f":"IF(AA$2=$C290,-SUM($F$223:AA223),IF(AND(AA$2>$C290,AA$2<=$C291),-AA$223,0))","v":0},{"$f":"IF(AB$2=$C290,-SUM($F$223:AB223),IF(AND(AB$2>$C290,AB$2<=$C291),-AB$223,0))","v":0},{"$f":"IF(AC$2=$C290,-SUM($F$223:AC223),IF(AND(AC$2>$C290,AC$2<=$C291),-AC$223,0))","v":0},{"$f":"IF(AD$2=$C290,-SUM($F$223:AD223),IF(AND(AD$2>$C290,AD$2<=$C291),-AD$223,0))","v":0},{"$f":"IF(AE$2=$C290,-SUM($F$223:AE223),IF(AND(AE$2>$C290,AE$2<=$C291),-AE$223,0))","v":0},{"$f":"IF(AF$2=$C290,-SUM($F$223:AF223),IF(AND(AF$2>$C290,AF$2<=$C291),-AF$223,0))","v":0},{"$f":"IF(AG$2=$C290,-SUM($F$223:AG223),IF(AND(AG$2>$C290,AG$2<=$C291),-AG$223,0))","v":0},{"$f":"IF(AH$2=$C290,-SUM($F$223:AH223),IF(AND(AH$2>$C290,AH$2<=$C291),-AH$223,0))","v":0},{"$f":"IF(AI$2=$C290,-SUM($F$223:AI223),IF(AND(AI$2>$C290,AI$2<=$C291),-AI$223,0))","v":0},{"$f":"IF(AJ$2=$C290,-SUM($F$223:AJ223),IF(AND(AJ$2>$C290,AJ$2<=$C291),-AJ$223,0))","v":0},{"$f":"IF(AK$2=$C290,-SUM($F$223:AK223),IF(AND(AK$2>$C290,AK$2<=$C291),-AK$223,0))","v":0},{"$f":"IF(AL$2=$C290,-SUM($F$223:AL223),IF(AND(AL$2>$C290,AL$2<=$C291),-AL$223,0))","v":0},{"$f":"IF(AM$2=$C290,-SUM($F$223:AM223),IF(AND(AM$2>$C290,AM$2<=$C291),-AM$223,0))","v":0},{"$f":"IF(AN$2=$C290,-SUM($F$223:AN223),IF(AND(AN$2>$C290,AN$2<=$C291),-AN$223,0))","v":0},{"$f":"IF(AO$2=$C290,-SUM($F$223:AO223),IF(AND(AO$2>$C290,AO$2<=$C291),-AO$223,0))","v":0}]
[{"$f":"SUM(F290:AN290)","v":0},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1439))","v":2},null,null,{"$f":"F289*$C292","v":0},{"$f":"G289*$C292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1440))","v":5},null,null,{"$f":"IF($C289=\"SAC\",F295+F292,IF(AND(F$2<=$C298,$C295-COUNTIF($E292:E292,\"<0\")<>0),IF(F$2<$C294,(-PMT(F300,F293,E299)),IF(F$2>=$C294,IFERROR(-PMT(F300,F293,E299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",G295+G292,IF(AND(G$2<=$C298,$C295-COUNTIF($E292:F292,\"<0\")<>0),IF(G$2<$C294,(-PMT(G300,G293,F299)),IF(G$2>=$C294,IFERROR(-PMT(G300,G293,F299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",H295+H292,IF(AND(H$2<=$C298,$C295-COUNTIF($E292:G292,\"<0\")<>0),IF(H$2<$C294,(-PMT(H300,H293,G299)),IF(H$2>=$C294,IFERROR(-PMT(H300,H293,G299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",I295+I292,IF(AND(I$2<=$C298,$C295-COUNTIF($E292:H292,\"<0\")<>0),IF(I$2<$C294,(-PMT(I300,I293,H299)),IF(I$2>=$C294,IFERROR(-PMT(I300,I293,H299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",J295+J292,IF(AND(J$2<=$C298,$C295-COUNTIF($E292:I292,\"<0\")<>0),IF(J$2<$C294,(-PMT(J300,J293,I299)),IF(J$2>=$C294,IFERROR(-PMT(J300,J293,I299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",K295+K292,IF(AND(K$2<=$C298,$C295-COUNTIF($E292:J292,\"<0\")<>0),IF(K$2<$C294,(-PMT(K300,K293,J299)),IF(K$2>=$C294,IFERROR(-PMT(K300,K293,J299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",L295+L292,IF(AND(L$2<=$C298,$C295-COUNTIF($E292:K292,\"<0\")<>0),IF(L$2<$C294,(-PMT(L300,L293,K299)),IF(L$2>=$C294,IFERROR(-PMT(L300,L293,K299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",M295+M292,IF(AND(M$2<=$C298,$C295-COUNTIF($E292:L292,\"<0\")<>0),IF(M$2<$C294,(-PMT(M300,M293,L299)),IF(M$2>=$C294,IFERROR(-PMT(M300,M293,L299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",N295+N292,IF(AND(N$2<=$C298,$C295-COUNTIF($E292:M292,\"<0\")<>0),IF(N$2<$C294,(-PMT(N300,N293,M299)),IF(N$2>=$C294,IFERROR(-PMT(N300,N293,M299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",O295+O292,IF(AND(O$2<=$C298,$C295-COUNTIF($E292:N292,\"<0\")<>0),IF(O$2<$C294,(-PMT(O300,O293,N299)),IF(O$2>=$C294,IFERROR(-PMT(O300,O293,N299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",P295+P292,IF(AND(P$2<=$C298,$C295-COUNTIF($E292:O292,\"<0\")<>0),IF(P$2<$C294,(-PMT(P300,P293,O299)),IF(P$2>=$C294,IFERROR(-PMT(P300,P293,O299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",Q295+Q292,IF(AND(Q$2<=$C298,$C295-COUNTIF($E292:P292,\"<0\")<>0),IF(Q$2<$C294,(-PMT(Q300,Q293,P299)),IF(Q$2>=$C294,IFERROR(-PMT(Q300,Q293,P299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",R295+R292,IF(AND(R$2<=$C298,$C295-COUNTIF($E292:Q292,\"<0\")<>0),IF(R$2<$C294,(-PMT(R300,R293,Q299)),IF(R$2>=$C294,IFERROR(-PMT(R300,R293,Q299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",S295+S292,IF(AND(S$2<=$C298,$C295-COUNTIF($E292:R292,\"<0\")<>0),IF(S$2<$C294,(-PMT(S300,S293,R299)),IF(S$2>=$C294,IFERROR(-PMT(S300,S293,R299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",T295+T292,IF(AND(T$2<=$C298,$C295-COUNTIF($E292:S292,\"<0\")<>0),IF(T$2<$C294,(-PMT(T300,T293,S299)),IF(T$2>=$C294,IFERROR(-PMT(T300,T293,S299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",U295+U292,IF(AND(U$2<=$C298,$C295-COUNTIF($E292:T292,\"<0\")<>0),IF(U$2<$C294,(-PMT(U300,U293,T299)),IF(U$2>=$C294,IFERROR(-PMT(U300,U293,T299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",V295+V292,IF(AND(V$2<=$C298,$C295-COUNTIF($E292:U292,\"<0\")<>0),IF(V$2<$C294,(-PMT(V300,V293,U299)),IF(V$2>=$C294,IFERROR(-PMT(V300,V293,U299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",W295+W292,IF(AND(W$2<=$C298,$C295-COUNTIF($E292:V292,\"<0\")<>0),IF(W$2<$C294,(-PMT(W300,W293,V299)),IF(W$2>=$C294,IFERROR(-PMT(W300,W293,V299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",X295+X292,IF(AND(X$2<=$C298,$C295-COUNTIF($E292:W292,\"<0\")<>0),IF(X$2<$C294,(-PMT(X300,X293,W299)),IF(X$2>=$C294,IFERROR(-PMT(X300,X293,W299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",Y295+Y292,IF(AND(Y$2<=$C298,$C295-COUNTIF($E292:X292,\"<0\")<>0),IF(Y$2<$C294,(-PMT(Y300,Y293,X299)),IF(Y$2>=$C294,IFERROR(-PMT(Y300,Y293,X299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",Z295+Z292,IF(AND(Z$2<=$C298,$C295-COUNTIF($E292:Y292,\"<0\")<>0),IF(Z$2<$C294,(-PMT(Z300,Z293,Y299)),IF(Z$2>=$C294,IFERROR(-PMT(Z300,Z293,Y299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AA295+AA292,IF(AND(AA$2<=$C298,$C295-COUNTIF($E292:Z292,\"<0\")<>0),IF(AA$2<$C294,(-PMT(AA300,AA293,Z299)),IF(AA$2>=$C294,IFERROR(-PMT(AA300,AA293,Z299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AB295+AB292,IF(AND(AB$2<=$C298,$C295-COUNTIF($E292:AA292,\"<0\")<>0),IF(AB$2<$C294,(-PMT(AB300,AB293,AA299)),IF(AB$2>=$C294,IFERROR(-PMT(AB300,AB293,AA299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AC295+AC292,IF(AND(AC$2<=$C298,$C295-COUNTIF($E292:AB292,\"<0\")<>0),IF(AC$2<$C294,(-PMT(AC300,AC293,AB299)),IF(AC$2>=$C294,IFERROR(-PMT(AC300,AC293,AB299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AD295+AD292,IF(AND(AD$2<=$C298,$C295-COUNTIF($E292:AC292,\"<0\")<>0),IF(AD$2<$C294,(-PMT(AD300,AD293,AC299)),IF(AD$2>=$C294,IFERROR(-PMT(AD300,AD293,AC299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AE295+AE292,IF(AND(AE$2<=$C298,$C295-COUNTIF($E292:AD292,\"<0\")<>0),IF(AE$2<$C294,(-PMT(AE300,AE293,AD299)),IF(AE$2>=$C294,IFERROR(-PMT(AE300,AE293,AD299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AF295+AF292,IF(AND(AF$2<=$C298,$C295-COUNTIF($E292:AE292,\"<0\")<>0),IF(AF$2<$C294,(-PMT(AF300,AF293,AE299)),IF(AF$2>=$C294,IFERROR(-PMT(AF300,AF293,AE299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AG295+AG292,IF(AND(AG$2<=$C298,$C295-COUNTIF($E292:AF292,\"<0\")<>0),IF(AG$2<$C294,(-PMT(AG300,AG293,AF299)),IF(AG$2>=$C294,IFERROR(-PMT(AG300,AG293,AF299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AH295+AH292,IF(AND(AH$2<=$C298,$C295-COUNTIF($E292:AG292,\"<0\")<>0),IF(AH$2<$C294,(-PMT(AH300,AH293,AG299)),IF(AH$2>=$C294,IFERROR(-PMT(AH300,AH293,AG299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AI295+AI292,IF(AND(AI$2<=$C298,$C295-COUNTIF($E292:AH292,\"<0\")<>0),IF(AI$2<$C294,(-PMT(AI300,AI293,AH299)),IF(AI$2>=$C294,IFERROR(-PMT(AI300,AI293,AH299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AJ295+AJ292,IF(AND(AJ$2<=$C298,$C295-COUNTIF($E292:AI292,\"<0\")<>0),IF(AJ$2<$C294,(-PMT(AJ300,AJ293,AI299)),IF(AJ$2>=$C294,IFERROR(-PMT(AJ300,AJ293,AI299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AK295+AK292,IF(AND(AK$2<=$C298,$C295-COUNTIF($E292:AJ292,\"<0\")<>0),IF(AK$2<$C294,(-PMT(AK300,AK293,AJ299)),IF(AK$2>=$C294,IFERROR(-PMT(AK300,AK293,AJ299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AL295+AL292,IF(AND(AL$2<=$C298,$C295-COUNTIF($E292:AK292,\"<0\")<>0),IF(AL$2<$C294,(-PMT(AL300,AL293,AK299)),IF(AL$2>=$C294,IFERROR(-PMT(AL300,AL293,AK299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AM295+AM292,IF(AND(AM$2<=$C298,$C295-COUNTIF($E292:AL292,\"<0\")<>0),IF(AM$2<$C294,(-PMT(AM300,AM293,AL299)),IF(AM$2>=$C294,IFERROR(-PMT(AM300,AM293,AL299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AN295+AN292,IF(AND(AN$2<=$C298,$C295-COUNTIF($E292:AM292,\"<0\")<>0),IF(AN$2<$C294,(-PMT(AN300,AN293,AM299)),IF(AN$2>=$C294,IFERROR(-PMT(AN300,AN293,AM299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AO295+AO292,IF(AND(AO$2<=$C298,$C295-COUNTIF($E292:AN292,\"<0\")<>0),IF(AO$2<$C294,(-PMT(AO300,AO293,AN299)),IF(AO$2>=$C294,IFERROR(-PMT(AO300,AO293,AN299),0),0)),0))","v":0}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1441))","v":0},null,0,{"$f":"IF($C289=\"sac\",IF(AND(F$2>=$C294,F$2<=$C298,F293<>0),E299/F293,0),IF(F$2>=$C294,F291,0))","v":0},{"$f":"IF($C289=\"sac\",IF(AND(G$2>=$C294,G$2<=$C298,G293<>0),F299/G293,0),IF(G$2>=$C294,G291,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1442))","v":0},null,null,{"$f":"MAX(($C295-COUNTIF($E292:E292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:F292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:G292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:H292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:I292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:J292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:K292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:L292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:M292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:N292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:O292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:P292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:Q292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:R292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:S292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:T292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:U292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:V292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:W292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:X292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:Y292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:Z292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AA292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AB292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AC292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AD292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AE292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AF292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AG292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AH292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AI292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AJ292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AK292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AL292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AM292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AN292,\">0\")),0)","v":20}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1443))","v":6},null,null,{"$f":"F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C298-C294,0)+1","v":20},null,null,{"$f":"IF(F$2>=$C293,F294,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1444))","v":"IPCA"},null,null,{"$f":"IF(F295=0,F294,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1445))","v":6.7699999999999996E-2},null,{"$f":"E299","v":0},{"$f":"E299+F298-F295+F290-F292","v":0},{"$f":"F299+G298-G295+G290-G292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1448))","v":25},null,null,{"$f":"AVERAGE(E297,E297+F290-F292)*F300","v":0},{"$f":"AVERAGE(F297,F297+G290-G292)*G300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Devedor",null,null,null,{"$f":"E299+F290-F292+F296","v":0},{"$f":"F299+G290-G292+G296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de Juros",null,null,null,{"$f":"$C297","v":6.7699999999999996E-2},{"$f":"$C297","v":6.7699999999999996E-2},6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1446))","v":0},null,null,{"$f":"$C301*F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F290:AN290)","v":0},null,null,{"$f":"IF(F$2=$C290,$C302,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1449))","v":3},null,null,{"$f":"IF(G291=0,0,IFERROR(AVERAGE(F292+F295,G292+G295)/(12/$C303),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1455))","v":"BNDES2"}]
[{"$f":"SUM(F306:AN306)","v":0},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1456))","v":"SAC"},null,null,{"$f":"-IF(AND(F$2>=$C307,F$2<=$C308),F$223,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUM(F307:AN307)","v":0},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1457))","v":6},null,null,{"$f":"F306*$C309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1458))","v":9},null,null,{"$f":"IF($C306=\"SAC\",F312+F309,IF(AND(F$2<=$C315,$C312-COUNTIF($E309:E309,\"<0\")<>0),IF(F$2<$C311,(-PMT(F317,F310,E316)),IF(F$2>=$C311,IFERROR(-PMT(F317,F310,E316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",G312+G309,IF(AND(G$2<=$C315,$C312-COUNTIF($E309:F309,\"<0\")<>0),IF(G$2<$C311,(-PMT(G317,G310,F316)),IF(G$2>=$C311,IFERROR(-PMT(G317,G310,F316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",H312+H309,IF(AND(H$2<=$C315,$C312-COUNTIF($E309:G309,\"<0\")<>0),IF(H$2<$C311,(-PMT(H317,H310,G316)),IF(H$2>=$C311,IFERROR(-PMT(H317,H310,G316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",I312+I309,IF(AND(I$2<=$C315,$C312-COUNTIF($E309:H309,\"<0\")<>0),IF(I$2<$C311,(-PMT(I317,I310,H316)),IF(I$2>=$C311,IFERROR(-PMT(I317,I310,H316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",J312+J309,IF(AND(J$2<=$C315,$C312-COUNTIF($E309:I309,\"<0\")<>0),IF(J$2<$C311,(-PMT(J317,J310,I316)),IF(J$2>=$C311,IFERROR(-PMT(J317,J310,I316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",K312+K309,IF(AND(K$2<=$C315,$C312-COUNTIF($E309:J309,\"<0\")<>0),IF(K$2<$C311,(-PMT(K317,K310,J316)),IF(K$2>=$C311,IFERROR(-PMT(K317,K310,J316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",L312+L309,IF(AND(L$2<=$C315,$C312-COUNTIF($E309:K309,\"<0\")<>0),IF(L$2<$C311,(-PMT(L317,L310,K316)),IF(L$2>=$C311,IFERROR(-PMT(L317,L310,K316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",M312+M309,IF(AND(M$2<=$C315,$C312-COUNTIF($E309:L309,\"<0\")<>0),IF(M$2<$C311,(-PMT(M317,M310,L316)),IF(M$2>=$C311,IFERROR(-PMT(M317,M310,L316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",N312+N309,IF(AND(N$2<=$C315,$C312-COUNTIF($E309:M309,\"<0\")<>0),IF(N$2<$C311,(-PMT(N317,N310,M316)),IF(N$2>=$C311,IFERROR(-PMT(N317,N310,M316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",O312+O309,IF(AND(O$2<=$C315,$C312-COUNTIF($E309:N309,\"<0\")<>0),IF(O$2<$C311,(-PMT(O317,O310,N316)),IF(O$2>=$C311,IFERROR(-PMT(O317,O310,N316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",P312+P309,IF(AND(P$2<=$C315,$C312-COUNTIF($E309:O309,\"<0\")<>0),IF(P$2<$C311,(-PMT(P317,P310,O316)),IF(P$2>=$C311,IFERROR(-PMT(P317,P310,O316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",Q312+Q309,IF(AND(Q$2<=$C315,$C312-COUNTIF($E309:P309,\"<0\")<>0),IF(Q$2<$C311,(-PMT(Q317,Q310,P316)),IF(Q$2>=$C311,IFERROR(-PMT(Q317,Q310,P316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",R312+R309,IF(AND(R$2<=$C315,$C312-COUNTIF($E309:Q309,\"<0\")<>0),IF(R$2<$C311,(-PMT(R317,R310,Q316)),IF(R$2>=$C311,IFERROR(-PMT(R317,R310,Q316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",S312+S309,IF(AND(S$2<=$C315,$C312-COUNTIF($E309:R309,\"<0\")<>0),IF(S$2<$C311,(-PMT(S317,S310,R316)),IF(S$2>=$C311,IFERROR(-PMT(S317,S310,R316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",T312+T309,IF(AND(T$2<=$C315,$C312-COUNTIF($E309:S309,\"<0\")<>0),IF(T$2<$C311,(-PMT(T317,T310,S316)),IF(T$2>=$C311,IFERROR(-PMT(T317,T310,S316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",U312+U309,IF(AND(U$2<=$C315,$C312-COUNTIF($E309:T309,\"<0\")<>0),IF(U$2<$C311,(-PMT(U317,U310,T316)),IF(U$2>=$C311,IFERROR(-PMT(U317,U310,T316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",V312+V309,IF(AND(V$2<=$C315,$C312-COUNTIF($E309:U309,\"<0\")<>0),IF(V$2<$C311,(-PMT(V317,V310,U316)),IF(V$2>=$C311,IFERROR(-PMT(V317,V310,U316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",W312+W309,IF(AND(W$2<=$C315,$C312-COUNTIF($E309:V309,\"<0\")<>0),IF(W$2<$C311,(-PMT(W317,W310,V316)),IF(W$2>=$C311,IFERROR(-PMT(W317,W310,V316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",X312+X309,IF(AND(X$2<=$C315,$C312-COUNTIF($E309:W309,\"<0\")<>0),IF(X$2<$C311,(-PMT(X317,X310,W316)),IF(X$2>=$C311,IFERROR(-PMT(X317,X310,W316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",Y312+Y309,IF(AND(Y$2<=$C315,$C312-COUNTIF($E309:X309,\"<0\")<>0),IF(Y$2<$C311,(-PMT(Y317,Y310,X316)),IF(Y$2>=$C311,IFERROR(-PMT(Y317,Y310,X316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",Z312+Z309,IF(AND(Z$2<=$C315,$C312-COUNTIF($E309:Y309,\"<0\")<>0),IF(Z$2<$C311,(-PMT(Z317,Z310,Y316)),IF(Z$2>=$C311,IFERROR(-PMT(Z317,Z310,Y316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AA312+AA309,IF(AND(AA$2<=$C315,$C312-COUNTIF($E309:Z309,\"<0\")<>0),IF(AA$2<$C311,(-PMT(AA317,AA310,Z316)),IF(AA$2>=$C311,IFERROR(-PMT(AA317,AA310,Z316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AB312+AB309,IF(AND(AB$2<=$C315,$C312-COUNTIF($E309:AA309,\"<0\")<>0),IF(AB$2<$C311,(-PMT(AB317,AB310,AA316)),IF(AB$2>=$C311,IFERROR(-PMT(AB317,AB310,AA316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AC312+AC309,IF(AND(AC$2<=$C315,$C312-COUNTIF($E309:AB309,\"<0\")<>0),IF(AC$2<$C311,(-PMT(AC317,AC310,AB316)),IF(AC$2>=$C311,IFERROR(-PMT(AC317,AC310,AB316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AD312+AD309,IF(AND(AD$2<=$C315,$C312-COUNTIF($E309:AC309,\"<0\")<>0),IF(AD$2<$C311,(-PMT(AD317,AD310,AC316)),IF(AD$2>=$C311,IFERROR(-PMT(AD317,AD310,AC316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AE312+AE309,IF(AND(AE$2<=$C315,$C312-COUNTIF($E309:AD309,\"<0\")<>0),IF(AE$2<$C311,(-PMT(AE317,AE310,AD316)),IF(AE$2>=$C311,IFERROR(-PMT(AE317,AE310,AD316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AF312+AF309,IF(AND(AF$2<=$C315,$C312-COUNTIF($E309:AE309,\"<0\")<>0),IF(AF$2<$C311,(-PMT(AF317,AF310,AE316)),IF(AF$2>=$C311,IFERROR(-PMT(AF317,AF310,AE316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AG312+AG309,IF(AND(AG$2<=$C315,$C312-COUNTIF($E309:AF309,\"<0\")<>0),IF(AG$2<$C311,(-PMT(AG317,AG310,AF316)),IF(AG$2>=$C311,IFERROR(-PMT(AG317,AG310,AF316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AH312+AH309,IF(AND(AH$2<=$C315,$C312-COUNTIF($E309:AG309,\"<0\")<>0),IF(AH$2<$C311,(-PMT(AH317,AH310,AG316)),IF(AH$2>=$C311,IFERROR(-PMT(AH317,AH310,AG316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AI312+AI309,IF(AND(AI$2<=$C315,$C312-COUNTIF($E309:AH309,\"<0\")<>0),IF(AI$2<$C311,(-PMT(AI317,AI310,AH316)),IF(AI$2>=$C311,IFERROR(-PMT(AI317,AI310,AH316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AJ312+AJ309,IF(AND(AJ$2<=$C315,$C312-COUNTIF($E309:AI309,\"<0\")<>0),IF(AJ$2<$C311,(-PMT(AJ317,AJ310,AI316)),IF(AJ$2>=$C311,IFERROR(-PMT(AJ317,AJ310,AI316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AK312+AK309,IF(AND(AK$2<=$C315,$C312-COUNTIF($E309:AJ309,\"<0\")<>0),IF(AK$2<$C311,(-PMT(AK317,AK310,AJ316)),IF(AK$2>=$C311,IFERROR(-PMT(AK317,AK310,AJ316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AL312+AL309,IF(AND(AL$2<=$C315,$C312-COUNTIF($E309:AK309,\"<0\")<>0),IF(AL$2<$C311,(-PMT(AL317,AL310,AK316)),IF(AL$2>=$C311,IFERROR(-PMT(AL317,AL310,AK316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AM312+AM309,IF(AND(AM$2<=$C315,$C312-COUNTIF($E309:AL309,\"<0\")<>0),IF(AM$2<$C311,(-PMT(AM317,AM310,AL316)),IF(AM$2>=$C311,IFERROR(-PMT(AM317,AM310,AL316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AN312+AN309,IF(AND(AN$2<=$C315,$C312-COUNTIF($E309:AM309,\"<0\")<>0),IF(AN$2<$C311,(-PMT(AN317,AN310,AM316)),IF(AN$2>=$C311,IFERROR(-PMT(AN317,AN310,AM316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AO312+AO309,IF(AND(AO$2<=$C315,$C312-COUNTIF($E309:AN309,\"<0\")<>0),IF(AO$2<$C311,(-PMT(AO317,AO310,AN316)),IF(AO$2>=$C311,IFERROR(-PMT(AO317,AO310,AN316),0),0)),0))","v":0}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1459))","v":0},null,0,{"$f":"IF($C306=\"sac\",IF(AND(F$2>=$C311,F$2<=$C315,F310<>0),E316/F310,0),IF(F$2>=$C311,F308,0))","v":0},{"$f":"IF($C306=\"sac\",IF(AND(G$2>=$C311,G$2<=$C315,G310<>0),F316/G310,0),IF(G$2>=$C311,G308,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1460))","v":0},null,null,{"$f":"MAX(($C312-COUNTIF($E309:E309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:F309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:G309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:H309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:I309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:J309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:K309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:L309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:M309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:N309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:O309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:P309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:Q309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:R309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:S309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:T309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:U309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:V309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:W309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:X309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:Y309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:Z309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AA309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AB309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AC309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AD309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AE309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AF309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AG309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AH309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AI309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AJ309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AK309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AL309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AM309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AN309,\">0\")),0)","v":20}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1461))","v":10},null,null,{"$f":"F315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C315-C311,0)+1","v":20},null,null,{"$f":"IF(F$2>=$C310,F311,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1462))","v":"IPCA"},null,null,{"$f":"IF(F312=0,F311,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1463))","v":6.7699999999999996E-2},null,{"$f":"E316","v":0},{"$f":"E316+F315-F312+F307-F309","v":0},{"$f":"F316+G315-G312+G307-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1466))","v":29},null,null,{"$f":"AVERAGE(E314,E314+F307-F309)*F317","v":0},{"$f":"AVERAGE(F314,F314+G307-G309)*G317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Devedor",null,null,0,{"$f":"E316+F307-F309+F313","v":0},{"$f":"F316+G307-G309+G313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de Juros",null,null,null,{"$f":"($C314)","v":6.7699999999999996E-2},{"$f":"($C314)","v":6.7699999999999996E-2},6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1464))","v":0},null,null,{"$f":"$C318*F307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F307:AN307)","v":0},null,null,{"$f":"IF(F$2=$C307,$C319,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1467))","v":3},null,null,{"$f":"IF(G308=0,0,IFERROR(AVERAGE(F309+F312,G309+G312)/(12/$C320),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1473))","v":"BNDES3"}]
[{"$f":"SUM(F323:AN323)","v":0},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1474))","v":"SAC"},null,null,{"$f":"-IF(AND(F$2>=$C324,F$2<=$C325),F$223,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUM(F324:AN324)","v":0},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1475))","v":10},null,null,{"$f":"F323*$C326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1476))","v":13},null,null,{"$f":"IF($C323=\"SAC\",F329+F326,IF(AND(F$2<=$C332,$C329-COUNTIF($E326:E326,\"<0\")<>0),IF(F$2<$C328,(-PMT(F334,F327,E333)),IF(F$2>=$C328,IFERROR(-PMT(F334,F327,E333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",G329+G326,IF(AND(G$2<=$C332,$C329-COUNTIF($E326:F326,\"<0\")<>0),IF(G$2<$C328,(-PMT(G334,G327,F333)),IF(G$2>=$C328,IFERROR(-PMT(G334,G327,F333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",H329+H326,IF(AND(H$2<=$C332,$C329-COUNTIF($E326:G326,\"<0\")<>0),IF(H$2<$C328,(-PMT(H334,H327,G333)),IF(H$2>=$C328,IFERROR(-PMT(H334,H327,G333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",I329+I326,IF(AND(I$2<=$C332,$C329-COUNTIF($E326:H326,\"<0\")<>0),IF(I$2<$C328,(-PMT(I334,I327,H333)),IF(I$2>=$C328,IFERROR(-PMT(I334,I327,H333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",J329+J326,IF(AND(J$2<=$C332,$C329-COUNTIF($E326:I326,\"<0\")<>0),IF(J$2<$C328,(-PMT(J334,J327,I333)),IF(J$2>=$C328,IFERROR(-PMT(J334,J327,I333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",K329+K326,IF(AND(K$2<=$C332,$C329-COUNTIF($E326:J326,\"<0\")<>0),IF(K$2<$C328,(-PMT(K334,K327,J333)),IF(K$2>=$C328,IFERROR(-PMT(K334,K327,J333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",L329+L326,IF(AND(L$2<=$C332,$C329-COUNTIF($E326:K326,\"<0\")<>0),IF(L$2<$C328,(-PMT(L334,L327,K333)),IF(L$2>=$C328,IFERROR(-PMT(L334,L327,K333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",M329+M326,IF(AND(M$2<=$C332,$C329-COUNTIF($E326:L326,\"<0\")<>0),IF(M$2<$C328,(-PMT(M334,M327,L333)),IF(M$2>=$C328,IFERROR(-PMT(M334,M327,L333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",N329+N326,IF(AND(N$2<=$C332,$C329-COUNTIF($E326:M326,\"<0\")<>0),IF(N$2<$C328,(-PMT(N334,N327,M333)),IF(N$2>=$C328,IFERROR(-PMT(N334,N327,M333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",O329+O326,IF(AND(O$2<=$C332,$C329-COUNTIF($E326:N326,\"<0\")<>0),IF(O$2<$C328,(-PMT(O334,O327,N333)),IF(O$2>=$C328,IFERROR(-PMT(O334,O327,N333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",P329+P326,IF(AND(P$2<=$C332,$C329-COUNTIF($E326:O326,\"<0\")<>0),IF(P$2<$C328,(-PMT(P334,P327,O333)),IF(P$2>=$C328,IFERROR(-PMT(P334,P327,O333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",Q329+Q326,IF(AND(Q$2<=$C332,$C329-COUNTIF($E326:P326,\"<0\")<>0),IF(Q$2<$C328,(-PMT(Q334,Q327,P333)),IF(Q$2>=$C328,IFERROR(-PMT(Q334,Q327,P333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",R329+R326,IF(AND(R$2<=$C332,$C329-COUNTIF($E326:Q326,\"<0\")<>0),IF(R$2<$C328,(-PMT(R334,R327,Q333)),IF(R$2>=$C328,IFERROR(-PMT(R334,R327,Q333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",S329+S326,IF(AND(S$2<=$C332,$C329-COUNTIF($E326:R326,\"<0\")<>0),IF(S$2<$C328,(-PMT(S334,S327,R333)),IF(S$2>=$C328,IFERROR(-PMT(S334,S327,R333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",T329+T326,IF(AND(T$2<=$C332,$C329-COUNTIF($E326:S326,\"<0\")<>0),IF(T$2<$C328,(-PMT(T334,T327,S333)),IF(T$2>=$C328,IFERROR(-PMT(T334,T327,S333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",U329+U326,IF(AND(U$2<=$C332,$C329-COUNTIF($E326:T326,\"<0\")<>0),IF(U$2<$C328,(-PMT(U334,U327,T333)),IF(U$2>=$C328,IFERROR(-PMT(U334,U327,T333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",V329+V326,IF(AND(V$2<=$C332,$C329-COUNTIF($E326:U326,\"<0\")<>0),IF(V$2<$C328,(-PMT(V334,V327,U333)),IF(V$2>=$C328,IFERROR(-PMT(V334,V327,U333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",W329+W326,IF(AND(W$2<=$C332,$C329-COUNTIF($E326:V326,\"<0\")<>0),IF(W$2<$C328,(-PMT(W334,W327,V333)),IF(W$2>=$C328,IFERROR(-PMT(W334,W327,V333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",X329+X326,IF(AND(X$2<=$C332,$C329-COUNTIF($E326:W326,\"<0\")<>0),IF(X$2<$C328,(-PMT(X334,X327,W333)),IF(X$2>=$C328,IFERROR(-PMT(X334,X327,W333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",Y329+Y326,IF(AND(Y$2<=$C332,$C329-COUNTIF($E326:X326,\"<0\")<>0),IF(Y$2<$C328,(-PMT(Y334,Y327,X333)),IF(Y$2>=$C328,IFERROR(-PMT(Y334,Y327,X333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",Z329+Z326,IF(AND(Z$2<=$C332,$C329-COUNTIF($E326:Y326,\"<0\")<>0),IF(Z$2<$C328,(-PMT(Z334,Z327,Y333)),IF(Z$2>=$C328,IFERROR(-PMT(Z334,Z327,Y333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AA329+AA326,IF(AND(AA$2<=$C332,$C329-COUNTIF($E326:Z326,\"<0\")<>0),IF(AA$2<$C328,(-PMT(AA334,AA327,Z333)),IF(AA$2>=$C328,IFERROR(-PMT(AA334,AA327,Z333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AB329+AB326,IF(AND(AB$2<=$C332,$C329-COUNTIF($E326:AA326,\"<0\")<>0),IF(AB$2<$C328,(-PMT(AB334,AB327,AA333)),IF(AB$2>=$C328,IFERROR(-PMT(AB334,AB327,AA333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AC329+AC326,IF(AND(AC$2<=$C332,$C329-COUNTIF($E326:AB326,\"<0\")<>0),IF(AC$2<$C328,(-PMT(AC334,AC327,AB333)),IF(AC$2>=$C328,IFERROR(-PMT(AC334,AC327,AB333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AD329+AD326,IF(AND(AD$2<=$C332,$C329-COUNTIF($E326:AC326,\"<0\")<>0),IF(AD$2<$C328,(-PMT(AD334,AD327,AC333)),IF(AD$2>=$C328,IFERROR(-PMT(AD334,AD327,AC333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AE329+AE326,IF(AND(AE$2<=$C332,$C329-COUNTIF($E326:AD326,\"<0\")<>0),IF(AE$2<$C328,(-PMT(AE334,AE327,AD333)),IF(AE$2>=$C328,IFERROR(-PMT(AE334,AE327,AD333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AF329+AF326,IF(AND(AF$2<=$C332,$C329-COUNTIF($E326:AE326,\"<0\")<>0),IF(AF$2<$C328,(-PMT(AF334,AF327,AE333)),IF(AF$2>=$C328,IFERROR(-PMT(AF334,AF327,AE333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AG329+AG326,IF(AND(AG$2<=$C332,$C329-COUNTIF($E326:AF326,\"<0\")<>0),IF(AG$2<$C328,(-PMT(AG334,AG327,AF333)),IF(AG$2>=$C328,IFERROR(-PMT(AG334,AG327,AF333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AH329+AH326,IF(AND(AH$2<=$C332,$C329-COUNTIF($E326:AG326,\"<0\")<>0),IF(AH$2<$C328,(-PMT(AH334,AH327,AG333)),IF(AH$2>=$C328,IFERROR(-PMT(AH334,AH327,AG333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AI329+AI326,IF(AND(AI$2<=$C332,$C329-COUNTIF($E326:AH326,\"<0\")<>0),IF(AI$2<$C328,(-PMT(AI334,AI327,AH333)),IF(AI$2>=$C328,IFERROR(-PMT(AI334,AI327,AH333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AJ329+AJ326,IF(AND(AJ$2<=$C332,$C329-COUNTIF($E326:AI326,\"<0\")<>0),IF(AJ$2<$C328,(-PMT(AJ334,AJ327,AI333)),IF(AJ$2>=$C328,IFERROR(-PMT(AJ334,AJ327,AI333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AK329+AK326,IF(AND(AK$2<=$C332,$C329-COUNTIF($E326:AJ326,\"<0\")<>0),IF(AK$2<$C328,(-PMT(AK334,AK327,AJ333)),IF(AK$2>=$C328,IFERROR(-PMT(AK334,AK327,AJ333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AL329+AL326,IF(AND(AL$2<=$C332,$C329-COUNTIF($E326:AK326,\"<0\")<>0),IF(AL$2<$C328,(-PMT(AL334,AL327,AK333)),IF(AL$2>=$C328,IFERROR(-PMT(AL334,AL327,AK333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AM329+AM326,IF(AND(AM$2<=$C332,$C329-COUNTIF($E326:AL326,\"<0\")<>0),IF(AM$2<$C328,(-PMT(AM334,AM327,AL333)),IF(AM$2>=$C328,IFERROR(-PMT(AM334,AM327,AL333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AN329+AN326,IF(AND(AN$2<=$C332,$C329-COUNTIF($E326:AM326,\"<0\")<>0),IF(AN$2<$C328,(-PMT(AN334,AN327,AM333)),IF(AN$2>=$C328,IFERROR(-PMT(AN334,AN327,AM333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AO329+AO326,IF(AND(AO$2<=$C332,$C329-COUNTIF($E326:AN326,\"<0\")<>0),IF(AO$2<$C328,(-PMT(AO334,AO327,AN333)),IF(AO$2>=$C328,IFERROR(-PMT(AO334,AO327,AN333),0),0)),0))","v":0}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1477))","v":0},null,0,{"$f":"IF($C323=\"sac\",IF(AND(F$2>=$C328,F$2<=$C332,F327<>0),E333/F327,0),IF(F$2>=$C328,F325,0))","v":0},{"$f":"IF($C323=\"sac\",IF(AND(G$2>=$C328,G$2<=$C332,G327<>0),F333/G327,0),IF(G$2>=$C328,G325,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1478))","v":0},null,null,{"$f":"MAX(($C329-COUNTIF($E326:E326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:F326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:G326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:H326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:I326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:J326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:K326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:L326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:M326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:N326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:O326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:P326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:Q326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:R326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:S326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:T326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:U326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:V326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:W326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:X326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:Y326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:Z326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AA326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AB326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AC326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AD326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AE326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AF326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AG326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AH326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AI326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AJ326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AK326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AL326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AM326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AN326,\">0\")),0)","v":16}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1479))","v":14},null,null,{"$f":"F332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C332-C328,0)+1","v":16},null,null,{"$f":"IF(F$2>=$C327,F328,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1480))","v":"IPCA"},null,null,{"$f":"IF(F329=0,F328,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1481))","v":6.7699999999999996E-2},null,{"$f":"E333","v":0},{"$f":"E333+F332-F329+F324-F326","v":0},{"$f":"F333+G332-G329+G324-G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1484))","v":29},null,null,{"$f":"AVERAGE(E331,E331+F324-F326)*F334","v":0},{"$f":"AVERAGE(F331,F331+G324-G326)*G334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Devedor",null,null,0,{"$f":"E333+F324-F326+F330","v":0},{"$f":"F333+G324-G326+G330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de Juros",null,null,null,{"$f":"($C331)","v":6.7699999999999996E-2},{"$f":"($C331)","v":6.7699999999999996E-2},6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1482))","v":0},null,null,{"$f":"$C335*F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F324:AN324)","v":0},null,null,{"$f":"IF(F$2=$C324,$C336,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1485))","v":3},null,null,{"$f":"IF(G325=0,0,IFERROR(AVERAGE(F326+F329,G326+G329)/(12/$C337),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1491))","v":"DebInfra1"}]
[{"$f":"SUM(F340:AN340)","v":0},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1492))","v":"SAC"},null,null,{"$f":"-IF(AND(F$2>=$C341,F$2<=$C342),F$223,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUM(F341:AN341)","v":0},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1493))","v":1},null,null,{"$f":"F340*$C343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1494))","v":1},null,null,{"$f":"IF($C340=\"SAC\",F346+F343,IF(AND(F$2<=$C349,$C346-COUNTIF($E343:E343,\"<0\")<>0),IF(F$2<$C345,(-PMT(F351,F344,E350)),IF(F$2>=$C345,IFERROR(-PMT(F351,F344,E350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",G346+G343,IF(AND(G$2<=$C349,$C346-COUNTIF($E343:F343,\"<0\")<>0),IF(G$2<$C345,(-PMT(G351,G344,F350)),IF(G$2>=$C345,IFERROR(-PMT(G351,G344,F350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",H346+H343,IF(AND(H$2<=$C349,$C346-COUNTIF($E343:G343,\"<0\")<>0),IF(H$2<$C345,(-PMT(H351,H344,G350)),IF(H$2>=$C345,IFERROR(-PMT(H351,H344,G350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",I346+I343,IF(AND(I$2<=$C349,$C346-COUNTIF($E343:H343,\"<0\")<>0),IF(I$2<$C345,(-PMT(I351,I344,H350)),IF(I$2>=$C345,IFERROR(-PMT(I351,I344,H350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",J346+J343,IF(AND(J$2<=$C349,$C346-COUNTIF($E343:I343,\"<0\")<>0),IF(J$2<$C345,(-PMT(J351,J344,I350)),IF(J$2>=$C345,IFERROR(-PMT(J351,J344,I350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",K346+K343,IF(AND(K$2<=$C349,$C346-COUNTIF($E343:J343,\"<0\")<>0),IF(K$2<$C345,(-PMT(K351,K344,J350)),IF(K$2>=$C345,IFERROR(-PMT(K351,K344,J350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",L346+L343,IF(AND(L$2<=$C349,$C346-COUNTIF($E343:K343,\"<0\")<>0),IF(L$2<$C345,(-PMT(L351,L344,K350)),IF(L$2>=$C345,IFERROR(-PMT(L351,L344,K350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",M346+M343,IF(AND(M$2<=$C349,$C346-COUNTIF($E343:L343,\"<0\")<>0),IF(M$2<$C345,(-PMT(M351,M344,L350)),IF(M$2>=$C345,IFERROR(-PMT(M351,M344,L350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",N346+N343,IF(AND(N$2<=$C349,$C346-COUNTIF($E343:M343,\"<0\")<>0),IF(N$2<$C345,(-PMT(N351,N344,M350)),IF(N$2>=$C345,IFERROR(-PMT(N351,N344,M350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",O346+O343,IF(AND(O$2<=$C349,$C346-COUNTIF($E343:N343,\"<0\")<>0),IF(O$2<$C345,(-PMT(O351,O344,N350)),IF(O$2>=$C345,IFERROR(-PMT(O351,O344,N350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",P346+P343,IF(AND(P$2<=$C349,$C346-COUNTIF($E343:O343,\"<0\")<>0),IF(P$2<$C345,(-PMT(P351,P344,O350)),IF(P$2>=$C345,IFERROR(-PMT(P351,P344,O350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",Q346+Q343,IF(AND(Q$2<=$C349,$C346-COUNTIF($E343:P343,\"<0\")<>0),IF(Q$2<$C345,(-PMT(Q351,Q344,P350)),IF(Q$2>=$C345,IFERROR(-PMT(Q351,Q344,P350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",R346+R343,IF(AND(R$2<=$C349,$C346-COUNTIF($E343:Q343,\"<0\")<>0),IF(R$2<$C345,(-PMT(R351,R344,Q350)),IF(R$2>=$C345,IFERROR(-PMT(R351,R344,Q350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",S346+S343,IF(AND(S$2<=$C349,$C346-COUNTIF($E343:R343,\"<0\")<>0),IF(S$2<$C345,(-PMT(S351,S344,R350)),IF(S$2>=$C345,IFERROR(-PMT(S351,S344,R350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",T346+T343,IF(AND(T$2<=$C349,$C346-COUNTIF($E343:S343,\"<0\")<>0),IF(T$2<$C345,(-PMT(T351,T344,S350)),IF(T$2>=$C345,IFERROR(-PMT(T351,T344,S350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",U346+U343,IF(AND(U$2<=$C349,$C346-COUNTIF($E343:T343,\"<0\")<>0),IF(U$2<$C345,(-PMT(U351,U344,T350)),IF(U$2>=$C345,IFERROR(-PMT(U351,U344,T350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",V346+V343,IF(AND(V$2<=$C349,$C346-COUNTIF($E343:U343,\"<0\")<>0),IF(V$2<$C345,(-PMT(V351,V344,U350)),IF(V$2>=$C345,IFERROR(-PMT(V351,V344,U350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",W346+W343,IF(AND(W$2<=$C349,$C346-COUNTIF($E343:V343,\"<0\")<>0),IF(W$2<$C345,(-PMT(W351,W344,V350)),IF(W$2>=$C345,IFERROR(-PMT(W351,W344,V350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",X346+X343,IF(AND(X$2<=$C349,$C346-COUNTIF($E343:W343,\"<0\")<>0),IF(X$2<$C345,(-PMT(X351,X344,W350)),IF(X$2>=$C345,IFERROR(-PMT(X351,X344,W350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",Y346+Y343,IF(AND(Y$2<=$C349,$C346-COUNTIF($E343:X343,\"<0\")<>0),IF(Y$2<$C345,(-PMT(Y351,Y344,X350)),IF(Y$2>=$C345,IFERROR(-PMT(Y351,Y344,X350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",Z346+Z343,IF(AND(Z$2<=$C349,$C346-COUNTIF($E343:Y343,\"<0\")<>0),IF(Z$2<$C345,(-PMT(Z351,Z344,Y350)),IF(Z$2>=$C345,IFERROR(-PMT(Z351,Z344,Y350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AA346+AA343,IF(AND(AA$2<=$C349,$C346-COUNTIF($E343:Z343,\"<0\")<>0),IF(AA$2<$C345,(-PMT(AA351,AA344,Z350)),IF(AA$2>=$C345,IFERROR(-PMT(AA351,AA344,Z350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AB346+AB343,IF(AND(AB$2<=$C349,$C346-COUNTIF($E343:AA343,\"<0\")<>0),IF(AB$2<$C345,(-PMT(AB351,AB344,AA350)),IF(AB$2>=$C345,IFERROR(-PMT(AB351,AB344,AA350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AC346+AC343,IF(AND(AC$2<=$C349,$C346-COUNTIF($E343:AB343,\"<0\")<>0),IF(AC$2<$C345,(-PMT(AC351,AC344,AB350)),IF(AC$2>=$C345,IFERROR(-PMT(AC351,AC344,AB350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AD346+AD343,IF(AND(AD$2<=$C349,$C346-COUNTIF($E343:AC343,\"<0\")<>0),IF(AD$2<$C345,(-PMT(AD351,AD344,AC350)),IF(AD$2>=$C345,IFERROR(-PMT(AD351,AD344,AC350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AE346+AE343,IF(AND(AE$2<=$C349,$C346-COUNTIF($E343:AD343,\"<0\")<>0),IF(AE$2<$C345,(-PMT(AE351,AE344,AD350)),IF(AE$2>=$C345,IFERROR(-PMT(AE351,AE344,AD350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AF346+AF343,IF(AND(AF$2<=$C349,$C346-COUNTIF($E343:AE343,\"<0\")<>0),IF(AF$2<$C345,(-PMT(AF351,AF344,AE350)),IF(AF$2>=$C345,IFERROR(-PMT(AF351,AF344,AE350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AG346+AG343,IF(AND(AG$2<=$C349,$C346-COUNTIF($E343:AF343,\"<0\")<>0),IF(AG$2<$C345,(-PMT(AG351,AG344,AF350)),IF(AG$2>=$C345,IFERROR(-PMT(AG351,AG344,AF350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AH346+AH343,IF(AND(AH$2<=$C349,$C346-COUNTIF($E343:AG343,\"<0\")<>0),IF(AH$2<$C345,(-PMT(AH351,AH344,AG350)),IF(AH$2>=$C345,IFERROR(-PMT(AH351,AH344,AG350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AI346+AI343,IF(AND(AI$2<=$C349,$C346-COUNTIF($E343:AH343,\"<0\")<>0),IF(AI$2<$C345,(-PMT(AI351,AI344,AH350)),IF(AI$2>=$C345,IFERROR(-PMT(AI351,AI344,AH350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AJ346+AJ343,IF(AND(AJ$2<=$C349,$C346-COUNTIF($E343:AI343,\"<0\")<>0),IF(AJ$2<$C345,(-PMT(AJ351,AJ344,AI350)),IF(AJ$2>=$C345,IFERROR(-PMT(AJ351,AJ344,AI350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AK346+AK343,IF(AND(AK$2<=$C349,$C346-COUNTIF($E343:AJ343,\"<0\")<>0),IF(AK$2<$C345,(-PMT(AK351,AK344,AJ350)),IF(AK$2>=$C345,IFERROR(-PMT(AK351,AK344,AJ350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AL346+AL343,IF(AND(AL$2<=$C349,$C346-COUNTIF($E343:AK343,\"<0\")<>0),IF(AL$2<$C345,(-PMT(AL351,AL344,AK350)),IF(AL$2>=$C345,IFERROR(-PMT(AL351,AL344,AK350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AM346+AM343,IF(AND(AM$2<=$C349,$C346-COUNTIF($E343:AL343,\"<0\")<>0),IF(AM$2<$C345,(-PMT(AM351,AM344,AL350)),IF(AM$2>=$C345,IFERROR(-PMT(AM351,AM344,AL350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AN346+AN343,IF(AND(AN$2<=$C349,$C346-COUNTIF($E343:AM343,\"<0\")<>0),IF(AN$2<$C345,(-PMT(AN351,AN344,AM350)),IF(AN$2>=$C345,IFERROR(-PMT(AN351,AN344,AM350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AO346+AO343,IF(AND(AO$2<=$C349,$C346-COUNTIF($E343:AN343,\"<0\")<>0),IF(AO$2<$C345,(-PMT(AO351,AO344,AN350)),IF(AO$2>=$C345,IFERROR(-PMT(AO351,AO344,AN350),0),0)),0))","v":0}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1495))","v":0},null,0,{"$f":"IF($C340=\"sac\",IF(AND(F$2>$C345,F$2<=$C349,F344<>0),E350/F344,0),IF(F$2>$C345,F342,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1496))","v":2},null,null,{"$f":"MAX(($C346-COUNTIF($E343:E343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:F343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:G343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:H343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:I343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:J343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:K343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:L343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:M343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:N343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:O343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:P343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:Q343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:R343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:S343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:T343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:U343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:V343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:W343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:X343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:Y343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:Z343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AA343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AB343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AC343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AD343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AE343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AF343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AG343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AH343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AI343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AJ343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AK343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AL343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AM343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AN343,\">0\")),0)","v":4}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1497))","v":6},null,null,{"$f":"F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C349-C345,0)","v":4},null,null,{"$f":"IF(F$2>$C344,F345,0)","v":0},{"$f":"IF(G$2>$C344,G345,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1498))","v":"IPCA"},null,null,{"$f":"IF(F346=0,F345,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1499))","v":5.6599999999999998E-2},null,{"$f":"E350","v":0},{"$f":"E350+F349-F346+F341-F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1502))","v":10},null,null,{"$f":"AVERAGE(E348,E348+F341-F343)*F351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Devedor",null,null,0,{"$f":"E350+F341-F343+F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de Juros",null,null,null,{"$f":"(1+SUMIFS(F$423:F$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(F$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(G$423:G$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(G$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(H$423:H$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(H$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(I$423:I$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(I$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(J$423:J$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(J$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(K$423:K$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(K$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(L$423:L$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(L$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(M$423:M$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(M$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(N$423:N$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(N$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(O$423:O$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(O$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(P$423:P$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(P$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(Q$423:Q$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Q$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(R$423:R$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(R$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(S$423:S$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(S$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(T$423:T$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(T$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(U$423:U$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(U$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(V$423:V$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(V$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(W$423:W$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(W$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(X$423:X$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(X$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(Y$423:Y$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Y$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(Z$423:Z$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Z$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AA$423:AA$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AA$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AB$423:AB$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AB$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AC$423:AC$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AC$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AD$423:AD$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AD$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AE$423:AE$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AE$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AF$423:AF$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AF$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AG$423:AG$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AG$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AH$423:AH$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AH$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AI$423:AI$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AI$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AJ$423:AJ$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AJ$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AK$423:AK$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AK$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AL$423:AL$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AL$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AM$423:AM$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AM$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AN$423:AN$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AN$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AO$423:AO$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AO$1)),1)-1","v":5.6599999999999984E-2}]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1500))","v":0},null,null,{"$f":"$C352*F341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F341:AN341)","v":0},null,null,{"$f":"IF(F$2=$C341,$C353,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1503))","v":0},null,null,{"$f":"IF(G342=0,0,IFERROR(AVERAGE(F343+F346,G343+G346)/(12/$C354),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1509))","v":"Ponte"}]
[{"$f":"SUM(F357:AN357)","v":0},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1510))","v":"SAC"},null,null,{"$f":"-IF(AND(F$2>=$C358,F$2<=$C359),F$223,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUM(F358:AN358)","v":0},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1511))","v":1},null,null,{"$f":"F357*$C360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1512))","v":1},null,null,{"$f":"IF($C357=\"SAC\",F363+F360,IF(AND(F$2<=$C366,$C363-COUNTIF($E360:E360,\"<0\")<>0),IF(F$2<$C362,(-PMT(F368,F361,E367)),IF(F$2>=$C362,IFERROR(-PMT(F368,F361,E367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",G363+G360,IF(AND(G$2<=$C366,$C363-COUNTIF($E360:F360,\"<0\")<>0),IF(G$2<$C362,(-PMT(G368,G361,F367)),IF(G$2>=$C362,IFERROR(-PMT(G368,G361,F367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",H363+H360,IF(AND(H$2<=$C366,$C363-COUNTIF($E360:G360,\"<0\")<>0),IF(H$2<$C362,(-PMT(H368,H361,G367)),IF(H$2>=$C362,IFERROR(-PMT(H368,H361,G367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",I363+I360,IF(AND(I$2<=$C366,$C363-COUNTIF($E360:H360,\"<0\")<>0),IF(I$2<$C362,(-PMT(I368,I361,H367)),IF(I$2>=$C362,IFERROR(-PMT(I368,I361,H367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",J363+J360,IF(AND(J$2<=$C366,$C363-COUNTIF($E360:I360,\"<0\")<>0),IF(J$2<$C362,(-PMT(J368,J361,I367)),IF(J$2>=$C362,IFERROR(-PMT(J368,J361,I367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",K363+K360,IF(AND(K$2<=$C366,$C363-COUNTIF($E360:J360,\"<0\")<>0),IF(K$2<$C362,(-PMT(K368,K361,J367)),IF(K$2>=$C362,IFERROR(-PMT(K368,K361,J367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",L363+L360,IF(AND(L$2<=$C366,$C363-COUNTIF($E360:K360,\"<0\")<>0),IF(L$2<$C362,(-PMT(L368,L361,K367)),IF(L$2>=$C362,IFERROR(-PMT(L368,L361,K367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",M363+M360,IF(AND(M$2<=$C366,$C363-COUNTIF($E360:L360,\"<0\")<>0),IF(M$2<$C362,(-PMT(M368,M361,L367)),IF(M$2>=$C362,IFERROR(-PMT(M368,M361,L367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",N363+N360,IF(AND(N$2<=$C366,$C363-COUNTIF($E360:M360,\"<0\")<>0),IF(N$2<$C362,(-PMT(N368,N361,M367)),IF(N$2>=$C362,IFERROR(-PMT(N368,N361,M367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",O363+O360,IF(AND(O$2<=$C366,$C363-COUNTIF($E360:N360,\"<0\")<>0),IF(O$2<$C362,(-PMT(O368,O361,N367)),IF(O$2>=$C362,IFERROR(-PMT(O368,O361,N367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",P363+P360,IF(AND(P$2<=$C366,$C363-COUNTIF($E360:O360,\"<0\")<>0),IF(P$2<$C362,(-PMT(P368,P361,O367)),IF(P$2>=$C362,IFERROR(-PMT(P368,P361,O367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",Q363+Q360,IF(AND(Q$2<=$C366,$C363-COUNTIF($E360:P360,\"<0\")<>0),IF(Q$2<$C362,(-PMT(Q368,Q361,P367)),IF(Q$2>=$C362,IFERROR(-PMT(Q368,Q361,P367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",R363+R360,IF(AND(R$2<=$C366,$C363-COUNTIF($E360:Q360,\"<0\")<>0),IF(R$2<$C362,(-PMT(R368,R361,Q367)),IF(R$2>=$C362,IFERROR(-PMT(R368,R361,Q367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",S363+S360,IF(AND(S$2<=$C366,$C363-COUNTIF($E360:R360,\"<0\")<>0),IF(S$2<$C362,(-PMT(S368,S361,R367)),IF(S$2>=$C362,IFERROR(-PMT(S368,S361,R367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",T363+T360,IF(AND(T$2<=$C366,$C363-COUNTIF($E360:S360,\"<0\")<>0),IF(T$2<$C362,(-PMT(T368,T361,S367)),IF(T$2>=$C362,IFERROR(-PMT(T368,T361,S367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",U363+U360,IF(AND(U$2<=$C366,$C363-COUNTIF($E360:T360,\"<0\")<>0),IF(U$2<$C362,(-PMT(U368,U361,T367)),IF(U$2>=$C362,IFERROR(-PMT(U368,U361,T367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",V363+V360,IF(AND(V$2<=$C366,$C363-COUNTIF($E360:U360,\"<0\")<>0),IF(V$2<$C362,(-PMT(V368,V361,U367)),IF(V$2>=$C362,IFERROR(-PMT(V368,V361,U367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",W363+W360,IF(AND(W$2<=$C366,$C363-COUNTIF($E360:V360,\"<0\")<>0),IF(W$2<$C362,(-PMT(W368,W361,V367)),IF(W$2>=$C362,IFERROR(-PMT(W368,W361,V367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",X363+X360,IF(AND(X$2<=$C366,$C363-COUNTIF($E360:W360,\"<0\")<>0),IF(X$2<$C362,(-PMT(X368,X361,W367)),IF(X$2>=$C362,IFERROR(-PMT(X368,X361,W367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",Y363+Y360,IF(AND(Y$2<=$C366,$C363-COUNTIF($E360:X360,\"<0\")<>0),IF(Y$2<$C362,(-PMT(Y368,Y361,X367)),IF(Y$2>=$C362,IFERROR(-PMT(Y368,Y361,X367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",Z363+Z360,IF(AND(Z$2<=$C366,$C363-COUNTIF($E360:Y360,\"<0\")<>0),IF(Z$2<$C362,(-PMT(Z368,Z361,Y367)),IF(Z$2>=$C362,IFERROR(-PMT(Z368,Z361,Y367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AA363+AA360,IF(AND(AA$2<=$C366,$C363-COUNTIF($E360:Z360,\"<0\")<>0),IF(AA$2<$C362,(-PMT(AA368,AA361,Z367)),IF(AA$2>=$C362,IFERROR(-PMT(AA368,AA361,Z367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AB363+AB360,IF(AND(AB$2<=$C366,$C363-COUNTIF($E360:AA360,\"<0\")<>0),IF(AB$2<$C362,(-PMT(AB368,AB361,AA367)),IF(AB$2>=$C362,IFERROR(-PMT(AB368,AB361,AA367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AC363+AC360,IF(AND(AC$2<=$C366,$C363-COUNTIF($E360:AB360,\"<0\")<>0),IF(AC$2<$C362,(-PMT(AC368,AC361,AB367)),IF(AC$2>=$C362,IFERROR(-PMT(AC368,AC361,AB367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AD363+AD360,IF(AND(AD$2<=$C366,$C363-COUNTIF($E360:AC360,\"<0\")<>0),IF(AD$2<$C362,(-PMT(AD368,AD361,AC367)),IF(AD$2>=$C362,IFERROR(-PMT(AD368,AD361,AC367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AE363+AE360,IF(AND(AE$2<=$C366,$C363-COUNTIF($E360:AD360,\"<0\")<>0),IF(AE$2<$C362,(-PMT(AE368,AE361,AD367)),IF(AE$2>=$C362,IFERROR(-PMT(AE368,AE361,AD367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AF363+AF360,IF(AND(AF$2<=$C366,$C363-COUNTIF($E360:AE360,\"<0\")<>0),IF(AF$2<$C362,(-PMT(AF368,AF361,AE367)),IF(AF$2>=$C362,IFERROR(-PMT(AF368,AF361,AE367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AG363+AG360,IF(AND(AG$2<=$C366,$C363-COUNTIF($E360:AF360,\"<0\")<>0),IF(AG$2<$C362,(-PMT(AG368,AG361,AF367)),IF(AG$2>=$C362,IFERROR(-PMT(AG368,AG361,AF367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AH363+AH360,IF(AND(AH$2<=$C366,$C363-COUNTIF($E360:AG360,\"<0\")<>0),IF(AH$2<$C362,(-PMT(AH368,AH361,AG367)),IF(AH$2>=$C362,IFERROR(-PMT(AH368,AH361,AG367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AI363+AI360,IF(AND(AI$2<=$C366,$C363-COUNTIF($E360:AH360,\"<0\")<>0),IF(AI$2<$C362,(-PMT(AI368,AI361,AH367)),IF(AI$2>=$C362,IFERROR(-PMT(AI368,AI361,AH367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AJ363+AJ360,IF(AND(AJ$2<=$C366,$C363-COUNTIF($E360:AI360,\"<0\")<>0),IF(AJ$2<$C362,(-PMT(AJ368,AJ361,AI367)),IF(AJ$2>=$C362,IFERROR(-PMT(AJ368,AJ361,AI367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AK363+AK360,IF(AND(AK$2<=$C366,$C363-COUNTIF($E360:AJ360,\"<0\")<>0),IF(AK$2<$C362,(-PMT(AK368,AK361,AJ367)),IF(AK$2>=$C362,IFERROR(-PMT(AK368,AK361,AJ367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AL363+AL360,IF(AND(AL$2<=$C366,$C363-COUNTIF($E360:AK360,\"<0\")<>0),IF(AL$2<$C362,(-PMT(AL368,AL361,AK367)),IF(AL$2>=$C362,IFERROR(-PMT(AL368,AL361,AK367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AM363+AM360,IF(AND(AM$2<=$C366,$C363-COUNTIF($E360:AL360,\"<0\")<>0),IF(AM$2<$C362,(-PMT(AM368,AM361,AL367)),IF(AM$2>=$C362,IFERROR(-PMT(AM368,AM361,AL367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AN363+AN360,IF(AND(AN$2<=$C366,$C363-COUNTIF($E360:AM360,\"<0\")<>0),IF(AN$2<$C362,(-PMT(AN368,AN361,AM367)),IF(AN$2>=$C362,IFERROR(-PMT(AN368,AN361,AM367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AO363+AO360,IF(AND(AO$2<=$C366,$C363-COUNTIF($E360:AN360,\"<0\")<>0),IF(AO$2<$C362,(-PMT(AO368,AO361,AN367)),IF(AO$2>=$C362,IFERROR(-PMT(AO368,AO361,AN367),0),0)),0))","v":0}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1513))","v":0.7},null,0,{"$f":"IF($C357=\"sac\",IF(AND(F$2>$C362,F$2<=$C366,F361<>0),E367/F361,0),IF(F$2>$C362,F359,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1514))","v":1},null,null,{"$f":"MAX(($C363-COUNTIF($E360:E360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:F360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:G360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:H360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:I360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:J360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:K360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:L360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:M360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:N360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:O360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:P360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:Q360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:R360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:S360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:T360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:U360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:V360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:W360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:X360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:Y360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:Z360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AA360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AB360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AC360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AD360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AE360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AF360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AG360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AH360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AI360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AJ360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AK360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AL360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AM360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AN360,\">0\")),0)","v":1}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1515))","v":1},null,null,{"$f":"F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C366-C362,0)","v":1},null,null,{"$f":"IF(F$2>$C361,F362,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1516))","v":"CDI"},null,null,{"$f":"IF(F363=0,F362,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1517))","v":3.5000000000000003E-2},null,{"$f":"E367","v":0},{"$f":"E367+F366-F363+F358-F360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1520))","v":2},null,null,{"$f":"AVERAGE(E365,E365+F358-F360)*F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Devedor",null,null,0,{"$f":"E367+F358-F360+F364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de Juros",null,null,null,{"$f":"(1+SUMIFS(F$423:F$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(F$1)),1)-1","v":2.6935372131053237E-2},{"$f":"(1+SUMIFS(G$423:G$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(G$1)),1)-1","v":3.0945869479820809E-2},{"$f":"(1+SUMIFS(H$423:H$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(H$1)),1)-1","v":5.2542372881355881E-2},{"$f":"(1+SUMIFS(I$423:I$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(I$1)),1)-1","v":6.2566585956416398E-2},{"$f":"(1+SUMIFS(J$423:J$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(J$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(K$423:K$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(K$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(L$423:L$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(L$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(M$423:M$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(M$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(N$423:N$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(N$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(O$423:O$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(O$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(P$423:P$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(P$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(Q$423:Q$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Q$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(R$423:R$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(R$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(S$423:S$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(S$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(T$423:T$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(T$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(U$423:U$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(U$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(V$423:V$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(V$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(W$423:W$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(W$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(X$423:X$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(X$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(Y$423:Y$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Y$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(Z$423:Z$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Z$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(AA$423:AA$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AA$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(AB$423:AB$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AB$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(AC$423:AC$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AC$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(AD$423:AD$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AD$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(AE$423:AE$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AE$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(AF$423:AF$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AF$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(AG$423:AG$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AG$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(AH$423:AH$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AH$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(AI$423:AI$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AI$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(AJ$423:AJ$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AJ$1)),1)-1","v":3.499999999999992E-2},{"$f":"(1+SUMIFS(AK$423:AK$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AK$1)),1)-1","v":3.499999999999992E-2},{"$f":"(1+SUMIFS(AL$423:AL$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AL$1)),1)-1","v":3.499999999999992E-2},{"$f":"(1+SUMIFS(AM$423:AM$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AM$1)),1)-1","v":3.499999999999992E-2},{"$f":"(1+SUMIFS(AN$423:AN$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AN$1)),1)-1","v":3.499999999999992E-2},{"$f":"(1+SUMIFS(AO$423:AO$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AO$1)),1)-1","v":3.499999999999992E-2}]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1518))","v":0},null,null,{"$f":"$C369*F358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F358:AN358)","v":0},null,null,{"$f":"IF(F$2=$C358,$C370,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1521))","v":3},null,null,{"$f":"IF(G359=0,0,IFERROR(AVERAGE(F360+F363,G360+G363)/(12/$C371),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Custo da Dívida",{"$f":"IRR(F373:AN373,0.001)","v":{"$error":"#NUM!"}},null,null,{"$f":"F231+F233+F234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FLUXO DE CAIXA ALAVANCADO",{"$f":"IRR(F375:AN375,0.001)","v":{"$error":"#NUM!"}},{"$f":"IF(PC!$E$6=\"Real\",INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1714)),INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1713)))","v":0.16244015246134658},{"$f":"NPV(D375,F375:AN375)","v":0},{"$f":"(F229+F235)","v":0},{"$f":"(G229+G235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Subscrição",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1373))","v":6},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1371))*SUM($F$226:$J$227)","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1372))*SUM($F$226:$J$227)","v":0},{"$f":"IF($C$376>=F2,1,0)*_xlfn.IFS(F2=1,PC!$M$1372,F2=2,PC!$N$1372,F2=3,PC!$O$1372,F2=4,PC!$P$1372,F2=5,PC!$Q$1372,F2=6,PC!$R$1372,F2>=6,0)*PC!$G$1369*PC!$G$1370","v":0},{"$f":"IF($C$376>=G2,1,0)*_xlfn.IFS(G2=1,PC!$M$1372,G2=2,PC!$N$1372,G2=3,PC!$O$1372,G2=4,PC!$P$1372,G2=5,PC!$Q$1372,G2=6,PC!$R$1372,G2>=6,0)*PC!$G$1369*PC!$G$1370","v":0},{"$f":"IF($C$376>=H2,1,0)*_xlfn.IFS(H2=1,PC!$M$1372,H2=2,PC!$N$1372,H2=3,PC!$O$1372,H2=4,PC!$P$1372,H2=5,PC!$Q$1372,H2=6,PC!$R$1372,H2>=6,0)*PC!$G$1369*PC!$G$1370","v":0},{"$f":"IF($C$376>=I2,1,0)*_xlfn.IFS(I2=1,PC!$M$1372,I2=2,PC!$N$1372,I2=3,PC!$O$1372,I2=4,PC!$P$1372,I2=5,PC!$Q$1372,I2=6,PC!$R$1372,I2>=6,0)*PC!$G$1369*PC!$G$1370","v":0},{"$f":"IF($C$376>=J2,1,0)*_xlfn.IFS(J2=1,PC!$M$1372,J2=2,PC!$N$1372,J2=3,PC!$O$1372,J2=4,PC!$P$1372,J2=5,PC!$Q$1372,J2=6,PC!$R$1372,J2>=6,0)*PC!$G$1369*PC!$G$1370","v":0},{"$f":"IF($C$376>=K2,1,0)*_xlfn.IFS(K2=1,PC!$M$1372,K2=2,PC!$N$1372,K2=3,PC!$O$1372,K2=4,PC!$P$1372,K2=5,PC!$Q$1372,K2=6,PC!$R$1372,K2>=6,0)*PC!$G$1369*PC!$G$1370","v":0},{"$f":"IF($C$376>=L2,1,0)*_xlfn.IFS(L2=1,PC!$M$1372,L2=2,PC!$N$1372,L2=3,PC!$O$1372,L2=4,PC!$P$1372,L2=5,PC!$Q$1372,L2=6,PC!$R$1372,L2>=6,0)*PC!$G$1369*PC!$G$1370","v":0},{"$f":"IF($C$376>=M2,1,0)*_xlfn.IFS(M2=1,PC!$M$1372,M2=2,PC!$N$1372,M2=3,PC!$O$1372,M2=4,PC!$P$1372,M2=5,PC!$Q$1372,M2=6,PC!$R$1372,M2>=6,0)*PC!$G$1369*PC!$G$1370","v":0},{"$f":"IF($C$376>=N2,1,0)*_xlfn.IFS(N2=1,PC!$M$1372,N2=2,PC!$N$1372,N2=3,PC!$O$1372,N2=4,PC!$P$1372,N2=5,PC!$Q$1372,N2=6,PC!$R$1372,N2>=6,0)*PC!$G$1369*PC!$G$1370","v":0},{"$f":"IF($C$376>=O2,1,0)*_xlfn.IFS(O2=1,PC!$M$1372,O2=2,PC!$N$1372,O2=3,PC!$O$1372,O2=4,PC!$P$1372,O2=5,PC!$Q$1372,O2=6,PC!$R$1372,O2>=6,0)*PC!$G$1369*PC!$G$1370","v":0},{"$f":"IF($C$376>=P2,1,0)*_xlfn.IFS(P2=1,PC!$M$1372,P2=2,PC!$N$1372,P2=3,PC!$O$1372,P2=4,PC!$P$1372,P2=5,PC!$Q$1372,P2=6,PC!$R$1372,P2>=6,0)*PC!$G$1369*PC!$G$1370","v":0},{"$f":"IF($C$376>=Q2,1,0)*_xlfn.IFS(Q2=1,PC!$M$1372,Q2=2,PC!$N$1372,Q2=3,PC!$O$1372,Q2=4,PC!$P$1372,Q2=5,PC!$Q$1372,Q2=6,PC!$R$1372,Q2>=6,0)*PC!$G$1369*PC!$G$1370","v":0},{"$f":"IF($C$376>=R2,1,0)*_xlfn.IFS(R2=1,PC!$M$1372,R2=2,PC!$N$1372,R2=3,PC!$O$1372,R2=4,PC!$P$1372,R2=5,PC!$Q$1372,R2=6,PC!$R$1372,R2>=6,0)*PC!$G$1369*PC!$G$1370","v":0},{"$f":"IF($C$376>=S2,1,0)*_xlfn.IFS(S2=1,PC!$M$1372,S2=2,PC!$N$1372,S2=3,PC!$O$1372,S2=4,PC!$P$1372,S2=5,PC!$Q$1372,S2=6,PC!$R$1372,S2>=6,0)*PC!$G$1369*PC!$G$1370","v":0},{"$f":"IF($C$376>=T2,1,0)*_xlfn.IFS(T2=1,PC!$M$1372,T2=2,PC!$N$1372,T2=3,PC!$O$1372,T2=4,PC!$P$1372,T2=5,PC!$Q$1372,T2=6,PC!$R$1372,T2>=6,0)*PC!$G$1369*PC!$G$1370","v":0},{"$f":"IF($C$376>=U2,1,0)*_xlfn.IFS(U2=1,PC!$M$1372,U2=2,PC!$N$1372,U2=3,PC!$O$1372,U2=4,PC!$P$1372,U2=5,PC!$Q$1372,U2=6,PC!$R$1372,U2>=6,0)*PC!$G$1369*PC!$G$1370","v":0},{"$f":"IF($C$376>=V2,1,0)*_xlfn.IFS(V2=1,PC!$M$1372,V2=2,PC!$N$1372,V2=3,PC!$O$1372,V2=4,PC!$P$1372,V2=5,PC!$Q$1372,V2=6,PC!$R$1372,V2>=6,0)*PC!$G$1369*PC!$G$1370","v":0},{"$f":"IF($C$376>=W2,1,0)*_xlfn.IFS(W2=1,PC!$M$1372,W2=2,PC!$N$1372,W2=3,PC!$O$1372,W2=4,PC!$P$1372,W2=5,PC!$Q$1372,W2=6,PC!$R$1372,W2>=6,0)*PC!$G$1369*PC!$G$1370","v":0},{"$f":"IF($C$376>=X2,1,0)*_xlfn.IFS(X2=1,PC!$M$1372,X2=2,PC!$N$1372,X2=3,PC!$O$1372,X2=4,PC!$P$1372,X2=5,PC!$Q$1372,X2=6,PC!$R$1372,X2>=6,0)*PC!$G$1369*PC!$G$1370","v":0},{"$f":"IF($C$376>=Y2,1,0)*_xlfn.IFS(Y2=1,PC!$M$1372,Y2=2,PC!$N$1372,Y2=3,PC!$O$1372,Y2=4,PC!$P$1372,Y2=5,PC!$Q$1372,Y2=6,PC!$R$1372,Y2>=6,0)*PC!$G$1369*PC!$G$1370","v":0},{"$f":"IF($C$376>=Z2,1,0)*_xlfn.IFS(Z2=1,PC!$M$1372,Z2=2,PC!$N$1372,Z2=3,PC!$O$1372,Z2=4,PC!$P$1372,Z2=5,PC!$Q$1372,Z2=6,PC!$R$1372,Z2>=6,0)*PC!$G$1369*PC!$G$1370","v":0},{"$f":"IF($C$376>=AA2,1,0)*_xlfn.IFS(AA2=1,PC!$M$1372,AA2=2,PC!$N$1372,AA2=3,PC!$O$1372,AA2=4,PC!$P$1372,AA2=5,PC!$Q$1372,AA2=6,PC!$R$1372,AA2>=6,0)*PC!$G$1369*PC!$G$1370","v":0},{"$f":"IF($C$376>=AB2,1,0)*_xlfn.IFS(AB2=1,PC!$M$1372,AB2=2,PC!$N$1372,AB2=3,PC!$O$1372,AB2=4,PC!$P$1372,AB2=5,PC!$Q$1372,AB2=6,PC!$R$1372,AB2>=6,0)*PC!$G$1369*PC!$G$1370","v":0},{"$f":"IF($C$376>=AC2,1,0)*_xlfn.IFS(AC2=1,PC!$M$1372,AC2=2,PC!$N$1372,AC2=3,PC!$O$1372,AC2=4,PC!$P$1372,AC2=5,PC!$Q$1372,AC2=6,PC!$R$1372,AC2>=6,0)*PC!$G$1369*PC!$G$1370","v":0},{"$f":"IF($C$376>=AD2,1,0)*_xlfn.IFS(AD2=1,PC!$M$1372,AD2=2,PC!$N$1372,AD2=3,PC!$O$1372,AD2=4,PC!$P$1372,AD2=5,PC!$Q$1372,AD2=6,PC!$R$1372,AD2>=6,0)*PC!$G$1369*PC!$G$1370","v":0},{"$f":"IF($C$376>=AE2,1,0)*_xlfn.IFS(AE2=1,PC!$M$1372,AE2=2,PC!$N$1372,AE2=3,PC!$O$1372,AE2=4,PC!$P$1372,AE2=5,PC!$Q$1372,AE2=6,PC!$R$1372,AE2>=6,0)*PC!$G$1369*PC!$G$1370","v":0},{"$f":"IF($C$376>=AF2,1,0)*_xlfn.IFS(AF2=1,PC!$M$1372,AF2=2,PC!$N$1372,AF2=3,PC!$O$1372,AF2=4,PC!$P$1372,AF2=5,PC!$Q$1372,AF2=6,PC!$R$1372,AF2>=6,0)*PC!$G$1369*PC!$G$1370","v":0},{"$f":"IF($C$376>=AG2,1,0)*_xlfn.IFS(AG2=1,PC!$M$1372,AG2=2,PC!$N$1372,AG2=3,PC!$O$1372,AG2=4,PC!$P$1372,AG2=5,PC!$Q$1372,AG2=6,PC!$R$1372,AG2>=6,0)*PC!$G$1369*PC!$G$1370","v":0},{"$f":"IF($C$376>=AH2,1,0)*_xlfn.IFS(AH2=1,PC!$M$1372,AH2=2,PC!$N$1372,AH2=3,PC!$O$1372,AH2=4,PC!$P$1372,AH2=5,PC!$Q$1372,AH2=6,PC!$R$1372,AH2>=6,0)*PC!$G$1369*PC!$G$1370","v":0},{"$f":"IF($C$376>=AI2,1,0)*_xlfn.IFS(AI2=1,PC!$M$1372,AI2=2,PC!$N$1372,AI2=3,PC!$O$1372,AI2=4,PC!$P$1372,AI2=5,PC!$Q$1372,AI2=6,PC!$R$1372,AI2>=6,0)*PC!$G$1369*PC!$G$1370","v":0},{"$f":"IF($C$376>=AJ2,1,0)*_xlfn.IFS(AJ2=1,PC!$M$1372,AJ2=2,PC!$N$1372,AJ2=3,PC!$O$1372,AJ2=4,PC!$P$1372,AJ2=5,PC!$Q$1372,AJ2=6,PC!$R$1372,AJ2>=6,0)*PC!$G$1369*PC!$G$1370","v":0},{"$f":"IF($C$376>=AK2,1,0)*_xlfn.IFS(AK2=1,PC!$M$1372,AK2=2,PC!$N$1372,AK2=3,PC!$O$1372,AK2=4,PC!$P$1372,AK2=5,PC!$Q$1372,AK2=6,PC!$R$1372,AK2>=6,0)*PC!$G$1369*PC!$G$1370","v":0},{"$f":"IF($C$376>=AL2,1,0)*_xlfn.IFS(AL2=1,PC!$M$1372,AL2=2,PC!$N$1372,AL2=3,PC!$O$1372,AL2=4,PC!$P$1372,AL2=5,PC!$Q$1372,AL2=6,PC!$R$1372,AL2>=6,0)*PC!$G$1369*PC!$G$1370","v":0},{"$f":"IF($C$376>=AM2,1,0)*_xlfn.IFS(AM2=1,PC!$M$1372,AM2=2,PC!$N$1372,AM2=3,PC!$O$1372,AM2=4,PC!$P$1372,AM2=5,PC!$Q$1372,AM2=6,PC!$R$1372,AM2>=6,0)*PC!$G$1369*PC!$G$1370","v":0},{"$f":"IF($C$376>=AN2,1,0)*_xlfn.IFS(AN2=1,PC!$M$1372,AN2=2,PC!$N$1372,AN2=3,PC!$O$1372,AN2=4,PC!$P$1372,AN2=5,PC!$Q$1372,AN2=6,PC!$R$1372,AN2>=6,0)*PC!$G$1369*PC!$G$1370","v":0},{"$f":"IF($C$376>=AO2,1,0)*_xlfn.IFS(AO2=1,PC!$M$1372,AO2=2,PC!$N$1372,AO2=3,PC!$O$1372,AO2=4,PC!$P$1372,AO2=5,PC!$Q$1372,AO2=6,PC!$R$1372,AO2>=6,0)*PC!$G$1369*PC!$G$1370","v":0},null,{"$f":"ROUND(SUM(F375:AN375)-SUM(F379:AN379),0)","v":0}]
[null,"Dividendos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B11))","v":"2028-01-01"},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1376))","v":0.25},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1377))","v":0.5},{"$f":"IF(F$1>$C$6,0,IF(F$1=$C$6,-(E37+E35+F161),IF(AND(F$1>=$C377,F161+E162>0,F376=0),-MIN((F161+E162-(F35-E35))*IF(F$2<=MAX(IF(ISNUMBER(SEARCH(\"BNDES\",$B$237)),$C240,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$254)),$C257,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$271)),$C274,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$356)),$C359,0)),$D377,IF(F$2<=MAX(IF(ISNUMBER(SEARCH(\"BNDES\",$B$237)),$C247,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$254)),$C264,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$271)),$C281,0),$C366),IF(ISNUMBER(SEARCH(\"BNDES\",$B$356)),$E377,0),1)),F375+E16+E17-F17),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Redução de Capital",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B12))","v":"2052-12-31"},null,null,{"$f":"IF(F$1>$C$6,0,IF(F$1=$C$6,-(E34+F376),IF(AND(F$1>=$C378,F376=0),MAX(-F375-E16-E17-F377,-E34-E35),0)))","v":0},{"$f":"IF(G$1>$C$6,0,IF(G$1=$C$6,-(F34+G376),IF(AND(G$1>=$C378,G376=0),MAX(-G375-F16-F17-G377,-F34-F35),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FLUXO DE CAIXA DOS DIVIDENDOS",{"$f":"IRR(F379:AN379,0.001)","v":{"$error":"#NUM!"}},{"$f":"D375","v":0.16244015246134658},{"$f":"NPV(D379,F379:AN379)","v":0},{"$f":"-(F376+F377+F378)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"INDICADORES"]
[]
[null,"Margem EBITDA",{"$f":"IFERROR(AVERAGEIFS(F383:AN383,F383:AN383,\"<>\"&0),0)","v":0},null,null,{"$f":"IFERROR(IF(F$42<>0,F$186/F182,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Margem Líquida",{"$f":"IFERROR(AVERAGEIFS(F384:AN384,F384:AN384,\"<>\"&0),0)","v":0},null,null,{"$f":"IFERROR(IF(F$42<>0,F$161/F182,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"OPEX"]
[null,"Energia Eletrica",{"$f":"MIN(F387:AN387)","v":0},null,null,{"$f":"IFERROR(F67/SUM(F$66,F$78),0)","v":0},{"$f":"IFERROR(G67/SUM(G$66,G$78),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prod. Quimicos",{"$f":"MIN(F388:AN388)","v":0},null,null,{"$f":"IFERROR(F68/SUM(F$66,F$78),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pessoal",{"$f":"MIN(F389:AN389)","v":0},null,null,{"$f":"IFERROR(F69/SUM(F$66,F$78),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outros Custos",{"$f":"MIN(F390:AN390)","v":0},null,null,{"$f":"IFERROR(F70/SUM(F$66,F$78),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Despesas Operacionais",{"$f":"MIN(F391:AN391)","v":0},null,null,{"$f":"IFERROR(F78/SUM(F$66,F$78),0)","v":0},{"$f":"IFERROR(G78/SUM(G$66,G$78),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Equity",{"$f":"SUM(F394:AN394)","v":0},null,null,{"$f":"F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PL / Ativo",{"$f":"MIN(F395:AN395)","v":1},null,null,{"$f":"IF(F14<>0,IFERROR(ROUND(F33,0)/ROUND(F14,0),1),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"ICSD",{"$f":"MIN(F396:AN396)","v":0},null,null,{"$f":"IFERROR(F186/-(F231+F234+F360),0)","v":0},{"$f":"IFERROR(G186/-(G231+G234+G360),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Debt/EBITDA",{"$f":"MAX(F397:AN397)","v":0},null,null,{"$f":"IFERROR(IF(F31<>0,(F$31-F$16-F$17)/F$186,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"TIR Projeto Ajustada",null,null,{"$f":"IRR(F399:AN399)","v":{"$error":"#NUM!"}},{"$f":"F400+F402","v":0},{"$f":"G400+G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo Positivo",null,null,null,{"$f":"IF(F229>0,F229,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo Negativo",null,null,null,{"$f":"IF(F229<0,F229,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VPL Fluxo Negativo",null,null,null,{"$f":"NPV($D$229,F401:AN401)*(1+$D$229)","v":0}]
[]
[null,"TIR Acionista Ajustada",null,null,{"$f":"IRR(F404:AN404)","v":{"$error":"#NUM!"}},{"$f":"F405+F407","v":0},{"$f":"G405+G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo Positivo",null,null,null,{"$f":"IF(F375>0,F375,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo Negativo",null,null,null,{"$f":"IF(F375<0,F375,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VPL Fluxo Negativo",null,null,null,{"$f":"NPV($D$375,F406:AN406)*(1+$D$375)","v":0}]
[]
[null,"TIR Dividendos Ajustada",null,null,{"$f":"IRR(F409:AN409)","v":{"$error":"#NUM!"}},{"$f":"F410+F412","v":0},{"$f":"G410+G412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo Positivo",null,null,null,{"$f":"IF(F379>0,F379,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo Negativo",null,null,null,{"$f":"IF(F379<0,F379,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VPL Fluxo Negativo",null,null,null,{"$f":"NPV($D$379,F411:AN411)*(1+$D$379)","v":0}]
[]
["x","MACROECONOMIA"]
[]
[null,"Projeções - taxas mensais e acumuladas"]
[null,"Contraprestação",null,null,null,{"$f":"IF(PC!$E$6=\"Real\",1,E417*(1+F423))*F$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,F417*(1+G423))*G$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,G417*(1+H423))*H$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,H417*(1+I423))*I$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,I417*(1+J423))*J$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,J417*(1+K423))*K$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,K417*(1+L423))*L$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,L417*(1+M423))*M$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,M417*(1+N423))*N$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,N417*(1+O423))*O$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,O417*(1+P423))*P$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,P417*(1+Q423))*Q$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Q417*(1+R423))*R$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,R417*(1+S423))*S$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,S417*(1+T423))*T$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,T417*(1+U423))*U$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,U417*(1+V423))*V$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,V417*(1+W423))*W$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,W417*(1+X423))*X$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,X417*(1+Y423))*Y$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Y417*(1+Z423))*Z$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Z417*(1+AA423))*AA$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AA417*(1+AB423))*AB$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AB417*(1+AC423))*AC$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AC417*(1+AD423))*AD$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AD417*(1+AE423))*AE$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AE417*(1+AF423))*AF$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AF417*(1+AG423))*AG$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AG417*(1+AH423))*AH$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AH417*(1+AI423))*AI$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AI417*(1+AJ423))*AJ$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AJ417*(1+AK423))*AK$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AK417*(1+AL423))*AL$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AL417*(1+AM423))*AM$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AM417*(1+AN423))*AN$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AN417*(1+AO423))*AO$8","v":0}]
[null,"Tarifa",null,null,null,{"$f":"IF(PC!$E$6=\"Real\",1,E418*(1+F423))*F$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,F418*(1+G423))*G$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,G418*(1+H423))*H$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,H418*(1+I423))*I$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,I418*(1+J423))*J$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,J418*(1+K423))*K$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,K418*(1+L423))*L$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,L418*(1+M423))*M$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,M418*(1+N423))*N$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,N418*(1+O423))*O$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,O418*(1+P423))*P$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,P418*(1+Q423))*Q$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Q418*(1+R423))*R$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,R418*(1+S423))*S$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,S418*(1+T423))*T$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,T418*(1+U423))*U$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,U418*(1+V423))*V$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,V418*(1+W423))*W$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,W418*(1+X423))*X$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,X418*(1+Y423))*Y$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Y418*(1+Z423))*Z$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Z418*(1+AA423))*AA$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AA418*(1+AB423))*AB$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AB418*(1+AC423))*AC$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AC418*(1+AD423))*AD$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AD418*(1+AE423))*AE$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AE418*(1+AF423))*AF$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AF418*(1+AG423))*AG$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AG418*(1+AH423))*AH$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AH418*(1+AI423))*AI$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AI418*(1+AJ423))*AJ$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AJ418*(1+AK423))*AK$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AK418*(1+AL423))*AL$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AL418*(1+AM423))*AM$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AM418*(1+AN423))*AN$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AN418*(1+AO423))*AO$8","v":0}]
[null,"Opex",null,null,null,{"$f":"IF(PC!$E$6=\"Real\",1,E419*(1+F423))*F$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,F419*(1+G423))*G$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,G419*(1+H423))*H$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,H419*(1+I423))*I$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,I419*(1+J423))*J$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,J419*(1+K423))*K$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,K419*(1+L423))*L$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,L419*(1+M423))*M$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,M419*(1+N423))*N$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,N419*(1+O423))*O$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,O419*(1+P423))*P$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,P419*(1+Q423))*Q$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Q419*(1+R423))*R$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,R419*(1+S423))*S$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,S419*(1+T423))*T$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,T419*(1+U423))*U$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,U419*(1+V423))*V$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,V419*(1+W423))*W$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,W419*(1+X423))*X$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,X419*(1+Y423))*Y$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Y419*(1+Z423))*Z$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Z419*(1+AA423))*AA$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AA419*(1+AB423))*AB$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AB419*(1+AC423))*AC$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AC419*(1+AD423))*AD$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AD419*(1+AE423))*AE$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AE419*(1+AF423))*AF$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AF419*(1+AG423))*AG$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AG419*(1+AH423))*AH$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AH419*(1+AI423))*AI$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AI419*(1+AJ423))*AJ$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AJ419*(1+AK423))*AK$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AK419*(1+AL423))*AL$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AL419*(1+AM423))*AM$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AM419*(1+AN423))*AN$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AN419*(1+AO423))*AO$8","v":0}]
[null,"Capex",null,null,null,{"$f":"IF(PC!$E$6=\"Real\",1,E420*(1++F423))*F$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,F420*(1++G423))*G$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,G420*(1++H423))*H$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,H420*(1++I423))*I$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,I420*(1++J423))*J$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,J420*(1++K423))*K$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,K420*(1++L423))*L$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,L420*(1++M423))*M$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,M420*(1++N423))*N$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,N420*(1++O423))*O$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,O420*(1++P423))*P$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,P420*(1++Q423))*Q$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Q420*(1++R423))*R$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,R420*(1++S423))*S$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,S420*(1++T423))*T$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,T420*(1++U423))*U$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,U420*(1++V423))*V$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,V420*(1++W423))*W$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,W420*(1++X423))*X$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,X420*(1++Y423))*Y$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Y420*(1++Z423))*Z$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Z420*(1++AA423))*AA$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AA420*(1++AB423))*AB$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AB420*(1++AC423))*AC$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AC420*(1++AD423))*AD$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AD420*(1++AE423))*AE$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AE420*(1++AF423))*AF$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AF420*(1++AG423))*AG$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AG420*(1++AH423))*AH$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AH420*(1++AI423))*AI$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AI420*(1++AJ423))*AJ$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AJ420*(1++AK423))*AK$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AK420*(1++AL423))*AL$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AL420*(1++AM423))*AM$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AM420*(1++AN423))*AN$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AN420*(1++AO423))*AO$8","v":0}]
[]
[null,"Projeções - taxas anuais"]
[null,"IPCA",null,null,null,{"$f":"(1+SUMIFS($C432:$AN432,$C$431:$AN$431,YEAR(F$1)-1))^((12-F$10)/12)*(1+SUMIFS($C432:$AN432,$C$431:$AN$431,YEAR(F$1)))^(F$10/12)-1","v":2.9435041728973044E-2},3.1986351644974986E-2,3.2499999999999973E-2,3.2499999999999973E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,0,0,0,0,0,0]
[null,"IGPM",null,null,null,4.468744245154066E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,0,0,0,0,0,0]
[null,"TLP","termos reais",null,null,1.9960893925148219E-2,1.8696379842603091E-2,2.2454599475376136E-2,2.459264276260309E-2,{"$f":"I425","v":2.459264276260309E-2},{"$f":"J425","v":2.459264276260309E-2},2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,0,0,0,0,0,0]
[null,"Selic",null,null,null,{"$f":"(1+SUMIFS($C435:$AN435,$C$431:$AN$431,YEAR(F$1)-1))^((12-F$10)/12)*(1+SUMIFS($C435:$AN435,$C$431:$AN$431,YEAR(F$1)))^(F$10/12)-1","v":2.1413775519506517E-2},2.7944025688827923E-2,5.0000000000000044E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,0,0,0,0,0,0]
[null,"CDI",null,null,null,2.1413775519506517E-2,2.7944025688827923E-2,5.0000000000000044E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,0,0,0,0,0,0]
[null,"TR",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fixed",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Projeções - taxas anuais - jun/2020",{"$f":"D431-1","v":2021},{"$f":"E431-1","v":2022},{"$f":"F431-1","v":2023},{"$f":"1+YEAR($F$1)","v":2024},{"$f":"IF(F431=\"\",\"\",IF(F431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",F431+1))","v":2025},{"$f":"IF(G431=\"\",\"\",IF(G431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",G431+1))","v":2026},{"$f":"IF(H431=\"\",\"\",IF(H431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",H431+1))","v":2027},{"$f":"IF(I431=\"\",\"\",IF(I431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",I431+1))","v":2028},{"$f":"IF(J431=\"\",\"\",IF(J431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",J431+1))","v":2029},{"$f":"IF(K431=\"\",\"\",IF(K431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",K431+1))","v":2030},{"$f":"IF(L431=\"\",\"\",IF(L431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",L431+1))","v":2031},{"$f":"IF(M431=\"\",\"\",IF(M431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",M431+1))","v":2032},{"$f":"IF(N431=\"\",\"\",IF(N431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",N431+1))","v":2033},{"$f":"IF(O431=\"\",\"\",IF(O431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",O431+1))","v":2034},{"$f":"IF(P431=\"\",\"\",IF(P431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",P431+1))","v":2035},{"$f":"IF(Q431=\"\",\"\",IF(Q431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",Q431+1))","v":2036},{"$f":"IF(R431=\"\",\"\",IF(R431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",R431+1))","v":2037},{"$f":"IF(S431=\"\",\"\",IF(S431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",S431+1))","v":2038},{"$f":"IF(T431=\"\",\"\",IF(T431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",T431+1))","v":2039},{"$f":"IF(U431=\"\",\"\",IF(U431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",U431+1))","v":2040},{"$f":"IF(V431=\"\",\"\",IF(V431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",V431+1))","v":2041},{"$f":"IF(W431=\"\",\"\",IF(W431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",W431+1))","v":2042},{"$f":"IF(X431=\"\",\"\",IF(X431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",X431+1))","v":2043},{"$f":"IF(Y431=\"\",\"\",IF(Y431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",Y431+1))","v":2044},{"$f":"IF(Z431=\"\",\"\",IF(Z431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",Z431+1))","v":2045},{"$f":"IF(AA431=\"\",\"\",IF(AA431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AA431+1))","v":2046},{"$f":"IF(AB431=\"\",\"\",IF(AB431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AB431+1))","v":2047},{"$f":"IF(AC431=\"\",\"\",IF(AC431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AC431+1))","v":2048},{"$f":"IF(AD431=\"\",\"\",IF(AD431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AD431+1))","v":2049},{"$f":"IF(AE431=\"\",\"\",IF(AE431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AE431+1))","v":2050},{"$f":"IF(AF431=\"\",\"\",IF(AF431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AF431+1))","v":2051},{"$f":"IF(AG431=\"\",\"\",IF(AG431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AG431+1))","v":2052},{"$f":"IF(AH431=\"\",\"\",IF(AH431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AH431+1))","v":""},{"$f":"IF(AI431=\"\",\"\",IF(AI431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AI431+1))","v":""},{"$f":"IF(AJ431=\"\",\"\",IF(AJ431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AJ431+1))","v":""},{"$f":"IF(AK431=\"\",\"\",IF(AK431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AK431+1))","v":""},{"$f":"IF(AL431=\"\",\"\",IF(AL431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AL431+1))","v":""},{"$f":"IF(AM431=\"\",\"\",IF(AM431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AM431+1))","v":""},{"$f":"IF(AN431=\"\",\"\",IF(AN431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AN431+1))","v":""}]
[null,"IPCA",4.3060399841131858E-2,3.2952512164738268E-2,2.9435041728973044E-2,3.1986351644974986E-2,3.2500000000000001E-2,3.2500000000000001E-2,0.03,{"$f":"I432","v":0.03},{"$f":"J432","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,"IGPM",7.3039306458064557E-2,0.21899664807377284,4.468744245154066E-2,0.04,0.04,0.04,0.04,{"$f":"I433","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"TLP",{"$f":"(1+$B$442)*(1+C$432)-1","v":7.7272780955920828E-2},{"$f":"(1+$B$442)*(1+D$432)-1","v":6.683335456374162E-2},6.320051109768321E-2,6.583550397893001E-2,6.6365999999999925E-2,6.6365999999999925E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2]
[null,"Selic",4.5899999999999996E-2,2.9987443814868842E-2,2.1413775519506517E-2,2.7944025688827923E-2,0.05,0.06,{"$f":"H435","v":0.06},{"$f":"I435","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"CDI",5.951234880275913E-2,2.9987443814868842E-2,2.1413775519506517E-2,2.7944025688827923E-2,0.05,0.06,{"$f":"H436","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"TR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"TLP - spread"]
[null,3.2800000000000003E-2]
[]
[null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
[]
[null,"Fator Alpha",null,null,null,0.83,0.91,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[]
["x","Resumo da alavancagem "]
[]
[null,"Ponte",null,null,null,{"$f":"F358","v":0},{"$f":"G358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO358","v":0}]
[null,"BNDES1",null,null,null,{"$f":"F290","v":0},{"$f":"G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO290","v":0}]
[null,"BNDES2",null,null,null,{"$f":"F307","v":0},{"$f":"G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO307","v":0}]
[null,"BNDES3",null,null,null,{"$f":"F324","v":0},{"$f":"G324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO324","v":0}]
[null,"CEF1",null,null,null,{"$f":"F239","v":0},{"$f":"G239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO239","v":0}]
[null,"CEF2",null,null,null,{"$f":"F256","v":0},{"$f":"G256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO256","v":0}]
[null,"CEF3",null,null,null,{"$f":"F273","v":0},{"$f":"G273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO273","v":0}]
[null,"DebInfra1",null,null,null,{"$f":"F341","v":0},{"$f":"G341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO341","v":0}]
[null,"Total com take out",null,null,null,{"$f":"SUM(F452:F459)","v":0},{"$f":"SUM(G452:G459)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AO452:AO459)","v":0}]
[]
[null,"Total sem take out (A)",null,null,null,{"$f":"F460-F343-F360","v":0},{"$f":"G460-G343-G360","v":0},{"$f":"H460-H343-H360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fluxo de Caixa de Investimentos (B)",null,null,null,{"$f":"F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Máximo","Mediana","Média"]
["X","Alavancagem (A/B)",{"$f":"MAX(F467:AO467,1)","v":1},{"$f":"MEDIAN(F467:AO467)","v":0},{"$f":"AVERAGE(F467:AO467)","v":0},{"$f":"IF(F462<>0,(F462/F464)*-1,0)","v":0},{"$f":"IF(G462<>0,(G462/G464)*-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Alavancagem Acumulada (EoP)",{"$f":"MAX(F468:AO468,1)","v":{"$error":"#DIV/0!"}},{"$f":"MEDIAN(F468:AO468)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(F468:AO468)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:F462)/SUM($F$464:F464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:G462)/SUM($F$464:G464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:H462)/SUM($F$464:H464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:I462)/SUM($F$464:I464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:J462)/SUM($F$464:J464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:K462)/SUM($F$464:K464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:L462)/SUM($F$464:L464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:M462)/SUM($F$464:M464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:N462)/SUM($F$464:N464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:O462)/SUM($F$464:O464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:P462)/SUM($F$464:P464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:Q462)/SUM($F$464:Q464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:R462)/SUM($F$464:R464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:S462)/SUM($F$464:S464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:T462)/SUM($F$464:T464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:U462)/SUM($F$464:U464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:V462)/SUM($F$464:V464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:W462)/SUM($F$464:W464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:X462)/SUM($F$464:X464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:Y462)/SUM($F$464:Y464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:Z462)/SUM($F$464:Z464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AA462)/SUM($F$464:AA464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AB462)/SUM($F$464:AB464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AC462)/SUM($F$464:AC464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AD462)/SUM($F$464:AD464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AE462)/SUM($F$464:AE464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AF462)/SUM($F$464:AF464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AG462)/SUM($F$464:AG464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AH462)/SUM($F$464:AH464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AI462)/SUM($F$464:AI464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AJ462)/SUM($F$464:AJ464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AK462)/SUM($F$464:AK464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AL462)/SUM($F$464:AL464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AM462)/SUM($F$464:AM464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AN462)/SUM($F$464:AN464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AO462)/SUM($F$464:AO464)*-1","v":{"$error":"#DIV/0!"}}]
[]
[]
["x"]

{"sheet":"Cons4","index":17,"n_rows":471,"n_cols":43,"rows_kept":471,"cut":false,"hidden":true,"merged":[]}
[{"$f":"INDEX(PC!$1:$1,1,MATCH(B1,PC!$4:$4,0))","v":"H"},"Cons4",null,null,null,{"$f":"EOMONTH(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)),11)","v":"2023-12-31"},{"$f":"EOMONTH(F1,12)","v":"2024-12-31"},"2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31",null,"Check"]
[null,null,null,null,null,{"$f":"1","v":1},{"$f":"F2+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,null,{"$f":"IF(SUM(AQ3:AQ429)=0,\"ok\",\"nok\")","v":"ok"}]
[]
[null,"CRONOGRAMA"]
[null,"início da concessão",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B10))","v":"2023-01-31"}]
[null,"fim da concessão",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B13))","v":"2052-12-31"}]
[null,"Concessão %",null,null,null,{"$f":"IF(YEAR(F$1)<YEAR($C$5),0,IF(YEAR(F$1)<YEAR($C6),1,0)+IF(YEAR(F$1)=YEAR($C6),1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0]
[null,"Concesssão 1;0",null,null,null,{"$f":"IF(F7<>0,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0]
[]
[null,"Meses do ano",null,null,null,{"$f":"MONTH(F1)","v":12},{"$f":"MONTH(G1)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[]
[null,"BALANÇO PATRIMONIAL"]
[null,null,null,null,null,{"$f":"F29+F31+F33","v":0},{"$f":"G29+G31+G33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ATIVO",null,null,null,{"$f":"SUM(F15,F20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ativo Circulante",null,null,null,{"$f":"SUM(F16:F19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Caixa",null,null,null,{"$f":"E16+SUM(F375:F378)-(F17-E17)*F$8","v":0},{"$f":"F16+SUM(G375:G378)-(G17-F17)*G$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(MIN(F16:AN17),0)","v":0}]
[null,"Conta Reserva",null,null,null,{"$f":"SUM(F252,F269,F286,F303,F320,F337,F354,F371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contas a receber",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$26))","v":30},null,null,{"$f":"IF(F$1=$C$6,0,F$42*$C18/360*F$8)","v":0},{"$f":"IF(G$1=$C$6,0,G$42*$C18/360*G$8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Crédito de PIS COFINS",null,null,null,{"$f":"F178","v":0},{"$f":"G178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ativo Não Circulante",null,null,null,{"$f":"SUM(F21:F23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(AN20,0)","v":0}]
[null,"Impostos Diferidos",null,null,null,{"$f":"-MIN(0,-(E21-E32+F119))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Intangível",null,null,null,{"$f":"E22+F97-F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Financeiro",null,null,null,{"$f":"F111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"PASSIVO",null,null,null,{"$f":"SUM(F26,F30,F33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Passivo Circulante",null,null,null,{"$f":"SUM(F27:F29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contas a Pagar",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$27))","v":30},null,null,{"$f":"IF(F$1=$C$6,0,-(F183+F185)*$C27/360*F$8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Impostos a Pagar",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$28))","v":30},null,null,{"$f":"IF(F$1=$C$6,0,-(F167+F188+F232)*$C28/360*F$8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Empréstimos e Financiamentos",null,null,null,{"$f":"-G234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Não Circulante",null,null,null,{"$f":"SUM(F31:F32)","v":0},{"$f":"SUM(G31:G32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(AN30,0)","v":0}]
[null,"Empréstimos e Financiamentos",null,null,null,{"$f":"F233+F234+SUM(F245,F262,F279,F296,F313,F330,F347,F364)+E31-F29+E29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Impostos Diferidos",null,null,null,{"$f":"MAX(0,(-E21+E32-F119))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Patrimônio líquido",null,null,null,{"$f":"SUM(F34:F37)","v":0},{"$f":"SUM(G34:G37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Social",null,null,null,{"$f":"E34+F376+F378","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reserva Legal",null,null,null,{"$f":"IF(F$1=$C$6,0,IF(E37+F161<0,0,MIN(20%*F34,MIN((5%*F161)+E35,E37+F161))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beneficio SUDENE",null,null,null,{"$f":"F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro Acumulado",null,null,null,{"$f":"E37+E35-F35+F161+F377+F141-F120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"check BP",null,null,null,{"$f":"ROUND(F14-F25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(F38:AN38),0)","v":0}]
[null,"check PL",null,null,null,{"$f":"ROUND(F33-SUM(F34:F37),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(F39:AN39),0)","v":0}]
[]
[null,"DEMONSTRATIVO DE RESULTADOS"]
[null,"Receita Bruta Operacional",null,null,null,{"$f":"SUM(F46,F48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Receita de Contraprestação",null,null,null,{"$f":"SUM(F45:F46)","v":0},{"$f":"SUM(G45:G46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contraprestação Fixa",null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+F$2))*F$420*F$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+G$2))*G$420*G$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+H$2))*H$420*H$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+I$2))*I$420*I$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+J$2))*J$420*J$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+K$2))*K$420*K$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+L$2))*L$420*L$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+M$2))*M$420*M$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+N$2))*N$420*N$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+O$2))*O$420*O$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+P$2))*P$420*P$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+Q$2))*Q$420*Q$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+R$2))*R$420*R$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+S$2))*S$420*S$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+T$2))*T$420*T$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+U$2))*U$420*U$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+V$2))*V$420*V$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+W$2))*W$420*W$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+X$2))*X$420*X$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+Y$2))*Y$420*Y$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+Z$2))*Z$420*Z$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AA$2))*AA$420*AA$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AB$2))*AB$420*AB$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AC$2))*AC$420*AC$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AD$2))*AD$420*AD$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AE$2))*AE$420*AE$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AF$2))*AF$420*AF$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AG$2))*AG$420*AG$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AH$2))*AH$420*AH$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AI$2))*AI$420*AI$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AJ$2))*AJ$420*AJ$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AK$2))*AK$420*AK$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AL$2))*AL$420*AL$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AM$2))*AM$420*AM$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AN$2))*AN$420*AN$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AO$2))*AO$420*AO$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0}]
[null,"Contraprestação Variável",null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+F$2))*F$420*F$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+G$2))*G$420*G$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+H$2))*H$420*H$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+I$2))*I$420*I$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+J$2))*J$420*J$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+K$2))*K$420*K$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+L$2))*L$420*L$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+M$2))*M$420*M$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+N$2))*N$420*N$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+O$2))*O$420*O$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+P$2))*P$420*P$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+Q$2))*Q$420*Q$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+R$2))*R$420*R$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+S$2))*S$420*S$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+T$2))*T$420*T$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+U$2))*U$420*U$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+V$2))*V$420*V$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+W$2))*W$420*W$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+X$2))*X$420*X$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+Y$2))*Y$420*Y$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+Z$2))*Z$420*Z$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AA$2))*AA$420*AA$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AB$2))*AB$420*AB$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AC$2))*AC$420*AC$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AD$2))*AD$420*AD$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AE$2))*AE$420*AE$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AF$2))*AF$420*AF$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AG$2))*AG$420*AG$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AH$2))*AH$420*AH$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AI$2))*AI$420*AI$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AJ$2))*AJ$420*AJ$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AK$2))*AK$420*AK$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AL$2))*AL$420*AL$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AM$2))*AM$420*AM$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AN$2))*AN$420*AN$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AO$2))*AO$420*AO$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0}]
[]
[null,"Receita Indireta",null,null,null,{"$f":"SUM(F49:F51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita Indireta -1",null,null,null,{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+F$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*F$419*F$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+G$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*G$419*G$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+H$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*H$419*H$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+I$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*I$419*I$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+J$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*J$419*J$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+K$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*K$419*K$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+L$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*L$419*L$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+M$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*M$419*M$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+N$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*N$419*N$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+O$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*O$419*O$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+P$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*P$419*P$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+Q$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*Q$419*Q$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+R$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*R$419*R$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+S$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*S$419*S$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+T$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*T$419*T$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+U$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*U$419*U$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+V$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*V$419*V$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+W$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*W$419*W$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+X$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*X$419*X$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+Y$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*Y$419*Y$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+Z$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*Z$419*Z$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AA$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AA$419*AA$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AB$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AB$419*AB$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AC$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AC$419*AC$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AD$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AD$419*AD$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AE$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AE$419*AE$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AF$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AF$419*AF$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AG$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AG$419*AG$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AH$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AH$419*AH$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AI$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AI$419*AI$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AJ$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AJ$419*AJ$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AK$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AK$419*AK$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AL$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AL$419*AL$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AM$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AM$419*AM$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AN$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AN$419*AN$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AO$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AO$419*AO$8)/1000","v":0}]
[null,"Receita Indireta -2"]
[null,"Receita Indireta -3"]
[]
[null,"Receita Financeira - Remuneração do Ativo Financeiro",null,null,null,{"$f":"F110","v":0},{"$f":"G110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita de Construção - Ativo Financeiro",null,null,null,{"$f":"F$108","v":0},{"$f":"G$108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita de Construção - Ativo Intangível",null,null,null,{"$f":"F$97","v":0},{"$f":"G$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deduções",null,null,null,{"$f":"-IF(F192=\"real\",F59,F58)-F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(F56:AN56)-SUM(F167:AN167)+SUM(F177:AN177),0)","v":0}]
[]
[null,"PIS COFINS | Presumido",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1347))+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1349))","v":3.6499999999999998E-2},null,null,{"$f":"$C58*SUM(F44,F48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PIS COFINS | Real",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1348))+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1350))","v":9.2499999999999999E-2},null,null,{"$f":"$C59*SUM(F44,F48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ISS",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1351))","v":0},null,null,{"$f":"$C60*SUM(F$42,F$53,F$54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Receita Líquida",null,null,null,{"$f":"SUM(F42,F53,F54,F55,F56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo de Construção",null,null,null,{"$f":"-SUM(F54,F55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custos do Serviço Prestado",null,null,null,{"$f":"-F66+F72+F73","v":0},{"$f":"-G66+G72+G73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"ROW()","v":66},"Custos Operacionais",null,null,null,{"$f":"SUM(F67:F71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":67},{"$f":"PC!C767","v":"Energia Elétrica"},null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+F$2+1))*F$419*F$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+G$2+1))*G$419*G$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+H$2+1))*H$419*H$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+I$2+1))*I$419*I$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+J$2+1))*J$419*J$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+K$2+1))*K$419*K$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+L$2+1))*L$419*L$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+M$2+1))*M$419*M$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+N$2+1))*N$419*N$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+O$2+1))*O$419*O$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+P$2+1))*P$419*P$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+Q$2+1))*Q$419*Q$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+R$2+1))*R$419*R$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+S$2+1))*S$419*S$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+T$2+1))*T$419*T$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+U$2+1))*U$419*U$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+V$2+1))*V$419*V$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+W$2+1))*W$419*W$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+X$2+1))*X$419*X$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+Y$2+1))*Y$419*Y$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+Z$2+1))*Z$419*Z$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AA$2+1))*AA$419*AA$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AB$2+1))*AB$419*AB$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AC$2+1))*AC$419*AC$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AD$2+1))*AD$419*AD$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AE$2+1))*AE$419*AE$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AF$2+1))*AF$419*AF$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AG$2+1))*AG$419*AG$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AH$2+1))*AH$419*AH$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AI$2+1))*AI$419*AI$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AJ$2+1))*AJ$419*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AK$2+1))*AK$419*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AL$2+1))*AL$419*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AM$2+1))*AM$419*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AN$2+1))*AN$419*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AO$2+1))*AO$419*AO$8/1000","v":0}]
[{"$f":"ROW()","v":68},{"$f":"PC!$C$805","v":"Produtos Químicos"},null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+F$2+1))*F$419*F$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+G$2+1))*G$419*G$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+H$2+1))*H$419*H$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+I$2+1))*I$419*I$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+J$2+1))*J$419*J$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+K$2+1))*K$419*K$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+L$2+1))*L$419*L$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+M$2+1))*M$419*M$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+N$2+1))*N$419*N$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+O$2+1))*O$419*O$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+P$2+1))*P$419*P$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+Q$2+1))*Q$419*Q$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+R$2+1))*R$419*R$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+S$2+1))*S$419*S$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+T$2+1))*T$419*T$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+U$2+1))*U$419*U$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+V$2+1))*V$419*V$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+W$2+1))*W$419*W$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+X$2+1))*X$419*X$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+Y$2+1))*Y$419*Y$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+Z$2+1))*Z$419*Z$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AA$2+1))*AA$419*AA$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AB$2+1))*AB$419*AB$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AC$2+1))*AC$419*AC$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AD$2+1))*AD$419*AD$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AE$2+1))*AE$419*AE$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AF$2+1))*AF$419*AF$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AG$2+1))*AG$419*AG$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AH$2+1))*AH$419*AH$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AI$2+1))*AI$419*AI$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AJ$2+1))*AJ$419*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AK$2+1))*AK$419*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AL$2+1))*AL$419*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AM$2+1))*AM$419*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AN$2+1))*AN$419*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AO$2+1))*AO$419*AO$8/1000","v":0}]
[{"$f":"ROW()","v":69},{"$f":"PC!$C$846","v":"Pessoal"},null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+F$2+1))*F$419*F$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+G$2+1))*G$419*G$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+H$2+1))*H$419*H$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+I$2+1))*I$419*I$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+J$2+1))*J$419*J$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+K$2+1))*K$419*K$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+L$2+1))*L$419*L$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+M$2+1))*M$419*M$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+N$2+1))*N$419*N$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+O$2+1))*O$419*O$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+P$2+1))*P$419*P$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+Q$2+1))*Q$419*Q$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+R$2+1))*R$419*R$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+S$2+1))*S$419*S$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+T$2+1))*T$419*T$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+U$2+1))*U$419*U$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+V$2+1))*V$419*V$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+W$2+1))*W$419*W$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+X$2+1))*X$419*X$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+Y$2+1))*Y$419*Y$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+Z$2+1))*Z$419*Z$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AA$2+1))*AA$419*AA$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AB$2+1))*AB$419*AB$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AC$2+1))*AC$419*AC$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AD$2+1))*AD$419*AD$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AE$2+1))*AE$419*AE$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AF$2+1))*AF$419*AF$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AG$2+1))*AG$419*AG$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AH$2+1))*AH$419*AH$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AI$2+1))*AI$419*AI$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AJ$2+1))*AJ$419*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AK$2+1))*AK$419*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AL$2+1))*AL$419*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AM$2+1))*AM$419*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AN$2+1))*AN$419*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AO$2+1))*AO$419*AO$8/1000","v":0}]
[null,{"$f":"PC!$C$884","v":"Outros Custos"},null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+F$2+1))*F$419*F$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+G$2+1))*G$419*G$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+H$2+1))*H$419*H$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+I$2+1))*I$419*I$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+J$2+1))*J$419*J$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+K$2+1))*K$419*K$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+L$2+1))*L$419*L$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+M$2+1))*M$419*M$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+N$2+1))*N$419*N$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+O$2+1))*O$419*O$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+P$2+1))*P$419*P$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+Q$2+1))*Q$419*Q$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+R$2+1))*R$419*R$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+S$2+1))*S$419*S$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+T$2+1))*T$419*T$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+U$2+1))*U$419*U$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+V$2+1))*V$419*V$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+W$2+1))*W$419*W$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+X$2+1))*X$419*X$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+Y$2+1))*Y$419*Y$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+Z$2+1))*Z$419*Z$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AA$2+1))*AA$419*AA$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AB$2+1))*AB$419*AB$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AC$2+1))*AC$419*AC$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AD$2+1))*AD$419*AD$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AE$2+1))*AE$419*AE$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AF$2+1))*AF$419*AF$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AG$2+1))*AG$419*AG$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AH$2+1))*AH$419*AH$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AI$2+1))*AI$419*AI$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AJ$2+1))*AJ$419*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AK$2+1))*AK$419*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AL$2+1))*AL$419*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AM$2+1))*AM$419*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AN$2+1))*AN$419*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AO$2+1))*AO$419*AO$8/1000","v":0}]
[null,"Gastos totais com garantias",null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+F$2+1))*F$419*F$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+G$2+1))*G$419*G$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+H$2+1))*H$419*H$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+I$2+1))*I$419*I$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+J$2+1))*J$419*J$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+K$2+1))*K$419*K$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+L$2+1))*L$419*L$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+M$2+1))*M$419*M$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+N$2+1))*N$419*N$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+O$2+1))*O$419*O$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+P$2+1))*P$419*P$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+Q$2+1))*Q$419*Q$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+R$2+1))*R$419*R$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+S$2+1))*S$419*S$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+T$2+1))*T$419*T$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+U$2+1))*U$419*U$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+V$2+1))*V$419*V$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+W$2+1))*W$419*W$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+X$2+1))*X$419*X$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+Y$2+1))*Y$419*Y$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+Z$2+1))*Z$419*Z$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AA$2+1))*AA$419*AA$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AB$2+1))*AB$419*AB$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AC$2+1))*AC$419*AC$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AD$2+1))*AD$419*AD$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AE$2+1))*AE$419*AE$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AF$2+1))*AF$419*AF$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AG$2+1))*AG$419*AG$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AH$2+1))*AH$419*AH$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AI$2+1))*AI$419*AI$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AJ$2+1))*AJ$419*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AK$2+1))*AK$419*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AL$2+1))*AL$419*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AM$2+1))*AM$419*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AN$2+1))*AN$419*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AO$2+1))*AO$419*AO$8/1000","v":0}]
[null,"Crédito de PIS/COFINS - Opex",null,null,null,{"$f":"F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciação e Amortização",null,null,null,{"$f":"-SUM(F96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Lucro Bruto",null,null,null,{"$f":"SUM(F62,F63,F64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Despesas Operacionais",null,null,null,{"$f":"-F78","v":0},{"$f":"-G78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"ROW()","v":78},"Despesas Operacionais",null,null,null,{"$f":"SUM(F79:F80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":79},{"$f":"PC!C967","v":"Taxa de Regulação - % sobre receita tarifária"},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B967))","v":0},null,null,{"$f":"$C79*F$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":80},"Inadimplência"]
[]
[]
[]
[null,"Fisco"]
[]
[{"$f":"ROW()","v":86},"Imobilizado"]
[null,"Amortização durante o período",null,null,null,{"$f":"IF(F$1>$C$6,0,F89*(F88+E90))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inclusão",null,null,null,{"$f":"-F$223*IF(F$192=\"real\",1-$C$170,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"fator amortização",null,null,null,{"$f":"IFERROR(IF(F$1>$C$6,0,F91/SUM(F91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(G$1>$C$6,0,G91/SUM(G91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(H$1>$C$6,0,H91/SUM(H91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(I$1>$C$6,0,I91/SUM(I91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(J$1>$C$6,0,J91/SUM(J91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(K$1>$C$6,0,K91/SUM(K91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(L$1>$C$6,0,L91/SUM(L91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(M$1>$C$6,0,M91/SUM(M91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(N$1>$C$6,0,N91/SUM(N91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(O$1>$C$6,0,O91/SUM(O91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(P$1>$C$6,0,P91/SUM(P91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(Q$1>$C$6,0,Q91/SUM(Q91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(R$1>$C$6,0,R91/SUM(R91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(S$1>$C$6,0,S91/SUM(S91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(T$1>$C$6,0,T91/SUM(T91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(U$1>$C$6,0,U91/SUM(U91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(V$1>$C$6,0,V91/SUM(V91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(W$1>$C$6,0,W91/SUM(W91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(X$1>$C$6,0,X91/SUM(X91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(Y$1>$C$6,0,Y91/SUM(Y91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(Z$1>$C$6,0,Z91/SUM(Z91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(AA$1>$C$6,0,AA91/SUM(AA91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(AB$1>$C$6,0,AB91/SUM(AB91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(AC$1>$C$6,0,AC91/SUM(AC91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(AD$1>$C$6,0,AD91/SUM(AD91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(AE$1>$C$6,0,AE91/SUM(AE91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(AF$1>$C$6,0,AF91/SUM(AF91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(AG$1>$C$6,0,AG91/SUM(AG91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(AH$1>$C$6,0,AH91/SUM(AH91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(AI$1>$C$6,0,AI91/SUM(AI91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(AJ$1>$C$6,0,AJ91/SUM(AJ91:$AN91)),1)","v":0},{"$f":"IFERROR(IF(AK$1>$C$6,0,AK91/SUM(AK91:$AN91)),1)","v":0},{"$f":"IFERROR(IF(AL$1>$C$6,0,AL91/SUM(AL91:$AN91)),1)","v":0},{"$f":"IFERROR(IF(AM$1>$C$6,0,AM91/SUM(AM91:$AN91)),1)","v":0},{"$f":"IFERROR(IF(AN$1>$C$6,0,AN91/SUM(AN91:$AN91)),1)","v":0},{"$f":"IFERROR(IF(AO$1>$C$6,0,AO91/SUM($AN91:AO91)),1)","v":0}]
[null,"saldo",null,null,null,{"$f":"E90+F88-F87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fator de ajuste contraprestação fixa",null,null,null,{"$f":"IFERROR(IF(F$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&F$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(G$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&G$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(H$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&H$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(I$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&I$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(J$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&J$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(K$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&K$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(L$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&L$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(M$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&M$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(N$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&N$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(O$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&O$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(P$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&P$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(Q$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&Q$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(R$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&R$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(S$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&S$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(T$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&T$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(U$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&U$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(V$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&V$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(W$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&W$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(X$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&X$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(Y$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&Y$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(Z$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&Z$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AA$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AA$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AB$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AB$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AC$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AC$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AD$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AD$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AE$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AE$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AF$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AF$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AG$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AG$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AH$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AH$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AI$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AI$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AJ$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AJ$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AK$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AK$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AL$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AL$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AM$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AM$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AN$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AN$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AO$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AO$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0}]
[]
[null,"IFRS"]
[]
[{"$f":"ROW()","v":95},"Intangível"]
[null,"Amortização durante o período",null,null,null,{"$f":"SUMIFS($F100:$AN100,$F98:$AN98,\"<\"&F$2,$F99:$AN99,\">\"&F$2)+IF($C99=F$2,F100,0)+IF(F$1=$C$6,F97,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Intagível | Inclusão",{"$f":"1-C104","v":0},null,null,{"$f":"-$C97*F$223*IF(F$192=\"real\",1-$C$170,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"início",null,null,null,{"$f":"F$2","v":1},{"$f":"G$2","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[null,"fim",{"$f":"IFERROR(MATCH($C$6,$F$1:$AN$1,1),0)","v":30},null,null,{"$f":"MIN($C99+1,$AN$2+1)","v":31},31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31]
[null,"parcela",null,null,null,{"$f":"IFERROR(F97/(F99-F98-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financeiro"]
[null,"Remuneração Fixa",null,null,null,{"$f":"F45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capex remunerado pela Contraprestação Fixa",1,null,null,{"$f":"$C104*F223*IF(F$192=\"real\",1-$C$170,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo de Caixa Financeiro",{"$f":"IFERROR(IRR(F105:AN105,0.0001),0)","v":0},null,null,{"$f":"SUM(F103:F104)","v":0},{"$f":"SUM(G103:G104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ativo Financeiro Inicial",null,null,null,{"$f":"E111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capex remunerado pela Contraprestação Fixa",null,null,null,{"$f":"-F104","v":0},{"$f":"-G104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita de Contraprestação Fixa",null,null,null,{"$f":"-F103","v":0},{"$f":"-G103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita Finaceira",null,null,null,{"$f":"$C105*SUM(F107:F109)","v":0},{"$f":"$C105*SUM(G107:G109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ativo Financeiro Final",null,null,null,{"$f":"SUM(F107:F110)*F$8","v":0},{"$f":"SUM(G107:G110)*G$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Lucro Operacional",null,null,null,{"$f":"SUM(F75,F76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Receitas/Despesas financeiras líquidas",null,null,null,{"$f":"F230+F231-SUM(F245,F262,F279,F296,F313,F330,F347,F364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro antes do imposto de renda",null,null,null,{"$f":"SUM(F113,F115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Imposto de Renda e Contribuição Social",null,null,null,{"$f":"F118+F119","v":0},{"$f":"G118+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Imposto de Renda e Contribuição Social - corrente",null,null,null,{"$f":"-IF(F$192=\"real\",F$207,F$199)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(F133:AN133)-SUM(F208:AN208),0)","v":0}]
[null,"Imposto de Renda e Contribuição Social - diferidos",null,null,null,{"$f":"F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IR / Benefício SUDENE",null,null,null,{"$f":"IF(F$192=\"real\",F$138,F$127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"(F118+F119)/F116","v":{"$error":"#DIV/0!"}},{"$f":"(G118+G119)/G116","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"PRESUMIDO"]
[]
[null,"Imposto sobre lucro presumido | com receita financeira",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1353))","v":0.09},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1354))","v":0.25},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1355))","v":0.15},{"$f":"$C124*F125+$D124*MAX(F125-240,0)+$E124*MIN(F125,240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita Bruta Operacional + Receita Financeira",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1352))","v":0.32},null,null,{"$f":"$C125*F$166+F$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Beneficio SUDENE",null,null,null,{"$f":"F128*F124","v":0},{"$f":"G128*G124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1364))","v":0.75},null,null,{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",F$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",G$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",H$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",I$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",J$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",K$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",L$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",M$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",N$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",O$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",P$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",Q$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",R$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",S$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",T$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",U$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",V$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",W$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",X$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",Y$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",Z$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AA$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AB$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AC$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AD$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AE$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AF$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AG$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AH$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AI$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AJ$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AK$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AL$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AM$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AN$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AO$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0}]
[]
[null,"REAL"]
[]
[null,"Imposto sobre lucro real | com tax shield",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1353))","v":0.09},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1354))","v":0.25},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1355))","v":0.15},{"$f":"MAX($C132*F134+$D132*MAX(F134-240,0)+$E132*MIN(F134,240),0)","v":0},{"$f":"MAX($C132*G134+$D132*MAX(G134-240,0)+$E132*MIN(G134,240),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro antes dos impostos",null,null,null,{"$f":"F$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Base tributável",null,null,null,{"$f":"IF(F133>0,F133-F136,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prejuizo acumulado",null,null,null,{"$f":"IF(F133<0,F133+E135+E136,E135+E136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Uso de prejuízo acumulado",null,null,null,{"$f":"IF(AND(F133>0,E135<0),MIN(F133*30%,-F135),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Beneficio SUDENE",null,null,null,{"$f":"F139*F132","v":0},{"$f":"G139*G132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C128","v":0.75},null,null,{"$f":"F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beneficio Gerado - BP",null,null,null,{"$f":"(E140+IF(F$192=\"real\",F138,F127))-F141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beneficio Liberado",null,null,null,{"$f":"IF(AND(F$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),E140,0)","v":0},{"$f":"IF(AND(G$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),F140,0)","v":0},{"$f":"IF(AND(H$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),G140,0)","v":0},{"$f":"IF(AND(I$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),H140,0)","v":0},{"$f":"IF(AND(J$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),I140,0)","v":0},{"$f":"IF(AND(K$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),J140,0)","v":0},{"$f":"IF(AND(L$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),K140,0)","v":0},{"$f":"IF(AND(M$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),L140,0)","v":0},{"$f":"IF(AND(N$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),M140,0)","v":0},{"$f":"IF(AND(O$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),N140,0)","v":0},{"$f":"IF(AND(P$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),O140,0)","v":0},{"$f":"IF(AND(Q$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),P140,0)","v":0},{"$f":"IF(AND(R$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),Q140,0)","v":0},{"$f":"IF(AND(S$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),R140,0)","v":0},{"$f":"IF(AND(T$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),S140,0)","v":0},{"$f":"IF(AND(U$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),T140,0)","v":0},{"$f":"IF(AND(V$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),U140,0)","v":0},{"$f":"IF(AND(W$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),V140,0)","v":0},{"$f":"IF(AND(X$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),W140,0)","v":0},{"$f":"IF(AND(Y$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),X140,0)","v":0},{"$f":"IF(AND(Z$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),Y140,0)","v":0},{"$f":"IF(AND(AA$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),Z140,0)","v":0},{"$f":"IF(AND(AB$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AA140,0)","v":0},{"$f":"IF(AND(AC$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AB140,0)","v":0},{"$f":"IF(AND(AD$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AC140,0)","v":0},{"$f":"IF(AND(AE$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AD140,0)","v":0},{"$f":"IF(AND(AF$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AE140,0)","v":0},{"$f":"IF(AND(AG$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AF140,0)","v":0},{"$f":"IF(AND(AH$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AG140,0)","v":0},{"$f":"IF(AND(AI$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AH140,0)","v":0},{"$f":"IF(AND(AJ$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AI140,0)","v":0},{"$f":"IF(AND(AK$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AJ140,0)","v":0},{"$f":"IF(AND(AL$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AK140,0)","v":0},{"$f":"IF(AND(AM$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AL140,0)","v":0},{"$f":"IF(AND(AN$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AM140,0)","v":0},{"$f":"IF(AND(AO$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AN140,0)","v":0}]
[]
[null,"IR DIFERIDO"]
[]
[null,"Diferenças temporárias:"]
[]
[null,"Base Fisco",null,null,null,{"$f":"F208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Base Contábil",null,null,null,{"$f":"F116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Diferença de bases",null,null,null,{"$f":"F147-F148","v":0},{"$f":"G147-G148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IR/CSLL Diferidos sobre diferença temporária",null,null,null,{"$f":"F149*($D$124+$C$124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Prejuizo Fiscal:"]
[]
[null,"Adições à base de prejuízo",null,null,null,{"$f":"IF(F208<0,-F208,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Utilização da base de prejuízo",null,null,null,{"$f":"-F211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Movimentação",null,null,null,{"$f":"F154+F155","v":0},{"$f":"G154+G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IR/CSLL Diferidos sobre Prejuízo Fiscal",null,null,null,{"$f":"IF(F$1=$C$6,-(SUM(E154:$F155))*($C$124+$D$124),F156*($D$124+$C$124))","v":0},{"$f":"IF(G$1=$C$6,-(SUM(F154:$F155))*($C$124+$D$124),G156*($D$124+$C$124))","v":0},{"$f":"IF(H$1=$C$6,-(SUM($F154:G155))*($C$124+$D$124),H156*($D$124+$C$124))","v":0},{"$f":"IF(I$1=$C$6,-(SUM($F154:H155))*($C$124+$D$124),I156*($D$124+$C$124))","v":0},{"$f":"IF(J$1=$C$6,-(SUM($F154:I155))*($C$124+$D$124),J156*($D$124+$C$124))","v":0},{"$f":"IF(K$1=$C$6,-(SUM($F154:J155))*($C$124+$D$124),K156*($D$124+$C$124))","v":0},{"$f":"IF(L$1=$C$6,-(SUM($F154:K155))*($C$124+$D$124),L156*($D$124+$C$124))","v":0},{"$f":"IF(M$1=$C$6,-(SUM($F154:L155))*($C$124+$D$124),M156*($D$124+$C$124))","v":0},{"$f":"IF(N$1=$C$6,-(SUM($F154:M155))*($C$124+$D$124),N156*($D$124+$C$124))","v":0},{"$f":"IF(O$1=$C$6,-(SUM($F154:N155))*($C$124+$D$124),O156*($D$124+$C$124))","v":0},{"$f":"IF(P$1=$C$6,-(SUM($F154:O155))*($C$124+$D$124),P156*($D$124+$C$124))","v":0},{"$f":"IF(Q$1=$C$6,-(SUM($F154:P155))*($C$124+$D$124),Q156*($D$124+$C$124))","v":0},{"$f":"IF(R$1=$C$6,-(SUM($F154:Q155))*($C$124+$D$124),R156*($D$124+$C$124))","v":0},{"$f":"IF(S$1=$C$6,-(SUM($F154:R155))*($C$124+$D$124),S156*($D$124+$C$124))","v":0},{"$f":"IF(T$1=$C$6,-(SUM($F154:S155))*($C$124+$D$124),T156*($D$124+$C$124))","v":0},{"$f":"IF(U$1=$C$6,-(SUM($F154:T155))*($C$124+$D$124),U156*($D$124+$C$124))","v":0},{"$f":"IF(V$1=$C$6,-(SUM($F154:U155))*($C$124+$D$124),V156*($D$124+$C$124))","v":0},{"$f":"IF(W$1=$C$6,-(SUM($F154:V155))*($C$124+$D$124),W156*($D$124+$C$124))","v":0},{"$f":"IF(X$1=$C$6,-(SUM($F154:W155))*($C$124+$D$124),X156*($D$124+$C$124))","v":0},{"$f":"IF(Y$1=$C$6,-(SUM($F154:X155))*($C$124+$D$124),Y156*($D$124+$C$124))","v":0},{"$f":"IF(Z$1=$C$6,-(SUM($F154:Y155))*($C$124+$D$124),Z156*($D$124+$C$124))","v":0},{"$f":"IF(AA$1=$C$6,-(SUM($F154:Z155))*($C$124+$D$124),AA156*($D$124+$C$124))","v":0},{"$f":"IF(AB$1=$C$6,-(SUM($F154:AA155))*($C$124+$D$124),AB156*($D$124+$C$124))","v":0},{"$f":"IF(AC$1=$C$6,-(SUM($F154:AB155))*($C$124+$D$124),AC156*($D$124+$C$124))","v":0},{"$f":"IF(AD$1=$C$6,-(SUM($F154:AC155))*($C$124+$D$124),AD156*($D$124+$C$124))","v":0},{"$f":"IF(AE$1=$C$6,-(SUM($F154:AD155))*($C$124+$D$124),AE156*($D$124+$C$124))","v":0},{"$f":"IF(AF$1=$C$6,-(SUM($F154:AE155))*($C$124+$D$124),AF156*($D$124+$C$124))","v":0},{"$f":"IF(AG$1=$C$6,-(SUM($F154:AF155))*($C$124+$D$124),AG156*($D$124+$C$124))","v":0},{"$f":"IF(AH$1=$C$6,-(SUM($F154:AG155))*($C$124+$D$124),AH156*($D$124+$C$124))","v":0},{"$f":"IF(AI$1=$C$6,-(SUM($F154:AH155))*($C$124+$D$124),AI156*($D$124+$C$124))","v":0},{"$f":"IF(AJ$1=$C$6,-(SUM($F154:AI155))*($C$124+$D$124),AJ156*($D$124+$C$124))","v":0},{"$f":"IF(AK$1=$C$6,-(SUM($F154:AJ155))*($C$124+$D$124),AK156*($D$124+$C$124))","v":0},{"$f":"IF(AL$1=$C$6,-(SUM($F154:AK155))*($C$124+$D$124),AL156*($D$124+$C$124))","v":0},{"$f":"IF(AM$1=$C$6,-(SUM($F154:AL155))*($C$124+$D$124),AM156*($D$124+$C$124))","v":0},{"$f":"IF(AN$1=$C$6,-(SUM($F154:AM155))*($C$124+$D$124),AN156*($D$124+$C$124))","v":0},{"$f":"IF(AO$1=$C$6,-(SUM($F154:AN155))*($C$124+$D$124),AO156*($D$124+$C$124))","v":0}]
[]
[null,"IR/CSLL Diferidos",null,null,null,{"$f":"F150+F157","v":0},{"$f":"G150+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Lucro Líquido",null,null,null,{"$f":"F116+F117+F120","v":0},{"$f":"G116+G117+G120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro Acumulado",null,null,null,{"$f":"E162+F161-(F35-E35)+F377-F120+F141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FLUXO DE CAIXA"]
[]
[null,"Receita Bruta",null,null,null,{"$f":"SUM(F44,F48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deduções",null,null,null,{"$f":"IF(F$192=\"real\",MIN(-F170+F177,0),-F169)-F180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"PIS COFINS | Presumido",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1347))+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1349))","v":3.6499999999999998E-2},null,null,{"$f":"$C169*F$166","v":0},{"$f":"$C169*G$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PIS COFINS | Real",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1348))+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1350))","v":9.2499999999999999E-2},null,null,{"$f":"$C170*F$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Crédito de PIS COFINS- BoP",null,null,null,{"$f":"E178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inclusão",null,null,null,{"$f":"SUM(F175,F176)","v":0},{"$f":"SUM(G175,G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capex - a compensar",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1361))","v":1},null,null,{"$f":"-$C174*(F73/(1-$C$170))*IF(F$192=\"real\",$C$170,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capex - gerado",{"$f":"C174","v":1},null,null,{"$f":"-$C175*F$223*IF(F$192=\"real\",$C$170,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Opex - a compensar",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1360))","v":1},null,null,{"$f":"(F66-F69-F71)*$C$176*IF(F$192=\"real\",$C$170,0)","v":0},{"$f":"(G66-G69-G71)*$C$176*IF(G$192=\"real\",$C$170,0)","v":0},{"$f":"(H66-H69-H71)*$C$176*IF(H$192=\"real\",$C$170,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Uso - PIS/COFINS",null,null,null,{"$f":"MIN(F172+F173,F170)*IF(F$192=\"real\",1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Crédito de PIS COFINS - EoP",null,null,null,{"$f":"F172+F173-F177","v":0},{"$f":"G172+G173-G177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"ISS",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1351))","v":0},null,null,{"$f":"$C180*F$166","v":0},{"$f":"$C180*G$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Receita Líquida",null,null,null,{"$f":"SUM(F166:F167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custos do Serviço Prestado",null,null,null,{"$f":"-F66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro Bruto",null,null,null,{"$f":"SUM(F182:F183)","v":0},{"$f":"SUM(G182:G183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Despesas Operacionais",null,null,null,{"$f":"F76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBITDA",null,null,null,{"$f":"SUM(F184:F185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variação no capital de giro",null,null,null,{"$f":"SUM(E18:E18)-SUM(F18:F18)+SUM(F27:F28)-SUM(E27:E28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Imposto de Renda e Contribuição Social",null,null,null,{"$f":"-IF(F$192=\"real\",F$213,F$199)","v":0},{"$f":"-IF(G$192=\"real\",G$213,G$199)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Reversão da provisão de IR / Benefício SUDENE",null,null,null,{"$f":"IF(F$192=\"real\",F$219,F$202)","v":0},{"$f":"IF(G$192=\"real\",G$219,G$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Regime",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",A1,PC!$B$1357))","v":"Real"},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",A1,PC!$B$1358))","v":78000},null,{"$f":"IF(F$42>$D192*F$418,\"Real\",$C192)","v":"Real"},"Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real"]
[]
[null,"PRESUMIDO"]
[null,null,"IR","CSLL > 240k","CSLL < 240k"]
[null,"Imposto sobre lucro presumido | com receita financeira",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1353))","v":0.09},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1354))","v":0.25},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1355))","v":0.15},{"$f":"$C196*F197+$D196*MAX(F197-240,0)+$E196*MIN(F197,240)","v":0},{"$f":"$C196*G197+$D196*MAX(G197-240,0)+$E196*MIN(G197,240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita Bruta Operacional + Receita Financeira",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1352))","v":0.32},null,null,{"$f":"$C197*F$166+F$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Imposto sobre lucro presumido | sem receita financeira",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1353))","v":0.09},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1354))","v":0.25},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1355))","v":0.15},{"$f":"$C199*F200+$D199*MAX(F200-240,0)+$E199*MIN(F200,240)","v":0},{"$f":"$C199*G200+$D199*MAX(G200-240,0)+$E199*MIN(G200,240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita Bruta Operacional",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1352))","v":0.32},null,null,{"$f":"$C200*F$166","v":0},{"$f":"$C200*G$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Beneficio SUDENE",null,null,null,{"$f":"F203*F199","v":0},{"$f":"G203*G199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"REAL"]
[]
[null,"Imposto sobre lucro real | com tax shield",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1353))","v":0.09},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1354))","v":0.25},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1355))","v":0.15},{"$f":"MAX($C207*F209+$D207*MAX(F209-240,0)+$E207*MIN(F209,240),0)","v":0},{"$f":"MAX($C207*G209+$D207*MAX(G209-240,0)+$E207*MIN(G209,240),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro antes dos impostos",null,null,null,{"$f":"SUM(F166,-IF(F$192=\"real\",F170,-F169),-F180,F183,F185)+F72-F87+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Base tributável",null,null,null,{"$f":"IF(F208>0,F208-F211,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prejuizo acumulado",null,null,null,{"$f":"IF(F208<0,F208+E210+E211,E210+E211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Uso de prejuízo acumulado",null,null,null,{"$f":"IF(AND(F208>0,E210<0),MIN(F208*30%,-F210),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Imposto sobre lucro real | sem tax shield",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1353))","v":0.09},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1354))","v":0.25},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1355))","v":0.15},{"$f":"MAX($C213*F215+$D213*MAX(F215-240,0)+$E213*MIN(F215,240),0)","v":0},{"$f":"MAX($C213*G215+$D213*MAX(G215-240,0)+$E213*MIN(G215,240),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro antes dos impostos",null,null,null,{"$f":"F208-F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Base tributável",null,null,null,{"$f":"IF(F214>0,F214-F217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prejuizo acumulado",null,null,null,{"$f":"IF(F214<0,F214+E216+E217,E216+E217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Uso de prejuízo acumulado",null,null,null,{"$f":"IF(AND(F214>0,E216<0),MIN(F214*30%,-F216),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Beneficio SUDENE",null,null,null,{"$f":"F220*F213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F203","v":0},{"$f":"G203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fluxo de Caixa Operacional",null,null,null,{"$f":"SUM(F186:F190)","v":0},{"$f":"SUM(G186:G190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo de Caixa de Investimentos",{"$f":"CP!F10","v":0},null,null,{"$f":"-SUM(F225:F227)*$C$223","v":0},{"$f":"-SUM(G225:G227)*$C$223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Estudos/BNDES/Licenciamento",null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+F$2))*F$420*F$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+F$2))*F$420*F$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+F$2))*F$420*F$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+G$2))*G$420*G$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+G$2))*G$420*G$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+G$2))*G$420*G$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+H$2))*H$420*H$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+H$2))*H$420*H$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+H$2))*H$420*H$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+I$2))*I$420*I$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+I$2))*I$420*I$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+I$2))*I$420*I$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+J$2))*J$420*J$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+J$2))*J$420*J$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+J$2))*J$420*J$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+K$2))*K$420*K$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+K$2))*K$420*K$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+K$2))*K$420*K$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+L$2))*L$420*L$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+L$2))*L$420*L$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+L$2))*L$420*L$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+M$2))*M$420*M$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+M$2))*M$420*M$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+M$2))*M$420*M$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+N$2))*N$420*N$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+N$2))*N$420*N$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+N$2))*N$420*N$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+O$2))*O$420*O$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+O$2))*O$420*O$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+O$2))*O$420*O$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+P$2))*P$420*P$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+P$2))*P$420*P$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+P$2))*P$420*P$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+Q$2))*Q$420*Q$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+Q$2))*Q$420*Q$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+Q$2))*Q$420*Q$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+R$2))*R$420*R$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+R$2))*R$420*R$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+R$2))*R$420*R$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+S$2))*S$420*S$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+S$2))*S$420*S$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+S$2))*S$420*S$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+T$2))*T$420*T$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+T$2))*T$420*T$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+T$2))*T$420*T$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+U$2))*U$420*U$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+U$2))*U$420*U$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+U$2))*U$420*U$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+V$2))*V$420*V$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+V$2))*V$420*V$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+V$2))*V$420*V$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+W$2))*W$420*W$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+W$2))*W$420*W$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+W$2))*W$420*W$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+X$2))*X$420*X$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+X$2))*X$420*X$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+X$2))*X$420*X$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+Y$2))*Y$420*Y$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+Y$2))*Y$420*Y$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+Y$2))*Y$420*Y$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+Z$2))*Z$420*Z$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+Z$2))*Z$420*Z$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+Z$2))*Z$420*Z$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AA$2))*AA$420*AA$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AA$2))*AA$420*AA$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AA$2))*AA$420*AA$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AB$2))*AB$420*AB$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AB$2))*AB$420*AB$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AB$2))*AB$420*AB$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AC$2))*AC$420*AC$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AC$2))*AC$420*AC$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AC$2))*AC$420*AC$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AD$2))*AD$420*AD$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AD$2))*AD$420*AD$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AD$2))*AD$420*AD$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AE$2))*AE$420*AE$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AE$2))*AE$420*AE$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AE$2))*AE$420*AE$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AF$2))*AF$420*AF$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AF$2))*AF$420*AF$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AF$2))*AF$420*AF$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AG$2))*AG$420*AG$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AG$2))*AG$420*AG$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AG$2))*AG$420*AG$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AH$2))*AH$420*AH$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AH$2))*AH$420*AH$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AH$2))*AH$420*AH$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AI$2))*AI$420*AI$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AI$2))*AI$420*AI$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AI$2))*AI$420*AI$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AJ$2))*AJ$420*AJ$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AJ$2))*AJ$420*AJ$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AJ$2))*AJ$420*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AK$2))*AK$420*AK$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AK$2))*AK$420*AK$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AK$2))*AK$420*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AL$2))*AL$420*AL$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AL$2))*AL$420*AL$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AL$2))*AL$420*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AM$2))*AM$420*AM$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AM$2))*AM$420*AM$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AM$2))*AM$420*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AN$2))*AN$420*AN$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AN$2))*AN$420*AN$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AN$2))*AN$420*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AO$2))*AO$420*AO$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AO$2))*AO$420*AO$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AO$2))*AO$420*AO$8/1000","v":0}]
[null,"Gestão Comercial - Água",null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+F$2))*F$420*F$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+G$2))*G$420*G$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+H$2))*H$420*H$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+I$2))*I$420*I$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+J$2))*J$420*J$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+K$2))*K$420*K$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+L$2))*L$420*L$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+M$2))*M$420*M$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+N$2))*N$420*N$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+O$2))*O$420*O$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+P$2))*P$420*P$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+Q$2))*Q$420*Q$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+R$2))*R$420*R$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+S$2))*S$420*S$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+T$2))*T$420*T$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+U$2))*U$420*U$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+V$2))*V$420*V$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+W$2))*W$420*W$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+X$2))*X$420*X$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+Y$2))*Y$420*Y$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+Z$2))*Z$420*Z$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AA$2))*AA$420*AA$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AB$2))*AB$420*AB$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AC$2))*AC$420*AC$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AD$2))*AD$420*AD$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AE$2))*AE$420*AE$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AF$2))*AF$420*AF$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AG$2))*AG$420*AG$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AH$2))*AH$420*AH$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AI$2))*AI$420*AI$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AJ$2))*AJ$420*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AK$2))*AK$420*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AL$2))*AL$420*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AM$2))*AM$420*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AN$2))*AN$420*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AO$2))*AO$420*AO$8/1000","v":0}]
[null,"Esgoto",null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+F$2))*F$420*F$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+G$2))*G$420*G$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+H$2))*H$420*H$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+I$2))*I$420*I$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+J$2))*J$420*J$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+K$2))*K$420*K$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+L$2))*L$420*L$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+M$2))*M$420*M$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+N$2))*N$420*N$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+O$2))*O$420*O$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+P$2))*P$420*P$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+Q$2))*Q$420*Q$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+R$2))*R$420*R$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+S$2))*S$420*S$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+T$2))*T$420*T$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+U$2))*U$420*U$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+V$2))*V$420*V$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+W$2))*W$420*W$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+X$2))*X$420*X$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+Y$2))*Y$420*Y$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+Z$2))*Z$420*Z$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AA$2))*AA$420*AA$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AB$2))*AB$420*AB$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AC$2))*AC$420*AC$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AD$2))*AD$420*AD$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AE$2))*AE$420*AE$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AF$2))*AF$420*AF$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AG$2))*AG$420*AG$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AH$2))*AH$420*AH$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AI$2))*AI$420*AI$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AJ$2))*AJ$420*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AK$2))*AK$420*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AL$2))*AL$420*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AM$2))*AM$420*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AN$2))*AN$420*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AO$2))*AO$420*AO$8/1000","v":0}]
[]
[null,"FLUXO DE CAIXA DO PROJETO",{"$f":"IRR(F229:AN229,0.001)","v":{"$error":"#NUM!"}},{"$f":"IF(PC!$E$6=\"Real\",INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1717)),INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1716)))*IF(CP!$C$12=\"S\",0,1)+IF(CP!$C$12=\"S\",CP!$C$11,0)","v":7.8789594538902996E-2},{"$f":"NPV(D229,F229:AN229)","v":0},{"$f":"(F222+F223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita financeira",0.8,4.65E-2,null,{"$f":"MAX(0,(E16+E17)*((1+F$427)/(1+F$423)-1)*$C230*(1-$D$230))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Despesas financeiras",null,null,null,{"$f":"-SUM(F244,F261,F278,F295,F312,F329,F346,F363)-SUM(F250,F267,F284,F301,F318,F335,F352,F369)-SUM(F251,F268,F285,F302,F319,F336,F353,F370)","v":0},{"$f":"-SUM(G244,G261,G278,G295,G312,G329,G346,G363)-SUM(G250,G267,G284,G301,G318,G335,G352,G369)-SUM(G251,G268,G285,G302,G319,G336,G353,G370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ajuste de IR",null,null,null,{"$f":"SUM(F118,F120)-F188-F190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Aumento no endividamento",null,null,null,{"$f":"SUM(F239,F256,F273,F290,F307,F324,F341,F358)","v":0},{"$f":"SUM(G239,G256,G273,G290,G307,G324,G341,G358)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Redução no endividamento",null,null,null,{"$f":"-SUM(F241,F258,F275,F292,F309,F326,F343,F360)","v":0},{"$f":"-SUM(G241,G258,G275,G292,G309,G326,G343,G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo de Caixa de Financiamento",null,null,null,{"$f":"SUM(F230:F234)","v":0},{"$f":"SUM(G230:G234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1383))","v":"BNB1"}]
[{"$f":"SUM(F238:AN238)","v":0},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1384))","v":"SAC"},null,null,{"$f":"IF(F$2=$C239,-SUM($F$223:F223),IF(AND(F$2>$C239,F$2<=$C240),-F$223,0))","v":0},{"$f":"IF(G$2=$C239,-SUM($F$223:G223),IF(AND(G$2>$C239,G$2<=$C240),-G$223,0))","v":0},{"$f":"IF(H$2=$C239,-SUM($F$223:H223),IF(AND(H$2>$C239,H$2<=$C240),-H$223,0))","v":0},{"$f":"IF(I$2=$C239,-SUM($F$223:I223),IF(AND(I$2>$C239,I$2<=$C240),-I$223,0))","v":0},{"$f":"IF(J$2=$C239,-SUM($F$223:J223),IF(AND(J$2>$C239,J$2<=$C240),-J$223,0))","v":0},{"$f":"IF(K$2=$C239,-SUM($F$223:K223),IF(AND(K$2>$C239,K$2<=$C240),-K$223,0))","v":0},{"$f":"IF(L$2=$C239,-SUM($F$223:L223),IF(AND(L$2>$C239,L$2<=$C240),-L$223,0))","v":0},{"$f":"IF(M$2=$C239,-SUM($F$223:M223),IF(AND(M$2>$C239,M$2<=$C240),-M$223,0))","v":0},{"$f":"IF(N$2=$C239,-SUM($F$223:N223),IF(AND(N$2>$C239,N$2<=$C240),-N$223,0))","v":0},{"$f":"IF(O$2=$C239,-SUM($F$223:O223),IF(AND(O$2>$C239,O$2<=$C240),-O$223,0))","v":0},{"$f":"IF(P$2=$C239,-SUM($F$223:P223),IF(AND(P$2>$C239,P$2<=$C240),-P$223,0))","v":0},{"$f":"IF(Q$2=$C239,-SUM($F$223:Q223),IF(AND(Q$2>$C239,Q$2<=$C240),-Q$223,0))","v":0},{"$f":"IF(R$2=$C239,-SUM($F$223:R223),IF(AND(R$2>$C239,R$2<=$C240),-R$223,0))","v":0},{"$f":"IF(S$2=$C239,-SUM($F$223:S223),IF(AND(S$2>$C239,S$2<=$C240),-S$223,0))","v":0},{"$f":"IF(T$2=$C239,-SUM($F$223:T223),IF(AND(T$2>$C239,T$2<=$C240),-T$223,0))","v":0},{"$f":"IF(U$2=$C239,-SUM($F$223:U223),IF(AND(U$2>$C239,U$2<=$C240),-U$223,0))","v":0},{"$f":"IF(V$2=$C239,-SUM($F$223:V223),IF(AND(V$2>$C239,V$2<=$C240),-V$223,0))","v":0},{"$f":"IF(W$2=$C239,-SUM($F$223:W223),IF(AND(W$2>$C239,W$2<=$C240),-W$223,0))","v":0},{"$f":"IF(X$2=$C239,-SUM($F$223:X223),IF(AND(X$2>$C239,X$2<=$C240),-X$223,0))","v":0},{"$f":"IF(Y$2=$C239,-SUM($F$223:Y223),IF(AND(Y$2>$C239,Y$2<=$C240),-Y$223,0))","v":0},{"$f":"IF(Z$2=$C239,-SUM($F$223:Z223),IF(AND(Z$2>$C239,Z$2<=$C240),-Z$223,0))","v":0},{"$f":"IF(AA$2=$C239,-SUM($F$223:AA223),IF(AND(AA$2>$C239,AA$2<=$C240),-AA$223,0))","v":0},{"$f":"IF(AB$2=$C239,-SUM($F$223:AB223),IF(AND(AB$2>$C239,AB$2<=$C240),-AB$223,0))","v":0},{"$f":"IF(AC$2=$C239,-SUM($F$223:AC223),IF(AND(AC$2>$C239,AC$2<=$C240),-AC$223,0))","v":0},{"$f":"IF(AD$2=$C239,-SUM($F$223:AD223),IF(AND(AD$2>$C239,AD$2<=$C240),-AD$223,0))","v":0},{"$f":"IF(AE$2=$C239,-SUM($F$223:AE223),IF(AND(AE$2>$C239,AE$2<=$C240),-AE$223,0))","v":0},{"$f":"IF(AF$2=$C239,-SUM($F$223:AF223),IF(AND(AF$2>$C239,AF$2<=$C240),-AF$223,0))","v":0},{"$f":"IF(AG$2=$C239,-SUM($F$223:AG223),IF(AND(AG$2>$C239,AG$2<=$C240),-AG$223,0))","v":0},{"$f":"IF(AH$2=$C239,-SUM($F$223:AH223),IF(AND(AH$2>$C239,AH$2<=$C240),-AH$223,0))","v":0},{"$f":"IF(AI$2=$C239,-SUM($F$223:AI223),IF(AND(AI$2>$C239,AI$2<=$C240),-AI$223,0))","v":0},{"$f":"IF(AJ$2=$C239,-SUM($F$223:AJ223),IF(AND(AJ$2>$C239,AJ$2<=$C240),-AJ$223,0))","v":0},{"$f":"IF(AK$2=$C239,-SUM($F$223:AK223),IF(AND(AK$2>$C239,AK$2<=$C240),-AK$223,0))","v":0},{"$f":"IF(AL$2=$C239,-SUM($F$223:AL223),IF(AND(AL$2>$C239,AL$2<=$C240),-AL$223,0))","v":0},{"$f":"IF(AM$2=$C239,-SUM($F$223:AM223),IF(AND(AM$2>$C239,AM$2<=$C240),-AM$223,0))","v":0},{"$f":"IF(AN$2=$C239,-SUM($F$223:AN223),IF(AND(AN$2>$C239,AN$2<=$C240),-AN$223,0))","v":0},{"$f":"IF(AO$2=$C239,-SUM($F$223:AO223),IF(AND(AO$2>$C239,AO$2<=$C240),-AO$223,0))","v":0}]
[{"$f":"SUM(F239:AN239)","v":0},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1385))","v":2},null,null,{"$f":"F238*$C241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1386))","v":5},null,null,{"$f":"IF($C238=\"SAC\",F244+F241,IF(AND(F$2<=$C247,$C244-COUNTIF($E241:E241,\"<0\")<>0),IF(F$2<$C243,(-PMT(F249,F242,E248)),IF(F$2>=$C243,IFERROR(-PMT(F249,F242,E248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",G244+G241,IF(AND(G$2<=$C247,$C244-COUNTIF($E241:F241,\"<0\")<>0),IF(G$2<$C243,(-PMT(G249,G242,F248)),IF(G$2>=$C243,IFERROR(-PMT(G249,G242,F248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",H244+H241,IF(AND(H$2<=$C247,$C244-COUNTIF($E241:G241,\"<0\")<>0),IF(H$2<$C243,(-PMT(H249,H242,G248)),IF(H$2>=$C243,IFERROR(-PMT(H249,H242,G248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",I244+I241,IF(AND(I$2<=$C247,$C244-COUNTIF($E241:H241,\"<0\")<>0),IF(I$2<$C243,(-PMT(I249,I242,H248)),IF(I$2>=$C243,IFERROR(-PMT(I249,I242,H248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",J244+J241,IF(AND(J$2<=$C247,$C244-COUNTIF($E241:I241,\"<0\")<>0),IF(J$2<$C243,(-PMT(J249,J242,I248)),IF(J$2>=$C243,IFERROR(-PMT(J249,J242,I248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",K244+K241,IF(AND(K$2<=$C247,$C244-COUNTIF($E241:J241,\"<0\")<>0),IF(K$2<$C243,(-PMT(K249,K242,J248)),IF(K$2>=$C243,IFERROR(-PMT(K249,K242,J248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",L244+L241,IF(AND(L$2<=$C247,$C244-COUNTIF($E241:K241,\"<0\")<>0),IF(L$2<$C243,(-PMT(L249,L242,K248)),IF(L$2>=$C243,IFERROR(-PMT(L249,L242,K248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",M244+M241,IF(AND(M$2<=$C247,$C244-COUNTIF($E241:L241,\"<0\")<>0),IF(M$2<$C243,(-PMT(M249,M242,L248)),IF(M$2>=$C243,IFERROR(-PMT(M249,M242,L248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",N244+N241,IF(AND(N$2<=$C247,$C244-COUNTIF($E241:M241,\"<0\")<>0),IF(N$2<$C243,(-PMT(N249,N242,M248)),IF(N$2>=$C243,IFERROR(-PMT(N249,N242,M248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",O244+O241,IF(AND(O$2<=$C247,$C244-COUNTIF($E241:N241,\"<0\")<>0),IF(O$2<$C243,(-PMT(O249,O242,N248)),IF(O$2>=$C243,IFERROR(-PMT(O249,O242,N248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",P244+P241,IF(AND(P$2<=$C247,$C244-COUNTIF($E241:O241,\"<0\")<>0),IF(P$2<$C243,(-PMT(P249,P242,O248)),IF(P$2>=$C243,IFERROR(-PMT(P249,P242,O248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",Q244+Q241,IF(AND(Q$2<=$C247,$C244-COUNTIF($E241:P241,\"<0\")<>0),IF(Q$2<$C243,(-PMT(Q249,Q242,P248)),IF(Q$2>=$C243,IFERROR(-PMT(Q249,Q242,P248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",R244+R241,IF(AND(R$2<=$C247,$C244-COUNTIF($E241:Q241,\"<0\")<>0),IF(R$2<$C243,(-PMT(R249,R242,Q248)),IF(R$2>=$C243,IFERROR(-PMT(R249,R242,Q248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",S244+S241,IF(AND(S$2<=$C247,$C244-COUNTIF($E241:R241,\"<0\")<>0),IF(S$2<$C243,(-PMT(S249,S242,R248)),IF(S$2>=$C243,IFERROR(-PMT(S249,S242,R248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",T244+T241,IF(AND(T$2<=$C247,$C244-COUNTIF($E241:S241,\"<0\")<>0),IF(T$2<$C243,(-PMT(T249,T242,S248)),IF(T$2>=$C243,IFERROR(-PMT(T249,T242,S248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",U244+U241,IF(AND(U$2<=$C247,$C244-COUNTIF($E241:T241,\"<0\")<>0),IF(U$2<$C243,(-PMT(U249,U242,T248)),IF(U$2>=$C243,IFERROR(-PMT(U249,U242,T248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",V244+V241,IF(AND(V$2<=$C247,$C244-COUNTIF($E241:U241,\"<0\")<>0),IF(V$2<$C243,(-PMT(V249,V242,U248)),IF(V$2>=$C243,IFERROR(-PMT(V249,V242,U248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",W244+W241,IF(AND(W$2<=$C247,$C244-COUNTIF($E241:V241,\"<0\")<>0),IF(W$2<$C243,(-PMT(W249,W242,V248)),IF(W$2>=$C243,IFERROR(-PMT(W249,W242,V248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",X244+X241,IF(AND(X$2<=$C247,$C244-COUNTIF($E241:W241,\"<0\")<>0),IF(X$2<$C243,(-PMT(X249,X242,W248)),IF(X$2>=$C243,IFERROR(-PMT(X249,X242,W248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",Y244+Y241,IF(AND(Y$2<=$C247,$C244-COUNTIF($E241:X241,\"<0\")<>0),IF(Y$2<$C243,(-PMT(Y249,Y242,X248)),IF(Y$2>=$C243,IFERROR(-PMT(Y249,Y242,X248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",Z244+Z241,IF(AND(Z$2<=$C247,$C244-COUNTIF($E241:Y241,\"<0\")<>0),IF(Z$2<$C243,(-PMT(Z249,Z242,Y248)),IF(Z$2>=$C243,IFERROR(-PMT(Z249,Z242,Y248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AA244+AA241,IF(AND(AA$2<=$C247,$C244-COUNTIF($E241:Z241,\"<0\")<>0),IF(AA$2<$C243,(-PMT(AA249,AA242,Z248)),IF(AA$2>=$C243,IFERROR(-PMT(AA249,AA242,Z248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AB244+AB241,IF(AND(AB$2<=$C247,$C244-COUNTIF($E241:AA241,\"<0\")<>0),IF(AB$2<$C243,(-PMT(AB249,AB242,AA248)),IF(AB$2>=$C243,IFERROR(-PMT(AB249,AB242,AA248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AC244+AC241,IF(AND(AC$2<=$C247,$C244-COUNTIF($E241:AB241,\"<0\")<>0),IF(AC$2<$C243,(-PMT(AC249,AC242,AB248)),IF(AC$2>=$C243,IFERROR(-PMT(AC249,AC242,AB248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AD244+AD241,IF(AND(AD$2<=$C247,$C244-COUNTIF($E241:AC241,\"<0\")<>0),IF(AD$2<$C243,(-PMT(AD249,AD242,AC248)),IF(AD$2>=$C243,IFERROR(-PMT(AD249,AD242,AC248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AE244+AE241,IF(AND(AE$2<=$C247,$C244-COUNTIF($E241:AD241,\"<0\")<>0),IF(AE$2<$C243,(-PMT(AE249,AE242,AD248)),IF(AE$2>=$C243,IFERROR(-PMT(AE249,AE242,AD248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AF244+AF241,IF(AND(AF$2<=$C247,$C244-COUNTIF($E241:AE241,\"<0\")<>0),IF(AF$2<$C243,(-PMT(AF249,AF242,AE248)),IF(AF$2>=$C243,IFERROR(-PMT(AF249,AF242,AE248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AG244+AG241,IF(AND(AG$2<=$C247,$C244-COUNTIF($E241:AF241,\"<0\")<>0),IF(AG$2<$C243,(-PMT(AG249,AG242,AF248)),IF(AG$2>=$C243,IFERROR(-PMT(AG249,AG242,AF248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AH244+AH241,IF(AND(AH$2<=$C247,$C244-COUNTIF($E241:AG241,\"<0\")<>0),IF(AH$2<$C243,(-PMT(AH249,AH242,AG248)),IF(AH$2>=$C243,IFERROR(-PMT(AH249,AH242,AG248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AI244+AI241,IF(AND(AI$2<=$C247,$C244-COUNTIF($E241:AH241,\"<0\")<>0),IF(AI$2<$C243,(-PMT(AI249,AI242,AH248)),IF(AI$2>=$C243,IFERROR(-PMT(AI249,AI242,AH248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AJ244+AJ241,IF(AND(AJ$2<=$C247,$C244-COUNTIF($E241:AI241,\"<0\")<>0),IF(AJ$2<$C243,(-PMT(AJ249,AJ242,AI248)),IF(AJ$2>=$C243,IFERROR(-PMT(AJ249,AJ242,AI248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AK244+AK241,IF(AND(AK$2<=$C247,$C244-COUNTIF($E241:AJ241,\"<0\")<>0),IF(AK$2<$C243,(-PMT(AK249,AK242,AJ248)),IF(AK$2>=$C243,IFERROR(-PMT(AK249,AK242,AJ248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AL244+AL241,IF(AND(AL$2<=$C247,$C244-COUNTIF($E241:AK241,\"<0\")<>0),IF(AL$2<$C243,(-PMT(AL249,AL242,AK248)),IF(AL$2>=$C243,IFERROR(-PMT(AL249,AL242,AK248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AM244+AM241,IF(AND(AM$2<=$C247,$C244-COUNTIF($E241:AL241,\"<0\")<>0),IF(AM$2<$C243,(-PMT(AM249,AM242,AL248)),IF(AM$2>=$C243,IFERROR(-PMT(AM249,AM242,AL248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AN244+AN241,IF(AND(AN$2<=$C247,$C244-COUNTIF($E241:AM241,\"<0\")<>0),IF(AN$2<$C243,(-PMT(AN249,AN242,AM248)),IF(AN$2>=$C243,IFERROR(-PMT(AN249,AN242,AM248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AO244+AO241,IF(AND(AO$2<=$C247,$C244-COUNTIF($E241:AN241,\"<0\")<>0),IF(AO$2<$C243,(-PMT(AO249,AO242,AN248)),IF(AO$2>=$C243,IFERROR(-PMT(AO249,AO242,AN248),0),0)),0))","v":0}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1387))","v":0},null,0,{"$f":"IF($C238=\"sac\",IF(AND(F$2>=$C243,F$2<=$C247,F242<>0),E248/F242,0),IF(F$2>=$C243,F240,0))","v":0},{"$f":"IF($C238=\"sac\",IF(AND(G$2>=$C243,G$2<=$C247,G242<>0),F248/G242,0),IF(G$2>=$C243,G240,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1388))","v":2},null,null,{"$f":"MAX(($C244-COUNTIF($E241:E241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:F241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:G241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:H241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:I241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:J241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:K241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:L241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:M241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:N241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:O241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:P241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:Q241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:R241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:S241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:T241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:U241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:V241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:W241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:X241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:Y241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:Z241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AA241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AB241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AC241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AD241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AE241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AF241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AG241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AH241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AI241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AJ241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AK241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AL241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AM241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AN241,\">0\")),0)","v":12}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1389))","v":6},null,null,{"$f":"F247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C247-C243,0)+1","v":12},null,null,{"$f":"IF(F$2>=$C242,F243,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1390))","v":"TLP"},null,null,{"$f":"IF(F244=0,F243,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1391))","v":4.1799999999999997E-2},null,{"$f":"E248","v":0},{"$f":"E248+F247-F244+F239-F241","v":0},{"$f":"F248+G247-G244+G239-G241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1394))","v":17},null,null,{"$f":"AVERAGE(E246,E246+F239-F241)*F249","v":0},{"$f":"AVERAGE(F246,F246+G239-G241)*G249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Devedor",null,null,null,{"$f":"E248+F239-F241+F245","v":0},{"$f":"F248+G239-G241+G245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de Juros",null,null,null,{"$f":"(1+SUMIFS(F$423:F$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(F$1)),1)-1","v":3.2212054396897782E-2},{"$f":"(1+SUMIFS(G$423:G$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(G$1)),1)-1","v":2.8383647543747781E-2},{"$f":"(1+SUMIFS(H$423:H$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(H$1)),1)-1","v":3.1664117901643474E-2},{"$f":"(1+SUMIFS(I$423:I$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(I$1)),1)-1","v":3.3821419109036466E-2},{"$f":"(1+SUMIFS(J$423:J$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(J$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(K$423:K$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(K$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(L$423:L$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(L$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(M$423:M$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(M$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(N$423:N$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(N$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(O$423:O$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(O$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(P$423:P$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(P$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(Q$423:Q$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Q$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(R$423:R$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(R$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(S$423:S$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(S$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(T$423:T$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(T$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(U$423:U$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(U$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(V$423:V$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(V$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(W$423:W$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(W$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(X$423:X$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(X$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(Y$423:Y$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Y$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(Z$423:Z$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Z$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AA$423:AA$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AA$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AB$423:AB$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AB$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AC$423:AC$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AC$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AD$423:AD$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AD$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AE$423:AE$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AE$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AF$423:AF$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AF$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AG$423:AG$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AG$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AH$423:AH$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AH$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AI$423:AI$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AI$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AJ$423:AJ$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AJ$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AK$423:AK$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AK$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AL$423:AL$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AL$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AM$423:AM$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AM$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AN$423:AN$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AN$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AO$423:AO$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AO$1)),1)-1","v":4.1800000000000059E-2}]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1392))","v":0},null,null,{"$f":"$C250*F239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F239:AN239)","v":0},null,null,{"$f":"IF(F$2=$C239,$C251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1395))","v":3},null,null,{"$f":"IF(G240=0,0,IFERROR(AVERAGE(F241+F244,G241+G244)/(12/$C252),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1401))","v":"BNB2"}]
[{"$f":"SUM(F255:AN255)","v":0},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1402))","v":"SAC"},null,null,{"$f":"-IF(AND(F$2>=$C256,F$2<=$C257),F$223,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUM(F256:AN256)","v":0},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1403))","v":6},null,null,{"$f":"F255*$C258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1404))","v":9},null,null,{"$f":"IF($C255=\"SAC\",F261+F258,IF(AND(F$2<=$C264,$C261-COUNTIF($E258:E258,\"<0\")<>0),IF(F$2<$C260,(-PMT(F266,F259,E265)),IF(F$2>=$C260,IFERROR(-PMT(F266,F259,E265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",G261+G258,IF(AND(G$2<=$C264,$C261-COUNTIF($E258:F258,\"<0\")<>0),IF(G$2<$C260,(-PMT(G266,G259,F265)),IF(G$2>=$C260,IFERROR(-PMT(G266,G259,F265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",H261+H258,IF(AND(H$2<=$C264,$C261-COUNTIF($E258:G258,\"<0\")<>0),IF(H$2<$C260,(-PMT(H266,H259,G265)),IF(H$2>=$C260,IFERROR(-PMT(H266,H259,G265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",I261+I258,IF(AND(I$2<=$C264,$C261-COUNTIF($E258:H258,\"<0\")<>0),IF(I$2<$C260,(-PMT(I266,I259,H265)),IF(I$2>=$C260,IFERROR(-PMT(I266,I259,H265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",J261+J258,IF(AND(J$2<=$C264,$C261-COUNTIF($E258:I258,\"<0\")<>0),IF(J$2<$C260,(-PMT(J266,J259,I265)),IF(J$2>=$C260,IFERROR(-PMT(J266,J259,I265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",K261+K258,IF(AND(K$2<=$C264,$C261-COUNTIF($E258:J258,\"<0\")<>0),IF(K$2<$C260,(-PMT(K266,K259,J265)),IF(K$2>=$C260,IFERROR(-PMT(K266,K259,J265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",L261+L258,IF(AND(L$2<=$C264,$C261-COUNTIF($E258:K258,\"<0\")<>0),IF(L$2<$C260,(-PMT(L266,L259,K265)),IF(L$2>=$C260,IFERROR(-PMT(L266,L259,K265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",M261+M258,IF(AND(M$2<=$C264,$C261-COUNTIF($E258:L258,\"<0\")<>0),IF(M$2<$C260,(-PMT(M266,M259,L265)),IF(M$2>=$C260,IFERROR(-PMT(M266,M259,L265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",N261+N258,IF(AND(N$2<=$C264,$C261-COUNTIF($E258:M258,\"<0\")<>0),IF(N$2<$C260,(-PMT(N266,N259,M265)),IF(N$2>=$C260,IFERROR(-PMT(N266,N259,M265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",O261+O258,IF(AND(O$2<=$C264,$C261-COUNTIF($E258:N258,\"<0\")<>0),IF(O$2<$C260,(-PMT(O266,O259,N265)),IF(O$2>=$C260,IFERROR(-PMT(O266,O259,N265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",P261+P258,IF(AND(P$2<=$C264,$C261-COUNTIF($E258:O258,\"<0\")<>0),IF(P$2<$C260,(-PMT(P266,P259,O265)),IF(P$2>=$C260,IFERROR(-PMT(P266,P259,O265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",Q261+Q258,IF(AND(Q$2<=$C264,$C261-COUNTIF($E258:P258,\"<0\")<>0),IF(Q$2<$C260,(-PMT(Q266,Q259,P265)),IF(Q$2>=$C260,IFERROR(-PMT(Q266,Q259,P265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",R261+R258,IF(AND(R$2<=$C264,$C261-COUNTIF($E258:Q258,\"<0\")<>0),IF(R$2<$C260,(-PMT(R266,R259,Q265)),IF(R$2>=$C260,IFERROR(-PMT(R266,R259,Q265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",S261+S258,IF(AND(S$2<=$C264,$C261-COUNTIF($E258:R258,\"<0\")<>0),IF(S$2<$C260,(-PMT(S266,S259,R265)),IF(S$2>=$C260,IFERROR(-PMT(S266,S259,R265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",T261+T258,IF(AND(T$2<=$C264,$C261-COUNTIF($E258:S258,\"<0\")<>0),IF(T$2<$C260,(-PMT(T266,T259,S265)),IF(T$2>=$C260,IFERROR(-PMT(T266,T259,S265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",U261+U258,IF(AND(U$2<=$C264,$C261-COUNTIF($E258:T258,\"<0\")<>0),IF(U$2<$C260,(-PMT(U266,U259,T265)),IF(U$2>=$C260,IFERROR(-PMT(U266,U259,T265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",V261+V258,IF(AND(V$2<=$C264,$C261-COUNTIF($E258:U258,\"<0\")<>0),IF(V$2<$C260,(-PMT(V266,V259,U265)),IF(V$2>=$C260,IFERROR(-PMT(V266,V259,U265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",W261+W258,IF(AND(W$2<=$C264,$C261-COUNTIF($E258:V258,\"<0\")<>0),IF(W$2<$C260,(-PMT(W266,W259,V265)),IF(W$2>=$C260,IFERROR(-PMT(W266,W259,V265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",X261+X258,IF(AND(X$2<=$C264,$C261-COUNTIF($E258:W258,\"<0\")<>0),IF(X$2<$C260,(-PMT(X266,X259,W265)),IF(X$2>=$C260,IFERROR(-PMT(X266,X259,W265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",Y261+Y258,IF(AND(Y$2<=$C264,$C261-COUNTIF($E258:X258,\"<0\")<>0),IF(Y$2<$C260,(-PMT(Y266,Y259,X265)),IF(Y$2>=$C260,IFERROR(-PMT(Y266,Y259,X265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",Z261+Z258,IF(AND(Z$2<=$C264,$C261-COUNTIF($E258:Y258,\"<0\")<>0),IF(Z$2<$C260,(-PMT(Z266,Z259,Y265)),IF(Z$2>=$C260,IFERROR(-PMT(Z266,Z259,Y265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AA261+AA258,IF(AND(AA$2<=$C264,$C261-COUNTIF($E258:Z258,\"<0\")<>0),IF(AA$2<$C260,(-PMT(AA266,AA259,Z265)),IF(AA$2>=$C260,IFERROR(-PMT(AA266,AA259,Z265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AB261+AB258,IF(AND(AB$2<=$C264,$C261-COUNTIF($E258:AA258,\"<0\")<>0),IF(AB$2<$C260,(-PMT(AB266,AB259,AA265)),IF(AB$2>=$C260,IFERROR(-PMT(AB266,AB259,AA265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AC261+AC258,IF(AND(AC$2<=$C264,$C261-COUNTIF($E258:AB258,\"<0\")<>0),IF(AC$2<$C260,(-PMT(AC266,AC259,AB265)),IF(AC$2>=$C260,IFERROR(-PMT(AC266,AC259,AB265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AD261+AD258,IF(AND(AD$2<=$C264,$C261-COUNTIF($E258:AC258,\"<0\")<>0),IF(AD$2<$C260,(-PMT(AD266,AD259,AC265)),IF(AD$2>=$C260,IFERROR(-PMT(AD266,AD259,AC265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AE261+AE258,IF(AND(AE$2<=$C264,$C261-COUNTIF($E258:AD258,\"<0\")<>0),IF(AE$2<$C260,(-PMT(AE266,AE259,AD265)),IF(AE$2>=$C260,IFERROR(-PMT(AE266,AE259,AD265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AF261+AF258,IF(AND(AF$2<=$C264,$C261-COUNTIF($E258:AE258,\"<0\")<>0),IF(AF$2<$C260,(-PMT(AF266,AF259,AE265)),IF(AF$2>=$C260,IFERROR(-PMT(AF266,AF259,AE265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AG261+AG258,IF(AND(AG$2<=$C264,$C261-COUNTIF($E258:AF258,\"<0\")<>0),IF(AG$2<$C260,(-PMT(AG266,AG259,AF265)),IF(AG$2>=$C260,IFERROR(-PMT(AG266,AG259,AF265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AH261+AH258,IF(AND(AH$2<=$C264,$C261-COUNTIF($E258:AG258,\"<0\")<>0),IF(AH$2<$C260,(-PMT(AH266,AH259,AG265)),IF(AH$2>=$C260,IFERROR(-PMT(AH266,AH259,AG265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AI261+AI258,IF(AND(AI$2<=$C264,$C261-COUNTIF($E258:AH258,\"<0\")<>0),IF(AI$2<$C260,(-PMT(AI266,AI259,AH265)),IF(AI$2>=$C260,IFERROR(-PMT(AI266,AI259,AH265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AJ261+AJ258,IF(AND(AJ$2<=$C264,$C261-COUNTIF($E258:AI258,\"<0\")<>0),IF(AJ$2<$C260,(-PMT(AJ266,AJ259,AI265)),IF(AJ$2>=$C260,IFERROR(-PMT(AJ266,AJ259,AI265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AK261+AK258,IF(AND(AK$2<=$C264,$C261-COUNTIF($E258:AJ258,\"<0\")<>0),IF(AK$2<$C260,(-PMT(AK266,AK259,AJ265)),IF(AK$2>=$C260,IFERROR(-PMT(AK266,AK259,AJ265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AL261+AL258,IF(AND(AL$2<=$C264,$C261-COUNTIF($E258:AK258,\"<0\")<>0),IF(AL$2<$C260,(-PMT(AL266,AL259,AK265)),IF(AL$2>=$C260,IFERROR(-PMT(AL266,AL259,AK265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AM261+AM258,IF(AND(AM$2<=$C264,$C261-COUNTIF($E258:AL258,\"<0\")<>0),IF(AM$2<$C260,(-PMT(AM266,AM259,AL265)),IF(AM$2>=$C260,IFERROR(-PMT(AM266,AM259,AL265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AN261+AN258,IF(AND(AN$2<=$C264,$C261-COUNTIF($E258:AM258,\"<0\")<>0),IF(AN$2<$C260,(-PMT(AN266,AN259,AM265)),IF(AN$2>=$C260,IFERROR(-PMT(AN266,AN259,AM265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AO261+AO258,IF(AND(AO$2<=$C264,$C261-COUNTIF($E258:AN258,\"<0\")<>0),IF(AO$2<$C260,(-PMT(AO266,AO259,AN265)),IF(AO$2>=$C260,IFERROR(-PMT(AO266,AO259,AN265),0),0)),0))","v":0}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1405))","v":0},null,0,{"$f":"IF($C255=\"sac\",IF(AND(F$2>=$C260,F$2<=$C264,F259<>0),E265/F259,0),IF(F$2>=$C260,F257,0))","v":0},{"$f":"IF($C255=\"sac\",IF(AND(G$2>=$C260,G$2<=$C264,G259<>0),F265/G259,0),IF(G$2>=$C260,G257,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1406))","v":0},null,null,{"$f":"MAX(($C261-COUNTIF($E258:E258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:F258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:G258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:H258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:I258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:J258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:K258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:L258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:M258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:N258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:O258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:P258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:Q258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:R258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:S258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:T258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:U258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:V258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:W258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:X258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:Y258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:Z258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AA258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AB258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AC258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AD258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AE258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AF258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AG258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AH258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AI258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AJ258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AK258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AL258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AM258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AN258,\">0\")),0)","v":12}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1407))","v":10},null,null,{"$f":"F264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C264-C260,0)+1","v":12},null,null,{"$f":"IF(F$2>=$C259,F260,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1408))","v":"TLP"},null,null,{"$f":"IF(F261=0,F260,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1409))","v":4.1799999999999997E-2},null,{"$f":"E265","v":0},{"$f":"E265+F264-F261+F256-F258","v":0},{"$f":"F265+G264-G261+G256-G258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1412))","v":21},null,null,{"$f":"AVERAGE(E263,E263+F256-F258)*F266","v":0},{"$f":"AVERAGE(F263,F263+G256-G258)*G266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Devedor",null,null,0,{"$f":"E265+F256-F258+F262","v":0},{"$f":"F265+G256-G258+G262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de Juros",null,null,null,{"$f":"(1+SUMIFS(F$423:F$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(F$1)),1)-1","v":3.2212054396897782E-2},{"$f":"(1+SUMIFS(G$423:G$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(G$1)),1)-1","v":2.8383647543747781E-2},{"$f":"(1+SUMIFS(H$423:H$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(H$1)),1)-1","v":3.1664117901643474E-2},{"$f":"(1+SUMIFS(I$423:I$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(I$1)),1)-1","v":3.3821419109036466E-2},{"$f":"(1+SUMIFS(J$423:J$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(J$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(K$423:K$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(K$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(L$423:L$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(L$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(M$423:M$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(M$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(N$423:N$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(N$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(O$423:O$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(O$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(P$423:P$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(P$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(Q$423:Q$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Q$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(R$423:R$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(R$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(S$423:S$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(S$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(T$423:T$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(T$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(U$423:U$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(U$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(V$423:V$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(V$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(W$423:W$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(W$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(X$423:X$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(X$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(Y$423:Y$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Y$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(Z$423:Z$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Z$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AA$423:AA$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AA$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AB$423:AB$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AB$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AC$423:AC$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AC$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AD$423:AD$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AD$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AE$423:AE$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AE$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AF$423:AF$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AF$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AG$423:AG$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AG$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AH$423:AH$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AH$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AI$423:AI$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AI$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AJ$423:AJ$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AJ$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AK$423:AK$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AK$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AL$423:AL$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AL$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AM$423:AM$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AM$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AN$423:AN$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AN$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AO$423:AO$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AO$1)),1)-1","v":4.1800000000000059E-2}]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1410))","v":0},null,null,{"$f":"$C267*F256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F256:AN256)","v":0},null,null,{"$f":"IF(F$2=$C256,$C268,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1413))","v":3},null,null,{"$f":"IF(G257=0,0,IFERROR(AVERAGE(F258+F261,G258+G261)/(12/$C269),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1419))","v":"BNB3"}]
[{"$f":"SUM(F272:AN272)","v":0},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1420))","v":"SAC"},null,null,{"$f":"-IF(AND(F$2>=$C273,F$2<=$C274),F$223,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUM(F273:AN273)","v":0},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1421))","v":10},null,null,{"$f":"F272*$C275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1422))","v":13},null,null,{"$f":"IF($C272=\"SAC\",F278+F275,IF(AND(F$2<=$C281,$C278-COUNTIF($E275:E275,\"<0\")<>0),IF(F$2<$C277,(-PMT(F283,F276,E282)),IF(F$2>=$C277,IFERROR(-PMT(F283,F276,E282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",G278+G275,IF(AND(G$2<=$C281,$C278-COUNTIF($E275:F275,\"<0\")<>0),IF(G$2<$C277,(-PMT(G283,G276,F282)),IF(G$2>=$C277,IFERROR(-PMT(G283,G276,F282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",H278+H275,IF(AND(H$2<=$C281,$C278-COUNTIF($E275:G275,\"<0\")<>0),IF(H$2<$C277,(-PMT(H283,H276,G282)),IF(H$2>=$C277,IFERROR(-PMT(H283,H276,G282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",I278+I275,IF(AND(I$2<=$C281,$C278-COUNTIF($E275:H275,\"<0\")<>0),IF(I$2<$C277,(-PMT(I283,I276,H282)),IF(I$2>=$C277,IFERROR(-PMT(I283,I276,H282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",J278+J275,IF(AND(J$2<=$C281,$C278-COUNTIF($E275:I275,\"<0\")<>0),IF(J$2<$C277,(-PMT(J283,J276,I282)),IF(J$2>=$C277,IFERROR(-PMT(J283,J276,I282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",K278+K275,IF(AND(K$2<=$C281,$C278-COUNTIF($E275:J275,\"<0\")<>0),IF(K$2<$C277,(-PMT(K283,K276,J282)),IF(K$2>=$C277,IFERROR(-PMT(K283,K276,J282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",L278+L275,IF(AND(L$2<=$C281,$C278-COUNTIF($E275:K275,\"<0\")<>0),IF(L$2<$C277,(-PMT(L283,L276,K282)),IF(L$2>=$C277,IFERROR(-PMT(L283,L276,K282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",M278+M275,IF(AND(M$2<=$C281,$C278-COUNTIF($E275:L275,\"<0\")<>0),IF(M$2<$C277,(-PMT(M283,M276,L282)),IF(M$2>=$C277,IFERROR(-PMT(M283,M276,L282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",N278+N275,IF(AND(N$2<=$C281,$C278-COUNTIF($E275:M275,\"<0\")<>0),IF(N$2<$C277,(-PMT(N283,N276,M282)),IF(N$2>=$C277,IFERROR(-PMT(N283,N276,M282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",O278+O275,IF(AND(O$2<=$C281,$C278-COUNTIF($E275:N275,\"<0\")<>0),IF(O$2<$C277,(-PMT(O283,O276,N282)),IF(O$2>=$C277,IFERROR(-PMT(O283,O276,N282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",P278+P275,IF(AND(P$2<=$C281,$C278-COUNTIF($E275:O275,\"<0\")<>0),IF(P$2<$C277,(-PMT(P283,P276,O282)),IF(P$2>=$C277,IFERROR(-PMT(P283,P276,O282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",Q278+Q275,IF(AND(Q$2<=$C281,$C278-COUNTIF($E275:P275,\"<0\")<>0),IF(Q$2<$C277,(-PMT(Q283,Q276,P282)),IF(Q$2>=$C277,IFERROR(-PMT(Q283,Q276,P282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",R278+R275,IF(AND(R$2<=$C281,$C278-COUNTIF($E275:Q275,\"<0\")<>0),IF(R$2<$C277,(-PMT(R283,R276,Q282)),IF(R$2>=$C277,IFERROR(-PMT(R283,R276,Q282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",S278+S275,IF(AND(S$2<=$C281,$C278-COUNTIF($E275:R275,\"<0\")<>0),IF(S$2<$C277,(-PMT(S283,S276,R282)),IF(S$2>=$C277,IFERROR(-PMT(S283,S276,R282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",T278+T275,IF(AND(T$2<=$C281,$C278-COUNTIF($E275:S275,\"<0\")<>0),IF(T$2<$C277,(-PMT(T283,T276,S282)),IF(T$2>=$C277,IFERROR(-PMT(T283,T276,S282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",U278+U275,IF(AND(U$2<=$C281,$C278-COUNTIF($E275:T275,\"<0\")<>0),IF(U$2<$C277,(-PMT(U283,U276,T282)),IF(U$2>=$C277,IFERROR(-PMT(U283,U276,T282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",V278+V275,IF(AND(V$2<=$C281,$C278-COUNTIF($E275:U275,\"<0\")<>0),IF(V$2<$C277,(-PMT(V283,V276,U282)),IF(V$2>=$C277,IFERROR(-PMT(V283,V276,U282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",W278+W275,IF(AND(W$2<=$C281,$C278-COUNTIF($E275:V275,\"<0\")<>0),IF(W$2<$C277,(-PMT(W283,W276,V282)),IF(W$2>=$C277,IFERROR(-PMT(W283,W276,V282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",X278+X275,IF(AND(X$2<=$C281,$C278-COUNTIF($E275:W275,\"<0\")<>0),IF(X$2<$C277,(-PMT(X283,X276,W282)),IF(X$2>=$C277,IFERROR(-PMT(X283,X276,W282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",Y278+Y275,IF(AND(Y$2<=$C281,$C278-COUNTIF($E275:X275,\"<0\")<>0),IF(Y$2<$C277,(-PMT(Y283,Y276,X282)),IF(Y$2>=$C277,IFERROR(-PMT(Y283,Y276,X282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",Z278+Z275,IF(AND(Z$2<=$C281,$C278-COUNTIF($E275:Y275,\"<0\")<>0),IF(Z$2<$C277,(-PMT(Z283,Z276,Y282)),IF(Z$2>=$C277,IFERROR(-PMT(Z283,Z276,Y282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AA278+AA275,IF(AND(AA$2<=$C281,$C278-COUNTIF($E275:Z275,\"<0\")<>0),IF(AA$2<$C277,(-PMT(AA283,AA276,Z282)),IF(AA$2>=$C277,IFERROR(-PMT(AA283,AA276,Z282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AB278+AB275,IF(AND(AB$2<=$C281,$C278-COUNTIF($E275:AA275,\"<0\")<>0),IF(AB$2<$C277,(-PMT(AB283,AB276,AA282)),IF(AB$2>=$C277,IFERROR(-PMT(AB283,AB276,AA282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AC278+AC275,IF(AND(AC$2<=$C281,$C278-COUNTIF($E275:AB275,\"<0\")<>0),IF(AC$2<$C277,(-PMT(AC283,AC276,AB282)),IF(AC$2>=$C277,IFERROR(-PMT(AC283,AC276,AB282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AD278+AD275,IF(AND(AD$2<=$C281,$C278-COUNTIF($E275:AC275,\"<0\")<>0),IF(AD$2<$C277,(-PMT(AD283,AD276,AC282)),IF(AD$2>=$C277,IFERROR(-PMT(AD283,AD276,AC282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AE278+AE275,IF(AND(AE$2<=$C281,$C278-COUNTIF($E275:AD275,\"<0\")<>0),IF(AE$2<$C277,(-PMT(AE283,AE276,AD282)),IF(AE$2>=$C277,IFERROR(-PMT(AE283,AE276,AD282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AF278+AF275,IF(AND(AF$2<=$C281,$C278-COUNTIF($E275:AE275,\"<0\")<>0),IF(AF$2<$C277,(-PMT(AF283,AF276,AE282)),IF(AF$2>=$C277,IFERROR(-PMT(AF283,AF276,AE282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AG278+AG275,IF(AND(AG$2<=$C281,$C278-COUNTIF($E275:AF275,\"<0\")<>0),IF(AG$2<$C277,(-PMT(AG283,AG276,AF282)),IF(AG$2>=$C277,IFERROR(-PMT(AG283,AG276,AF282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AH278+AH275,IF(AND(AH$2<=$C281,$C278-COUNTIF($E275:AG275,\"<0\")<>0),IF(AH$2<$C277,(-PMT(AH283,AH276,AG282)),IF(AH$2>=$C277,IFERROR(-PMT(AH283,AH276,AG282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AI278+AI275,IF(AND(AI$2<=$C281,$C278-COUNTIF($E275:AH275,\"<0\")<>0),IF(AI$2<$C277,(-PMT(AI283,AI276,AH282)),IF(AI$2>=$C277,IFERROR(-PMT(AI283,AI276,AH282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AJ278+AJ275,IF(AND(AJ$2<=$C281,$C278-COUNTIF($E275:AI275,\"<0\")<>0),IF(AJ$2<$C277,(-PMT(AJ283,AJ276,AI282)),IF(AJ$2>=$C277,IFERROR(-PMT(AJ283,AJ276,AI282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AK278+AK275,IF(AND(AK$2<=$C281,$C278-COUNTIF($E275:AJ275,\"<0\")<>0),IF(AK$2<$C277,(-PMT(AK283,AK276,AJ282)),IF(AK$2>=$C277,IFERROR(-PMT(AK283,AK276,AJ282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AL278+AL275,IF(AND(AL$2<=$C281,$C278-COUNTIF($E275:AK275,\"<0\")<>0),IF(AL$2<$C277,(-PMT(AL283,AL276,AK282)),IF(AL$2>=$C277,IFERROR(-PMT(AL283,AL276,AK282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AM278+AM275,IF(AND(AM$2<=$C281,$C278-COUNTIF($E275:AL275,\"<0\")<>0),IF(AM$2<$C277,(-PMT(AM283,AM276,AL282)),IF(AM$2>=$C277,IFERROR(-PMT(AM283,AM276,AL282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AN278+AN275,IF(AND(AN$2<=$C281,$C278-COUNTIF($E275:AM275,\"<0\")<>0),IF(AN$2<$C277,(-PMT(AN283,AN276,AM282)),IF(AN$2>=$C277,IFERROR(-PMT(AN283,AN276,AM282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AO278+AO275,IF(AND(AO$2<=$C281,$C278-COUNTIF($E275:AN275,\"<0\")<>0),IF(AO$2<$C277,(-PMT(AO283,AO276,AN282)),IF(AO$2>=$C277,IFERROR(-PMT(AO283,AO276,AN282),0),0)),0))","v":0}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1423))","v":0},null,0,{"$f":"IF($C272=\"sac\",IF(AND(F$2>=$C277,F$2<=$C281,F276<>0),E282/F276,0),IF(F$2>=$C277,F274,0))","v":0},{"$f":"IF($C272=\"sac\",IF(AND(G$2>=$C277,G$2<=$C281,G276<>0),F282/G276,0),IF(G$2>=$C277,G274,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1424))","v":0},null,null,{"$f":"MAX(($C278-COUNTIF($E275:E275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:F275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:G275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:H275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:I275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:J275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:K275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:L275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:M275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:N275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:O275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:P275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:Q275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:R275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:S275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:T275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:U275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:V275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:W275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:X275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:Y275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:Z275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AA275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AB275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AC275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AD275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AE275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AF275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AG275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AH275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AI275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AJ275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AK275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AL275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AM275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AN275,\">0\")),0)","v":12}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1425))","v":14},null,null,{"$f":"F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C281-C277,0)+1","v":12},null,null,{"$f":"IF(F$2>=$C276,F277,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1426))","v":"TLP"},null,null,{"$f":"IF(F278=0,F277,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1427))","v":4.1799999999999997E-2},null,{"$f":"E282","v":0},{"$f":"E282+F281-F278+F273-F275","v":0},{"$f":"F282+G281-G278+G273-G275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1430))","v":25},null,null,{"$f":"AVERAGE(E280,E280+F273-F275)*F283","v":0},{"$f":"AVERAGE(F280,F280+G273-G275)*G283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Devedor",null,null,0,{"$f":"E282+F273-F275+F279","v":0},{"$f":"F282+G273-G275+G279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de Juros",null,null,null,{"$f":"(1+SUMIFS(F$423:F$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(F$1)),1)-1","v":3.2212054396897782E-2},{"$f":"(1+SUMIFS(G$423:G$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(G$1)),1)-1","v":2.8383647543747781E-2},{"$f":"(1+SUMIFS(H$423:H$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(H$1)),1)-1","v":3.1664117901643474E-2},{"$f":"(1+SUMIFS(I$423:I$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(I$1)),1)-1","v":3.3821419109036466E-2},{"$f":"(1+SUMIFS(J$423:J$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(J$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(K$423:K$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(K$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(L$423:L$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(L$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(M$423:M$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(M$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(N$423:N$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(N$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(O$423:O$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(O$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(P$423:P$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(P$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(Q$423:Q$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Q$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(R$423:R$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(R$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(S$423:S$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(S$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(T$423:T$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(T$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(U$423:U$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(U$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(V$423:V$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(V$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(W$423:W$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(W$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(X$423:X$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(X$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(Y$423:Y$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Y$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(Z$423:Z$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Z$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AA$423:AA$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AA$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AB$423:AB$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AB$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AC$423:AC$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AC$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AD$423:AD$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AD$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AE$423:AE$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AE$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AF$423:AF$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AF$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AG$423:AG$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AG$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AH$423:AH$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AH$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AI$423:AI$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AI$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AJ$423:AJ$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AJ$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AK$423:AK$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AK$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AL$423:AL$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AL$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AM$423:AM$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AM$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AN$423:AN$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AN$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AO$423:AO$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AO$1)),1)-1","v":4.1800000000000059E-2}]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1428))","v":0},null,null,{"$f":"$C284*F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F273:AN273)","v":0},null,null,{"$f":"IF(F$2=$C273,$C285,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1431))","v":3},null,null,{"$f":"IF(G274=0,0,IFERROR(AVERAGE(F275+F278,G275+G278)/(12/$C286),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1437))","v":"BNDES1"}]
[{"$f":"SUM(F289:AN289)","v":0},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1438))","v":"SAC"},null,null,{"$f":"IF(F$2=$C290,-SUM($F$223:F223),IF(AND(F$2>$C290,F$2<=$C291),-F$223,0))","v":0},{"$f":"IF(G$2=$C290,-SUM($F$223:G223),IF(AND(G$2>$C290,G$2<=$C291),-G$223,0))","v":0},{"$f":"IF(H$2=$C290,-SUM($F$223:H223),IF(AND(H$2>$C290,H$2<=$C291),-H$223,0))","v":0},{"$f":"IF(I$2=$C290,-SUM($F$223:I223),IF(AND(I$2>$C290,I$2<=$C291),-I$223,0))","v":0},{"$f":"IF(J$2=$C290,-SUM($F$223:J223),IF(AND(J$2>$C290,J$2<=$C291),-J$223,0))","v":0},{"$f":"IF(K$2=$C290,-SUM($F$223:K223),IF(AND(K$2>$C290,K$2<=$C291),-K$223,0))","v":0},{"$f":"IF(L$2=$C290,-SUM($F$223:L223),IF(AND(L$2>$C290,L$2<=$C291),-L$223,0))","v":0},{"$f":"IF(M$2=$C290,-SUM($F$223:M223),IF(AND(M$2>$C290,M$2<=$C291),-M$223,0))","v":0},{"$f":"IF(N$2=$C290,-SUM($F$223:N223),IF(AND(N$2>$C290,N$2<=$C291),-N$223,0))","v":0},{"$f":"IF(O$2=$C290,-SUM($F$223:O223),IF(AND(O$2>$C290,O$2<=$C291),-O$223,0))","v":0},{"$f":"IF(P$2=$C290,-SUM($F$223:P223),IF(AND(P$2>$C290,P$2<=$C291),-P$223,0))","v":0},{"$f":"IF(Q$2=$C290,-SUM($F$223:Q223),IF(AND(Q$2>$C290,Q$2<=$C291),-Q$223,0))","v":0},{"$f":"IF(R$2=$C290,-SUM($F$223:R223),IF(AND(R$2>$C290,R$2<=$C291),-R$223,0))","v":0},{"$f":"IF(S$2=$C290,-SUM($F$223:S223),IF(AND(S$2>$C290,S$2<=$C291),-S$223,0))","v":0},{"$f":"IF(T$2=$C290,-SUM($F$223:T223),IF(AND(T$2>$C290,T$2<=$C291),-T$223,0))","v":0},{"$f":"IF(U$2=$C290,-SUM($F$223:U223),IF(AND(U$2>$C290,U$2<=$C291),-U$223,0))","v":0},{"$f":"IF(V$2=$C290,-SUM($F$223:V223),IF(AND(V$2>$C290,V$2<=$C291),-V$223,0))","v":0},{"$f":"IF(W$2=$C290,-SUM($F$223:W223),IF(AND(W$2>$C290,W$2<=$C291),-W$223,0))","v":0},{"$f":"IF(X$2=$C290,-SUM($F$223:X223),IF(AND(X$2>$C290,X$2<=$C291),-X$223,0))","v":0},{"$f":"IF(Y$2=$C290,-SUM($F$223:Y223),IF(AND(Y$2>$C290,Y$2<=$C291),-Y$223,0))","v":0},{"$f":"IF(Z$2=$C290,-SUM($F$223:Z223),IF(AND(Z$2>$C290,Z$2<=$C291),-Z$223,0))","v":0},{"$f":"IF(AA$2=$C290,-SUM($F$223:AA223),IF(AND(AA$2>$C290,AA$2<=$C291),-AA$223,0))","v":0},{"$f":"IF(AB$2=$C290,-SUM($F$223:AB223),IF(AND(AB$2>$C290,AB$2<=$C291),-AB$223,0))","v":0},{"$f":"IF(AC$2=$C290,-SUM($F$223:AC223),IF(AND(AC$2>$C290,AC$2<=$C291),-AC$223,0))","v":0},{"$f":"IF(AD$2=$C290,-SUM($F$223:AD223),IF(AND(AD$2>$C290,AD$2<=$C291),-AD$223,0))","v":0},{"$f":"IF(AE$2=$C290,-SUM($F$223:AE223),IF(AND(AE$2>$C290,AE$2<=$C291),-AE$223,0))","v":0},{"$f":"IF(AF$2=$C290,-SUM($F$223:AF223),IF(AND(AF$2>$C290,AF$2<=$C291),-AF$223,0))","v":0},{"$f":"IF(AG$2=$C290,-SUM($F$223:AG223),IF(AND(AG$2>$C290,AG$2<=$C291),-AG$223,0))","v":0},{"$f":"IF(AH$2=$C290,-SUM($F$223:AH223),IF(AND(AH$2>$C290,AH$2<=$C291),-AH$223,0))","v":0},{"$f":"IF(AI$2=$C290,-SUM($F$223:AI223),IF(AND(AI$2>$C290,AI$2<=$C291),-AI$223,0))","v":0},{"$f":"IF(AJ$2=$C290,-SUM($F$223:AJ223),IF(AND(AJ$2>$C290,AJ$2<=$C291),-AJ$223,0))","v":0},{"$f":"IF(AK$2=$C290,-SUM($F$223:AK223),IF(AND(AK$2>$C290,AK$2<=$C291),-AK$223,0))","v":0},{"$f":"IF(AL$2=$C290,-SUM($F$223:AL223),IF(AND(AL$2>$C290,AL$2<=$C291),-AL$223,0))","v":0},{"$f":"IF(AM$2=$C290,-SUM($F$223:AM223),IF(AND(AM$2>$C290,AM$2<=$C291),-AM$223,0))","v":0},{"$f":"IF(AN$2=$C290,-SUM($F$223:AN223),IF(AND(AN$2>$C290,AN$2<=$C291),-AN$223,0))","v":0},{"$f":"IF(AO$2=$C290,-SUM($F$223:AO223),IF(AND(AO$2>$C290,AO$2<=$C291),-AO$223,0))","v":0}]
[{"$f":"SUM(F290:AN290)","v":0},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1439))","v":2},null,null,{"$f":"F289*$C292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1440))","v":5},null,null,{"$f":"IF($C289=\"SAC\",F295+F292,IF(AND(F$2<=$C298,$C295-COUNTIF($E292:E292,\"<0\")<>0),IF(F$2<$C294,(-PMT(F300,F293,E299)),IF(F$2>=$C294,IFERROR(-PMT(F300,F293,E299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",G295+G292,IF(AND(G$2<=$C298,$C295-COUNTIF($E292:F292,\"<0\")<>0),IF(G$2<$C294,(-PMT(G300,G293,F299)),IF(G$2>=$C294,IFERROR(-PMT(G300,G293,F299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",H295+H292,IF(AND(H$2<=$C298,$C295-COUNTIF($E292:G292,\"<0\")<>0),IF(H$2<$C294,(-PMT(H300,H293,G299)),IF(H$2>=$C294,IFERROR(-PMT(H300,H293,G299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",I295+I292,IF(AND(I$2<=$C298,$C295-COUNTIF($E292:H292,\"<0\")<>0),IF(I$2<$C294,(-PMT(I300,I293,H299)),IF(I$2>=$C294,IFERROR(-PMT(I300,I293,H299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",J295+J292,IF(AND(J$2<=$C298,$C295-COUNTIF($E292:I292,\"<0\")<>0),IF(J$2<$C294,(-PMT(J300,J293,I299)),IF(J$2>=$C294,IFERROR(-PMT(J300,J293,I299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",K295+K292,IF(AND(K$2<=$C298,$C295-COUNTIF($E292:J292,\"<0\")<>0),IF(K$2<$C294,(-PMT(K300,K293,J299)),IF(K$2>=$C294,IFERROR(-PMT(K300,K293,J299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",L295+L292,IF(AND(L$2<=$C298,$C295-COUNTIF($E292:K292,\"<0\")<>0),IF(L$2<$C294,(-PMT(L300,L293,K299)),IF(L$2>=$C294,IFERROR(-PMT(L300,L293,K299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",M295+M292,IF(AND(M$2<=$C298,$C295-COUNTIF($E292:L292,\"<0\")<>0),IF(M$2<$C294,(-PMT(M300,M293,L299)),IF(M$2>=$C294,IFERROR(-PMT(M300,M293,L299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",N295+N292,IF(AND(N$2<=$C298,$C295-COUNTIF($E292:M292,\"<0\")<>0),IF(N$2<$C294,(-PMT(N300,N293,M299)),IF(N$2>=$C294,IFERROR(-PMT(N300,N293,M299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",O295+O292,IF(AND(O$2<=$C298,$C295-COUNTIF($E292:N292,\"<0\")<>0),IF(O$2<$C294,(-PMT(O300,O293,N299)),IF(O$2>=$C294,IFERROR(-PMT(O300,O293,N299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",P295+P292,IF(AND(P$2<=$C298,$C295-COUNTIF($E292:O292,\"<0\")<>0),IF(P$2<$C294,(-PMT(P300,P293,O299)),IF(P$2>=$C294,IFERROR(-PMT(P300,P293,O299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",Q295+Q292,IF(AND(Q$2<=$C298,$C295-COUNTIF($E292:P292,\"<0\")<>0),IF(Q$2<$C294,(-PMT(Q300,Q293,P299)),IF(Q$2>=$C294,IFERROR(-PMT(Q300,Q293,P299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",R295+R292,IF(AND(R$2<=$C298,$C295-COUNTIF($E292:Q292,\"<0\")<>0),IF(R$2<$C294,(-PMT(R300,R293,Q299)),IF(R$2>=$C294,IFERROR(-PMT(R300,R293,Q299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",S295+S292,IF(AND(S$2<=$C298,$C295-COUNTIF($E292:R292,\"<0\")<>0),IF(S$2<$C294,(-PMT(S300,S293,R299)),IF(S$2>=$C294,IFERROR(-PMT(S300,S293,R299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",T295+T292,IF(AND(T$2<=$C298,$C295-COUNTIF($E292:S292,\"<0\")<>0),IF(T$2<$C294,(-PMT(T300,T293,S299)),IF(T$2>=$C294,IFERROR(-PMT(T300,T293,S299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",U295+U292,IF(AND(U$2<=$C298,$C295-COUNTIF($E292:T292,\"<0\")<>0),IF(U$2<$C294,(-PMT(U300,U293,T299)),IF(U$2>=$C294,IFERROR(-PMT(U300,U293,T299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",V295+V292,IF(AND(V$2<=$C298,$C295-COUNTIF($E292:U292,\"<0\")<>0),IF(V$2<$C294,(-PMT(V300,V293,U299)),IF(V$2>=$C294,IFERROR(-PMT(V300,V293,U299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",W295+W292,IF(AND(W$2<=$C298,$C295-COUNTIF($E292:V292,\"<0\")<>0),IF(W$2<$C294,(-PMT(W300,W293,V299)),IF(W$2>=$C294,IFERROR(-PMT(W300,W293,V299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",X295+X292,IF(AND(X$2<=$C298,$C295-COUNTIF($E292:W292,\"<0\")<>0),IF(X$2<$C294,(-PMT(X300,X293,W299)),IF(X$2>=$C294,IFERROR(-PMT(X300,X293,W299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",Y295+Y292,IF(AND(Y$2<=$C298,$C295-COUNTIF($E292:X292,\"<0\")<>0),IF(Y$2<$C294,(-PMT(Y300,Y293,X299)),IF(Y$2>=$C294,IFERROR(-PMT(Y300,Y293,X299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",Z295+Z292,IF(AND(Z$2<=$C298,$C295-COUNTIF($E292:Y292,\"<0\")<>0),IF(Z$2<$C294,(-PMT(Z300,Z293,Y299)),IF(Z$2>=$C294,IFERROR(-PMT(Z300,Z293,Y299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AA295+AA292,IF(AND(AA$2<=$C298,$C295-COUNTIF($E292:Z292,\"<0\")<>0),IF(AA$2<$C294,(-PMT(AA300,AA293,Z299)),IF(AA$2>=$C294,IFERROR(-PMT(AA300,AA293,Z299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AB295+AB292,IF(AND(AB$2<=$C298,$C295-COUNTIF($E292:AA292,\"<0\")<>0),IF(AB$2<$C294,(-PMT(AB300,AB293,AA299)),IF(AB$2>=$C294,IFERROR(-PMT(AB300,AB293,AA299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AC295+AC292,IF(AND(AC$2<=$C298,$C295-COUNTIF($E292:AB292,\"<0\")<>0),IF(AC$2<$C294,(-PMT(AC300,AC293,AB299)),IF(AC$2>=$C294,IFERROR(-PMT(AC300,AC293,AB299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AD295+AD292,IF(AND(AD$2<=$C298,$C295-COUNTIF($E292:AC292,\"<0\")<>0),IF(AD$2<$C294,(-PMT(AD300,AD293,AC299)),IF(AD$2>=$C294,IFERROR(-PMT(AD300,AD293,AC299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AE295+AE292,IF(AND(AE$2<=$C298,$C295-COUNTIF($E292:AD292,\"<0\")<>0),IF(AE$2<$C294,(-PMT(AE300,AE293,AD299)),IF(AE$2>=$C294,IFERROR(-PMT(AE300,AE293,AD299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AF295+AF292,IF(AND(AF$2<=$C298,$C295-COUNTIF($E292:AE292,\"<0\")<>0),IF(AF$2<$C294,(-PMT(AF300,AF293,AE299)),IF(AF$2>=$C294,IFERROR(-PMT(AF300,AF293,AE299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AG295+AG292,IF(AND(AG$2<=$C298,$C295-COUNTIF($E292:AF292,\"<0\")<>0),IF(AG$2<$C294,(-PMT(AG300,AG293,AF299)),IF(AG$2>=$C294,IFERROR(-PMT(AG300,AG293,AF299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AH295+AH292,IF(AND(AH$2<=$C298,$C295-COUNTIF($E292:AG292,\"<0\")<>0),IF(AH$2<$C294,(-PMT(AH300,AH293,AG299)),IF(AH$2>=$C294,IFERROR(-PMT(AH300,AH293,AG299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AI295+AI292,IF(AND(AI$2<=$C298,$C295-COUNTIF($E292:AH292,\"<0\")<>0),IF(AI$2<$C294,(-PMT(AI300,AI293,AH299)),IF(AI$2>=$C294,IFERROR(-PMT(AI300,AI293,AH299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AJ295+AJ292,IF(AND(AJ$2<=$C298,$C295-COUNTIF($E292:AI292,\"<0\")<>0),IF(AJ$2<$C294,(-PMT(AJ300,AJ293,AI299)),IF(AJ$2>=$C294,IFERROR(-PMT(AJ300,AJ293,AI299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AK295+AK292,IF(AND(AK$2<=$C298,$C295-COUNTIF($E292:AJ292,\"<0\")<>0),IF(AK$2<$C294,(-PMT(AK300,AK293,AJ299)),IF(AK$2>=$C294,IFERROR(-PMT(AK300,AK293,AJ299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AL295+AL292,IF(AND(AL$2<=$C298,$C295-COUNTIF($E292:AK292,\"<0\")<>0),IF(AL$2<$C294,(-PMT(AL300,AL293,AK299)),IF(AL$2>=$C294,IFERROR(-PMT(AL300,AL293,AK299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AM295+AM292,IF(AND(AM$2<=$C298,$C295-COUNTIF($E292:AL292,\"<0\")<>0),IF(AM$2<$C294,(-PMT(AM300,AM293,AL299)),IF(AM$2>=$C294,IFERROR(-PMT(AM300,AM293,AL299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AN295+AN292,IF(AND(AN$2<=$C298,$C295-COUNTIF($E292:AM292,\"<0\")<>0),IF(AN$2<$C294,(-PMT(AN300,AN293,AM299)),IF(AN$2>=$C294,IFERROR(-PMT(AN300,AN293,AM299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AO295+AO292,IF(AND(AO$2<=$C298,$C295-COUNTIF($E292:AN292,\"<0\")<>0),IF(AO$2<$C294,(-PMT(AO300,AO293,AN299)),IF(AO$2>=$C294,IFERROR(-PMT(AO300,AO293,AN299),0),0)),0))","v":0}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1441))","v":0},null,0,{"$f":"IF($C289=\"sac\",IF(AND(F$2>=$C294,F$2<=$C298,F293<>0),E299/F293,0),IF(F$2>=$C294,F291,0))","v":0},{"$f":"IF($C289=\"sac\",IF(AND(G$2>=$C294,G$2<=$C298,G293<>0),F299/G293,0),IF(G$2>=$C294,G291,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1442))","v":0},null,null,{"$f":"MAX(($C295-COUNTIF($E292:E292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:F292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:G292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:H292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:I292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:J292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:K292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:L292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:M292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:N292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:O292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:P292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:Q292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:R292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:S292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:T292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:U292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:V292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:W292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:X292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:Y292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:Z292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AA292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AB292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AC292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AD292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AE292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AF292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AG292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AH292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AI292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AJ292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AK292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AL292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AM292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AN292,\">0\")),0)","v":20}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1443))","v":6},null,null,{"$f":"F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C298-C294,0)+1","v":20},null,null,{"$f":"IF(F$2>=$C293,F294,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1444))","v":"IPCA"},null,null,{"$f":"IF(F295=0,F294,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1445))","v":6.7699999999999996E-2},null,{"$f":"E299","v":0},{"$f":"E299+F298-F295+F290-F292","v":0},{"$f":"F299+G298-G295+G290-G292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1448))","v":25},null,null,{"$f":"AVERAGE(E297,E297+F290-F292)*F300","v":0},{"$f":"AVERAGE(F297,F297+G290-G292)*G300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Devedor",null,null,null,{"$f":"E299+F290-F292+F296","v":0},{"$f":"F299+G290-G292+G296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de Juros",null,null,null,{"$f":"$C297","v":6.7699999999999996E-2},{"$f":"$C297","v":6.7699999999999996E-2},6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1446))","v":0},null,null,{"$f":"$C301*F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F290:AN290)","v":0},null,null,{"$f":"IF(F$2=$C290,$C302,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1449))","v":3},null,null,{"$f":"IF(G291=0,0,IFERROR(AVERAGE(F292+F295,G292+G295)/(12/$C303),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1455))","v":"BNDES2"}]
[{"$f":"SUM(F306:AN306)","v":0},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1456))","v":"SAC"},null,null,{"$f":"-IF(AND(F$2>=$C307,F$2<=$C308),F$223,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUM(F307:AN307)","v":0},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1457))","v":6},null,null,{"$f":"F306*$C309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1458))","v":9},null,null,{"$f":"IF($C306=\"SAC\",F312+F309,IF(AND(F$2<=$C315,$C312-COUNTIF($E309:E309,\"<0\")<>0),IF(F$2<$C311,(-PMT(F317,F310,E316)),IF(F$2>=$C311,IFERROR(-PMT(F317,F310,E316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",G312+G309,IF(AND(G$2<=$C315,$C312-COUNTIF($E309:F309,\"<0\")<>0),IF(G$2<$C311,(-PMT(G317,G310,F316)),IF(G$2>=$C311,IFERROR(-PMT(G317,G310,F316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",H312+H309,IF(AND(H$2<=$C315,$C312-COUNTIF($E309:G309,\"<0\")<>0),IF(H$2<$C311,(-PMT(H317,H310,G316)),IF(H$2>=$C311,IFERROR(-PMT(H317,H310,G316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",I312+I309,IF(AND(I$2<=$C315,$C312-COUNTIF($E309:H309,\"<0\")<>0),IF(I$2<$C311,(-PMT(I317,I310,H316)),IF(I$2>=$C311,IFERROR(-PMT(I317,I310,H316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",J312+J309,IF(AND(J$2<=$C315,$C312-COUNTIF($E309:I309,\"<0\")<>0),IF(J$2<$C311,(-PMT(J317,J310,I316)),IF(J$2>=$C311,IFERROR(-PMT(J317,J310,I316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",K312+K309,IF(AND(K$2<=$C315,$C312-COUNTIF($E309:J309,\"<0\")<>0),IF(K$2<$C311,(-PMT(K317,K310,J316)),IF(K$2>=$C311,IFERROR(-PMT(K317,K310,J316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",L312+L309,IF(AND(L$2<=$C315,$C312-COUNTIF($E309:K309,\"<0\")<>0),IF(L$2<$C311,(-PMT(L317,L310,K316)),IF(L$2>=$C311,IFERROR(-PMT(L317,L310,K316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",M312+M309,IF(AND(M$2<=$C315,$C312-COUNTIF($E309:L309,\"<0\")<>0),IF(M$2<$C311,(-PMT(M317,M310,L316)),IF(M$2>=$C311,IFERROR(-PMT(M317,M310,L316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",N312+N309,IF(AND(N$2<=$C315,$C312-COUNTIF($E309:M309,\"<0\")<>0),IF(N$2<$C311,(-PMT(N317,N310,M316)),IF(N$2>=$C311,IFERROR(-PMT(N317,N310,M316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",O312+O309,IF(AND(O$2<=$C315,$C312-COUNTIF($E309:N309,\"<0\")<>0),IF(O$2<$C311,(-PMT(O317,O310,N316)),IF(O$2>=$C311,IFERROR(-PMT(O317,O310,N316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",P312+P309,IF(AND(P$2<=$C315,$C312-COUNTIF($E309:O309,\"<0\")<>0),IF(P$2<$C311,(-PMT(P317,P310,O316)),IF(P$2>=$C311,IFERROR(-PMT(P317,P310,O316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",Q312+Q309,IF(AND(Q$2<=$C315,$C312-COUNTIF($E309:P309,\"<0\")<>0),IF(Q$2<$C311,(-PMT(Q317,Q310,P316)),IF(Q$2>=$C311,IFERROR(-PMT(Q317,Q310,P316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",R312+R309,IF(AND(R$2<=$C315,$C312-COUNTIF($E309:Q309,\"<0\")<>0),IF(R$2<$C311,(-PMT(R317,R310,Q316)),IF(R$2>=$C311,IFERROR(-PMT(R317,R310,Q316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",S312+S309,IF(AND(S$2<=$C315,$C312-COUNTIF($E309:R309,\"<0\")<>0),IF(S$2<$C311,(-PMT(S317,S310,R316)),IF(S$2>=$C311,IFERROR(-PMT(S317,S310,R316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",T312+T309,IF(AND(T$2<=$C315,$C312-COUNTIF($E309:S309,\"<0\")<>0),IF(T$2<$C311,(-PMT(T317,T310,S316)),IF(T$2>=$C311,IFERROR(-PMT(T317,T310,S316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",U312+U309,IF(AND(U$2<=$C315,$C312-COUNTIF($E309:T309,\"<0\")<>0),IF(U$2<$C311,(-PMT(U317,U310,T316)),IF(U$2>=$C311,IFERROR(-PMT(U317,U310,T316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",V312+V309,IF(AND(V$2<=$C315,$C312-COUNTIF($E309:U309,\"<0\")<>0),IF(V$2<$C311,(-PMT(V317,V310,U316)),IF(V$2>=$C311,IFERROR(-PMT(V317,V310,U316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",W312+W309,IF(AND(W$2<=$C315,$C312-COUNTIF($E309:V309,\"<0\")<>0),IF(W$2<$C311,(-PMT(W317,W310,V316)),IF(W$2>=$C311,IFERROR(-PMT(W317,W310,V316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",X312+X309,IF(AND(X$2<=$C315,$C312-COUNTIF($E309:W309,\"<0\")<>0),IF(X$2<$C311,(-PMT(X317,X310,W316)),IF(X$2>=$C311,IFERROR(-PMT(X317,X310,W316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",Y312+Y309,IF(AND(Y$2<=$C315,$C312-COUNTIF($E309:X309,\"<0\")<>0),IF(Y$2<$C311,(-PMT(Y317,Y310,X316)),IF(Y$2>=$C311,IFERROR(-PMT(Y317,Y310,X316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",Z312+Z309,IF(AND(Z$2<=$C315,$C312-COUNTIF($E309:Y309,\"<0\")<>0),IF(Z$2<$C311,(-PMT(Z317,Z310,Y316)),IF(Z$2>=$C311,IFERROR(-PMT(Z317,Z310,Y316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AA312+AA309,IF(AND(AA$2<=$C315,$C312-COUNTIF($E309:Z309,\"<0\")<>0),IF(AA$2<$C311,(-PMT(AA317,AA310,Z316)),IF(AA$2>=$C311,IFERROR(-PMT(AA317,AA310,Z316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AB312+AB309,IF(AND(AB$2<=$C315,$C312-COUNTIF($E309:AA309,\"<0\")<>0),IF(AB$2<$C311,(-PMT(AB317,AB310,AA316)),IF(AB$2>=$C311,IFERROR(-PMT(AB317,AB310,AA316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AC312+AC309,IF(AND(AC$2<=$C315,$C312-COUNTIF($E309:AB309,\"<0\")<>0),IF(AC$2<$C311,(-PMT(AC317,AC310,AB316)),IF(AC$2>=$C311,IFERROR(-PMT(AC317,AC310,AB316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AD312+AD309,IF(AND(AD$2<=$C315,$C312-COUNTIF($E309:AC309,\"<0\")<>0),IF(AD$2<$C311,(-PMT(AD317,AD310,AC316)),IF(AD$2>=$C311,IFERROR(-PMT(AD317,AD310,AC316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AE312+AE309,IF(AND(AE$2<=$C315,$C312-COUNTIF($E309:AD309,\"<0\")<>0),IF(AE$2<$C311,(-PMT(AE317,AE310,AD316)),IF(AE$2>=$C311,IFERROR(-PMT(AE317,AE310,AD316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AF312+AF309,IF(AND(AF$2<=$C315,$C312-COUNTIF($E309:AE309,\"<0\")<>0),IF(AF$2<$C311,(-PMT(AF317,AF310,AE316)),IF(AF$2>=$C311,IFERROR(-PMT(AF317,AF310,AE316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AG312+AG309,IF(AND(AG$2<=$C315,$C312-COUNTIF($E309:AF309,\"<0\")<>0),IF(AG$2<$C311,(-PMT(AG317,AG310,AF316)),IF(AG$2>=$C311,IFERROR(-PMT(AG317,AG310,AF316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AH312+AH309,IF(AND(AH$2<=$C315,$C312-COUNTIF($E309:AG309,\"<0\")<>0),IF(AH$2<$C311,(-PMT(AH317,AH310,AG316)),IF(AH$2>=$C311,IFERROR(-PMT(AH317,AH310,AG316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AI312+AI309,IF(AND(AI$2<=$C315,$C312-COUNTIF($E309:AH309,\"<0\")<>0),IF(AI$2<$C311,(-PMT(AI317,AI310,AH316)),IF(AI$2>=$C311,IFERROR(-PMT(AI317,AI310,AH316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AJ312+AJ309,IF(AND(AJ$2<=$C315,$C312-COUNTIF($E309:AI309,\"<0\")<>0),IF(AJ$2<$C311,(-PMT(AJ317,AJ310,AI316)),IF(AJ$2>=$C311,IFERROR(-PMT(AJ317,AJ310,AI316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AK312+AK309,IF(AND(AK$2<=$C315,$C312-COUNTIF($E309:AJ309,\"<0\")<>0),IF(AK$2<$C311,(-PMT(AK317,AK310,AJ316)),IF(AK$2>=$C311,IFERROR(-PMT(AK317,AK310,AJ316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AL312+AL309,IF(AND(AL$2<=$C315,$C312-COUNTIF($E309:AK309,\"<0\")<>0),IF(AL$2<$C311,(-PMT(AL317,AL310,AK316)),IF(AL$2>=$C311,IFERROR(-PMT(AL317,AL310,AK316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AM312+AM309,IF(AND(AM$2<=$C315,$C312-COUNTIF($E309:AL309,\"<0\")<>0),IF(AM$2<$C311,(-PMT(AM317,AM310,AL316)),IF(AM$2>=$C311,IFERROR(-PMT(AM317,AM310,AL316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AN312+AN309,IF(AND(AN$2<=$C315,$C312-COUNTIF($E309:AM309,\"<0\")<>0),IF(AN$2<$C311,(-PMT(AN317,AN310,AM316)),IF(AN$2>=$C311,IFERROR(-PMT(AN317,AN310,AM316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AO312+AO309,IF(AND(AO$2<=$C315,$C312-COUNTIF($E309:AN309,\"<0\")<>0),IF(AO$2<$C311,(-PMT(AO317,AO310,AN316)),IF(AO$2>=$C311,IFERROR(-PMT(AO317,AO310,AN316),0),0)),0))","v":0}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1459))","v":0},null,0,{"$f":"IF($C306=\"sac\",IF(AND(F$2>=$C311,F$2<=$C315,F310<>0),E316/F310,0),IF(F$2>=$C311,F308,0))","v":0},{"$f":"IF($C306=\"sac\",IF(AND(G$2>=$C311,G$2<=$C315,G310<>0),F316/G310,0),IF(G$2>=$C311,G308,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1460))","v":0},null,null,{"$f":"MAX(($C312-COUNTIF($E309:E309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:F309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:G309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:H309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:I309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:J309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:K309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:L309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:M309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:N309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:O309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:P309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:Q309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:R309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:S309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:T309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:U309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:V309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:W309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:X309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:Y309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:Z309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AA309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AB309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AC309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AD309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AE309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AF309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AG309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AH309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AI309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AJ309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AK309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AL309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AM309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AN309,\">0\")),0)","v":20}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1461))","v":10},null,null,{"$f":"F315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C315-C311,0)+1","v":20},null,null,{"$f":"IF(F$2>=$C310,F311,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1462))","v":"IPCA"},null,null,{"$f":"IF(F312=0,F311,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1463))","v":6.7699999999999996E-2},null,{"$f":"E316","v":0},{"$f":"E316+F315-F312+F307-F309","v":0},{"$f":"F316+G315-G312+G307-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1466))","v":29},null,null,{"$f":"AVERAGE(E314,E314+F307-F309)*F317","v":0},{"$f":"AVERAGE(F314,F314+G307-G309)*G317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Devedor",null,null,0,{"$f":"E316+F307-F309+F313","v":0},{"$f":"F316+G307-G309+G313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de Juros",null,null,null,{"$f":"($C314)","v":6.7699999999999996E-2},{"$f":"($C314)","v":6.7699999999999996E-2},6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1464))","v":0},null,null,{"$f":"$C318*F307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F307:AN307)","v":0},null,null,{"$f":"IF(F$2=$C307,$C319,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1467))","v":3},null,null,{"$f":"IF(G308=0,0,IFERROR(AVERAGE(F309+F312,G309+G312)/(12/$C320),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1473))","v":"BNDES3"}]
[{"$f":"SUM(F323:AN323)","v":0},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1474))","v":"SAC"},null,null,{"$f":"-IF(AND(F$2>=$C324,F$2<=$C325),F$223,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUM(F324:AN324)","v":0},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1475))","v":10},null,null,{"$f":"F323*$C326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1476))","v":13},null,null,{"$f":"IF($C323=\"SAC\",F329+F326,IF(AND(F$2<=$C332,$C329-COUNTIF($E326:E326,\"<0\")<>0),IF(F$2<$C328,(-PMT(F334,F327,E333)),IF(F$2>=$C328,IFERROR(-PMT(F334,F327,E333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",G329+G326,IF(AND(G$2<=$C332,$C329-COUNTIF($E326:F326,\"<0\")<>0),IF(G$2<$C328,(-PMT(G334,G327,F333)),IF(G$2>=$C328,IFERROR(-PMT(G334,G327,F333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",H329+H326,IF(AND(H$2<=$C332,$C329-COUNTIF($E326:G326,\"<0\")<>0),IF(H$2<$C328,(-PMT(H334,H327,G333)),IF(H$2>=$C328,IFERROR(-PMT(H334,H327,G333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",I329+I326,IF(AND(I$2<=$C332,$C329-COUNTIF($E326:H326,\"<0\")<>0),IF(I$2<$C328,(-PMT(I334,I327,H333)),IF(I$2>=$C328,IFERROR(-PMT(I334,I327,H333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",J329+J326,IF(AND(J$2<=$C332,$C329-COUNTIF($E326:I326,\"<0\")<>0),IF(J$2<$C328,(-PMT(J334,J327,I333)),IF(J$2>=$C328,IFERROR(-PMT(J334,J327,I333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",K329+K326,IF(AND(K$2<=$C332,$C329-COUNTIF($E326:J326,\"<0\")<>0),IF(K$2<$C328,(-PMT(K334,K327,J333)),IF(K$2>=$C328,IFERROR(-PMT(K334,K327,J333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",L329+L326,IF(AND(L$2<=$C332,$C329-COUNTIF($E326:K326,\"<0\")<>0),IF(L$2<$C328,(-PMT(L334,L327,K333)),IF(L$2>=$C328,IFERROR(-PMT(L334,L327,K333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",M329+M326,IF(AND(M$2<=$C332,$C329-COUNTIF($E326:L326,\"<0\")<>0),IF(M$2<$C328,(-PMT(M334,M327,L333)),IF(M$2>=$C328,IFERROR(-PMT(M334,M327,L333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",N329+N326,IF(AND(N$2<=$C332,$C329-COUNTIF($E326:M326,\"<0\")<>0),IF(N$2<$C328,(-PMT(N334,N327,M333)),IF(N$2>=$C328,IFERROR(-PMT(N334,N327,M333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",O329+O326,IF(AND(O$2<=$C332,$C329-COUNTIF($E326:N326,\"<0\")<>0),IF(O$2<$C328,(-PMT(O334,O327,N333)),IF(O$2>=$C328,IFERROR(-PMT(O334,O327,N333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",P329+P326,IF(AND(P$2<=$C332,$C329-COUNTIF($E326:O326,\"<0\")<>0),IF(P$2<$C328,(-PMT(P334,P327,O333)),IF(P$2>=$C328,IFERROR(-PMT(P334,P327,O333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",Q329+Q326,IF(AND(Q$2<=$C332,$C329-COUNTIF($E326:P326,\"<0\")<>0),IF(Q$2<$C328,(-PMT(Q334,Q327,P333)),IF(Q$2>=$C328,IFERROR(-PMT(Q334,Q327,P333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",R329+R326,IF(AND(R$2<=$C332,$C329-COUNTIF($E326:Q326,\"<0\")<>0),IF(R$2<$C328,(-PMT(R334,R327,Q333)),IF(R$2>=$C328,IFERROR(-PMT(R334,R327,Q333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",S329+S326,IF(AND(S$2<=$C332,$C329-COUNTIF($E326:R326,\"<0\")<>0),IF(S$2<$C328,(-PMT(S334,S327,R333)),IF(S$2>=$C328,IFERROR(-PMT(S334,S327,R333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",T329+T326,IF(AND(T$2<=$C332,$C329-COUNTIF($E326:S326,\"<0\")<>0),IF(T$2<$C328,(-PMT(T334,T327,S333)),IF(T$2>=$C328,IFERROR(-PMT(T334,T327,S333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",U329+U326,IF(AND(U$2<=$C332,$C329-COUNTIF($E326:T326,\"<0\")<>0),IF(U$2<$C328,(-PMT(U334,U327,T333)),IF(U$2>=$C328,IFERROR(-PMT(U334,U327,T333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",V329+V326,IF(AND(V$2<=$C332,$C329-COUNTIF($E326:U326,\"<0\")<>0),IF(V$2<$C328,(-PMT(V334,V327,U333)),IF(V$2>=$C328,IFERROR(-PMT(V334,V327,U333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",W329+W326,IF(AND(W$2<=$C332,$C329-COUNTIF($E326:V326,\"<0\")<>0),IF(W$2<$C328,(-PMT(W334,W327,V333)),IF(W$2>=$C328,IFERROR(-PMT(W334,W327,V333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",X329+X326,IF(AND(X$2<=$C332,$C329-COUNTIF($E326:W326,\"<0\")<>0),IF(X$2<$C328,(-PMT(X334,X327,W333)),IF(X$2>=$C328,IFERROR(-PMT(X334,X327,W333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",Y329+Y326,IF(AND(Y$2<=$C332,$C329-COUNTIF($E326:X326,\"<0\")<>0),IF(Y$2<$C328,(-PMT(Y334,Y327,X333)),IF(Y$2>=$C328,IFERROR(-PMT(Y334,Y327,X333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",Z329+Z326,IF(AND(Z$2<=$C332,$C329-COUNTIF($E326:Y326,\"<0\")<>0),IF(Z$2<$C328,(-PMT(Z334,Z327,Y333)),IF(Z$2>=$C328,IFERROR(-PMT(Z334,Z327,Y333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AA329+AA326,IF(AND(AA$2<=$C332,$C329-COUNTIF($E326:Z326,\"<0\")<>0),IF(AA$2<$C328,(-PMT(AA334,AA327,Z333)),IF(AA$2>=$C328,IFERROR(-PMT(AA334,AA327,Z333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AB329+AB326,IF(AND(AB$2<=$C332,$C329-COUNTIF($E326:AA326,\"<0\")<>0),IF(AB$2<$C328,(-PMT(AB334,AB327,AA333)),IF(AB$2>=$C328,IFERROR(-PMT(AB334,AB327,AA333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AC329+AC326,IF(AND(AC$2<=$C332,$C329-COUNTIF($E326:AB326,\"<0\")<>0),IF(AC$2<$C328,(-PMT(AC334,AC327,AB333)),IF(AC$2>=$C328,IFERROR(-PMT(AC334,AC327,AB333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AD329+AD326,IF(AND(AD$2<=$C332,$C329-COUNTIF($E326:AC326,\"<0\")<>0),IF(AD$2<$C328,(-PMT(AD334,AD327,AC333)),IF(AD$2>=$C328,IFERROR(-PMT(AD334,AD327,AC333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AE329+AE326,IF(AND(AE$2<=$C332,$C329-COUNTIF($E326:AD326,\"<0\")<>0),IF(AE$2<$C328,(-PMT(AE334,AE327,AD333)),IF(AE$2>=$C328,IFERROR(-PMT(AE334,AE327,AD333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AF329+AF326,IF(AND(AF$2<=$C332,$C329-COUNTIF($E326:AE326,\"<0\")<>0),IF(AF$2<$C328,(-PMT(AF334,AF327,AE333)),IF(AF$2>=$C328,IFERROR(-PMT(AF334,AF327,AE333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AG329+AG326,IF(AND(AG$2<=$C332,$C329-COUNTIF($E326:AF326,\"<0\")<>0),IF(AG$2<$C328,(-PMT(AG334,AG327,AF333)),IF(AG$2>=$C328,IFERROR(-PMT(AG334,AG327,AF333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AH329+AH326,IF(AND(AH$2<=$C332,$C329-COUNTIF($E326:AG326,\"<0\")<>0),IF(AH$2<$C328,(-PMT(AH334,AH327,AG333)),IF(AH$2>=$C328,IFERROR(-PMT(AH334,AH327,AG333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AI329+AI326,IF(AND(AI$2<=$C332,$C329-COUNTIF($E326:AH326,\"<0\")<>0),IF(AI$2<$C328,(-PMT(AI334,AI327,AH333)),IF(AI$2>=$C328,IFERROR(-PMT(AI334,AI327,AH333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AJ329+AJ326,IF(AND(AJ$2<=$C332,$C329-COUNTIF($E326:AI326,\"<0\")<>0),IF(AJ$2<$C328,(-PMT(AJ334,AJ327,AI333)),IF(AJ$2>=$C328,IFERROR(-PMT(AJ334,AJ327,AI333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AK329+AK326,IF(AND(AK$2<=$C332,$C329-COUNTIF($E326:AJ326,\"<0\")<>0),IF(AK$2<$C328,(-PMT(AK334,AK327,AJ333)),IF(AK$2>=$C328,IFERROR(-PMT(AK334,AK327,AJ333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AL329+AL326,IF(AND(AL$2<=$C332,$C329-COUNTIF($E326:AK326,\"<0\")<>0),IF(AL$2<$C328,(-PMT(AL334,AL327,AK333)),IF(AL$2>=$C328,IFERROR(-PMT(AL334,AL327,AK333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AM329+AM326,IF(AND(AM$2<=$C332,$C329-COUNTIF($E326:AL326,\"<0\")<>0),IF(AM$2<$C328,(-PMT(AM334,AM327,AL333)),IF(AM$2>=$C328,IFERROR(-PMT(AM334,AM327,AL333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AN329+AN326,IF(AND(AN$2<=$C332,$C329-COUNTIF($E326:AM326,\"<0\")<>0),IF(AN$2<$C328,(-PMT(AN334,AN327,AM333)),IF(AN$2>=$C328,IFERROR(-PMT(AN334,AN327,AM333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AO329+AO326,IF(AND(AO$2<=$C332,$C329-COUNTIF($E326:AN326,\"<0\")<>0),IF(AO$2<$C328,(-PMT(AO334,AO327,AN333)),IF(AO$2>=$C328,IFERROR(-PMT(AO334,AO327,AN333),0),0)),0))","v":0}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1477))","v":0},null,0,{"$f":"IF($C323=\"sac\",IF(AND(F$2>=$C328,F$2<=$C332,F327<>0),E333/F327,0),IF(F$2>=$C328,F325,0))","v":0},{"$f":"IF($C323=\"sac\",IF(AND(G$2>=$C328,G$2<=$C332,G327<>0),F333/G327,0),IF(G$2>=$C328,G325,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1478))","v":0},null,null,{"$f":"MAX(($C329-COUNTIF($E326:E326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:F326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:G326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:H326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:I326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:J326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:K326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:L326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:M326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:N326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:O326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:P326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:Q326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:R326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:S326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:T326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:U326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:V326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:W326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:X326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:Y326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:Z326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AA326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AB326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AC326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AD326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AE326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AF326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AG326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AH326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AI326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AJ326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AK326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AL326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AM326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AN326,\">0\")),0)","v":16}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1479))","v":14},null,null,{"$f":"F332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C332-C328,0)+1","v":16},null,null,{"$f":"IF(F$2>=$C327,F328,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1480))","v":"IPCA"},null,null,{"$f":"IF(F329=0,F328,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1481))","v":6.7699999999999996E-2},null,{"$f":"E333","v":0},{"$f":"E333+F332-F329+F324-F326","v":0},{"$f":"F333+G332-G329+G324-G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1484))","v":29},null,null,{"$f":"AVERAGE(E331,E331+F324-F326)*F334","v":0},{"$f":"AVERAGE(F331,F331+G324-G326)*G334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Devedor",null,null,0,{"$f":"E333+F324-F326+F330","v":0},{"$f":"F333+G324-G326+G330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de Juros",null,null,null,{"$f":"($C331)","v":6.7699999999999996E-2},{"$f":"($C331)","v":6.7699999999999996E-2},6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1482))","v":0},null,null,{"$f":"$C335*F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F324:AN324)","v":0},null,null,{"$f":"IF(F$2=$C324,$C336,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1485))","v":3},null,null,{"$f":"IF(G325=0,0,IFERROR(AVERAGE(F326+F329,G326+G329)/(12/$C337),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1491))","v":"DebInfra1"}]
[{"$f":"SUM(F340:AN340)","v":0},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1492))","v":"SAC"},null,null,{"$f":"-IF(AND(F$2>=$C341,F$2<=$C342),F$223,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUM(F341:AN341)","v":0},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1493))","v":1},null,null,{"$f":"F340*$C343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1494))","v":1},null,null,{"$f":"IF($C340=\"SAC\",F346+F343,IF(AND(F$2<=$C349,$C346-COUNTIF($E343:E343,\"<0\")<>0),IF(F$2<$C345,(-PMT(F351,F344,E350)),IF(F$2>=$C345,IFERROR(-PMT(F351,F344,E350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",G346+G343,IF(AND(G$2<=$C349,$C346-COUNTIF($E343:F343,\"<0\")<>0),IF(G$2<$C345,(-PMT(G351,G344,F350)),IF(G$2>=$C345,IFERROR(-PMT(G351,G344,F350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",H346+H343,IF(AND(H$2<=$C349,$C346-COUNTIF($E343:G343,\"<0\")<>0),IF(H$2<$C345,(-PMT(H351,H344,G350)),IF(H$2>=$C345,IFERROR(-PMT(H351,H344,G350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",I346+I343,IF(AND(I$2<=$C349,$C346-COUNTIF($E343:H343,\"<0\")<>0),IF(I$2<$C345,(-PMT(I351,I344,H350)),IF(I$2>=$C345,IFERROR(-PMT(I351,I344,H350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",J346+J343,IF(AND(J$2<=$C349,$C346-COUNTIF($E343:I343,\"<0\")<>0),IF(J$2<$C345,(-PMT(J351,J344,I350)),IF(J$2>=$C345,IFERROR(-PMT(J351,J344,I350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",K346+K343,IF(AND(K$2<=$C349,$C346-COUNTIF($E343:J343,\"<0\")<>0),IF(K$2<$C345,(-PMT(K351,K344,J350)),IF(K$2>=$C345,IFERROR(-PMT(K351,K344,J350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",L346+L343,IF(AND(L$2<=$C349,$C346-COUNTIF($E343:K343,\"<0\")<>0),IF(L$2<$C345,(-PMT(L351,L344,K350)),IF(L$2>=$C345,IFERROR(-PMT(L351,L344,K350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",M346+M343,IF(AND(M$2<=$C349,$C346-COUNTIF($E343:L343,\"<0\")<>0),IF(M$2<$C345,(-PMT(M351,M344,L350)),IF(M$2>=$C345,IFERROR(-PMT(M351,M344,L350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",N346+N343,IF(AND(N$2<=$C349,$C346-COUNTIF($E343:M343,\"<0\")<>0),IF(N$2<$C345,(-PMT(N351,N344,M350)),IF(N$2>=$C345,IFERROR(-PMT(N351,N344,M350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",O346+O343,IF(AND(O$2<=$C349,$C346-COUNTIF($E343:N343,\"<0\")<>0),IF(O$2<$C345,(-PMT(O351,O344,N350)),IF(O$2>=$C345,IFERROR(-PMT(O351,O344,N350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",P346+P343,IF(AND(P$2<=$C349,$C346-COUNTIF($E343:O343,\"<0\")<>0),IF(P$2<$C345,(-PMT(P351,P344,O350)),IF(P$2>=$C345,IFERROR(-PMT(P351,P344,O350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",Q346+Q343,IF(AND(Q$2<=$C349,$C346-COUNTIF($E343:P343,\"<0\")<>0),IF(Q$2<$C345,(-PMT(Q351,Q344,P350)),IF(Q$2>=$C345,IFERROR(-PMT(Q351,Q344,P350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",R346+R343,IF(AND(R$2<=$C349,$C346-COUNTIF($E343:Q343,\"<0\")<>0),IF(R$2<$C345,(-PMT(R351,R344,Q350)),IF(R$2>=$C345,IFERROR(-PMT(R351,R344,Q350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",S346+S343,IF(AND(S$2<=$C349,$C346-COUNTIF($E343:R343,\"<0\")<>0),IF(S$2<$C345,(-PMT(S351,S344,R350)),IF(S$2>=$C345,IFERROR(-PMT(S351,S344,R350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",T346+T343,IF(AND(T$2<=$C349,$C346-COUNTIF($E343:S343,\"<0\")<>0),IF(T$2<$C345,(-PMT(T351,T344,S350)),IF(T$2>=$C345,IFERROR(-PMT(T351,T344,S350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",U346+U343,IF(AND(U$2<=$C349,$C346-COUNTIF($E343:T343,\"<0\")<>0),IF(U$2<$C345,(-PMT(U351,U344,T350)),IF(U$2>=$C345,IFERROR(-PMT(U351,U344,T350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",V346+V343,IF(AND(V$2<=$C349,$C346-COUNTIF($E343:U343,\"<0\")<>0),IF(V$2<$C345,(-PMT(V351,V344,U350)),IF(V$2>=$C345,IFERROR(-PMT(V351,V344,U350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",W346+W343,IF(AND(W$2<=$C349,$C346-COUNTIF($E343:V343,\"<0\")<>0),IF(W$2<$C345,(-PMT(W351,W344,V350)),IF(W$2>=$C345,IFERROR(-PMT(W351,W344,V350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",X346+X343,IF(AND(X$2<=$C349,$C346-COUNTIF($E343:W343,\"<0\")<>0),IF(X$2<$C345,(-PMT(X351,X344,W350)),IF(X$2>=$C345,IFERROR(-PMT(X351,X344,W350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",Y346+Y343,IF(AND(Y$2<=$C349,$C346-COUNTIF($E343:X343,\"<0\")<>0),IF(Y$2<$C345,(-PMT(Y351,Y344,X350)),IF(Y$2>=$C345,IFERROR(-PMT(Y351,Y344,X350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",Z346+Z343,IF(AND(Z$2<=$C349,$C346-COUNTIF($E343:Y343,\"<0\")<>0),IF(Z$2<$C345,(-PMT(Z351,Z344,Y350)),IF(Z$2>=$C345,IFERROR(-PMT(Z351,Z344,Y350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AA346+AA343,IF(AND(AA$2<=$C349,$C346-COUNTIF($E343:Z343,\"<0\")<>0),IF(AA$2<$C345,(-PMT(AA351,AA344,Z350)),IF(AA$2>=$C345,IFERROR(-PMT(AA351,AA344,Z350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AB346+AB343,IF(AND(AB$2<=$C349,$C346-COUNTIF($E343:AA343,\"<0\")<>0),IF(AB$2<$C345,(-PMT(AB351,AB344,AA350)),IF(AB$2>=$C345,IFERROR(-PMT(AB351,AB344,AA350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AC346+AC343,IF(AND(AC$2<=$C349,$C346-COUNTIF($E343:AB343,\"<0\")<>0),IF(AC$2<$C345,(-PMT(AC351,AC344,AB350)),IF(AC$2>=$C345,IFERROR(-PMT(AC351,AC344,AB350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AD346+AD343,IF(AND(AD$2<=$C349,$C346-COUNTIF($E343:AC343,\"<0\")<>0),IF(AD$2<$C345,(-PMT(AD351,AD344,AC350)),IF(AD$2>=$C345,IFERROR(-PMT(AD351,AD344,AC350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AE346+AE343,IF(AND(AE$2<=$C349,$C346-COUNTIF($E343:AD343,\"<0\")<>0),IF(AE$2<$C345,(-PMT(AE351,AE344,AD350)),IF(AE$2>=$C345,IFERROR(-PMT(AE351,AE344,AD350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AF346+AF343,IF(AND(AF$2<=$C349,$C346-COUNTIF($E343:AE343,\"<0\")<>0),IF(AF$2<$C345,(-PMT(AF351,AF344,AE350)),IF(AF$2>=$C345,IFERROR(-PMT(AF351,AF344,AE350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AG346+AG343,IF(AND(AG$2<=$C349,$C346-COUNTIF($E343:AF343,\"<0\")<>0),IF(AG$2<$C345,(-PMT(AG351,AG344,AF350)),IF(AG$2>=$C345,IFERROR(-PMT(AG351,AG344,AF350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AH346+AH343,IF(AND(AH$2<=$C349,$C346-COUNTIF($E343:AG343,\"<0\")<>0),IF(AH$2<$C345,(-PMT(AH351,AH344,AG350)),IF(AH$2>=$C345,IFERROR(-PMT(AH351,AH344,AG350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AI346+AI343,IF(AND(AI$2<=$C349,$C346-COUNTIF($E343:AH343,\"<0\")<>0),IF(AI$2<$C345,(-PMT(AI351,AI344,AH350)),IF(AI$2>=$C345,IFERROR(-PMT(AI351,AI344,AH350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AJ346+AJ343,IF(AND(AJ$2<=$C349,$C346-COUNTIF($E343:AI343,\"<0\")<>0),IF(AJ$2<$C345,(-PMT(AJ351,AJ344,AI350)),IF(AJ$2>=$C345,IFERROR(-PMT(AJ351,AJ344,AI350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AK346+AK343,IF(AND(AK$2<=$C349,$C346-COUNTIF($E343:AJ343,\"<0\")<>0),IF(AK$2<$C345,(-PMT(AK351,AK344,AJ350)),IF(AK$2>=$C345,IFERROR(-PMT(AK351,AK344,AJ350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AL346+AL343,IF(AND(AL$2<=$C349,$C346-COUNTIF($E343:AK343,\"<0\")<>0),IF(AL$2<$C345,(-PMT(AL351,AL344,AK350)),IF(AL$2>=$C345,IFERROR(-PMT(AL351,AL344,AK350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AM346+AM343,IF(AND(AM$2<=$C349,$C346-COUNTIF($E343:AL343,\"<0\")<>0),IF(AM$2<$C345,(-PMT(AM351,AM344,AL350)),IF(AM$2>=$C345,IFERROR(-PMT(AM351,AM344,AL350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AN346+AN343,IF(AND(AN$2<=$C349,$C346-COUNTIF($E343:AM343,\"<0\")<>0),IF(AN$2<$C345,(-PMT(AN351,AN344,AM350)),IF(AN$2>=$C345,IFERROR(-PMT(AN351,AN344,AM350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AO346+AO343,IF(AND(AO$2<=$C349,$C346-COUNTIF($E343:AN343,\"<0\")<>0),IF(AO$2<$C345,(-PMT(AO351,AO344,AN350)),IF(AO$2>=$C345,IFERROR(-PMT(AO351,AO344,AN350),0),0)),0))","v":0}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1495))","v":0},null,0,{"$f":"IF($C340=\"sac\",IF(AND(F$2>$C345,F$2<=$C349,F344<>0),E350/F344,0),IF(F$2>$C345,F342,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1496))","v":2},null,null,{"$f":"MAX(($C346-COUNTIF($E343:E343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:F343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:G343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:H343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:I343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:J343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:K343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:L343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:M343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:N343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:O343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:P343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:Q343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:R343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:S343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:T343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:U343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:V343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:W343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:X343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:Y343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:Z343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AA343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AB343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AC343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AD343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AE343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AF343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AG343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AH343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AI343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AJ343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AK343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AL343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AM343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AN343,\">0\")),0)","v":4}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1497))","v":6},null,null,{"$f":"F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C349-C345,0)","v":4},null,null,{"$f":"IF(F$2>$C344,F345,0)","v":0},{"$f":"IF(G$2>$C344,G345,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1498))","v":"IPCA"},null,null,{"$f":"IF(F346=0,F345,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1499))","v":5.6599999999999998E-2},null,{"$f":"E350","v":0},{"$f":"E350+F349-F346+F341-F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1502))","v":10},null,null,{"$f":"AVERAGE(E348,E348+F341-F343)*F351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Devedor",null,null,0,{"$f":"E350+F341-F343+F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de Juros",null,null,null,{"$f":"(1+SUMIFS(F$423:F$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(F$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(G$423:G$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(G$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(H$423:H$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(H$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(I$423:I$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(I$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(J$423:J$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(J$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(K$423:K$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(K$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(L$423:L$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(L$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(M$423:M$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(M$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(N$423:N$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(N$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(O$423:O$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(O$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(P$423:P$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(P$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(Q$423:Q$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Q$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(R$423:R$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(R$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(S$423:S$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(S$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(T$423:T$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(T$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(U$423:U$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(U$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(V$423:V$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(V$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(W$423:W$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(W$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(X$423:X$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(X$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(Y$423:Y$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Y$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(Z$423:Z$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Z$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AA$423:AA$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AA$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AB$423:AB$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AB$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AC$423:AC$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AC$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AD$423:AD$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AD$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AE$423:AE$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AE$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AF$423:AF$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AF$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AG$423:AG$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AG$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AH$423:AH$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AH$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AI$423:AI$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AI$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AJ$423:AJ$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AJ$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AK$423:AK$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AK$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AL$423:AL$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AL$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AM$423:AM$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AM$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AN$423:AN$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AN$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AO$423:AO$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AO$1)),1)-1","v":5.6599999999999984E-2}]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1500))","v":0},null,null,{"$f":"$C352*F341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F341:AN341)","v":0},null,null,{"$f":"IF(F$2=$C341,$C353,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1503))","v":0},null,null,{"$f":"IF(G342=0,0,IFERROR(AVERAGE(F343+F346,G343+G346)/(12/$C354),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1509))","v":"Ponte"}]
[{"$f":"SUM(F357:AN357)","v":0},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1510))","v":"SAC"},null,null,{"$f":"-IF(AND(F$2>=$C358,F$2<=$C359),F$223,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUM(F358:AN358)","v":0},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1511))","v":1},null,null,{"$f":"F357*$C360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1512))","v":1},null,null,{"$f":"IF($C357=\"SAC\",F363+F360,IF(AND(F$2<=$C366,$C363-COUNTIF($E360:E360,\"<0\")<>0),IF(F$2<$C362,(-PMT(F368,F361,E367)),IF(F$2>=$C362,IFERROR(-PMT(F368,F361,E367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",G363+G360,IF(AND(G$2<=$C366,$C363-COUNTIF($E360:F360,\"<0\")<>0),IF(G$2<$C362,(-PMT(G368,G361,F367)),IF(G$2>=$C362,IFERROR(-PMT(G368,G361,F367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",H363+H360,IF(AND(H$2<=$C366,$C363-COUNTIF($E360:G360,\"<0\")<>0),IF(H$2<$C362,(-PMT(H368,H361,G367)),IF(H$2>=$C362,IFERROR(-PMT(H368,H361,G367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",I363+I360,IF(AND(I$2<=$C366,$C363-COUNTIF($E360:H360,\"<0\")<>0),IF(I$2<$C362,(-PMT(I368,I361,H367)),IF(I$2>=$C362,IFERROR(-PMT(I368,I361,H367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",J363+J360,IF(AND(J$2<=$C366,$C363-COUNTIF($E360:I360,\"<0\")<>0),IF(J$2<$C362,(-PMT(J368,J361,I367)),IF(J$2>=$C362,IFERROR(-PMT(J368,J361,I367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",K363+K360,IF(AND(K$2<=$C366,$C363-COUNTIF($E360:J360,\"<0\")<>0),IF(K$2<$C362,(-PMT(K368,K361,J367)),IF(K$2>=$C362,IFERROR(-PMT(K368,K361,J367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",L363+L360,IF(AND(L$2<=$C366,$C363-COUNTIF($E360:K360,\"<0\")<>0),IF(L$2<$C362,(-PMT(L368,L361,K367)),IF(L$2>=$C362,IFERROR(-PMT(L368,L361,K367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",M363+M360,IF(AND(M$2<=$C366,$C363-COUNTIF($E360:L360,\"<0\")<>0),IF(M$2<$C362,(-PMT(M368,M361,L367)),IF(M$2>=$C362,IFERROR(-PMT(M368,M361,L367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",N363+N360,IF(AND(N$2<=$C366,$C363-COUNTIF($E360:M360,\"<0\")<>0),IF(N$2<$C362,(-PMT(N368,N361,M367)),IF(N$2>=$C362,IFERROR(-PMT(N368,N361,M367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",O363+O360,IF(AND(O$2<=$C366,$C363-COUNTIF($E360:N360,\"<0\")<>0),IF(O$2<$C362,(-PMT(O368,O361,N367)),IF(O$2>=$C362,IFERROR(-PMT(O368,O361,N367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",P363+P360,IF(AND(P$2<=$C366,$C363-COUNTIF($E360:O360,\"<0\")<>0),IF(P$2<$C362,(-PMT(P368,P361,O367)),IF(P$2>=$C362,IFERROR(-PMT(P368,P361,O367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",Q363+Q360,IF(AND(Q$2<=$C366,$C363-COUNTIF($E360:P360,\"<0\")<>0),IF(Q$2<$C362,(-PMT(Q368,Q361,P367)),IF(Q$2>=$C362,IFERROR(-PMT(Q368,Q361,P367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",R363+R360,IF(AND(R$2<=$C366,$C363-COUNTIF($E360:Q360,\"<0\")<>0),IF(R$2<$C362,(-PMT(R368,R361,Q367)),IF(R$2>=$C362,IFERROR(-PMT(R368,R361,Q367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",S363+S360,IF(AND(S$2<=$C366,$C363-COUNTIF($E360:R360,\"<0\")<>0),IF(S$2<$C362,(-PMT(S368,S361,R367)),IF(S$2>=$C362,IFERROR(-PMT(S368,S361,R367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",T363+T360,IF(AND(T$2<=$C366,$C363-COUNTIF($E360:S360,\"<0\")<>0),IF(T$2<$C362,(-PMT(T368,T361,S367)),IF(T$2>=$C362,IFERROR(-PMT(T368,T361,S367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",U363+U360,IF(AND(U$2<=$C366,$C363-COUNTIF($E360:T360,\"<0\")<>0),IF(U$2<$C362,(-PMT(U368,U361,T367)),IF(U$2>=$C362,IFERROR(-PMT(U368,U361,T367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",V363+V360,IF(AND(V$2<=$C366,$C363-COUNTIF($E360:U360,\"<0\")<>0),IF(V$2<$C362,(-PMT(V368,V361,U367)),IF(V$2>=$C362,IFERROR(-PMT(V368,V361,U367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",W363+W360,IF(AND(W$2<=$C366,$C363-COUNTIF($E360:V360,\"<0\")<>0),IF(W$2<$C362,(-PMT(W368,W361,V367)),IF(W$2>=$C362,IFERROR(-PMT(W368,W361,V367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",X363+X360,IF(AND(X$2<=$C366,$C363-COUNTIF($E360:W360,\"<0\")<>0),IF(X$2<$C362,(-PMT(X368,X361,W367)),IF(X$2>=$C362,IFERROR(-PMT(X368,X361,W367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",Y363+Y360,IF(AND(Y$2<=$C366,$C363-COUNTIF($E360:X360,\"<0\")<>0),IF(Y$2<$C362,(-PMT(Y368,Y361,X367)),IF(Y$2>=$C362,IFERROR(-PMT(Y368,Y361,X367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",Z363+Z360,IF(AND(Z$2<=$C366,$C363-COUNTIF($E360:Y360,\"<0\")<>0),IF(Z$2<$C362,(-PMT(Z368,Z361,Y367)),IF(Z$2>=$C362,IFERROR(-PMT(Z368,Z361,Y367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AA363+AA360,IF(AND(AA$2<=$C366,$C363-COUNTIF($E360:Z360,\"<0\")<>0),IF(AA$2<$C362,(-PMT(AA368,AA361,Z367)),IF(AA$2>=$C362,IFERROR(-PMT(AA368,AA361,Z367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AB363+AB360,IF(AND(AB$2<=$C366,$C363-COUNTIF($E360:AA360,\"<0\")<>0),IF(AB$2<$C362,(-PMT(AB368,AB361,AA367)),IF(AB$2>=$C362,IFERROR(-PMT(AB368,AB361,AA367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AC363+AC360,IF(AND(AC$2<=$C366,$C363-COUNTIF($E360:AB360,\"<0\")<>0),IF(AC$2<$C362,(-PMT(AC368,AC361,AB367)),IF(AC$2>=$C362,IFERROR(-PMT(AC368,AC361,AB367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AD363+AD360,IF(AND(AD$2<=$C366,$C363-COUNTIF($E360:AC360,\"<0\")<>0),IF(AD$2<$C362,(-PMT(AD368,AD361,AC367)),IF(AD$2>=$C362,IFERROR(-PMT(AD368,AD361,AC367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AE363+AE360,IF(AND(AE$2<=$C366,$C363-COUNTIF($E360:AD360,\"<0\")<>0),IF(AE$2<$C362,(-PMT(AE368,AE361,AD367)),IF(AE$2>=$C362,IFERROR(-PMT(AE368,AE361,AD367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AF363+AF360,IF(AND(AF$2<=$C366,$C363-COUNTIF($E360:AE360,\"<0\")<>0),IF(AF$2<$C362,(-PMT(AF368,AF361,AE367)),IF(AF$2>=$C362,IFERROR(-PMT(AF368,AF361,AE367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AG363+AG360,IF(AND(AG$2<=$C366,$C363-COUNTIF($E360:AF360,\"<0\")<>0),IF(AG$2<$C362,(-PMT(AG368,AG361,AF367)),IF(AG$2>=$C362,IFERROR(-PMT(AG368,AG361,AF367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AH363+AH360,IF(AND(AH$2<=$C366,$C363-COUNTIF($E360:AG360,\"<0\")<>0),IF(AH$2<$C362,(-PMT(AH368,AH361,AG367)),IF(AH$2>=$C362,IFERROR(-PMT(AH368,AH361,AG367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AI363+AI360,IF(AND(AI$2<=$C366,$C363-COUNTIF($E360:AH360,\"<0\")<>0),IF(AI$2<$C362,(-PMT(AI368,AI361,AH367)),IF(AI$2>=$C362,IFERROR(-PMT(AI368,AI361,AH367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AJ363+AJ360,IF(AND(AJ$2<=$C366,$C363-COUNTIF($E360:AI360,\"<0\")<>0),IF(AJ$2<$C362,(-PMT(AJ368,AJ361,AI367)),IF(AJ$2>=$C362,IFERROR(-PMT(AJ368,AJ361,AI367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AK363+AK360,IF(AND(AK$2<=$C366,$C363-COUNTIF($E360:AJ360,\"<0\")<>0),IF(AK$2<$C362,(-PMT(AK368,AK361,AJ367)),IF(AK$2>=$C362,IFERROR(-PMT(AK368,AK361,AJ367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AL363+AL360,IF(AND(AL$2<=$C366,$C363-COUNTIF($E360:AK360,\"<0\")<>0),IF(AL$2<$C362,(-PMT(AL368,AL361,AK367)),IF(AL$2>=$C362,IFERROR(-PMT(AL368,AL361,AK367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AM363+AM360,IF(AND(AM$2<=$C366,$C363-COUNTIF($E360:AL360,\"<0\")<>0),IF(AM$2<$C362,(-PMT(AM368,AM361,AL367)),IF(AM$2>=$C362,IFERROR(-PMT(AM368,AM361,AL367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AN363+AN360,IF(AND(AN$2<=$C366,$C363-COUNTIF($E360:AM360,\"<0\")<>0),IF(AN$2<$C362,(-PMT(AN368,AN361,AM367)),IF(AN$2>=$C362,IFERROR(-PMT(AN368,AN361,AM367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AO363+AO360,IF(AND(AO$2<=$C366,$C363-COUNTIF($E360:AN360,\"<0\")<>0),IF(AO$2<$C362,(-PMT(AO368,AO361,AN367)),IF(AO$2>=$C362,IFERROR(-PMT(AO368,AO361,AN367),0),0)),0))","v":0}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1513))","v":0.7},null,0,{"$f":"IF($C357=\"sac\",IF(AND(F$2>$C362,F$2<=$C366,F361<>0),E367/F361,0),IF(F$2>$C362,F359,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1514))","v":1},null,null,{"$f":"MAX(($C363-COUNTIF($E360:E360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:F360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:G360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:H360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:I360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:J360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:K360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:L360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:M360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:N360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:O360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:P360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:Q360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:R360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:S360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:T360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:U360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:V360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:W360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:X360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:Y360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:Z360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AA360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AB360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AC360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AD360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AE360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AF360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AG360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AH360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AI360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AJ360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AK360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AL360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AM360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AN360,\">0\")),0)","v":1}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1515))","v":1},null,null,{"$f":"F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C366-C362,0)","v":1},null,null,{"$f":"IF(F$2>$C361,F362,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1516))","v":"CDI"},null,null,{"$f":"IF(F363=0,F362,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1517))","v":3.5000000000000003E-2},null,{"$f":"E367","v":0},{"$f":"E367+F366-F363+F358-F360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1520))","v":2},null,null,{"$f":"AVERAGE(E365,E365+F358-F360)*F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Devedor",null,null,0,{"$f":"E367+F358-F360+F364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de Juros",null,null,null,{"$f":"(1+SUMIFS(F$423:F$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(F$1)),1)-1","v":2.6935372131053237E-2},{"$f":"(1+SUMIFS(G$423:G$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(G$1)),1)-1","v":3.0945869479820809E-2},{"$f":"(1+SUMIFS(H$423:H$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(H$1)),1)-1","v":5.2542372881355881E-2},{"$f":"(1+SUMIFS(I$423:I$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(I$1)),1)-1","v":6.2566585956416398E-2},{"$f":"(1+SUMIFS(J$423:J$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(J$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(K$423:K$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(K$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(L$423:L$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(L$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(M$423:M$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(M$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(N$423:N$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(N$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(O$423:O$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(O$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(P$423:P$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(P$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(Q$423:Q$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Q$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(R$423:R$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(R$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(S$423:S$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(S$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(T$423:T$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(T$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(U$423:U$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(U$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(V$423:V$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(V$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(W$423:W$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(W$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(X$423:X$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(X$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(Y$423:Y$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Y$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(Z$423:Z$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Z$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(AA$423:AA$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AA$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(AB$423:AB$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AB$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(AC$423:AC$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AC$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(AD$423:AD$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AD$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(AE$423:AE$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AE$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(AF$423:AF$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AF$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(AG$423:AG$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AG$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(AH$423:AH$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AH$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(AI$423:AI$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AI$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(AJ$423:AJ$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AJ$1)),1)-1","v":3.499999999999992E-2},{"$f":"(1+SUMIFS(AK$423:AK$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AK$1)),1)-1","v":3.499999999999992E-2},{"$f":"(1+SUMIFS(AL$423:AL$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AL$1)),1)-1","v":3.499999999999992E-2},{"$f":"(1+SUMIFS(AM$423:AM$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AM$1)),1)-1","v":3.499999999999992E-2},{"$f":"(1+SUMIFS(AN$423:AN$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AN$1)),1)-1","v":3.499999999999992E-2},{"$f":"(1+SUMIFS(AO$423:AO$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AO$1)),1)-1","v":3.499999999999992E-2}]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1518))","v":0},null,null,{"$f":"$C369*F358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F358:AN358)","v":0},null,null,{"$f":"IF(F$2=$C358,$C370,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1521))","v":3},null,null,{"$f":"IF(G359=0,0,IFERROR(AVERAGE(F360+F363,G360+G363)/(12/$C371),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Custo da Dívida",{"$f":"IRR(F373:AN373,0.001)","v":{"$error":"#NUM!"}},null,null,{"$f":"F231+F233+F234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FLUXO DE CAIXA ALAVANCADO",{"$f":"IRR(F375:AN375,0.001)","v":{"$error":"#NUM!"}},{"$f":"IF(PC!$E$6=\"Real\",INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1714)),INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1713)))","v":0.16244015246134658},{"$f":"NPV(D375,F375:AN375)","v":0},{"$f":"(F229+F235)","v":0},{"$f":"(G229+G235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Subscrição",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1373))","v":6},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1371))*SUM($F$226:$J$227)","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1372))*SUM($F$226:$J$227)","v":0},{"$f":"IF($C$376>=F2,1,0)*_xlfn.IFS(F2=1,PC!$M$1373,F2=2,PC!$N$1373,F2=3,PC!$O$1373,F2=4,PC!$P$1373,F2=5,PC!$Q$1373,F2=6,PC!$R$1373,F2>=6,0)*PC!$H$1369*PC!$H$1370","v":0},{"$f":"IF($C$376>=G2,1,0)*_xlfn.IFS(G2=1,PC!$M$1373,G2=2,PC!$N$1373,G2=3,PC!$O$1373,G2=4,PC!$P$1373,G2=5,PC!$Q$1373,G2=6,PC!$R$1373,G2>=6,0)*PC!$H$1369*PC!$H$1370","v":0},{"$f":"IF($C$376>=H2,1,0)*_xlfn.IFS(H2=1,PC!$M$1373,H2=2,PC!$N$1373,H2=3,PC!$O$1373,H2=4,PC!$P$1373,H2=5,PC!$Q$1373,H2=6,PC!$R$1373,H2>=6,0)*PC!$H$1369*PC!$H$1370","v":0},{"$f":"IF($C$376>=I2,1,0)*_xlfn.IFS(I2=1,PC!$M$1373,I2=2,PC!$N$1373,I2=3,PC!$O$1373,I2=4,PC!$P$1373,I2=5,PC!$Q$1373,I2=6,PC!$R$1373,I2>=6,0)*PC!$H$1369*PC!$H$1370","v":0},{"$f":"IF($C$376>=J2,1,0)*_xlfn.IFS(J2=1,PC!$M$1373,J2=2,PC!$N$1373,J2=3,PC!$O$1373,J2=4,PC!$P$1373,J2=5,PC!$Q$1373,J2=6,PC!$R$1373,J2>=6,0)*PC!$H$1369*PC!$H$1370","v":0},{"$f":"IF($C$376>=K2,1,0)*_xlfn.IFS(K2=1,PC!$M$1373,K2=2,PC!$N$1373,K2=3,PC!$O$1373,K2=4,PC!$P$1373,K2=5,PC!$Q$1373,K2=6,PC!$R$1373,K2>=6,0)*PC!$H$1369*PC!$H$1370","v":0},{"$f":"IF($C$376>=L2,1,0)*_xlfn.IFS(L2=1,PC!$M$1373,L2=2,PC!$N$1373,L2=3,PC!$O$1373,L2=4,PC!$P$1373,L2=5,PC!$Q$1373,L2=6,PC!$R$1373,L2>=6,0)*PC!$H$1369*PC!$H$1370","v":0},{"$f":"IF($C$376>=M2,1,0)*_xlfn.IFS(M2=1,PC!$M$1373,M2=2,PC!$N$1373,M2=3,PC!$O$1373,M2=4,PC!$P$1373,M2=5,PC!$Q$1373,M2=6,PC!$R$1373,M2>=6,0)*PC!$H$1369*PC!$H$1370","v":0},{"$f":"IF($C$376>=N2,1,0)*_xlfn.IFS(N2=1,PC!$M$1373,N2=2,PC!$N$1373,N2=3,PC!$O$1373,N2=4,PC!$P$1373,N2=5,PC!$Q$1373,N2=6,PC!$R$1373,N2>=6,0)*PC!$H$1369*PC!$H$1370","v":0},{"$f":"IF($C$376>=O2,1,0)*_xlfn.IFS(O2=1,PC!$M$1373,O2=2,PC!$N$1373,O2=3,PC!$O$1373,O2=4,PC!$P$1373,O2=5,PC!$Q$1373,O2=6,PC!$R$1373,O2>=6,0)*PC!$H$1369*PC!$H$1370","v":0},{"$f":"IF($C$376>=P2,1,0)*_xlfn.IFS(P2=1,PC!$M$1373,P2=2,PC!$N$1373,P2=3,PC!$O$1373,P2=4,PC!$P$1373,P2=5,PC!$Q$1373,P2=6,PC!$R$1373,P2>=6,0)*PC!$H$1369*PC!$H$1370","v":0},{"$f":"IF($C$376>=Q2,1,0)*_xlfn.IFS(Q2=1,PC!$M$1373,Q2=2,PC!$N$1373,Q2=3,PC!$O$1373,Q2=4,PC!$P$1373,Q2=5,PC!$Q$1373,Q2=6,PC!$R$1373,Q2>=6,0)*PC!$H$1369*PC!$H$1370","v":0},{"$f":"IF($C$376>=R2,1,0)*_xlfn.IFS(R2=1,PC!$M$1373,R2=2,PC!$N$1373,R2=3,PC!$O$1373,R2=4,PC!$P$1373,R2=5,PC!$Q$1373,R2=6,PC!$R$1373,R2>=6,0)*PC!$H$1369*PC!$H$1370","v":0},{"$f":"IF($C$376>=S2,1,0)*_xlfn.IFS(S2=1,PC!$M$1373,S2=2,PC!$N$1373,S2=3,PC!$O$1373,S2=4,PC!$P$1373,S2=5,PC!$Q$1373,S2=6,PC!$R$1373,S2>=6,0)*PC!$H$1369*PC!$H$1370","v":0},{"$f":"IF($C$376>=T2,1,0)*_xlfn.IFS(T2=1,PC!$M$1373,T2=2,PC!$N$1373,T2=3,PC!$O$1373,T2=4,PC!$P$1373,T2=5,PC!$Q$1373,T2=6,PC!$R$1373,T2>=6,0)*PC!$H$1369*PC!$H$1370","v":0},{"$f":"IF($C$376>=U2,1,0)*_xlfn.IFS(U2=1,PC!$M$1373,U2=2,PC!$N$1373,U2=3,PC!$O$1373,U2=4,PC!$P$1373,U2=5,PC!$Q$1373,U2=6,PC!$R$1373,U2>=6,0)*PC!$H$1369*PC!$H$1370","v":0},{"$f":"IF($C$376>=V2,1,0)*_xlfn.IFS(V2=1,PC!$M$1373,V2=2,PC!$N$1373,V2=3,PC!$O$1373,V2=4,PC!$P$1373,V2=5,PC!$Q$1373,V2=6,PC!$R$1373,V2>=6,0)*PC!$H$1369*PC!$H$1370","v":0},{"$f":"IF($C$376>=W2,1,0)*_xlfn.IFS(W2=1,PC!$M$1373,W2=2,PC!$N$1373,W2=3,PC!$O$1373,W2=4,PC!$P$1373,W2=5,PC!$Q$1373,W2=6,PC!$R$1373,W2>=6,0)*PC!$H$1369*PC!$H$1370","v":0},{"$f":"IF($C$376>=X2,1,0)*_xlfn.IFS(X2=1,PC!$M$1373,X2=2,PC!$N$1373,X2=3,PC!$O$1373,X2=4,PC!$P$1373,X2=5,PC!$Q$1373,X2=6,PC!$R$1373,X2>=6,0)*PC!$H$1369*PC!$H$1370","v":0},{"$f":"IF($C$376>=Y2,1,0)*_xlfn.IFS(Y2=1,PC!$M$1373,Y2=2,PC!$N$1373,Y2=3,PC!$O$1373,Y2=4,PC!$P$1373,Y2=5,PC!$Q$1373,Y2=6,PC!$R$1373,Y2>=6,0)*PC!$H$1369*PC!$H$1370","v":0},{"$f":"IF($C$376>=Z2,1,0)*_xlfn.IFS(Z2=1,PC!$M$1373,Z2=2,PC!$N$1373,Z2=3,PC!$O$1373,Z2=4,PC!$P$1373,Z2=5,PC!$Q$1373,Z2=6,PC!$R$1373,Z2>=6,0)*PC!$H$1369*PC!$H$1370","v":0},{"$f":"IF($C$376>=AA2,1,0)*_xlfn.IFS(AA2=1,PC!$M$1373,AA2=2,PC!$N$1373,AA2=3,PC!$O$1373,AA2=4,PC!$P$1373,AA2=5,PC!$Q$1373,AA2=6,PC!$R$1373,AA2>=6,0)*PC!$H$1369*PC!$H$1370","v":0},{"$f":"IF($C$376>=AB2,1,0)*_xlfn.IFS(AB2=1,PC!$M$1373,AB2=2,PC!$N$1373,AB2=3,PC!$O$1373,AB2=4,PC!$P$1373,AB2=5,PC!$Q$1373,AB2=6,PC!$R$1373,AB2>=6,0)*PC!$H$1369*PC!$H$1370","v":0},{"$f":"IF($C$376>=AC2,1,0)*_xlfn.IFS(AC2=1,PC!$M$1373,AC2=2,PC!$N$1373,AC2=3,PC!$O$1373,AC2=4,PC!$P$1373,AC2=5,PC!$Q$1373,AC2=6,PC!$R$1373,AC2>=6,0)*PC!$H$1369*PC!$H$1370","v":0},{"$f":"IF($C$376>=AD2,1,0)*_xlfn.IFS(AD2=1,PC!$M$1373,AD2=2,PC!$N$1373,AD2=3,PC!$O$1373,AD2=4,PC!$P$1373,AD2=5,PC!$Q$1373,AD2=6,PC!$R$1373,AD2>=6,0)*PC!$H$1369*PC!$H$1370","v":0},{"$f":"IF($C$376>=AE2,1,0)*_xlfn.IFS(AE2=1,PC!$M$1373,AE2=2,PC!$N$1373,AE2=3,PC!$O$1373,AE2=4,PC!$P$1373,AE2=5,PC!$Q$1373,AE2=6,PC!$R$1373,AE2>=6,0)*PC!$H$1369*PC!$H$1370","v":0},{"$f":"IF($C$376>=AF2,1,0)*_xlfn.IFS(AF2=1,PC!$M$1373,AF2=2,PC!$N$1373,AF2=3,PC!$O$1373,AF2=4,PC!$P$1373,AF2=5,PC!$Q$1373,AF2=6,PC!$R$1373,AF2>=6,0)*PC!$H$1369*PC!$H$1370","v":0},{"$f":"IF($C$376>=AG2,1,0)*_xlfn.IFS(AG2=1,PC!$M$1373,AG2=2,PC!$N$1373,AG2=3,PC!$O$1373,AG2=4,PC!$P$1373,AG2=5,PC!$Q$1373,AG2=6,PC!$R$1373,AG2>=6,0)*PC!$H$1369*PC!$H$1370","v":0},{"$f":"IF($C$376>=AH2,1,0)*_xlfn.IFS(AH2=1,PC!$M$1373,AH2=2,PC!$N$1373,AH2=3,PC!$O$1373,AH2=4,PC!$P$1373,AH2=5,PC!$Q$1373,AH2=6,PC!$R$1373,AH2>=6,0)*PC!$H$1369*PC!$H$1370","v":0},{"$f":"IF($C$376>=AI2,1,0)*_xlfn.IFS(AI2=1,PC!$M$1373,AI2=2,PC!$N$1373,AI2=3,PC!$O$1373,AI2=4,PC!$P$1373,AI2=5,PC!$Q$1373,AI2=6,PC!$R$1373,AI2>=6,0)*PC!$H$1369*PC!$H$1370","v":0},{"$f":"IF($C$376>=AJ2,1,0)*_xlfn.IFS(AJ2=1,PC!$M$1373,AJ2=2,PC!$N$1373,AJ2=3,PC!$O$1373,AJ2=4,PC!$P$1373,AJ2=5,PC!$Q$1373,AJ2=6,PC!$R$1373,AJ2>=6,0)*PC!$H$1369*PC!$H$1370","v":0},{"$f":"IF($C$376>=AK2,1,0)*_xlfn.IFS(AK2=1,PC!$M$1373,AK2=2,PC!$N$1373,AK2=3,PC!$O$1373,AK2=4,PC!$P$1373,AK2=5,PC!$Q$1373,AK2=6,PC!$R$1373,AK2>=6,0)*PC!$H$1369*PC!$H$1370","v":0},{"$f":"IF($C$376>=AL2,1,0)*_xlfn.IFS(AL2=1,PC!$M$1373,AL2=2,PC!$N$1373,AL2=3,PC!$O$1373,AL2=4,PC!$P$1373,AL2=5,PC!$Q$1373,AL2=6,PC!$R$1373,AL2>=6,0)*PC!$H$1369*PC!$H$1370","v":0},{"$f":"IF($C$376>=AM2,1,0)*_xlfn.IFS(AM2=1,PC!$M$1373,AM2=2,PC!$N$1373,AM2=3,PC!$O$1373,AM2=4,PC!$P$1373,AM2=5,PC!$Q$1373,AM2=6,PC!$R$1373,AM2>=6,0)*PC!$H$1369*PC!$H$1370","v":0},{"$f":"IF($C$376>=AN2,1,0)*_xlfn.IFS(AN2=1,PC!$M$1373,AN2=2,PC!$N$1373,AN2=3,PC!$O$1373,AN2=4,PC!$P$1373,AN2=5,PC!$Q$1373,AN2=6,PC!$R$1373,AN2>=6,0)*PC!$H$1369*PC!$H$1370","v":0},{"$f":"IF($C$376>=AO2,1,0)*_xlfn.IFS(AO2=1,PC!$M$1373,AO2=2,PC!$N$1373,AO2=3,PC!$O$1373,AO2=4,PC!$P$1373,AO2=5,PC!$Q$1373,AO2=6,PC!$R$1373,AO2>=6,0)*PC!$H$1369*PC!$H$1370","v":0},null,{"$f":"ROUND(SUM(F375:AN375)-SUM(F379:AN379),0)","v":0}]
[null,"Dividendos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B11))","v":"2028-01-01"},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1376))","v":0.25},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1377))","v":0.5},{"$f":"IF(F$1>$C$6,0,IF(F$1=$C$6,-(E37+E35+F161),IF(AND(F$1>=$C377,F161+E162>0,F376=0),-MIN((F161+E162-(F35-E35))*IF(F$2<=MAX(IF(ISNUMBER(SEARCH(\"BNDES\",$B$237)),$C240,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$254)),$C257,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$271)),$C274,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$356)),$C359,0)),$D377,IF(F$2<=MAX(IF(ISNUMBER(SEARCH(\"BNDES\",$B$237)),$C247,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$254)),$C264,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$271)),$C281,0),$C366),IF(ISNUMBER(SEARCH(\"BNDES\",$B$356)),$E377,0),1)),F375+E16+E17-F17),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Redução de Capital",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B12))","v":"2052-12-31"},null,null,{"$f":"IF(F$1>$C$6,0,IF(F$1=$C$6,-(E34+F376),IF(AND(F$1>=$C378,F376=0),MAX(-F375-E16-E17-F377,-E34-E35),0)))","v":0},{"$f":"IF(G$1>$C$6,0,IF(G$1=$C$6,-(F34+G376),IF(AND(G$1>=$C378,G376=0),MAX(-G375-F16-F17-G377,-F34-F35),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FLUXO DE CAIXA DOS DIVIDENDOS",{"$f":"IRR(F379:AN379,0.001)","v":{"$error":"#NUM!"}},{"$f":"D375","v":0.16244015246134658},{"$f":"NPV(D379,F379:AN379)","v":0},{"$f":"-(F376+F377+F378)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"INDICADORES"]
[]
[null,"Margem EBITDA",{"$f":"IFERROR(AVERAGEIFS(F383:AN383,F383:AN383,\"<>\"&0),0)","v":0},null,null,{"$f":"IFERROR(IF(F$42<>0,F$186/F182,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Margem Líquida",{"$f":"IFERROR(AVERAGEIFS(F384:AN384,F384:AN384,\"<>\"&0),0)","v":0},null,null,{"$f":"IFERROR(IF(F$42<>0,F$161/F182,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"OPEX"]
[null,"Energia Eletrica",{"$f":"MIN(F387:AN387)","v":0},null,null,{"$f":"IFERROR(F67/SUM(F$66,F$78),0)","v":0},{"$f":"IFERROR(G67/SUM(G$66,G$78),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prod. Quimicos",{"$f":"MIN(F388:AN388)","v":0},null,null,{"$f":"IFERROR(F68/SUM(F$66,F$78),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pessoal",{"$f":"MIN(F389:AN389)","v":0},null,null,{"$f":"IFERROR(F69/SUM(F$66,F$78),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outros Custos",{"$f":"MIN(F390:AN390)","v":0},null,null,{"$f":"IFERROR(F70/SUM(F$66,F$78),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Despesas Operacionais",{"$f":"MIN(F391:AN391)","v":0},null,null,{"$f":"IFERROR(F78/SUM(F$66,F$78),0)","v":0},{"$f":"IFERROR(G78/SUM(G$66,G$78),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Equity",{"$f":"SUM(F394:AN394)","v":0},null,null,{"$f":"F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PL / Ativo",{"$f":"MIN(F395:AN395)","v":1},null,null,{"$f":"IF(F14<>0,IFERROR(ROUND(F33,0)/ROUND(F14,0),1),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"ICSD",{"$f":"MIN(F396:AN396)","v":0},null,null,{"$f":"IFERROR(F186/-(F231+F234+F360),0)","v":0},{"$f":"IFERROR(G186/-(G231+G234+G360),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Debt/EBITDA",{"$f":"MAX(F397:AN397)","v":0},null,null,{"$f":"IFERROR(IF(F31<>0,(F$31-F$16-F$17)/F$186,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"TIR Projeto Ajustada",null,null,{"$f":"IRR(F399:AN399)","v":{"$error":"#NUM!"}},{"$f":"F400+F402","v":0},{"$f":"G400+G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo Positivo",null,null,null,{"$f":"IF(F229>0,F229,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo Negativo",null,null,null,{"$f":"IF(F229<0,F229,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VPL Fluxo Negativo",null,null,null,{"$f":"NPV($D$229,F401:AN401)*(1+$D$229)","v":0}]
[]
[null,"TIR Acionista Ajustada",null,null,{"$f":"IRR(F404:AN404)","v":{"$error":"#NUM!"}},{"$f":"F405+F407","v":0},{"$f":"G405+G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo Positivo",null,null,null,{"$f":"IF(F375>0,F375,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo Negativo",null,null,null,{"$f":"IF(F375<0,F375,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VPL Fluxo Negativo",null,null,null,{"$f":"NPV($D$375,F406:AN406)*(1+$D$375)","v":0}]
[]
[null,"TIR Dividendos Ajustada",null,null,{"$f":"IRR(F409:AN409)","v":{"$error":"#NUM!"}},{"$f":"F410+F412","v":0},{"$f":"G410+G412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo Positivo",null,null,null,{"$f":"IF(F379>0,F379,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo Negativo",null,null,null,{"$f":"IF(F379<0,F379,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VPL Fluxo Negativo",null,null,null,{"$f":"NPV($D$379,F411:AN411)*(1+$D$379)","v":0}]
[]
["x","MACROECONOMIA"]
[]
[null,"Projeções - taxas mensais e acumuladas"]
[null,"Contraprestação",null,null,null,{"$f":"IF(PC!$E$6=\"Real\",1,E417*(1+F423))*F$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,F417*(1+G423))*G$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,G417*(1+H423))*H$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,H417*(1+I423))*I$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,I417*(1+J423))*J$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,J417*(1+K423))*K$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,K417*(1+L423))*L$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,L417*(1+M423))*M$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,M417*(1+N423))*N$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,N417*(1+O423))*O$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,O417*(1+P423))*P$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,P417*(1+Q423))*Q$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Q417*(1+R423))*R$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,R417*(1+S423))*S$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,S417*(1+T423))*T$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,T417*(1+U423))*U$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,U417*(1+V423))*V$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,V417*(1+W423))*W$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,W417*(1+X423))*X$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,X417*(1+Y423))*Y$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Y417*(1+Z423))*Z$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Z417*(1+AA423))*AA$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AA417*(1+AB423))*AB$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AB417*(1+AC423))*AC$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AC417*(1+AD423))*AD$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AD417*(1+AE423))*AE$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AE417*(1+AF423))*AF$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AF417*(1+AG423))*AG$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AG417*(1+AH423))*AH$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AH417*(1+AI423))*AI$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AI417*(1+AJ423))*AJ$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AJ417*(1+AK423))*AK$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AK417*(1+AL423))*AL$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AL417*(1+AM423))*AM$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AM417*(1+AN423))*AN$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AN417*(1+AO423))*AO$8","v":0}]
[null,"Tarifa",null,null,null,{"$f":"IF(PC!$E$6=\"Real\",1,E418*(1+F423))*F$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,F418*(1+G423))*G$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,G418*(1+H423))*H$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,H418*(1+I423))*I$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,I418*(1+J423))*J$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,J418*(1+K423))*K$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,K418*(1+L423))*L$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,L418*(1+M423))*M$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,M418*(1+N423))*N$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,N418*(1+O423))*O$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,O418*(1+P423))*P$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,P418*(1+Q423))*Q$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Q418*(1+R423))*R$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,R418*(1+S423))*S$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,S418*(1+T423))*T$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,T418*(1+U423))*U$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,U418*(1+V423))*V$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,V418*(1+W423))*W$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,W418*(1+X423))*X$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,X418*(1+Y423))*Y$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Y418*(1+Z423))*Z$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Z418*(1+AA423))*AA$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AA418*(1+AB423))*AB$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AB418*(1+AC423))*AC$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AC418*(1+AD423))*AD$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AD418*(1+AE423))*AE$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AE418*(1+AF423))*AF$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AF418*(1+AG423))*AG$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AG418*(1+AH423))*AH$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AH418*(1+AI423))*AI$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AI418*(1+AJ423))*AJ$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AJ418*(1+AK423))*AK$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AK418*(1+AL423))*AL$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AL418*(1+AM423))*AM$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AM418*(1+AN423))*AN$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AN418*(1+AO423))*AO$8","v":0}]
[null,"Opex",null,null,null,{"$f":"IF(PC!$E$6=\"Real\",1,E419*(1+F423))*F$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,F419*(1+G423))*G$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,G419*(1+H423))*H$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,H419*(1+I423))*I$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,I419*(1+J423))*J$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,J419*(1+K423))*K$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,K419*(1+L423))*L$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,L419*(1+M423))*M$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,M419*(1+N423))*N$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,N419*(1+O423))*O$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,O419*(1+P423))*P$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,P419*(1+Q423))*Q$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Q419*(1+R423))*R$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,R419*(1+S423))*S$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,S419*(1+T423))*T$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,T419*(1+U423))*U$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,U419*(1+V423))*V$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,V419*(1+W423))*W$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,W419*(1+X423))*X$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,X419*(1+Y423))*Y$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Y419*(1+Z423))*Z$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Z419*(1+AA423))*AA$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AA419*(1+AB423))*AB$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AB419*(1+AC423))*AC$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AC419*(1+AD423))*AD$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AD419*(1+AE423))*AE$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AE419*(1+AF423))*AF$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AF419*(1+AG423))*AG$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AG419*(1+AH423))*AH$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AH419*(1+AI423))*AI$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AI419*(1+AJ423))*AJ$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AJ419*(1+AK423))*AK$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AK419*(1+AL423))*AL$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AL419*(1+AM423))*AM$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AM419*(1+AN423))*AN$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AN419*(1+AO423))*AO$8","v":0}]
[null,"Capex",null,null,null,{"$f":"IF(PC!$E$6=\"Real\",1,E420*(1++F423))*F$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,F420*(1++G423))*G$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,G420*(1++H423))*H$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,H420*(1++I423))*I$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,I420*(1++J423))*J$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,J420*(1++K423))*K$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,K420*(1++L423))*L$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,L420*(1++M423))*M$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,M420*(1++N423))*N$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,N420*(1++O423))*O$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,O420*(1++P423))*P$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,P420*(1++Q423))*Q$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Q420*(1++R423))*R$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,R420*(1++S423))*S$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,S420*(1++T423))*T$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,T420*(1++U423))*U$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,U420*(1++V423))*V$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,V420*(1++W423))*W$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,W420*(1++X423))*X$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,X420*(1++Y423))*Y$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Y420*(1++Z423))*Z$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Z420*(1++AA423))*AA$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AA420*(1++AB423))*AB$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AB420*(1++AC423))*AC$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AC420*(1++AD423))*AD$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AD420*(1++AE423))*AE$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AE420*(1++AF423))*AF$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AF420*(1++AG423))*AG$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AG420*(1++AH423))*AH$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AH420*(1++AI423))*AI$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AI420*(1++AJ423))*AJ$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AJ420*(1++AK423))*AK$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AK420*(1++AL423))*AL$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AL420*(1++AM423))*AM$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AM420*(1++AN423))*AN$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AN420*(1++AO423))*AO$8","v":0}]
[]
[null,"Projeções - taxas anuais"]
[null,"IPCA",null,null,null,{"$f":"(1+SUMIFS($C432:$AN432,$C$431:$AN$431,YEAR(F$1)-1))^((12-F$10)/12)*(1+SUMIFS($C432:$AN432,$C$431:$AN$431,YEAR(F$1)))^(F$10/12)-1","v":2.9435041728973044E-2},3.1986351644974986E-2,3.2499999999999973E-2,3.2499999999999973E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,0,0,0,0,0,0]
[null,"IGPM",null,null,null,4.468744245154066E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,0,0,0,0,0,0]
[null,"TLP","termos reais",null,null,1.9960893925148219E-2,1.8696379842603091E-2,2.2454599475376136E-2,2.459264276260309E-2,{"$f":"I425","v":2.459264276260309E-2},{"$f":"J425","v":2.459264276260309E-2},2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,0,0,0,0,0,0]
[null,"Selic",null,null,null,{"$f":"(1+SUMIFS($C435:$AN435,$C$431:$AN$431,YEAR(F$1)-1))^((12-F$10)/12)*(1+SUMIFS($C435:$AN435,$C$431:$AN$431,YEAR(F$1)))^(F$10/12)-1","v":2.1413775519506517E-2},2.7944025688827923E-2,5.0000000000000044E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,0,0,0,0,0,0]
[null,"CDI",null,null,null,2.1413775519506517E-2,2.7944025688827923E-2,5.0000000000000044E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,0,0,0,0,0,0]
[null,"TR",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fixed",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Projeções - taxas anuais - jun/2020",{"$f":"D431-1","v":2021},{"$f":"E431-1","v":2022},{"$f":"F431-1","v":2023},{"$f":"1+YEAR($F$1)","v":2024},{"$f":"IF(F431=\"\",\"\",IF(F431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",F431+1))","v":2025},{"$f":"IF(G431=\"\",\"\",IF(G431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",G431+1))","v":2026},{"$f":"IF(H431=\"\",\"\",IF(H431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",H431+1))","v":2027},{"$f":"IF(I431=\"\",\"\",IF(I431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",I431+1))","v":2028},{"$f":"IF(J431=\"\",\"\",IF(J431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",J431+1))","v":2029},{"$f":"IF(K431=\"\",\"\",IF(K431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",K431+1))","v":2030},{"$f":"IF(L431=\"\",\"\",IF(L431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",L431+1))","v":2031},{"$f":"IF(M431=\"\",\"\",IF(M431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",M431+1))","v":2032},{"$f":"IF(N431=\"\",\"\",IF(N431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",N431+1))","v":2033},{"$f":"IF(O431=\"\",\"\",IF(O431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",O431+1))","v":2034},{"$f":"IF(P431=\"\",\"\",IF(P431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",P431+1))","v":2035},{"$f":"IF(Q431=\"\",\"\",IF(Q431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",Q431+1))","v":2036},{"$f":"IF(R431=\"\",\"\",IF(R431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",R431+1))","v":2037},{"$f":"IF(S431=\"\",\"\",IF(S431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",S431+1))","v":2038},{"$f":"IF(T431=\"\",\"\",IF(T431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",T431+1))","v":2039},{"$f":"IF(U431=\"\",\"\",IF(U431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",U431+1))","v":2040},{"$f":"IF(V431=\"\",\"\",IF(V431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",V431+1))","v":2041},{"$f":"IF(W431=\"\",\"\",IF(W431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",W431+1))","v":2042},{"$f":"IF(X431=\"\",\"\",IF(X431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",X431+1))","v":2043},{"$f":"IF(Y431=\"\",\"\",IF(Y431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",Y431+1))","v":2044},{"$f":"IF(Z431=\"\",\"\",IF(Z431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",Z431+1))","v":2045},{"$f":"IF(AA431=\"\",\"\",IF(AA431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AA431+1))","v":2046},{"$f":"IF(AB431=\"\",\"\",IF(AB431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AB431+1))","v":2047},{"$f":"IF(AC431=\"\",\"\",IF(AC431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AC431+1))","v":2048},{"$f":"IF(AD431=\"\",\"\",IF(AD431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AD431+1))","v":2049},{"$f":"IF(AE431=\"\",\"\",IF(AE431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AE431+1))","v":2050},{"$f":"IF(AF431=\"\",\"\",IF(AF431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AF431+1))","v":2051},{"$f":"IF(AG431=\"\",\"\",IF(AG431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AG431+1))","v":2052},{"$f":"IF(AH431=\"\",\"\",IF(AH431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AH431+1))","v":""},{"$f":"IF(AI431=\"\",\"\",IF(AI431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AI431+1))","v":""},{"$f":"IF(AJ431=\"\",\"\",IF(AJ431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AJ431+1))","v":""},{"$f":"IF(AK431=\"\",\"\",IF(AK431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AK431+1))","v":""},{"$f":"IF(AL431=\"\",\"\",IF(AL431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AL431+1))","v":""},{"$f":"IF(AM431=\"\",\"\",IF(AM431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AM431+1))","v":""},{"$f":"IF(AN431=\"\",\"\",IF(AN431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AN431+1))","v":""}]
[null,"IPCA",4.3060399841131858E-2,3.2952512164738268E-2,2.9435041728973044E-2,3.1986351644974986E-2,3.2500000000000001E-2,3.2500000000000001E-2,0.03,{"$f":"I432","v":0.03},{"$f":"J432","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"Z432","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,"IGPM",7.3039306458064557E-2,0.21899664807377284,4.468744245154066E-2,0.04,0.04,0.04,0.04,{"$f":"I433","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"TLP",{"$f":"(1+$B$442)*(1+C$432)-1","v":7.7272780955920828E-2},{"$f":"(1+$B$442)*(1+D$432)-1","v":6.683335456374162E-2},6.320051109768321E-2,6.583550397893001E-2,6.6365999999999925E-2,6.6365999999999925E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2]
[null,"Selic",4.5899999999999996E-2,2.9987443814868842E-2,2.1413775519506517E-2,2.7944025688827923E-2,0.05,0.06,{"$f":"H435","v":0.06},{"$f":"I435","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,{"$f":"Y435","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"CDI",5.951234880275913E-2,2.9987443814868842E-2,2.1413775519506517E-2,2.7944025688827923E-2,0.05,0.06,{"$f":"H436","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"TR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"TLP - spread"]
[null,3.2800000000000003E-2]
[]
[null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
[]
[null,"Fator Alpha",null,null,null,0.83,0.91,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[]
["x","Resumo da alavancagem "]
[]
[null,"Ponte",null,null,null,{"$f":"F358","v":0},{"$f":"G358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO358","v":0}]
[null,"BNDES1",null,null,null,{"$f":"F290","v":0},{"$f":"G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO290","v":0}]
[null,"BNDES2",null,null,null,{"$f":"F307","v":0},{"$f":"G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO307","v":0}]
[null,"BNDES3",null,null,null,{"$f":"F324","v":0},{"$f":"G324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO324","v":0}]
[null,"CEF1",null,null,null,{"$f":"F239","v":0},{"$f":"G239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO239","v":0}]
[null,"CEF2",null,null,null,{"$f":"F256","v":0},{"$f":"G256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO256","v":0}]
[null,"CEF3",null,null,null,{"$f":"F273","v":0},{"$f":"G273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO273","v":0}]
[null,"DebInfra1",null,null,null,{"$f":"F341","v":0},{"$f":"G341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO341","v":0}]
[null,"Total com take out",null,null,null,{"$f":"SUM(F452:F459)","v":0},{"$f":"SUM(G452:G459)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AO452:AO459)","v":0}]
[]
[null,"Total sem take out (A)",null,null,null,{"$f":"F460-F343-F360","v":0},{"$f":"G460-G343-G360","v":0},{"$f":"H460-H343-H360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fluxo de Caixa de Investimentos (B)",null,null,null,{"$f":"F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Máximo","Mediana","Média"]
["X","Alavancagem (A/B)",{"$f":"MAX(F467:AO467,1)","v":1},{"$f":"MEDIAN(F467:AO467)","v":0},{"$f":"AVERAGE(F467:AO467)","v":0},{"$f":"IF(F462<>0,(F462/F464)*-1,0)","v":0},{"$f":"IF(G462<>0,(G462/G464)*-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Alavancagem Acumulada (EoP)",{"$f":"MAX(F468:AO468,1)","v":{"$error":"#DIV/0!"}},{"$f":"MEDIAN(F468:AO468)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(F468:AO468)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:F462)/SUM($F$464:F464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:G462)/SUM($F$464:G464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:H462)/SUM($F$464:H464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:I462)/SUM($F$464:I464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:J462)/SUM($F$464:J464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:K462)/SUM($F$464:K464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:L462)/SUM($F$464:L464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:M462)/SUM($F$464:M464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:N462)/SUM($F$464:N464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:O462)/SUM($F$464:O464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:P462)/SUM($F$464:P464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:Q462)/SUM($F$464:Q464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:R462)/SUM($F$464:R464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:S462)/SUM($F$464:S464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:T462)/SUM($F$464:T464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:U462)/SUM($F$464:U464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:V462)/SUM($F$464:V464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:W462)/SUM($F$464:W464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:X462)/SUM($F$464:X464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:Y462)/SUM($F$464:Y464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:Z462)/SUM($F$464:Z464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AA462)/SUM($F$464:AA464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AB462)/SUM($F$464:AB464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AC462)/SUM($F$464:AC464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AD462)/SUM($F$464:AD464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AE462)/SUM($F$464:AE464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AF462)/SUM($F$464:AF464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AG462)/SUM($F$464:AG464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AH462)/SUM($F$464:AH464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AI462)/SUM($F$464:AI464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AJ462)/SUM($F$464:AJ464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AK462)/SUM($F$464:AK464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AL462)/SUM($F$464:AL464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AM462)/SUM($F$464:AM464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AN462)/SUM($F$464:AN464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AO462)/SUM($F$464:AO464)*-1","v":{"$error":"#DIV/0!"}}]
[]
[]
["x"]

{"sheet":"Cons5","index":18,"n_rows":471,"n_cols":43,"rows_kept":471,"cut":false,"hidden":true,"merged":[]}
[{"$f":"INDEX(PC!$1:$1,1,MATCH(B1,PC!$4:$4,0))","v":"I"},"Cons5",null,null,null,{"$f":"EOMONTH(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)),11)","v":"2023-12-31"},{"$f":"EOMONTH(F1,12)","v":"2024-12-31"},"2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31",null,"Check"]
[null,null,null,null,null,{"$f":"1","v":1},{"$f":"F2+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,null,{"$f":"IF(SUM(AQ3:AQ429)=0,\"ok\",\"nok\")","v":"ok"}]
[]
[null,"CRONOGRAMA"]
[null,"início da concessão",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B10))","v":"2023-01-31"}]
[null,"fim da concessão",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B13))","v":"2052-12-31"}]
[null,"Concessão %",null,null,null,{"$f":"IF(YEAR(F$1)<YEAR($C$5),0,IF(YEAR(F$1)<YEAR($C6),1,0)+IF(YEAR(F$1)=YEAR($C6),1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0]
[null,"Concesssão 1;0",null,null,null,{"$f":"IF(F7<>0,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0]
[]
[null,"Meses do ano",null,null,null,{"$f":"MONTH(F1)","v":12},{"$f":"MONTH(G1)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[]
[null,"BALANÇO PATRIMONIAL"]
[null,null,null,null,null,{"$f":"F29+F31+F33","v":0},{"$f":"G29+G31+G33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ATIVO",null,null,null,{"$f":"SUM(F15,F20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ativo Circulante",null,null,null,{"$f":"SUM(F16:F19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Caixa",null,null,null,{"$f":"E16+SUM(F375:F378)-(F17-E17)*F$8","v":0},{"$f":"F16+SUM(G375:G378)-(G17-F17)*G$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(MIN(F16:AN17),0)","v":0}]
[null,"Conta Reserva",null,null,null,{"$f":"SUM(F252,F269,F286,F303,F320,F337,F354,F371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contas a receber",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$26))","v":30},null,null,{"$f":"IF(F$1=$C$6,0,F$42*$C18/360*F$8)","v":0},{"$f":"IF(G$1=$C$6,0,G$42*$C18/360*G$8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Crédito de PIS COFINS",null,null,null,{"$f":"F178","v":0},{"$f":"G178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ativo Não Circulante",null,null,null,{"$f":"SUM(F21:F23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(AN20,0)","v":0}]
[null,"Impostos Diferidos",null,null,null,{"$f":"-MIN(0,-(E21-E32+F119))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Intangível",null,null,null,{"$f":"E22+F97-F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Financeiro",null,null,null,{"$f":"F111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"PASSIVO",null,null,null,{"$f":"SUM(F26,F30,F33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Passivo Circulante",null,null,null,{"$f":"SUM(F27:F29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contas a Pagar",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$27))","v":30},null,null,{"$f":"IF(F$1=$C$6,0,-(F183+F185)*$C27/360*F$8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Impostos a Pagar",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$28))","v":30},null,null,{"$f":"IF(F$1=$C$6,0,-(F167+F188+F232)*$C28/360*F$8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Empréstimos e Financiamentos",null,null,null,{"$f":"-G234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Não Circulante",null,null,null,{"$f":"SUM(F31:F32)","v":0},{"$f":"SUM(G31:G32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(AN30,0)","v":0}]
[null,"Empréstimos e Financiamentos",null,null,null,{"$f":"F233+F234+SUM(F245,F262,F279,F296,F313,F330,F347,F364)+E31-F29+E29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Impostos Diferidos",null,null,null,{"$f":"MAX(0,(-E21+E32-F119))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Patrimônio líquido",null,null,null,{"$f":"SUM(F34:F37)","v":0},{"$f":"SUM(G34:G37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Social",null,null,null,{"$f":"E34+F376+F378","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reserva Legal",null,null,null,{"$f":"IF(F$1=$C$6,0,IF(E37+F161<0,0,MIN(20%*F34,MIN((5%*F161)+E35,E37+F161))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beneficio SUDENE",null,null,null,{"$f":"F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro Acumulado",null,null,null,{"$f":"E37+E35-F35+F161+F377+F141-F120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"check BP",null,null,null,{"$f":"ROUND(F14-F25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(F38:AN38),0)","v":0}]
[null,"check PL",null,null,null,{"$f":"ROUND(F33-SUM(F34:F37),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(F39:AN39),0)","v":0}]
[]
[null,"DEMONSTRATIVO DE RESULTADOS"]
[null,"Receita Bruta Operacional",null,null,null,{"$f":"SUM(F46,F48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Receita de Contraprestação",null,null,null,{"$f":"SUM(F45:F46)","v":0},{"$f":"SUM(G45:G46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contraprestação Fixa",null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+F$2))*F$420*F$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+G$2))*G$420*G$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+H$2))*H$420*H$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+I$2))*I$420*I$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+J$2))*J$420*J$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+K$2))*K$420*K$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+L$2))*L$420*L$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+M$2))*M$420*M$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+N$2))*N$420*N$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+O$2))*O$420*O$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+P$2))*P$420*P$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+Q$2))*Q$420*Q$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+R$2))*R$420*R$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+S$2))*S$420*S$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+T$2))*T$420*T$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+U$2))*U$420*U$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+V$2))*V$420*V$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+W$2))*W$420*W$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+X$2))*X$420*X$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+Y$2))*Y$420*Y$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+Z$2))*Z$420*Z$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AA$2))*AA$420*AA$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AB$2))*AB$420*AB$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AC$2))*AC$420*AC$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AD$2))*AD$420*AD$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AE$2))*AE$420*AE$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AF$2))*AF$420*AF$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AG$2))*AG$420*AG$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AH$2))*AH$420*AH$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AI$2))*AI$420*AI$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AJ$2))*AJ$420*AJ$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AK$2))*AK$420*AK$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AL$2))*AL$420*AL$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AM$2))*AM$420*AM$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AN$2))*AN$420*AN$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$493+AO$2))*AO$420*AO$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0}]
[null,"Contraprestação Variável",null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+F$2))*F$420*F$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+G$2))*G$420*G$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+H$2))*H$420*H$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+I$2))*I$420*I$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+J$2))*J$420*J$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+K$2))*K$420*K$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+L$2))*L$420*L$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+M$2))*M$420*M$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+N$2))*N$420*N$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+O$2))*O$420*O$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+P$2))*P$420*P$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+Q$2))*Q$420*Q$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+R$2))*R$420*R$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+S$2))*S$420*S$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+T$2))*T$420*T$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+U$2))*U$420*U$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+V$2))*V$420*V$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+W$2))*W$420*W$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+X$2))*X$420*X$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+Y$2))*Y$420*Y$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+Z$2))*Z$420*Z$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AA$2))*AA$420*AA$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AB$2))*AB$420*AB$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AC$2))*AC$420*AC$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AD$2))*AD$420*AD$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AE$2))*AE$420*AE$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AF$2))*AF$420*AF$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AG$2))*AG$420*AG$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AH$2))*AH$420*AH$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AI$2))*AI$420*AI$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AJ$2))*AJ$420*AJ$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AK$2))*AK$420*AK$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AL$2))*AL$420*AL$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AM$2))*AM$420*AM$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AN$2))*AN$420*AN$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$531+AO$2))*AO$420*AO$8*IF(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$22))=\"PPP\",1,0)/1000","v":0}]
[]
[null,"Receita Indireta",null,null,null,{"$f":"SUM(F49:F51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita Indireta -1",null,null,null,{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+F$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*F$419*F$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+G$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*G$419*G$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+H$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*H$419*H$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+I$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*I$419*I$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+J$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*J$419*J$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+K$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*K$419*K$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+L$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*L$419*L$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+M$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*M$419*M$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+N$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*N$419*N$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+O$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*O$419*O$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+P$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*P$419*P$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+Q$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*Q$419*Q$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+R$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*R$419*R$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+S$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*S$419*S$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+T$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*T$419*T$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+U$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*U$419*U$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+V$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*V$419*V$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+W$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*W$419*W$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+X$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*X$419*X$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+Y$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*Y$419*Y$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+Z$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*Z$419*Z$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AA$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AA$419*AA$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AB$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AB$419*AB$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AC$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AC$419*AC$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AD$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AD$419*AD$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AE$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AE$419*AE$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AF$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AF$419*AF$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AG$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AG$419*AG$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AH$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AH$419*AH$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AI$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AI$419*AI$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AJ$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AJ$419*AJ$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AK$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AK$419*AK$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AL$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AL$419*AL$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AM$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AM$419*AM$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AN$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AN$419*AN$8)/1000","v":0},{"$f":"((INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$725+AO$2+YEAR(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$10)))-PC!$C$726)))*AO$419*AO$8)/1000","v":0}]
[null,"Receita Indireta -2"]
[null,"Receita Indireta -3"]
[]
[null,"Receita Financeira - Remuneração do Ativo Financeiro",null,null,null,{"$f":"F110","v":0},{"$f":"G110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita de Construção - Ativo Financeiro",null,null,null,{"$f":"F$108","v":0},{"$f":"G$108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita de Construção - Ativo Intangível",null,null,null,{"$f":"F$97","v":0},{"$f":"G$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deduções",null,null,null,{"$f":"-IF(F192=\"real\",F59,F58)-F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(F56:AN56)-SUM(F167:AN167)+SUM(F177:AN177),0)","v":0}]
[]
[null,"PIS COFINS | Presumido",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1347))+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1349))","v":3.6499999999999998E-2},null,null,{"$f":"$C58*SUM(F44,F48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PIS COFINS | Real",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1348))+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1350))","v":9.2499999999999999E-2},null,null,{"$f":"$C59*SUM(F44,F48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ISS",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1351))","v":0},null,null,{"$f":"$C60*SUM(F$42,F$53,F$54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Receita Líquida",null,null,null,{"$f":"SUM(F42,F53,F54,F55,F56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo de Construção",null,null,null,{"$f":"-SUM(F54,F55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custos do Serviço Prestado",null,null,null,{"$f":"-F66+F72+F73","v":0},{"$f":"-G66+G72+G73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"ROW()","v":66},"Custos Operacionais",null,null,null,{"$f":"SUM(F67:F71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":67},{"$f":"PC!C767","v":"Energia Elétrica"},null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+F$2+1))*F$419*F$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+G$2+1))*G$419*G$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+H$2+1))*H$419*H$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+I$2+1))*I$419*I$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+J$2+1))*J$419*J$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+K$2+1))*K$419*K$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+L$2+1))*L$419*L$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+M$2+1))*M$419*M$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+N$2+1))*N$419*N$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+O$2+1))*O$419*O$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+P$2+1))*P$419*P$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+Q$2+1))*Q$419*Q$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+R$2+1))*R$419*R$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+S$2+1))*S$419*S$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+T$2+1))*T$419*T$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+U$2+1))*U$419*U$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+V$2+1))*V$419*V$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+W$2+1))*W$419*W$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+X$2+1))*X$419*X$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+Y$2+1))*Y$419*Y$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+Z$2+1))*Z$419*Z$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AA$2+1))*AA$419*AA$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AB$2+1))*AB$419*AB$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AC$2+1))*AC$419*AC$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AD$2+1))*AD$419*AD$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AE$2+1))*AE$419*AE$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AF$2+1))*AF$419*AF$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AG$2+1))*AG$419*AG$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AH$2+1))*AH$419*AH$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AI$2+1))*AI$419*AI$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AJ$2+1))*AJ$419*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AK$2+1))*AK$419*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AL$2+1))*AL$419*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AM$2+1))*AM$419*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AN$2+1))*AN$419*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$767+AO$2+1))*AO$419*AO$8/1000","v":0}]
[{"$f":"ROW()","v":68},{"$f":"PC!$C$805","v":"Produtos Químicos"},null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+F$2+1))*F$419*F$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+G$2+1))*G$419*G$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+H$2+1))*H$419*H$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+I$2+1))*I$419*I$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+J$2+1))*J$419*J$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+K$2+1))*K$419*K$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+L$2+1))*L$419*L$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+M$2+1))*M$419*M$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+N$2+1))*N$419*N$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+O$2+1))*O$419*O$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+P$2+1))*P$419*P$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+Q$2+1))*Q$419*Q$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+R$2+1))*R$419*R$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+S$2+1))*S$419*S$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+T$2+1))*T$419*T$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+U$2+1))*U$419*U$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+V$2+1))*V$419*V$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+W$2+1))*W$419*W$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+X$2+1))*X$419*X$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+Y$2+1))*Y$419*Y$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+Z$2+1))*Z$419*Z$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AA$2+1))*AA$419*AA$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AB$2+1))*AB$419*AB$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AC$2+1))*AC$419*AC$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AD$2+1))*AD$419*AD$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AE$2+1))*AE$419*AE$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AF$2+1))*AF$419*AF$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AG$2+1))*AG$419*AG$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AH$2+1))*AH$419*AH$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AI$2+1))*AI$419*AI$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AJ$2+1))*AJ$419*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AK$2+1))*AK$419*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AL$2+1))*AL$419*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AM$2+1))*AM$419*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AN$2+1))*AN$419*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$805+AO$2+1))*AO$419*AO$8/1000","v":0}]
[{"$f":"ROW()","v":69},{"$f":"PC!$C$846","v":"Pessoal"},null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+F$2+1))*F$419*F$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+G$2+1))*G$419*G$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+H$2+1))*H$419*H$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+I$2+1))*I$419*I$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+J$2+1))*J$419*J$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+K$2+1))*K$419*K$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+L$2+1))*L$419*L$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+M$2+1))*M$419*M$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+N$2+1))*N$419*N$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+O$2+1))*O$419*O$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+P$2+1))*P$419*P$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+Q$2+1))*Q$419*Q$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+R$2+1))*R$419*R$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+S$2+1))*S$419*S$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+T$2+1))*T$419*T$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+U$2+1))*U$419*U$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+V$2+1))*V$419*V$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+W$2+1))*W$419*W$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+X$2+1))*X$419*X$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+Y$2+1))*Y$419*Y$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+Z$2+1))*Z$419*Z$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AA$2+1))*AA$419*AA$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AB$2+1))*AB$419*AB$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AC$2+1))*AC$419*AC$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AD$2+1))*AD$419*AD$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AE$2+1))*AE$419*AE$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AF$2+1))*AF$419*AF$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AG$2+1))*AG$419*AG$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AH$2+1))*AH$419*AH$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AI$2+1))*AI$419*AI$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AJ$2+1))*AJ$419*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AK$2+1))*AK$419*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AL$2+1))*AL$419*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AM$2+1))*AM$419*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AN$2+1))*AN$419*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$846+AO$2+1))*AO$419*AO$8/1000","v":0}]
[null,{"$f":"PC!$C$884","v":"Outros Custos"},null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+F$2+1))*F$419*F$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+G$2+1))*G$419*G$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+H$2+1))*H$419*H$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+I$2+1))*I$419*I$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+J$2+1))*J$419*J$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+K$2+1))*K$419*K$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+L$2+1))*L$419*L$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+M$2+1))*M$419*M$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+N$2+1))*N$419*N$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+O$2+1))*O$419*O$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+P$2+1))*P$419*P$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+Q$2+1))*Q$419*Q$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+R$2+1))*R$419*R$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+S$2+1))*S$419*S$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+T$2+1))*T$419*T$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+U$2+1))*U$419*U$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+V$2+1))*V$419*V$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+W$2+1))*W$419*W$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+X$2+1))*X$419*X$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+Y$2+1))*Y$419*Y$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+Z$2+1))*Z$419*Z$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AA$2+1))*AA$419*AA$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AB$2+1))*AB$419*AB$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AC$2+1))*AC$419*AC$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AD$2+1))*AD$419*AD$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AE$2+1))*AE$419*AE$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AF$2+1))*AF$419*AF$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AG$2+1))*AG$419*AG$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AH$2+1))*AH$419*AH$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AI$2+1))*AI$419*AI$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AJ$2+1))*AJ$419*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AK$2+1))*AK$419*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AL$2+1))*AL$419*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AM$2+1))*AM$419*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AN$2+1))*AN$419*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$884+AO$2+1))*AO$419*AO$8/1000","v":0}]
[null,"Gastos totais com garantias",null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+F$2+1))*F$419*F$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+G$2+1))*G$419*G$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+H$2+1))*H$419*H$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+I$2+1))*I$419*I$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+J$2+1))*J$419*J$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+K$2+1))*K$419*K$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+L$2+1))*L$419*L$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+M$2+1))*M$419*M$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+N$2+1))*N$419*N$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+O$2+1))*O$419*O$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+P$2+1))*P$419*P$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+Q$2+1))*Q$419*Q$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+R$2+1))*R$419*R$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+S$2+1))*S$419*S$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+T$2+1))*T$419*T$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+U$2+1))*U$419*U$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+V$2+1))*V$419*V$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+W$2+1))*W$419*W$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+X$2+1))*X$419*X$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+Y$2+1))*Y$419*Y$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+Z$2+1))*Z$419*Z$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AA$2+1))*AA$419*AA$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AB$2+1))*AB$419*AB$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AC$2+1))*AC$419*AC$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AD$2+1))*AD$419*AD$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AE$2+1))*AE$419*AE$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AF$2+1))*AF$419*AF$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AG$2+1))*AG$419*AG$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AH$2+1))*AH$419*AH$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AI$2+1))*AI$419*AI$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AJ$2+1))*AJ$419*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AK$2+1))*AK$419*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AL$2+1))*AL$419*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AM$2+1))*AM$419*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AN$2+1))*AN$419*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$928+AO$2+1))*AO$419*AO$8/1000","v":0}]
[null,"Crédito de PIS/COFINS - Opex",null,null,null,{"$f":"F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciação e Amortização",null,null,null,{"$f":"-SUM(F96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Lucro Bruto",null,null,null,{"$f":"SUM(F62,F63,F64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Despesas Operacionais",null,null,null,{"$f":"-F78","v":0},{"$f":"-G78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"ROW()","v":78},"Despesas Operacionais",null,null,null,{"$f":"SUM(F79:F80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":79},{"$f":"PC!C967","v":"Taxa de Regulação - % sobre receita tarifária"},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B967))","v":0},null,null,{"$f":"$C79*F$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":80},"Inadimplência"]
[]
[]
[]
[null,"Fisco"]
[]
[{"$f":"ROW()","v":86},"Imobilizado"]
[null,"Amortização durante o período",null,null,null,{"$f":"IF(F$1>$C$6,0,F89*(F88+E90))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inclusão",null,null,null,{"$f":"-F$223*IF(F$192=\"real\",1-$C$170,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"fator amortização",null,null,null,{"$f":"IFERROR(IF(F$1>$C$6,0,F91/SUM(F91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(G$1>$C$6,0,G91/SUM(G91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(H$1>$C$6,0,H91/SUM(H91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(I$1>$C$6,0,I91/SUM(I91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(J$1>$C$6,0,J91/SUM(J91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(K$1>$C$6,0,K91/SUM(K91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(L$1>$C$6,0,L91/SUM(L91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(M$1>$C$6,0,M91/SUM(M91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(N$1>$C$6,0,N91/SUM(N91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(O$1>$C$6,0,O91/SUM(O91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(P$1>$C$6,0,P91/SUM(P91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(Q$1>$C$6,0,Q91/SUM(Q91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(R$1>$C$6,0,R91/SUM(R91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(S$1>$C$6,0,S91/SUM(S91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(T$1>$C$6,0,T91/SUM(T91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(U$1>$C$6,0,U91/SUM(U91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(V$1>$C$6,0,V91/SUM(V91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(W$1>$C$6,0,W91/SUM(W91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(X$1>$C$6,0,X91/SUM(X91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(Y$1>$C$6,0,Y91/SUM(Y91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(Z$1>$C$6,0,Z91/SUM(Z91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(AA$1>$C$6,0,AA91/SUM(AA91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(AB$1>$C$6,0,AB91/SUM(AB91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(AC$1>$C$6,0,AC91/SUM(AC91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(AD$1>$C$6,0,AD91/SUM(AD91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(AE$1>$C$6,0,AE91/SUM(AE91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(AF$1>$C$6,0,AF91/SUM(AF91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(AG$1>$C$6,0,AG91/SUM(AG91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(AH$1>$C$6,0,AH91/SUM(AH91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(AI$1>$C$6,0,AI91/SUM(AI91:$AN91)),1)","v":1},{"$f":"IFERROR(IF(AJ$1>$C$6,0,AJ91/SUM(AJ91:$AN91)),1)","v":0},{"$f":"IFERROR(IF(AK$1>$C$6,0,AK91/SUM(AK91:$AN91)),1)","v":0},{"$f":"IFERROR(IF(AL$1>$C$6,0,AL91/SUM(AL91:$AN91)),1)","v":0},{"$f":"IFERROR(IF(AM$1>$C$6,0,AM91/SUM(AM91:$AN91)),1)","v":0},{"$f":"IFERROR(IF(AN$1>$C$6,0,AN91/SUM(AN91:$AN91)),1)","v":0},{"$f":"IFERROR(IF(AO$1>$C$6,0,AO91/SUM($AN91:AO91)),1)","v":0}]
[null,"saldo",null,null,null,{"$f":"E90+F88-F87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fator de ajuste contraprestação fixa",null,null,null,{"$f":"IFERROR(IF(F$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&F$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(G$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&G$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(H$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&H$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(I$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&I$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(J$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&J$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(K$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&K$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(L$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&L$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(M$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&M$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(N$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&N$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(O$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&O$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(P$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&P$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(Q$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&Q$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(R$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&R$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(S$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&S$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(T$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&T$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(U$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&U$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(V$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&V$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(W$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&W$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(X$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&X$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(Y$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&Y$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(Z$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&Z$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AA$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AA$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AB$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AB$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AC$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AC$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AD$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AD$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AE$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AE$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AF$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AF$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AG$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AG$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AH$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AH$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AI$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AI$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AJ$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AJ$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AK$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AK$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AL$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AL$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AM$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AM$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AN$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AN$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0},{"$f":"IFERROR(IF(AO$1>$C$6,0,INDEX(PC!$C$4:$AG$1820,MATCH(PC!$C$455&AO$2,PC!$D$4:$D$1820&PC!$C$4:$C$1820,0),MATCH($B$1,PC!$C$4:$AG$4,0))),0)","v":0}]
[]
[null,"IFRS"]
[]
[{"$f":"ROW()","v":95},"Intangível"]
[null,"Amortização durante o período",null,null,null,{"$f":"SUMIFS($F100:$AN100,$F98:$AN98,\"<\"&F$2,$F99:$AN99,\">\"&F$2)+IF($C99=F$2,F100,0)+IF(F$1=$C$6,F97,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Intagível | Inclusão",{"$f":"1-C104","v":0},null,null,{"$f":"-$C97*F$223*IF(F$192=\"real\",1-$C$170,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"início",null,null,null,{"$f":"F$2","v":1},{"$f":"G$2","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[null,"fim",{"$f":"IFERROR(MATCH($C$6,$F$1:$AN$1,1),0)","v":30},null,null,{"$f":"MIN($C99+1,$AN$2+1)","v":31},31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31]
[null,"parcela",null,null,null,{"$f":"IFERROR(F97/(F99-F98-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financeiro"]
[null,"Remuneração Fixa",null,null,null,{"$f":"F45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capex remunerado pela Contraprestação Fixa",1,null,null,{"$f":"$C104*F223*IF(F$192=\"real\",1-$C$170,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo de Caixa Financeiro",{"$f":"IFERROR(IRR(F105:AN105,0.0001),0)","v":0},null,null,{"$f":"SUM(F103:F104)","v":0},{"$f":"SUM(G103:G104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ativo Financeiro Inicial",null,null,null,{"$f":"E111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capex remunerado pela Contraprestação Fixa",null,null,null,{"$f":"-F104","v":0},{"$f":"-G104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita de Contraprestação Fixa",null,null,null,{"$f":"-F103","v":0},{"$f":"-G103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita Finaceira",null,null,null,{"$f":"$C105*SUM(F107:F109)","v":0},{"$f":"$C105*SUM(G107:G109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ativo Financeiro Final",null,null,null,{"$f":"SUM(F107:F110)*F$8","v":0},{"$f":"SUM(G107:G110)*G$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Lucro Operacional",null,null,null,{"$f":"SUM(F75,F76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Receitas/Despesas financeiras líquidas",null,null,null,{"$f":"F230+F231-SUM(F245,F262,F279,F296,F313,F330,F347,F364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro antes do imposto de renda",null,null,null,{"$f":"SUM(F113,F115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Imposto de Renda e Contribuição Social",null,null,null,{"$f":"F118+F119","v":0},{"$f":"G118+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Imposto de Renda e Contribuição Social - corrente",null,null,null,{"$f":"-IF(F$192=\"real\",F$207,F$199)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(F133:AN133)-SUM(F208:AN208),0)","v":0}]
[null,"Imposto de Renda e Contribuição Social - diferidos",null,null,null,{"$f":"F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IR / Benefício SUDENE",null,null,null,{"$f":"IF(F$192=\"real\",F$138,F$127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"(F118+F119)/F116","v":{"$error":"#DIV/0!"}},{"$f":"(G118+G119)/G116","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"PRESUMIDO"]
[]
[null,"Imposto sobre lucro presumido | com receita financeira",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1353))","v":0.09},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1354))","v":0.25},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1355))","v":0.15},{"$f":"$C124*F125+$D124*MAX(F125-240,0)+$E124*MIN(F125,240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita Bruta Operacional + Receita Financeira",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1352))","v":0.32},null,null,{"$f":"$C125*F$166+F$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Beneficio SUDENE",null,null,null,{"$f":"F128*F124","v":0},{"$f":"G128*G124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1364))","v":0.75},null,null,{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",F$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",G$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",H$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",I$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",J$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",K$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",L$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",M$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",N$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",O$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",P$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",Q$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",R$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",S$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",T$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",U$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",V$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",W$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",X$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",Y$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",Z$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AA$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AB$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AC$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AD$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AE$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AF$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AG$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AH$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AI$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AJ$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AK$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AL$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AM$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AN$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0},{"$f":"IF(AND(INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1363))=\"Sim\",AO$2<=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))),$C$128,0)","v":0}]
[]
[null,"REAL"]
[]
[null,"Imposto sobre lucro real | com tax shield",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1353))","v":0.09},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1354))","v":0.25},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1355))","v":0.15},{"$f":"MAX($C132*F134+$D132*MAX(F134-240,0)+$E132*MIN(F134,240),0)","v":0},{"$f":"MAX($C132*G134+$D132*MAX(G134-240,0)+$E132*MIN(G134,240),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro antes dos impostos",null,null,null,{"$f":"F$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Base tributável",null,null,null,{"$f":"IF(F133>0,F133-F136,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prejuizo acumulado",null,null,null,{"$f":"IF(F133<0,F133+E135+E136,E135+E136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Uso de prejuízo acumulado",null,null,null,{"$f":"IF(AND(F133>0,E135<0),MIN(F133*30%,-F135),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Beneficio SUDENE",null,null,null,{"$f":"F139*F132","v":0},{"$f":"G139*G132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C128","v":0.75},null,null,{"$f":"F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beneficio Gerado - BP",null,null,null,{"$f":"(E140+IF(F$192=\"real\",F138,F127))-F141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beneficio Liberado",null,null,null,{"$f":"IF(AND(F$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),E140,0)","v":0},{"$f":"IF(AND(G$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),F140,0)","v":0},{"$f":"IF(AND(H$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),G140,0)","v":0},{"$f":"IF(AND(I$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),H140,0)","v":0},{"$f":"IF(AND(J$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),I140,0)","v":0},{"$f":"IF(AND(K$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),J140,0)","v":0},{"$f":"IF(AND(L$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),K140,0)","v":0},{"$f":"IF(AND(M$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),L140,0)","v":0},{"$f":"IF(AND(N$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),M140,0)","v":0},{"$f":"IF(AND(O$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),N140,0)","v":0},{"$f":"IF(AND(P$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),O140,0)","v":0},{"$f":"IF(AND(Q$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),P140,0)","v":0},{"$f":"IF(AND(R$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),Q140,0)","v":0},{"$f":"IF(AND(S$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),R140,0)","v":0},{"$f":"IF(AND(T$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),S140,0)","v":0},{"$f":"IF(AND(U$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),T140,0)","v":0},{"$f":"IF(AND(V$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),U140,0)","v":0},{"$f":"IF(AND(W$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),V140,0)","v":0},{"$f":"IF(AND(X$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),W140,0)","v":0},{"$f":"IF(AND(Y$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),X140,0)","v":0},{"$f":"IF(AND(Z$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),Y140,0)","v":0},{"$f":"IF(AND(AA$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),Z140,0)","v":0},{"$f":"IF(AND(AB$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AA140,0)","v":0},{"$f":"IF(AND(AC$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AB140,0)","v":0},{"$f":"IF(AND(AD$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AC140,0)","v":0},{"$f":"IF(AND(AE$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AD140,0)","v":0},{"$f":"IF(AND(AF$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AE140,0)","v":0},{"$f":"IF(AND(AG$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AF140,0)","v":0},{"$f":"IF(AND(AH$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AG140,0)","v":0},{"$f":"IF(AND(AI$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AH140,0)","v":0},{"$f":"IF(AND(AJ$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AI140,0)","v":0},{"$f":"IF(AND(AK$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AJ140,0)","v":0},{"$f":"IF(AND(AL$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AK140,0)","v":0},{"$f":"IF(AND(AM$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AL140,0)","v":0},{"$f":"IF(AND(AN$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AM140,0)","v":0},{"$f":"IF(AND(AO$2>=INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1365))+1,INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1366))=\"Beneficio\"),AN140,0)","v":0}]
[]
[null,"IR DIFERIDO"]
[]
[null,"Diferenças temporárias:"]
[]
[null,"Base Fisco",null,null,null,{"$f":"F208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Base Contábil",null,null,null,{"$f":"F116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Diferença de bases",null,null,null,{"$f":"F147-F148","v":0},{"$f":"G147-G148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IR/CSLL Diferidos sobre diferença temporária",null,null,null,{"$f":"F149*($D$124+$C$124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Prejuizo Fiscal:"]
[]
[null,"Adições à base de prejuízo",null,null,null,{"$f":"IF(F208<0,-F208,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Utilização da base de prejuízo",null,null,null,{"$f":"-F211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Movimentação",null,null,null,{"$f":"F154+F155","v":0},{"$f":"G154+G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IR/CSLL Diferidos sobre Prejuízo Fiscal",null,null,null,{"$f":"IF(F$1=$C$6,-(SUM(E154:$F155))*($C$124+$D$124),F156*($D$124+$C$124))","v":0},{"$f":"IF(G$1=$C$6,-(SUM(F154:$F155))*($C$124+$D$124),G156*($D$124+$C$124))","v":0},{"$f":"IF(H$1=$C$6,-(SUM($F154:G155))*($C$124+$D$124),H156*($D$124+$C$124))","v":0},{"$f":"IF(I$1=$C$6,-(SUM($F154:H155))*($C$124+$D$124),I156*($D$124+$C$124))","v":0},{"$f":"IF(J$1=$C$6,-(SUM($F154:I155))*($C$124+$D$124),J156*($D$124+$C$124))","v":0},{"$f":"IF(K$1=$C$6,-(SUM($F154:J155))*($C$124+$D$124),K156*($D$124+$C$124))","v":0},{"$f":"IF(L$1=$C$6,-(SUM($F154:K155))*($C$124+$D$124),L156*($D$124+$C$124))","v":0},{"$f":"IF(M$1=$C$6,-(SUM($F154:L155))*($C$124+$D$124),M156*($D$124+$C$124))","v":0},{"$f":"IF(N$1=$C$6,-(SUM($F154:M155))*($C$124+$D$124),N156*($D$124+$C$124))","v":0},{"$f":"IF(O$1=$C$6,-(SUM($F154:N155))*($C$124+$D$124),O156*($D$124+$C$124))","v":0},{"$f":"IF(P$1=$C$6,-(SUM($F154:O155))*($C$124+$D$124),P156*($D$124+$C$124))","v":0},{"$f":"IF(Q$1=$C$6,-(SUM($F154:P155))*($C$124+$D$124),Q156*($D$124+$C$124))","v":0},{"$f":"IF(R$1=$C$6,-(SUM($F154:Q155))*($C$124+$D$124),R156*($D$124+$C$124))","v":0},{"$f":"IF(S$1=$C$6,-(SUM($F154:R155))*($C$124+$D$124),S156*($D$124+$C$124))","v":0},{"$f":"IF(T$1=$C$6,-(SUM($F154:S155))*($C$124+$D$124),T156*($D$124+$C$124))","v":0},{"$f":"IF(U$1=$C$6,-(SUM($F154:T155))*($C$124+$D$124),U156*($D$124+$C$124))","v":0},{"$f":"IF(V$1=$C$6,-(SUM($F154:U155))*($C$124+$D$124),V156*($D$124+$C$124))","v":0},{"$f":"IF(W$1=$C$6,-(SUM($F154:V155))*($C$124+$D$124),W156*($D$124+$C$124))","v":0},{"$f":"IF(X$1=$C$6,-(SUM($F154:W155))*($C$124+$D$124),X156*($D$124+$C$124))","v":0},{"$f":"IF(Y$1=$C$6,-(SUM($F154:X155))*($C$124+$D$124),Y156*($D$124+$C$124))","v":0},{"$f":"IF(Z$1=$C$6,-(SUM($F154:Y155))*($C$124+$D$124),Z156*($D$124+$C$124))","v":0},{"$f":"IF(AA$1=$C$6,-(SUM($F154:Z155))*($C$124+$D$124),AA156*($D$124+$C$124))","v":0},{"$f":"IF(AB$1=$C$6,-(SUM($F154:AA155))*($C$124+$D$124),AB156*($D$124+$C$124))","v":0},{"$f":"IF(AC$1=$C$6,-(SUM($F154:AB155))*($C$124+$D$124),AC156*($D$124+$C$124))","v":0},{"$f":"IF(AD$1=$C$6,-(SUM($F154:AC155))*($C$124+$D$124),AD156*($D$124+$C$124))","v":0},{"$f":"IF(AE$1=$C$6,-(SUM($F154:AD155))*($C$124+$D$124),AE156*($D$124+$C$124))","v":0},{"$f":"IF(AF$1=$C$6,-(SUM($F154:AE155))*($C$124+$D$124),AF156*($D$124+$C$124))","v":0},{"$f":"IF(AG$1=$C$6,-(SUM($F154:AF155))*($C$124+$D$124),AG156*($D$124+$C$124))","v":0},{"$f":"IF(AH$1=$C$6,-(SUM($F154:AG155))*($C$124+$D$124),AH156*($D$124+$C$124))","v":0},{"$f":"IF(AI$1=$C$6,-(SUM($F154:AH155))*($C$124+$D$124),AI156*($D$124+$C$124))","v":0},{"$f":"IF(AJ$1=$C$6,-(SUM($F154:AI155))*($C$124+$D$124),AJ156*($D$124+$C$124))","v":0},{"$f":"IF(AK$1=$C$6,-(SUM($F154:AJ155))*($C$124+$D$124),AK156*($D$124+$C$124))","v":0},{"$f":"IF(AL$1=$C$6,-(SUM($F154:AK155))*($C$124+$D$124),AL156*($D$124+$C$124))","v":0},{"$f":"IF(AM$1=$C$6,-(SUM($F154:AL155))*($C$124+$D$124),AM156*($D$124+$C$124))","v":0},{"$f":"IF(AN$1=$C$6,-(SUM($F154:AM155))*($C$124+$D$124),AN156*($D$124+$C$124))","v":0},{"$f":"IF(AO$1=$C$6,-(SUM($F154:AN155))*($C$124+$D$124),AO156*($D$124+$C$124))","v":0}]
[]
[null,"IR/CSLL Diferidos",null,null,null,{"$f":"F150+F157","v":0},{"$f":"G150+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Lucro Líquido",null,null,null,{"$f":"F116+F117+F120","v":0},{"$f":"G116+G117+G120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro Acumulado",null,null,null,{"$f":"E162+F161-(F35-E35)+F377-F120+F141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FLUXO DE CAIXA"]
[]
[null,"Receita Bruta",null,null,null,{"$f":"SUM(F44,F48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deduções",null,null,null,{"$f":"IF(F$192=\"real\",MIN(-F170+F177,0),-F169)-F180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"PIS COFINS | Presumido",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1347))+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1349))","v":3.6499999999999998E-2},null,null,{"$f":"$C169*F$166","v":0},{"$f":"$C169*G$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PIS COFINS | Real",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1348))+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1350))","v":9.2499999999999999E-2},null,null,{"$f":"$C170*F$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Crédito de PIS COFINS- BoP",null,null,null,{"$f":"E178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inclusão",null,null,null,{"$f":"SUM(F175,F176)","v":0},{"$f":"SUM(G175,G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capex - a compensar",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1361))","v":1},null,null,{"$f":"-$C174*(F73/(1-$C$170))*IF(F$192=\"real\",$C$170,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capex - gerado",{"$f":"C174","v":1},null,null,{"$f":"-$C175*F$223*IF(F$192=\"real\",$C$170,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Opex - a compensar",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1360))","v":1},null,null,{"$f":"(F66-F69-F71)*$C$176*IF(F$192=\"real\",$C$170,0)","v":0},{"$f":"(G66-G69-G71)*$C$176*IF(G$192=\"real\",$C$170,0)","v":0},{"$f":"(H66-H69-H71)*$C$176*IF(H$192=\"real\",$C$170,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Uso - PIS/COFINS",null,null,null,{"$f":"MIN(F172+F173,F170)*IF(F$192=\"real\",1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Crédito de PIS COFINS - EoP",null,null,null,{"$f":"F172+F173-F177","v":0},{"$f":"G172+G173-G177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"ISS",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1351))","v":0},null,null,{"$f":"$C180*F$166","v":0},{"$f":"$C180*G$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Receita Líquida",null,null,null,{"$f":"SUM(F166:F167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custos do Serviço Prestado",null,null,null,{"$f":"-F66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro Bruto",null,null,null,{"$f":"SUM(F182:F183)","v":0},{"$f":"SUM(G182:G183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Despesas Operacionais",null,null,null,{"$f":"F76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBITDA",null,null,null,{"$f":"SUM(F184:F185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variação no capital de giro",null,null,null,{"$f":"SUM(E18:E18)-SUM(F18:F18)+SUM(F27:F28)-SUM(E27:E28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Imposto de Renda e Contribuição Social",null,null,null,{"$f":"-IF(F$192=\"real\",F$213,F$199)","v":0},{"$f":"-IF(G$192=\"real\",G$213,G$199)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Reversão da provisão de IR / Benefício SUDENE",null,null,null,{"$f":"IF(F$192=\"real\",F$219,F$202)","v":0},{"$f":"IF(G$192=\"real\",G$219,G$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Regime",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",A1,PC!$B$1357))","v":"Real"},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",A1,PC!$B$1358))","v":78000},null,{"$f":"IF(F$42>$D192*F$418,\"Real\",$C192)","v":"Real"},"Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real"]
[]
[null,"PRESUMIDO"]
[null,null,"IR","CSLL > 240k","CSLL < 240k"]
[null,"Imposto sobre lucro presumido | com receita financeira",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1353))","v":0.09},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1354))","v":0.25},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1355))","v":0.15},{"$f":"$C196*F197+$D196*MAX(F197-240,0)+$E196*MIN(F197,240)","v":0},{"$f":"$C196*G197+$D196*MAX(G197-240,0)+$E196*MIN(G197,240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita Bruta Operacional + Receita Financeira",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1352))","v":0.32},null,null,{"$f":"$C197*F$166+F$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Imposto sobre lucro presumido | sem receita financeira",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1353))","v":0.09},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1354))","v":0.25},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1355))","v":0.15},{"$f":"$C199*F200+$D199*MAX(F200-240,0)+$E199*MIN(F200,240)","v":0},{"$f":"$C199*G200+$D199*MAX(G200-240,0)+$E199*MIN(G200,240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita Bruta Operacional",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1352))","v":0.32},null,null,{"$f":"$C200*F$166","v":0},{"$f":"$C200*G$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Beneficio SUDENE",null,null,null,{"$f":"F203*F199","v":0},{"$f":"G203*G199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"REAL"]
[]
[null,"Imposto sobre lucro real | com tax shield",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1353))","v":0.09},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1354))","v":0.25},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1355))","v":0.15},{"$f":"MAX($C207*F209+$D207*MAX(F209-240,0)+$E207*MIN(F209,240),0)","v":0},{"$f":"MAX($C207*G209+$D207*MAX(G209-240,0)+$E207*MIN(G209,240),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro antes dos impostos",null,null,null,{"$f":"SUM(F166,-IF(F$192=\"real\",F170,-F169),-F180,F183,F185)+F72-F87+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Base tributável",null,null,null,{"$f":"IF(F208>0,F208-F211,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prejuizo acumulado",null,null,null,{"$f":"IF(F208<0,F208+E210+E211,E210+E211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Uso de prejuízo acumulado",null,null,null,{"$f":"IF(AND(F208>0,E210<0),MIN(F208*30%,-F210),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Imposto sobre lucro real | sem tax shield",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1353))","v":0.09},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1354))","v":0.25},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1355))","v":0.15},{"$f":"MAX($C213*F215+$D213*MAX(F215-240,0)+$E213*MIN(F215,240),0)","v":0},{"$f":"MAX($C213*G215+$D213*MAX(G215-240,0)+$E213*MIN(G215,240),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro antes dos impostos",null,null,null,{"$f":"F208-F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Base tributável",null,null,null,{"$f":"IF(F214>0,F214-F217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prejuizo acumulado",null,null,null,{"$f":"IF(F214<0,F214+E216+E217,E216+E217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Uso de prejuízo acumulado",null,null,null,{"$f":"IF(AND(F214>0,E216<0),MIN(F214*30%,-F216),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Beneficio SUDENE",null,null,null,{"$f":"F220*F213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F203","v":0},{"$f":"G203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fluxo de Caixa Operacional",null,null,null,{"$f":"SUM(F186:F190)","v":0},{"$f":"SUM(G186:G190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo de Caixa de Investimentos",{"$f":"CP!G10","v":0},null,null,{"$f":"-SUM(F225:F227)*$C$223","v":0},{"$f":"-SUM(G225:G227)*$C$223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Estudos/BNDES/Licenciamento",null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+F$2))*F$420*F$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+F$2))*F$420*F$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+F$2))*F$420*F$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+G$2))*G$420*G$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+G$2))*G$420*G$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+G$2))*G$420*G$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+H$2))*H$420*H$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+H$2))*H$420*H$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+H$2))*H$420*H$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+I$2))*I$420*I$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+I$2))*I$420*I$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+I$2))*I$420*I$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+J$2))*J$420*J$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+J$2))*J$420*J$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+J$2))*J$420*J$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+K$2))*K$420*K$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+K$2))*K$420*K$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+K$2))*K$420*K$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+L$2))*L$420*L$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+L$2))*L$420*L$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+L$2))*L$420*L$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+M$2))*M$420*M$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+M$2))*M$420*M$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+M$2))*M$420*M$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+N$2))*N$420*N$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+N$2))*N$420*N$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+N$2))*N$420*N$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+O$2))*O$420*O$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+O$2))*O$420*O$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+O$2))*O$420*O$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+P$2))*P$420*P$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+P$2))*P$420*P$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+P$2))*P$420*P$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+Q$2))*Q$420*Q$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+Q$2))*Q$420*Q$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+Q$2))*Q$420*Q$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+R$2))*R$420*R$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+R$2))*R$420*R$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+R$2))*R$420*R$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+S$2))*S$420*S$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+S$2))*S$420*S$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+S$2))*S$420*S$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+T$2))*T$420*T$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+T$2))*T$420*T$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+T$2))*T$420*T$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+U$2))*U$420*U$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+U$2))*U$420*U$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+U$2))*U$420*U$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+V$2))*V$420*V$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+V$2))*V$420*V$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+V$2))*V$420*V$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+W$2))*W$420*W$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+W$2))*W$420*W$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+W$2))*W$420*W$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+X$2))*X$420*X$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+X$2))*X$420*X$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+X$2))*X$420*X$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+Y$2))*Y$420*Y$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+Y$2))*Y$420*Y$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+Y$2))*Y$420*Y$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+Z$2))*Z$420*Z$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+Z$2))*Z$420*Z$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+Z$2))*Z$420*Z$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AA$2))*AA$420*AA$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AA$2))*AA$420*AA$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AA$2))*AA$420*AA$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AB$2))*AB$420*AB$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AB$2))*AB$420*AB$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AB$2))*AB$420*AB$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AC$2))*AC$420*AC$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AC$2))*AC$420*AC$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AC$2))*AC$420*AC$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AD$2))*AD$420*AD$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AD$2))*AD$420*AD$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AD$2))*AD$420*AD$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AE$2))*AE$420*AE$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AE$2))*AE$420*AE$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AE$2))*AE$420*AE$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AF$2))*AF$420*AF$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AF$2))*AF$420*AF$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AF$2))*AF$420*AF$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AG$2))*AG$420*AG$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AG$2))*AG$420*AG$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AG$2))*AG$420*AG$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AH$2))*AH$420*AH$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AH$2))*AH$420*AH$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AH$2))*AH$420*AH$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AI$2))*AI$420*AI$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AI$2))*AI$420*AI$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AI$2))*AI$420*AI$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AJ$2))*AJ$420*AJ$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AJ$2))*AJ$420*AJ$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AJ$2))*AJ$420*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AK$2))*AK$420*AK$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AK$2))*AK$420*AK$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AK$2))*AK$420*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AL$2))*AL$420*AL$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AL$2))*AL$420*AL$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AL$2))*AL$420*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AM$2))*AM$420*AM$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AM$2))*AM$420*AM$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AM$2))*AM$420*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AN$2))*AN$420*AN$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AN$2))*AN$420*AN$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AN$2))*AN$420*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1047+AO$2))*AO$420*AO$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$973+AO$2))*AO$420*AO$8/1000+INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1010+AO$2))*AO$420*AO$8/1000","v":0}]
[null,"Gestão Comercial - Água",null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+F$2))*F$420*F$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+G$2))*G$420*G$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+H$2))*H$420*H$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+I$2))*I$420*I$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+J$2))*J$420*J$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+K$2))*K$420*K$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+L$2))*L$420*L$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+M$2))*M$420*M$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+N$2))*N$420*N$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+O$2))*O$420*O$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+P$2))*P$420*P$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+Q$2))*Q$420*Q$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+R$2))*R$420*R$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+S$2))*S$420*S$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+T$2))*T$420*T$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+U$2))*U$420*U$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+V$2))*V$420*V$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+W$2))*W$420*W$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+X$2))*X$420*X$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+Y$2))*Y$420*Y$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+Z$2))*Z$420*Z$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AA$2))*AA$420*AA$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AB$2))*AB$420*AB$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AC$2))*AC$420*AC$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AD$2))*AD$420*AD$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AE$2))*AE$420*AE$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AF$2))*AF$420*AF$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AG$2))*AG$420*AG$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AH$2))*AH$420*AH$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AI$2))*AI$420*AI$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AJ$2))*AJ$420*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AK$2))*AK$420*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AL$2))*AL$420*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AM$2))*AM$420*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AN$2))*AN$420*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1086+AO$2))*AO$420*AO$8/1000","v":0}]
[null,"Esgoto",null,null,null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+F$2))*F$420*F$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+G$2))*G$420*G$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+H$2))*H$420*H$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+I$2))*I$420*I$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+J$2))*J$420*J$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+K$2))*K$420*K$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+L$2))*L$420*L$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+M$2))*M$420*M$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+N$2))*N$420*N$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+O$2))*O$420*O$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+P$2))*P$420*P$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+Q$2))*Q$420*Q$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+R$2))*R$420*R$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+S$2))*S$420*S$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+T$2))*T$420*T$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+U$2))*U$420*U$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+V$2))*V$420*V$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+W$2))*W$420*W$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+X$2))*X$420*X$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+Y$2))*Y$420*Y$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+Z$2))*Z$420*Z$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AA$2))*AA$420*AA$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AB$2))*AB$420*AB$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AC$2))*AC$420*AC$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AD$2))*AD$420*AD$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AE$2))*AE$420*AE$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AF$2))*AF$420*AF$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AG$2))*AG$420*AG$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AH$2))*AH$420*AH$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AI$2))*AI$420*AI$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AJ$2))*AJ$420*AJ$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AK$2))*AK$420*AK$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AL$2))*AL$420*AL$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AM$2))*AM$420*AM$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AN$2))*AN$420*AN$8/1000","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1308+AO$2))*AO$420*AO$8/1000","v":0}]
[]
[null,"FLUXO DE CAIXA DO PROJETO",{"$f":"IRR(F229:AN229,0.001)","v":{"$error":"#NUM!"}},{"$f":"IF(PC!$E$6=\"Real\",INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1717)),INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1716)))*IF(CP!$C$12=\"S\",0,1)+IF(CP!$C$12=\"S\",CP!$C$11,0)","v":7.8789594538902996E-2},{"$f":"NPV(D229,F229:AN229)","v":0},{"$f":"(F222+F223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita financeira",0.8,4.65E-2,null,{"$f":"MAX(0,(E16+E17)*((1+F$427)/(1+F$423)-1)*$C230*(1-$D$230))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Despesas financeiras",null,null,null,{"$f":"-SUM(F244,F261,F278,F295,F312,F329,F346,F363)-SUM(F250,F267,F284,F301,F318,F335,F352,F369)-SUM(F251,F268,F285,F302,F319,F336,F353,F370)","v":0},{"$f":"-SUM(G244,G261,G278,G295,G312,G329,G346,G363)-SUM(G250,G267,G284,G301,G318,G335,G352,G369)-SUM(G251,G268,G285,G302,G319,G336,G353,G370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ajuste de IR",null,null,null,{"$f":"SUM(F118,F120)-F188-F190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Aumento no endividamento",null,null,null,{"$f":"SUM(F239,F256,F273,F290,F307,F324,F341,F358)","v":0},{"$f":"SUM(G239,G256,G273,G290,G307,G324,G341,G358)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Redução no endividamento",null,null,null,{"$f":"-SUM(F241,F258,F275,F292,F309,F326,F343,F360)","v":0},{"$f":"-SUM(G241,G258,G275,G292,G309,G326,G343,G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo de Caixa de Financiamento",null,null,null,{"$f":"SUM(F230:F234)","v":0},{"$f":"SUM(G230:G234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1383))","v":"BNB1"}]
[{"$f":"SUM(F238:AN238)","v":0},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1384))","v":"SAC"},null,null,{"$f":"IF(F$2=$C239,-SUM($F$223:F223),IF(AND(F$2>$C239,F$2<=$C240),-F$223,0))","v":0},{"$f":"IF(G$2=$C239,-SUM($F$223:G223),IF(AND(G$2>$C239,G$2<=$C240),-G$223,0))","v":0},{"$f":"IF(H$2=$C239,-SUM($F$223:H223),IF(AND(H$2>$C239,H$2<=$C240),-H$223,0))","v":0},{"$f":"IF(I$2=$C239,-SUM($F$223:I223),IF(AND(I$2>$C239,I$2<=$C240),-I$223,0))","v":0},{"$f":"IF(J$2=$C239,-SUM($F$223:J223),IF(AND(J$2>$C239,J$2<=$C240),-J$223,0))","v":0},{"$f":"IF(K$2=$C239,-SUM($F$223:K223),IF(AND(K$2>$C239,K$2<=$C240),-K$223,0))","v":0},{"$f":"IF(L$2=$C239,-SUM($F$223:L223),IF(AND(L$2>$C239,L$2<=$C240),-L$223,0))","v":0},{"$f":"IF(M$2=$C239,-SUM($F$223:M223),IF(AND(M$2>$C239,M$2<=$C240),-M$223,0))","v":0},{"$f":"IF(N$2=$C239,-SUM($F$223:N223),IF(AND(N$2>$C239,N$2<=$C240),-N$223,0))","v":0},{"$f":"IF(O$2=$C239,-SUM($F$223:O223),IF(AND(O$2>$C239,O$2<=$C240),-O$223,0))","v":0},{"$f":"IF(P$2=$C239,-SUM($F$223:P223),IF(AND(P$2>$C239,P$2<=$C240),-P$223,0))","v":0},{"$f":"IF(Q$2=$C239,-SUM($F$223:Q223),IF(AND(Q$2>$C239,Q$2<=$C240),-Q$223,0))","v":0},{"$f":"IF(R$2=$C239,-SUM($F$223:R223),IF(AND(R$2>$C239,R$2<=$C240),-R$223,0))","v":0},{"$f":"IF(S$2=$C239,-SUM($F$223:S223),IF(AND(S$2>$C239,S$2<=$C240),-S$223,0))","v":0},{"$f":"IF(T$2=$C239,-SUM($F$223:T223),IF(AND(T$2>$C239,T$2<=$C240),-T$223,0))","v":0},{"$f":"IF(U$2=$C239,-SUM($F$223:U223),IF(AND(U$2>$C239,U$2<=$C240),-U$223,0))","v":0},{"$f":"IF(V$2=$C239,-SUM($F$223:V223),IF(AND(V$2>$C239,V$2<=$C240),-V$223,0))","v":0},{"$f":"IF(W$2=$C239,-SUM($F$223:W223),IF(AND(W$2>$C239,W$2<=$C240),-W$223,0))","v":0},{"$f":"IF(X$2=$C239,-SUM($F$223:X223),IF(AND(X$2>$C239,X$2<=$C240),-X$223,0))","v":0},{"$f":"IF(Y$2=$C239,-SUM($F$223:Y223),IF(AND(Y$2>$C239,Y$2<=$C240),-Y$223,0))","v":0},{"$f":"IF(Z$2=$C239,-SUM($F$223:Z223),IF(AND(Z$2>$C239,Z$2<=$C240),-Z$223,0))","v":0},{"$f":"IF(AA$2=$C239,-SUM($F$223:AA223),IF(AND(AA$2>$C239,AA$2<=$C240),-AA$223,0))","v":0},{"$f":"IF(AB$2=$C239,-SUM($F$223:AB223),IF(AND(AB$2>$C239,AB$2<=$C240),-AB$223,0))","v":0},{"$f":"IF(AC$2=$C239,-SUM($F$223:AC223),IF(AND(AC$2>$C239,AC$2<=$C240),-AC$223,0))","v":0},{"$f":"IF(AD$2=$C239,-SUM($F$223:AD223),IF(AND(AD$2>$C239,AD$2<=$C240),-AD$223,0))","v":0},{"$f":"IF(AE$2=$C239,-SUM($F$223:AE223),IF(AND(AE$2>$C239,AE$2<=$C240),-AE$223,0))","v":0},{"$f":"IF(AF$2=$C239,-SUM($F$223:AF223),IF(AND(AF$2>$C239,AF$2<=$C240),-AF$223,0))","v":0},{"$f":"IF(AG$2=$C239,-SUM($F$223:AG223),IF(AND(AG$2>$C239,AG$2<=$C240),-AG$223,0))","v":0},{"$f":"IF(AH$2=$C239,-SUM($F$223:AH223),IF(AND(AH$2>$C239,AH$2<=$C240),-AH$223,0))","v":0},{"$f":"IF(AI$2=$C239,-SUM($F$223:AI223),IF(AND(AI$2>$C239,AI$2<=$C240),-AI$223,0))","v":0},{"$f":"IF(AJ$2=$C239,-SUM($F$223:AJ223),IF(AND(AJ$2>$C239,AJ$2<=$C240),-AJ$223,0))","v":0},{"$f":"IF(AK$2=$C239,-SUM($F$223:AK223),IF(AND(AK$2>$C239,AK$2<=$C240),-AK$223,0))","v":0},{"$f":"IF(AL$2=$C239,-SUM($F$223:AL223),IF(AND(AL$2>$C239,AL$2<=$C240),-AL$223,0))","v":0},{"$f":"IF(AM$2=$C239,-SUM($F$223:AM223),IF(AND(AM$2>$C239,AM$2<=$C240),-AM$223,0))","v":0},{"$f":"IF(AN$2=$C239,-SUM($F$223:AN223),IF(AND(AN$2>$C239,AN$2<=$C240),-AN$223,0))","v":0},{"$f":"IF(AO$2=$C239,-SUM($F$223:AO223),IF(AND(AO$2>$C239,AO$2<=$C240),-AO$223,0))","v":0}]
[{"$f":"SUM(F239:AN239)","v":0},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1385))","v":2},null,null,{"$f":"F238*$C241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1386))","v":5},null,null,{"$f":"IF($C238=\"SAC\",F244+F241,IF(AND(F$2<=$C247,$C244-COUNTIF($E241:E241,\"<0\")<>0),IF(F$2<$C243,(-PMT(F249,F242,E248)),IF(F$2>=$C243,IFERROR(-PMT(F249,F242,E248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",G244+G241,IF(AND(G$2<=$C247,$C244-COUNTIF($E241:F241,\"<0\")<>0),IF(G$2<$C243,(-PMT(G249,G242,F248)),IF(G$2>=$C243,IFERROR(-PMT(G249,G242,F248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",H244+H241,IF(AND(H$2<=$C247,$C244-COUNTIF($E241:G241,\"<0\")<>0),IF(H$2<$C243,(-PMT(H249,H242,G248)),IF(H$2>=$C243,IFERROR(-PMT(H249,H242,G248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",I244+I241,IF(AND(I$2<=$C247,$C244-COUNTIF($E241:H241,\"<0\")<>0),IF(I$2<$C243,(-PMT(I249,I242,H248)),IF(I$2>=$C243,IFERROR(-PMT(I249,I242,H248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",J244+J241,IF(AND(J$2<=$C247,$C244-COUNTIF($E241:I241,\"<0\")<>0),IF(J$2<$C243,(-PMT(J249,J242,I248)),IF(J$2>=$C243,IFERROR(-PMT(J249,J242,I248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",K244+K241,IF(AND(K$2<=$C247,$C244-COUNTIF($E241:J241,\"<0\")<>0),IF(K$2<$C243,(-PMT(K249,K242,J248)),IF(K$2>=$C243,IFERROR(-PMT(K249,K242,J248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",L244+L241,IF(AND(L$2<=$C247,$C244-COUNTIF($E241:K241,\"<0\")<>0),IF(L$2<$C243,(-PMT(L249,L242,K248)),IF(L$2>=$C243,IFERROR(-PMT(L249,L242,K248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",M244+M241,IF(AND(M$2<=$C247,$C244-COUNTIF($E241:L241,\"<0\")<>0),IF(M$2<$C243,(-PMT(M249,M242,L248)),IF(M$2>=$C243,IFERROR(-PMT(M249,M242,L248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",N244+N241,IF(AND(N$2<=$C247,$C244-COUNTIF($E241:M241,\"<0\")<>0),IF(N$2<$C243,(-PMT(N249,N242,M248)),IF(N$2>=$C243,IFERROR(-PMT(N249,N242,M248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",O244+O241,IF(AND(O$2<=$C247,$C244-COUNTIF($E241:N241,\"<0\")<>0),IF(O$2<$C243,(-PMT(O249,O242,N248)),IF(O$2>=$C243,IFERROR(-PMT(O249,O242,N248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",P244+P241,IF(AND(P$2<=$C247,$C244-COUNTIF($E241:O241,\"<0\")<>0),IF(P$2<$C243,(-PMT(P249,P242,O248)),IF(P$2>=$C243,IFERROR(-PMT(P249,P242,O248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",Q244+Q241,IF(AND(Q$2<=$C247,$C244-COUNTIF($E241:P241,\"<0\")<>0),IF(Q$2<$C243,(-PMT(Q249,Q242,P248)),IF(Q$2>=$C243,IFERROR(-PMT(Q249,Q242,P248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",R244+R241,IF(AND(R$2<=$C247,$C244-COUNTIF($E241:Q241,\"<0\")<>0),IF(R$2<$C243,(-PMT(R249,R242,Q248)),IF(R$2>=$C243,IFERROR(-PMT(R249,R242,Q248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",S244+S241,IF(AND(S$2<=$C247,$C244-COUNTIF($E241:R241,\"<0\")<>0),IF(S$2<$C243,(-PMT(S249,S242,R248)),IF(S$2>=$C243,IFERROR(-PMT(S249,S242,R248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",T244+T241,IF(AND(T$2<=$C247,$C244-COUNTIF($E241:S241,\"<0\")<>0),IF(T$2<$C243,(-PMT(T249,T242,S248)),IF(T$2>=$C243,IFERROR(-PMT(T249,T242,S248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",U244+U241,IF(AND(U$2<=$C247,$C244-COUNTIF($E241:T241,\"<0\")<>0),IF(U$2<$C243,(-PMT(U249,U242,T248)),IF(U$2>=$C243,IFERROR(-PMT(U249,U242,T248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",V244+V241,IF(AND(V$2<=$C247,$C244-COUNTIF($E241:U241,\"<0\")<>0),IF(V$2<$C243,(-PMT(V249,V242,U248)),IF(V$2>=$C243,IFERROR(-PMT(V249,V242,U248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",W244+W241,IF(AND(W$2<=$C247,$C244-COUNTIF($E241:V241,\"<0\")<>0),IF(W$2<$C243,(-PMT(W249,W242,V248)),IF(W$2>=$C243,IFERROR(-PMT(W249,W242,V248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",X244+X241,IF(AND(X$2<=$C247,$C244-COUNTIF($E241:W241,\"<0\")<>0),IF(X$2<$C243,(-PMT(X249,X242,W248)),IF(X$2>=$C243,IFERROR(-PMT(X249,X242,W248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",Y244+Y241,IF(AND(Y$2<=$C247,$C244-COUNTIF($E241:X241,\"<0\")<>0),IF(Y$2<$C243,(-PMT(Y249,Y242,X248)),IF(Y$2>=$C243,IFERROR(-PMT(Y249,Y242,X248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",Z244+Z241,IF(AND(Z$2<=$C247,$C244-COUNTIF($E241:Y241,\"<0\")<>0),IF(Z$2<$C243,(-PMT(Z249,Z242,Y248)),IF(Z$2>=$C243,IFERROR(-PMT(Z249,Z242,Y248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AA244+AA241,IF(AND(AA$2<=$C247,$C244-COUNTIF($E241:Z241,\"<0\")<>0),IF(AA$2<$C243,(-PMT(AA249,AA242,Z248)),IF(AA$2>=$C243,IFERROR(-PMT(AA249,AA242,Z248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AB244+AB241,IF(AND(AB$2<=$C247,$C244-COUNTIF($E241:AA241,\"<0\")<>0),IF(AB$2<$C243,(-PMT(AB249,AB242,AA248)),IF(AB$2>=$C243,IFERROR(-PMT(AB249,AB242,AA248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AC244+AC241,IF(AND(AC$2<=$C247,$C244-COUNTIF($E241:AB241,\"<0\")<>0),IF(AC$2<$C243,(-PMT(AC249,AC242,AB248)),IF(AC$2>=$C243,IFERROR(-PMT(AC249,AC242,AB248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AD244+AD241,IF(AND(AD$2<=$C247,$C244-COUNTIF($E241:AC241,\"<0\")<>0),IF(AD$2<$C243,(-PMT(AD249,AD242,AC248)),IF(AD$2>=$C243,IFERROR(-PMT(AD249,AD242,AC248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AE244+AE241,IF(AND(AE$2<=$C247,$C244-COUNTIF($E241:AD241,\"<0\")<>0),IF(AE$2<$C243,(-PMT(AE249,AE242,AD248)),IF(AE$2>=$C243,IFERROR(-PMT(AE249,AE242,AD248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AF244+AF241,IF(AND(AF$2<=$C247,$C244-COUNTIF($E241:AE241,\"<0\")<>0),IF(AF$2<$C243,(-PMT(AF249,AF242,AE248)),IF(AF$2>=$C243,IFERROR(-PMT(AF249,AF242,AE248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AG244+AG241,IF(AND(AG$2<=$C247,$C244-COUNTIF($E241:AF241,\"<0\")<>0),IF(AG$2<$C243,(-PMT(AG249,AG242,AF248)),IF(AG$2>=$C243,IFERROR(-PMT(AG249,AG242,AF248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AH244+AH241,IF(AND(AH$2<=$C247,$C244-COUNTIF($E241:AG241,\"<0\")<>0),IF(AH$2<$C243,(-PMT(AH249,AH242,AG248)),IF(AH$2>=$C243,IFERROR(-PMT(AH249,AH242,AG248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AI244+AI241,IF(AND(AI$2<=$C247,$C244-COUNTIF($E241:AH241,\"<0\")<>0),IF(AI$2<$C243,(-PMT(AI249,AI242,AH248)),IF(AI$2>=$C243,IFERROR(-PMT(AI249,AI242,AH248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AJ244+AJ241,IF(AND(AJ$2<=$C247,$C244-COUNTIF($E241:AI241,\"<0\")<>0),IF(AJ$2<$C243,(-PMT(AJ249,AJ242,AI248)),IF(AJ$2>=$C243,IFERROR(-PMT(AJ249,AJ242,AI248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AK244+AK241,IF(AND(AK$2<=$C247,$C244-COUNTIF($E241:AJ241,\"<0\")<>0),IF(AK$2<$C243,(-PMT(AK249,AK242,AJ248)),IF(AK$2>=$C243,IFERROR(-PMT(AK249,AK242,AJ248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AL244+AL241,IF(AND(AL$2<=$C247,$C244-COUNTIF($E241:AK241,\"<0\")<>0),IF(AL$2<$C243,(-PMT(AL249,AL242,AK248)),IF(AL$2>=$C243,IFERROR(-PMT(AL249,AL242,AK248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AM244+AM241,IF(AND(AM$2<=$C247,$C244-COUNTIF($E241:AL241,\"<0\")<>0),IF(AM$2<$C243,(-PMT(AM249,AM242,AL248)),IF(AM$2>=$C243,IFERROR(-PMT(AM249,AM242,AL248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AN244+AN241,IF(AND(AN$2<=$C247,$C244-COUNTIF($E241:AM241,\"<0\")<>0),IF(AN$2<$C243,(-PMT(AN249,AN242,AM248)),IF(AN$2>=$C243,IFERROR(-PMT(AN249,AN242,AM248),0),0)),0))","v":0},{"$f":"IF($C238=\"SAC\",AO244+AO241,IF(AND(AO$2<=$C247,$C244-COUNTIF($E241:AN241,\"<0\")<>0),IF(AO$2<$C243,(-PMT(AO249,AO242,AN248)),IF(AO$2>=$C243,IFERROR(-PMT(AO249,AO242,AN248),0),0)),0))","v":0}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1387))","v":0},null,0,{"$f":"IF($C238=\"sac\",IF(AND(F$2>=$C243,F$2<=$C247,F242<>0),E248/F242,0),IF(F$2>=$C243,F240,0))","v":0},{"$f":"IF($C238=\"sac\",IF(AND(G$2>=$C243,G$2<=$C247,G242<>0),F248/G242,0),IF(G$2>=$C243,G240,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1388))","v":2},null,null,{"$f":"MAX(($C244-COUNTIF($E241:E241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:F241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:G241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:H241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:I241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:J241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:K241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:L241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:M241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:N241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:O241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:P241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:Q241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:R241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:S241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:T241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:U241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:V241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:W241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:X241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:Y241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:Z241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AA241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AB241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AC241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AD241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AE241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AF241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AG241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AH241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AI241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AJ241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AK241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AL241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AM241,\">0\")),0)","v":12},{"$f":"MAX(($C244-COUNTIF($E241:AN241,\">0\")),0)","v":12}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1389))","v":6},null,null,{"$f":"F247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C247-C243,0)+1","v":12},null,null,{"$f":"IF(F$2>=$C242,F243,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1390))","v":"TLP"},null,null,{"$f":"IF(F244=0,F243,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1391))","v":4.1799999999999997E-2},null,{"$f":"E248","v":0},{"$f":"E248+F247-F244+F239-F241","v":0},{"$f":"F248+G247-G244+G239-G241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1394))","v":17},null,null,{"$f":"AVERAGE(E246,E246+F239-F241)*F249","v":0},{"$f":"AVERAGE(F246,F246+G239-G241)*G249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Devedor",null,null,null,{"$f":"E248+F239-F241+F245","v":0},{"$f":"F248+G239-G241+G245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de Juros",null,null,null,{"$f":"(1+SUMIFS(F$423:F$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(F$1)),1)-1","v":3.2212054396897782E-2},{"$f":"(1+SUMIFS(G$423:G$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(G$1)),1)-1","v":2.8383647543747781E-2},{"$f":"(1+SUMIFS(H$423:H$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(H$1)),1)-1","v":3.1664117901643474E-2},{"$f":"(1+SUMIFS(I$423:I$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(I$1)),1)-1","v":3.3821419109036466E-2},{"$f":"(1+SUMIFS(J$423:J$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(J$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(K$423:K$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(K$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(L$423:L$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(L$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(M$423:M$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(M$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(N$423:N$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(N$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(O$423:O$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(O$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(P$423:P$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(P$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(Q$423:Q$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Q$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(R$423:R$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(R$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(S$423:S$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(S$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(T$423:T$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(T$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(U$423:U$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(U$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(V$423:V$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(V$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(W$423:W$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(W$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(X$423:X$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(X$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(Y$423:Y$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Y$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(Z$423:Z$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Z$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AA$423:AA$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AA$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AB$423:AB$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AB$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AC$423:AC$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AC$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AD$423:AD$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AD$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AE$423:AE$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AE$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AF$423:AF$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AF$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AG$423:AG$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AG$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AH$423:AH$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AH$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AI$423:AI$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AI$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AJ$423:AJ$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AJ$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AK$423:AK$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AK$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AL$423:AL$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AL$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AM$423:AM$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AM$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AN$423:AN$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AN$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AO$423:AO$429,$B$423:$B$429,$C245))*(1+$C246)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AO$1)),1)-1","v":4.1800000000000059E-2}]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1392))","v":0},null,null,{"$f":"$C250*F239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F239:AN239)","v":0},null,null,{"$f":"IF(F$2=$C239,$C251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1395))","v":3},null,null,{"$f":"IF(G240=0,0,IFERROR(AVERAGE(F241+F244,G241+G244)/(12/$C252),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1401))","v":"BNB2"}]
[{"$f":"SUM(F255:AN255)","v":0},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1402))","v":"SAC"},null,null,{"$f":"-IF(AND(F$2>=$C256,F$2<=$C257),F$223,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUM(F256:AN256)","v":0},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1403))","v":6},null,null,{"$f":"F255*$C258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1404))","v":9},null,null,{"$f":"IF($C255=\"SAC\",F261+F258,IF(AND(F$2<=$C264,$C261-COUNTIF($E258:E258,\"<0\")<>0),IF(F$2<$C260,(-PMT(F266,F259,E265)),IF(F$2>=$C260,IFERROR(-PMT(F266,F259,E265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",G261+G258,IF(AND(G$2<=$C264,$C261-COUNTIF($E258:F258,\"<0\")<>0),IF(G$2<$C260,(-PMT(G266,G259,F265)),IF(G$2>=$C260,IFERROR(-PMT(G266,G259,F265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",H261+H258,IF(AND(H$2<=$C264,$C261-COUNTIF($E258:G258,\"<0\")<>0),IF(H$2<$C260,(-PMT(H266,H259,G265)),IF(H$2>=$C260,IFERROR(-PMT(H266,H259,G265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",I261+I258,IF(AND(I$2<=$C264,$C261-COUNTIF($E258:H258,\"<0\")<>0),IF(I$2<$C260,(-PMT(I266,I259,H265)),IF(I$2>=$C260,IFERROR(-PMT(I266,I259,H265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",J261+J258,IF(AND(J$2<=$C264,$C261-COUNTIF($E258:I258,\"<0\")<>0),IF(J$2<$C260,(-PMT(J266,J259,I265)),IF(J$2>=$C260,IFERROR(-PMT(J266,J259,I265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",K261+K258,IF(AND(K$2<=$C264,$C261-COUNTIF($E258:J258,\"<0\")<>0),IF(K$2<$C260,(-PMT(K266,K259,J265)),IF(K$2>=$C260,IFERROR(-PMT(K266,K259,J265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",L261+L258,IF(AND(L$2<=$C264,$C261-COUNTIF($E258:K258,\"<0\")<>0),IF(L$2<$C260,(-PMT(L266,L259,K265)),IF(L$2>=$C260,IFERROR(-PMT(L266,L259,K265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",M261+M258,IF(AND(M$2<=$C264,$C261-COUNTIF($E258:L258,\"<0\")<>0),IF(M$2<$C260,(-PMT(M266,M259,L265)),IF(M$2>=$C260,IFERROR(-PMT(M266,M259,L265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",N261+N258,IF(AND(N$2<=$C264,$C261-COUNTIF($E258:M258,\"<0\")<>0),IF(N$2<$C260,(-PMT(N266,N259,M265)),IF(N$2>=$C260,IFERROR(-PMT(N266,N259,M265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",O261+O258,IF(AND(O$2<=$C264,$C261-COUNTIF($E258:N258,\"<0\")<>0),IF(O$2<$C260,(-PMT(O266,O259,N265)),IF(O$2>=$C260,IFERROR(-PMT(O266,O259,N265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",P261+P258,IF(AND(P$2<=$C264,$C261-COUNTIF($E258:O258,\"<0\")<>0),IF(P$2<$C260,(-PMT(P266,P259,O265)),IF(P$2>=$C260,IFERROR(-PMT(P266,P259,O265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",Q261+Q258,IF(AND(Q$2<=$C264,$C261-COUNTIF($E258:P258,\"<0\")<>0),IF(Q$2<$C260,(-PMT(Q266,Q259,P265)),IF(Q$2>=$C260,IFERROR(-PMT(Q266,Q259,P265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",R261+R258,IF(AND(R$2<=$C264,$C261-COUNTIF($E258:Q258,\"<0\")<>0),IF(R$2<$C260,(-PMT(R266,R259,Q265)),IF(R$2>=$C260,IFERROR(-PMT(R266,R259,Q265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",S261+S258,IF(AND(S$2<=$C264,$C261-COUNTIF($E258:R258,\"<0\")<>0),IF(S$2<$C260,(-PMT(S266,S259,R265)),IF(S$2>=$C260,IFERROR(-PMT(S266,S259,R265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",T261+T258,IF(AND(T$2<=$C264,$C261-COUNTIF($E258:S258,\"<0\")<>0),IF(T$2<$C260,(-PMT(T266,T259,S265)),IF(T$2>=$C260,IFERROR(-PMT(T266,T259,S265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",U261+U258,IF(AND(U$2<=$C264,$C261-COUNTIF($E258:T258,\"<0\")<>0),IF(U$2<$C260,(-PMT(U266,U259,T265)),IF(U$2>=$C260,IFERROR(-PMT(U266,U259,T265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",V261+V258,IF(AND(V$2<=$C264,$C261-COUNTIF($E258:U258,\"<0\")<>0),IF(V$2<$C260,(-PMT(V266,V259,U265)),IF(V$2>=$C260,IFERROR(-PMT(V266,V259,U265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",W261+W258,IF(AND(W$2<=$C264,$C261-COUNTIF($E258:V258,\"<0\")<>0),IF(W$2<$C260,(-PMT(W266,W259,V265)),IF(W$2>=$C260,IFERROR(-PMT(W266,W259,V265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",X261+X258,IF(AND(X$2<=$C264,$C261-COUNTIF($E258:W258,\"<0\")<>0),IF(X$2<$C260,(-PMT(X266,X259,W265)),IF(X$2>=$C260,IFERROR(-PMT(X266,X259,W265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",Y261+Y258,IF(AND(Y$2<=$C264,$C261-COUNTIF($E258:X258,\"<0\")<>0),IF(Y$2<$C260,(-PMT(Y266,Y259,X265)),IF(Y$2>=$C260,IFERROR(-PMT(Y266,Y259,X265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",Z261+Z258,IF(AND(Z$2<=$C264,$C261-COUNTIF($E258:Y258,\"<0\")<>0),IF(Z$2<$C260,(-PMT(Z266,Z259,Y265)),IF(Z$2>=$C260,IFERROR(-PMT(Z266,Z259,Y265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AA261+AA258,IF(AND(AA$2<=$C264,$C261-COUNTIF($E258:Z258,\"<0\")<>0),IF(AA$2<$C260,(-PMT(AA266,AA259,Z265)),IF(AA$2>=$C260,IFERROR(-PMT(AA266,AA259,Z265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AB261+AB258,IF(AND(AB$2<=$C264,$C261-COUNTIF($E258:AA258,\"<0\")<>0),IF(AB$2<$C260,(-PMT(AB266,AB259,AA265)),IF(AB$2>=$C260,IFERROR(-PMT(AB266,AB259,AA265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AC261+AC258,IF(AND(AC$2<=$C264,$C261-COUNTIF($E258:AB258,\"<0\")<>0),IF(AC$2<$C260,(-PMT(AC266,AC259,AB265)),IF(AC$2>=$C260,IFERROR(-PMT(AC266,AC259,AB265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AD261+AD258,IF(AND(AD$2<=$C264,$C261-COUNTIF($E258:AC258,\"<0\")<>0),IF(AD$2<$C260,(-PMT(AD266,AD259,AC265)),IF(AD$2>=$C260,IFERROR(-PMT(AD266,AD259,AC265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AE261+AE258,IF(AND(AE$2<=$C264,$C261-COUNTIF($E258:AD258,\"<0\")<>0),IF(AE$2<$C260,(-PMT(AE266,AE259,AD265)),IF(AE$2>=$C260,IFERROR(-PMT(AE266,AE259,AD265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AF261+AF258,IF(AND(AF$2<=$C264,$C261-COUNTIF($E258:AE258,\"<0\")<>0),IF(AF$2<$C260,(-PMT(AF266,AF259,AE265)),IF(AF$2>=$C260,IFERROR(-PMT(AF266,AF259,AE265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AG261+AG258,IF(AND(AG$2<=$C264,$C261-COUNTIF($E258:AF258,\"<0\")<>0),IF(AG$2<$C260,(-PMT(AG266,AG259,AF265)),IF(AG$2>=$C260,IFERROR(-PMT(AG266,AG259,AF265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AH261+AH258,IF(AND(AH$2<=$C264,$C261-COUNTIF($E258:AG258,\"<0\")<>0),IF(AH$2<$C260,(-PMT(AH266,AH259,AG265)),IF(AH$2>=$C260,IFERROR(-PMT(AH266,AH259,AG265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AI261+AI258,IF(AND(AI$2<=$C264,$C261-COUNTIF($E258:AH258,\"<0\")<>0),IF(AI$2<$C260,(-PMT(AI266,AI259,AH265)),IF(AI$2>=$C260,IFERROR(-PMT(AI266,AI259,AH265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AJ261+AJ258,IF(AND(AJ$2<=$C264,$C261-COUNTIF($E258:AI258,\"<0\")<>0),IF(AJ$2<$C260,(-PMT(AJ266,AJ259,AI265)),IF(AJ$2>=$C260,IFERROR(-PMT(AJ266,AJ259,AI265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AK261+AK258,IF(AND(AK$2<=$C264,$C261-COUNTIF($E258:AJ258,\"<0\")<>0),IF(AK$2<$C260,(-PMT(AK266,AK259,AJ265)),IF(AK$2>=$C260,IFERROR(-PMT(AK266,AK259,AJ265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AL261+AL258,IF(AND(AL$2<=$C264,$C261-COUNTIF($E258:AK258,\"<0\")<>0),IF(AL$2<$C260,(-PMT(AL266,AL259,AK265)),IF(AL$2>=$C260,IFERROR(-PMT(AL266,AL259,AK265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AM261+AM258,IF(AND(AM$2<=$C264,$C261-COUNTIF($E258:AL258,\"<0\")<>0),IF(AM$2<$C260,(-PMT(AM266,AM259,AL265)),IF(AM$2>=$C260,IFERROR(-PMT(AM266,AM259,AL265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AN261+AN258,IF(AND(AN$2<=$C264,$C261-COUNTIF($E258:AM258,\"<0\")<>0),IF(AN$2<$C260,(-PMT(AN266,AN259,AM265)),IF(AN$2>=$C260,IFERROR(-PMT(AN266,AN259,AM265),0),0)),0))","v":0},{"$f":"IF($C255=\"SAC\",AO261+AO258,IF(AND(AO$2<=$C264,$C261-COUNTIF($E258:AN258,\"<0\")<>0),IF(AO$2<$C260,(-PMT(AO266,AO259,AN265)),IF(AO$2>=$C260,IFERROR(-PMT(AO266,AO259,AN265),0),0)),0))","v":0}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1405))","v":0},null,0,{"$f":"IF($C255=\"sac\",IF(AND(F$2>=$C260,F$2<=$C264,F259<>0),E265/F259,0),IF(F$2>=$C260,F257,0))","v":0},{"$f":"IF($C255=\"sac\",IF(AND(G$2>=$C260,G$2<=$C264,G259<>0),F265/G259,0),IF(G$2>=$C260,G257,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1406))","v":0},null,null,{"$f":"MAX(($C261-COUNTIF($E258:E258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:F258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:G258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:H258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:I258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:J258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:K258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:L258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:M258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:N258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:O258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:P258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:Q258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:R258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:S258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:T258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:U258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:V258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:W258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:X258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:Y258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:Z258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AA258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AB258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AC258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AD258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AE258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AF258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AG258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AH258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AI258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AJ258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AK258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AL258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AM258,\">0\")),0)","v":12},{"$f":"MAX(($C261-COUNTIF($E258:AN258,\">0\")),0)","v":12}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1407))","v":10},null,null,{"$f":"F264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C264-C260,0)+1","v":12},null,null,{"$f":"IF(F$2>=$C259,F260,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1408))","v":"TLP"},null,null,{"$f":"IF(F261=0,F260,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1409))","v":4.1799999999999997E-2},null,{"$f":"E265","v":0},{"$f":"E265+F264-F261+F256-F258","v":0},{"$f":"F265+G264-G261+G256-G258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1412))","v":21},null,null,{"$f":"AVERAGE(E263,E263+F256-F258)*F266","v":0},{"$f":"AVERAGE(F263,F263+G256-G258)*G266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Devedor",null,null,0,{"$f":"E265+F256-F258+F262","v":0},{"$f":"F265+G256-G258+G262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de Juros",null,null,null,{"$f":"(1+SUMIFS(F$423:F$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(F$1)),1)-1","v":3.2212054396897782E-2},{"$f":"(1+SUMIFS(G$423:G$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(G$1)),1)-1","v":2.8383647543747781E-2},{"$f":"(1+SUMIFS(H$423:H$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(H$1)),1)-1","v":3.1664117901643474E-2},{"$f":"(1+SUMIFS(I$423:I$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(I$1)),1)-1","v":3.3821419109036466E-2},{"$f":"(1+SUMIFS(J$423:J$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(J$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(K$423:K$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(K$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(L$423:L$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(L$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(M$423:M$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(M$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(N$423:N$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(N$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(O$423:O$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(O$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(P$423:P$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(P$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(Q$423:Q$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Q$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(R$423:R$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(R$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(S$423:S$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(S$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(T$423:T$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(T$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(U$423:U$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(U$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(V$423:V$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(V$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(W$423:W$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(W$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(X$423:X$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(X$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(Y$423:Y$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Y$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(Z$423:Z$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Z$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AA$423:AA$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AA$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AB$423:AB$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AB$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AC$423:AC$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AC$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AD$423:AD$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AD$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AE$423:AE$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AE$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AF$423:AF$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AF$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AG$423:AG$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AG$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AH$423:AH$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AH$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AI$423:AI$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AI$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AJ$423:AJ$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AJ$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AK$423:AK$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AK$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AL$423:AL$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AL$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AM$423:AM$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AM$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AN$423:AN$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AN$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AO$423:AO$429,$B$423:$B$429,$C262))*(1+$C263)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AO$1)),1)-1","v":4.1800000000000059E-2}]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1410))","v":0},null,null,{"$f":"$C267*F256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F256:AN256)","v":0},null,null,{"$f":"IF(F$2=$C256,$C268,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1413))","v":3},null,null,{"$f":"IF(G257=0,0,IFERROR(AVERAGE(F258+F261,G258+G261)/(12/$C269),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1419))","v":"BNB3"}]
[{"$f":"SUM(F272:AN272)","v":0},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1420))","v":"SAC"},null,null,{"$f":"-IF(AND(F$2>=$C273,F$2<=$C274),F$223,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUM(F273:AN273)","v":0},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1421))","v":10},null,null,{"$f":"F272*$C275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1422))","v":13},null,null,{"$f":"IF($C272=\"SAC\",F278+F275,IF(AND(F$2<=$C281,$C278-COUNTIF($E275:E275,\"<0\")<>0),IF(F$2<$C277,(-PMT(F283,F276,E282)),IF(F$2>=$C277,IFERROR(-PMT(F283,F276,E282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",G278+G275,IF(AND(G$2<=$C281,$C278-COUNTIF($E275:F275,\"<0\")<>0),IF(G$2<$C277,(-PMT(G283,G276,F282)),IF(G$2>=$C277,IFERROR(-PMT(G283,G276,F282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",H278+H275,IF(AND(H$2<=$C281,$C278-COUNTIF($E275:G275,\"<0\")<>0),IF(H$2<$C277,(-PMT(H283,H276,G282)),IF(H$2>=$C277,IFERROR(-PMT(H283,H276,G282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",I278+I275,IF(AND(I$2<=$C281,$C278-COUNTIF($E275:H275,\"<0\")<>0),IF(I$2<$C277,(-PMT(I283,I276,H282)),IF(I$2>=$C277,IFERROR(-PMT(I283,I276,H282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",J278+J275,IF(AND(J$2<=$C281,$C278-COUNTIF($E275:I275,\"<0\")<>0),IF(J$2<$C277,(-PMT(J283,J276,I282)),IF(J$2>=$C277,IFERROR(-PMT(J283,J276,I282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",K278+K275,IF(AND(K$2<=$C281,$C278-COUNTIF($E275:J275,\"<0\")<>0),IF(K$2<$C277,(-PMT(K283,K276,J282)),IF(K$2>=$C277,IFERROR(-PMT(K283,K276,J282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",L278+L275,IF(AND(L$2<=$C281,$C278-COUNTIF($E275:K275,\"<0\")<>0),IF(L$2<$C277,(-PMT(L283,L276,K282)),IF(L$2>=$C277,IFERROR(-PMT(L283,L276,K282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",M278+M275,IF(AND(M$2<=$C281,$C278-COUNTIF($E275:L275,\"<0\")<>0),IF(M$2<$C277,(-PMT(M283,M276,L282)),IF(M$2>=$C277,IFERROR(-PMT(M283,M276,L282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",N278+N275,IF(AND(N$2<=$C281,$C278-COUNTIF($E275:M275,\"<0\")<>0),IF(N$2<$C277,(-PMT(N283,N276,M282)),IF(N$2>=$C277,IFERROR(-PMT(N283,N276,M282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",O278+O275,IF(AND(O$2<=$C281,$C278-COUNTIF($E275:N275,\"<0\")<>0),IF(O$2<$C277,(-PMT(O283,O276,N282)),IF(O$2>=$C277,IFERROR(-PMT(O283,O276,N282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",P278+P275,IF(AND(P$2<=$C281,$C278-COUNTIF($E275:O275,\"<0\")<>0),IF(P$2<$C277,(-PMT(P283,P276,O282)),IF(P$2>=$C277,IFERROR(-PMT(P283,P276,O282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",Q278+Q275,IF(AND(Q$2<=$C281,$C278-COUNTIF($E275:P275,\"<0\")<>0),IF(Q$2<$C277,(-PMT(Q283,Q276,P282)),IF(Q$2>=$C277,IFERROR(-PMT(Q283,Q276,P282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",R278+R275,IF(AND(R$2<=$C281,$C278-COUNTIF($E275:Q275,\"<0\")<>0),IF(R$2<$C277,(-PMT(R283,R276,Q282)),IF(R$2>=$C277,IFERROR(-PMT(R283,R276,Q282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",S278+S275,IF(AND(S$2<=$C281,$C278-COUNTIF($E275:R275,\"<0\")<>0),IF(S$2<$C277,(-PMT(S283,S276,R282)),IF(S$2>=$C277,IFERROR(-PMT(S283,S276,R282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",T278+T275,IF(AND(T$2<=$C281,$C278-COUNTIF($E275:S275,\"<0\")<>0),IF(T$2<$C277,(-PMT(T283,T276,S282)),IF(T$2>=$C277,IFERROR(-PMT(T283,T276,S282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",U278+U275,IF(AND(U$2<=$C281,$C278-COUNTIF($E275:T275,\"<0\")<>0),IF(U$2<$C277,(-PMT(U283,U276,T282)),IF(U$2>=$C277,IFERROR(-PMT(U283,U276,T282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",V278+V275,IF(AND(V$2<=$C281,$C278-COUNTIF($E275:U275,\"<0\")<>0),IF(V$2<$C277,(-PMT(V283,V276,U282)),IF(V$2>=$C277,IFERROR(-PMT(V283,V276,U282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",W278+W275,IF(AND(W$2<=$C281,$C278-COUNTIF($E275:V275,\"<0\")<>0),IF(W$2<$C277,(-PMT(W283,W276,V282)),IF(W$2>=$C277,IFERROR(-PMT(W283,W276,V282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",X278+X275,IF(AND(X$2<=$C281,$C278-COUNTIF($E275:W275,\"<0\")<>0),IF(X$2<$C277,(-PMT(X283,X276,W282)),IF(X$2>=$C277,IFERROR(-PMT(X283,X276,W282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",Y278+Y275,IF(AND(Y$2<=$C281,$C278-COUNTIF($E275:X275,\"<0\")<>0),IF(Y$2<$C277,(-PMT(Y283,Y276,X282)),IF(Y$2>=$C277,IFERROR(-PMT(Y283,Y276,X282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",Z278+Z275,IF(AND(Z$2<=$C281,$C278-COUNTIF($E275:Y275,\"<0\")<>0),IF(Z$2<$C277,(-PMT(Z283,Z276,Y282)),IF(Z$2>=$C277,IFERROR(-PMT(Z283,Z276,Y282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AA278+AA275,IF(AND(AA$2<=$C281,$C278-COUNTIF($E275:Z275,\"<0\")<>0),IF(AA$2<$C277,(-PMT(AA283,AA276,Z282)),IF(AA$2>=$C277,IFERROR(-PMT(AA283,AA276,Z282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AB278+AB275,IF(AND(AB$2<=$C281,$C278-COUNTIF($E275:AA275,\"<0\")<>0),IF(AB$2<$C277,(-PMT(AB283,AB276,AA282)),IF(AB$2>=$C277,IFERROR(-PMT(AB283,AB276,AA282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AC278+AC275,IF(AND(AC$2<=$C281,$C278-COUNTIF($E275:AB275,\"<0\")<>0),IF(AC$2<$C277,(-PMT(AC283,AC276,AB282)),IF(AC$2>=$C277,IFERROR(-PMT(AC283,AC276,AB282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AD278+AD275,IF(AND(AD$2<=$C281,$C278-COUNTIF($E275:AC275,\"<0\")<>0),IF(AD$2<$C277,(-PMT(AD283,AD276,AC282)),IF(AD$2>=$C277,IFERROR(-PMT(AD283,AD276,AC282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AE278+AE275,IF(AND(AE$2<=$C281,$C278-COUNTIF($E275:AD275,\"<0\")<>0),IF(AE$2<$C277,(-PMT(AE283,AE276,AD282)),IF(AE$2>=$C277,IFERROR(-PMT(AE283,AE276,AD282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AF278+AF275,IF(AND(AF$2<=$C281,$C278-COUNTIF($E275:AE275,\"<0\")<>0),IF(AF$2<$C277,(-PMT(AF283,AF276,AE282)),IF(AF$2>=$C277,IFERROR(-PMT(AF283,AF276,AE282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AG278+AG275,IF(AND(AG$2<=$C281,$C278-COUNTIF($E275:AF275,\"<0\")<>0),IF(AG$2<$C277,(-PMT(AG283,AG276,AF282)),IF(AG$2>=$C277,IFERROR(-PMT(AG283,AG276,AF282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AH278+AH275,IF(AND(AH$2<=$C281,$C278-COUNTIF($E275:AG275,\"<0\")<>0),IF(AH$2<$C277,(-PMT(AH283,AH276,AG282)),IF(AH$2>=$C277,IFERROR(-PMT(AH283,AH276,AG282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AI278+AI275,IF(AND(AI$2<=$C281,$C278-COUNTIF($E275:AH275,\"<0\")<>0),IF(AI$2<$C277,(-PMT(AI283,AI276,AH282)),IF(AI$2>=$C277,IFERROR(-PMT(AI283,AI276,AH282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AJ278+AJ275,IF(AND(AJ$2<=$C281,$C278-COUNTIF($E275:AI275,\"<0\")<>0),IF(AJ$2<$C277,(-PMT(AJ283,AJ276,AI282)),IF(AJ$2>=$C277,IFERROR(-PMT(AJ283,AJ276,AI282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AK278+AK275,IF(AND(AK$2<=$C281,$C278-COUNTIF($E275:AJ275,\"<0\")<>0),IF(AK$2<$C277,(-PMT(AK283,AK276,AJ282)),IF(AK$2>=$C277,IFERROR(-PMT(AK283,AK276,AJ282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AL278+AL275,IF(AND(AL$2<=$C281,$C278-COUNTIF($E275:AK275,\"<0\")<>0),IF(AL$2<$C277,(-PMT(AL283,AL276,AK282)),IF(AL$2>=$C277,IFERROR(-PMT(AL283,AL276,AK282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AM278+AM275,IF(AND(AM$2<=$C281,$C278-COUNTIF($E275:AL275,\"<0\")<>0),IF(AM$2<$C277,(-PMT(AM283,AM276,AL282)),IF(AM$2>=$C277,IFERROR(-PMT(AM283,AM276,AL282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AN278+AN275,IF(AND(AN$2<=$C281,$C278-COUNTIF($E275:AM275,\"<0\")<>0),IF(AN$2<$C277,(-PMT(AN283,AN276,AM282)),IF(AN$2>=$C277,IFERROR(-PMT(AN283,AN276,AM282),0),0)),0))","v":0},{"$f":"IF($C272=\"SAC\",AO278+AO275,IF(AND(AO$2<=$C281,$C278-COUNTIF($E275:AN275,\"<0\")<>0),IF(AO$2<$C277,(-PMT(AO283,AO276,AN282)),IF(AO$2>=$C277,IFERROR(-PMT(AO283,AO276,AN282),0),0)),0))","v":0}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1423))","v":0},null,0,{"$f":"IF($C272=\"sac\",IF(AND(F$2>=$C277,F$2<=$C281,F276<>0),E282/F276,0),IF(F$2>=$C277,F274,0))","v":0},{"$f":"IF($C272=\"sac\",IF(AND(G$2>=$C277,G$2<=$C281,G276<>0),F282/G276,0),IF(G$2>=$C277,G274,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1424))","v":0},null,null,{"$f":"MAX(($C278-COUNTIF($E275:E275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:F275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:G275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:H275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:I275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:J275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:K275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:L275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:M275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:N275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:O275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:P275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:Q275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:R275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:S275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:T275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:U275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:V275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:W275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:X275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:Y275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:Z275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AA275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AB275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AC275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AD275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AE275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AF275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AG275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AH275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AI275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AJ275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AK275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AL275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AM275,\">0\")),0)","v":12},{"$f":"MAX(($C278-COUNTIF($E275:AN275,\">0\")),0)","v":12}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1425))","v":14},null,null,{"$f":"F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C281-C277,0)+1","v":12},null,null,{"$f":"IF(F$2>=$C276,F277,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1426))","v":"TLP"},null,null,{"$f":"IF(F278=0,F277,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1427))","v":4.1799999999999997E-2},null,{"$f":"E282","v":0},{"$f":"E282+F281-F278+F273-F275","v":0},{"$f":"F282+G281-G278+G273-G275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1430))","v":25},null,null,{"$f":"AVERAGE(E280,E280+F273-F275)*F283","v":0},{"$f":"AVERAGE(F280,F280+G273-G275)*G283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Devedor",null,null,0,{"$f":"E282+F273-F275+F279","v":0},{"$f":"F282+G273-G275+G279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de Juros",null,null,null,{"$f":"(1+SUMIFS(F$423:F$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(F$1)),1)-1","v":3.2212054396897782E-2},{"$f":"(1+SUMIFS(G$423:G$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(G$1)),1)-1","v":2.8383647543747781E-2},{"$f":"(1+SUMIFS(H$423:H$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(H$1)),1)-1","v":3.1664117901643474E-2},{"$f":"(1+SUMIFS(I$423:I$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(I$1)),1)-1","v":3.3821419109036466E-2},{"$f":"(1+SUMIFS(J$423:J$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(J$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(K$423:K$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(K$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(L$423:L$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(L$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(M$423:M$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(M$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(N$423:N$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(N$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(O$423:O$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(O$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(P$423:P$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(P$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(Q$423:Q$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Q$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(R$423:R$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(R$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(S$423:S$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(S$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(T$423:T$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(T$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(U$423:U$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(U$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(V$423:V$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(V$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(W$423:W$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(W$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(X$423:X$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(X$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(Y$423:Y$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Y$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(Z$423:Z$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Z$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AA$423:AA$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AA$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AB$423:AB$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AB$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AC$423:AC$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AC$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AD$423:AD$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AD$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AE$423:AE$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AE$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AF$423:AF$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AF$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AG$423:AG$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AG$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AH$423:AH$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AH$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AI$423:AI$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AI$1)),1)-1","v":3.6330694398135854E-2},{"$f":"(1+SUMIFS(AJ$423:AJ$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AJ$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AK$423:AK$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AK$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AL$423:AL$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AL$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AM$423:AM$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AM$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AN$423:AN$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AN$1)),1)-1","v":4.1800000000000059E-2},{"$f":"(1+SUMIFS(AO$423:AO$429,$B$423:$B$429,$C279))*(1+$C280)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AO$1)),1)-1","v":4.1800000000000059E-2}]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1428))","v":0},null,null,{"$f":"$C284*F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F273:AN273)","v":0},null,null,{"$f":"IF(F$2=$C273,$C285,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1431))","v":3},null,null,{"$f":"IF(G274=0,0,IFERROR(AVERAGE(F275+F278,G275+G278)/(12/$C286),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1437))","v":"BNDES1"}]
[{"$f":"SUM(F289:AN289)","v":0},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1438))","v":"SAC"},null,null,{"$f":"IF(F$2=$C290,-SUM($F$223:F223),IF(AND(F$2>$C290,F$2<=$C291),-F$223,0))","v":0},{"$f":"IF(G$2=$C290,-SUM($F$223:G223),IF(AND(G$2>$C290,G$2<=$C291),-G$223,0))","v":0},{"$f":"IF(H$2=$C290,-SUM($F$223:H223),IF(AND(H$2>$C290,H$2<=$C291),-H$223,0))","v":0},{"$f":"IF(I$2=$C290,-SUM($F$223:I223),IF(AND(I$2>$C290,I$2<=$C291),-I$223,0))","v":0},{"$f":"IF(J$2=$C290,-SUM($F$223:J223),IF(AND(J$2>$C290,J$2<=$C291),-J$223,0))","v":0},{"$f":"IF(K$2=$C290,-SUM($F$223:K223),IF(AND(K$2>$C290,K$2<=$C291),-K$223,0))","v":0},{"$f":"IF(L$2=$C290,-SUM($F$223:L223),IF(AND(L$2>$C290,L$2<=$C291),-L$223,0))","v":0},{"$f":"IF(M$2=$C290,-SUM($F$223:M223),IF(AND(M$2>$C290,M$2<=$C291),-M$223,0))","v":0},{"$f":"IF(N$2=$C290,-SUM($F$223:N223),IF(AND(N$2>$C290,N$2<=$C291),-N$223,0))","v":0},{"$f":"IF(O$2=$C290,-SUM($F$223:O223),IF(AND(O$2>$C290,O$2<=$C291),-O$223,0))","v":0},{"$f":"IF(P$2=$C290,-SUM($F$223:P223),IF(AND(P$2>$C290,P$2<=$C291),-P$223,0))","v":0},{"$f":"IF(Q$2=$C290,-SUM($F$223:Q223),IF(AND(Q$2>$C290,Q$2<=$C291),-Q$223,0))","v":0},{"$f":"IF(R$2=$C290,-SUM($F$223:R223),IF(AND(R$2>$C290,R$2<=$C291),-R$223,0))","v":0},{"$f":"IF(S$2=$C290,-SUM($F$223:S223),IF(AND(S$2>$C290,S$2<=$C291),-S$223,0))","v":0},{"$f":"IF(T$2=$C290,-SUM($F$223:T223),IF(AND(T$2>$C290,T$2<=$C291),-T$223,0))","v":0},{"$f":"IF(U$2=$C290,-SUM($F$223:U223),IF(AND(U$2>$C290,U$2<=$C291),-U$223,0))","v":0},{"$f":"IF(V$2=$C290,-SUM($F$223:V223),IF(AND(V$2>$C290,V$2<=$C291),-V$223,0))","v":0},{"$f":"IF(W$2=$C290,-SUM($F$223:W223),IF(AND(W$2>$C290,W$2<=$C291),-W$223,0))","v":0},{"$f":"IF(X$2=$C290,-SUM($F$223:X223),IF(AND(X$2>$C290,X$2<=$C291),-X$223,0))","v":0},{"$f":"IF(Y$2=$C290,-SUM($F$223:Y223),IF(AND(Y$2>$C290,Y$2<=$C291),-Y$223,0))","v":0},{"$f":"IF(Z$2=$C290,-SUM($F$223:Z223),IF(AND(Z$2>$C290,Z$2<=$C291),-Z$223,0))","v":0},{"$f":"IF(AA$2=$C290,-SUM($F$223:AA223),IF(AND(AA$2>$C290,AA$2<=$C291),-AA$223,0))","v":0},{"$f":"IF(AB$2=$C290,-SUM($F$223:AB223),IF(AND(AB$2>$C290,AB$2<=$C291),-AB$223,0))","v":0},{"$f":"IF(AC$2=$C290,-SUM($F$223:AC223),IF(AND(AC$2>$C290,AC$2<=$C291),-AC$223,0))","v":0},{"$f":"IF(AD$2=$C290,-SUM($F$223:AD223),IF(AND(AD$2>$C290,AD$2<=$C291),-AD$223,0))","v":0},{"$f":"IF(AE$2=$C290,-SUM($F$223:AE223),IF(AND(AE$2>$C290,AE$2<=$C291),-AE$223,0))","v":0},{"$f":"IF(AF$2=$C290,-SUM($F$223:AF223),IF(AND(AF$2>$C290,AF$2<=$C291),-AF$223,0))","v":0},{"$f":"IF(AG$2=$C290,-SUM($F$223:AG223),IF(AND(AG$2>$C290,AG$2<=$C291),-AG$223,0))","v":0},{"$f":"IF(AH$2=$C290,-SUM($F$223:AH223),IF(AND(AH$2>$C290,AH$2<=$C291),-AH$223,0))","v":0},{"$f":"IF(AI$2=$C290,-SUM($F$223:AI223),IF(AND(AI$2>$C290,AI$2<=$C291),-AI$223,0))","v":0},{"$f":"IF(AJ$2=$C290,-SUM($F$223:AJ223),IF(AND(AJ$2>$C290,AJ$2<=$C291),-AJ$223,0))","v":0},{"$f":"IF(AK$2=$C290,-SUM($F$223:AK223),IF(AND(AK$2>$C290,AK$2<=$C291),-AK$223,0))","v":0},{"$f":"IF(AL$2=$C290,-SUM($F$223:AL223),IF(AND(AL$2>$C290,AL$2<=$C291),-AL$223,0))","v":0},{"$f":"IF(AM$2=$C290,-SUM($F$223:AM223),IF(AND(AM$2>$C290,AM$2<=$C291),-AM$223,0))","v":0},{"$f":"IF(AN$2=$C290,-SUM($F$223:AN223),IF(AND(AN$2>$C290,AN$2<=$C291),-AN$223,0))","v":0},{"$f":"IF(AO$2=$C290,-SUM($F$223:AO223),IF(AND(AO$2>$C290,AO$2<=$C291),-AO$223,0))","v":0}]
[{"$f":"SUM(F290:AN290)","v":0},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1439))","v":2},null,null,{"$f":"F289*$C292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1440))","v":5},null,null,{"$f":"IF($C289=\"SAC\",F295+F292,IF(AND(F$2<=$C298,$C295-COUNTIF($E292:E292,\"<0\")<>0),IF(F$2<$C294,(-PMT(F300,F293,E299)),IF(F$2>=$C294,IFERROR(-PMT(F300,F293,E299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",G295+G292,IF(AND(G$2<=$C298,$C295-COUNTIF($E292:F292,\"<0\")<>0),IF(G$2<$C294,(-PMT(G300,G293,F299)),IF(G$2>=$C294,IFERROR(-PMT(G300,G293,F299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",H295+H292,IF(AND(H$2<=$C298,$C295-COUNTIF($E292:G292,\"<0\")<>0),IF(H$2<$C294,(-PMT(H300,H293,G299)),IF(H$2>=$C294,IFERROR(-PMT(H300,H293,G299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",I295+I292,IF(AND(I$2<=$C298,$C295-COUNTIF($E292:H292,\"<0\")<>0),IF(I$2<$C294,(-PMT(I300,I293,H299)),IF(I$2>=$C294,IFERROR(-PMT(I300,I293,H299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",J295+J292,IF(AND(J$2<=$C298,$C295-COUNTIF($E292:I292,\"<0\")<>0),IF(J$2<$C294,(-PMT(J300,J293,I299)),IF(J$2>=$C294,IFERROR(-PMT(J300,J293,I299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",K295+K292,IF(AND(K$2<=$C298,$C295-COUNTIF($E292:J292,\"<0\")<>0),IF(K$2<$C294,(-PMT(K300,K293,J299)),IF(K$2>=$C294,IFERROR(-PMT(K300,K293,J299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",L295+L292,IF(AND(L$2<=$C298,$C295-COUNTIF($E292:K292,\"<0\")<>0),IF(L$2<$C294,(-PMT(L300,L293,K299)),IF(L$2>=$C294,IFERROR(-PMT(L300,L293,K299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",M295+M292,IF(AND(M$2<=$C298,$C295-COUNTIF($E292:L292,\"<0\")<>0),IF(M$2<$C294,(-PMT(M300,M293,L299)),IF(M$2>=$C294,IFERROR(-PMT(M300,M293,L299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",N295+N292,IF(AND(N$2<=$C298,$C295-COUNTIF($E292:M292,\"<0\")<>0),IF(N$2<$C294,(-PMT(N300,N293,M299)),IF(N$2>=$C294,IFERROR(-PMT(N300,N293,M299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",O295+O292,IF(AND(O$2<=$C298,$C295-COUNTIF($E292:N292,\"<0\")<>0),IF(O$2<$C294,(-PMT(O300,O293,N299)),IF(O$2>=$C294,IFERROR(-PMT(O300,O293,N299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",P295+P292,IF(AND(P$2<=$C298,$C295-COUNTIF($E292:O292,\"<0\")<>0),IF(P$2<$C294,(-PMT(P300,P293,O299)),IF(P$2>=$C294,IFERROR(-PMT(P300,P293,O299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",Q295+Q292,IF(AND(Q$2<=$C298,$C295-COUNTIF($E292:P292,\"<0\")<>0),IF(Q$2<$C294,(-PMT(Q300,Q293,P299)),IF(Q$2>=$C294,IFERROR(-PMT(Q300,Q293,P299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",R295+R292,IF(AND(R$2<=$C298,$C295-COUNTIF($E292:Q292,\"<0\")<>0),IF(R$2<$C294,(-PMT(R300,R293,Q299)),IF(R$2>=$C294,IFERROR(-PMT(R300,R293,Q299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",S295+S292,IF(AND(S$2<=$C298,$C295-COUNTIF($E292:R292,\"<0\")<>0),IF(S$2<$C294,(-PMT(S300,S293,R299)),IF(S$2>=$C294,IFERROR(-PMT(S300,S293,R299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",T295+T292,IF(AND(T$2<=$C298,$C295-COUNTIF($E292:S292,\"<0\")<>0),IF(T$2<$C294,(-PMT(T300,T293,S299)),IF(T$2>=$C294,IFERROR(-PMT(T300,T293,S299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",U295+U292,IF(AND(U$2<=$C298,$C295-COUNTIF($E292:T292,\"<0\")<>0),IF(U$2<$C294,(-PMT(U300,U293,T299)),IF(U$2>=$C294,IFERROR(-PMT(U300,U293,T299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",V295+V292,IF(AND(V$2<=$C298,$C295-COUNTIF($E292:U292,\"<0\")<>0),IF(V$2<$C294,(-PMT(V300,V293,U299)),IF(V$2>=$C294,IFERROR(-PMT(V300,V293,U299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",W295+W292,IF(AND(W$2<=$C298,$C295-COUNTIF($E292:V292,\"<0\")<>0),IF(W$2<$C294,(-PMT(W300,W293,V299)),IF(W$2>=$C294,IFERROR(-PMT(W300,W293,V299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",X295+X292,IF(AND(X$2<=$C298,$C295-COUNTIF($E292:W292,\"<0\")<>0),IF(X$2<$C294,(-PMT(X300,X293,W299)),IF(X$2>=$C294,IFERROR(-PMT(X300,X293,W299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",Y295+Y292,IF(AND(Y$2<=$C298,$C295-COUNTIF($E292:X292,\"<0\")<>0),IF(Y$2<$C294,(-PMT(Y300,Y293,X299)),IF(Y$2>=$C294,IFERROR(-PMT(Y300,Y293,X299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",Z295+Z292,IF(AND(Z$2<=$C298,$C295-COUNTIF($E292:Y292,\"<0\")<>0),IF(Z$2<$C294,(-PMT(Z300,Z293,Y299)),IF(Z$2>=$C294,IFERROR(-PMT(Z300,Z293,Y299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AA295+AA292,IF(AND(AA$2<=$C298,$C295-COUNTIF($E292:Z292,\"<0\")<>0),IF(AA$2<$C294,(-PMT(AA300,AA293,Z299)),IF(AA$2>=$C294,IFERROR(-PMT(AA300,AA293,Z299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AB295+AB292,IF(AND(AB$2<=$C298,$C295-COUNTIF($E292:AA292,\"<0\")<>0),IF(AB$2<$C294,(-PMT(AB300,AB293,AA299)),IF(AB$2>=$C294,IFERROR(-PMT(AB300,AB293,AA299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AC295+AC292,IF(AND(AC$2<=$C298,$C295-COUNTIF($E292:AB292,\"<0\")<>0),IF(AC$2<$C294,(-PMT(AC300,AC293,AB299)),IF(AC$2>=$C294,IFERROR(-PMT(AC300,AC293,AB299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AD295+AD292,IF(AND(AD$2<=$C298,$C295-COUNTIF($E292:AC292,\"<0\")<>0),IF(AD$2<$C294,(-PMT(AD300,AD293,AC299)),IF(AD$2>=$C294,IFERROR(-PMT(AD300,AD293,AC299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AE295+AE292,IF(AND(AE$2<=$C298,$C295-COUNTIF($E292:AD292,\"<0\")<>0),IF(AE$2<$C294,(-PMT(AE300,AE293,AD299)),IF(AE$2>=$C294,IFERROR(-PMT(AE300,AE293,AD299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AF295+AF292,IF(AND(AF$2<=$C298,$C295-COUNTIF($E292:AE292,\"<0\")<>0),IF(AF$2<$C294,(-PMT(AF300,AF293,AE299)),IF(AF$2>=$C294,IFERROR(-PMT(AF300,AF293,AE299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AG295+AG292,IF(AND(AG$2<=$C298,$C295-COUNTIF($E292:AF292,\"<0\")<>0),IF(AG$2<$C294,(-PMT(AG300,AG293,AF299)),IF(AG$2>=$C294,IFERROR(-PMT(AG300,AG293,AF299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AH295+AH292,IF(AND(AH$2<=$C298,$C295-COUNTIF($E292:AG292,\"<0\")<>0),IF(AH$2<$C294,(-PMT(AH300,AH293,AG299)),IF(AH$2>=$C294,IFERROR(-PMT(AH300,AH293,AG299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AI295+AI292,IF(AND(AI$2<=$C298,$C295-COUNTIF($E292:AH292,\"<0\")<>0),IF(AI$2<$C294,(-PMT(AI300,AI293,AH299)),IF(AI$2>=$C294,IFERROR(-PMT(AI300,AI293,AH299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AJ295+AJ292,IF(AND(AJ$2<=$C298,$C295-COUNTIF($E292:AI292,\"<0\")<>0),IF(AJ$2<$C294,(-PMT(AJ300,AJ293,AI299)),IF(AJ$2>=$C294,IFERROR(-PMT(AJ300,AJ293,AI299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AK295+AK292,IF(AND(AK$2<=$C298,$C295-COUNTIF($E292:AJ292,\"<0\")<>0),IF(AK$2<$C294,(-PMT(AK300,AK293,AJ299)),IF(AK$2>=$C294,IFERROR(-PMT(AK300,AK293,AJ299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AL295+AL292,IF(AND(AL$2<=$C298,$C295-COUNTIF($E292:AK292,\"<0\")<>0),IF(AL$2<$C294,(-PMT(AL300,AL293,AK299)),IF(AL$2>=$C294,IFERROR(-PMT(AL300,AL293,AK299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AM295+AM292,IF(AND(AM$2<=$C298,$C295-COUNTIF($E292:AL292,\"<0\")<>0),IF(AM$2<$C294,(-PMT(AM300,AM293,AL299)),IF(AM$2>=$C294,IFERROR(-PMT(AM300,AM293,AL299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AN295+AN292,IF(AND(AN$2<=$C298,$C295-COUNTIF($E292:AM292,\"<0\")<>0),IF(AN$2<$C294,(-PMT(AN300,AN293,AM299)),IF(AN$2>=$C294,IFERROR(-PMT(AN300,AN293,AM299),0),0)),0))","v":0},{"$f":"IF($C289=\"SAC\",AO295+AO292,IF(AND(AO$2<=$C298,$C295-COUNTIF($E292:AN292,\"<0\")<>0),IF(AO$2<$C294,(-PMT(AO300,AO293,AN299)),IF(AO$2>=$C294,IFERROR(-PMT(AO300,AO293,AN299),0),0)),0))","v":0}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1441))","v":0},null,0,{"$f":"IF($C289=\"sac\",IF(AND(F$2>=$C294,F$2<=$C298,F293<>0),E299/F293,0),IF(F$2>=$C294,F291,0))","v":0},{"$f":"IF($C289=\"sac\",IF(AND(G$2>=$C294,G$2<=$C298,G293<>0),F299/G293,0),IF(G$2>=$C294,G291,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1442))","v":0},null,null,{"$f":"MAX(($C295-COUNTIF($E292:E292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:F292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:G292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:H292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:I292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:J292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:K292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:L292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:M292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:N292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:O292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:P292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:Q292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:R292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:S292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:T292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:U292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:V292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:W292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:X292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:Y292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:Z292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AA292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AB292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AC292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AD292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AE292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AF292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AG292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AH292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AI292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AJ292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AK292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AL292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AM292,\">0\")),0)","v":20},{"$f":"MAX(($C295-COUNTIF($E292:AN292,\">0\")),0)","v":20}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1443))","v":6},null,null,{"$f":"F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C298-C294,0)+1","v":20},null,null,{"$f":"IF(F$2>=$C293,F294,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1444))","v":"IPCA"},null,null,{"$f":"IF(F295=0,F294,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1445))","v":6.7699999999999996E-2},null,{"$f":"E299","v":0},{"$f":"E299+F298-F295+F290-F292","v":0},{"$f":"F299+G298-G295+G290-G292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1448))","v":25},null,null,{"$f":"AVERAGE(E297,E297+F290-F292)*F300","v":0},{"$f":"AVERAGE(F297,F297+G290-G292)*G300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Devedor",null,null,null,{"$f":"E299+F290-F292+F296","v":0},{"$f":"F299+G290-G292+G296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de Juros",null,null,null,{"$f":"$C297","v":6.7699999999999996E-2},{"$f":"$C297","v":6.7699999999999996E-2},6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1446))","v":0},null,null,{"$f":"$C301*F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F290:AN290)","v":0},null,null,{"$f":"IF(F$2=$C290,$C302,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1449))","v":3},null,null,{"$f":"IF(G291=0,0,IFERROR(AVERAGE(F292+F295,G292+G295)/(12/$C303),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1455))","v":"BNDES2"}]
[{"$f":"SUM(F306:AN306)","v":0},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1456))","v":"SAC"},null,null,{"$f":"-IF(AND(F$2>=$C307,F$2<=$C308),F$223,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUM(F307:AN307)","v":0},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1457))","v":6},null,null,{"$f":"F306*$C309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1458))","v":9},null,null,{"$f":"IF($C306=\"SAC\",F312+F309,IF(AND(F$2<=$C315,$C312-COUNTIF($E309:E309,\"<0\")<>0),IF(F$2<$C311,(-PMT(F317,F310,E316)),IF(F$2>=$C311,IFERROR(-PMT(F317,F310,E316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",G312+G309,IF(AND(G$2<=$C315,$C312-COUNTIF($E309:F309,\"<0\")<>0),IF(G$2<$C311,(-PMT(G317,G310,F316)),IF(G$2>=$C311,IFERROR(-PMT(G317,G310,F316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",H312+H309,IF(AND(H$2<=$C315,$C312-COUNTIF($E309:G309,\"<0\")<>0),IF(H$2<$C311,(-PMT(H317,H310,G316)),IF(H$2>=$C311,IFERROR(-PMT(H317,H310,G316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",I312+I309,IF(AND(I$2<=$C315,$C312-COUNTIF($E309:H309,\"<0\")<>0),IF(I$2<$C311,(-PMT(I317,I310,H316)),IF(I$2>=$C311,IFERROR(-PMT(I317,I310,H316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",J312+J309,IF(AND(J$2<=$C315,$C312-COUNTIF($E309:I309,\"<0\")<>0),IF(J$2<$C311,(-PMT(J317,J310,I316)),IF(J$2>=$C311,IFERROR(-PMT(J317,J310,I316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",K312+K309,IF(AND(K$2<=$C315,$C312-COUNTIF($E309:J309,\"<0\")<>0),IF(K$2<$C311,(-PMT(K317,K310,J316)),IF(K$2>=$C311,IFERROR(-PMT(K317,K310,J316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",L312+L309,IF(AND(L$2<=$C315,$C312-COUNTIF($E309:K309,\"<0\")<>0),IF(L$2<$C311,(-PMT(L317,L310,K316)),IF(L$2>=$C311,IFERROR(-PMT(L317,L310,K316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",M312+M309,IF(AND(M$2<=$C315,$C312-COUNTIF($E309:L309,\"<0\")<>0),IF(M$2<$C311,(-PMT(M317,M310,L316)),IF(M$2>=$C311,IFERROR(-PMT(M317,M310,L316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",N312+N309,IF(AND(N$2<=$C315,$C312-COUNTIF($E309:M309,\"<0\")<>0),IF(N$2<$C311,(-PMT(N317,N310,M316)),IF(N$2>=$C311,IFERROR(-PMT(N317,N310,M316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",O312+O309,IF(AND(O$2<=$C315,$C312-COUNTIF($E309:N309,\"<0\")<>0),IF(O$2<$C311,(-PMT(O317,O310,N316)),IF(O$2>=$C311,IFERROR(-PMT(O317,O310,N316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",P312+P309,IF(AND(P$2<=$C315,$C312-COUNTIF($E309:O309,\"<0\")<>0),IF(P$2<$C311,(-PMT(P317,P310,O316)),IF(P$2>=$C311,IFERROR(-PMT(P317,P310,O316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",Q312+Q309,IF(AND(Q$2<=$C315,$C312-COUNTIF($E309:P309,\"<0\")<>0),IF(Q$2<$C311,(-PMT(Q317,Q310,P316)),IF(Q$2>=$C311,IFERROR(-PMT(Q317,Q310,P316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",R312+R309,IF(AND(R$2<=$C315,$C312-COUNTIF($E309:Q309,\"<0\")<>0),IF(R$2<$C311,(-PMT(R317,R310,Q316)),IF(R$2>=$C311,IFERROR(-PMT(R317,R310,Q316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",S312+S309,IF(AND(S$2<=$C315,$C312-COUNTIF($E309:R309,\"<0\")<>0),IF(S$2<$C311,(-PMT(S317,S310,R316)),IF(S$2>=$C311,IFERROR(-PMT(S317,S310,R316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",T312+T309,IF(AND(T$2<=$C315,$C312-COUNTIF($E309:S309,\"<0\")<>0),IF(T$2<$C311,(-PMT(T317,T310,S316)),IF(T$2>=$C311,IFERROR(-PMT(T317,T310,S316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",U312+U309,IF(AND(U$2<=$C315,$C312-COUNTIF($E309:T309,\"<0\")<>0),IF(U$2<$C311,(-PMT(U317,U310,T316)),IF(U$2>=$C311,IFERROR(-PMT(U317,U310,T316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",V312+V309,IF(AND(V$2<=$C315,$C312-COUNTIF($E309:U309,\"<0\")<>0),IF(V$2<$C311,(-PMT(V317,V310,U316)),IF(V$2>=$C311,IFERROR(-PMT(V317,V310,U316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",W312+W309,IF(AND(W$2<=$C315,$C312-COUNTIF($E309:V309,\"<0\")<>0),IF(W$2<$C311,(-PMT(W317,W310,V316)),IF(W$2>=$C311,IFERROR(-PMT(W317,W310,V316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",X312+X309,IF(AND(X$2<=$C315,$C312-COUNTIF($E309:W309,\"<0\")<>0),IF(X$2<$C311,(-PMT(X317,X310,W316)),IF(X$2>=$C311,IFERROR(-PMT(X317,X310,W316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",Y312+Y309,IF(AND(Y$2<=$C315,$C312-COUNTIF($E309:X309,\"<0\")<>0),IF(Y$2<$C311,(-PMT(Y317,Y310,X316)),IF(Y$2>=$C311,IFERROR(-PMT(Y317,Y310,X316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",Z312+Z309,IF(AND(Z$2<=$C315,$C312-COUNTIF($E309:Y309,\"<0\")<>0),IF(Z$2<$C311,(-PMT(Z317,Z310,Y316)),IF(Z$2>=$C311,IFERROR(-PMT(Z317,Z310,Y316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AA312+AA309,IF(AND(AA$2<=$C315,$C312-COUNTIF($E309:Z309,\"<0\")<>0),IF(AA$2<$C311,(-PMT(AA317,AA310,Z316)),IF(AA$2>=$C311,IFERROR(-PMT(AA317,AA310,Z316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AB312+AB309,IF(AND(AB$2<=$C315,$C312-COUNTIF($E309:AA309,\"<0\")<>0),IF(AB$2<$C311,(-PMT(AB317,AB310,AA316)),IF(AB$2>=$C311,IFERROR(-PMT(AB317,AB310,AA316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AC312+AC309,IF(AND(AC$2<=$C315,$C312-COUNTIF($E309:AB309,\"<0\")<>0),IF(AC$2<$C311,(-PMT(AC317,AC310,AB316)),IF(AC$2>=$C311,IFERROR(-PMT(AC317,AC310,AB316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AD312+AD309,IF(AND(AD$2<=$C315,$C312-COUNTIF($E309:AC309,\"<0\")<>0),IF(AD$2<$C311,(-PMT(AD317,AD310,AC316)),IF(AD$2>=$C311,IFERROR(-PMT(AD317,AD310,AC316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AE312+AE309,IF(AND(AE$2<=$C315,$C312-COUNTIF($E309:AD309,\"<0\")<>0),IF(AE$2<$C311,(-PMT(AE317,AE310,AD316)),IF(AE$2>=$C311,IFERROR(-PMT(AE317,AE310,AD316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AF312+AF309,IF(AND(AF$2<=$C315,$C312-COUNTIF($E309:AE309,\"<0\")<>0),IF(AF$2<$C311,(-PMT(AF317,AF310,AE316)),IF(AF$2>=$C311,IFERROR(-PMT(AF317,AF310,AE316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AG312+AG309,IF(AND(AG$2<=$C315,$C312-COUNTIF($E309:AF309,\"<0\")<>0),IF(AG$2<$C311,(-PMT(AG317,AG310,AF316)),IF(AG$2>=$C311,IFERROR(-PMT(AG317,AG310,AF316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AH312+AH309,IF(AND(AH$2<=$C315,$C312-COUNTIF($E309:AG309,\"<0\")<>0),IF(AH$2<$C311,(-PMT(AH317,AH310,AG316)),IF(AH$2>=$C311,IFERROR(-PMT(AH317,AH310,AG316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AI312+AI309,IF(AND(AI$2<=$C315,$C312-COUNTIF($E309:AH309,\"<0\")<>0),IF(AI$2<$C311,(-PMT(AI317,AI310,AH316)),IF(AI$2>=$C311,IFERROR(-PMT(AI317,AI310,AH316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AJ312+AJ309,IF(AND(AJ$2<=$C315,$C312-COUNTIF($E309:AI309,\"<0\")<>0),IF(AJ$2<$C311,(-PMT(AJ317,AJ310,AI316)),IF(AJ$2>=$C311,IFERROR(-PMT(AJ317,AJ310,AI316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AK312+AK309,IF(AND(AK$2<=$C315,$C312-COUNTIF($E309:AJ309,\"<0\")<>0),IF(AK$2<$C311,(-PMT(AK317,AK310,AJ316)),IF(AK$2>=$C311,IFERROR(-PMT(AK317,AK310,AJ316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AL312+AL309,IF(AND(AL$2<=$C315,$C312-COUNTIF($E309:AK309,\"<0\")<>0),IF(AL$2<$C311,(-PMT(AL317,AL310,AK316)),IF(AL$2>=$C311,IFERROR(-PMT(AL317,AL310,AK316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AM312+AM309,IF(AND(AM$2<=$C315,$C312-COUNTIF($E309:AL309,\"<0\")<>0),IF(AM$2<$C311,(-PMT(AM317,AM310,AL316)),IF(AM$2>=$C311,IFERROR(-PMT(AM317,AM310,AL316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AN312+AN309,IF(AND(AN$2<=$C315,$C312-COUNTIF($E309:AM309,\"<0\")<>0),IF(AN$2<$C311,(-PMT(AN317,AN310,AM316)),IF(AN$2>=$C311,IFERROR(-PMT(AN317,AN310,AM316),0),0)),0))","v":0},{"$f":"IF($C306=\"SAC\",AO312+AO309,IF(AND(AO$2<=$C315,$C312-COUNTIF($E309:AN309,\"<0\")<>0),IF(AO$2<$C311,(-PMT(AO317,AO310,AN316)),IF(AO$2>=$C311,IFERROR(-PMT(AO317,AO310,AN316),0),0)),0))","v":0}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1459))","v":0},null,0,{"$f":"IF($C306=\"sac\",IF(AND(F$2>=$C311,F$2<=$C315,F310<>0),E316/F310,0),IF(F$2>=$C311,F308,0))","v":0},{"$f":"IF($C306=\"sac\",IF(AND(G$2>=$C311,G$2<=$C315,G310<>0),F316/G310,0),IF(G$2>=$C311,G308,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1460))","v":0},null,null,{"$f":"MAX(($C312-COUNTIF($E309:E309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:F309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:G309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:H309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:I309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:J309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:K309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:L309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:M309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:N309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:O309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:P309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:Q309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:R309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:S309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:T309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:U309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:V309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:W309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:X309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:Y309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:Z309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AA309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AB309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AC309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AD309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AE309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AF309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AG309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AH309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AI309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AJ309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AK309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AL309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AM309,\">0\")),0)","v":20},{"$f":"MAX(($C312-COUNTIF($E309:AN309,\">0\")),0)","v":20}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1461))","v":10},null,null,{"$f":"F315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C315-C311,0)+1","v":20},null,null,{"$f":"IF(F$2>=$C310,F311,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1462))","v":"IPCA"},null,null,{"$f":"IF(F312=0,F311,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1463))","v":6.7699999999999996E-2},null,{"$f":"E316","v":0},{"$f":"E316+F315-F312+F307-F309","v":0},{"$f":"F316+G315-G312+G307-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1466))","v":29},null,null,{"$f":"AVERAGE(E314,E314+F307-F309)*F317","v":0},{"$f":"AVERAGE(F314,F314+G307-G309)*G317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Devedor",null,null,0,{"$f":"E316+F307-F309+F313","v":0},{"$f":"F316+G307-G309+G313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de Juros",null,null,null,{"$f":"($C314)","v":6.7699999999999996E-2},{"$f":"($C314)","v":6.7699999999999996E-2},6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1464))","v":0},null,null,{"$f":"$C318*F307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F307:AN307)","v":0},null,null,{"$f":"IF(F$2=$C307,$C319,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1467))","v":3},null,null,{"$f":"IF(G308=0,0,IFERROR(AVERAGE(F309+F312,G309+G312)/(12/$C320),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1473))","v":"BNDES3"}]
[{"$f":"SUM(F323:AN323)","v":0},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1474))","v":"SAC"},null,null,{"$f":"-IF(AND(F$2>=$C324,F$2<=$C325),F$223,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUM(F324:AN324)","v":0},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1475))","v":10},null,null,{"$f":"F323*$C326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1476))","v":13},null,null,{"$f":"IF($C323=\"SAC\",F329+F326,IF(AND(F$2<=$C332,$C329-COUNTIF($E326:E326,\"<0\")<>0),IF(F$2<$C328,(-PMT(F334,F327,E333)),IF(F$2>=$C328,IFERROR(-PMT(F334,F327,E333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",G329+G326,IF(AND(G$2<=$C332,$C329-COUNTIF($E326:F326,\"<0\")<>0),IF(G$2<$C328,(-PMT(G334,G327,F333)),IF(G$2>=$C328,IFERROR(-PMT(G334,G327,F333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",H329+H326,IF(AND(H$2<=$C332,$C329-COUNTIF($E326:G326,\"<0\")<>0),IF(H$2<$C328,(-PMT(H334,H327,G333)),IF(H$2>=$C328,IFERROR(-PMT(H334,H327,G333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",I329+I326,IF(AND(I$2<=$C332,$C329-COUNTIF($E326:H326,\"<0\")<>0),IF(I$2<$C328,(-PMT(I334,I327,H333)),IF(I$2>=$C328,IFERROR(-PMT(I334,I327,H333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",J329+J326,IF(AND(J$2<=$C332,$C329-COUNTIF($E326:I326,\"<0\")<>0),IF(J$2<$C328,(-PMT(J334,J327,I333)),IF(J$2>=$C328,IFERROR(-PMT(J334,J327,I333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",K329+K326,IF(AND(K$2<=$C332,$C329-COUNTIF($E326:J326,\"<0\")<>0),IF(K$2<$C328,(-PMT(K334,K327,J333)),IF(K$2>=$C328,IFERROR(-PMT(K334,K327,J333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",L329+L326,IF(AND(L$2<=$C332,$C329-COUNTIF($E326:K326,\"<0\")<>0),IF(L$2<$C328,(-PMT(L334,L327,K333)),IF(L$2>=$C328,IFERROR(-PMT(L334,L327,K333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",M329+M326,IF(AND(M$2<=$C332,$C329-COUNTIF($E326:L326,\"<0\")<>0),IF(M$2<$C328,(-PMT(M334,M327,L333)),IF(M$2>=$C328,IFERROR(-PMT(M334,M327,L333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",N329+N326,IF(AND(N$2<=$C332,$C329-COUNTIF($E326:M326,\"<0\")<>0),IF(N$2<$C328,(-PMT(N334,N327,M333)),IF(N$2>=$C328,IFERROR(-PMT(N334,N327,M333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",O329+O326,IF(AND(O$2<=$C332,$C329-COUNTIF($E326:N326,\"<0\")<>0),IF(O$2<$C328,(-PMT(O334,O327,N333)),IF(O$2>=$C328,IFERROR(-PMT(O334,O327,N333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",P329+P326,IF(AND(P$2<=$C332,$C329-COUNTIF($E326:O326,\"<0\")<>0),IF(P$2<$C328,(-PMT(P334,P327,O333)),IF(P$2>=$C328,IFERROR(-PMT(P334,P327,O333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",Q329+Q326,IF(AND(Q$2<=$C332,$C329-COUNTIF($E326:P326,\"<0\")<>0),IF(Q$2<$C328,(-PMT(Q334,Q327,P333)),IF(Q$2>=$C328,IFERROR(-PMT(Q334,Q327,P333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",R329+R326,IF(AND(R$2<=$C332,$C329-COUNTIF($E326:Q326,\"<0\")<>0),IF(R$2<$C328,(-PMT(R334,R327,Q333)),IF(R$2>=$C328,IFERROR(-PMT(R334,R327,Q333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",S329+S326,IF(AND(S$2<=$C332,$C329-COUNTIF($E326:R326,\"<0\")<>0),IF(S$2<$C328,(-PMT(S334,S327,R333)),IF(S$2>=$C328,IFERROR(-PMT(S334,S327,R333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",T329+T326,IF(AND(T$2<=$C332,$C329-COUNTIF($E326:S326,\"<0\")<>0),IF(T$2<$C328,(-PMT(T334,T327,S333)),IF(T$2>=$C328,IFERROR(-PMT(T334,T327,S333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",U329+U326,IF(AND(U$2<=$C332,$C329-COUNTIF($E326:T326,\"<0\")<>0),IF(U$2<$C328,(-PMT(U334,U327,T333)),IF(U$2>=$C328,IFERROR(-PMT(U334,U327,T333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",V329+V326,IF(AND(V$2<=$C332,$C329-COUNTIF($E326:U326,\"<0\")<>0),IF(V$2<$C328,(-PMT(V334,V327,U333)),IF(V$2>=$C328,IFERROR(-PMT(V334,V327,U333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",W329+W326,IF(AND(W$2<=$C332,$C329-COUNTIF($E326:V326,\"<0\")<>0),IF(W$2<$C328,(-PMT(W334,W327,V333)),IF(W$2>=$C328,IFERROR(-PMT(W334,W327,V333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",X329+X326,IF(AND(X$2<=$C332,$C329-COUNTIF($E326:W326,\"<0\")<>0),IF(X$2<$C328,(-PMT(X334,X327,W333)),IF(X$2>=$C328,IFERROR(-PMT(X334,X327,W333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",Y329+Y326,IF(AND(Y$2<=$C332,$C329-COUNTIF($E326:X326,\"<0\")<>0),IF(Y$2<$C328,(-PMT(Y334,Y327,X333)),IF(Y$2>=$C328,IFERROR(-PMT(Y334,Y327,X333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",Z329+Z326,IF(AND(Z$2<=$C332,$C329-COUNTIF($E326:Y326,\"<0\")<>0),IF(Z$2<$C328,(-PMT(Z334,Z327,Y333)),IF(Z$2>=$C328,IFERROR(-PMT(Z334,Z327,Y333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AA329+AA326,IF(AND(AA$2<=$C332,$C329-COUNTIF($E326:Z326,\"<0\")<>0),IF(AA$2<$C328,(-PMT(AA334,AA327,Z333)),IF(AA$2>=$C328,IFERROR(-PMT(AA334,AA327,Z333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AB329+AB326,IF(AND(AB$2<=$C332,$C329-COUNTIF($E326:AA326,\"<0\")<>0),IF(AB$2<$C328,(-PMT(AB334,AB327,AA333)),IF(AB$2>=$C328,IFERROR(-PMT(AB334,AB327,AA333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AC329+AC326,IF(AND(AC$2<=$C332,$C329-COUNTIF($E326:AB326,\"<0\")<>0),IF(AC$2<$C328,(-PMT(AC334,AC327,AB333)),IF(AC$2>=$C328,IFERROR(-PMT(AC334,AC327,AB333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AD329+AD326,IF(AND(AD$2<=$C332,$C329-COUNTIF($E326:AC326,\"<0\")<>0),IF(AD$2<$C328,(-PMT(AD334,AD327,AC333)),IF(AD$2>=$C328,IFERROR(-PMT(AD334,AD327,AC333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AE329+AE326,IF(AND(AE$2<=$C332,$C329-COUNTIF($E326:AD326,\"<0\")<>0),IF(AE$2<$C328,(-PMT(AE334,AE327,AD333)),IF(AE$2>=$C328,IFERROR(-PMT(AE334,AE327,AD333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AF329+AF326,IF(AND(AF$2<=$C332,$C329-COUNTIF($E326:AE326,\"<0\")<>0),IF(AF$2<$C328,(-PMT(AF334,AF327,AE333)),IF(AF$2>=$C328,IFERROR(-PMT(AF334,AF327,AE333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AG329+AG326,IF(AND(AG$2<=$C332,$C329-COUNTIF($E326:AF326,\"<0\")<>0),IF(AG$2<$C328,(-PMT(AG334,AG327,AF333)),IF(AG$2>=$C328,IFERROR(-PMT(AG334,AG327,AF333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AH329+AH326,IF(AND(AH$2<=$C332,$C329-COUNTIF($E326:AG326,\"<0\")<>0),IF(AH$2<$C328,(-PMT(AH334,AH327,AG333)),IF(AH$2>=$C328,IFERROR(-PMT(AH334,AH327,AG333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AI329+AI326,IF(AND(AI$2<=$C332,$C329-COUNTIF($E326:AH326,\"<0\")<>0),IF(AI$2<$C328,(-PMT(AI334,AI327,AH333)),IF(AI$2>=$C328,IFERROR(-PMT(AI334,AI327,AH333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AJ329+AJ326,IF(AND(AJ$2<=$C332,$C329-COUNTIF($E326:AI326,\"<0\")<>0),IF(AJ$2<$C328,(-PMT(AJ334,AJ327,AI333)),IF(AJ$2>=$C328,IFERROR(-PMT(AJ334,AJ327,AI333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AK329+AK326,IF(AND(AK$2<=$C332,$C329-COUNTIF($E326:AJ326,\"<0\")<>0),IF(AK$2<$C328,(-PMT(AK334,AK327,AJ333)),IF(AK$2>=$C328,IFERROR(-PMT(AK334,AK327,AJ333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AL329+AL326,IF(AND(AL$2<=$C332,$C329-COUNTIF($E326:AK326,\"<0\")<>0),IF(AL$2<$C328,(-PMT(AL334,AL327,AK333)),IF(AL$2>=$C328,IFERROR(-PMT(AL334,AL327,AK333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AM329+AM326,IF(AND(AM$2<=$C332,$C329-COUNTIF($E326:AL326,\"<0\")<>0),IF(AM$2<$C328,(-PMT(AM334,AM327,AL333)),IF(AM$2>=$C328,IFERROR(-PMT(AM334,AM327,AL333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AN329+AN326,IF(AND(AN$2<=$C332,$C329-COUNTIF($E326:AM326,\"<0\")<>0),IF(AN$2<$C328,(-PMT(AN334,AN327,AM333)),IF(AN$2>=$C328,IFERROR(-PMT(AN334,AN327,AM333),0),0)),0))","v":0},{"$f":"IF($C323=\"SAC\",AO329+AO326,IF(AND(AO$2<=$C332,$C329-COUNTIF($E326:AN326,\"<0\")<>0),IF(AO$2<$C328,(-PMT(AO334,AO327,AN333)),IF(AO$2>=$C328,IFERROR(-PMT(AO334,AO327,AN333),0),0)),0))","v":0}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1477))","v":0},null,0,{"$f":"IF($C323=\"sac\",IF(AND(F$2>=$C328,F$2<=$C332,F327<>0),E333/F327,0),IF(F$2>=$C328,F325,0))","v":0},{"$f":"IF($C323=\"sac\",IF(AND(G$2>=$C328,G$2<=$C332,G327<>0),F333/G327,0),IF(G$2>=$C328,G325,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1478))","v":0},null,null,{"$f":"MAX(($C329-COUNTIF($E326:E326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:F326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:G326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:H326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:I326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:J326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:K326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:L326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:M326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:N326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:O326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:P326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:Q326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:R326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:S326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:T326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:U326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:V326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:W326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:X326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:Y326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:Z326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AA326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AB326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AC326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AD326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AE326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AF326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AG326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AH326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AI326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AJ326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AK326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AL326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AM326,\">0\")),0)","v":16},{"$f":"MAX(($C329-COUNTIF($E326:AN326,\">0\")),0)","v":16}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1479))","v":14},null,null,{"$f":"F332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C332-C328,0)+1","v":16},null,null,{"$f":"IF(F$2>=$C327,F328,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1480))","v":"IPCA"},null,null,{"$f":"IF(F329=0,F328,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1481))","v":6.7699999999999996E-2},null,{"$f":"E333","v":0},{"$f":"E333+F332-F329+F324-F326","v":0},{"$f":"F333+G332-G329+G324-G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1484))","v":29},null,null,{"$f":"AVERAGE(E331,E331+F324-F326)*F334","v":0},{"$f":"AVERAGE(F331,F331+G324-G326)*G334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Devedor",null,null,0,{"$f":"E333+F324-F326+F330","v":0},{"$f":"F333+G324-G326+G330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de Juros",null,null,null,{"$f":"($C331)","v":6.7699999999999996E-2},{"$f":"($C331)","v":6.7699999999999996E-2},6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2,6.7699999999999996E-2]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1482))","v":0},null,null,{"$f":"$C335*F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F324:AN324)","v":0},null,null,{"$f":"IF(F$2=$C324,$C336,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B1485))","v":3},null,null,{"$f":"IF(G325=0,0,IFERROR(AVERAGE(F326+F329,G326+G329)/(12/$C337),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1491))","v":"DebInfra1"}]
[{"$f":"SUM(F340:AN340)","v":0},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1492))","v":"SAC"},null,null,{"$f":"-IF(AND(F$2>=$C341,F$2<=$C342),F$223,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUM(F341:AN341)","v":0},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1493))","v":1},null,null,{"$f":"F340*$C343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1494))","v":1},null,null,{"$f":"IF($C340=\"SAC\",F346+F343,IF(AND(F$2<=$C349,$C346-COUNTIF($E343:E343,\"<0\")<>0),IF(F$2<$C345,(-PMT(F351,F344,E350)),IF(F$2>=$C345,IFERROR(-PMT(F351,F344,E350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",G346+G343,IF(AND(G$2<=$C349,$C346-COUNTIF($E343:F343,\"<0\")<>0),IF(G$2<$C345,(-PMT(G351,G344,F350)),IF(G$2>=$C345,IFERROR(-PMT(G351,G344,F350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",H346+H343,IF(AND(H$2<=$C349,$C346-COUNTIF($E343:G343,\"<0\")<>0),IF(H$2<$C345,(-PMT(H351,H344,G350)),IF(H$2>=$C345,IFERROR(-PMT(H351,H344,G350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",I346+I343,IF(AND(I$2<=$C349,$C346-COUNTIF($E343:H343,\"<0\")<>0),IF(I$2<$C345,(-PMT(I351,I344,H350)),IF(I$2>=$C345,IFERROR(-PMT(I351,I344,H350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",J346+J343,IF(AND(J$2<=$C349,$C346-COUNTIF($E343:I343,\"<0\")<>0),IF(J$2<$C345,(-PMT(J351,J344,I350)),IF(J$2>=$C345,IFERROR(-PMT(J351,J344,I350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",K346+K343,IF(AND(K$2<=$C349,$C346-COUNTIF($E343:J343,\"<0\")<>0),IF(K$2<$C345,(-PMT(K351,K344,J350)),IF(K$2>=$C345,IFERROR(-PMT(K351,K344,J350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",L346+L343,IF(AND(L$2<=$C349,$C346-COUNTIF($E343:K343,\"<0\")<>0),IF(L$2<$C345,(-PMT(L351,L344,K350)),IF(L$2>=$C345,IFERROR(-PMT(L351,L344,K350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",M346+M343,IF(AND(M$2<=$C349,$C346-COUNTIF($E343:L343,\"<0\")<>0),IF(M$2<$C345,(-PMT(M351,M344,L350)),IF(M$2>=$C345,IFERROR(-PMT(M351,M344,L350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",N346+N343,IF(AND(N$2<=$C349,$C346-COUNTIF($E343:M343,\"<0\")<>0),IF(N$2<$C345,(-PMT(N351,N344,M350)),IF(N$2>=$C345,IFERROR(-PMT(N351,N344,M350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",O346+O343,IF(AND(O$2<=$C349,$C346-COUNTIF($E343:N343,\"<0\")<>0),IF(O$2<$C345,(-PMT(O351,O344,N350)),IF(O$2>=$C345,IFERROR(-PMT(O351,O344,N350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",P346+P343,IF(AND(P$2<=$C349,$C346-COUNTIF($E343:O343,\"<0\")<>0),IF(P$2<$C345,(-PMT(P351,P344,O350)),IF(P$2>=$C345,IFERROR(-PMT(P351,P344,O350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",Q346+Q343,IF(AND(Q$2<=$C349,$C346-COUNTIF($E343:P343,\"<0\")<>0),IF(Q$2<$C345,(-PMT(Q351,Q344,P350)),IF(Q$2>=$C345,IFERROR(-PMT(Q351,Q344,P350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",R346+R343,IF(AND(R$2<=$C349,$C346-COUNTIF($E343:Q343,\"<0\")<>0),IF(R$2<$C345,(-PMT(R351,R344,Q350)),IF(R$2>=$C345,IFERROR(-PMT(R351,R344,Q350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",S346+S343,IF(AND(S$2<=$C349,$C346-COUNTIF($E343:R343,\"<0\")<>0),IF(S$2<$C345,(-PMT(S351,S344,R350)),IF(S$2>=$C345,IFERROR(-PMT(S351,S344,R350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",T346+T343,IF(AND(T$2<=$C349,$C346-COUNTIF($E343:S343,\"<0\")<>0),IF(T$2<$C345,(-PMT(T351,T344,S350)),IF(T$2>=$C345,IFERROR(-PMT(T351,T344,S350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",U346+U343,IF(AND(U$2<=$C349,$C346-COUNTIF($E343:T343,\"<0\")<>0),IF(U$2<$C345,(-PMT(U351,U344,T350)),IF(U$2>=$C345,IFERROR(-PMT(U351,U344,T350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",V346+V343,IF(AND(V$2<=$C349,$C346-COUNTIF($E343:U343,\"<0\")<>0),IF(V$2<$C345,(-PMT(V351,V344,U350)),IF(V$2>=$C345,IFERROR(-PMT(V351,V344,U350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",W346+W343,IF(AND(W$2<=$C349,$C346-COUNTIF($E343:V343,\"<0\")<>0),IF(W$2<$C345,(-PMT(W351,W344,V350)),IF(W$2>=$C345,IFERROR(-PMT(W351,W344,V350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",X346+X343,IF(AND(X$2<=$C349,$C346-COUNTIF($E343:W343,\"<0\")<>0),IF(X$2<$C345,(-PMT(X351,X344,W350)),IF(X$2>=$C345,IFERROR(-PMT(X351,X344,W350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",Y346+Y343,IF(AND(Y$2<=$C349,$C346-COUNTIF($E343:X343,\"<0\")<>0),IF(Y$2<$C345,(-PMT(Y351,Y344,X350)),IF(Y$2>=$C345,IFERROR(-PMT(Y351,Y344,X350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",Z346+Z343,IF(AND(Z$2<=$C349,$C346-COUNTIF($E343:Y343,\"<0\")<>0),IF(Z$2<$C345,(-PMT(Z351,Z344,Y350)),IF(Z$2>=$C345,IFERROR(-PMT(Z351,Z344,Y350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AA346+AA343,IF(AND(AA$2<=$C349,$C346-COUNTIF($E343:Z343,\"<0\")<>0),IF(AA$2<$C345,(-PMT(AA351,AA344,Z350)),IF(AA$2>=$C345,IFERROR(-PMT(AA351,AA344,Z350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AB346+AB343,IF(AND(AB$2<=$C349,$C346-COUNTIF($E343:AA343,\"<0\")<>0),IF(AB$2<$C345,(-PMT(AB351,AB344,AA350)),IF(AB$2>=$C345,IFERROR(-PMT(AB351,AB344,AA350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AC346+AC343,IF(AND(AC$2<=$C349,$C346-COUNTIF($E343:AB343,\"<0\")<>0),IF(AC$2<$C345,(-PMT(AC351,AC344,AB350)),IF(AC$2>=$C345,IFERROR(-PMT(AC351,AC344,AB350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AD346+AD343,IF(AND(AD$2<=$C349,$C346-COUNTIF($E343:AC343,\"<0\")<>0),IF(AD$2<$C345,(-PMT(AD351,AD344,AC350)),IF(AD$2>=$C345,IFERROR(-PMT(AD351,AD344,AC350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AE346+AE343,IF(AND(AE$2<=$C349,$C346-COUNTIF($E343:AD343,\"<0\")<>0),IF(AE$2<$C345,(-PMT(AE351,AE344,AD350)),IF(AE$2>=$C345,IFERROR(-PMT(AE351,AE344,AD350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AF346+AF343,IF(AND(AF$2<=$C349,$C346-COUNTIF($E343:AE343,\"<0\")<>0),IF(AF$2<$C345,(-PMT(AF351,AF344,AE350)),IF(AF$2>=$C345,IFERROR(-PMT(AF351,AF344,AE350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AG346+AG343,IF(AND(AG$2<=$C349,$C346-COUNTIF($E343:AF343,\"<0\")<>0),IF(AG$2<$C345,(-PMT(AG351,AG344,AF350)),IF(AG$2>=$C345,IFERROR(-PMT(AG351,AG344,AF350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AH346+AH343,IF(AND(AH$2<=$C349,$C346-COUNTIF($E343:AG343,\"<0\")<>0),IF(AH$2<$C345,(-PMT(AH351,AH344,AG350)),IF(AH$2>=$C345,IFERROR(-PMT(AH351,AH344,AG350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AI346+AI343,IF(AND(AI$2<=$C349,$C346-COUNTIF($E343:AH343,\"<0\")<>0),IF(AI$2<$C345,(-PMT(AI351,AI344,AH350)),IF(AI$2>=$C345,IFERROR(-PMT(AI351,AI344,AH350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AJ346+AJ343,IF(AND(AJ$2<=$C349,$C346-COUNTIF($E343:AI343,\"<0\")<>0),IF(AJ$2<$C345,(-PMT(AJ351,AJ344,AI350)),IF(AJ$2>=$C345,IFERROR(-PMT(AJ351,AJ344,AI350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AK346+AK343,IF(AND(AK$2<=$C349,$C346-COUNTIF($E343:AJ343,\"<0\")<>0),IF(AK$2<$C345,(-PMT(AK351,AK344,AJ350)),IF(AK$2>=$C345,IFERROR(-PMT(AK351,AK344,AJ350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AL346+AL343,IF(AND(AL$2<=$C349,$C346-COUNTIF($E343:AK343,\"<0\")<>0),IF(AL$2<$C345,(-PMT(AL351,AL344,AK350)),IF(AL$2>=$C345,IFERROR(-PMT(AL351,AL344,AK350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AM346+AM343,IF(AND(AM$2<=$C349,$C346-COUNTIF($E343:AL343,\"<0\")<>0),IF(AM$2<$C345,(-PMT(AM351,AM344,AL350)),IF(AM$2>=$C345,IFERROR(-PMT(AM351,AM344,AL350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AN346+AN343,IF(AND(AN$2<=$C349,$C346-COUNTIF($E343:AM343,\"<0\")<>0),IF(AN$2<$C345,(-PMT(AN351,AN344,AM350)),IF(AN$2>=$C345,IFERROR(-PMT(AN351,AN344,AM350),0),0)),0))","v":0},{"$f":"IF($C340=\"SAC\",AO346+AO343,IF(AND(AO$2<=$C349,$C346-COUNTIF($E343:AN343,\"<0\")<>0),IF(AO$2<$C345,(-PMT(AO351,AO344,AN350)),IF(AO$2>=$C345,IFERROR(-PMT(AO351,AO344,AN350),0),0)),0))","v":0}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1495))","v":0},null,0,{"$f":"IF($C340=\"sac\",IF(AND(F$2>$C345,F$2<=$C349,F344<>0),E350/F344,0),IF(F$2>$C345,F342,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1496))","v":2},null,null,{"$f":"MAX(($C346-COUNTIF($E343:E343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:F343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:G343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:H343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:I343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:J343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:K343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:L343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:M343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:N343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:O343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:P343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:Q343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:R343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:S343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:T343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:U343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:V343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:W343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:X343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:Y343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:Z343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AA343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AB343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AC343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AD343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AE343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AF343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AG343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AH343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AI343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AJ343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AK343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AL343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AM343,\">0\")),0)","v":4},{"$f":"MAX(($C346-COUNTIF($E343:AN343,\">0\")),0)","v":4}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1497))","v":6},null,null,{"$f":"F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C349-C345,0)","v":4},null,null,{"$f":"IF(F$2>$C344,F345,0)","v":0},{"$f":"IF(G$2>$C344,G345,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1498))","v":"IPCA"},null,null,{"$f":"IF(F346=0,F345,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1499))","v":5.6599999999999998E-2},null,{"$f":"E350","v":0},{"$f":"E350+F349-F346+F341-F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1502))","v":10},null,null,{"$f":"AVERAGE(E348,E348+F341-F343)*F351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Devedor",null,null,0,{"$f":"E350+F341-F343+F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de Juros",null,null,null,{"$f":"(1+SUMIFS(F$423:F$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(F$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(G$423:G$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(G$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(H$423:H$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(H$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(I$423:I$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(I$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(J$423:J$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(J$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(K$423:K$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(K$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(L$423:L$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(L$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(M$423:M$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(M$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(N$423:N$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(N$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(O$423:O$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(O$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(P$423:P$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(P$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(Q$423:Q$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Q$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(R$423:R$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(R$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(S$423:S$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(S$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(T$423:T$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(T$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(U$423:U$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(U$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(V$423:V$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(V$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(W$423:W$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(W$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(X$423:X$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(X$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(Y$423:Y$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Y$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(Z$423:Z$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Z$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AA$423:AA$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AA$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AB$423:AB$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AB$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AC$423:AC$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AC$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AD$423:AD$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AD$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AE$423:AE$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AE$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AF$423:AF$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AF$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AG$423:AG$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AG$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AH$423:AH$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AH$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AI$423:AI$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AI$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AJ$423:AJ$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AJ$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AK$423:AK$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AK$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AL$423:AL$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AL$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AM$423:AM$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AM$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AN$423:AN$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AN$1)),1)-1","v":5.6599999999999984E-2},{"$f":"(1+SUMIFS(AO$423:AO$429,$B$423:$B$429,$C347))*(1+$C348)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AO$1)),1)-1","v":5.6599999999999984E-2}]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1500))","v":0},null,null,{"$f":"$C352*F341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F341:AN341)","v":0},null,null,{"$f":"IF(F$2=$C341,$C353,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B1503))","v":0},null,null,{"$f":"IF(G342=0,0,IFERROR(AVERAGE(F343+F346,G343+G346)/(12/$C354),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1509))","v":"Ponte"}]
[{"$f":"SUM(F357:AN357)","v":0},"Itens Financiáveis",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1510))","v":"SAC"},null,null,{"$f":"-IF(AND(F$2>=$C358,F$2<=$C359),F$223,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUM(F358:AN358)","v":0},"Aumento da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1511))","v":1},null,null,{"$f":"F357*$C360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prestação",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1512))","v":1},null,null,{"$f":"IF($C357=\"SAC\",F363+F360,IF(AND(F$2<=$C366,$C363-COUNTIF($E360:E360,\"<0\")<>0),IF(F$2<$C362,(-PMT(F368,F361,E367)),IF(F$2>=$C362,IFERROR(-PMT(F368,F361,E367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",G363+G360,IF(AND(G$2<=$C366,$C363-COUNTIF($E360:F360,\"<0\")<>0),IF(G$2<$C362,(-PMT(G368,G361,F367)),IF(G$2>=$C362,IFERROR(-PMT(G368,G361,F367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",H363+H360,IF(AND(H$2<=$C366,$C363-COUNTIF($E360:G360,\"<0\")<>0),IF(H$2<$C362,(-PMT(H368,H361,G367)),IF(H$2>=$C362,IFERROR(-PMT(H368,H361,G367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",I363+I360,IF(AND(I$2<=$C366,$C363-COUNTIF($E360:H360,\"<0\")<>0),IF(I$2<$C362,(-PMT(I368,I361,H367)),IF(I$2>=$C362,IFERROR(-PMT(I368,I361,H367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",J363+J360,IF(AND(J$2<=$C366,$C363-COUNTIF($E360:I360,\"<0\")<>0),IF(J$2<$C362,(-PMT(J368,J361,I367)),IF(J$2>=$C362,IFERROR(-PMT(J368,J361,I367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",K363+K360,IF(AND(K$2<=$C366,$C363-COUNTIF($E360:J360,\"<0\")<>0),IF(K$2<$C362,(-PMT(K368,K361,J367)),IF(K$2>=$C362,IFERROR(-PMT(K368,K361,J367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",L363+L360,IF(AND(L$2<=$C366,$C363-COUNTIF($E360:K360,\"<0\")<>0),IF(L$2<$C362,(-PMT(L368,L361,K367)),IF(L$2>=$C362,IFERROR(-PMT(L368,L361,K367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",M363+M360,IF(AND(M$2<=$C366,$C363-COUNTIF($E360:L360,\"<0\")<>0),IF(M$2<$C362,(-PMT(M368,M361,L367)),IF(M$2>=$C362,IFERROR(-PMT(M368,M361,L367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",N363+N360,IF(AND(N$2<=$C366,$C363-COUNTIF($E360:M360,\"<0\")<>0),IF(N$2<$C362,(-PMT(N368,N361,M367)),IF(N$2>=$C362,IFERROR(-PMT(N368,N361,M367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",O363+O360,IF(AND(O$2<=$C366,$C363-COUNTIF($E360:N360,\"<0\")<>0),IF(O$2<$C362,(-PMT(O368,O361,N367)),IF(O$2>=$C362,IFERROR(-PMT(O368,O361,N367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",P363+P360,IF(AND(P$2<=$C366,$C363-COUNTIF($E360:O360,\"<0\")<>0),IF(P$2<$C362,(-PMT(P368,P361,O367)),IF(P$2>=$C362,IFERROR(-PMT(P368,P361,O367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",Q363+Q360,IF(AND(Q$2<=$C366,$C363-COUNTIF($E360:P360,\"<0\")<>0),IF(Q$2<$C362,(-PMT(Q368,Q361,P367)),IF(Q$2>=$C362,IFERROR(-PMT(Q368,Q361,P367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",R363+R360,IF(AND(R$2<=$C366,$C363-COUNTIF($E360:Q360,\"<0\")<>0),IF(R$2<$C362,(-PMT(R368,R361,Q367)),IF(R$2>=$C362,IFERROR(-PMT(R368,R361,Q367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",S363+S360,IF(AND(S$2<=$C366,$C363-COUNTIF($E360:R360,\"<0\")<>0),IF(S$2<$C362,(-PMT(S368,S361,R367)),IF(S$2>=$C362,IFERROR(-PMT(S368,S361,R367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",T363+T360,IF(AND(T$2<=$C366,$C363-COUNTIF($E360:S360,\"<0\")<>0),IF(T$2<$C362,(-PMT(T368,T361,S367)),IF(T$2>=$C362,IFERROR(-PMT(T368,T361,S367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",U363+U360,IF(AND(U$2<=$C366,$C363-COUNTIF($E360:T360,\"<0\")<>0),IF(U$2<$C362,(-PMT(U368,U361,T367)),IF(U$2>=$C362,IFERROR(-PMT(U368,U361,T367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",V363+V360,IF(AND(V$2<=$C366,$C363-COUNTIF($E360:U360,\"<0\")<>0),IF(V$2<$C362,(-PMT(V368,V361,U367)),IF(V$2>=$C362,IFERROR(-PMT(V368,V361,U367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",W363+W360,IF(AND(W$2<=$C366,$C363-COUNTIF($E360:V360,\"<0\")<>0),IF(W$2<$C362,(-PMT(W368,W361,V367)),IF(W$2>=$C362,IFERROR(-PMT(W368,W361,V367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",X363+X360,IF(AND(X$2<=$C366,$C363-COUNTIF($E360:W360,\"<0\")<>0),IF(X$2<$C362,(-PMT(X368,X361,W367)),IF(X$2>=$C362,IFERROR(-PMT(X368,X361,W367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",Y363+Y360,IF(AND(Y$2<=$C366,$C363-COUNTIF($E360:X360,\"<0\")<>0),IF(Y$2<$C362,(-PMT(Y368,Y361,X367)),IF(Y$2>=$C362,IFERROR(-PMT(Y368,Y361,X367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",Z363+Z360,IF(AND(Z$2<=$C366,$C363-COUNTIF($E360:Y360,\"<0\")<>0),IF(Z$2<$C362,(-PMT(Z368,Z361,Y367)),IF(Z$2>=$C362,IFERROR(-PMT(Z368,Z361,Y367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AA363+AA360,IF(AND(AA$2<=$C366,$C363-COUNTIF($E360:Z360,\"<0\")<>0),IF(AA$2<$C362,(-PMT(AA368,AA361,Z367)),IF(AA$2>=$C362,IFERROR(-PMT(AA368,AA361,Z367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AB363+AB360,IF(AND(AB$2<=$C366,$C363-COUNTIF($E360:AA360,\"<0\")<>0),IF(AB$2<$C362,(-PMT(AB368,AB361,AA367)),IF(AB$2>=$C362,IFERROR(-PMT(AB368,AB361,AA367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AC363+AC360,IF(AND(AC$2<=$C366,$C363-COUNTIF($E360:AB360,\"<0\")<>0),IF(AC$2<$C362,(-PMT(AC368,AC361,AB367)),IF(AC$2>=$C362,IFERROR(-PMT(AC368,AC361,AB367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AD363+AD360,IF(AND(AD$2<=$C366,$C363-COUNTIF($E360:AC360,\"<0\")<>0),IF(AD$2<$C362,(-PMT(AD368,AD361,AC367)),IF(AD$2>=$C362,IFERROR(-PMT(AD368,AD361,AC367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AE363+AE360,IF(AND(AE$2<=$C366,$C363-COUNTIF($E360:AD360,\"<0\")<>0),IF(AE$2<$C362,(-PMT(AE368,AE361,AD367)),IF(AE$2>=$C362,IFERROR(-PMT(AE368,AE361,AD367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AF363+AF360,IF(AND(AF$2<=$C366,$C363-COUNTIF($E360:AE360,\"<0\")<>0),IF(AF$2<$C362,(-PMT(AF368,AF361,AE367)),IF(AF$2>=$C362,IFERROR(-PMT(AF368,AF361,AE367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AG363+AG360,IF(AND(AG$2<=$C366,$C363-COUNTIF($E360:AF360,\"<0\")<>0),IF(AG$2<$C362,(-PMT(AG368,AG361,AF367)),IF(AG$2>=$C362,IFERROR(-PMT(AG368,AG361,AF367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AH363+AH360,IF(AND(AH$2<=$C366,$C363-COUNTIF($E360:AG360,\"<0\")<>0),IF(AH$2<$C362,(-PMT(AH368,AH361,AG367)),IF(AH$2>=$C362,IFERROR(-PMT(AH368,AH361,AG367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AI363+AI360,IF(AND(AI$2<=$C366,$C363-COUNTIF($E360:AH360,\"<0\")<>0),IF(AI$2<$C362,(-PMT(AI368,AI361,AH367)),IF(AI$2>=$C362,IFERROR(-PMT(AI368,AI361,AH367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AJ363+AJ360,IF(AND(AJ$2<=$C366,$C363-COUNTIF($E360:AI360,\"<0\")<>0),IF(AJ$2<$C362,(-PMT(AJ368,AJ361,AI367)),IF(AJ$2>=$C362,IFERROR(-PMT(AJ368,AJ361,AI367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AK363+AK360,IF(AND(AK$2<=$C366,$C363-COUNTIF($E360:AJ360,\"<0\")<>0),IF(AK$2<$C362,(-PMT(AK368,AK361,AJ367)),IF(AK$2>=$C362,IFERROR(-PMT(AK368,AK361,AJ367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AL363+AL360,IF(AND(AL$2<=$C366,$C363-COUNTIF($E360:AK360,\"<0\")<>0),IF(AL$2<$C362,(-PMT(AL368,AL361,AK367)),IF(AL$2>=$C362,IFERROR(-PMT(AL368,AL361,AK367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AM363+AM360,IF(AND(AM$2<=$C366,$C363-COUNTIF($E360:AL360,\"<0\")<>0),IF(AM$2<$C362,(-PMT(AM368,AM361,AL367)),IF(AM$2>=$C362,IFERROR(-PMT(AM368,AM361,AL367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AN363+AN360,IF(AND(AN$2<=$C366,$C363-COUNTIF($E360:AM360,\"<0\")<>0),IF(AN$2<$C362,(-PMT(AN368,AN361,AM367)),IF(AN$2>=$C362,IFERROR(-PMT(AN368,AN361,AM367),0),0)),0))","v":0},{"$f":"IF($C357=\"SAC\",AO363+AO360,IF(AND(AO$2<=$C366,$C363-COUNTIF($E360:AN360,\"<0\")<>0),IF(AO$2<$C362,(-PMT(AO368,AO361,AN367)),IF(AO$2>=$C362,IFERROR(-PMT(AO368,AO361,AN367),0),0)),0))","v":0}]
[null,"Redução da Dívida",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1513))","v":0.7},null,0,{"$f":"IF($C357=\"sac\",IF(AND(F$2>$C362,F$2<=$C366,F361<>0),E367/F361,0),IF(F$2>$C362,F359,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"# de Amortizações Restantes",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1514))","v":1},null,null,{"$f":"MAX(($C363-COUNTIF($E360:E360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:F360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:G360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:H360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:I360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:J360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:K360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:L360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:M360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:N360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:O360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:P360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:Q360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:R360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:S360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:T360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:U360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:V360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:W360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:X360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:Y360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:Z360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AA360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AB360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AC360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AD360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AE360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AF360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AG360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AH360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AI360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AJ360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AK360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AL360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AM360,\">0\")),0)","v":1},{"$f":"MAX(($C363-COUNTIF($E360:AN360,\">0\")),0)","v":1}]
[null,"Juros Incorridos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1515))","v":1},null,null,{"$f":"F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Pagos",{"$f":"ROUNDDOWN(C366-C362,0)","v":1},null,null,{"$f":"IF(F$2>$C361,F362,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Capitalizados",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1516))","v":"CDI"},null,null,{"$f":"IF(F363=0,F362,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo para Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1517))","v":3.5000000000000003E-2},null,{"$f":"E367","v":0},{"$f":"E367+F366-F363+F358-F360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cálculo de Juros",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1520))","v":2},null,null,{"$f":"AVERAGE(E365,E365+F358-F360)*F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Devedor",null,null,0,{"$f":"E367+F358-F360+F364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxa de Juros",null,null,null,{"$f":"(1+SUMIFS(F$423:F$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(F$1)),1)-1","v":2.6935372131053237E-2},{"$f":"(1+SUMIFS(G$423:G$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(G$1)),1)-1","v":3.0945869479820809E-2},{"$f":"(1+SUMIFS(H$423:H$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(H$1)),1)-1","v":5.2542372881355881E-2},{"$f":"(1+SUMIFS(I$423:I$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(I$1)),1)-1","v":6.2566585956416398E-2},{"$f":"(1+SUMIFS(J$423:J$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(J$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(K$423:K$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(K$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(L$423:L$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(L$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(M$423:M$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(M$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(N$423:N$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(N$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(O$423:O$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(O$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(P$423:P$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(P$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(Q$423:Q$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Q$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(R$423:R$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(R$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(S$423:S$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(S$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(T$423:T$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(T$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(U$423:U$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(U$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(V$423:V$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(V$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(W$423:W$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(W$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(X$423:X$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(X$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(Y$423:Y$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Y$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(Z$423:Z$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(Z$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(AA$423:AA$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AA$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(AB$423:AB$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AB$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(AC$423:AC$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AC$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(AD$423:AD$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AD$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(AE$423:AE$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AE$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(AF$423:AF$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AF$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(AG$423:AG$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AG$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(AH$423:AH$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AH$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(AI$423:AI$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AI$1)),1)-1","v":6.5145631067961007E-2},{"$f":"(1+SUMIFS(AJ$423:AJ$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AJ$1)),1)-1","v":3.499999999999992E-2},{"$f":"(1+SUMIFS(AK$423:AK$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AK$1)),1)-1","v":3.499999999999992E-2},{"$f":"(1+SUMIFS(AL$423:AL$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AL$1)),1)-1","v":3.499999999999992E-2},{"$f":"(1+SUMIFS(AM$423:AM$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AM$1)),1)-1","v":3.499999999999992E-2},{"$f":"(1+SUMIFS(AN$423:AN$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AN$1)),1)-1","v":3.499999999999992E-2},{"$f":"(1+SUMIFS(AO$423:AO$429,$B$423:$B$429,$C364))*(1+$C365)/IF(PC!$E$6=\"Real\",1+SUMIFS($C$432:$AN$432,$C$431:$AN$431,YEAR(AO$1)),1)-1","v":3.499999999999992E-2}]
[null,"IOF",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1518))","v":0},null,null,{"$f":"$C369*F358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1393))*SUM(F358:AN358)","v":0},null,null,{"$f":"IF(F$2=$C358,$C370,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conta Reserva",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1521))","v":3},null,null,{"$f":"IF(G359=0,0,IFERROR(AVERAGE(F360+F363,G360+G363)/(12/$C371),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Custo da Dívida",{"$f":"IRR(F373:AN373,0.001)","v":{"$error":"#NUM!"}},null,null,{"$f":"F231+F233+F234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FLUXO DE CAIXA ALAVANCADO",{"$f":"IRR(F375:AN375,0.001)","v":{"$error":"#NUM!"}},{"$f":"IF(PC!$E$6=\"Real\",INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1714)),INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1713)))","v":0.16244015246134658},{"$f":"NPV(D375,F375:AN375)","v":0},{"$f":"(F229+F235)","v":0},{"$f":"(G229+G235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Subscrição",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1373))","v":6},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1371))*SUM($F$226:$J$227)","v":0},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1372))*SUM($F$226:$J$227)","v":0},{"$f":"IF($C$376>=F2,1,0)*_xlfn.IFS(F2=1,PC!$M$1374,F2=2,PC!$N$1374,F2=3,PC!$O$1374,F2=4,PC!$P$1374,F2=5,PC!$Q$1374,F2=6,PC!$R$1374,F2>=6,0)*PC!$I$1369*PC!$I$1370","v":0},{"$f":"IF($C$376>=G2,1,0)*_xlfn.IFS(G2=1,PC!$M$1374,G2=2,PC!$N$1374,G2=3,PC!$O$1374,G2=4,PC!$P$1374,G2=5,PC!$Q$1374,G2=6,PC!$R$1374,G2>=6,0)*PC!$I$1369*PC!$I$1370","v":0},{"$f":"IF($C$376>=H2,1,0)*_xlfn.IFS(H2=1,PC!$M$1374,H2=2,PC!$N$1374,H2=3,PC!$O$1374,H2=4,PC!$P$1374,H2=5,PC!$Q$1374,H2=6,PC!$R$1374,H2>=6,0)*PC!$I$1369*PC!$I$1370","v":0},{"$f":"IF($C$376>=I2,1,0)*_xlfn.IFS(I2=1,PC!$M$1374,I2=2,PC!$N$1374,I2=3,PC!$O$1374,I2=4,PC!$P$1374,I2=5,PC!$Q$1374,I2=6,PC!$R$1374,I2>=6,0)*PC!$I$1369*PC!$I$1370","v":0},{"$f":"IF($C$376>=J2,1,0)*_xlfn.IFS(J2=1,PC!$M$1374,J2=2,PC!$N$1374,J2=3,PC!$O$1374,J2=4,PC!$P$1374,J2=5,PC!$Q$1374,J2=6,PC!$R$1374,J2>=6,0)*PC!$I$1369*PC!$I$1370","v":0},{"$f":"IF($C$376>=K2,1,0)*_xlfn.IFS(K2=1,PC!$M$1374,K2=2,PC!$N$1374,K2=3,PC!$O$1374,K2=4,PC!$P$1374,K2=5,PC!$Q$1374,K2=6,PC!$R$1374,K2>=6,0)*PC!$I$1369*PC!$I$1370","v":0},{"$f":"IF($C$376>=L2,1,0)*_xlfn.IFS(L2=1,PC!$M$1374,L2=2,PC!$N$1374,L2=3,PC!$O$1374,L2=4,PC!$P$1374,L2=5,PC!$Q$1374,L2=6,PC!$R$1374,L2>=6,0)*PC!$I$1369*PC!$I$1370","v":0},{"$f":"IF($C$376>=M2,1,0)*_xlfn.IFS(M2=1,PC!$M$1374,M2=2,PC!$N$1374,M2=3,PC!$O$1374,M2=4,PC!$P$1374,M2=5,PC!$Q$1374,M2=6,PC!$R$1374,M2>=6,0)*PC!$I$1369*PC!$I$1370","v":0},{"$f":"IF($C$376>=N2,1,0)*_xlfn.IFS(N2=1,PC!$M$1374,N2=2,PC!$N$1374,N2=3,PC!$O$1374,N2=4,PC!$P$1374,N2=5,PC!$Q$1374,N2=6,PC!$R$1374,N2>=6,0)*PC!$I$1369*PC!$I$1370","v":0},{"$f":"IF($C$376>=O2,1,0)*_xlfn.IFS(O2=1,PC!$M$1374,O2=2,PC!$N$1374,O2=3,PC!$O$1374,O2=4,PC!$P$1374,O2=5,PC!$Q$1374,O2=6,PC!$R$1374,O2>=6,0)*PC!$I$1369*PC!$I$1370","v":0},{"$f":"IF($C$376>=P2,1,0)*_xlfn.IFS(P2=1,PC!$M$1374,P2=2,PC!$N$1374,P2=3,PC!$O$1374,P2=4,PC!$P$1374,P2=5,PC!$Q$1374,P2=6,PC!$R$1374,P2>=6,0)*PC!$I$1369*PC!$I$1370","v":0},{"$f":"IF($C$376>=Q2,1,0)*_xlfn.IFS(Q2=1,PC!$M$1374,Q2=2,PC!$N$1374,Q2=3,PC!$O$1374,Q2=4,PC!$P$1374,Q2=5,PC!$Q$1374,Q2=6,PC!$R$1374,Q2>=6,0)*PC!$I$1369*PC!$I$1370","v":0},{"$f":"IF($C$376>=R2,1,0)*_xlfn.IFS(R2=1,PC!$M$1374,R2=2,PC!$N$1374,R2=3,PC!$O$1374,R2=4,PC!$P$1374,R2=5,PC!$Q$1374,R2=6,PC!$R$1374,R2>=6,0)*PC!$I$1369*PC!$I$1370","v":0},{"$f":"IF($C$376>=S2,1,0)*_xlfn.IFS(S2=1,PC!$M$1374,S2=2,PC!$N$1374,S2=3,PC!$O$1374,S2=4,PC!$P$1374,S2=5,PC!$Q$1374,S2=6,PC!$R$1374,S2>=6,0)*PC!$I$1369*PC!$I$1370","v":0},{"$f":"IF($C$376>=T2,1,0)*_xlfn.IFS(T2=1,PC!$M$1374,T2=2,PC!$N$1374,T2=3,PC!$O$1374,T2=4,PC!$P$1374,T2=5,PC!$Q$1374,T2=6,PC!$R$1374,T2>=6,0)*PC!$I$1369*PC!$I$1370","v":0},{"$f":"IF($C$376>=U2,1,0)*_xlfn.IFS(U2=1,PC!$M$1374,U2=2,PC!$N$1374,U2=3,PC!$O$1374,U2=4,PC!$P$1374,U2=5,PC!$Q$1374,U2=6,PC!$R$1374,U2>=6,0)*PC!$I$1369*PC!$I$1370","v":0},{"$f":"IF($C$376>=V2,1,0)*_xlfn.IFS(V2=1,PC!$M$1374,V2=2,PC!$N$1374,V2=3,PC!$O$1374,V2=4,PC!$P$1374,V2=5,PC!$Q$1374,V2=6,PC!$R$1374,V2>=6,0)*PC!$I$1369*PC!$I$1370","v":0},{"$f":"IF($C$376>=W2,1,0)*_xlfn.IFS(W2=1,PC!$M$1374,W2=2,PC!$N$1374,W2=3,PC!$O$1374,W2=4,PC!$P$1374,W2=5,PC!$Q$1374,W2=6,PC!$R$1374,W2>=6,0)*PC!$I$1369*PC!$I$1370","v":0},{"$f":"IF($C$376>=X2,1,0)*_xlfn.IFS(X2=1,PC!$M$1374,X2=2,PC!$N$1374,X2=3,PC!$O$1374,X2=4,PC!$P$1374,X2=5,PC!$Q$1374,X2=6,PC!$R$1374,X2>=6,0)*PC!$I$1369*PC!$I$1370","v":0},{"$f":"IF($C$376>=Y2,1,0)*_xlfn.IFS(Y2=1,PC!$M$1374,Y2=2,PC!$N$1374,Y2=3,PC!$O$1374,Y2=4,PC!$P$1374,Y2=5,PC!$Q$1374,Y2=6,PC!$R$1374,Y2>=6,0)*PC!$I$1369*PC!$I$1370","v":0},{"$f":"IF($C$376>=Z2,1,0)*_xlfn.IFS(Z2=1,PC!$M$1374,Z2=2,PC!$N$1374,Z2=3,PC!$O$1374,Z2=4,PC!$P$1374,Z2=5,PC!$Q$1374,Z2=6,PC!$R$1374,Z2>=6,0)*PC!$I$1369*PC!$I$1370","v":0},{"$f":"IF($C$376>=AA2,1,0)*_xlfn.IFS(AA2=1,PC!$M$1374,AA2=2,PC!$N$1374,AA2=3,PC!$O$1374,AA2=4,PC!$P$1374,AA2=5,PC!$Q$1374,AA2=6,PC!$R$1374,AA2>=6,0)*PC!$I$1369*PC!$I$1370","v":0},{"$f":"IF($C$376>=AB2,1,0)*_xlfn.IFS(AB2=1,PC!$M$1374,AB2=2,PC!$N$1374,AB2=3,PC!$O$1374,AB2=4,PC!$P$1374,AB2=5,PC!$Q$1374,AB2=6,PC!$R$1374,AB2>=6,0)*PC!$I$1369*PC!$I$1370","v":0},{"$f":"IF($C$376>=AC2,1,0)*_xlfn.IFS(AC2=1,PC!$M$1374,AC2=2,PC!$N$1374,AC2=3,PC!$O$1374,AC2=4,PC!$P$1374,AC2=5,PC!$Q$1374,AC2=6,PC!$R$1374,AC2>=6,0)*PC!$I$1369*PC!$I$1370","v":0},{"$f":"IF($C$376>=AD2,1,0)*_xlfn.IFS(AD2=1,PC!$M$1374,AD2=2,PC!$N$1374,AD2=3,PC!$O$1374,AD2=4,PC!$P$1374,AD2=5,PC!$Q$1374,AD2=6,PC!$R$1374,AD2>=6,0)*PC!$I$1369*PC!$I$1370","v":0},{"$f":"IF($C$376>=AE2,1,0)*_xlfn.IFS(AE2=1,PC!$M$1374,AE2=2,PC!$N$1374,AE2=3,PC!$O$1374,AE2=4,PC!$P$1374,AE2=5,PC!$Q$1374,AE2=6,PC!$R$1374,AE2>=6,0)*PC!$I$1369*PC!$I$1370","v":0},{"$f":"IF($C$376>=AF2,1,0)*_xlfn.IFS(AF2=1,PC!$M$1374,AF2=2,PC!$N$1374,AF2=3,PC!$O$1374,AF2=4,PC!$P$1374,AF2=5,PC!$Q$1374,AF2=6,PC!$R$1374,AF2>=6,0)*PC!$I$1369*PC!$I$1370","v":0},{"$f":"IF($C$376>=AG2,1,0)*_xlfn.IFS(AG2=1,PC!$M$1374,AG2=2,PC!$N$1374,AG2=3,PC!$O$1374,AG2=4,PC!$P$1374,AG2=5,PC!$Q$1374,AG2=6,PC!$R$1374,AG2>=6,0)*PC!$I$1369*PC!$I$1370","v":0},{"$f":"IF($C$376>=AH2,1,0)*_xlfn.IFS(AH2=1,PC!$M$1374,AH2=2,PC!$N$1374,AH2=3,PC!$O$1374,AH2=4,PC!$P$1374,AH2=5,PC!$Q$1374,AH2=6,PC!$R$1374,AH2>=6,0)*PC!$I$1369*PC!$I$1370","v":0},{"$f":"IF($C$376>=AI2,1,0)*_xlfn.IFS(AI2=1,PC!$M$1374,AI2=2,PC!$N$1374,AI2=3,PC!$O$1374,AI2=4,PC!$P$1374,AI2=5,PC!$Q$1374,AI2=6,PC!$R$1374,AI2>=6,0)*PC!$I$1369*PC!$I$1370","v":0},{"$f":"IF($C$376>=AJ2,1,0)*_xlfn.IFS(AJ2=1,PC!$M$1374,AJ2=2,PC!$N$1374,AJ2=3,PC!$O$1374,AJ2=4,PC!$P$1374,AJ2=5,PC!$Q$1374,AJ2=6,PC!$R$1374,AJ2>=6,0)*PC!$I$1369*PC!$I$1370","v":0},{"$f":"IF($C$376>=AK2,1,0)*_xlfn.IFS(AK2=1,PC!$M$1374,AK2=2,PC!$N$1374,AK2=3,PC!$O$1374,AK2=4,PC!$P$1374,AK2=5,PC!$Q$1374,AK2=6,PC!$R$1374,AK2>=6,0)*PC!$I$1369*PC!$I$1370","v":0},{"$f":"IF($C$376>=AL2,1,0)*_xlfn.IFS(AL2=1,PC!$M$1374,AL2=2,PC!$N$1374,AL2=3,PC!$O$1374,AL2=4,PC!$P$1374,AL2=5,PC!$Q$1374,AL2=6,PC!$R$1374,AL2>=6,0)*PC!$I$1369*PC!$I$1370","v":0},{"$f":"IF($C$376>=AM2,1,0)*_xlfn.IFS(AM2=1,PC!$M$1374,AM2=2,PC!$N$1374,AM2=3,PC!$O$1374,AM2=4,PC!$P$1374,AM2=5,PC!$Q$1374,AM2=6,PC!$R$1374,AM2>=6,0)*PC!$I$1369*PC!$I$1370","v":0},{"$f":"IF($C$376>=AN2,1,0)*_xlfn.IFS(AN2=1,PC!$M$1374,AN2=2,PC!$N$1374,AN2=3,PC!$O$1374,AN2=4,PC!$P$1374,AN2=5,PC!$Q$1374,AN2=6,PC!$R$1374,AN2>=6,0)*PC!$I$1369*PC!$I$1370","v":0},{"$f":"IF($C$376>=AO2,1,0)*_xlfn.IFS(AO2=1,PC!$M$1374,AO2=2,PC!$N$1374,AO2=3,PC!$O$1374,AO2=4,PC!$P$1374,AO2=5,PC!$Q$1374,AO2=6,PC!$R$1374,AO2>=6,0)*PC!$I$1369*PC!$I$1370","v":0},null,{"$f":"ROUND(SUM(F375:AN375)-SUM(F379:AN379),0)","v":0}]
[null,"Dividendos",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B11))","v":"2028-01-01"},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1376))","v":0.25},{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!$B$1377))","v":0.5},{"$f":"IF(F$1>$C$6,0,IF(F$1=$C$6,-(E37+E35+F161),IF(AND(F$1>=$C377,F161+E162>0,F376=0),-MIN((F161+E162-(F35-E35))*IF(F$2<=MAX(IF(ISNUMBER(SEARCH(\"BNDES\",$B$237)),$C240,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$254)),$C257,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$271)),$C274,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$356)),$C359,0)),$D377,IF(F$2<=MAX(IF(ISNUMBER(SEARCH(\"BNDES\",$B$237)),$C247,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$254)),$C264,0),IF(ISNUMBER(SEARCH(\"BNDES\",$B$271)),$C281,0),$C366),IF(ISNUMBER(SEARCH(\"BNDES\",$B$356)),$E377,0),1)),F375+E16+E17-F17),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Redução de Capital",{"$f":"INDIRECT(CONCATENATE(\"'PC'!\",$A$1,PC!B12))","v":"2052-12-31"},null,null,{"$f":"IF(F$1>$C$6,0,IF(F$1=$C$6,-(E34+F376),IF(AND(F$1>=$C378,F376=0),MAX(-F375-E16-E17-F377,-E34-E35),0)))","v":0},{"$f":"IF(G$1>$C$6,0,IF(G$1=$C$6,-(F34+G376),IF(AND(G$1>=$C378,G376=0),MAX(-G375-F16-F17-G377,-F34-F35),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FLUXO DE CAIXA DOS DIVIDENDOS",{"$f":"IRR(F379:AN379,0.001)","v":{"$error":"#NUM!"}},{"$f":"D375","v":0.16244015246134658},{"$f":"NPV(D379,F379:AN379)","v":0},{"$f":"-(F376+F377+F378)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"INDICADORES"]
[]
[null,"Margem EBITDA",{"$f":"IFERROR(AVERAGEIFS(F383:AN383,F383:AN383,\"<>\"&0),0)","v":0},null,null,{"$f":"IFERROR(IF(F$42<>0,F$186/F182,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Margem Líquida",{"$f":"IFERROR(AVERAGEIFS(F384:AN384,F384:AN384,\"<>\"&0),0)","v":0},null,null,{"$f":"IFERROR(IF(F$42<>0,F$161/F182,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"OPEX"]
[null,"Energia Eletrica",{"$f":"MIN(F387:AN387)","v":0},null,null,{"$f":"IFERROR(F67/SUM(F$66,F$78),0)","v":0},{"$f":"IFERROR(G67/SUM(G$66,G$78),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prod. Quimicos",{"$f":"MIN(F388:AN388)","v":0},null,null,{"$f":"IFERROR(F68/SUM(F$66,F$78),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pessoal",{"$f":"MIN(F389:AN389)","v":0},null,null,{"$f":"IFERROR(F69/SUM(F$66,F$78),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outros Custos",{"$f":"MIN(F390:AN390)","v":0},null,null,{"$f":"IFERROR(F70/SUM(F$66,F$78),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Despesas Operacionais",{"$f":"MIN(F391:AN391)","v":0},null,null,{"$f":"IFERROR(F78/SUM(F$66,F$78),0)","v":0},{"$f":"IFERROR(G78/SUM(G$66,G$78),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Equity",{"$f":"SUM(F394:AN394)","v":0},null,null,{"$f":"F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PL / Ativo",{"$f":"MIN(F395:AN395)","v":1},null,null,{"$f":"IF(F14<>0,IFERROR(ROUND(F33,0)/ROUND(F14,0),1),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"ICSD",{"$f":"MIN(F396:AN396)","v":0},null,null,{"$f":"IFERROR(F186/-(F231+F234+F360),0)","v":0},{"$f":"IFERROR(G186/-(G231+G234+G360),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Debt/EBITDA",{"$f":"MAX(F397:AN397)","v":0},null,null,{"$f":"IFERROR(IF(F31<>0,(F$31-F$16-F$17)/F$186,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"TIR Projeto Ajustada",null,null,{"$f":"IRR(F399:AN399)","v":{"$error":"#NUM!"}},{"$f":"F400+F402","v":0},{"$f":"G400+G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo Positivo",null,null,null,{"$f":"IF(F229>0,F229,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo Negativo",null,null,null,{"$f":"IF(F229<0,F229,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VPL Fluxo Negativo",null,null,null,{"$f":"NPV($D$229,F401:AN401)*(1+$D$229)","v":0}]
[]
[null,"TIR Acionista Ajustada",null,null,{"$f":"IRR(F404:AN404)","v":{"$error":"#NUM!"}},{"$f":"F405+F407","v":0},{"$f":"G405+G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo Positivo",null,null,null,{"$f":"IF(F375>0,F375,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo Negativo",null,null,null,{"$f":"IF(F375<0,F375,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VPL Fluxo Negativo",null,null,null,{"$f":"NPV($D$375,F406:AN406)*(1+$D$375)","v":0}]
[]
[null,"TIR Dividendos Ajustada",null,null,{"$f":"IRR(F409:AN409)","v":{"$error":"#NUM!"}},{"$f":"F410+F412","v":0},{"$f":"G410+G412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo Positivo",null,null,null,{"$f":"IF(F379>0,F379,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo Negativo",null,null,null,{"$f":"IF(F379<0,F379,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VPL Fluxo Negativo",null,null,null,{"$f":"NPV($D$379,F411:AN411)*(1+$D$379)","v":0}]
[]
["x","MACROECONOMIA"]
[]
[null,"Projeções - taxas mensais e acumuladas"]
[null,"Contraprestação",null,null,null,{"$f":"IF(PC!$E$6=\"Real\",1,E417*(1+F423))*F$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,F417*(1+G423))*G$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,G417*(1+H423))*H$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,H417*(1+I423))*I$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,I417*(1+J423))*J$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,J417*(1+K423))*K$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,K417*(1+L423))*L$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,L417*(1+M423))*M$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,M417*(1+N423))*N$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,N417*(1+O423))*O$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,O417*(1+P423))*P$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,P417*(1+Q423))*Q$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Q417*(1+R423))*R$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,R417*(1+S423))*S$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,S417*(1+T423))*T$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,T417*(1+U423))*U$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,U417*(1+V423))*V$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,V417*(1+W423))*W$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,W417*(1+X423))*X$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,X417*(1+Y423))*Y$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Y417*(1+Z423))*Z$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Z417*(1+AA423))*AA$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AA417*(1+AB423))*AB$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AB417*(1+AC423))*AC$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AC417*(1+AD423))*AD$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AD417*(1+AE423))*AE$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AE417*(1+AF423))*AF$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AF417*(1+AG423))*AG$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AG417*(1+AH423))*AH$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AH417*(1+AI423))*AI$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AI417*(1+AJ423))*AJ$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AJ417*(1+AK423))*AK$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AK417*(1+AL423))*AL$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AL417*(1+AM423))*AM$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AM417*(1+AN423))*AN$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AN417*(1+AO423))*AO$8","v":0}]
[null,"Tarifa",null,null,null,{"$f":"IF(PC!$E$6=\"Real\",1,E418*(1+F423))*F$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,F418*(1+G423))*G$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,G418*(1+H423))*H$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,H418*(1+I423))*I$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,I418*(1+J423))*J$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,J418*(1+K423))*K$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,K418*(1+L423))*L$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,L418*(1+M423))*M$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,M418*(1+N423))*N$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,N418*(1+O423))*O$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,O418*(1+P423))*P$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,P418*(1+Q423))*Q$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Q418*(1+R423))*R$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,R418*(1+S423))*S$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,S418*(1+T423))*T$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,T418*(1+U423))*U$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,U418*(1+V423))*V$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,V418*(1+W423))*W$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,W418*(1+X423))*X$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,X418*(1+Y423))*Y$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Y418*(1+Z423))*Z$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Z418*(1+AA423))*AA$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AA418*(1+AB423))*AB$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AB418*(1+AC423))*AC$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AC418*(1+AD423))*AD$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AD418*(1+AE423))*AE$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AE418*(1+AF423))*AF$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AF418*(1+AG423))*AG$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AG418*(1+AH423))*AH$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AH418*(1+AI423))*AI$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AI418*(1+AJ423))*AJ$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AJ418*(1+AK423))*AK$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AK418*(1+AL423))*AL$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AL418*(1+AM423))*AM$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AM418*(1+AN423))*AN$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AN418*(1+AO423))*AO$8","v":0}]
[null,"Opex",null,null,null,{"$f":"IF(PC!$E$6=\"Real\",1,E419*(1+F423))*F$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,F419*(1+G423))*G$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,G419*(1+H423))*H$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,H419*(1+I423))*I$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,I419*(1+J423))*J$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,J419*(1+K423))*K$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,K419*(1+L423))*L$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,L419*(1+M423))*M$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,M419*(1+N423))*N$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,N419*(1+O423))*O$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,O419*(1+P423))*P$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,P419*(1+Q423))*Q$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Q419*(1+R423))*R$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,R419*(1+S423))*S$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,S419*(1+T423))*T$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,T419*(1+U423))*U$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,U419*(1+V423))*V$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,V419*(1+W423))*W$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,W419*(1+X423))*X$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,X419*(1+Y423))*Y$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Y419*(1+Z423))*Z$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Z419*(1+AA423))*AA$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AA419*(1+AB423))*AB$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AB419*(1+AC423))*AC$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AC419*(1+AD423))*AD$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AD419*(1+AE423))*AE$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AE419*(1+AF423))*AF$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AF419*(1+AG423))*AG$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AG419*(1+AH423))*AH$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AH419*(1+AI423))*AI$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AI419*(1+AJ423))*AJ$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AJ419*(1+AK423))*AK$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AK419*(1+AL423))*AL$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AL419*(1+AM423))*AM$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AM419*(1+AN423))*AN$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AN419*(1+AO423))*AO$8","v":0}]
[null,"Capex",null,null,null,{"$f":"IF(PC!$E$6=\"Real\",1,E420*(1++F423))*F$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,F420*(1++G423))*G$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,G420*(1++H423))*H$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,H420*(1++I423))*I$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,I420*(1++J423))*J$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,J420*(1++K423))*K$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,K420*(1++L423))*L$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,L420*(1++M423))*M$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,M420*(1++N423))*N$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,N420*(1++O423))*O$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,O420*(1++P423))*P$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,P420*(1++Q423))*Q$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Q420*(1++R423))*R$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,R420*(1++S423))*S$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,S420*(1++T423))*T$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,T420*(1++U423))*U$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,U420*(1++V423))*V$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,V420*(1++W423))*W$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,W420*(1++X423))*X$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,X420*(1++Y423))*Y$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Y420*(1++Z423))*Z$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,Z420*(1++AA423))*AA$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AA420*(1++AB423))*AB$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AB420*(1++AC423))*AC$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AC420*(1++AD423))*AD$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AD420*(1++AE423))*AE$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AE420*(1++AF423))*AF$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AF420*(1++AG423))*AG$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AG420*(1++AH423))*AH$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AH420*(1++AI423))*AI$8","v":1},{"$f":"IF(PC!$E$6=\"Real\",1,AI420*(1++AJ423))*AJ$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AJ420*(1++AK423))*AK$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AK420*(1++AL423))*AL$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AL420*(1++AM423))*AM$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AM420*(1++AN423))*AN$8","v":0},{"$f":"IF(PC!$E$6=\"Real\",1,AN420*(1++AO423))*AO$8","v":0}]
[]
[null,"Projeções - taxas anuais"]
[null,"IPCA",null,null,null,{"$f":"(1+SUMIFS($C432:$AN432,$C$431:$AN$431,YEAR(F$1)-1))^((12-F$10)/12)*(1+SUMIFS($C432:$AN432,$C$431:$AN$431,YEAR(F$1)))^(F$10/12)-1","v":2.9435041728973044E-2},3.1986351644974986E-2,3.2499999999999973E-2,3.2499999999999973E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,0,0,0,0,0,0]
[null,"IGPM",null,null,null,4.468744245154066E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,0,0,0,0,0,0]
[null,"TLP","termos reais",null,null,1.9960893925148219E-2,1.8696379842603091E-2,2.2454599475376136E-2,2.459264276260309E-2,{"$f":"I425","v":2.459264276260309E-2},{"$f":"J425","v":2.459264276260309E-2},2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,2.459264276260309E-2,0,0,0,0,0,0]
[null,"Selic",null,null,null,{"$f":"(1+SUMIFS($C435:$AN435,$C$431:$AN$431,YEAR(F$1)-1))^((12-F$10)/12)*(1+SUMIFS($C435:$AN435,$C$431:$AN$431,YEAR(F$1)))^(F$10/12)-1","v":2.1413775519506517E-2},2.7944025688827923E-2,5.0000000000000044E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,0,0,0,0,0,0]
[null,"CDI",null,null,null,2.1413775519506517E-2,2.7944025688827923E-2,5.0000000000000044E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,0,0,0,0,0,0]
[null,"TR",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fixed",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Projeções - taxas anuais - jun/2020",{"$f":"D431-1","v":2021},{"$f":"E431-1","v":2022},{"$f":"F431-1","v":2023},{"$f":"1+YEAR($F$1)","v":2024},{"$f":"IF(F431=\"\",\"\",IF(F431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",F431+1))","v":2025},{"$f":"IF(G431=\"\",\"\",IF(G431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",G431+1))","v":2026},{"$f":"IF(H431=\"\",\"\",IF(H431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",H431+1))","v":2027},{"$f":"IF(I431=\"\",\"\",IF(I431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",I431+1))","v":2028},{"$f":"IF(J431=\"\",\"\",IF(J431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",J431+1))","v":2029},{"$f":"IF(K431=\"\",\"\",IF(K431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",K431+1))","v":2030},{"$f":"IF(L431=\"\",\"\",IF(L431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",L431+1))","v":2031},{"$f":"IF(M431=\"\",\"\",IF(M431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",M431+1))","v":2032},{"$f":"IF(N431=\"\",\"\",IF(N431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",N431+1))","v":2033},{"$f":"IF(O431=\"\",\"\",IF(O431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",O431+1))","v":2034},{"$f":"IF(P431=\"\",\"\",IF(P431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",P431+1))","v":2035},{"$f":"IF(Q431=\"\",\"\",IF(Q431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",Q431+1))","v":2036},{"$f":"IF(R431=\"\",\"\",IF(R431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",R431+1))","v":2037},{"$f":"IF(S431=\"\",\"\",IF(S431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",S431+1))","v":2038},{"$f":"IF(T431=\"\",\"\",IF(T431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",T431+1))","v":2039},{"$f":"IF(U431=\"\",\"\",IF(U431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",U431+1))","v":2040},{"$f":"IF(V431=\"\",\"\",IF(V431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",V431+1))","v":2041},{"$f":"IF(W431=\"\",\"\",IF(W431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",W431+1))","v":2042},{"$f":"IF(X431=\"\",\"\",IF(X431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",X431+1))","v":2043},{"$f":"IF(Y431=\"\",\"\",IF(Y431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",Y431+1))","v":2044},{"$f":"IF(Z431=\"\",\"\",IF(Z431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",Z431+1))","v":2045},{"$f":"IF(AA431=\"\",\"\",IF(AA431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AA431+1))","v":2046},{"$f":"IF(AB431=\"\",\"\",IF(AB431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AB431+1))","v":2047},{"$f":"IF(AC431=\"\",\"\",IF(AC431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AC431+1))","v":2048},{"$f":"IF(AD431=\"\",\"\",IF(AD431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AD431+1))","v":2049},{"$f":"IF(AE431=\"\",\"\",IF(AE431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AE431+1))","v":2050},{"$f":"IF(AF431=\"\",\"\",IF(AF431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AF431+1))","v":2051},{"$f":"IF(AG431=\"\",\"\",IF(AG431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AG431+1))","v":2052},{"$f":"IF(AH431=\"\",\"\",IF(AH431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AH431+1))","v":""},{"$f":"IF(AI431=\"\",\"\",IF(AI431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AI431+1))","v":""},{"$f":"IF(AJ431=\"\",\"\",IF(AJ431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AJ431+1))","v":""},{"$f":"IF(AK431=\"\",\"\",IF(AK431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AK431+1))","v":""},{"$f":"IF(AL431=\"\",\"\",IF(AL431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AL431+1))","v":""},{"$f":"IF(AM431=\"\",\"\",IF(AM431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AM431+1))","v":""},{"$f":"IF(AN431=\"\",\"\",IF(AN431+1>YEAR(INDEX(PC!$C$4:$I$13,MATCH(PC!$C$13,PC!$C$4:$C$13,0),MATCH($B$1,PC!$C$4:$I$4,0))),\"\",AN431+1))","v":""}]
[null,"IPCA",4.3060399841131858E-2,3.2952512164738268E-2,2.9435041728973044E-2,3.1986351644974986E-2,3.2500000000000001E-2,3.2500000000000001E-2,0.03,{"$f":"I432","v":0.03},{"$f":"J432","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"Z432","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,"IGPM",7.3039306458064557E-2,0.21899664807377284,4.468744245154066E-2,0.04,0.04,0.04,0.04,{"$f":"I433","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"TLP",{"$f":"(1+$B$442)*(1+C$432)-1","v":7.7272780955920828E-2},{"$f":"(1+$B$442)*(1+D$432)-1","v":6.683335456374162E-2},6.320051109768321E-2,6.583550397893001E-2,6.6365999999999925E-2,6.6365999999999925E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,6.3784000000000063E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2,9.7465000000000135E-2]
[null,"Selic",4.5899999999999996E-2,2.9987443814868842E-2,2.1413775519506517E-2,2.7944025688827923E-2,0.05,0.06,{"$f":"H435","v":0.06},{"$f":"I435","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,{"$f":"Y435","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"CDI",5.951234880275913E-2,2.9987443814868842E-2,2.1413775519506517E-2,2.7944025688827923E-2,0.05,0.06,{"$f":"H436","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"TR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"TLP - spread"]
[null,3.2800000000000003E-2]
[]
[null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
[]
[null,"Fator Alpha",null,null,null,0.83,0.91,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[]
["x","Resumo da alavancagem "]
[]
[null,"Ponte",null,null,null,{"$f":"F358","v":0},{"$f":"G358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO358","v":0}]
[null,"BNDES1",null,null,null,{"$f":"F290","v":0},{"$f":"G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO290","v":0}]
[null,"BNDES2",null,null,null,{"$f":"F307","v":0},{"$f":"G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO307","v":0}]
[null,"BNDES3",null,null,null,{"$f":"F324","v":0},{"$f":"G324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO324","v":0}]
[null,"CEF1",null,null,null,{"$f":"F239","v":0},{"$f":"G239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO239","v":0}]
[null,"CEF2",null,null,null,{"$f":"F256","v":0},{"$f":"G256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO256","v":0}]
[null,"CEF3",null,null,null,{"$f":"F273","v":0},{"$f":"G273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO273","v":0}]
[null,"DebInfra1",null,null,null,{"$f":"F341","v":0},{"$f":"G341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO341","v":0}]
[null,"Total com take out",null,null,null,{"$f":"SUM(F452:F459)","v":0},{"$f":"SUM(G452:G459)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AO452:AO459)","v":0}]
[]
[null,"Total sem take out (A)",null,null,null,{"$f":"F460-F343-F360","v":0},{"$f":"G460-G343-G360","v":0},{"$f":"H460-H343-H360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fluxo de Caixa de Investimentos (B)",null,null,null,{"$f":"F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Máximo","Mediana","Média"]
["X","Alavancagem (A/B)",{"$f":"MAX(F467:AO467,1)","v":1},{"$f":"MEDIAN(F467:AO467)","v":0},{"$f":"AVERAGE(F467:AO467)","v":0},{"$f":"IF(F462<>0,(F462/F464)*-1,0)","v":0},{"$f":"IF(G462<>0,(G462/G464)*-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Alavancagem Acumulada (EoP)",{"$f":"MAX(F468:AO468,1)","v":{"$error":"#DIV/0!"}},{"$f":"MEDIAN(F468:AO468)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(F468:AO468)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:F462)/SUM($F$464:F464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:G462)/SUM($F$464:G464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:H462)/SUM($F$464:H464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:I462)/SUM($F$464:I464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:J462)/SUM($F$464:J464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:K462)/SUM($F$464:K464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:L462)/SUM($F$464:L464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:M462)/SUM($F$464:M464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:N462)/SUM($F$464:N464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:O462)/SUM($F$464:O464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:P462)/SUM($F$464:P464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:Q462)/SUM($F$464:Q464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:R462)/SUM($F$464:R464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:S462)/SUM($F$464:S464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:T462)/SUM($F$464:T464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:U462)/SUM($F$464:U464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:V462)/SUM($F$464:V464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:W462)/SUM($F$464:W464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:X462)/SUM($F$464:X464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:Y462)/SUM($F$464:Y464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:Z462)/SUM($F$464:Z464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AA462)/SUM($F$464:AA464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AB462)/SUM($F$464:AB464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AC462)/SUM($F$464:AC464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AD462)/SUM($F$464:AD464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AE462)/SUM($F$464:AE464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AF462)/SUM($F$464:AF464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AG462)/SUM($F$464:AG464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AH462)/SUM($F$464:AH464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AI462)/SUM($F$464:AI464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AJ462)/SUM($F$464:AJ464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AK462)/SUM($F$464:AK464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AL462)/SUM($F$464:AL464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AM462)/SUM($F$464:AM464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AN462)/SUM($F$464:AN464)*-1","v":{"$error":"#DIV/0!"}},{"$f":"SUM($F$462:AO462)/SUM($F$464:AO464)*-1","v":{"$error":"#DIV/0!"}}]
[]
[]
["x"]

{"sheet":"Comp CAGECE","index":19,"n_rows":318,"n_cols":19,"rows_kept":318,"cut":false,"hidden":true,"merged":[[1,2,1,4],[1,5,1,7],[1,9,1,11]]}
[null,null,"Cons1","Cons2",null,"Cons1","Cons2",null,null,"Cons1","Cons2"]
[null,"ANO","Contraprestação fixa",null,null,"Contraprestação variável",null,null,"Contraprestação Total Cagece","Receita Esgoto",null,null,"Resultado Cagece"]
[null,null,"Cons 1","Cons 2","total","Cons 1","Cons 2","total"]
[]
[1,2023,{"$f":"PC!E494","v":0},{"$f":"PC!F494","v":0},{"$f":"SUM(C5:D5)","v":0},{"$f":"PC!E532","v":38876769.419480681},{"$f":"PC!F532","v":0},{"$f":"SUM(F5:G5)","v":38876769.419480681},{"$f":"E5+H5","v":38876769.419480681},{"$f":"PC!E686","v":58848214.918535195},{"$f":"PC!F686","v":374304775.79897928},{"$f":"SUM(J5+K5)","v":433152990.71751446},{"$f":"L5-I5","v":394276221.29803377}]
[2,{"$f":"B5+1","v":2024},{"$f":"PC!E495","v":48352151.071052305},{"$f":"PC!F495","v":0},48352151.071052305,{"$f":"PC!E533","v":46158285.816339411},{"$f":"PC!F533","v":0},{"$f":"SUM(F6:G6)","v":46158285.816339411},{"$f":"E6+H6","v":94510436.887391716},{"$f":"PC!E687","v":67020358.122013442},{"$f":"PC!F687","v":412742856.34580034},{"$f":"SUM(J6+K6)","v":479763214.46781379},{"$f":"L6-I6","v":385252777.58042204}]
[3,{"$f":"B6+1","v":2025},{"$f":"PC!E496","v":76500279.7613841},{"$f":"PC!F496","v":0},76500279.7613841,{"$f":"PC!E534","v":55156556.861145496},{"$f":"PC!F534","v":0},{"$f":"SUM(F7:G7)","v":55156556.861145496},{"$f":"E7+H7","v":131656836.6225296},{"$f":"PC!E688","v":77161976.114922404},{"$f":"PC!F688","v":436356773.24981546},{"$f":"SUM(J7+K7)","v":513518749.36473787},{"$f":"L7-I7","v":381861912.74220824}]
[4,2026,{"$f":"PC!E497","v":100567360.31655444},{"$f":"PC!F497","v":0},100567360.31655444,{"$f":"PC!E535","v":64918580.672412083},{"$f":"PC!F535","v":0},64918580.672412083,165485940.98896652,{"$f":"PC!E689","v":88108019.388781443},{"$f":"PC!F689","v":481189309.18799692},569297328.57677841,403811387.58781189]
[5,2027,{"$f":"PC!E498","v":123289621.71675102},{"$f":"PC!F498","v":0},123289621.71675102,{"$f":"PC!E536","v":74285538.393553749},{"$f":"PC!F536","v":0},74285538.393553749,197575160.11030477,{"$f":"PC!E690","v":98722529.731837571},{"$f":"PC!F690","v":523711195.54526973},622433725.27710724,424858565.16680247]
[6,2028,{"$f":"PC!E499","v":146150312.66889572},{"$f":"PC!F499","v":0},146150312.66889572,{"$f":"PC!E537","v":83202102.046229541},{"$f":"PC!F537","v":0},{"$f":"SUM(F10:G10)","v":83202102.046229541},229352414.71512526,{"$f":"PC!E691","v":108784340.36139607},{"$f":"PC!F691","v":535940452.73100489},644724793.09240103,{"$f":"L10-I10","v":415372378.37727576}]
[7,2029,{"$f":"PC!E500","v":169159114.40415636},{"$f":"PC!F500","v":0},169159114.40415636,{"$f":"PC!E538","v":92036395.420279711},{"$f":"PC!F538","v":0},92036395.420279711,261195509.82443607,{"$f":"PC!E692","v":118723891.47767234},{"$f":"PC!F692","v":548076314.68750679},{"$f":"SUM(J11+K11)","v":666800206.16517913},{"$f":"L11-I11","v":405604696.34074306}]
[8,2030,{"$f":"PC!E501","v":192246749.59232298},{"$f":"PC!F501","v":0},192246749.59232298,{"$f":"PC!E539","v":100921558.78417994},{"$f":"PC!F539","v":0},100921558.78417994,293168308.37650293,{"$f":"PC!E693","v":128739819.01799139},{"$f":"PC!F693","v":560106592.32386935},{"$f":"SUM(J12+K12)","v":688846411.34186077},{"$f":"L12-I12","v":395678102.96535784}]
[9,2031,{"$f":"PC!E502","v":215407680.98806262},{"$f":"PC!F502","v":0},215407680.98806262,{"$f":"PC!E540","v":109847115.10828871},{"$f":"PC!F540","v":0},109847115.10828871,325254796.09635133,{"$f":"PC!E694","v":138817191.151306},{"$f":"PC!F694","v":572024001.89163876},710841193.04294479,{"$f":"L13-I13","v":385586396.94659346}]
[10,2032,{"$f":"PC!E503","v":238635253.20490167},{"$f":"PC!F503","v":0},{"$f":"SUM(C14:D14)","v":238635253.20490167},{"$f":"PC!E541","v":118804127.57187375},{"$f":"PC!F541","v":0},{"$f":"SUM(F14:G14)","v":118804127.57187375},357439380.77677542,{"$f":"PC!E695","v":148943101.90776971},{"$f":"PC!F695","v":583821993.72252357},732765095.63029325,375325714.85351783]
[11,2033,{"$f":"PC!E504","v":260022341.81653169},{"$f":"PC!F504","v":0},260022341.81653169,{"$f":"PC!E542","v":127783410.53114071},{"$f":"PC!F542","v":0},127783410.53114071,387805752.3476724,{"$f":"PC!E696","v":159105099.22005105},{"$f":"PC!F696","v":595487727.64716399},754592826.86721504,366787074.51954263]
[12,2034,{"$f":"PC!E505","v":264433125.04101115},{"$f":"PC!F505","v":0},264433125.04101115,{"$f":"PC!E543","v":134805311.96928471},{"$f":"PC!F543","v":0},134805311.96928471,399238437.01029587,{"$f":"PC!E697","v":167006046.60540953},{"$f":"PC!F697","v":602944559.61641598},769950606.22182548,370712169.21152961]
[13,2035,{"$f":"PC!E506","v":268704430.75555515},{"$f":"PC!F506","v":0},268704430.75555515,{"$f":"PC!E544","v":138596209.06951171},{"$f":"PC!F544","v":0},{"$f":"SUM(F17:G17)","v":138596209.06951171},{"$f":"E17+H17","v":407300639.82506686},{"$f":"PC!E698","v":171297159.19574428},{"$f":"PC!F698","v":609672925.73119557},780970084.92693985,{"$f":"L17-I17","v":373669445.10187298}]
[14,2036,{"$f":"PC!E507","v":272838453.08317804},{"$f":"PC!F507","v":0},{"$f":"SUM(C18:D18)","v":272838453.08317804},{"$f":"PC!E545","v":140062402.95884788},{"$f":"PC!F545","v":0},{"$f":"SUM(F18:G18)","v":140062402.95884788},412900856.04202592,{"$f":"PC!E699","v":172949953.42175639},{"$f":"PC!F699","v":615634878.66612589},788584832.08788228,375683976.04585636]
[15,2037,{"$f":"PC!E508","v":276798131.55292279},{"$f":"PC!F508","v":0},276798131.55292279,{"$f":"PC!E546","v":141479183.10777217},{"$f":"PC!F546","v":0},141479183.10777217,418277314.66069496,{"$f":"PC!E700","v":174546995.26734293},{"$f":"PC!F700","v":621427095.19609475},795974090.46343768,377696775.80274272]
[16,2038,{"$f":"PC!E509","v":280653708.91751611},{"$f":"PC!F509","v":0},280653708.91751611,{"$f":"PC!E547","v":142845285.10261199},{"$f":"PC!F547","v":0},142845285.10261199,423498994.02012813,{"$f":"PC!E701","v":176086649.26504207},{"$f":"PC!F701","v":627045155.83008838},803131805.09513044,379632811.07500231]
[17,2039,{"$f":"PC!E510","v":284322014.14589244},{"$f":"PC!F510","v":0},284322014.14589244,{"$f":"PC!E548","v":144159895.93811727},{"$f":"PC!F548","v":0},144159895.93811727,428481910.08400971,{"$f":"PC!E702","v":177568138.47370824},{"$f":"PC!F702","v":632486307.29107404},810054445.76478231,381572535.6807726]
[18,2040,{"$f":"PC!E511","v":287899605.28749418},{"$f":"PC!F511","v":0},287899605.28749418,{"$f":"PC!E549","v":145422789.42916083},{"$f":"PC!F549","v":0},145422789.42916083,433322394.71665502,{"$f":"PC!E703","v":178991348.51281068},{"$f":"PC!F703","v":637748389.24361551},816739737.75642622,383417343.0397712]
[19,2041,{"$f":"PC!E512","v":287899605.28749418},{"$f":"PC!F512","v":0},287899605.28749418,{"$f":"PC!E550","v":146633592.09151688},{"$f":"PC!F550","v":0},146633592.09151688,434533197.37901103,{"$f":"PC!E704","v":180355611.29952097},{"$f":"PC!F704","v":642832179.3106091},823187790.61013007,388654593.23111904]
[20,2042,{"$f":"PC!E513","v":287899605.28749418},{"$f":"PC!F513","v":0},287899605.28749418,{"$f":"PC!E551","v":147258707.86640275},{"$f":"PC!F551","v":0},147258707.86640275,435158313.15389693,{"$f":"PC!E705","v":181059261.10717463},{"$f":"PC!F705","v":645407534.47990978},826466795.58708441,391308482.43318748]
[21,2043,{"$f":"PC!E514","v":287899605.28749418},{"$f":"PC!F514","v":0},287899605.28749418,{"$f":"PC!E552","v":147244823.51646814},{"$f":"PC!F552","v":0},147244823.51646814,435144428.80396235,{"$f":"PC!E706","v":181041333.61813369},{"$f":"PC!F706","v":645248163.52193058},826289497.14006424,391145068.33610189]
[22,2044,{"$f":"PC!E515","v":287899605.28749418},{"$f":"PC!F515","v":0},287899605.28749418,{"$f":"PC!E553","v":147150325.34611985},{"$f":"PC!F553","v":0},147150325.34611985,435049930.63361406,{"$f":"PC!E707","v":180931891.77056268},{"$f":"PC!F707","v":644834455.7274859},825766347.49804854,390716416.86443448]
[23,2045,{"$f":"PC!E516","v":287899605.28749418},{"$f":"PC!F516","v":0},287899605.28749418,{"$f":"PC!E554","v":147000478.58236435},{"$f":"PC!F554","v":0},147000478.58236435,434900083.8698585,{"$f":"PC!E708","v":180760655.71191445},{"$f":"PC!F708","v":644256606.13044524},825017261.84235966,390117177.97250116]
[24,2046,{"$f":"PC!E517","v":287899605.28749418},{"$f":"PC!F517","v":0},287899605.28749418,{"$f":"PC!E555","v":146798482.79627758},{"$f":"PC!F555","v":0},146798482.79627758,434698088.08377177,{"$f":"PC!E709","v":180530053.32597867},{"$f":"PC!F709","v":643501813.67735529},824031867.00333393,389333778.91956216]
[25,2047,{"$f":"PC!E518","v":287899605.28749418},{"$f":"PC!F518","v":0},287899605.28749418,{"$f":"PC!E556","v":146544709.87706298},{"$f":"PC!F556","v":0},146544709.87706298,434444315.16455716,{"$f":"PC!E710","v":180240562.8549118},{"$f":"PC!F710","v":642569470.90076971},822810033.75568151,388365718.59112436]
[26,2048,{"$f":"PC!E519","v":287899605.28749418},{"$f":"PC!F519","v":0},287899605.28749418,{"$f":"PC!E557","v":146237860.22470766},{"$f":"PC!F557","v":0},146237860.22470766,434137465.51220185,{"$f":"PC!E711","v":179890729.58001804},{"$f":"PC!F711","v":641460620.14587104},821351349.72588909,387213884.21368724]
[27,2049,{"$f":"PC!E520","v":287899605.28749418},{"$f":"PC!F520","v":0},287899605.28749418,{"$f":"PC!E558","v":145881282.41087669},{"$f":"PC!F558","v":0},145881282.41087669,433780887.69837087,{"$f":"PC!E712","v":179484675.73658144},{"$f":"PC!F712","v":640172940.00877118},819657615.74535263,385876728.04698175]
[28,2050,{"$f":"PC!E521","v":287899605.28749418},{"$f":"PC!F521","v":0},287899605.28749418,{"$f":"PC!E559","v":145471531.86890027},{"$f":"PC!F559","v":0},145471531.86890027,433371137.15639448,{"$f":"PC!E713","v":179018368.48860204},{"$f":"PC!F713","v":638704617.44148922},817722985.93009126,384351848.77369678]
[29,2051,{"$f":"PC!E522","v":287899605.28749418},{"$f":"PC!F522","v":0},287899605.28749418,{"$f":"PC!E560","v":145007942.40947345},{"$f":"PC!F560","v":0},145007942.40947345,432907547.6969676,{"$f":"PC!E714","v":178490406.20177937},{"$f":"PC!F714","v":637054211.85719895},815544618.05897832,382637070.36201072]
[30,2052,{"$f":"PC!E523","v":287899605.28749418},{"$f":"PC!F523","v":0},287899605.28749418,{"$f":"PC!E561","v":144490277.13013813},{"$f":"PC!F561","v":0},144490277.13013813,432389882.41763234,{"$f":"PC!E715","v":177901218.44082084},{"$f":"PC!F715","v":635215187.20925903},813116405.65007985,380726523.2324475]
[null,"Total",{"$f":"SUM(C3:C34)","v":6960775597.7741165},{"$f":"SUM(D3:D34)","v":0},{"$f":"SUM(E3:E34)","v":6960775597.7741165},{"$f":"SUM(F3:F34)","v":3655081532.320539},{"$f":"SUM(G3:G34)","v":0},{"$f":"SUM(H5:H34)","v":3655081532.320539},{"$f":"SUM(I5:I34)","v":10615857130.094654},null,null,{"$f":"SUM(L5:L34)","v":22243104705.407364},{"$f":"SUM(M5:M34)","v":11627247575.312712}]
[null,null,null,null,"ref rem capital",null,null,"operação e manutenção"]
[]
[]
[]
[null,"Investimento","Cons 1 R$","Cons 2 R$","total R$"]
[null,"Esgoto",{"$f":"SUM(PC!E1309:E1343)","v":2368358787.5278783},{"$f":"SUM(PC!F1309:F1343)","v":2939026097.4293771},{"$f":"SUM(C41:D41)","v":5307384884.9572554}]
[null,"Gestão comercial novos Hidrômetros",{"$f":"SUM(PC!E1124:E1158)","v":224636089.57047161},{"$f":"SUM(PC!F1124:F1158)","v":527086070.40917653},{"$f":"SUM(C42:D42)","v":751722159.97964811}]
[null,"Estudos",{"$f":"SUM(PC!E1048:E1082)","v":34431530.409310125},{"$f":"SUM(PC!F1048:F1082)","v":36176938.81374304},{"$f":"SUM(C43:D43)","v":70608469.223053157}]
[null,"Licenças",{"$f":"SUM(PC!E1011:E1045)","v":48714439.902558744},{"$f":"SUM(PC!F1011:F1045)","v":30794507.396377042},{"$f":"SUM(C44:D44)","v":79508947.298935786}]
[null,"Reembolso bndes",{"$f":"SUM(PC!E974:E1008)","v":4077929.609061589},{"$f":"SUM(PC!F974:F1008)","v":4077929.609061589},{"$f":"SUM(C45:D45)","v":8155859.218123178}]
[null,"Gestão comercial subst ligações",{"$f":"SUM(PC!E1198:E1232)","v":0},{"$f":"SUM(PC!F1198:F1232)","v":0},0]
[null,"Gestão comercial novas ligações",{"$f":"SUM(PC!E1161:E1195)","v":0},{"$f":"SUM(PC!F1161:F1195)","v":0},0]
[null,"total",{"$f":"SUM(C41:C47)","v":2680218777.0192809},{"$f":"SUM(D41:D47)","v":3537161543.6577353},{"$f":"SUM(E41:E47)","v":6217380320.6770153}]
[]
[null,null,null,null,null,null,"Contraprestação fixa"]
[null,"Investimento ao ano ppp",null,null,null,null,"Cons 1","Cons 2","Contraprestação fixa"]
[null,"Ano","Cons 1","Cons 2","total",null,null,null,"total",null,null,"Contra fixa - Invest"]
[1,2023,{"$f":"PC!E974+PC!E1011+PC!E1048+PC!E1087+PC!E1309","v":169031612.41179273},{"$f":"PC!F974+PC!F1011+PC!F1048+PC!F1087+PC!F1309","v":244946416.58368808},{"$f":"SUM(C53:D53)","v":413978028.99548078},2021,{"$f":"C5","v":0},{"$f":"D5","v":0},{"$f":"SUM(G53:H53)","v":0},null,null,{"$f":"I53-E53","v":-413978028.99548078}]
[2,{"$f":"B53+1","v":2024},{"$f":"PC!E975+PC!E1012+PC!E1049+PC!E1088+PC!E1310","v":383752479.97342128},{"$f":"PC!F975+PC!F1012+PC!F1049+PC!F1088+PC!F1310","v":383511418.37781334},767263898.35123467,2022,{"$f":"C6","v":48352151.071052305},{"$f":"D6","v":0},{"$f":"SUM(G54:H54)","v":48352151.071052305},null,null,{"$f":"I54-E54","v":-718911747.28018236}]
[3,{"$f":"B54+1","v":2025},{"$f":"PC!E976+PC!E1013+PC!E1050+PC!E1089+PC!E1311","v":197105670.09289822},{"$f":"PC!F976+PC!F1013+PC!F1050+PC!F1089+PC!F1311","v":366957934.87665391},564063604.96955216,2023,76500279.7613841,0,{"$f":"SUM(G55:H55)","v":76500279.7613841},null,null,-487563325.20816803]
[4,2026,{"$f":"PC!E977+PC!E1014+PC!E1051+PC!E1090+PC!E1312","v":189888710.332405},{"$f":"PC!F977+PC!F1014+PC!F1051+PC!F1090+PC!F1312","v":366455907.95550543},556344618.28791046,2024,100567360.31655444,0,100567360.31655444,null,null,-455777257.97135603]
[5,2027,{"$f":"PC!E978+PC!E1015+PC!E1052+PC!E1091+PC!E1313","v":229196516.83621654},{"$f":"PC!F978+PC!F1015+PC!F1052+PC!F1091+PC!F1313","v":295298885.76796645},524495402.60418296,2025,123289621.71675102,0,123289621.71675102,null,null,-401205780.88743192]
[6,2028,{"$f":"PC!E979+PC!E1016+PC!E1053+PC!E1092+PC!E1314","v":201539385.0356307},{"$f":"PC!F979+PC!F1016+PC!F1053+PC!F1092+PC!F1314","v":224940770.26915017},426480155.30478084,2026,146150312.66889572,0,{"$f":"SUM(G58:H58)","v":146150312.66889572},null,null,{"$f":"I58-E58","v":-280329842.63588512}]
[7,2029,{"$f":"PC!E980+PC!E1017+PC!E1054+PC!E1093+PC!E1315","v":161334082.9810189},{"$f":"PC!F980+PC!F1017+PC!F1054+PC!F1093+PC!F1315","v":203782983.57221943},{"$f":"SUM(C59:D59)","v":365117066.55323833},2027,169159114.40415636,0,169159114.40415636,null,null,{"$f":"I59-E59","v":-195957952.14908198}]
[8,2030,{"$f":"PC!E981+PC!E1018+PC!E1055+PC!E1094+PC!E1316","v":175820923.55114385},{"$f":"PC!F981+PC!F1018+PC!F1055+PC!F1094+PC!F1316","v":196919185.87596279},372740109.42710662,2028,192246749.59232298,0,192246749.59232298,null,null,{"$f":"I60-E60","v":-180493359.83478364}]
[9,2031,{"$f":"PC!E982+PC!E1019+PC!E1056+PC!E1095+PC!E1317","v":153031406.11591846},{"$f":"PC!F982+PC!F1019+PC!F1056+PC!F1095+PC!F1317","v":171068228.49915883},324099634.61507726,2029,215407680.98806262,0,215407680.98806262,null,null,{"$f":"I61-E61","v":-108691953.62701464}]
[10,2032,{"$f":"PC!E983+PC!E1020+PC!E1057+PC!E1096+PC!E1318","v":150660127.23600325},{"$f":"PC!F983+PC!F1020+PC!F1057+PC!F1096+PC!F1318","v":165188089.29653856},315848216.53254181,2030,238635253.20490167,0,238635253.20490167,null,null,-77212963.327640146]
[11,2033,{"$f":"PC!E984+PC!E1021+PC!E1058+PC!E1097+PC!E1319","v":129353694.38044074},{"$f":"PC!F984+PC!F1021+PC!F1058+PC!F1097+PC!F1319","v":134947715.96687782},264301410.34731856,2031,260022341.81653169,0,260022341.81653169,null,null,{"$f":"I63-E63","v":-4279068.5307868719}]
[12,2034,{"$f":"PC!E985+PC!E1022+PC!E1059+PC!E1098+PC!E1320","v":42368503.238150321},{"$f":"PC!F985+PC!F1022+PC!F1059+PC!F1098+PC!F1320","v":60310042.041835599},102678545.27998592,2032,264433125.04101115,0,{"$f":"SUM(G64:H64)","v":264433125.04101115},null,null,{"$f":"I64-E64","v":161754579.76102525}]
[13,2035,{"$f":"PC!E986+PC!E1023+PC!E1060+PC!E1099+PC!E1321","v":43212412.141953103},{"$f":"PC!F986+PC!F1023+PC!F1060+PC!F1099+PC!F1321","v":61467170.320833936},104679582.46278703,2033,268704430.75555515,0,268704430.75555515,null,null,{"$f":"I65-E65","v":164024848.29276812}]
[14,2036,{"$f":"PC!E987+PC!E1024+PC!E1061+PC!E1100+PC!E1322","v":43046287.004787631},{"$f":"PC!F987+PC!F1024+PC!F1061+PC!F1100+PC!F1322","v":59849727.643272966},102896014.64806059,2034,272838453.08317804,0,272838453.08317804,null,null,169942438.43511745]
[15,2037,{"$f":"PC!E988+PC!E1025+PC!E1062+PC!E1101+PC!E1323","v":43096693.173424527},{"$f":"PC!F988+PC!F1025+PC!F1062+PC!F1101+PC!F1323","v":59614376.351350397},102711069.52477492,2035,276798131.55292279,0,276798131.55292279,null,null,174087062.02814788]
[16,2038,{"$f":"PC!E989+PC!E1026+PC!E1063+PC!E1102+PC!E1324","v":43255128.338712454},{"$f":"PC!F989+PC!F1026+PC!F1063+PC!F1102+PC!F1324","v":59216588.229536146},102471716.5682486,2036,280653708.91751611,0,280653708.91751611,null,null,178181992.34926751]
[17,2039,{"$f":"PC!E990+PC!E1027+PC!E1064+PC!E1103+PC!E1325","v":42849515.653778903},{"$f":"PC!F990+PC!F1027+PC!F1064+PC!F1103+PC!F1325","v":58739299.676903449},101588815.33068235,2037,284322014.14589244,0,284322014.14589244,null,null,182733198.8152101]
[18,2040,{"$f":"PC!E991+PC!E1028+PC!E1065+PC!E1104+PC!E1326","v":42619023.768048942},{"$f":"PC!F991+PC!F1028+PC!F1065+PC!F1104+PC!F1326","v":58375983.867821716},100995007.63587067,2038,287899605.28749418,0,287899605.28749418,null,null,186904597.65162352]
[19,2041,{"$f":"PC!E992+PC!E1029+PC!E1066+PC!E1105+PC!E1327","v":30855918.274584867},{"$f":"PC!F992+PC!F1029+PC!F1066+PC!F1105+PC!F1327","v":31340013.169799492},62195931.444384359,2039,287899605.28749418,0,287899605.28749418,null,null,225703673.84310982]
[20,2042,{"$f":"PC!E993+PC!E1030+PC!E1067+PC!E1106+PC!E1328","v":30457445.154813316},{"$f":"PC!F993+PC!F1030+PC!F1067+PC!F1106+PC!F1328","v":30943789.540975146},61401234.695788458,2040,287899605.28749418,0,287899605.28749418,null,null,226498370.59170574]
[21,2043,{"$f":"PC!E994+PC!E1031+PC!E1068+PC!E1107+PC!E1329","v":17998308.877352815},{"$f":"PC!F994+PC!F1031+PC!F1068+PC!F1107+PC!F1329","v":30338595.879137538},48336904.75649035,2041,287899605.28749418,0,{"$f":"SUM(G73:H73)","v":287899605.28749418},null,null,239562700.53100383]
[22,2044,{"$f":"PC!E995+PC!E1032+PC!E1069+PC!E1108+PC!E1330","v":17746996.056018643},{"$f":"PC!F995+PC!F1032+PC!F1069+PC!F1108+PC!F1330","v":30291894.820965387},48038890.87698403,2042,287899605.28749418,0,287899605.28749418,null,null,{"$f":"I74-E74","v":239860714.41051015}]
[23,2045,{"$f":"PC!E996+PC!E1033+PC!E1070+PC!E1109+PC!E1331","v":17860401.809835583},{"$f":"PC!F996+PC!F1033+PC!F1070+PC!F1109+PC!F1331","v":30455403.285587959},48315805.095423542,2043,287899605.28749418,0,287899605.28749418,null,null,239583800.19207063]
[24,2046,{"$f":"PC!E997+PC!E1034+PC!E1071+PC!E1110+PC!E1332","v":17573896.410711534},{"$f":"PC!F997+PC!F1034+PC!F1071+PC!F1110+PC!F1332","v":30294063.32807951},47867959.738791049,2044,287899605.28749418,0,287899605.28749418,null,null,240031645.54870313]
[25,2047,{"$f":"PC!E998+PC!E1035+PC!E1072+PC!E1111+PC!E1333","v":17642468.228860516},{"$f":"PC!F998+PC!F1035+PC!F1072+PC!F1111+PC!F1333","v":30337994.556269791},47980462.785130307,2045,287899605.28749418,0,287899605.28749418,null,null,239919142.50236386]
[26,2048,{"$f":"PC!E999+PC!E1036+PC!E1073+PC!E1112+PC!E1334","v":18000069.009784542},{"$f":"PC!F999+PC!F1036+PC!F1073+PC!F1112+PC!F1334","v":30319804.515251078},48319873.52503562,2046,287899605.28749418,0,287899605.28749418,null,null,239579731.76245856]
[27,2049,{"$f":"PC!E1000+PC!E1037+PC!E1074+PC!E1113+PC!E1335","v":17769238.409056146},{"$f":"PC!F1000+PC!F1037+PC!F1074+PC!F1113+PC!F1335","v":30265527.436008949},48034765.845065095,2047,287899605.28749418,0,287899605.28749418,null,null,239864839.4424291]
[28,2050,{"$f":"PC!E1001+PC!E1038+PC!E1075+PC!E1114+PC!E1336","v":17879112.550979204},{"$f":"PC!F1001+PC!F1038+PC!F1075+PC!F1114+PC!F1336","v":30428901.68625769},48308014.237236895,2048,287899605.28749418,0,287899605.28749418,null,null,239591591.0502573]
[29,2051,{"$f":"PC!E1002+PC!E1039+PC!E1076+PC!E1115+PC!E1337","v":17602521.13754724},{"$f":"PC!F1002+PC!F1039+PC!F1076+PC!F1115+PC!F1337","v":30257703.5997307},47860224.73727794,2049,287899605.28749418,0,287899605.28749418,null,null,240039380.55021626]
[30,2052,{"$f":"PC!E1003+PC!E1040+PC!E1077+PC!E1116+PC!E1338","v":17670228.83399009},{"$f":"PC!F1003+PC!F1040+PC!F1077+PC!F1116+PC!F1338","v":30297126.66658251},47967355.500572599,2050,287899605.28749418,0,287899605.28749418,null,null,239932249.78692159]
[null,null,{"$f":"SUM(C53:C82)","v":2680218777.01928},{"$f":"SUM(D53:D82)","v":3537161543.6577344},{"$f":"SUM(E53:E82)","v":6217380320.6770163},"total",{"$f":"SUM(G52:G82)","v":6960775597.7741165},{"$f":"SUM(H52:H82)","v":0},{"$f":"SUM(I53:I82)","v":6960775597.7741165},null,null,{"$f":"SUM(L53:L82)","v":743395277.09709716}]
[]
[]
[]
[]
[null,"1o.ano"]
[null,"Volume faturado projetado ","m³/dia","Realizado 2019","volume anual projetado\nANTIGO","Proj Antiga x CAGECE","volume anual projetado\nNOVA","Proj Nova x CAGECE",null,null,null,null,null,"volume  diario tratado para opex","volume tratado anual projetado",null,null,"volume faturado projetado ","tratado x faturado"]
[null,"Aquiraz",null,414699,544263.05245320173,{"$f":"E90/D90-1","v":0.31242914126439114},{"$f":"C90*365","v":0},{"$f":"G90/D90-1","v":-1},null,null,null,null,null,{"$f":"TRANSPOSE(PC!#REF!)","v":{"$error":"#REF!"}},{"$f":"N90*365","v":{"$error":"#REF!"}},null,null,{"$f":"E90","v":544263.05245320173},{"$f":"O90/R90-1","v":{"$error":"#REF!"}}]
[null,"Barbalha",null,218899,142442.91111369262,{"$f":"E91/D91-1","v":-0.34927564258542698},{"$f":"C91*365","v":0},{"$f":"G91/D91-1","v":-1},null,null,null,null,null,{"$error":"#REF!"},{"$f":"N91*365","v":{"$error":"#REF!"}},null,null,142442.91111369262,{"$f":"O91/R91-1","v":{"$error":"#REF!"}}]
[null,"Cascavel",null,33322,30014.580496259448,{"$f":"E92/D92-1","v":-9.9256332265186709E-2},0,-1,null,null,null,null,null,{"$error":"#REF!"},{"$f":"N92*365","v":{"$error":"#REF!"}},null,null,30014.580496259448,{"$f":"O92/R92-1","v":{"$error":"#REF!"}}]
[null,"Caucaia",null,5106208,2860222.5410911236,{"$f":"E93/D93-1","v":-0.43985389136299902},0,-1,null,null,null,null,null,{"$error":"#REF!"},{"$f":"N93*365","v":{"$error":"#REF!"}},null,null,2860222.5410911236,{"$f":"O93/R93-1","v":{"$error":"#REF!"}}]
[null,"Chorozinho",null,0,0,0,0,{"$error":"#DIV/0!"},null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,0,0]
[null,"Eusébio",null,285055,118318.92629167551,{"$f":"E95/D95-1","v":-0.58492597466567675},0,-1,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,118318.92629167551,{"$f":"O95/R95-1","v":{"$error":"#REF!"}}]
[null,"Farias_Brito",null,0,0,0,0,{"$error":"#DIV/0!"},null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,0,0]
[null,"Fortaleza",null,69698259,43273495.526861854,{"$f":"E97/D97-1","v":-0.37913089727446625},0,-1,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,43273495.526861854,{"$f":"O97/R97-1","v":{"$error":"#REF!"}}]
[null,"Guaiúba",null,87802,66520.134024892061,-0.2423847517722596,0,-1,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,66520.134024892061,{"$error":"#REF!"}]
[null,"Horizonte",null,401755,90165.609314385205,-0.77557066044135059,0,-1,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,90165.609314385205,{"$error":"#REF!"}]
[null,"Itaitinga",null,26464,12395.497137665741,-0.53160908639413007,0,-1,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,12395.497137665741,{"$error":"#REF!"}]
[null,"Juazeiro_do_Norte",null,3036954,1679118.1891127783,-0.44710450368600307,0,-1,null,null,null,null,null,{"$error":"#REF!"},{"$f":"N101*365","v":{"$error":"#REF!"}},null,null,1679118.1891127783,{"$error":"#REF!"}]
[null,"Maracanaú",null,6081788,2405254.9964783802,-0.60451515303092118,0,-1,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,2405254.9964783802,{"$error":"#REF!"}]
[null,"Maranguape",null,437196,270904.92745898128,-0.38035817468828337,0,-1,null,null,null,null,null,{"$error":"#REF!"},{"$f":"N103*365","v":{"$error":"#REF!"}},null,null,270904.92745898128,{"$error":"#REF!"}]
[null,"Missão_Velha",null,22213,12299.934969417043,-0.44627312972506894,0,-1,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,12299.934969417043,{"$error":"#REF!"}]
[null,"Nova_Olinda",null,null,0,0,0,{"$error":"#DIV/0!"},null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,0,0]
[null,"Pacajus",null,230558,37271.525584597039,{"$f":"E106/D106-1","v":-0.83834208492181128},0,-1,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,37271.525584597039,{"$f":"O106/R106-1","v":{"$error":"#REF!"}}]
[null,"Pacatuba",null,1295842,725434.99163333455,-0.44018252870848873,0,-1,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,725434.99163333455,{"$f":"O107/R107-1","v":{"$error":"#REF!"}}]
[null,"Paracuru",null,202583,87209.382251075425,-0.56951283053822177,0,-1,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,87209.382251075425,{"$f":"O108/R108-1","v":{"$error":"#REF!"}}]
[null,"Paraipaba",null,292922,152617.38570177497,-0.47898284969454341,0,-1,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,152617.38570177497,{"$f":"O109/R109-1","v":{"$error":"#REF!"}}]
[null,"São_Gonçalo_do_Amarante",null,2554585,224403.84447989642,-0.91215643852919503,0,-1,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,224403.84447989642,{"$f":"O110/R110-1","v":{"$error":"#REF!"}}]
[null,"São_Luís_do_Curu",null,32690,17211.238415173917,-0.47350142504821302,0,-1,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,17211.238415173917,0]
[null,"Trairi",null,68797,36010.339881208958,-0.47657107313968694,0,-1,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(P89:P111)","v":0},{"$f":"SUM(Q89:Q111)","v":0},36010.339881208958,{"$f":"O112/R112-1","v":{"$error":"#REF!"}}]
[null,"total",{"$f":"SUM(C90:C112)","v":0},{"$f":"SUM(D90:D112)","v":90528591},{"$f":"SUM(E90:E112)","v":52785575.534751363},-0.41691818074633058,0,-1,null,null,null,null,null,{"$f":"SUM(N90:N112)","v":{"$error":"#REF!"}},{"$f":"SUM(O90:O112)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(R90:R112)","v":52785575.534751363},{"$f":"O113/R113-1","v":{"$error":"#REF!"}}]
[]
[]
[null,"Custo de energia 1o. Ano","Projetado","Real 2019","Proj x Real","Custo mat trat 1o. Ano","Projetado","Real 2019","Proj x Real"]
[null,"Aquiraz",{"$f":"TRANSPOSE(PC!K768:AG768)","v":112176.40683673795},123848.96000000001,{"$f":"C117/D117-1","v":-9.4248293754441326E-2},"Aquiraz",{"$f":"TRANSPOSE(PC!K806:AG806)","v":0},1650,{"$f":"G117/H117-1","v":-1}]
[null,"Barbalha",73298.87159097234,79830.539999999994,{"$f":"C118/D118-1","v":-8.1819168566662048E-2},"Barbalha",0,0,"-"]
[null,"Cascavel",11932.681240334232,9040.0499999999993,0.3199795620969168,"Cascavel",2196.6619571105789,0,"-"]
[null,"Caucaia",792680.85267810943,1007593.88,-0.21329330356977816,"Caucaia",505858.57759459777,49547.23,{"$f":"G120/H120-1","v":9.2096237790608626}]
[null,"Chorozinho",0,0,"-","Chorozinho",0,0,"-"]
[null,"Eusébio",78932.926910439535,161630.07,-0.51164454169673057,"Eusébio",0,446.39,{"$f":"G122/H122-1","v":-1}]
[null,"Farias_Brito",0,null,"-","Farias_Brito",0,0,"-"]
[null,"Fortaleza",10253563.276136139,9578823.9499999993,7.0440727343792586E-2,"Fortaleza",9148167.6214041412,1005642.81,{"$f":"G124/H124-1","v":8.0968359047922203}]
[null,"Guaiúba",21250.266129503711,53227,-0.6007615283689911,"Guaiúba",0,0,"-"]
[null,"Horizonte",60453.574847807096,51373.68,0.17674215372165469,"Horizonte",11128.770254135708,0,"-"]
[null,"Itaitinga",13227.718865098517,32099.61,-0.58791652406061889,"Itaitinga",2435.0626841601575,30120.720000000001,{"$f":"G127/H127-1","v":-0.91915655787244932}]
[null,"Juazeiro_do_Norte",689250.57934711012,297575.67,1.3162195328237356,"Juazeiro_do_Norte",0,16580.47,{"$f":"G128/H128-1","v":-1}]
[null,"Maracanaú",1139931.8828756087,637125.97,0.78917817912148336,"Maracanaú",27771.13852221896,16312.01,{"$f":"G129/H129-1","v":0.70249641351488634}]
[null,"Maranguape",125008.06191913677,99662.45,0.25431455798183555,"Maranguape",90.534357080688807,4360.01,{"$f":"G130/H130-1","v":-0.97923528682716576}]
[null,"Missão_Velha",5026.0134608180906,3666.41,0.37082690174260136,"Missão_Velha",0,0,"-"]
[null,"Nova_Olinda",0,0,"-","Nova_Olinda",0,0,"-"]
[null,"Pacajus",17294.16341357485,69700.97,-0.75188059199786106,"Pacajus",3183.6458282522108,78476.679999999993,{"$f":"G133/H133-1","v":-0.95943195063486109}]
[null,"Pacatuba",226880.75896235375,51693.97,3.3889211635777583,"Pacatuba",38439.403037708609,500,{"$f":"G134/H134-1","v":75.878806075417216}]
[null,"Paracuru",48106.675527694577,95953.48,-0.49864584872070739,"Paracuru",9227.1545308250679,730.5,{"$f":"G135/H135-1","v":11.631286147604474}]
[null,"Paraipaba",65321.169611715763,62290.16,4.8659525223819555E-2,"Paraipaba",0,13016.64,{"$f":"G136/H136-1","v":-1}]
[null,"São_Gonçalo_do_Amarante",110425.22339160314,219081.77,-0.49596343232208162,"São_Gonçalo_do_Amarante",0,0,"-"]
[null,"São_Luís_do_Curu",12167.012681036371,20149.02,-0.39614866226564016,"São_Luís_do_Curu",0,39,{"$f":"G138/H138-1","v":-1}]
[null,"Trairi",24794.780453821324,41007.01,-0.39535263717541658,"Trairi",4900.5744251701644,null,"-"]
[null,"total",{"$f":"SUM(C117:C139)","v":13881722.896879613},{"$f":"SUM(D117:D139)","v":12695374.619999999},9.3447283943135284E-2,"total",{"$f":"SUM(G117:G139)","v":9753399.1445953995},{"$f":"SUM(H117:H139)","v":1217422.46},{"$f":"G140/H140-1","v":7.0115156940635046}]
[]
[]
[null,"Ligações ativas esgoto"]
[null,"planilha dados hist Economias ativas de esgoto conforme snis","2020 projetado","real 2019","Proj x Real"]
[null,"Aquiraz",{"$f":"TRANSPOSE(PC!K147:AG147)","v":3162.5571569595259},3023,{"$f":"C145/D145-1","v":4.6165119735205318E-2}]
[null,"Barbalha",1891.5898089171974,1884,{"$f":"C146/D146-1","v":4.0285609963892632E-3}]
[null,"Cascavel",506,508,-3.937007874015741E-3]
[null,"Caucaia",45776.755616267015,43407,{"$f":"C148/D148-1","v":5.4593858508236393E-2}]
[null,"Chorozinho",0,0,"-"]
[null,"Eusébio",1981.4417035140796,1865,{"$f":"C150/D150-1","v":6.2435229766262479E-2}]
[null,"Farias_Brito",0,0,"-"]
[null,"Fortaleza",436157.62724960613,406645,{"$f":"C152/D152-1","v":7.2575900969165108E-2}]
[null,"Guaiúba",852.91756272401437,809,5.4286233280611107E-2]
[null,"Horizonte",1929.2343189964158,1750,0.10241961085509477]
[null,"Itaitinga",281.52523364485978,279,9.0510166482429266E-3]
[null,"Juazeiro_do_Norte",25043.093841642229,24545,2.0293087864829085E-2]
[null,"Maracanaú",38006.869860975297,36560,3.9575215015735798E-2]
[null,"Maranguape",4306.8537688442211,4250,1.337735737511081E-2]
[null,"Missão_Velha",152.87293347873501,171,-0.10600623696646194]
[null,"Nova_Olinda",0,0,"-"]
[null,"Pacajus",708.25425188374584,731,-3.1115934495559716E-2]
[null,"Pacatuba",12142.469268544843,12071,5.9207413258919317E-3]
[null,"Paracuru",1623.5361527967257,1568,3.541846479383004E-2]
[null,"Paraipaba",2600.5018195747939,2553,1.8606274804071177E-2]
[null,"São_Gonçalo_do_Amarante",4278.4102932719952,4182,2.3053633015780672E-2]
[null,"São_Luís_do_Curu",373.70264765784111,330,0.13243226562982158]
[null,"Trairi",830,593,0.39966273187183821]
[null,"total",{"$f":"SUM(C145:C167)","v":582606.21348929964},{"$f":"SUM(D145:D167)","v":547724},6.3685749555067117E-2]
[]
[null,"Receita direta","2020 projetado","real 2019","Proj x Real",null,"Tarifa média de esgoto proj","Tarifa média 2019 real","%",null,null,"Vol fat por ligação proj","Vol fat por ligação real 2019","%"]
[null,"Aquiraz",{"$f":"TRANSPOSE(PC!K685:AG685)","v":1975212.4064479},1713585.24,{"$f":"C171/D171-1","v":0.15267823294737304},"Aquiraz",{"$f":"TRANSPOSE(PC!K647:AG647)","v":4.2893504755721921},{"$f":"D171/D90","v":4.1321180904704375},{"$f":"G171/H171-1","v":3.8051280640881702E-2},{"$f":"H171*D90","v":1713585.24},null,{"$f":"E90/(C145*12)","v":14.341323214124792},{"$f":"D90/(D145*12)","v":11.431773073106186},{"$f":"L171/M171-1","v":0.25451433670105539}]
[null,"Barbalha",961819.71742717619,851912.98,{"$f":"C172/D172-1","v":0.12901169486486319},"Barbalha",4.0441201871501073,{"$f":"D172/D91","v":3.8918084596092259},{"$f":"G172/H172-1","v":3.913649120238949E-2},{"$f":"H172*D91","v":851912.98},null,6.2752730728669972,{"$f":"D91/(D146*12)","v":9.6823690728945504},{"$f":"L172/M172-1","v":-0.35188660692201845}]
[null,"Cascavel",141172.47761314816,93643.17,0.50755765330400671,"Cascavel",2.8625853677995847,{"$f":"D173/D92","v":2.8102505851989674},{"$f":"G173/H173-1","v":1.8622817081243248E-2},{"$f":"H173*D92","v":93643.17},null,4.943112729950502,{"$f":"D92/(D147*12)","v":5.4662073490813645},-9.5696080614060874E-2]
[null,"Caucaia",19888215.294962119,16924850.850000001,0.17508954561700718,"Caucaia",3.4156610180597498,{"$f":"D174/D93","v":3.314563537168874},{"$f":"G174/H174-1","v":3.0500993496485496E-2},{"$f":"H174*D93","v":16924850.850000001},null,5.2068320529810697,{"$f":"D93/(D148*12)","v":9.8029657274940298},-0.46885134583530652]
[null,"Chorozinho",0,0,"-","Chorozinho",0,"-","-",null,null,{"$error":"#DIV/0!"},"-","-"]
[null,"Eusébio",1498094.6284530521,1286608.6499999999,0.1643747525349315,"Eusébio",4.4933779737381343,{"$f":"D176/D95","v":4.513545280735296},-4.4681742937729974E-3,{"$f":"H176*D95","v":1286608.6499999999},null,4.9761295055109507,{"$f":"D95/(D150*12)","v":12.73704200178731},-0.60931827775925673]
[null,"Farias_Brito",0,0,"-","Farias_Brito",0,"-","-",null,null,"-","-","-"]
[null,"Fortaleza",323969919.47521621,312592878.5,3.6395713906886673E-2,"Fortaleza",4.5361627264108701,{"$f":"D178/D97","v":4.484945291101174},1.1419857319401316E-2,{"$f":"H178*D97","v":312592878.5},null,{"$f":"E97/(C152*12)","v":8.2679389329462758},{"$f":"D97/(D152*12)","v":14.283191112641248},-0.42114203557573426]
[null,"Guaiúba",352194.13822245545,347412.76,1.3762816951385037E-2,"Guaiúba",3.7491300127200908,3.9567750165144302,-5.2478344845913516E-2,347412.76,null,6.4992734870767856,9.0442933662958378,-0.28139510475226714]
[null,"Horizonte",575660.97328924446,4559828.18,-0.87375380155459181,"Horizonte",2.8537869981733537,11.349773319560429,-0.74856000046669835,4559828.18,null,3.8947061547751405,19.131190476190476,{"$f":"L180/M180-1","v":-0.79642112917007146}]
[null,"Itaitinga",94842.347528295039,77843.460000000006,0.21837271272750503,"Itaitinga",2.9436707326312601,2.9414850362756955,7.4305880485869835E-4,77843.460000000006,null,3.6691492319602901,7.9044205495818396,-0.53581047352618461]
[null,"Juazeiro_do_Norte",10473286.14062302,9254166.3499999996,0.13173739746130897,"Juazeiro_do_Norte",3.1267563605653081,3.047186868816584,2.6112442450773043E-2,9254166.3499999996,null,5.5874292786750326,10.310837237726625,-0.4581013015867399]
[null,"Maracanaú",33154080.529487003,44149147.799999997,-0.24904370341012549,"Maracanaú",5.9746802077988974,7.2592382042912371,-0.1769549311294103,44149147.799999997,null,5.2737285944982295,13.862572939460248,-0.61957072344871889]
[null,"Maranguape",1703460.794523166,1478809.29,0.15191377687596619,"Maranguape",3.4278140790613962,3.3824858644635358,1.3400858544326599E-2,1478809.29,null,5.2417406843232728,8.5724705882352943,-0.38853792143458099]
[null,"Missão_Velha",79566.91902674103,80817.73,-1.5476937712293637E-2,"Missão_Velha",3.8254538431826961,3.6383077477153019,5.1437676096782514E-2,80817.73,null,6.7048793887855425,10.82504873294347,-0.38061439221231119]
[null,"Nova_Olinda",0,0,"-","Nova_Olinda",0,"-","-",null,null,"-","-","-"]
[null,"Pacajus",125887.88842373555,3120391.92,-0.95965638559154598,"Pacajus",2.0183517464380749,{"$f":"D187/D106","v":13.534086520528456},-0.85086900816123456,{"$f":"H187*D106","v":3120391.92},null,{"$f":"E106/(C161*12)","v":4.3853749654480074},{"$f":"D106/(D161*12)","v":26.283401732786139},-0.83315040381635019]
[null,"Pacatuba",4069786.1708006673,3816841.73,6.6270612902952886E-2,"Pacatuba",2.9405962081418977,2.9454530181920329,-1.6489178473185762E-3,3816841.7300000004,null,{"$f":"E107/(C162*12)","v":4.9786344632593202},8.9459724408361634,-0.44347755415240508]
[null,"Paracuru",798149.47055570688,736895.54,8.3124306269660497E-2,"Paracuru",3.7168297966837742,3.6374993953095771,2.1809048676816545E-2,736895.54,null,{"$f":"E108/(C163*12)","v":4.4763084015123065},10.766528486394558,-0.58423846579991623]
[null,"Paraipaba",1153482.9104489191,1109919.6499999999,3.9249021718751553E-2,"Paraipaba",3.6612261269699067,3.7891303828322895,-3.3755569996189339E-2,1109919.6499999999,null,{"$f":"E109/(C164*12)","v":4.89063894492004},9.5613657135396259,-0.48849996000105711]
[null,"São_Gonçalo_do_Amarante",1951786.320376799,11090931.220000001,-0.82401961731967188,"São_Gonçalo_do_Amarante",3.6559275746475959,4.3415784638209338,-0.157926637716438,11090931.220000001,null,{"$f":"E110/(C165*12)","v":4.3708571856074316},50.904371911366169,-0.91413591757466539]
[null,"São_Luís_do_Curu",118791.71438883423,100030.48,0.18755517707037117,"São_Luís_do_Curu",3.1549151343705799,3.0599718568369529,3.1027500243668404E-2,100030.48,null,"-",8.2550505050505052,"-"]
[null,"Trairi",484177.82760941866,273612.75,0.76957333899614944,"Trairi",4.1244909791307283,3.9771029259996804,3.7059149806639935E-2,273612.75,null,{"$f":"E112/(C167*12)","v":3.6154959720089317},9.667931422147273,-0.62603210406245102]
[null,"total",{"$f":"SUM(C171:C193)","v":403569588.14542371},{"$f":"SUM(D171:D193)","v":413660128.25000012},-2.4393310873988994E-2,"Total",{"$f":"C194/E113","v":7.6454520777126662},4.5693865736847723,0.67319003424727586,{"$f":"SUM(J171:J193)","v":413660128.25000012},null,{"$f":"E113/(C168*12)","v":7.5502077722177781},13.773450223105067,-0.45182887004214478]
[null,null,null,null,null,null,null,null,null,{"$f":"J194-C194","v":10090540.104576409}]
[]
[null,"Volume tratado projetado x Vol Fat Projetado"]
[null,"Ano","Vol Trat Proj (opex)","% crescimento","Vol fat Proj","% crescimento","total"]
[1,2020,null,null,null,null,{"$f":"C199/E199-1","v":{"$error":"#DIV/0!"}}]
[2,2021,null,{"$f":"C200/C199-1","v":{"$error":"#DIV/0!"}},null,{"$f":"E200/E199-1","v":{"$error":"#DIV/0!"}},{"$f":"C200/E200-1","v":{"$error":"#DIV/0!"}}]
[3,2022,null,{"$f":"C201/C200-1","v":{"$error":"#DIV/0!"}},null,{"$f":"E201/E200-1","v":{"$error":"#DIV/0!"}},{"$f":"C201/E201-1","v":{"$error":"#DIV/0!"}}]
[4,2023,null,{"$f":"C202/C201-1","v":{"$error":"#DIV/0!"}},null,{"$f":"E202/E201-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[5,2024,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"C203/E203-1","v":{"$error":"#DIV/0!"}}]
[6,2025,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[7,2026,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[8,2027,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"C206/E206-1","v":{"$error":"#DIV/0!"}}]
[9,2028,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[10,2029,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[11,2030,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"C209/E209-1","v":{"$error":"#DIV/0!"}}]
[12,2031,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[13,2032,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[14,2033,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[15,2034,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[16,2035,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[17,2036,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[18,2037,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[19,2038,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[20,2039,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[21,2040,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[22,2041,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[23,2042,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[24,2043,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[25,2044,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[26,2045,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[27,2046,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[28,2047,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[29,2048,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[30,2049,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[31,2050,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[]
[null,null,{"$f":"SUM(C199:C234)","v":0},null,{"$f":"SUM(E199:E234)","v":0},null,{"$error":"#DIV/0!"}]
[]
[]
[null,"Ligações ativas de esgoto (crescimento)",null,null,null,"Ligações ativas de água (crescimento)",null,"Ligações ativas esgoto x água"]
[null,"Ano","Ligações (opex)","% crescimento",null,"Servem para projetar gastos com a gestão comercial"]
[null,2020,{"$f":"SUM(PC!E147:F147)","v":582606.21348929964},null,null,{"$f":"SUM(PC!E109:F109)","v":1171726.0660497411},null,{"$f":"C240/F240","v":0.49722049408139335}]
[null,2021,{"$f":"SUM(PC!E148:F148)","v":631665.70680845424},{"$f":"C241/C240-1","v":8.4206951768212912E-2},null,{"$f":"SUM(PC!E110:F110)","v":1223681.8167895291},{"$f":"F241/F240-1","v":4.434120930239871E-2},{"$f":"C241/F241","v":0.51620094222344692}]
[null,2022,{"$f":"SUM(PC!E149:F149)","v":712395.1601276088},{"$f":"C242/C241-1","v":0.12780407808910055},null,{"$f":"SUM(PC!E111:F111)","v":1271790.961093362},{"$f":"F242/F241-1","v":3.9315076553194883E-2},{"$f":"C242/F242","v":0.56015114269656463}]
[null,2023,{"$f":"SUM(PC!E150:F150)","v":776263.4034467634},{"$f":"C243/C242-1","v":8.9652831593794335E-2},null,{"$f":"SUM(PC!E112:F112)","v":1320518.3676203173},{"$f":"F243/F242-1","v":3.8314006010126356E-2},{"$f":"C243/F243","v":0.5878474866242519}]
[null,2024,{"$f":"SUM(PC!E151:F151)","v":873563.10676591797},{"$f":"C244/C243-1","v":0.1253436692843235},null,{"$f":"SUM(PC!E113:F113)","v":1369416.4251076546},{"$f":"F244/F243-1","v":3.7029441381762673E-2},0.63790903245318098]
[null,2025,{"$f":"SUM(PC!E152:F152)","v":966340.78008507239},0.1062060343443687,null,{"$f":"SUM(PC!E114:F114)","v":1418417.0916736149},3.5782151920741079E-2,0.68128111664592972]
[null,2026,{"$f":"SUM(PC!E153:F153)","v":1013998.193404227},4.9317398480232866E-2,null,{"$f":"SUM(PC!E115:F115)","v":1467471.4280065605},3.4583858740073081E-2,0.69098326144697775]
[null,2027,{"$f":"SUM(PC!E154:F154)","v":1061325.2867233814},4.6673745206849304E-2,null,{"$f":"SUM(PC!E116:F116)","v":1516518.3879421612},3.3422769942599073E-2,0.69984333534098864]
[null,2028,{"$f":"SUM(PC!E155:F155)","v":1108671.0200425363},4.4610011568955388E-2,null,{"$f":"SUM(PC!E117:F117)","v":1565516.6769969114},3.2309723010506053E-2,0.70818218440781489]
[null,2029,{"$f":"SUM(PC!E156:F156)","v":1155988.1933616907},4.2679182971102625E-2,null,{"$f":"SUM(PC!E118:F118)","v":1614421.6886042748},3.1238895328267402E-2,{"$f":"C249/F249","v":0.71603856756971829}]
[null,2030,{"$f":"SUM(PC!E157:F157)","v":1203237.3066808453},4.087335285125282E-2,null,{"$f":"SUM(PC!E119:F119)","v":1658046.9},2.7022191106365057E-2,0.72569557995063072]
[null,2031,{"$f":"SUM(PC!E158:F158)","v":1250367.94},3.91698570659893E-2,null,{"$f":"SUM(PC!E120:F120)","v":1668085.0499999996},6.054201482478927E-3,0.74958284651013463]
[null,2032,{"$f":"SUM(PC!E159:F159)","v":1285465.7399999998},2.8069977545969182E-2,null,{"$f":"SUM(PC!E121:F121)","v":1672577.7499999995},2.693327897159703E-3,0.76855365318592817]
[null,2033,{"$f":"SUM(PC!E160:F160)","v":1308717.46},1.8088167795121679E-2,null,{"$f":"SUM(PC!E122:F122)","v":1676477.5999999999},2.3316404872659735E-3,0.78063521993971174]
[null,2034,{"$f":"SUM(PC!E161:F161)","v":1322373.46},1.043464339506861E-2,null,{"$f":"SUM(PC!E123:F123)","v":1679794.2000000002},1.9783145328040597E-3,0.78722349440187367]
[null,2035,{"$f":"SUM(PC!E162:F162)","v":1335610.1599999999},1.0009804643235976E-2,null,{"$f":"SUM(PC!E124:F124)","v":1682518.8499999996},1.6220141729264004E-3,0.79381586720410302]
[null,2036,{"$f":"SUM(PC!E163:F163)","v":1348415.2999999998},9.5874832219005057E-3,null,{"$f":"SUM(PC!E125:F125)","v":1684655.45},1.2698817609089197E-3,0.80041013727762544]
[null,2037,{"$f":"SUM(PC!E164:F164)","v":1360783.34},9.172278006635004E-3,null,{"$f":"SUM(PC!E126:F126)","v":1686225.9},9.3220842279650995E-4,0.80699942991031048]
[null,2038,{"$f":"SUM(PC!E165:F165)","v":1372709.5599999998},8.7642313433964336E-3,null,{"$f":"SUM(PC!E127:F127)","v":1687251.9499999997},6.0848905238608531E-4,0.8135771068452462]
[null,2039,{"$f":"SUM(PC!E166:F166)","v":1384194.42},8.3665622609927492E-3,null,{"$f":"SUM(PC!E128:F128)","v":1687717.4},2.7586277200630782E-4,0.82015769938735006]
[null,2040,{"$f":"SUM(PC!E167:F167)","v":1390047.7199999997},4.2286689755617335E-3,null,{"$f":"SUM(PC!E129:F129)","v":1687645.2},-4.2779673895654291E-5,0.8236611107595363]
[null,2041,{"$f":"SUM(PC!E168:F168)","v":1389754.55},-2.1090642844956431E-4,null,{"$f":"SUM(PC!E130:F130)","v":1687037.2000000002},-3.602652974687981E-4,0.8237841761876975]
[null,2042,{"$f":"SUM(PC!E169:F169)","v":1388811.58},-6.7851549757469432E-4,null,{"$f":"SUM(PC!E131:F131)","v":1685902.85},-6.723918121070982E-4,0.82377912819828258]
[null,2043,{"$f":"SUM(PC!E170:F170)","v":1387439.49},-9.8795979221322217E-4,null,{"$f":"SUM(PC!E132:F132)","v":1684246.9999999998},-9.8217403215161703E-4,0.82377435732407434]
[null,2044,{"$f":"SUM(PC!E171:F171)","v":1385627.69},-1.3058587513608E-3,null,{"$f":"SUM(PC!E133:F133)","v":1682066.5999999996},-1.2945844641553128E-3,0.8237650578163791]
[null,2045,{"$f":"SUM(PC!E172:F172)","v":1383377.8199999998},-1.6237189948189457E-3,null,{"$f":"SUM(PC!E134:F134)","v":1679349.5999999999},-1.6152749243102393E-3,0.82375809063223049]
[null,2046,{"$f":"SUM(PC!E173:F173)","v":1380686.16},-1.94571574091007E-3,null,{"$f":"SUM(PC!E135:F135)","v":1676101.35},-1.9342309665597579E-3,0.82374861162184487]
[null,2047,{"$f":"SUM(PC!E174:F174)","v":1377558.0699999998},-2.2656053856584535E-3,null,{"$f":"SUM(PC!E136:F136)","v":1672330.75},-2.2496252986133891E-3,0.82373541836744901]
[null,2048,{"$f":"SUM(PC!E175:F175)","v":1373981.44},-2.5963551576448918E-3,null,{"$f":"SUM(PC!E137:F137)","v":1668014.7000000002},-2.5808590794612618E-3,0.82372262066994961]
[null,2049,{"$f":"SUM(PC!E176:F176)","v":1369954.8199999998},-2.9306218284871344E-3,null,{"$f":"SUM(PC!E138:F138)","v":1663160.0999999996},-2.9104060054150338E-3,0.82370591983297348]
[null,2050,{"$f":"SUM(PC!E177:F177)","v":1365461.8499999999},-3.2796483025622214E-3,null,{"$f":"SUM(PC!E139:F139)","v":1657743.9499999997},-3.256541568066651E-3,0.82368682449421704]
[null,2051,{"$f":"SUM(PC!E178:F178)","v":0},-1,null,{"$f":"SUM(PC!E140:F140)","v":0},-1,{"$error":"#DIV/0!"}]
[null,2052,{"$f":"SUM(PC!E179:F179)","v":0},{"$error":"#DIV/0!"},null,{"$f":"SUM(PC!E141:F141)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2053,{"$f":"SUM(PC!E180:F180)","v":0},{"$error":"#DIV/0!"},null,{"$f":"SUM(PC!E142:F142)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2054,{"$f":"SUM(PC!E181:F181)","v":0},{"$error":"#DIV/0!"},null,{"$f":"SUM(PC!E143:F143)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2055,{"$f":"SUM(PC!E182:F182)","v":0},{"$f":"C275/C274-1","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(PC!E144:F144)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"observação: a partir de 2043 se observa queda de ligações e de volume faturado de esgoto. Em compensação "]
[null,"a ppp ainda ira investir, conforme programação R$ 886.903.221,96, sendo R$ 318.765.912,00 apenas em esgoto"]
[null,"sem geração de incremento em ligações e volume"]
[]
[null,"Volume faturado por ligação"]
[null,"Ano","Vol fat por ligação por mês",null,"Ano","Contraprestação Total R$","volume faturado projetado (m³)","Custo médio(R$/m³)"]
[null,2020,{"$f":"E199/(C240*12)","v":0},null,2020,null,{"$f":"E199","v":0},"-"]
[null,2021,{"$f":"E200/(C241*12)","v":0},null,2021,{"$f":"I5","v":38876769.419480681},{"$f":"E200","v":0},{"$f":"F284/G284","v":{"$error":"#DIV/0!"}}]
[null,2022,{"$f":"E201/(C242*12)","v":0},null,2022,{"$f":"I6","v":94510436.887391716},0,{"$f":"F285/G285","v":{"$error":"#DIV/0!"}}]
[null,2023,0,null,2023,131656836.6225296,0,{"$f":"F286/G286","v":{"$error":"#DIV/0!"}}]
[null,2024,0,null,2024,165485940.98896652,0,{"$error":"#DIV/0!"}]
[null,2025,0,null,2025,197575160.11030477,0,{"$error":"#DIV/0!"}]
[null,2026,0,null,2026,229352414.71512526,0,{"$error":"#DIV/0!"}]
[null,2027,0,null,2027,261195509.82443607,0,{"$error":"#DIV/0!"}]
[null,2028,0,null,2028,293168308.37650293,0,{"$error":"#DIV/0!"}]
[null,2029,0,null,2029,325254796.09635133,0,{"$error":"#DIV/0!"}]
[null,2030,0,null,2030,357439380.77677542,0,{"$error":"#DIV/0!"}]
[null,2031,0,null,2031,387805752.3476724,0,{"$error":"#DIV/0!"}]
[null,2032,0,null,2032,399238437.01029587,0,{"$error":"#DIV/0!"}]
[null,2033,0,null,2033,407300639.82506686,0,{"$error":"#DIV/0!"}]
[null,2034,0,null,2034,412900856.04202592,0,{"$error":"#DIV/0!"}]
[null,2035,0,null,2035,418277314.66069496,0,{"$error":"#DIV/0!"}]
[null,2036,0,null,2036,423498994.02012813,0,{"$error":"#DIV/0!"}]
[null,2037,0,null,2037,428481910.08400971,0,{"$error":"#DIV/0!"}]
[null,2038,0,null,2038,433322394.71665502,0,{"$error":"#DIV/0!"}]
[null,2039,0,null,2039,434533197.37901103,0,{"$error":"#DIV/0!"}]
[null,2040,0,null,2040,435158313.15389693,0,{"$error":"#DIV/0!"}]
[null,2041,0,null,2041,435144428.80396235,0,{"$error":"#DIV/0!"}]
[null,2042,0,null,2042,435049930.63361406,0,{"$error":"#DIV/0!"}]
[null,2043,0,null,2043,434900083.8698585,0,{"$error":"#DIV/0!"}]
[null,2044,0,null,2044,434698088.08377177,0,{"$error":"#DIV/0!"}]
[null,2045,0,null,2045,434444315.16455716,0,{"$error":"#DIV/0!"}]
[null,2046,0,null,2046,{"$f":"I30","v":434137465.51220185},0,{"$error":"#DIV/0!"}]
[null,2047,0,null,2047,{"$f":"I31","v":433780887.69837087},{"$f":"E226","v":0},{"$f":"F310/G310","v":{"$error":"#DIV/0!"}}]
[null,2048,0,null,2048,433371137.15639448,0,{"$error":"#DIV/0!"}]
[null,2049,0,null,2049,432907547.6969676,0,{"$error":"#DIV/0!"}]
[null,2050,0,null,2050,432389882.41763234,0,{"$error":"#DIV/0!"},{"$f":"SUM(F284:F313)","v":10615857130.094654},{"$f":"SUM(G284:G313)","v":0},{"$f":"SUM(H284:H313)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G284:G313)","v":0},{"$f":"I313/L313","v":{"$error":"#DIV/0!"}}]
[null,2051,{"$error":"#DIV/0!"},null,"total",{"$f":"SUM(F284:F313)","v":10615857130.094654},{"$f":"SUM(G284:G313)","v":0},{"$f":"F314/G314","v":{"$error":"#DIV/0!"}}]
[null,2052,{"$error":"#DIV/0!"}]
[null,2053,{"$error":"#DIV/0!"}]
[null,2054,{"$error":"#DIV/0!"}]
[null,2055,{"$error":"#DIV/0!"}]

{"sheet":"VfM >>>","index":20,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Auxiliar VfM","index":21,"n_rows":35,"n_cols":37,"rows_kept":35,"cut":false,"hidden":true,"merged":[]}
["x","Contagem",null,null,null,null,2023,{"$f":"G1+1","v":2024},{"$f":"H1+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,"x"]
[null,"Ano",null,null,null,null,{"$f":"1","v":1},{"$f":"G2+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
["x","WACC real",{"$f":"WACC!C34","v":7.8789594538902996E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,"Considerar (1= Bloco 1; 2= Bloco 2; 3= Todos os blocos)",{"$f":"'VfM - PSC'!C5","v":3}]
[null,"Fator de Desconto - WACC",null,null,null,null,{"$f":"1/(1+$C$4)^(G2)","v":0.92696481784978724},{"$f":"1/(1+$C$4)^(H2)","v":0.85926377353128913},0.79650728731635223,0.7383342325032306,0.68440985734461968,0.63442385874805418,0.58808859666394919,0.54513743888613464,0.50532322674018526,0.46841685283048257,0.43420594266177892,0.40249363254877102,0.37309743678127077,0.34584819752617307,0.32058911142352625,0.29717482727533423,0.27547060963482217,0.25535156348311272,0.23670191553178199,0.21941434801561402,0.20338938114192348,0.18853480064280403,0.17476512713620276,0.16200112424230512,0.15016934262472911,0.13920169733275428,0.12903507601243783,0.11961097573210287,0.11087516633234405,0.10277737836332615]
[]
["x","Cálculos auxiliares",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[]
["x","Resumo dos principais dados da PPP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[]
["x","\"Remuneração/Gasto\" do Poder Púbico",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[]
[null,"Modelo PPP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,"Contraprestação Fixa",{"$f":"SUM(G15:AJ15)","v":6960775597.7741165},null,null,null,{"$f":"IF($C$5=1,Comp_CAGECE_BF!F11,0)+IF($C$5=2,Comp_CAGECE_BF!F12,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!F11:F12),0)","v":0},{"$f":"IF($C$5=1,Comp_CAGECE_BF!G11,0)+IF($C$5=2,Comp_CAGECE_BF!G12,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!G11:G12),0)","v":48352151.071052305},{"$f":"IF($C$5=1,Comp_CAGECE_BF!H11,0)+IF($C$5=2,Comp_CAGECE_BF!H12,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!H11:H12),0)","v":76500279.7613841},{"$f":"IF($C$5=1,Comp_CAGECE_BF!I11,0)+IF($C$5=2,Comp_CAGECE_BF!I12,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!I11:I12),0)","v":100567360.31655444},{"$f":"IF($C$5=1,Comp_CAGECE_BF!J11,0)+IF($C$5=2,Comp_CAGECE_BF!J12,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!J11:J12),0)","v":123289621.71675102},{"$f":"IF($C$5=1,Comp_CAGECE_BF!K11,0)+IF($C$5=2,Comp_CAGECE_BF!K12,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!K11:K12),0)","v":146150312.66889572},{"$f":"IF($C$5=1,Comp_CAGECE_BF!L11,0)+IF($C$5=2,Comp_CAGECE_BF!L12,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!L11:L12),0)","v":169159114.40415636},{"$f":"IF($C$5=1,Comp_CAGECE_BF!M11,0)+IF($C$5=2,Comp_CAGECE_BF!M12,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!M11:M12),0)","v":192246749.59232298},{"$f":"IF($C$5=1,Comp_CAGECE_BF!N11,0)+IF($C$5=2,Comp_CAGECE_BF!N12,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!N11:N12),0)","v":215407680.98806262},{"$f":"IF($C$5=1,Comp_CAGECE_BF!O11,0)+IF($C$5=2,Comp_CAGECE_BF!O12,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!O11:O12),0)","v":238635253.20490167},{"$f":"IF($C$5=1,Comp_CAGECE_BF!P11,0)+IF($C$5=2,Comp_CAGECE_BF!P12,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!P11:P12),0)","v":260022341.81653169},{"$f":"IF($C$5=1,Comp_CAGECE_BF!Q11,0)+IF($C$5=2,Comp_CAGECE_BF!Q12,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!Q11:Q12),0)","v":264433125.04101115},{"$f":"IF($C$5=1,Comp_CAGECE_BF!R11,0)+IF($C$5=2,Comp_CAGECE_BF!R12,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!R11:R12),0)","v":268704430.75555515},{"$f":"IF($C$5=1,Comp_CAGECE_BF!S11,0)+IF($C$5=2,Comp_CAGECE_BF!S12,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!S11:S12),0)","v":272838453.08317804},{"$f":"IF($C$5=1,Comp_CAGECE_BF!T11,0)+IF($C$5=2,Comp_CAGECE_BF!T12,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!T11:T12),0)","v":276798131.55292279},{"$f":"IF($C$5=1,Comp_CAGECE_BF!U11,0)+IF($C$5=2,Comp_CAGECE_BF!U12,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!U11:U12),0)","v":280653708.91751611},{"$f":"IF($C$5=1,Comp_CAGECE_BF!V11,0)+IF($C$5=2,Comp_CAGECE_BF!V12,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!V11:V12),0)","v":284322014.14589244},{"$f":"IF($C$5=1,Comp_CAGECE_BF!W11,0)+IF($C$5=2,Comp_CAGECE_BF!W12,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!W11:W12),0)","v":287899605.28749418},{"$f":"IF($C$5=1,Comp_CAGECE_BF!X11,0)+IF($C$5=2,Comp_CAGECE_BF!X12,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!X11:X12),0)","v":287899605.28749418},{"$f":"IF($C$5=1,Comp_CAGECE_BF!Y11,0)+IF($C$5=2,Comp_CAGECE_BF!Y12,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!Y11:Y12),0)","v":287899605.28749418},{"$f":"IF($C$5=1,Comp_CAGECE_BF!Z11,0)+IF($C$5=2,Comp_CAGECE_BF!Z12,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!Z11:Z12),0)","v":287899605.28749418},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AA11,0)+IF($C$5=2,Comp_CAGECE_BF!AA12,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AA11:AA12),0)","v":287899605.28749418},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AB11,0)+IF($C$5=2,Comp_CAGECE_BF!AB12,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AB11:AB12),0)","v":287899605.28749418},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AC11,0)+IF($C$5=2,Comp_CAGECE_BF!AC12,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AC11:AC12),0)","v":287899605.28749418},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AD11,0)+IF($C$5=2,Comp_CAGECE_BF!AD12,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AD11:AD12),0)","v":287899605.28749418},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AE11,0)+IF($C$5=2,Comp_CAGECE_BF!AE12,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AE11:AE12),0)","v":287899605.28749418},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AF11,0)+IF($C$5=2,Comp_CAGECE_BF!AF12,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AF11:AF12),0)","v":287899605.28749418},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AG11,0)+IF($C$5=2,Comp_CAGECE_BF!AG12,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AG11:AG12),0)","v":287899605.28749418},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AH11,0)+IF($C$5=2,Comp_CAGECE_BF!AH12,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AH11:AH12),0)","v":287899605.28749418},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AI11,0)+IF($C$5=2,Comp_CAGECE_BF!AI12,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AI11:AI12),0)","v":287899605.28749418}]
[null,"Contraprestação Variável",{"$f":"SUM(G16:AJ16)","v":3655081532.320539},null,null,null,{"$f":"IF($C$5=1,Comp_CAGECE_BF!F14,0)+IF($C$5=2,Comp_CAGECE_BF!F15,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!F14:F15),0)","v":38876769.419480681},{"$f":"IF($C$5=1,Comp_CAGECE_BF!G14,0)+IF($C$5=2,Comp_CAGECE_BF!G15,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!G14:G15),0)","v":46158285.816339411},{"$f":"IF($C$5=1,Comp_CAGECE_BF!H14,0)+IF($C$5=2,Comp_CAGECE_BF!H15,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!H14:H15),0)","v":55156556.861145496},{"$f":"IF($C$5=1,Comp_CAGECE_BF!I14,0)+IF($C$5=2,Comp_CAGECE_BF!I15,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!I14:I15),0)","v":64918580.672412083},{"$f":"IF($C$5=1,Comp_CAGECE_BF!J14,0)+IF($C$5=2,Comp_CAGECE_BF!J15,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!J14:J15),0)","v":74285538.393553749},{"$f":"IF($C$5=1,Comp_CAGECE_BF!K14,0)+IF($C$5=2,Comp_CAGECE_BF!K15,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!K14:K15),0)","v":83202102.046229541},{"$f":"IF($C$5=1,Comp_CAGECE_BF!L14,0)+IF($C$5=2,Comp_CAGECE_BF!L15,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!L14:L15),0)","v":92036395.420279711},{"$f":"IF($C$5=1,Comp_CAGECE_BF!M14,0)+IF($C$5=2,Comp_CAGECE_BF!M15,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!M14:M15),0)","v":100921558.78417994},{"$f":"IF($C$5=1,Comp_CAGECE_BF!N14,0)+IF($C$5=2,Comp_CAGECE_BF!N15,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!N14:N15),0)","v":109847115.10828871},{"$f":"IF($C$5=1,Comp_CAGECE_BF!O14,0)+IF($C$5=2,Comp_CAGECE_BF!O15,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!O14:O15),0)","v":118804127.57187375},{"$f":"IF($C$5=1,Comp_CAGECE_BF!P14,0)+IF($C$5=2,Comp_CAGECE_BF!P15,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!P14:P15),0)","v":127783410.53114071},{"$f":"IF($C$5=1,Comp_CAGECE_BF!Q14,0)+IF($C$5=2,Comp_CAGECE_BF!Q15,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!Q14:Q15),0)","v":134805311.96928471},{"$f":"IF($C$5=1,Comp_CAGECE_BF!R14,0)+IF($C$5=2,Comp_CAGECE_BF!R15,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!R14:R15),0)","v":138596209.06951171},{"$f":"IF($C$5=1,Comp_CAGECE_BF!S14,0)+IF($C$5=2,Comp_CAGECE_BF!S15,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!S14:S15),0)","v":140062402.95884788},{"$f":"IF($C$5=1,Comp_CAGECE_BF!T14,0)+IF($C$5=2,Comp_CAGECE_BF!T15,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!T14:T15),0)","v":141479183.10777217},{"$f":"IF($C$5=1,Comp_CAGECE_BF!U14,0)+IF($C$5=2,Comp_CAGECE_BF!U15,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!U14:U15),0)","v":142845285.10261199},{"$f":"IF($C$5=1,Comp_CAGECE_BF!V14,0)+IF($C$5=2,Comp_CAGECE_BF!V15,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!V14:V15),0)","v":144159895.93811727},{"$f":"IF($C$5=1,Comp_CAGECE_BF!W14,0)+IF($C$5=2,Comp_CAGECE_BF!W15,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!W14:W15),0)","v":145422789.42916083},{"$f":"IF($C$5=1,Comp_CAGECE_BF!X14,0)+IF($C$5=2,Comp_CAGECE_BF!X15,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!X14:X15),0)","v":146633592.09151688},{"$f":"IF($C$5=1,Comp_CAGECE_BF!Y14,0)+IF($C$5=2,Comp_CAGECE_BF!Y15,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!Y14:Y15),0)","v":147258707.86640275},{"$f":"IF($C$5=1,Comp_CAGECE_BF!Z14,0)+IF($C$5=2,Comp_CAGECE_BF!Z15,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!Z14:Z15),0)","v":147244823.51646814},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AA14,0)+IF($C$5=2,Comp_CAGECE_BF!AA15,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AA14:AA15),0)","v":147150325.34611985},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AB14,0)+IF($C$5=2,Comp_CAGECE_BF!AB15,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AB14:AB15),0)","v":147000478.58236435},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AC14,0)+IF($C$5=2,Comp_CAGECE_BF!AC15,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AC14:AC15),0)","v":146798482.79627758},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AD14,0)+IF($C$5=2,Comp_CAGECE_BF!AD15,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AD14:AD15),0)","v":146544709.87706298},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AE14,0)+IF($C$5=2,Comp_CAGECE_BF!AE15,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AE14:AE15),0)","v":146237860.22470766},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AF14,0)+IF($C$5=2,Comp_CAGECE_BF!AF15,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AF14:AF15),0)","v":145881282.41087669},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AG14,0)+IF($C$5=2,Comp_CAGECE_BF!AG15,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AG14:AG15),0)","v":145471531.86890027},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AH14,0)+IF($C$5=2,Comp_CAGECE_BF!AH15,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AH14:AH15),0)","v":145007942.40947345},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AI14,0)+IF($C$5=2,Comp_CAGECE_BF!AI15,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AI14:AI15),0)","v":144490277.13013813}]
[null,"Resultado Operacional",{"$f":"C15+C16","v":10615857130.094656},null,null,null,{"$f":"G15+G16","v":38876769.419480681},{"$f":"H15+H16","v":94510436.887391716},131656836.6225296,165485940.98896652,197575160.11030477,229352414.71512526,{"$f":"M15+M16","v":261195509.82443607},293168308.37650293,325254796.09635133,357439380.77677542,387805752.3476724,399238437.01029587,407300639.82506686,412900856.04202592,418277314.66069496,423498994.02012813,428481910.08400971,433322394.71665502,434533197.37901103,435158313.15389693,435144428.80396235,435049930.63361406,434900083.8698585,434698088.08377177,434444315.16455716,434137465.51220185,433780887.69837087,433371137.15639448,432907547.6969676,432389882.41763234]
[]
[null,"Resultado Operacional descontado",null,null,null,null,{"$f":"G$17*G6","v":36037397.483517088},81209394.637950957,104865629.79486322,122183935.23016351,135222387.14593408,145506643.95675376,153606100.82757735,159817020.79094735,164358803.07612926,167430629.82113364,168387562.26778147,160690928.76536769,151962824.71810403,142801016.81914854,134095152.63569088,125853240.39920938,118034172.98833521,110649550.98314436,102854840.18176182,95479977.564236686,88503756.081793681,82022051.941674158,76005368.449061066,70421578.975551605,65240217.215312183,60432672.075038575,55972949.816902041,51835944.569407329,47998696.357428446,44439898.545711108]
[null,{"$f":"$C$4","v":7.8789594538902996E-2},null,{"$f":"SUM(G19:AJ19)","v":3223920344.1156301}]
[]
["x","Investimento",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[]
[null,"Valor do CAPEX",{"$f":"SUM(G24:AJ24)","v":6217380320.6770163},null,null,null,{"$f":"IF($C$5=1,Comp_CAGECE_BF!F66)+IF($C$5=2,Comp_CAGECE_BF!F67,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!F66:F67),0)","v":413978028.99548078},{"$f":"IF($C$5=1,Comp_CAGECE_BF!G66)+IF($C$5=2,Comp_CAGECE_BF!G67,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!G66:G67),0)","v":767263898.35123467},{"$f":"IF($C$5=1,Comp_CAGECE_BF!H66)+IF($C$5=2,Comp_CAGECE_BF!H67,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!H66:H67),0)","v":564063604.96955216},{"$f":"IF($C$5=1,Comp_CAGECE_BF!I66)+IF($C$5=2,Comp_CAGECE_BF!I67,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!I66:I67),0)","v":556344618.28791046},{"$f":"IF($C$5=1,Comp_CAGECE_BF!J66)+IF($C$5=2,Comp_CAGECE_BF!J67,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!J66:J67),0)","v":524495402.60418296},{"$f":"IF($C$5=1,Comp_CAGECE_BF!K66)+IF($C$5=2,Comp_CAGECE_BF!K67,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!K66:K67),0)","v":426480155.30478084},{"$f":"IF($C$5=1,Comp_CAGECE_BF!L66)+IF($C$5=2,Comp_CAGECE_BF!L67,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!L66:L67),0)","v":365117066.55323833},{"$f":"IF($C$5=1,Comp_CAGECE_BF!M66)+IF($C$5=2,Comp_CAGECE_BF!M67,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!M66:M67),0)","v":372740109.42710662},{"$f":"IF($C$5=1,Comp_CAGECE_BF!N66)+IF($C$5=2,Comp_CAGECE_BF!N67,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!N66:N67),0)","v":324099634.61507726},{"$f":"IF($C$5=1,Comp_CAGECE_BF!O66)+IF($C$5=2,Comp_CAGECE_BF!O67,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!O66:O67),0)","v":315848216.53254181},{"$f":"IF($C$5=1,Comp_CAGECE_BF!P66)+IF($C$5=2,Comp_CAGECE_BF!P67,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!P66:P67),0)","v":264301410.34731856},{"$f":"IF($C$5=1,Comp_CAGECE_BF!Q66)+IF($C$5=2,Comp_CAGECE_BF!Q67,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!Q66:Q67),0)","v":102678545.27998592},{"$f":"IF($C$5=1,Comp_CAGECE_BF!R66)+IF($C$5=2,Comp_CAGECE_BF!R67,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!R66:R67),0)","v":104679582.46278703},{"$f":"IF($C$5=1,Comp_CAGECE_BF!S66)+IF($C$5=2,Comp_CAGECE_BF!S67,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!S66:S67),0)","v":102896014.64806059},{"$f":"IF($C$5=1,Comp_CAGECE_BF!T66)+IF($C$5=2,Comp_CAGECE_BF!T67,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!T66:T67),0)","v":102711069.52477492},{"$f":"IF($C$5=1,Comp_CAGECE_BF!U66)+IF($C$5=2,Comp_CAGECE_BF!U67,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!U66:U67),0)","v":102471716.5682486},{"$f":"IF($C$5=1,Comp_CAGECE_BF!V66)+IF($C$5=2,Comp_CAGECE_BF!V67,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!V66:V67),0)","v":101588815.33068235},{"$f":"IF($C$5=1,Comp_CAGECE_BF!W66)+IF($C$5=2,Comp_CAGECE_BF!W67,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!W66:W67),0)","v":100995007.63587067},{"$f":"IF($C$5=1,Comp_CAGECE_BF!X66)+IF($C$5=2,Comp_CAGECE_BF!X67,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!X66:X67),0)","v":62195931.444384359},{"$f":"IF($C$5=1,Comp_CAGECE_BF!Y66)+IF($C$5=2,Comp_CAGECE_BF!Y67,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!Y66:Y67),0)","v":61401234.695788458},{"$f":"IF($C$5=1,Comp_CAGECE_BF!Z66)+IF($C$5=2,Comp_CAGECE_BF!Z67,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!Z66:Z67),0)","v":48336904.75649035},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AA66)+IF($C$5=2,Comp_CAGECE_BF!AA67,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AA66:AA67),0)","v":48038890.87698403},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AB66)+IF($C$5=2,Comp_CAGECE_BF!AB67,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AB66:AB67),0)","v":48315805.095423542},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AC66)+IF($C$5=2,Comp_CAGECE_BF!AC67,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AC66:AC67),0)","v":47867959.738791049},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AD66)+IF($C$5=2,Comp_CAGECE_BF!AD67,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AD66:AD67),0)","v":47980462.785130307},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AE66)+IF($C$5=2,Comp_CAGECE_BF!AE67,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AE66:AE67),0)","v":48319873.52503562},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AF66)+IF($C$5=2,Comp_CAGECE_BF!AF67,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AF66:AF67),0)","v":48034765.845065095},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AG66)+IF($C$5=2,Comp_CAGECE_BF!AG67,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AG66:AG67),0)","v":48308014.237236895},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AH66)+IF($C$5=2,Comp_CAGECE_BF!AH67,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AH66:AH67),0)","v":47860224.73727794},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AI66)+IF($C$5=2,Comp_CAGECE_BF!AI67,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AI66:AI67),0)","v":47967355.500572599}]
[null,"CAPEX descontado",null,null,null,null,{"$f":"G24*G$6","v":383743068.24160975},{"$f":"H24*H$6","v":659282072.59160936},449280771.86818051,410768276.75090718,358969823.67423773,270569185.8079285,214721183.28735167,203194588.62323049,163775073.14900589,147948627.56029403,114761243.0266951,41327460.674565002,39055683.900199503,35586401.198658459,32928050.512307618,30452014.671776284,27984732.891222436,25789233.103808481,14721896.111169171,13472311.878130123,9831213.1447386704,9057002.7145936023,8443917.8201896884,7754663.2928695474,7205194.5552732972,6726208.4095889749,6198169.662057627,5778168.7185962219,5306510.3784490591,4929959.0453705238]
[null,{"$f":"$C$4","v":7.8789594538902996E-2},null,{"$f":"SUM(G25:AJ25)","v":3709562707.2646141}]
[]
[]
["x","Custo do Opex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[]
[null,"Custo do Opex",{"$f":"SUM(G31:AJ31)","v":12300837563.300522},null,null,null,{"$f":"IF($C$5=1,Comp_CAGECE_BF!F93,0)+IF($C$5=2,Comp_CAGECE_BF!F94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!F93:F94),0)","v":216022289.34439915},{"$f":"IF($C$5=1,Comp_CAGECE_BF!G93,0)+IF($C$5=2,Comp_CAGECE_BF!G94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!G93:G94),0)","v":242603426.87038365},{"$f":"IF($C$5=1,Comp_CAGECE_BF!H93,0)+IF($C$5=2,Comp_CAGECE_BF!H94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!H93:H94),0)","v":262694234.40502828},{"$f":"IF($C$5=1,Comp_CAGECE_BF!I93,0)+IF($C$5=2,Comp_CAGECE_BF!I94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!I93:I94),0)","v":296900353.07700628},{"$f":"IF($C$5=1,Comp_CAGECE_BF!J93,0)+IF($C$5=2,Comp_CAGECE_BF!J94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!J93:J94),0)","v":332015755.78867459},{"$f":"IF($C$5=1,Comp_CAGECE_BF!K93,0)+IF($C$5=2,Comp_CAGECE_BF!K94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!K93:K94),0)","v":345164947.94866174},{"$f":"IF($C$5=1,Comp_CAGECE_BF!L93,0)+IF($C$5=2,Comp_CAGECE_BF!L94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!L93:L94),0)","v":358616763.70366979},{"$f":"IF($C$5=1,Comp_CAGECE_BF!M93,0)+IF($C$5=2,Comp_CAGECE_BF!M94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!M93:M94),0)","v":373825444.00849605},{"$f":"IF($C$5=1,Comp_CAGECE_BF!N93,0)+IF($C$5=2,Comp_CAGECE_BF!N94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!N93:N94),0)","v":388861365.07418215},{"$f":"IF($C$5=1,Comp_CAGECE_BF!O93,0)+IF($C$5=2,Comp_CAGECE_BF!O94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!O93:O94),0)","v":410491964.57410836},{"$f":"IF($C$5=1,Comp_CAGECE_BF!P93,0)+IF($C$5=2,Comp_CAGECE_BF!P94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!P93:P94),0)","v":419013376.54222143},{"$f":"IF($C$5=1,Comp_CAGECE_BF!Q93,0)+IF($C$5=2,Comp_CAGECE_BF!Q94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!Q93:Q94),0)","v":429613904.44297314},{"$f":"IF($C$5=1,Comp_CAGECE_BF!R93,0)+IF($C$5=2,Comp_CAGECE_BF!R94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!R93:R94),0)","v":437044351.08031625},{"$f":"IF($C$5=1,Comp_CAGECE_BF!S93,0)+IF($C$5=2,Comp_CAGECE_BF!S94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!S93:S94),0)","v":441474135.66005141},{"$f":"IF($C$5=1,Comp_CAGECE_BF!T93,0)+IF($C$5=2,Comp_CAGECE_BF!T94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!T93:T94),0)","v":445776403.46226978},{"$f":"IF($C$5=1,Comp_CAGECE_BF!U93,0)+IF($C$5=2,Comp_CAGECE_BF!U94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!U93:U94),0)","v":449941203.87419301},{"$f":"IF($C$5=1,Comp_CAGECE_BF!V93,0)+IF($C$5=2,Comp_CAGECE_BF!V94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!V93:V94),0)","v":453962396.82468837},{"$f":"IF($C$5=1,Comp_CAGECE_BF!W93,0)+IF($C$5=2,Comp_CAGECE_BF!W94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!W93:W94),0)","v":457844047.336972},{"$f":"IF($C$5=1,Comp_CAGECE_BF!X93,0)+IF($C$5=2,Comp_CAGECE_BF!X94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!X93:X94),0)","v":461412869.26596528},{"$f":"IF($C$5=1,Comp_CAGECE_BF!Y93,0)+IF($C$5=2,Comp_CAGECE_BF!Y94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!Y93:Y94),0)","v":469752100.62885702},{"$f":"IF($C$5=1,Comp_CAGECE_BF!Z93,0)+IF($C$5=2,Comp_CAGECE_BF!Z94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!Z93:Z94),0)","v":463175370.55635661},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AA93,0)+IF($C$5=2,Comp_CAGECE_BF!AA94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AA93:AA94),0)","v":462871837.74589103},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AB93,0)+IF($C$5=2,Comp_CAGECE_BF!AB94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AB93:AB94),0)","v":462433909.95898139},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AC93,0)+IF($C$5=2,Comp_CAGECE_BF!AC94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AC93:AC94),0)","v":461851765.42040116},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AD93,0)+IF($C$5=2,Comp_CAGECE_BF!AD94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AD93:AD94),0)","v":461131933.69805157},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AE93,0)+IF($C$5=2,Comp_CAGECE_BF!AE94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AE93:AE94),0)","v":460271767.39010727},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AF93,0)+IF($C$5=2,Comp_CAGECE_BF!AF94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AF93:AF94),0)","v":459269027.10048473},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AG93,0)+IF($C$5=2,Comp_CAGECE_BF!AG94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AG93:AG94),0)","v":458125357.10060662},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AH93,0)+IF($C$5=2,Comp_CAGECE_BF!AH94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AH93:AH94),0)","v":456834289.73234463},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AI93,0)+IF($C$5=2,Comp_CAGECE_BF!AI94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AI93:AI94),0)","v":461840970.68418086}]
[null,{"$f":"$C$4","v":7.8789594538902996E-2},null,{"$f":"NPV(C4,G31:AJ31)*(1)","v":4170915675.865551}]
[]
[]
["x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]

{"sheet":"VfM - PSC","index":22,"n_rows":126,"n_cols":37,"rows_kept":126,"cut":false,"hidden":true,"merged":[]}
["x","Contagem",null,null,null,null,2023,{"$f":"G1+1","v":2024},{"$f":"H1+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,"x"]
[null,"Ano",null,null,null,null,{"$f":"1","v":1},{"$f":"G2+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
["x","WACC real",{"$f":"WACC!C1","v":7.8789594538902996E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,"Considerar (1= Bloco 1; 2= Bloco 2; 3= Todos os blocos)",3]
[]
[]
["x","Value for Money - Public Sector Comparator (PSC)",{"$f":"C26","v":6387347506.3014116},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[]
["x","Resumo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[]
[null,"WACC Real",{"$f":"C4","v":7.8789594538902996E-2}]
[]
["x","Visão Operação pela Cagece ","VPL",null,null,null,"Total",1,2]
[null,"PSC Base (OpEx + CapEx)",{"$f":"'Auxiliar VfM'!D26+'Auxiliar VfM'!D32","v":7880478383.1301651},null,null,null,7690508573.7052135,2699018512.2946939,4991490061.4105196]
[null,"Neutralidade",0,null,null,null,0,0,0]
[null,"Riscos retidos",{"$f":"SUM(C46,C65,C84,C103,C122)","v":1271672796.6857147},null,null,null,1241017368.5388103,435540617.32899487,805476751.2098155]
[null,"Riscos transferidos",{"$f":"SUM(C47,C66,C85,C104,C123)","v":1730789467.2868776},null,null,null,1689066398.0428762,592785435.85528386,1096280962.1875925]
[null,"Total",{"$f":"SUM(C15:C18)","v":10882940647.102757},null,null,null,10620592340.2869,3727344565.4789724,6893247774.8079271]
[]
["x","Visão PPP","VPL",null,null,null,"VPL","VPL","VPL"]
[null,"Contraprestação",{"$f":"'Auxiliar VfM'!D20","v":3223920344.1156301},null,null,null,8893946342.5965118,3224004950.6857991,5669941391.9107103]
[null,{"$f":"B17","v":"Riscos retidos"},{"$f":"C17","v":1271672796.6857147},null,null,null,1241017368.5388103,435540617.32899487,805476751.2098155]
[null,"Total",{"$f":"SUM(C22:C23)","v":4495593140.8013449},null,null,null,10134963711.135323,3659545568.0147939,6475418143.1205254]
[]
[null,"Value for Money - PSC",{"$f":"C19-C24","v":6387347506.3014116},null,null,null,485628629.151577,67798997.464178562,417829631.68740177]
[]
["x","Cálculos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[]
["x","1 | Riscos Econômicos e Financeiros",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[]
[null,"Valor Base"]
[null,"Saldo de Capex e Opex",null,{"$f":"SUM(G33:AJ33)","v":18518217883.977543},null,null,{"$f":"IF($C$5=1,Comp_CAGECE_BF!F66+Comp_CAGECE_BF!F93,0)+IF($C$5=2,Comp_CAGECE_BF!F67+Comp_CAGECE_BF!F94,0)+IF($C$5=3,Comp_CAGECE_BF!F68+Comp_CAGECE_BF!F95,0)","v":630000318.33987999},{"$f":"IF($C$5=1,Comp_CAGECE_BF!G66+Comp_CAGECE_BF!G93,0)+IF($C$5=2,Comp_CAGECE_BF!G67+Comp_CAGECE_BF!G94,0)+IF($C$5=3,Comp_CAGECE_BF!G68+Comp_CAGECE_BF!G95,0)","v":1009867325.2216183},{"$f":"IF($C$5=1,Comp_CAGECE_BF!H66+Comp_CAGECE_BF!H93,0)+IF($C$5=2,Comp_CAGECE_BF!H67+Comp_CAGECE_BF!H94,0)+IF($C$5=3,Comp_CAGECE_BF!H68+Comp_CAGECE_BF!H95,0)","v":826757839.37458038},{"$f":"IF($C$5=1,Comp_CAGECE_BF!I66+Comp_CAGECE_BF!I93,0)+IF($C$5=2,Comp_CAGECE_BF!I67+Comp_CAGECE_BF!I94,0)+IF($C$5=3,Comp_CAGECE_BF!I68+Comp_CAGECE_BF!I95,0)","v":853244971.3649168},{"$f":"IF($C$5=1,Comp_CAGECE_BF!J66+Comp_CAGECE_BF!J93,0)+IF($C$5=2,Comp_CAGECE_BF!J67+Comp_CAGECE_BF!J94,0)+IF($C$5=3,Comp_CAGECE_BF!J68+Comp_CAGECE_BF!J95,0)","v":856511158.39285755},{"$f":"IF($C$5=1,Comp_CAGECE_BF!K66+Comp_CAGECE_BF!K93,0)+IF($C$5=2,Comp_CAGECE_BF!K67+Comp_CAGECE_BF!K94,0)+IF($C$5=3,Comp_CAGECE_BF!K68+Comp_CAGECE_BF!K95,0)","v":771645103.25344253},{"$f":"IF($C$5=1,Comp_CAGECE_BF!L66+Comp_CAGECE_BF!L93,0)+IF($C$5=2,Comp_CAGECE_BF!L67+Comp_CAGECE_BF!L94,0)+IF($C$5=3,Comp_CAGECE_BF!L68+Comp_CAGECE_BF!L95,0)","v":723733830.25690818},{"$f":"IF($C$5=1,Comp_CAGECE_BF!M66+Comp_CAGECE_BF!M93,0)+IF($C$5=2,Comp_CAGECE_BF!M67+Comp_CAGECE_BF!M94,0)+IF($C$5=3,Comp_CAGECE_BF!M68+Comp_CAGECE_BF!M95,0)","v":746565553.43560266},{"$f":"IF($C$5=1,Comp_CAGECE_BF!N66+Comp_CAGECE_BF!N93,0)+IF($C$5=2,Comp_CAGECE_BF!N67+Comp_CAGECE_BF!N94,0)+IF($C$5=3,Comp_CAGECE_BF!N68+Comp_CAGECE_BF!N95,0)","v":712960999.68925941},{"$f":"IF($C$5=1,Comp_CAGECE_BF!O66+Comp_CAGECE_BF!O93,0)+IF($C$5=2,Comp_CAGECE_BF!O67+Comp_CAGECE_BF!O94,0)+IF($C$5=3,Comp_CAGECE_BF!O68+Comp_CAGECE_BF!O95,0)","v":726340181.10665011},{"$f":"IF($C$5=1,Comp_CAGECE_BF!P66+Comp_CAGECE_BF!P93,0)+IF($C$5=2,Comp_CAGECE_BF!P67+Comp_CAGECE_BF!P94,0)+IF($C$5=3,Comp_CAGECE_BF!P68+Comp_CAGECE_BF!P95,0)","v":683314786.88953996},{"$f":"IF($C$5=1,Comp_CAGECE_BF!Q66+Comp_CAGECE_BF!Q93,0)+IF($C$5=2,Comp_CAGECE_BF!Q67+Comp_CAGECE_BF!Q94,0)+IF($C$5=3,Comp_CAGECE_BF!Q68+Comp_CAGECE_BF!Q95,0)","v":532292449.72295904},{"$f":"IF($C$5=1,Comp_CAGECE_BF!R66+Comp_CAGECE_BF!R93,0)+IF($C$5=2,Comp_CAGECE_BF!R67+Comp_CAGECE_BF!R94,0)+IF($C$5=3,Comp_CAGECE_BF!R68+Comp_CAGECE_BF!R95,0)","v":541723933.54310322},{"$f":"IF($C$5=1,Comp_CAGECE_BF!S66+Comp_CAGECE_BF!S93,0)+IF($C$5=2,Comp_CAGECE_BF!S67+Comp_CAGECE_BF!S94,0)+IF($C$5=3,Comp_CAGECE_BF!S68+Comp_CAGECE_BF!S95,0)","v":544370150.30811203},{"$f":"IF($C$5=1,Comp_CAGECE_BF!T66+Comp_CAGECE_BF!T93,0)+IF($C$5=2,Comp_CAGECE_BF!T67+Comp_CAGECE_BF!T94,0)+IF($C$5=3,Comp_CAGECE_BF!T68+Comp_CAGECE_BF!T95,0)","v":548487472.98704469},{"$f":"IF($C$5=1,Comp_CAGECE_BF!U66+Comp_CAGECE_BF!U93,0)+IF($C$5=2,Comp_CAGECE_BF!U67+Comp_CAGECE_BF!U94,0)+IF($C$5=3,Comp_CAGECE_BF!U68+Comp_CAGECE_BF!U95,0)","v":552412920.44244158},{"$f":"IF($C$5=1,Comp_CAGECE_BF!V66+Comp_CAGECE_BF!V93,0)+IF($C$5=2,Comp_CAGECE_BF!V67+Comp_CAGECE_BF!V94,0)+IF($C$5=3,Comp_CAGECE_BF!V68+Comp_CAGECE_BF!V95,0)","v":555551212.15537071},{"$f":"IF($C$5=1,Comp_CAGECE_BF!W66+Comp_CAGECE_BF!W93,0)+IF($C$5=2,Comp_CAGECE_BF!W67+Comp_CAGECE_BF!W94,0)+IF($C$5=3,Comp_CAGECE_BF!W68+Comp_CAGECE_BF!W95,0)","v":558839054.97284269},{"$f":"IF($C$5=1,Comp_CAGECE_BF!X66+Comp_CAGECE_BF!X93,0)+IF($C$5=2,Comp_CAGECE_BF!X67+Comp_CAGECE_BF!X94,0)+IF($C$5=3,Comp_CAGECE_BF!X68+Comp_CAGECE_BF!X95,0)","v":523608800.71034962},{"$f":"IF($C$5=1,Comp_CAGECE_BF!Y66+Comp_CAGECE_BF!Y93,0)+IF($C$5=2,Comp_CAGECE_BF!Y67+Comp_CAGECE_BF!Y94,0)+IF($C$5=3,Comp_CAGECE_BF!Y68+Comp_CAGECE_BF!Y95,0)","v":531153335.32464546},{"$f":"IF($C$5=1,Comp_CAGECE_BF!Z66+Comp_CAGECE_BF!Z93,0)+IF($C$5=2,Comp_CAGECE_BF!Z67+Comp_CAGECE_BF!Z94,0)+IF($C$5=3,Comp_CAGECE_BF!Z68+Comp_CAGECE_BF!Z95,0)","v":511512275.31284696},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AA66+Comp_CAGECE_BF!AA93,0)+IF($C$5=2,Comp_CAGECE_BF!AA67+Comp_CAGECE_BF!AA94,0)+IF($C$5=3,Comp_CAGECE_BF!AA68+Comp_CAGECE_BF!AA95,0)","v":510910728.62287509},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AB66+Comp_CAGECE_BF!AB93,0)+IF($C$5=2,Comp_CAGECE_BF!AB67+Comp_CAGECE_BF!AB94,0)+IF($C$5=3,Comp_CAGECE_BF!AB68+Comp_CAGECE_BF!AB95,0)","v":510749715.05440491},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AC66+Comp_CAGECE_BF!AC93,0)+IF($C$5=2,Comp_CAGECE_BF!AC67+Comp_CAGECE_BF!AC94,0)+IF($C$5=3,Comp_CAGECE_BF!AC68+Comp_CAGECE_BF!AC95,0)","v":509719725.1591922},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AD66+Comp_CAGECE_BF!AD93,0)+IF($C$5=2,Comp_CAGECE_BF!AD67+Comp_CAGECE_BF!AD94,0)+IF($C$5=3,Comp_CAGECE_BF!AD68+Comp_CAGECE_BF!AD95,0)","v":509112396.48318189},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AE66+Comp_CAGECE_BF!AE93,0)+IF($C$5=2,Comp_CAGECE_BF!AE67+Comp_CAGECE_BF!AE94,0)+IF($C$5=3,Comp_CAGECE_BF!AE68+Comp_CAGECE_BF!AE95,0)","v":508591640.91514289},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AF66+Comp_CAGECE_BF!AF93,0)+IF($C$5=2,Comp_CAGECE_BF!AF67+Comp_CAGECE_BF!AF94,0)+IF($C$5=3,Comp_CAGECE_BF!AF68+Comp_CAGECE_BF!AF95,0)","v":507303792.94554985},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AG66+Comp_CAGECE_BF!AG93,0)+IF($C$5=2,Comp_CAGECE_BF!AG67+Comp_CAGECE_BF!AG94,0)+IF($C$5=3,Comp_CAGECE_BF!AG68+Comp_CAGECE_BF!AG95,0)","v":506433371.33784354},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AH66+Comp_CAGECE_BF!AH93,0)+IF($C$5=2,Comp_CAGECE_BF!AH67+Comp_CAGECE_BF!AH94,0)+IF($C$5=3,Comp_CAGECE_BF!AH68+Comp_CAGECE_BF!AH95,0)","v":504694514.46962255},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AI66+Comp_CAGECE_BF!AI93,0)+IF($C$5=2,Comp_CAGECE_BF!AI67+Comp_CAGECE_BF!AI94,0)+IF($C$5=3,Comp_CAGECE_BF!AI68+Comp_CAGECE_BF!AI95,0)","v":509808326.18475348}]
[]
["x",{"$f":"B30","v":"1 | Riscos Econômicos e Financeiros"},"Impacto","Probabilidade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,"Abaixo",-0.3,0.05,null,null,{"$f":"$C36*$D36*G33","v":-9450004.775098199},{"$f":"$C36*$D36*H33","v":-15148009.878324274},-12401367.590618705,-12798674.570473751,-12847667.375892863,-11574676.548801638,-10856007.453853622,-11198483.30153404,-10694414.995338891,-10895102.716599751,-10249721.803343099,-7984386.7458443856,-8125859.0031465478,-8165552.2546216799,-8227312.09480567,-8286193.8066366231,-8333268.1823305599,-8382585.8245926397,-7854132.0106552439,-7967300.0298696812,-7672684.1296927044,-7663660.9293431258,-7661245.7258160738,-7645795.8773878831,-7636685.9472477278,-7628874.613727143,-7609556.8941832474,-7596500.5700676525,-7570417.7170443377,-7647124.8927713018]
[null,"Base",0,0.7,null,null,{"$f":"$C37*$D37*G33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pouco acima",0.3,0.15,null,null,{"$f":"$C38*$D38*G33","v":28350014.325294599},45444029.634972818,37204102.771856114,38396023.711421251,38543002.127678588,34724029.646404915,32568022.361560866,33595449.904602118,32083244.986016672,32685308.149799254,30749165.410029296,23953160.237533156,24377577.009439643,24496656.763865039,24681936.284417011,24858581.419909872,24999804.54699168,25147757.47377792,23562396.031965733,23901900.089609046,23018052.38907811,22990982.78802938,22983737.177448221,22937387.632163648,22910057.841743186,22886623.841181431,22828670.682549741,22789501.710202958,22711253.151133016,22941374.678313907]
[null,"Moderado",0.6,0.06,null,null,{"$f":"$C39*$D39*G33","v":22680011.460235678},36355223.707978256,29763282.217484891,30716818.969137002,30834401.702142868,27779223.717123929,26054417.889248691,26876359.923681695,25666595.988813337,26148246.519839402,24599332.328023437,19162528.190026525,19502061.607551713,19597325.411092032,19745549.027533606,19886865.135927897,19999843.637593344,20118205.979022335,18849916.825572584,19121520.071687236,18414441.91126249,18392786.230423503,18386989.741958577,18349910.105730917,18328046.273394547,18309299.072945144,18262936.546039794,18231601.368162367,18169002.520906411,18353099.742651124]
[null,"Extremo",0.9,0.04,null,null,{"$f":"$C40*$D40*G33","v":22680011.460235681},36355223.707978263,29763282.217484899,30716818.969137009,30834401.702142876,27779223.717123933,26054417.889248699,26876359.923681699,25666595.988813341,26148246.519839406,24599332.328023441,19162528.190026529,19502061.60755172,19597325.411092035,19745549.027533609,19886865.135927901,19999843.637593348,20118205.979022339,18849916.825572588,19121520.07168724,18414441.911262494,18392786.230423506,18386989.741958581,18349910.105730921,18328046.273394551,18309299.072945148,18262936.546039797,18231601.368162371,18169002.520906415,18353099.742651127]
[null,"Total",null,{"$f":"SUM(D36:D40)","v":1},null,null,{"$f":"SUM(G36:G40)","v":64260032.470667765},{"$f":"SUM(H36:H40)","v":103006467.17260507},84329299.616207197,87030987.079221517,87364138.156071469,78707800.531851143,73820850.686204642,76149686.450431466,72722021.968304455,74086698.472878307,69698108.262733072,54293829.871741824,55255841.221396536,55525755.331427425,55945722.244678557,56346117.885129049,56666223.639847815,57001583.607229955,53408097.672455661,54177640.203113839,52174252.081910387,52112894.319533259,52096470.935549304,51991411.966237605,51929464.441284552,51876347.373344578,51744986.880446084,51656203.876460046,51478840.475901499,52000449.270844854]
[]
[null,"Retido",0,"ok",null,null,{"$f":"$C43*SUM(G36:G40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$C43*SUM(AJ36:AJ40)","v":0}]
[null,"Transferido",{"$f":"1-C43","v":1},null,null,null,{"$f":"$C44*SUM(G36:G40)","v":64260032.470667765},103006467.17260507,84329299.616207197,87030987.079221517,87364138.156071469,78707800.531851143,73820850.686204642,76149686.450431466,72722021.968304455,74086698.472878307,69698108.262733072,54293829.871741824,55255841.221396536,55525755.331427425,55945722.244678557,56346117.885129049,56666223.639847815,57001583.607229955,53408097.672455661,54177640.203113839,52174252.081910387,52112894.319533259,52096470.935549304,51991411.966237605,51929464.441284552,51876347.373344578,51744986.880446084,51656203.876460046,51478840.475901499,52000449.270844854]
[]
[null,"VPL Retido",{"$f":"NPV($C$12,G43:AJ43)","v":0}]
[null,"VPL Transferido",{"$f":"NPV($C$12,G44:AJ44)","v":803808795.07927644}]
[]
["x","2 | Riscos Técnicos e de Gestão",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[]
[null,"Valor Base"]
[null,{"$f":"B33","v":"Saldo de Capex e Opex"},null,{"$f":"SUM(G52:AJ52)","v":18518217883.977543},null,null,{"$f":"G33","v":630000318.33987999},{"$f":"H33","v":1009867325.2216183},826757839.37458038,853244971.3649168,856511158.39285755,771645103.25344253,723733830.25690818,746565553.43560266,712960999.68925941,726340181.10665011,683314786.88953996,532292449.72295904,541723933.54310322,544370150.30811203,548487472.98704469,552412920.44244158,555551212.15537071,558839054.97284269,523608800.71034962,531153335.32464546,511512275.31284696,510910728.62287509,510749715.05440491,509719725.1591922,509112396.48318189,508591640.91514289,507303792.94554985,506433371.33784354,504694514.46962255,509808326.18475348]
[]
["x",{"$f":"B49","v":"2 | Riscos Técnicos e de Gestão"},"Impacto","Probabilidade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,"Abaixo",-0.3,0.1,null,null,{"$f":"$C55*$D55*G52","v":-18900009.550196398},-30296019.756648548,-24802735.181237411,-25597349.140947502,-25695334.751785725,-23149353.097603276,-21712014.907707244,-22396966.60306808,-21388829.990677781,-21790205.433199503,-20499443.606686197,-15968773.491688771,-16251718.006293096,-16331104.50924336,-16454624.18961134,-16572387.613273246,-16666536.36466112,-16765171.649185279,-15708264.021310488,-15934600.059739362,-15345368.259385409,-15327321.858686252,-15322491.451632148,-15291591.754775766,-15273371.894495456,-15257749.227454286,-15219113.788366495,-15193001.140135305,-15140835.434088675,-15294249.785542604]
[null,"Base",0,0.7,null,null,{"$f":"$C56*$D56*G52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pouco acima",0.3,0.1,null,null,{"$f":"$C57*$D57*G52","v":18900009.550196398},30296019.756648548,24802735.181237411,25597349.140947502,25695334.751785725,23149353.097603276,21712014.907707244,22396966.60306808,21388829.990677781,21790205.433199503,20499443.606686197,15968773.491688771,16251718.006293096,16331104.50924336,16454624.18961134,16572387.613273246,16666536.36466112,16765171.649185279,15708264.021310488,15934600.059739362,15345368.259385409,15327321.858686252,15322491.451632148,15291591.754775766,15273371.894495456,15257749.227454286,15219113.788366495,15193001.140135305,15140835.434088675,15294249.785542604]
[null,"Moderado",0.6,0.08,null,null,{"$f":"$C58*$D58*G52","v":30240015.280314241},48473631.61063768,39684376.28997986,40955758.625516005,41112535.602857165,37038964.956165239,34739223.852331594,35835146.564908929,34222127.985084452,34864328.693119206,32799109.770697918,25550037.586702034,26002748.810068954,26129767.214789379,26327398.703378145,26515820.181237195,26666458.183457796,26824274.638696451,25133222.434096783,25495360.095582984,24552589.215016656,24523714.973898005,24515986.322611436,24466546.807641227,24437395.031192731,24412398.76392686,24350582.061386392,24308801.824216489,24225336.694541883,24470799.656868167]
[null,"Extremo",0.9,0.02,null,null,{"$f":"$C59*$D59*G52","v":11340005.730117841},18177611.853989132,14881641.108742449,15358409.484568505,15417200.851071438,13889611.858561967,13027208.944624349,13438179.961840849,12833297.99440667,13074123.259919703,12299666.164011721,9581264.0950132646,9751030.80377586,9798662.7055460177,9872774.5137668047,9943432.5679639503,9999921.8187966738,10059102.989511169,9424958.4127862938,9560760.0358436201,9207220.9556312468,9196393.1152117532,9193494.8709792905,9174955.0528654605,9164023.1366972756,9154649.5364725739,9131468.2730198987,9115800.6840811856,9084501.2604532074,9176549.8713255636]
[null,"Total",null,{"$f":"SUM(D55:D59)","v":0.99999999999999989},null,null,{"$f":"SUM(G55:G59)","v":41580021.010432079},{"$f":"SUM(H55:H59)","v":66651243.464626811},54566017.398722306,56314168.110084511,56529736.453928605,50928576.814727202,47766432.796955943,49273326.526749775,47055425.979491122,47938451.953038909,45098775.934709638,35131301.681715295,35753779.613844812,35928429.920335397,36200173.217144951,36459252.749201149,36666380.002254471,36883377.628207624,34558180.846883073,35056120.131426603,33759810.170647904,33720108.089109756,33709481.19359073,33641501.860506684,33601418.167890005,33567048.300399438,33482050.33440629,33424602.508297674,33309837.954995088,33647349.528193727]
[]
[null,"Retido",0.6,"ok",null,null,{"$f":"$C62*SUM(G55:G59)","v":24948012.606259245},39990746.078776084,32739610.439233381,33788500.866050705,33917841.87235716,30557146.08883632,28659859.678173564,29563995.916049864,28233255.587694671,28763071.171823345,27059265.560825784,21078781.009029176,21452267.768306885,21557057.952201236,21720103.93028697,21875551.649520688,21999828.001352683,22130026.576924574,20734908.508129843,21033672.078855962,20255886.102388743,20232064.853465851,20225688.716154438,20184901.11630401,20160850.900734004,20140228.980239663,20089230.200643774,20054761.504978605,19985902.772997051,{"$f":"$C62*SUM(AJ55:AJ59)","v":20188409.716916237}]
[null,"Transferido",{"$f":"1-C62","v":0.4},null,null,null,{"$f":"$C63*SUM(G55:G59)","v":16632008.404172832},26660497.385850728,21826406.959488925,22525667.244033806,22611894.581571445,20371430.725890882,19106573.118782379,19709330.610699911,18822170.391796451,19175380.781215563,18039510.373883855,14052520.672686119,14301511.845537925,14371371.968134159,14480069.286857981,14583701.099680461,14666552.000901788,14753351.05128305,13823272.338753231,14022448.052570641,13503924.068259163,13488043.235643903,13483792.477436293,13456600.744202673,13440567.267156003,13426819.320159776,13392820.133762516,13369841.00331907,13323935.181998037,13458939.811277492]
[]
[null,"VPL Retido",{"$f":"NPV($C$12,G62:AJ62)","v":312066943.97195452}]
[null,"VPL Transferido",{"$f":"NPV($C$12,G63:AJ63)","v":208044629.31463632},null,null,null,{"$f":"IF($C$5=1,Comp_CAGECE_BF!F93,0)+IF($C$5=2,Comp_CAGECE_BF!F94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!F93:F94),0)","v":216022289.34439915},{"$f":"IF($C$5=1,Comp_CAGECE_BF!G93,0)+IF($C$5=2,Comp_CAGECE_BF!G94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!G93:G94),0)","v":242603426.87038365},{"$f":"IF($C$5=1,Comp_CAGECE_BF!H93,0)+IF($C$5=2,Comp_CAGECE_BF!H94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!H93:H94),0)","v":262694234.40502828},{"$f":"IF($C$5=1,Comp_CAGECE_BF!I93,0)+IF($C$5=2,Comp_CAGECE_BF!I94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!I93:I94),0)","v":296900353.07700628},{"$f":"IF($C$5=1,Comp_CAGECE_BF!J93,0)+IF($C$5=2,Comp_CAGECE_BF!J94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!J93:J94),0)","v":332015755.78867459},{"$f":"IF($C$5=1,Comp_CAGECE_BF!K93,0)+IF($C$5=2,Comp_CAGECE_BF!K94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!K93:K94),0)","v":345164947.94866174},{"$f":"IF($C$5=1,Comp_CAGECE_BF!L93,0)+IF($C$5=2,Comp_CAGECE_BF!L94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!L93:L94),0)","v":358616763.70366979},{"$f":"IF($C$5=1,Comp_CAGECE_BF!M93,0)+IF($C$5=2,Comp_CAGECE_BF!M94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!M93:M94),0)","v":373825444.00849605},{"$f":"IF($C$5=1,Comp_CAGECE_BF!N93,0)+IF($C$5=2,Comp_CAGECE_BF!N94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!N93:N94),0)","v":388861365.07418215},{"$f":"IF($C$5=1,Comp_CAGECE_BF!O93,0)+IF($C$5=2,Comp_CAGECE_BF!O94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!O93:O94),0)","v":410491964.57410836},{"$f":"IF($C$5=1,Comp_CAGECE_BF!P93,0)+IF($C$5=2,Comp_CAGECE_BF!P94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!P93:P94),0)","v":419013376.54222143},{"$f":"IF($C$5=1,Comp_CAGECE_BF!Q93,0)+IF($C$5=2,Comp_CAGECE_BF!Q94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!Q93:Q94),0)","v":429613904.44297314},{"$f":"IF($C$5=1,Comp_CAGECE_BF!R93,0)+IF($C$5=2,Comp_CAGECE_BF!R94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!R93:R94),0)","v":437044351.08031625},{"$f":"IF($C$5=1,Comp_CAGECE_BF!S93,0)+IF($C$5=2,Comp_CAGECE_BF!S94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!S93:S94),0)","v":441474135.66005141},{"$f":"IF($C$5=1,Comp_CAGECE_BF!T93,0)+IF($C$5=2,Comp_CAGECE_BF!T94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!T93:T94),0)","v":445776403.46226978},{"$f":"IF($C$5=1,Comp_CAGECE_BF!U93,0)+IF($C$5=2,Comp_CAGECE_BF!U94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!U93:U94),0)","v":449941203.87419301},{"$f":"IF($C$5=1,Comp_CAGECE_BF!V93,0)+IF($C$5=2,Comp_CAGECE_BF!V94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!V93:V94),0)","v":453962396.82468837},{"$f":"IF($C$5=1,Comp_CAGECE_BF!W93,0)+IF($C$5=2,Comp_CAGECE_BF!W94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!W93:W94),0)","v":457844047.336972},{"$f":"IF($C$5=1,Comp_CAGECE_BF!X93,0)+IF($C$5=2,Comp_CAGECE_BF!X94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!X93:X94),0)","v":461412869.26596528},{"$f":"IF($C$5=1,Comp_CAGECE_BF!Y93,0)+IF($C$5=2,Comp_CAGECE_BF!Y94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!Y93:Y94),0)","v":469752100.62885702},{"$f":"IF($C$5=1,Comp_CAGECE_BF!Z93,0)+IF($C$5=2,Comp_CAGECE_BF!Z94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!Z93:Z94),0)","v":463175370.55635661},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AA93,0)+IF($C$5=2,Comp_CAGECE_BF!AA94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AA93:AA94),0)","v":462871837.74589103},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AB93,0)+IF($C$5=2,Comp_CAGECE_BF!AB94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AB93:AB94),0)","v":462433909.95898139},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AC93,0)+IF($C$5=2,Comp_CAGECE_BF!AC94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AC93:AC94),0)","v":461851765.42040116},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AD93,0)+IF($C$5=2,Comp_CAGECE_BF!AD94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AD93:AD94),0)","v":461131933.69805157},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AE93,0)+IF($C$5=2,Comp_CAGECE_BF!AE94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AE93:AE94),0)","v":460271767.39010727},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AF93,0)+IF($C$5=2,Comp_CAGECE_BF!AF94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AF93:AF94),0)","v":459269027.10048473},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AG93,0)+IF($C$5=2,Comp_CAGECE_BF!AG94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AG93:AG94),0)","v":458125357.10060662},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AH93,0)+IF($C$5=2,Comp_CAGECE_BF!AH94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AH93:AH94),0)","v":456834289.73234463},{"$f":"IF($C$5=1,Comp_CAGECE_BF!AI93,0)+IF($C$5=2,Comp_CAGECE_BF!AI94,0)+IF($C$5=3,SUM(Comp_CAGECE_BF!AI93:AI94),0)","v":461840970.68418086}]
[]
["x","3 | Riscos Jurídicos e Institucionais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[]
[null,"Valor Base"]
[null,{"$f":"B52","v":"Saldo de Capex e Opex"},null,{"$f":"SUM(G71:AJ71)","v":18518217883.977543},null,null,{"$f":"G33","v":630000318.33987999},1009867325.2216183,826757839.37458038,853244971.3649168,856511158.39285755,771645103.25344253,723733830.25690818,746565553.43560266,712960999.68925941,726340181.10665011,683314786.88953996,532292449.72295904,541723933.54310322,544370150.30811203,548487472.98704469,552412920.44244158,555551212.15537071,558839054.97284269,523608800.71034962,531153335.32464546,511512275.31284696,510910728.62287509,510749715.05440491,509719725.1591922,509112396.48318189,508591640.91514289,507303792.94554985,506433371.33784354,504694514.46962255,509808326.18475348]
[]
["x",{"$f":"B68","v":"3 | Riscos Jurídicos e Institucionais"},"Impacto","Probabilidade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,"Abaixo",-0.3,0.02,null,null,{"$f":"$C74*$D74*G71","v":-3780001.9100392801},-6059203.95132971,-4960547.0362474825,-5119469.8281895006,-5139066.9503571456,-4629870.6195206549,-4342402.9815414492,-4479393.3206136161,-4277765.9981355565,-4358041.0866399007,-4099888.7213372397,-3193754.6983377542,-3250343.6012586192,-3266220.9018486724,-3290924.8379222681,-3314477.5226546493,-3333307.2729322244,-3353034.3298370563,-3141652.8042620979,-3186920.011947873,-3069073.651877082,-3065464.3717372506,-3064498.2903264295,-3058318.3509551533,-3054674.3788990914,-3051549.8454908575,-3043822.7576732989,-3038600.2280270611,-3028167.0868177353,-3058849.9571085209]
[null,"Base",0,0.75,null,null,{"$f":"$C75*$D75*G71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pouco acima",0.3,0.1,null,null,{"$f":"$C76*$D76*G71","v":18900009.550196398},30296019.756648548,24802735.181237411,25597349.140947502,25695334.751785725,23149353.097603276,21712014.907707244,22396966.60306808,21388829.990677781,21790205.433199503,20499443.606686197,15968773.491688771,16251718.006293096,16331104.50924336,16454624.18961134,16572387.613273246,16666536.36466112,16765171.649185279,15708264.021310488,15934600.059739362,15345368.259385409,15327321.858686252,15322491.451632148,15291591.754775766,15273371.894495456,15257749.227454286,15219113.788366495,15193001.140135305,15140835.434088675,15294249.785542604]
[null,"Moderado",0.6,0.08,null,null,{"$f":"$C77*$D77*G71","v":30240015.280314241},48473631.61063768,39684376.28997986,40955758.625516005,41112535.602857165,37038964.956165239,34739223.852331594,35835146.564908929,34222127.985084452,34864328.693119206,32799109.770697918,25550037.586702034,26002748.810068954,26129767.214789379,26327398.703378145,26515820.181237195,26666458.183457796,26824274.638696451,25133222.434096783,25495360.095582984,24552589.215016656,24523714.973898005,24515986.322611436,24466546.807641227,24437395.031192731,24412398.76392686,24350582.061386392,24308801.824216489,24225336.694541883,24470799.656868167]
[null,"Extremo",0.9,0.05,null,null,{"$f":"$C78*$D78*G71","v":28350014.325294603},45444029.634972826,37204102.771856122,38396023.711421259,38543002.127678595,34724029.646404915,32568022.361560874,33595449.904602125,32083244.986016676,32685308.149799258,30749165.410029303,23953160.23753316,24377577.009439647,24496656.763865042,24681936.284417015,24858581.419909876,24999804.546991684,25147757.473777924,23562396.031965736,23901900.089609049,23018052.389078114,22990982.78802938,22983737.177448224,22937387.632163651,22910057.841743186,22886623.841181435,22828670.682549745,22789501.710202962,22711253.151133016,22941374.678313911]
[null,"Total",null,{"$f":"SUM(D74:D78)","v":1},null,null,{"$f":"SUM(G74:G78)","v":73710037.245765954},{"$f":"SUM(H74:H78)","v":118154477.05092935},96730667.206825912,99829661.649695277,100211805.53196433,90282477.080652773,84676858.140058264,87348169.751965523,83416436.963643357,84981801.18947807,79947830.066076174,62278216.61758621,63381700.22454308,63691307.58604911,64173034.33948423,64632311.691765666,64999491.822178371,65384169.431822598,61262229.683110908,62144940.232983522,59846936.21160309,59776555.248876385,59757716.661365375,59637207.843625493,59566150.388532281,59505221.987071723,59354543.774629332,59252704.446527697,59049258.192945838,59647574.163616166]
[]
[null,"Retido",0.77,"ok",null,null,{"$f":"$C81*SUM(G74:G78)","v":56756728.679239787},90978947.329215601,74482613.749255955,76868839.470265359,77163090.25961253,69517507.352102637,65201180.767844863,67258090.709013447,64230656.462005384,65435986.915898114,61559829.150878653,47954226.795541383,48803909.172898173,49042306.841257818,49413236.44140286,49766880.002659567,50049608.703077346,50345810.462503403,47171916.855995402,47851603.979397312,46082140.882934384,46027947.54163482,46013441.829251342,45920650.039591633,45865935.799169861,45819020.930045225,45702998.706464589,45624582.423826329,45467928.808568299,{"$f":"$C81*SUM(AJ74:AJ78)","v":45928632.105984449}]
[null,"Transferido",{"$f":"1-C81","v":0.22999999999999998},null,null,null,{"$f":"$C82*SUM(G74:G78)","v":16953308.566526167},27175529.721713748,22248053.457569957,22960822.179429911,23048715.272351794,20764969.728550136,19475677.372213401,20090079.042952068,19185780.501637969,19545814.273579955,18388000.915197518,14323989.822044827,14577791.051644906,14649000.744791294,14759797.898081372,14865431.689106101,14949883.119101025,15038358.969319196,14090312.827115508,14293336.253586208,13764795.32866871,13748607.707241567,13744274.832114035,13716557.804033862,13700214.589362424,13686201.057026494,13651545.068164745,13628122.02270137,13581329.384377541,13718942.057631716]
[]
[null,"VPL Retido",{"$f":"NPV($C$12,G81:AJ81)","v":709952297.53619647}]
[null,"VPL Transferido",{"$f":"NPV($C$12,G82:AJ82)","v":212063673.29003266}]
[]
["x","4 | Riscos de Construção",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[]
[null,"Valor Base"]
[null,{"$f":"B71","v":"Saldo de Capex e Opex"},null,{"$f":"SUM(G90:AJ90)","v":18518217883.977543},null,null,{"$f":"G71","v":630000318.33987999},{"$f":"H71","v":1009867325.2216183},826757839.37458038,853244971.3649168,856511158.39285755,771645103.25344253,723733830.25690818,746565553.43560266,712960999.68925941,726340181.10665011,683314786.88953996,532292449.72295904,541723933.54310322,544370150.30811203,548487472.98704469,552412920.44244158,555551212.15537071,558839054.97284269,523608800.71034962,531153335.32464546,511512275.31284696,510910728.62287509,510749715.05440491,509719725.1591922,509112396.48318189,508591640.91514289,507303792.94554985,506433371.33784354,504694514.46962255,509808326.18475348]
[]
["x",{"$f":"B87","v":"4 | Riscos de Construção"},"Impacto","Probabilidade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,"Abaixo",-0.3,0.02,null,null,{"$f":"$C93*$D93*G90","v":-3780001.9100392801},-6059203.95132971,-4960547.0362474825,-5119469.8281895006,-5139066.9503571456,-4629870.6195206549,-4342402.9815414492,-4479393.3206136161,-4277765.9981355565,-4358041.0866399007,-4099888.7213372397,-3193754.6983377542,-3250343.6012586192,-3266220.9018486724,-3290924.8379222681,-3314477.5226546493,-3333307.2729322244,-3353034.3298370563,-3141652.8042620979,-3186920.011947873,-3069073.651877082,-3065464.3717372506,-3064498.2903264295,-3058318.3509551533,-3054674.3788990914,-3051549.8454908575,-3043822.7576732989,-3038600.2280270611,-3028167.0868177353,-3058849.9571085209]
[null,"Base",0,0.78,null,null,{"$f":"$C94*$D94*G90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pouco acima",0.3,0.1,null,null,{"$f":"$C95*$D95*G90","v":18900009.550196398},30296019.756648548,24802735.181237411,25597349.140947502,25695334.751785725,23149353.097603276,21712014.907707244,22396966.60306808,21388829.990677781,21790205.433199503,20499443.606686197,15968773.491688771,16251718.006293096,16331104.50924336,16454624.18961134,16572387.613273246,16666536.36466112,16765171.649185279,15708264.021310488,15934600.059739362,15345368.259385409,15327321.858686252,15322491.451632148,15291591.754775766,15273371.894495456,15257749.227454286,15219113.788366495,15193001.140135305,15140835.434088675,15294249.785542604]
[null,"Moderado",0.6,0.06,null,null,{"$f":"$C96*$D96*G90","v":22680011.460235678},36355223.707978256,29763282.217484891,30716818.969137002,30834401.702142868,27779223.717123929,26054417.889248691,26876359.923681695,25666595.988813337,26148246.519839402,24599332.328023437,19162528.190026525,19502061.607551713,19597325.411092032,19745549.027533606,19886865.135927897,19999843.637593344,20118205.979022335,18849916.825572584,19121520.071687236,18414441.91126249,18392786.230423503,18386989.741958577,18349910.105730917,18328046.273394547,18309299.072945144,18262936.546039794,18231601.368162367,18169002.520906411,18353099.742651124]
[null,"Extremo",0.9,0.04,null,null,{"$f":"$C97*$D97*G90","v":22680011.460235681},36355223.707978263,29763282.217484899,30716818.969137009,30834401.702142876,27779223.717123933,26054417.889248699,26876359.923681699,25666595.988813341,26148246.519839406,24599332.328023441,19162528.190026529,19502061.60755172,19597325.411092035,19745549.027533609,19886865.135927901,19999843.637593348,20118205.979022339,18849916.825572588,19121520.07168724,18414441.911262494,18392786.230423506,18386989.741958581,18349910.105730921,18328046.273394551,18309299.072945148,18262936.546039797,18231601.368162371,18169002.520906415,18353099.742651127]
[null,"Total",null,{"$f":"SUM(D93:D97)","v":1},null,null,{"$f":"SUM(G93:G97)","v":60480030.560628474},{"$f":"SUM(H93:H97)","v":96947263.221275359},79368752.57995972,81911517.25103201,82225071.20571433,74077929.912330478,69478447.704663187,71670293.129817858,68444255.970168903,69728657.386238411,65598219.541395836,51100075.173404068,52005497.620137915,52259534.429578751,52654797.406756282,53031640.362474397,53332916.366915584,53648549.277392894,50266444.868193559,50990720.191165969,49105178.430033311,49047429.947796009,49031972.645222872,48933093.615282454,48874790.062385462,48824797.52785372,48701164.122772783,48617603.648432985,48450673.389083765,48941599.313736334]
[]
[null,"Retido",0.33,"ok",null,null,{"$f":"$C100*SUM(G93:G97)","v":19958410.085007396},31992596.863020871,26191688.351386707,27030800.692840565,27134273.49788573,24445716.871069059,22927887.742538854,23651196.732839894,22586604.470155738,23010456.937458675,21647412.448660627,16863024.807223342,17161814.214645512,17245646.361760989,17376083.144229572,17500441.319616552,17599862.401082143,17704021.261539657,16587926.806503875,16826937.663084771,16204708.881910993,16185651.882772684,16180550.972923549,16147920.893043211,16128680.720587203,16112183.184191728,16071384.16051502,16043809.203982886,15988722.218397643,{"$f":"$C100*SUM(AJ93:AJ97)","v":16150727.77353299}]
[null,"Transferido",{"$f":"1-C100","v":0.66999999999999993},null,null,null,{"$f":"$C101*SUM(G93:G97)","v":40521620.475621074},64954666.358254485,53177064.228573009,54880716.558191441,55090797.707828596,49632213.041261412,46550559.962124333,48019096.396977961,45857651.500013158,46718200.448779732,43950807.092735209,34237050.366180725,34843683.405492403,35013888.067817762,35278714.262526706,35531199.042857841,35733053.96583344,35944528.015853234,33678518.061689682,34163782.528081194,32900469.548122317,32861778.065023322,32851421.672299322,32785172.722239241,32746109.341798257,32712614.34366199,32629779.962257762,32573794.444450095,32461951.170686118,32790871.54020334]
[]
[null,"VPL Retido",{"$f":"NPV($C$12,G100:AJ100)","v":249653555.17756361}]
[null,"VPL Transferido",{"$f":"NPV($C$12,G101:AJ101)","v":506872369.60293216}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]

{"sheet":"Nova Matriz de Riscos","index":23,"n_rows":125,"n_cols":7,"rows_kept":125,"cut":false,"hidden":true,"merged":[]}
[null,"33. EQUILÍBRIO ECONÔMICO-FINANCEIRO E ALOCAÇÃO DE RISCOS"]
[]
["X","Riscos Jurídicos e Institucionais "]
[]
[null,"Concedente",{"$f":"COUNTIF($F$15:$F$34,B5)","v":14},{"$f":"C5/C8","v":0.7}]
[null,"Compartilhado",{"$f":"COUNTIF($F$15:$F$34,B6)","v":3},{"$f":"C6/C8","v":0.15}]
[null,"Concessionária",3,{"$f":"C7/C8","v":0.15}]
[null,"Total",{"$f":"SUM(C5:C7)","v":20},{"$f":"C8=C12","v":true}]
[]
[null,"Enseja reequilíbrio",{"$f":"COUNTIF($G$15:$G$34,\"Sim\")","v":16},{"$f":"C10/C12","v":0.8}]
[null,"Não enseja reequilíbrio",{"$f":"COUNTIF($G$15:$G$34,\"Não\")","v":4},{"$f":"C11/C12","v":0.2}]
[null,"Total",{"$f":"SUM(C10:C11)","v":20}]
[]
[null,"Número","Cláusula","Risco","Impacto geral","Alocação","Enseja Reequilíbrio?"]
[null,1,"33.4.ii ","Retomada dos serviços pelo Titular, ou por quem exerça a titularidade em razão da regionalização, durante o prazo de vigência do Contrato, inclusive em virtude da extinção dos Contratos de Programa","-","Concedente","Sim"]
[null,2,"33.4.iii","Descumprimento pelo Poder Concedente, de suas obrigações contratuais ou regulamentares, incluindo a inobservância dos prazos que lhe sejam aplicáveis","Capex e Receitas","Concedente","Sim"]
[null,3,"33.4.v","Modificação unilateral do Contrato pelo Poder Concedente","-","Concedente","Sim"]
[null,4,"11.11","Modificação na forma de execução das obras ou do cronograma de investimentos da Concessionária devido à alteração dos Planos Municipais e/ou Microrregionais de Água e Esgoto, observado o disposto no art. 25, § 8º, do Decreto federal nº 7.217, de 21 de junho de 2010","Capex, Opex e Receitas","Concedente","Sim"]
[null,5,"33.4.vi","Edição de normas aplicáveis à Concessão ou outras determinações da Agência Reguladora que repercutam na alteração dos Indicadores de Desempenho e nas condições para a prestação dos Serviços","-","Concedente","Sim"]
[null,6,"33.4.vii","Fato do príncipe ou ato da Administração que resulte em variações dos custos e/ou receitas da Concessionária, inclusive normas, determinações e condicionantes de autoridade ou órgão ambiental que não decorram de descumprimento da Concessionária das normas ambientais vigentes","Capex, Opex e Receitas","Concedente","Sim"]
[null,7,"33.4.viii","Criação, alteração ou extinção de tributos ou encargos legais ou o advento de novas disposições, excetuados os tributos sobre a renda, que impactem os custos e/ou receitas da Concessionária","-","Concedente","Sim"]
[null,8,"33.4.xxii","Criação de incentivos ou desonerações fiscais, por órgãos ou entes integrantes de qualquer esfera federativa","Capex e Opex","Compartilhado","Sim"]
[null,9,"33.4.ix","Alteração legislativa de caráter específico que produza impacto direto sobre as receitas da Concessionária, tais como as que concedam isenção, redução, desconto ou qualquer outro privilégio tributário ou tarifário, bem como alterações na legislação consumerista que acarretem impactos nos custos de atendimento","Opex e Receitas","Concedente","Sim"]
[null,10,"33.4.xiii","Determinações judiciais e administrativas para satisfação de obrigações originalmente imputáveis ao Poder Concedente","Capex e Opex","Concedente","Sim"]
[null,11,"33.4.xviii","Atrasos ou suspensões da execução do Contrato em razão de decisões judiciais ou administrativas, inclusive dos órgãos de controle, por fatores não imputáveis à Concessionária","Capex, Opex e Receitas","Concedente","Sim"]
[null,12,43,"Falência ou extinção da Concessionária","-","Concessionária","Não"]
[null,13,"33.2.xiv","Eventos de caso fortuito e de força maior que sejam objeto de cobertura dos seguros previstos no Contrato, até o limite dos valores assegurados","Capex, Opex e Receitas","Concessionária","Sim"]
[null,14,"33.4.x","Eventos de caso fortuito ou força maior que não sejam cobertos pelos seguros, ou na parte que exceder o limite dos valores das apólices dos seguros exigidos no Contrato","Capex, Opex e Receitas","Concedente","Sim"]
[null,15,40,"Decretação de caducidade da Concessão Administrativa","-","Concessionária","Não"]
[null,16,39,"Encampação por motivo de interesse público ou conveniência administrativa","-","Concedente","Sim"]
[null,17,"41.3","Rescisão judicial do contrato por culpa do Poder Concedente ","-","Concedente","Sim"]
[null,18,"42.2.","Anulação da licitação a que a Concessionária não tenha contribuído","-","Concedente","Sim"]
[null,19,"41.2","Rescisão consensual, inclusive a motivada por caso fortuito ou em razão de força maior","-","Compartilhado","Não"]
[null,20,"24.11","Descontinuidade da contratação do Verificador Independente","-","Compartilhado","Não"]
[]
["X","Riscos Técnicos e de Gestão"]
[]
[null,"Concedente",{"$f":"COUNTIF($F$50:$F$68,B38)","v":11},{"$f":"C38/C41","v":0.57894736842105265}]
[null,"Compartilhado",{"$f":"COUNTIF($F$50:$F$68,B39)","v":1},{"$f":"C39/C41","v":5.2631578947368418E-2},{"$f":"D39/2+D38","v":0.60526315789473684}]
[null,"Concessionária",{"$f":"COUNTIF($F$50:$F$68,B40)","v":7},{"$f":"C40/C41","v":0.36842105263157893}]
[null,"Total",{"$f":"SUM(C38:C40)","v":19},{"$f":"C41=C45","v":true}]
[]
[null,"Enseja reequilíbrio",{"$f":"COUNTIF($G$50:$G$68,\"Sim\")","v":11},{"$f":"C43/C45","v":0.57894736842105265}]
[null,"Não enseja reequilíbrio",{"$f":"COUNTIF($G$50:$G$68,\"Não\")","v":8},{"$f":"C44/C45","v":0.42105263157894735}]
[null,"Total",{"$f":"SUM(C43:C44)","v":19}]
[]
[]
[]
[null,"Número","Cláusula","Risco","Impacto geral","Alocação","Enseja Reequilíbrio?"]
[null,1,"33.4.xi ","Demora na obtenção de licenças ambientais ou autorizações de órgãos públicos por morosidade do órgão público responsável","Capex e Receitas","Concedente","Sim"]
[null,2,"14.6.1","Não provisão de informações técnicas necessárias ao licenciamento, ou a existência de defeitos e vícios construtivos que impeçam a obtenção das licenças e autorizações necessárias à operação","Capex e Receitas","Concedente","Sim"]
[null,3,"33.4.xi","Demora na obtenção de licenças ambientais ou autorizações por atrasos ou deficiências nos estudos, relatórios e planos apresentados pela Concessionária","Capex e Receitas","Concessionária","Não"]
[null,4,"21.5","Atrasos na emissão dos Decretos de Utilidade Pública das áreas cuja desapropriação é necessária à prestação dos serviços e à execução das obras","Capex e Receitas","Concedente","Sim"]
[null,5,"33.2.xxii","Atrasos na condução dos procedimentos de desapropriação das áreas necessárias à prestação dos serviços e à execução das obras","Capex e Receitas","Concessionária","Não"]
[null,6,"33.4.xii","Eventos decorrentes de atos ou fatos ocorridos antes da data de transferência do sistema, inclusive passivos e danos ambientais de eventos preexistentes","Capex, Opex e Receitas","Concedente","Sim"]
[null,7,"33.4.xiv","Riscos arqueológicos, incluindo a eventual descoberta de sítios históricos e arqueológicos que afetem a execução do Contrato","Capex e Receitas","Concedente","Sim"]
[null,8,"33.4.xv","Indisponibilidade de energia elétrica, decorrente de fatos comissivos ou omissivos não imputáveis à Concessionária e que afetem a execução do Contrato","Opex","Concedente","Sim"]
[null,9,"33.4.xix","Atendimento de solicitação do Poder Concedente ou da Agência Reguladora de emprego de tecnologia ou técnica nos SERVIÇOS ou nos bens utilizados para a prestação dos SERVIÇOS, não prevista no Contrato ou no Plano de Investimentos da Concessionária","Capex e Opex","Concedente","Sim"]
[null,10,"33.4.xxiv","Variação superior a 5 (cinco) pontos percentuais entre o percentual efetivamente existente de imóveis do Padrão Básico e o percentual informado para fins de elaboração da proposta comercial","Capex, Opex e Receitas","Concedente","Sim"]
[null,11,"33.2.vi","Custos excedentes relacionados à prestação dos serviços, bem como prejuízos decorrentes da gestão ineficiente dos serviços ou da oneração dos insumos e matérias primas ","Opex","Concessionária","Não"]
[null,12,"33.2.viii","Obsolescência tecnológica dos Bens Vinculados","Capex e Opex","Concessionária","Não"]
[null,13,"33.2.ix","Perecimento, destruição, roubo, furto, perda ou quaisquer outros tipos de danos causados aos Bens Vinculados","Opex","Concessionária","Não"]
[null,14,"33.2.xx","Ocorrência de dissídio, acordo ou convenção coletiva de trabalho, bem como greve dos empregados da Concessionária","Opex","Concessionária","Não"]
[null,15,"33.2.xii","Interrupções e/ou falhas no fornecimento de materiais e serviços por fornecedores e prestadores subcontratados pela Concessionária ou falhas operacionais da Concessionária","Opex","Concessionária","Não"]
[null,16,"33.4.xvi","Interferências causadas por movimentos sociais não associados a uma prestação deficiente dos serviços","Opex","Concedente","Sim"]
[null,17,"33.4.xvii","Interferências causadas por manifestações sociais, incluindo greves de agentes públicos","Opex","Concedente","Sim"]
[null,18,"33.4.i.","Aumento da Área de Abrangência do Prestador de Serviços, conforme indicada no Anexo IV","Capex, Receita e Opex","Concedente","Sim"]
[null,19,"12.2 e 33.2.xxv","Impedimento, por razões de ordem pública, à prestação dos serviços nos Núcleos Urbanos Informais Consolidados e nas áreas remotas ","-","Compartilhado","Não"]
[]
[]
[]
[]
[]
["X","Riscos de Construção"]
[]
[null,"Concedente",{"$f":"COUNTIF($F$91:$F$99,B76)","v":3},{"$f":"C76/C79","v":0.33333333333333331}]
[null,"Compartilhado",{"$f":"COUNTIF($F$91:$F$99,B77)","v":0},{"$f":"C77/C79","v":0}]
[null,"Concessionária",{"$f":"COUNTIF($F$91:$F$99,B78)","v":6},{"$f":"C78/C79","v":0.66666666666666663}]
[null,"Total",{"$f":"SUM(C76:C78)","v":9},{"$f":"C79=C83","v":true}]
[]
[null,"Enseja reequilíbrio",{"$f":"COUNTIF($G$91:$G$99,\"Sim\")","v":3},{"$f":"C81/C83","v":0.33333333333333331}]
[null,"Não enseja reequilíbrio",{"$f":"COUNTIF($G$91:$G$99,\"Não\")","v":6},{"$f":"C82/C83","v":0.66666666666666663}]
[null,"Total",{"$f":"SUM(C81:C82)","v":9}]
[]
[]
[]
[]
[]
[]
[null,"Número","Cláusula","Risco","Impacto geral","Alocação","Enseja Reequilíbrio?"]
[null,1,"33.4.xxi","Não conclusão dos investimentos do Poder Concedente, conforme cronograma estipulado no Anexo X","Capex","Concedente","Sim"]
[null,2,"33.4.xxi e 14.4","Existência de vícios construtivos e de projeto, inclusive os ocultos, nas obras dos investimentos do Poder Concedente, que venham a ser identificados dentro de 6 (seis) meses após a emissão de termo de transferência para a Concessionária","Capex","Concedente","Sim"]
[null,3,"33.4.xxiii","Variação superior a 10% (dez por cento) entre o nível efetivamente existente de cobertura do sistema de coleta de esgoto e o nível informado para fins de elaboração da proposta comercial, constatada até o 12º mês de operação pela Concessionária","Capex e Opex","Concedente","Sim"]
[null,4,"33.2.xix","Existência de vícios ocultos no Sistema que encareçam ou dificultem a operação pela Concessionária","Capex e Opex","Concessionária","Não"]
[null,5,"33.2.xii","Existência de vícios construtivos e de projeto nas obras realizadas pela Concessionária","Capex","Concessionária","Não"]
[null,6,"33.2.iv","Riscos geológicos e geotécnicos relacionados à execução das obras","Capex","Concessionária","Não"]
[null,7,"33.2.v","Riscos climáticos relacionados à execução das obras","Capex","Concessionária","Não"]
[null,8,"33.2.xii","Falhas nos projetos básicos e executivos, na execução das obras e na infraestrutura aplicada nos serviços","Capex","Concessionária","Não"]
[null,9,"33.2.xiii","Atrasos e custos adicionais na execução das obras","Capex","Concessionária","Não"]
[]
[]
["X","Riscos Econômicos e Financeiros"]
[]
[null,"Concedente",{"$f":"COUNTIF($F$114:$F$121,B104)","v":0},{"$f":"C104/C107","v":0}]
[null,"Compartilhado",{"$f":"COUNTIF($F$114:$F$121,B105)","v":0},{"$f":"C105/C107","v":0}]
[null,"Concessionária",{"$f":"COUNTIF($F$114:$F$121,B106)","v":8},{"$f":"C106/C107","v":1}]
[null,"Total",{"$f":"SUM(C104:C106)","v":8},{"$f":"C107=C111","v":true}]
[]
[null,"Enseja reequilíbrio",{"$f":"COUNTIF($G$114:$G$121,\"Sim\")","v":0},{"$f":"C109/C111","v":0}]
[null,"Não enseja reequilíbrio",{"$f":"COUNTIF($G$114:$G$121,\"Não\")","v":8},{"$f":"C110/C111","v":1}]
[null,"Total",{"$f":"SUM(C109:C110)","v":8}]
[]
[null,"Número","Cláusula","Risco","Impacto geral","Alocação","Enseja Reequilíbrio?"]
[null,1,"33.4.xx","Variação entre o nível efetivamente existente de atendimento do sistema de coleta de esgotamento sanitário e o nível informado na Licitação.","Receitas","Concessionária","Não"]
[null,2,"33.2.i","Variação da demanda dos serviços em decorrência do adensamento populacional, da existência de ligações irregulares, da não ligação à rede, da alteração do perfil habitacional ou do padrão de consumo ou da composição de usuários, dentre outros","Receitas","Concessionária","Não"]
[null,3,"33.2.ii","Variação dos custos de operação e manutenção do sistema","Opex","Concessionária","Não"]
[null,4,"33.2.iii","Variação do custo de mão de obra da Concessionária","Opex","Concessionária","Não"]
[null,5,"33.2.x","Indisponibilidade de financiamento e/ou aumento do custo de capital, inclusive os resultantes de aumentos das taxas de juros ou de inflação","Custo financeiro e Capex","Concessionária","Não"]
[null,6,"33.2.xi","Variação das taxas de câmbio","Custo financeiro, Capex e Opex","Concessionária","Não"]
[null,7,"33.2.xxiii","Variações de custos e de despesas relacionados à aquisição e à instalação de equipamentos necessários aos serviços, inclusive aduaneiros","Opex","Concessionária","Não"]
[null,8,"33.2.xxiv","Variação dos investimentos e reinvestimentos, custos ou despesas necessárias para o atendimento dos Indicadores de Desempenho e das obrigações contratuais","Capex e Opex","Concessionária","Não"]
[]
[]
[]
["x"]

{"sheet":"Outros >>>","index":24,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Comp_CAGECE_BF","index":25,"n_rows":114,"n_cols":41,"rows_kept":114,"cut":false,"hidden":true,"merged":[]}
[null,"Comparação - CAGECE vs PPP ",null,null,null,2023,{"$f":"F1+1","v":2024},{"$f":"G1+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058]
[null,null,null,null,null,{"$f":"1","v":1},{"$f":"F2+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[]
["x","Período da PPP (Flags)"]
[]
[null,"Cons1",null,null,null,{"$f":"Cons1!F8","v":1},{"$f":"Cons1!G8","v":1},{"$f":"Cons1!H8","v":1},{"$f":"Cons1!I8","v":1},{"$f":"Cons1!J8","v":1},{"$f":"Cons1!K8","v":1},{"$f":"Cons1!L8","v":1},{"$f":"Cons1!M8","v":1},{"$f":"Cons1!N8","v":1},{"$f":"Cons1!O8","v":1},{"$f":"Cons1!P8","v":1},{"$f":"Cons1!Q8","v":1},{"$f":"Cons1!R8","v":1},{"$f":"Cons1!S8","v":1},{"$f":"Cons1!T8","v":1},{"$f":"Cons1!U8","v":1},{"$f":"Cons1!V8","v":1},{"$f":"Cons1!W8","v":1},{"$f":"Cons1!X8","v":1},{"$f":"Cons1!Y8","v":1},{"$f":"Cons1!Z8","v":1},{"$f":"Cons1!AA8","v":1},{"$f":"Cons1!AB8","v":1},{"$f":"Cons1!AC8","v":1},{"$f":"Cons1!AD8","v":1},{"$f":"Cons1!AE8","v":1},{"$f":"Cons1!AF8","v":1},{"$f":"Cons1!AG8","v":1},{"$f":"Cons1!AH8","v":1},{"$f":"Cons1!AI8","v":1},{"$f":"Cons1!AJ8","v":0},{"$f":"Cons1!AK8","v":0},{"$f":"Cons1!AL8","v":0},{"$f":"Cons1!AM8","v":0},{"$f":"Cons1!AN8","v":0},{"$f":"Cons1!AO8","v":0}]
[null,"Cons2",null,null,null,{"$f":"Cons2!F8","v":1},{"$f":"Cons2!G8","v":1},{"$f":"Cons2!H8","v":1},{"$f":"Cons2!I8","v":1},{"$f":"Cons2!J8","v":1},{"$f":"Cons2!K8","v":1},{"$f":"Cons2!L8","v":1},{"$f":"Cons2!M8","v":1},{"$f":"Cons2!N8","v":1},{"$f":"Cons2!O8","v":1},{"$f":"Cons2!P8","v":1},{"$f":"Cons2!Q8","v":1},{"$f":"Cons2!R8","v":1},{"$f":"Cons2!S8","v":1},{"$f":"Cons2!T8","v":1},{"$f":"Cons2!U8","v":1},{"$f":"Cons2!V8","v":1},{"$f":"Cons2!W8","v":1},{"$f":"Cons2!X8","v":1},{"$f":"Cons2!Y8","v":1},{"$f":"Cons2!Z8","v":1},{"$f":"Cons2!AA8","v":1},{"$f":"Cons2!AB8","v":1},{"$f":"Cons2!AC8","v":1},{"$f":"Cons2!AD8","v":1},{"$f":"Cons2!AE8","v":1},{"$f":"Cons2!AF8","v":1},{"$f":"Cons2!AG8","v":1},{"$f":"Cons2!AH8","v":1},{"$f":"Cons2!AI8","v":1},{"$f":"Cons2!AJ8","v":0},{"$f":"Cons2!AK8","v":0},{"$f":"Cons2!AL8","v":0},{"$f":"Cons2!AM8","v":0},{"$f":"Cons2!AN8","v":0},{"$f":"Cons2!AO8","v":0}]
[]
["x","Contraprestações"]
[]
[null,"Contraprestação Fixa - Cons1",null,null,null,{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Comp_CAGECE_BF!F$1,PC!$C$494:$C$528,0))*F6,0)","v":0},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Comp_CAGECE_BF!G$1,PC!$C$494:$C$528,0))*G6,0)","v":48352151.071052305},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Comp_CAGECE_BF!H$1,PC!$C$494:$C$528,0))*H6,0)","v":76500279.7613841},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Comp_CAGECE_BF!I$1,PC!$C$494:$C$528,0))*I6,0)","v":100567360.31655444},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Comp_CAGECE_BF!J$1,PC!$C$494:$C$528,0))*J6,0)","v":123289621.71675102},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Comp_CAGECE_BF!K$1,PC!$C$494:$C$528,0))*K6,0)","v":146150312.66889572},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Comp_CAGECE_BF!L$1,PC!$C$494:$C$528,0))*L6,0)","v":169159114.40415636},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Comp_CAGECE_BF!M$1,PC!$C$494:$C$528,0))*M6,0)","v":192246749.59232298},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Comp_CAGECE_BF!N$1,PC!$C$494:$C$528,0))*N6,0)","v":215407680.98806262},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Comp_CAGECE_BF!O$1,PC!$C$494:$C$528,0))*O6,0)","v":238635253.20490167},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Comp_CAGECE_BF!P$1,PC!$C$494:$C$528,0))*P6,0)","v":260022341.81653169},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Comp_CAGECE_BF!Q$1,PC!$C$494:$C$528,0))*Q6,0)","v":264433125.04101115},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Comp_CAGECE_BF!R$1,PC!$C$494:$C$528,0))*R6,0)","v":268704430.75555515},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Comp_CAGECE_BF!S$1,PC!$C$494:$C$528,0))*S6,0)","v":272838453.08317804},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Comp_CAGECE_BF!T$1,PC!$C$494:$C$528,0))*T6,0)","v":276798131.55292279},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Comp_CAGECE_BF!U$1,PC!$C$494:$C$528,0))*U6,0)","v":280653708.91751611},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Comp_CAGECE_BF!V$1,PC!$C$494:$C$528,0))*V6,0)","v":284322014.14589244},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Comp_CAGECE_BF!W$1,PC!$C$494:$C$528,0))*W6,0)","v":287899605.28749418},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Comp_CAGECE_BF!X$1,PC!$C$494:$C$528,0))*X6,0)","v":287899605.28749418},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Comp_CAGECE_BF!Y$1,PC!$C$494:$C$528,0))*Y6,0)","v":287899605.28749418},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Comp_CAGECE_BF!Z$1,PC!$C$494:$C$528,0))*Z6,0)","v":287899605.28749418},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Comp_CAGECE_BF!AA$1,PC!$C$494:$C$528,0))*AA6,0)","v":287899605.28749418},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Comp_CAGECE_BF!AB$1,PC!$C$494:$C$528,0))*AB6,0)","v":287899605.28749418},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Comp_CAGECE_BF!AC$1,PC!$C$494:$C$528,0))*AC6,0)","v":287899605.28749418},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Comp_CAGECE_BF!AD$1,PC!$C$494:$C$528,0))*AD6,0)","v":287899605.28749418},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Comp_CAGECE_BF!AE$1,PC!$C$494:$C$528,0))*AE6,0)","v":287899605.28749418},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Comp_CAGECE_BF!AF$1,PC!$C$494:$C$528,0))*AF6,0)","v":287899605.28749418},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Comp_CAGECE_BF!AG$1,PC!$C$494:$C$528,0))*AG6,0)","v":287899605.28749418},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Comp_CAGECE_BF!AH$1,PC!$C$494:$C$528,0))*AH6,0)","v":287899605.28749418},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Comp_CAGECE_BF!AI$1,PC!$C$494:$C$528,0))*AI6,0)","v":287899605.28749418},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Comp_CAGECE_BF!AJ$1,PC!$C$494:$C$528,0))*AJ6,0)","v":0},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Comp_CAGECE_BF!AK$1,PC!$C$494:$C$528,0))*AK6,0)","v":0},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Comp_CAGECE_BF!AL$1,PC!$C$494:$C$528,0))*AL6,0)","v":0},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Comp_CAGECE_BF!AM$1,PC!$C$494:$C$528,0))*AM6,0)","v":0},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Comp_CAGECE_BF!AN$1,PC!$C$494:$C$528,0))*AN6,0)","v":0},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Comp_CAGECE_BF!AO$1,PC!$C$494:$C$528,0))*AO6,0)","v":0}]
[null,"Contraprestação Fixa - Cons2",null,null,null,{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Comp_CAGECE_BF!F$1,PC!$C$494:$C$528,0))*F7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Comp_CAGECE_BF!G$1,PC!$C$494:$C$528,0))*G7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Comp_CAGECE_BF!H$1,PC!$C$494:$C$528,0))*H7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Comp_CAGECE_BF!I$1,PC!$C$494:$C$528,0))*I7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Comp_CAGECE_BF!J$1,PC!$C$494:$C$528,0))*J7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Comp_CAGECE_BF!K$1,PC!$C$494:$C$528,0))*K7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Comp_CAGECE_BF!L$1,PC!$C$494:$C$528,0))*L7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Comp_CAGECE_BF!M$1,PC!$C$494:$C$528,0))*M7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Comp_CAGECE_BF!N$1,PC!$C$494:$C$528,0))*N7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Comp_CAGECE_BF!O$1,PC!$C$494:$C$528,0))*O7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Comp_CAGECE_BF!P$1,PC!$C$494:$C$528,0))*P7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Comp_CAGECE_BF!Q$1,PC!$C$494:$C$528,0))*Q7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Comp_CAGECE_BF!R$1,PC!$C$494:$C$528,0))*R7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Comp_CAGECE_BF!S$1,PC!$C$494:$C$528,0))*S7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Comp_CAGECE_BF!T$1,PC!$C$494:$C$528,0))*T7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Comp_CAGECE_BF!U$1,PC!$C$494:$C$528,0))*U7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Comp_CAGECE_BF!V$1,PC!$C$494:$C$528,0))*V7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Comp_CAGECE_BF!W$1,PC!$C$494:$C$528,0))*W7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Comp_CAGECE_BF!X$1,PC!$C$494:$C$528,0))*X7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Comp_CAGECE_BF!Y$1,PC!$C$494:$C$528,0))*Y7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Comp_CAGECE_BF!Z$1,PC!$C$494:$C$528,0))*Z7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Comp_CAGECE_BF!AA$1,PC!$C$494:$C$528,0))*AA7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Comp_CAGECE_BF!AB$1,PC!$C$494:$C$528,0))*AB7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Comp_CAGECE_BF!AC$1,PC!$C$494:$C$528,0))*AC7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Comp_CAGECE_BF!AD$1,PC!$C$494:$C$528,0))*AD7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Comp_CAGECE_BF!AE$1,PC!$C$494:$C$528,0))*AE7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Comp_CAGECE_BF!AF$1,PC!$C$494:$C$528,0))*AF7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Comp_CAGECE_BF!AG$1,PC!$C$494:$C$528,0))*AG7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Comp_CAGECE_BF!AH$1,PC!$C$494:$C$528,0))*AH7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Comp_CAGECE_BF!AI$1,PC!$C$494:$C$528,0))*AI7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Comp_CAGECE_BF!AJ$1,PC!$C$494:$C$528,0))*AJ7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Comp_CAGECE_BF!AK$1,PC!$C$494:$C$528,0))*AK7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Comp_CAGECE_BF!AL$1,PC!$C$494:$C$528,0))*AL7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Comp_CAGECE_BF!AM$1,PC!$C$494:$C$528,0))*AM7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Comp_CAGECE_BF!AN$1,PC!$C$494:$C$528,0))*AN7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Comp_CAGECE_BF!AO$1,PC!$C$494:$C$528,0))*AO7,0)","v":0}]
[]
[null,"Contraprestação Variável - Cons1",null,null,null,{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Comp_CAGECE_BF!F$1,PC!$C$532:$C$566,0))*F6,0)","v":38876769.419480681},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Comp_CAGECE_BF!G$1,PC!$C$532:$C$566,0))*G6,0)","v":46158285.816339411},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Comp_CAGECE_BF!H$1,PC!$C$532:$C$566,0))*H6,0)","v":55156556.861145496},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Comp_CAGECE_BF!I$1,PC!$C$532:$C$566,0))*I6,0)","v":64918580.672412083},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Comp_CAGECE_BF!J$1,PC!$C$532:$C$566,0))*J6,0)","v":74285538.393553749},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Comp_CAGECE_BF!K$1,PC!$C$532:$C$566,0))*K6,0)","v":83202102.046229541},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Comp_CAGECE_BF!L$1,PC!$C$532:$C$566,0))*L6,0)","v":92036395.420279711},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Comp_CAGECE_BF!M$1,PC!$C$532:$C$566,0))*M6,0)","v":100921558.78417994},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Comp_CAGECE_BF!N$1,PC!$C$532:$C$566,0))*N6,0)","v":109847115.10828871},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Comp_CAGECE_BF!O$1,PC!$C$532:$C$566,0))*O6,0)","v":118804127.57187375},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Comp_CAGECE_BF!P$1,PC!$C$532:$C$566,0))*P6,0)","v":127783410.53114071},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Comp_CAGECE_BF!Q$1,PC!$C$532:$C$566,0))*Q6,0)","v":134805311.96928471},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Comp_CAGECE_BF!R$1,PC!$C$532:$C$566,0))*R6,0)","v":138596209.06951171},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Comp_CAGECE_BF!S$1,PC!$C$532:$C$566,0))*S6,0)","v":140062402.95884788},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Comp_CAGECE_BF!T$1,PC!$C$532:$C$566,0))*T6,0)","v":141479183.10777217},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Comp_CAGECE_BF!U$1,PC!$C$532:$C$566,0))*U6,0)","v":142845285.10261199},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Comp_CAGECE_BF!V$1,PC!$C$532:$C$566,0))*V6,0)","v":144159895.93811727},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Comp_CAGECE_BF!W$1,PC!$C$532:$C$566,0))*W6,0)","v":145422789.42916083},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Comp_CAGECE_BF!X$1,PC!$C$532:$C$566,0))*X6,0)","v":146633592.09151688},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Comp_CAGECE_BF!Y$1,PC!$C$532:$C$566,0))*Y6,0)","v":147258707.86640275},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Comp_CAGECE_BF!Z$1,PC!$C$532:$C$566,0))*Z6,0)","v":147244823.51646814},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Comp_CAGECE_BF!AA$1,PC!$C$532:$C$566,0))*AA6,0)","v":147150325.34611985},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Comp_CAGECE_BF!AB$1,PC!$C$532:$C$566,0))*AB6,0)","v":147000478.58236435},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Comp_CAGECE_BF!AC$1,PC!$C$532:$C$566,0))*AC6,0)","v":146798482.79627758},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Comp_CAGECE_BF!AD$1,PC!$C$532:$C$566,0))*AD6,0)","v":146544709.87706298},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Comp_CAGECE_BF!AE$1,PC!$C$532:$C$566,0))*AE6,0)","v":146237860.22470766},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Comp_CAGECE_BF!AF$1,PC!$C$532:$C$566,0))*AF6,0)","v":145881282.41087669},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Comp_CAGECE_BF!AG$1,PC!$C$532:$C$566,0))*AG6,0)","v":145471531.86890027},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Comp_CAGECE_BF!AH$1,PC!$C$532:$C$566,0))*AH6,0)","v":145007942.40947345},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Comp_CAGECE_BF!AI$1,PC!$C$532:$C$566,0))*AI6,0)","v":144490277.13013813},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Comp_CAGECE_BF!AJ$1,PC!$C$532:$C$566,0))*AJ6,0)","v":0},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Comp_CAGECE_BF!AK$1,PC!$C$532:$C$566,0))*AK6,0)","v":0},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Comp_CAGECE_BF!AL$1,PC!$C$532:$C$566,0))*AL6,0)","v":0},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Comp_CAGECE_BF!AM$1,PC!$C$532:$C$566,0))*AM6,0)","v":0},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Comp_CAGECE_BF!AN$1,PC!$C$532:$C$566,0))*AN6,0)","v":0},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Comp_CAGECE_BF!AO$1,PC!$C$532:$C$566,0))*AO6,0)","v":0}]
[null,"Contraprestação Variável- Cons2",null,null,null,{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Comp_CAGECE_BF!F$1,PC!$C$532:$C$566,0))*F7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Comp_CAGECE_BF!G$1,PC!$C$532:$C$566,0))*G7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Comp_CAGECE_BF!H$1,PC!$C$532:$C$566,0))*H7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Comp_CAGECE_BF!I$1,PC!$C$532:$C$566,0))*I7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Comp_CAGECE_BF!J$1,PC!$C$532:$C$566,0))*J7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Comp_CAGECE_BF!K$1,PC!$C$532:$C$566,0))*K7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Comp_CAGECE_BF!L$1,PC!$C$532:$C$566,0))*L7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Comp_CAGECE_BF!M$1,PC!$C$532:$C$566,0))*M7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Comp_CAGECE_BF!N$1,PC!$C$532:$C$566,0))*N7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Comp_CAGECE_BF!O$1,PC!$C$532:$C$566,0))*O7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Comp_CAGECE_BF!P$1,PC!$C$532:$C$566,0))*P7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Comp_CAGECE_BF!Q$1,PC!$C$532:$C$566,0))*Q7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Comp_CAGECE_BF!R$1,PC!$C$532:$C$566,0))*R7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Comp_CAGECE_BF!S$1,PC!$C$532:$C$566,0))*S7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Comp_CAGECE_BF!T$1,PC!$C$532:$C$566,0))*T7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Comp_CAGECE_BF!U$1,PC!$C$532:$C$566,0))*U7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Comp_CAGECE_BF!V$1,PC!$C$532:$C$566,0))*V7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Comp_CAGECE_BF!W$1,PC!$C$532:$C$566,0))*W7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Comp_CAGECE_BF!X$1,PC!$C$532:$C$566,0))*X7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Comp_CAGECE_BF!Y$1,PC!$C$532:$C$566,0))*Y7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Comp_CAGECE_BF!Z$1,PC!$C$532:$C$566,0))*Z7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Comp_CAGECE_BF!AA$1,PC!$C$532:$C$566,0))*AA7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Comp_CAGECE_BF!AB$1,PC!$C$532:$C$566,0))*AB7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Comp_CAGECE_BF!AC$1,PC!$C$532:$C$566,0))*AC7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Comp_CAGECE_BF!AD$1,PC!$C$532:$C$566,0))*AD7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Comp_CAGECE_BF!AE$1,PC!$C$532:$C$566,0))*AE7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Comp_CAGECE_BF!AF$1,PC!$C$532:$C$566,0))*AF7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Comp_CAGECE_BF!AG$1,PC!$C$532:$C$566,0))*AG7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Comp_CAGECE_BF!AH$1,PC!$C$532:$C$566,0))*AH7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Comp_CAGECE_BF!AI$1,PC!$C$532:$C$566,0))*AI7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Comp_CAGECE_BF!AJ$1,PC!$C$532:$C$566,0))*AJ7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Comp_CAGECE_BF!AK$1,PC!$C$532:$C$566,0))*AK7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Comp_CAGECE_BF!AL$1,PC!$C$532:$C$566,0))*AL7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Comp_CAGECE_BF!AM$1,PC!$C$532:$C$566,0))*AM7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Comp_CAGECE_BF!AN$1,PC!$C$532:$C$566,0))*AN7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Comp_CAGECE_BF!AO$1,PC!$C$532:$C$566,0))*AO7,0)","v":0}]
[]
[null,"Contraprestação Fixa - Total",null,null,null,{"$f":"SUM(F11:F12)","v":0},{"$f":"SUM(G11:G12)","v":48352151.071052305},76500279.7613841,100567360.31655444,123289621.71675102,146150312.66889572,169159114.40415636,192246749.59232298,215407680.98806262,238635253.20490167,260022341.81653169,264433125.04101115,268704430.75555515,272838453.08317804,276798131.55292279,280653708.91751611,284322014.14589244,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,0,0,0,0,0,0]
[null,"Contraprestação Variável - Total",null,null,null,{"$f":"SUM(F14:F15)","v":38876769.419480681},{"$f":"SUM(G14:G15)","v":46158285.816339411},55156556.861145496,64918580.672412083,74285538.393553749,83202102.046229541,92036395.420279711,100921558.78417994,109847115.10828871,118804127.57187375,127783410.53114071,134805311.96928471,138596209.06951171,140062402.95884788,141479183.10777217,142845285.10261199,144159895.93811727,145422789.42916083,146633592.09151688,147258707.86640275,147244823.51646814,147150325.34611985,147000478.58236435,146798482.79627758,146544709.87706298,146237860.22470766,145881282.41087669,145471531.86890027,145007942.40947345,144490277.13013813,0,0,0,0,0,0]
[null,"Contraprestações Total",null,null,null,{"$f":"SUM(F17:F18)","v":38876769.419480681},{"$f":"SUM(G17:G18)","v":94510436.887391716},131656836.6225296,165485940.98896652,197575160.11030477,229352414.71512526,261195509.82443607,293168308.37650293,325254796.09635133,357439380.77677542,387805752.3476724,399238437.01029587,407300639.82506686,412900856.04202592,418277314.66069496,423498994.02012813,428481910.08400971,433322394.71665502,434533197.37901103,435158313.15389693,435144428.80396235,435049930.63361406,434900083.8698585,434698088.08377177,434444315.16455716,434137465.51220185,433780887.69837087,433371137.15639448,432907547.6969676,432389882.41763234,0,0,0,0,0,0]
[]
["x","Receita CAGECE"]
[]
[null,"Receita Esgoto - Cons1",null,null,null,{"$f":"IFERROR(INDEX(PC!$E$686:$E$720,MATCH(Comp_CAGECE_BF!F$1,PC!$C$494:$C$528,0)),0)*F6","v":58848214.918535195},{"$f":"IFERROR(INDEX(PC!$E$686:$E$720,MATCH(Comp_CAGECE_BF!G$1,PC!$C$494:$C$528,0)),0)*G6","v":67020358.122013442},{"$f":"IFERROR(INDEX(PC!$E$686:$E$720,MATCH(Comp_CAGECE_BF!H$1,PC!$C$494:$C$528,0)),0)*H6","v":77161976.114922404},{"$f":"IFERROR(INDEX(PC!$E$686:$E$720,MATCH(Comp_CAGECE_BF!I$1,PC!$C$494:$C$528,0)),0)*I6","v":88108019.388781443},{"$f":"IFERROR(INDEX(PC!$E$686:$E$720,MATCH(Comp_CAGECE_BF!J$1,PC!$C$494:$C$528,0)),0)*J6","v":98722529.731837571},{"$f":"IFERROR(INDEX(PC!$E$686:$E$720,MATCH(Comp_CAGECE_BF!K$1,PC!$C$494:$C$528,0)),0)*K6","v":108784340.36139607},{"$f":"IFERROR(INDEX(PC!$E$686:$E$720,MATCH(Comp_CAGECE_BF!L$1,PC!$C$494:$C$528,0)),0)*L6","v":118723891.47767234},{"$f":"IFERROR(INDEX(PC!$E$686:$E$720,MATCH(Comp_CAGECE_BF!M$1,PC!$C$494:$C$528,0)),0)*M6","v":128739819.01799139},{"$f":"IFERROR(INDEX(PC!$E$686:$E$720,MATCH(Comp_CAGECE_BF!N$1,PC!$C$494:$C$528,0)),0)*N6","v":138817191.151306},{"$f":"IFERROR(INDEX(PC!$E$686:$E$720,MATCH(Comp_CAGECE_BF!O$1,PC!$C$494:$C$528,0)),0)*O6","v":148943101.90776971},{"$f":"IFERROR(INDEX(PC!$E$686:$E$720,MATCH(Comp_CAGECE_BF!P$1,PC!$C$494:$C$528,0)),0)*P6","v":159105099.22005105},{"$f":"IFERROR(INDEX(PC!$E$686:$E$720,MATCH(Comp_CAGECE_BF!Q$1,PC!$C$494:$C$528,0)),0)*Q6","v":167006046.60540953},{"$f":"IFERROR(INDEX(PC!$E$686:$E$720,MATCH(Comp_CAGECE_BF!R$1,PC!$C$494:$C$528,0)),0)*R6","v":171297159.19574428},{"$f":"IFERROR(INDEX(PC!$E$686:$E$720,MATCH(Comp_CAGECE_BF!S$1,PC!$C$494:$C$528,0)),0)*S6","v":172949953.42175639},{"$f":"IFERROR(INDEX(PC!$E$686:$E$720,MATCH(Comp_CAGECE_BF!T$1,PC!$C$494:$C$528,0)),0)*T6","v":174546995.26734293},{"$f":"IFERROR(INDEX(PC!$E$686:$E$720,MATCH(Comp_CAGECE_BF!U$1,PC!$C$494:$C$528,0)),0)*U6","v":176086649.26504207},{"$f":"IFERROR(INDEX(PC!$E$686:$E$720,MATCH(Comp_CAGECE_BF!V$1,PC!$C$494:$C$528,0)),0)*V6","v":177568138.47370824},{"$f":"IFERROR(INDEX(PC!$E$686:$E$720,MATCH(Comp_CAGECE_BF!W$1,PC!$C$494:$C$528,0)),0)*W6","v":178991348.51281068},{"$f":"IFERROR(INDEX(PC!$E$686:$E$720,MATCH(Comp_CAGECE_BF!X$1,PC!$C$494:$C$528,0)),0)*X6","v":180355611.29952097},{"$f":"IFERROR(INDEX(PC!$E$686:$E$720,MATCH(Comp_CAGECE_BF!Y$1,PC!$C$494:$C$528,0)),0)*Y6","v":181059261.10717463},{"$f":"IFERROR(INDEX(PC!$E$686:$E$720,MATCH(Comp_CAGECE_BF!Z$1,PC!$C$494:$C$528,0)),0)*Z6","v":181041333.61813369},{"$f":"IFERROR(INDEX(PC!$E$686:$E$720,MATCH(Comp_CAGECE_BF!AA$1,PC!$C$494:$C$528,0)),0)*AA6","v":180931891.77056268},{"$f":"IFERROR(INDEX(PC!$E$686:$E$720,MATCH(Comp_CAGECE_BF!AB$1,PC!$C$494:$C$528,0)),0)*AB6","v":180760655.71191445},{"$f":"IFERROR(INDEX(PC!$E$686:$E$720,MATCH(Comp_CAGECE_BF!AC$1,PC!$C$494:$C$528,0)),0)*AC6","v":180530053.32597867},{"$f":"IFERROR(INDEX(PC!$E$686:$E$720,MATCH(Comp_CAGECE_BF!AD$1,PC!$C$494:$C$528,0)),0)*AD6","v":180240562.8549118},{"$f":"IFERROR(INDEX(PC!$E$686:$E$720,MATCH(Comp_CAGECE_BF!AE$1,PC!$C$494:$C$528,0)),0)*AE6","v":179890729.58001804},{"$f":"IFERROR(INDEX(PC!$E$686:$E$720,MATCH(Comp_CAGECE_BF!AF$1,PC!$C$494:$C$528,0)),0)*AF6","v":179484675.73658144},{"$f":"IFERROR(INDEX(PC!$E$686:$E$720,MATCH(Comp_CAGECE_BF!AG$1,PC!$C$494:$C$528,0)),0)*AG6","v":179018368.48860204},{"$f":"IFERROR(INDEX(PC!$E$686:$E$720,MATCH(Comp_CAGECE_BF!AH$1,PC!$C$494:$C$528,0)),0)*AH6","v":178490406.20177937},{"$f":"IFERROR(INDEX(PC!$E$686:$E$720,MATCH(Comp_CAGECE_BF!AI$1,PC!$C$494:$C$528,0)),0)*AI6","v":177901218.44082084},{"$f":"IFERROR(INDEX(PC!$E$686:$E$720,MATCH(Comp_CAGECE_BF!AJ$1,PC!$C$494:$C$528,0)),0)*AJ6","v":0},{"$f":"IFERROR(INDEX(PC!$E$686:$E$720,MATCH(Comp_CAGECE_BF!AK$1,PC!$C$494:$C$528,0)),0)*AK6","v":0},{"$f":"IFERROR(INDEX(PC!$E$686:$E$720,MATCH(Comp_CAGECE_BF!AL$1,PC!$C$494:$C$528,0)),0)*AL6","v":0},{"$f":"IFERROR(INDEX(PC!$E$686:$E$720,MATCH(Comp_CAGECE_BF!AM$1,PC!$C$494:$C$528,0)),0)*AM6","v":0},{"$f":"IFERROR(INDEX(PC!$E$686:$E$720,MATCH(Comp_CAGECE_BF!AN$1,PC!$C$494:$C$528,0)),0)*AN6","v":0},{"$f":"IFERROR(INDEX(PC!$E$686:$E$720,MATCH(Comp_CAGECE_BF!AO$1,PC!$C$494:$C$528,0)),0)*AO6","v":0}]
[null,"Receita Esgoto - Cons2",null,null,null,{"$f":"IFERROR(INDEX(PC!$F$686:$F$720,MATCH(Comp_CAGECE_BF!F$1,PC!$C$494:$C$528,0)),0)*F7","v":374304775.79897928},{"$f":"IFERROR(INDEX(PC!$F$686:$F$720,MATCH(Comp_CAGECE_BF!G$1,PC!$C$494:$C$528,0)),0)*G7","v":412742856.34580034},{"$f":"IFERROR(INDEX(PC!$F$686:$F$720,MATCH(Comp_CAGECE_BF!H$1,PC!$C$494:$C$528,0)),0)*H7","v":436356773.24981546},{"$f":"IFERROR(INDEX(PC!$F$686:$F$720,MATCH(Comp_CAGECE_BF!I$1,PC!$C$494:$C$528,0)),0)*I7","v":481189309.18799692},{"$f":"IFERROR(INDEX(PC!$F$686:$F$720,MATCH(Comp_CAGECE_BF!J$1,PC!$C$494:$C$528,0)),0)*J7","v":523711195.54526973},{"$f":"IFERROR(INDEX(PC!$F$686:$F$720,MATCH(Comp_CAGECE_BF!K$1,PC!$C$494:$C$528,0)),0)*K7","v":535940452.73100489},{"$f":"IFERROR(INDEX(PC!$F$686:$F$720,MATCH(Comp_CAGECE_BF!L$1,PC!$C$494:$C$528,0)),0)*L7","v":548076314.68750679},{"$f":"IFERROR(INDEX(PC!$F$686:$F$720,MATCH(Comp_CAGECE_BF!M$1,PC!$C$494:$C$528,0)),0)*M7","v":560106592.32386935},{"$f":"IFERROR(INDEX(PC!$F$686:$F$720,MATCH(Comp_CAGECE_BF!N$1,PC!$C$494:$C$528,0)),0)*N7","v":572024001.89163876},{"$f":"IFERROR(INDEX(PC!$F$686:$F$720,MATCH(Comp_CAGECE_BF!O$1,PC!$C$494:$C$528,0)),0)*O7","v":583821993.72252357},{"$f":"IFERROR(INDEX(PC!$F$686:$F$720,MATCH(Comp_CAGECE_BF!P$1,PC!$C$494:$C$528,0)),0)*P7","v":595487727.64716399},{"$f":"IFERROR(INDEX(PC!$F$686:$F$720,MATCH(Comp_CAGECE_BF!Q$1,PC!$C$494:$C$528,0)),0)*Q7","v":602944559.61641598},{"$f":"IFERROR(INDEX(PC!$F$686:$F$720,MATCH(Comp_CAGECE_BF!R$1,PC!$C$494:$C$528,0)),0)*R7","v":609672925.73119557},{"$f":"IFERROR(INDEX(PC!$F$686:$F$720,MATCH(Comp_CAGECE_BF!S$1,PC!$C$494:$C$528,0)),0)*S7","v":615634878.66612589},{"$f":"IFERROR(INDEX(PC!$F$686:$F$720,MATCH(Comp_CAGECE_BF!T$1,PC!$C$494:$C$528,0)),0)*T7","v":621427095.19609475},{"$f":"IFERROR(INDEX(PC!$F$686:$F$720,MATCH(Comp_CAGECE_BF!U$1,PC!$C$494:$C$528,0)),0)*U7","v":627045155.83008838},{"$f":"IFERROR(INDEX(PC!$F$686:$F$720,MATCH(Comp_CAGECE_BF!V$1,PC!$C$494:$C$528,0)),0)*V7","v":632486307.29107404},{"$f":"IFERROR(INDEX(PC!$F$686:$F$720,MATCH(Comp_CAGECE_BF!W$1,PC!$C$494:$C$528,0)),0)*W7","v":637748389.24361551},{"$f":"IFERROR(INDEX(PC!$F$686:$F$720,MATCH(Comp_CAGECE_BF!X$1,PC!$C$494:$C$528,0)),0)*X7","v":642832179.3106091},{"$f":"IFERROR(INDEX(PC!$F$686:$F$720,MATCH(Comp_CAGECE_BF!Y$1,PC!$C$494:$C$528,0)),0)*Y7","v":645407534.47990978},{"$f":"IFERROR(INDEX(PC!$F$686:$F$720,MATCH(Comp_CAGECE_BF!Z$1,PC!$C$494:$C$528,0)),0)*Z7","v":645248163.52193058},{"$f":"IFERROR(INDEX(PC!$F$686:$F$720,MATCH(Comp_CAGECE_BF!AA$1,PC!$C$494:$C$528,0)),0)*AA7","v":644834455.7274859},{"$f":"IFERROR(INDEX(PC!$F$686:$F$720,MATCH(Comp_CAGECE_BF!AB$1,PC!$C$494:$C$528,0)),0)*AB7","v":644256606.13044524},{"$f":"IFERROR(INDEX(PC!$F$686:$F$720,MATCH(Comp_CAGECE_BF!AC$1,PC!$C$494:$C$528,0)),0)*AC7","v":643501813.67735529},{"$f":"IFERROR(INDEX(PC!$F$686:$F$720,MATCH(Comp_CAGECE_BF!AD$1,PC!$C$494:$C$528,0)),0)*AD7","v":642569470.90076971},{"$f":"IFERROR(INDEX(PC!$F$686:$F$720,MATCH(Comp_CAGECE_BF!AE$1,PC!$C$494:$C$528,0)),0)*AE7","v":641460620.14587104},{"$f":"IFERROR(INDEX(PC!$F$686:$F$720,MATCH(Comp_CAGECE_BF!AF$1,PC!$C$494:$C$528,0)),0)*AF7","v":640172940.00877118},{"$f":"IFERROR(INDEX(PC!$F$686:$F$720,MATCH(Comp_CAGECE_BF!AG$1,PC!$C$494:$C$528,0)),0)*AG7","v":638704617.44148922},{"$f":"IFERROR(INDEX(PC!$F$686:$F$720,MATCH(Comp_CAGECE_BF!AH$1,PC!$C$494:$C$528,0)),0)*AH7","v":637054211.85719895},{"$f":"IFERROR(INDEX(PC!$F$686:$F$720,MATCH(Comp_CAGECE_BF!AI$1,PC!$C$494:$C$528,0)),0)*AI7","v":635215187.20925903},{"$f":"IFERROR(INDEX(PC!$F$686:$F$720,MATCH(Comp_CAGECE_BF!AJ$1,PC!$C$494:$C$528,0)),0)*AJ7","v":0},{"$f":"IFERROR(INDEX(PC!$F$686:$F$720,MATCH(Comp_CAGECE_BF!AK$1,PC!$C$494:$C$528,0)),0)*AK7","v":0},{"$f":"IFERROR(INDEX(PC!$F$686:$F$720,MATCH(Comp_CAGECE_BF!AL$1,PC!$C$494:$C$528,0)),0)*AL7","v":0},{"$f":"IFERROR(INDEX(PC!$F$686:$F$720,MATCH(Comp_CAGECE_BF!AM$1,PC!$C$494:$C$528,0)),0)*AM7","v":0},{"$f":"IFERROR(INDEX(PC!$F$686:$F$720,MATCH(Comp_CAGECE_BF!AN$1,PC!$C$494:$C$528,0)),0)*AN7","v":0},{"$f":"IFERROR(INDEX(PC!$F$686:$F$720,MATCH(Comp_CAGECE_BF!AO$1,PC!$C$494:$C$528,0)),0)*AO7","v":0}]
[null,"Receita Esgoto Total",null,null,null,{"$f":"SUM(F23:F24)","v":433152990.71751446},{"$f":"SUM(G23:G24)","v":479763214.46781379},513518749.36473787,569297328.57677841,622433725.27710724,644724793.09240103,666800206.16517913,688846411.34186077,710841193.04294479,732765095.63029325,754592826.86721504,769950606.22182548,780970084.92693985,788584832.08788228,795974090.46343768,803131805.09513044,810054445.76478231,816739737.75642622,823187790.61013007,826466795.58708441,826289497.14006424,825766347.49804854,825017261.84235966,824031867.00333393,822810033.75568151,821351349.72588909,819657615.74535263,817722985.93009126,815544618.05897832,813116405.65007985,0,0,0,0,0,0]
[]
["x","Resultado CAGECE"]
[]
[null,{"$f":"B19","v":"Contraprestações Total"},null,null,null,{"$f":"F19","v":38876769.419480681},94510436.887391716,131656836.6225296,165485940.98896652,197575160.11030477,229352414.71512526,261195509.82443607,293168308.37650293,325254796.09635133,357439380.77677542,387805752.3476724,399238437.01029587,407300639.82506686,412900856.04202592,418277314.66069496,423498994.02012813,428481910.08400971,433322394.71665502,434533197.37901103,435158313.15389693,435144428.80396235,435049930.63361406,434900083.8698585,434698088.08377177,434444315.16455716,434137465.51220185,433780887.69837087,433371137.15639448,432907547.6969676,432389882.41763234,0,0,0,0,0,0]
[null,{"$f":"B25","v":"Receita Esgoto Total"},null,null,null,{"$f":"F25","v":433152990.71751446},479763214.46781379,513518749.36473787,569297328.57677841,622433725.27710724,644724793.09240103,666800206.16517913,688846411.34186077,710841193.04294479,732765095.63029325,754592826.86721504,769950606.22182548,780970084.92693985,788584832.08788228,795974090.46343768,803131805.09513044,810054445.76478231,816739737.75642622,823187790.61013007,826466795.58708441,826289497.14006424,825766347.49804854,825017261.84235966,824031867.00333393,822810033.75568151,821351349.72588909,819657615.74535263,817722985.93009126,815544618.05897832,813116405.65007985,0,0,0,0,0,0]
[null,"Saldo CAGECE",null,"VPL:",{"$f":"NPV(CP!$C$11,F31:AO31)","v":4444602896.5546684},{"$f":"F30-F29","v":394276221.29803377},{"$f":"G30-G29","v":385252777.58042204},381861912.74220824,403811387.58781189,424858565.16680247,415372378.37727576,405604696.34074306,395678102.96535784,385586396.94659346,375325714.85351783,366787074.51954263,370712169.21152961,373669445.10187298,375683976.04585636,377696775.80274272,379632811.07500231,381572535.6807726,383417343.0397712,388654593.23111904,391308482.43318748,391145068.33610189,390716416.86443448,390117177.97250116,389333778.91956216,388365718.59112436,387213884.21368724,385876728.04698175,384351848.77369678,382637070.36201072,380726523.2324475,0,0,0,0,0,0]
[null,"Receita Esgoto Total/Saldo CAGECE",null,null,null,{"$f":"F31/F30","v":0.91024702529450019},0.80300607875443475,0.74361824804761412,0.70931544435194338,0.68257638992433389,0.64426307600946442,0.60828519936040193,0.57440685826407056,0.54243676466748969,0.51220468481878034,0.48607283485890568,0.4814752611607479,0.47846832076395085,0.47640274166976243,0.47450888204518998,0.47269054552015288,0.4710455422789826,0.46944862030714191,0.47213357348638046,0.47347151092164536,0.4733753359929237,0.47315613920117738,0.47285941278528409,0.47247417789242729,0.47199924971556984,0.47143513472390686,0.47077794512539994,0.47002695948008461,0.46917981173451784,0.468231265027865]
[]
[null,"Ajuste Tarifário Real em 2023",null,null,0]
[]
["x","Garantia CAGECE"]
[]
[null,"Receita Bruta Total CAGECE 2020",null,null,{"$f":"1715159*1000","v":1715159000}]
[null,"Receita Líquida Total CAGECE 2020",null,null,{"$f":"1573886*1000","v":1573886000}]
[null,"Crescimento Anual Projetado",null,null,5.0000000000000001E-3]
[null,"Receita Esgoto CAGECE 2020",null,null,{"$f":"PC!E685+PC!F685","v":403569588.14542365}]
[null,"Garantias já dadas pela CAGECE ",null,null,832778465.03999996]
[]
[null,"Receita Total CAGECE",null,null,null,{"$f":"(E38*(1+$E$40)^3)*F6","v":1741015236.3198743},{"$f":"(F44*(1+$E$40))*G6","v":1749720312.5014734},1758468914.0639806,1767261258.6343002,1776097564.9274716,1784978052.7521088,1793902943.0158691,1802872457.7309482,1811886820.0196028,1820946254.1197007,1830050985.3902991,1839201240.3172505,1848397246.5188365,1857639232.7514305,1866927428.9151874,1876262066.0597632,1885643376.3900619,1895071593.272012,1904546951.2383718,1914069685.9945636,1923640034.4245362,1933258234.5966587,1942924525.7696419,1952639148.39849,1962402344.1404822,1972214355.8611844,1982075427.6404901,1991985804.7786922,2001945733.8025856,2011955462.4715984,0,0,0,0,0,0]
[null,"Incremento Receita CAGECE",null,null,null,{"$f":"(F25-$E$41)*F6","v":29583402.572090805},76193626.322390139,109949161.21931422,165727740.43135476,218864137.13168359,241155204.94697738,263230618.01975548,285276823.19643712,307271604.89752114,329195507.4848696,351023238.72179139,366381018.07640183,377400496.78151619,385015243.94245863,392404502.31801403,399562216.94970679,406484857.61935866,413170149.61100256,419618202.46470642,422897207.44166076,422719908.99464059,422196759.35262489,421447673.69693601,420462278.85791028,419240445.61025786,417781761.58046544,416088027.59992898,414153397.78466761,411975029.91355467,409546817.5046562,0,0,0,0,0,0]
[null,"Total CAGECE",null,null,null,{"$f":"SUM(F44:F45)","v":1770598638.8919652},{"$f":"SUM(G44:G45)","v":1825913938.8238635},1868418075.2832947,1932988999.065655,1994961702.0591552,2026133257.6990862,2057133561.0356245,2088149280.9273853,2119158424.9171238,2150141761.6045704,2181074224.1120906,2205582258.3936524,2225797743.3003526,2242654476.6938891,2259331931.2332015,2275824283.00947,2292128234.0094204,2308241742.8830147,2324165153.7030783,2336966893.4362245,2346359943.4191771,2355454993.9492836,2364372199.466578,2373101427.2564001,2381642789.7507401,2389996117.4416499,2398163455.2404189,2406139202.5633597,2413920763.7161403,2421502279.9762545,0,0,0,0,0,0]
[]
[null,"Garantias já dadas pela CAGECE",null,null,null,{"$f":"$E$41*F6","v":403569588.14542365},403569588.14542365,403569588.14542365,403569588.14542365,403569588.14542365,403569588.14542365,403569588.14542365,403569588.14542365,403569588.14542365,403569588.14542365,403569588.14542365,403569588.14542365,403569588.14542365,403569588.14542365,403569588.14542365,403569588.14542365,403569588.14542365,403569588.14542365,403569588.14542365,403569588.14542365,403569588.14542365,403569588.14542365,403569588.14542365,403569588.14542365,403569588.14542365,403569588.14542365,403569588.14542365,403569588.14542365,403569588.14542365,403569588.14542365,0,0,0,0,0,0]
[null,"Total da Receita CAGECE",null,null,null,{"$f":"IFERROR(F48/F46,0)","v":0.22792832846521116},{"$f":"IFERROR(G48/G46,0)","v":0.22102333498005786},0.21599533502919754,0.2087800749722302,0.20229440381179653,0.19918215478271387,0.1961805474323477,0.19326663655301071,0.19043861157346292,0.18769440943477828,0.18503248705793851,0.18297643926431809,0.18131458231556188,0.17995174572784126,0.17862341631454967,0.17732897533361294,0.17606763101534442,0.17483852780574083,0.1736406672746206,0.17268947595232034,0.17199815794559273,0.17133402641193199,0.17068784188736119,0.17005998290262722,0.16945009129083577,0.16885784257148548,0.16828276957667396,0.16772495444797386,0.16718427307619801,0.16666083343492913,0,0,0,0,0,0]
[]
[null,"Contraprestação CAPEX",null,null,null,{"$f":"F17","v":0},48352151.071052305,76500279.7613841,100567360.31655444,123289621.71675102,146150312.66889572,169159114.40415636,192246749.59232298,215407680.98806262,238635253.20490167,260022341.81653169,264433125.04101115,268704430.75555515,272838453.08317804,276798131.55292279,280653708.91751611,284322014.14589244,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,0,0,0,0,0,0]
[null,"Total da Receita CAGECE",null,null,null,{"$f":"IFERROR(F51/F46,0)","v":0},2.6481067942445115E-2,4.0943876947767653E-2,5.2026866353179185E-2,6.1800495513018729E-2,7.213262608149805E-2,8.2230496652340085E-2,9.2065615877301013E-2,0.10164774773574883,0.11098582310536451,0.11921755754203463,0.11989266055921236,0.12072275280373297,0.12165871110265511,0.12251326497290695,0.12331958623202206,0.12404280438034337,0.12472679959764742,0.12387226649052262,0.12319370295578855,0.12270052857617376,0.12222674855900605,0.12176577162954577,0.12131786782511941,0.12088278163562279,0.12046028158224531,0.12005003439543777,0.11965209867358581,0.11926638587932918,0.11889297303916532,0,0,0,0,0,0]
[]
[null,"Contraprestação Total do Projeto",null,null,null,{"$f":"F19","v":38876769.419480681},94510436.887391716,131656836.6225296,165485940.98896652,197575160.11030477,229352414.71512526,261195509.82443607,293168308.37650293,325254796.09635133,357439380.77677542,387805752.3476724,399238437.01029587,407300639.82506686,412900856.04202592,418277314.66069496,423498994.02012813,428481910.08400971,433322394.71665502,434533197.37901103,435158313.15389693,435144428.80396235,435049930.63361406,434900083.8698585,434698088.08377177,434444315.16455716,434137465.51220185,433780887.69837087,433371137.15639448,432907547.6969676,432389882.41763234,0,0,0,0,0,0]
[null,"Total da Receita CAGECE",null,null,null,{"$f":"IFERROR(F54/F46,0)","v":2.1956850392593569E-2},{"$f":"IFERROR(G54/G46,0)","v":5.1760619642494905E-2},7.0464334703338502E-2,8.5611424104822698E-2,9.9037069186026019E-2,0.11319710282806475,0.12697061327070189,0.14039624037142667,0.15348300168217552,0.16623991364645269,0.17780493119419036,0.18101271693265486,0.18299085846907748,0.18411255961761994,0.18513318422954719,0.18608598088254333,0.18693627334038967,0.18772834173574535,0.18696313241194237,0.18620645177991793,0.18545510462894219,0.18469889331410477,0.18393892635346312,0.18317720561414719,0.18241371755418687,0.18164777019676517,0.18088045114292836,0.18011058408204575,0.17933792782432623,0.17856265756721584,0,0,0,0,0,0]
[]
[null,"Consolidado das Garantias da CAGECE",null,null,null,{"$f":"F54+F48","v":442446357.56490433},{"$f":"G54+G48","v":498080025.03281534},535226424.76795328,569055529.13439012,601144748.25572848,632922002.86054897,664765097.96985972,696737896.52192664,728824384.24177504,761008968.92219901,791375340.49309611,802808025.15571952,810870227.97049046,816470444.18744957,821846902.80611861,827068582.16555178,832051498.2294333,836891982.86207867,838102785.52443469,838727901.29932058,838714016.949386,838619518.77903771,838469672.01528215,838267676.22919536,838013903.30998087,837707053.65762544,837350475.84379458,836940725.30181813,836477135.84239125,835959470.56305599,0,0,0,0,0,0]
[null,"Total da Receita CAGECE",null,null,null,{"$f":"IFERROR(F57/F46,0)","v":0.24988517885780473},{"$f":"IFERROR(G57/G46,0)","v":0.27278395462255273},0.28645966973253606,0.29439149907705287,0.30133147299782259,0.31237925761077862,0.32315116070304956,0.33366287692443741,0.34392161325563847,0.35393432308123091,0.3628374182521289,0.36398915619697297,0.36430544078463933,0.36406430534546119,0.36375660054409686,0.36341495621615627,0.3630039043557341,0.3625668695414862,0.36060379968656298,0.35889592773223827,0.35745326257453491,0.35603291972603679,0.35462676824082429,0.35323718851677438,0.35186380884502266,0.35050561276825065,0.34916322071960232,0.34783553853001958,0.34652220090052421,0.34522349100214494,0,0,0,0,0,0]
[]
["x","CapEx"]
[]
[null,{"$f":"B11","v":"Contraprestação Fixa - Cons1"},null,null,null,{"$f":"F11","v":0},48352151.071052305,76500279.7613841,100567360.31655444,123289621.71675102,146150312.66889572,169159114.40415636,192246749.59232298,215407680.98806262,238635253.20490167,260022341.81653169,264433125.04101115,268704430.75555515,272838453.08317804,276798131.55292279,280653708.91751611,284322014.14589244,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,0,0,0,0,0,0]
[null,{"$f":"B12","v":"Contraprestação Fixa - Cons2"},null,null,null,{"$f":"F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B17","v":"Contraprestação Fixa - Total"},null,null,null,{"$f":"F17","v":0},48352151.071052305,76500279.7613841,100567360.31655444,123289621.71675102,146150312.66889572,169159114.40415636,192246749.59232298,215407680.98806262,238635253.20490167,260022341.81653169,264433125.04101115,268704430.75555515,272838453.08317804,276798131.55292279,280653708.91751611,284322014.14589244,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,0,0,0,0,0,0]
[]
[null,"CapEx - Cons1",null,null,null,{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Comp_CAGECE_BF!F$1,PC!$C$494:$C$528,0)),0)","v":169031612.41179273},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Comp_CAGECE_BF!G$1,PC!$C$494:$C$528,0)),0)","v":383752479.97342128},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Comp_CAGECE_BF!H$1,PC!$C$494:$C$528,0)),0)","v":197105670.09289822},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Comp_CAGECE_BF!I$1,PC!$C$494:$C$528,0)),0)","v":189888710.332405},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Comp_CAGECE_BF!J$1,PC!$C$494:$C$528,0)),0)","v":229196516.83621654},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Comp_CAGECE_BF!K$1,PC!$C$494:$C$528,0)),0)","v":201539385.0356307},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Comp_CAGECE_BF!L$1,PC!$C$494:$C$528,0)),0)","v":161334082.9810189},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Comp_CAGECE_BF!M$1,PC!$C$494:$C$528,0)),0)","v":175820923.55114385},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Comp_CAGECE_BF!N$1,PC!$C$494:$C$528,0)),0)","v":153031406.11591846},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Comp_CAGECE_BF!O$1,PC!$C$494:$C$528,0)),0)","v":150660127.23600325},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Comp_CAGECE_BF!P$1,PC!$C$494:$C$528,0)),0)","v":129353694.38044074},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Comp_CAGECE_BF!Q$1,PC!$C$494:$C$528,0)),0)","v":42368503.238150321},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Comp_CAGECE_BF!R$1,PC!$C$494:$C$528,0)),0)","v":43212412.141953103},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Comp_CAGECE_BF!S$1,PC!$C$494:$C$528,0)),0)","v":43046287.004787631},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Comp_CAGECE_BF!T$1,PC!$C$494:$C$528,0)),0)","v":43096693.173424527},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Comp_CAGECE_BF!U$1,PC!$C$494:$C$528,0)),0)","v":43255128.338712454},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Comp_CAGECE_BF!V$1,PC!$C$494:$C$528,0)),0)","v":42849515.653778903},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Comp_CAGECE_BF!W$1,PC!$C$494:$C$528,0)),0)","v":42619023.768048942},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Comp_CAGECE_BF!X$1,PC!$C$494:$C$528,0)),0)","v":30855918.274584867},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Comp_CAGECE_BF!Y$1,PC!$C$494:$C$528,0)),0)","v":30457445.154813316},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Comp_CAGECE_BF!Z$1,PC!$C$494:$C$528,0)),0)","v":17998308.877352815},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Comp_CAGECE_BF!AA$1,PC!$C$494:$C$528,0)),0)","v":17746996.056018643},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Comp_CAGECE_BF!AB$1,PC!$C$494:$C$528,0)),0)","v":17860401.809835583},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Comp_CAGECE_BF!AC$1,PC!$C$494:$C$528,0)),0)","v":17573896.410711534},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Comp_CAGECE_BF!AD$1,PC!$C$494:$C$528,0)),0)","v":17642468.228860516},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Comp_CAGECE_BF!AE$1,PC!$C$494:$C$528,0)),0)","v":18000069.009784542},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Comp_CAGECE_BF!AF$1,PC!$C$494:$C$528,0)),0)","v":17769238.409056146},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Comp_CAGECE_BF!AG$1,PC!$C$494:$C$528,0)),0)","v":17879112.550979204},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Comp_CAGECE_BF!AH$1,PC!$C$494:$C$528,0)),0)","v":17602521.13754724},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Comp_CAGECE_BF!AI$1,PC!$C$494:$C$528,0)),0)","v":17670228.83399009},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Comp_CAGECE_BF!AJ$1,PC!$C$494:$C$528,0)),0)","v":0},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Comp_CAGECE_BF!AK$1,PC!$C$494:$C$528,0)),0)","v":0},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Comp_CAGECE_BF!AL$1,PC!$C$494:$C$528,0)),0)","v":0},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Comp_CAGECE_BF!AM$1,PC!$C$494:$C$528,0)),0)","v":0},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Comp_CAGECE_BF!AN$1,PC!$C$494:$C$528,0)),0)","v":0},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Comp_CAGECE_BF!AO$1,PC!$C$494:$C$528,0)),0)","v":0}]
[null,"CapEx - Cons2",null,null,null,{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Comp_CAGECE_BF!F$1,PC!$C$494:$C$528,0)),0)","v":244946416.58368808},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Comp_CAGECE_BF!G$1,PC!$C$494:$C$528,0)),0)","v":383511418.37781334},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Comp_CAGECE_BF!H$1,PC!$C$494:$C$528,0)),0)","v":366957934.87665391},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Comp_CAGECE_BF!I$1,PC!$C$494:$C$528,0)),0)","v":366455907.95550543},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Comp_CAGECE_BF!J$1,PC!$C$494:$C$528,0)),0)","v":295298885.76796645},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Comp_CAGECE_BF!K$1,PC!$C$494:$C$528,0)),0)","v":224940770.26915017},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Comp_CAGECE_BF!L$1,PC!$C$494:$C$528,0)),0)","v":203782983.57221943},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Comp_CAGECE_BF!M$1,PC!$C$494:$C$528,0)),0)","v":196919185.87596279},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Comp_CAGECE_BF!N$1,PC!$C$494:$C$528,0)),0)","v":171068228.49915883},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Comp_CAGECE_BF!O$1,PC!$C$494:$C$528,0)),0)","v":165188089.29653856},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Comp_CAGECE_BF!P$1,PC!$C$494:$C$528,0)),0)","v":134947715.96687782},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Comp_CAGECE_BF!Q$1,PC!$C$494:$C$528,0)),0)","v":60310042.041835599},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Comp_CAGECE_BF!R$1,PC!$C$494:$C$528,0)),0)","v":61467170.320833936},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Comp_CAGECE_BF!S$1,PC!$C$494:$C$528,0)),0)","v":59849727.643272966},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Comp_CAGECE_BF!T$1,PC!$C$494:$C$528,0)),0)","v":59614376.351350397},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Comp_CAGECE_BF!U$1,PC!$C$494:$C$528,0)),0)","v":59216588.229536146},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Comp_CAGECE_BF!V$1,PC!$C$494:$C$528,0)),0)","v":58739299.676903449},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Comp_CAGECE_BF!W$1,PC!$C$494:$C$528,0)),0)","v":58375983.867821716},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Comp_CAGECE_BF!X$1,PC!$C$494:$C$528,0)),0)","v":31340013.169799492},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Comp_CAGECE_BF!Y$1,PC!$C$494:$C$528,0)),0)","v":30943789.540975146},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Comp_CAGECE_BF!Z$1,PC!$C$494:$C$528,0)),0)","v":30338595.879137538},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Comp_CAGECE_BF!AA$1,PC!$C$494:$C$528,0)),0)","v":30291894.820965387},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Comp_CAGECE_BF!AB$1,PC!$C$494:$C$528,0)),0)","v":30455403.285587959},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Comp_CAGECE_BF!AC$1,PC!$C$494:$C$528,0)),0)","v":30294063.32807951},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Comp_CAGECE_BF!AD$1,PC!$C$494:$C$528,0)),0)","v":30337994.556269791},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Comp_CAGECE_BF!AE$1,PC!$C$494:$C$528,0)),0)","v":30319804.515251078},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Comp_CAGECE_BF!AF$1,PC!$C$494:$C$528,0)),0)","v":30265527.436008949},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Comp_CAGECE_BF!AG$1,PC!$C$494:$C$528,0)),0)","v":30428901.68625769},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Comp_CAGECE_BF!AH$1,PC!$C$494:$C$528,0)),0)","v":30257703.5997307},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Comp_CAGECE_BF!AI$1,PC!$C$494:$C$528,0)),0)","v":30297126.66658251},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Comp_CAGECE_BF!AJ$1,PC!$C$494:$C$528,0)),0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Comp_CAGECE_BF!AK$1,PC!$C$494:$C$528,0)),0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Comp_CAGECE_BF!AL$1,PC!$C$494:$C$528,0)),0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Comp_CAGECE_BF!AM$1,PC!$C$494:$C$528,0)),0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Comp_CAGECE_BF!AN$1,PC!$C$494:$C$528,0)),0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Comp_CAGECE_BF!AO$1,PC!$C$494:$C$528,0)),0)","v":0}]
[null,"CapEx - Total",null,null,null,{"$f":"SUM(F66:F67)","v":413978028.99548078},{"$f":"SUM(G66:G67)","v":767263898.35123467},564063604.96955216,556344618.28791046,524495402.60418296,426480155.30478084,365117066.55323833,372740109.42710662,324099634.61507726,315848216.53254181,264301410.34731856,102678545.27998592,104679582.46278703,102896014.64806059,102711069.52477492,102471716.5682486,101588815.33068235,100995007.63587067,62195931.444384359,61401234.695788458,48336904.75649035,48038890.87698403,48315805.095423542,47867959.738791049,47980462.785130307,48319873.52503562,48034765.845065095,48308014.237236895,47860224.73727794,47967355.500572599,0,0,0,0,0,0]
[]
[null,"Saldo (Contraprestação - CapEx)",null,"TIR",{"$f":"IRR(F70:AO70)","v":1.1566987115124716E-2},{"$f":"F64-F68","v":-413978028.99548078},{"$f":"G64-G68","v":-718911747.28018236},-487563325.20816803,{"$f":"I64-I68","v":-455777257.97135603},-401205780.88743192,-280329842.63588512,-195957952.14908198,-180493359.83478364,-108691953.62701464,-77212963.327640146,-4279068.5307868719,161754579.76102525,164024848.29276812,169942438.43511745,174087062.02814788,178181992.34926751,182733198.8152101,186904597.65162352,225703673.84310982,226498370.59170574,239562700.53100383,239860714.41051015,239583800.19207063,240031645.54870313,239919142.50236386,239579731.76245856,239864839.4424291,239591591.0502573,240039380.55021626,239932249.78692159,0,0,0,0,0,0]
[null,null,null,null,{"$f":"NPV(WACC!C34,Comp_CAGECE_BF!F70:AO70)","v":-1635375550.974227}]
[]
["x","Volumes em m³"]
[]
[null,"Volume tratado - Cons1",null,null,null,{"$f":"IFERROR(INDEX(PC!$E$376:$E$410,MATCH(Comp_CAGECE_BF!F$1,PC!$C$494:$C$528,0)),0)*F6","v":11686509.895620624},{"$f":"IFERROR(INDEX(PC!$E$376:$E$410,MATCH(Comp_CAGECE_BF!G$1,PC!$C$494:$C$528,0)),0)*G6","v":14031329.728669994},{"$f":"IFERROR(INDEX(PC!$E$376:$E$410,MATCH(Comp_CAGECE_BF!H$1,PC!$C$494:$C$528,0)),0)*H6","v":16799505.708682813},{"$f":"IFERROR(INDEX(PC!$E$376:$E$410,MATCH(Comp_CAGECE_BF!I$1,PC!$C$494:$C$528,0)),0)*I6","v":19765557.611568857},{"$f":"IFERROR(INDEX(PC!$E$376:$E$410,MATCH(Comp_CAGECE_BF!J$1,PC!$C$494:$C$528,0)),0)*J6","v":22586147.383840185},{"$f":"IFERROR(INDEX(PC!$E$376:$E$410,MATCH(Comp_CAGECE_BF!K$1,PC!$C$494:$C$528,0)),0)*K6","v":25287678.300175577},{"$f":"IFERROR(INDEX(PC!$E$376:$E$410,MATCH(Comp_CAGECE_BF!L$1,PC!$C$494:$C$528,0)),0)*L6","v":27965266.076295089},{"$f":"IFERROR(INDEX(PC!$E$376:$E$410,MATCH(Comp_CAGECE_BF!M$1,PC!$C$494:$C$528,0)),0)*M6","v":30656508.639814142},{"$f":"IFERROR(INDEX(PC!$E$376:$E$410,MATCH(Comp_CAGECE_BF!N$1,PC!$C$494:$C$528,0)),0)*N6","v":33358593.691914614},{"$f":"IFERROR(INDEX(PC!$E$376:$E$410,MATCH(Comp_CAGECE_BF!O$1,PC!$C$494:$C$528,0)),0)*O6","v":36069122.36466895},{"$f":"IFERROR(INDEX(PC!$E$376:$E$410,MATCH(Comp_CAGECE_BF!P$1,PC!$C$494:$C$528,0)),0)*P6","v":38785628.999768361},{"$f":"IFERROR(INDEX(PC!$E$376:$E$410,MATCH(Comp_CAGECE_BF!Q$1,PC!$C$494:$C$528,0)),0)*Q6","v":40825811.651437484},{"$f":"IFERROR(INDEX(PC!$E$376:$E$410,MATCH(Comp_CAGECE_BF!R$1,PC!$C$494:$C$528,0)),0)*R6","v":41924210.379146479},{"$f":"IFERROR(INDEX(PC!$E$376:$E$410,MATCH(Comp_CAGECE_BF!S$1,PC!$C$494:$C$528,0)),0)*S6","v":42398600.173389509},{"$f":"IFERROR(INDEX(PC!$E$376:$E$410,MATCH(Comp_CAGECE_BF!T$1,PC!$C$494:$C$528,0)),0)*T6","v":42859726.074285425},{"$f":"IFERROR(INDEX(PC!$E$376:$E$410,MATCH(Comp_CAGECE_BF!U$1,PC!$C$494:$C$528,0)),0)*U6","v":43307248.681336284},{"$f":"IFERROR(INDEX(PC!$E$376:$E$410,MATCH(Comp_CAGECE_BF!V$1,PC!$C$494:$C$528,0)),0)*V6","v":43740949.763442039},{"$f":"IFERROR(INDEX(PC!$E$376:$E$410,MATCH(Comp_CAGECE_BF!W$1,PC!$C$494:$C$528,0)),0)*W6","v":44160768.606813826},{"$f":"IFERROR(INDEX(PC!$E$376:$E$410,MATCH(Comp_CAGECE_BF!X$1,PC!$C$494:$C$528,0)),0)*X6","v":44548235.066396542},{"$f":"IFERROR(INDEX(PC!$E$376:$E$410,MATCH(Comp_CAGECE_BF!Y$1,PC!$C$494:$C$528,0)),0)*Y6","v":44768465.711126313},{"$f":"IFERROR(INDEX(PC!$E$376:$E$410,MATCH(Comp_CAGECE_BF!Z$1,PC!$C$494:$C$528,0)),0)*Z6","v":44814772.063687086},{"$f":"IFERROR(INDEX(PC!$E$376:$E$410,MATCH(Comp_CAGECE_BF!AA$1,PC!$C$494:$C$528,0)),0)*AA6","v":44789406.373040102},{"$f":"IFERROR(INDEX(PC!$E$376:$E$410,MATCH(Comp_CAGECE_BF!AB$1,PC!$C$494:$C$528,0)),0)*AB6","v":44749183.724920399},{"$f":"IFERROR(INDEX(PC!$E$376:$E$410,MATCH(Comp_CAGECE_BF!AC$1,PC!$C$494:$C$528,0)),0)*AC6","v":44694962.964846551},{"$f":"IFERROR(INDEX(PC!$E$376:$E$410,MATCH(Comp_CAGECE_BF!AD$1,PC!$C$494:$C$528,0)),0)*AD6","v":44626843.917253792},{"$f":"IFERROR(INDEX(PC!$E$376:$E$410,MATCH(Comp_CAGECE_BF!AE$1,PC!$C$494:$C$528,0)),0)*AE6","v":44544477.736743718},{"$f":"IFERROR(INDEX(PC!$E$376:$E$410,MATCH(Comp_CAGECE_BF!AF$1,PC!$C$494:$C$528,0)),0)*AF6","v":44448763.264348336},{"$f":"IFERROR(INDEX(PC!$E$376:$E$410,MATCH(Comp_CAGECE_BF!AG$1,PC!$C$494:$C$528,0)),0)*AG6","v":44338775.891556852},{"$f":"IFERROR(INDEX(PC!$E$376:$E$410,MATCH(Comp_CAGECE_BF!AH$1,PC!$C$494:$C$528,0)),0)*AH6","v":44214336.796369225},{"$f":"IFERROR(INDEX(PC!$E$376:$E$410,MATCH(Comp_CAGECE_BF!AI$1,PC!$C$494:$C$528,0)),0)*AI6","v":44075382.388194852},{"$f":"IFERROR(INDEX(PC!$E$376:$E$410,MATCH(Comp_CAGECE_BF!AJ$1,PC!$C$494:$C$528,0)),0)*AJ6","v":0},{"$f":"IFERROR(INDEX(PC!$E$376:$E$410,MATCH(Comp_CAGECE_BF!AK$1,PC!$C$494:$C$528,0)),0)*AK6","v":0},{"$f":"IFERROR(INDEX(PC!$E$376:$E$410,MATCH(Comp_CAGECE_BF!AL$1,PC!$C$494:$C$528,0)),0)*AL6","v":0},{"$f":"IFERROR(INDEX(PC!$E$376:$E$410,MATCH(Comp_CAGECE_BF!AM$1,PC!$C$494:$C$528,0)),0)*AM6","v":0},{"$f":"IFERROR(INDEX(PC!$E$376:$E$410,MATCH(Comp_CAGECE_BF!AN$1,PC!$C$494:$C$528,0)),0)*AN6","v":0},{"$f":"IFERROR(INDEX(PC!$E$376:$E$410,MATCH(Comp_CAGECE_BF!AO$1,PC!$C$494:$C$528,0)),0)*AO6","v":0}]
[null,"Volume tratado - Cons2",null,null,null,{"$f":"IFERROR(INDEX(PC!$F$376:$F$410,MATCH(Comp_CAGECE_BF!F$1,PC!$C$494:$C$528,0)),0)*F7","v":73517832.709313259},{"$f":"IFERROR(INDEX(PC!$F$376:$F$410,MATCH(Comp_CAGECE_BF!G$1,PC!$C$494:$C$528,0)),0)*G7","v":80711435.078514859},{"$f":"IFERROR(INDEX(PC!$F$376:$F$410,MATCH(Comp_CAGECE_BF!H$1,PC!$C$494:$C$528,0)),0)*H7","v":86252224.215305999},{"$f":"IFERROR(INDEX(PC!$F$376:$F$410,MATCH(Comp_CAGECE_BF!I$1,PC!$C$494:$C$528,0)),0)*I7","v":94506686.207688645},{"$f":"IFERROR(INDEX(PC!$F$376:$F$410,MATCH(Comp_CAGECE_BF!J$1,PC!$C$494:$C$528,0)),0)*J7","v":102346983.66461053},{"$f":"IFERROR(INDEX(PC!$F$376:$F$410,MATCH(Comp_CAGECE_BF!K$1,PC!$C$494:$C$528,0)),0)*K7","v":104731014.6758312},{"$f":"IFERROR(INDEX(PC!$F$376:$F$410,MATCH(Comp_CAGECE_BF!L$1,PC!$C$494:$C$528,0)),0)*L7","v":107098178.95006667},{"$f":"IFERROR(INDEX(PC!$F$376:$F$410,MATCH(Comp_CAGECE_BF!M$1,PC!$C$494:$C$528,0)),0)*M7","v":109446689.54952265},{"$f":"IFERROR(INDEX(PC!$F$376:$F$410,MATCH(Comp_CAGECE_BF!N$1,PC!$C$494:$C$528,0)),0)*N7","v":111878438.78610024},{"$f":"IFERROR(INDEX(PC!$F$376:$F$410,MATCH(Comp_CAGECE_BF!O$1,PC!$C$494:$C$528,0)),0)*O7","v":114357731.69977342},{"$f":"IFERROR(INDEX(PC!$F$376:$F$410,MATCH(Comp_CAGECE_BF!P$1,PC!$C$494:$C$528,0)),0)*P7","v":116813203.17330357},{"$f":"IFERROR(INDEX(PC!$F$376:$F$410,MATCH(Comp_CAGECE_BF!Q$1,PC!$C$494:$C$528,0)),0)*Q7","v":118470033.46595187},{"$f":"IFERROR(INDEX(PC!$F$376:$F$410,MATCH(Comp_CAGECE_BF!R$1,PC!$C$494:$C$528,0)),0)*R7","v":119803516.41824631},{"$f":"IFERROR(INDEX(PC!$F$376:$F$410,MATCH(Comp_CAGECE_BF!S$1,PC!$C$494:$C$528,0)),0)*S7","v":120963171.47955014},{"$f":"IFERROR(INDEX(PC!$F$376:$F$410,MATCH(Comp_CAGECE_BF!T$1,PC!$C$494:$C$528,0)),0)*T7","v":122091453.77645664},{"$f":"IFERROR(INDEX(PC!$F$376:$F$410,MATCH(Comp_CAGECE_BF!U$1,PC!$C$494:$C$528,0)),0)*U7","v":123187481.20434114},{"$f":"IFERROR(INDEX(PC!$F$376:$F$410,MATCH(Comp_CAGECE_BF!V$1,PC!$C$494:$C$528,0)),0)*V7","v":124250807.8230173},{"$f":"IFERROR(INDEX(PC!$F$376:$F$410,MATCH(Comp_CAGECE_BF!W$1,PC!$C$494:$C$528,0)),0)*W7","v":125281023.69679068},{"$f":"IFERROR(INDEX(PC!$F$376:$F$410,MATCH(Comp_CAGECE_BF!X$1,PC!$C$494:$C$528,0)),0)*X7","v":126273519.15872447},{"$f":"IFERROR(INDEX(PC!$F$376:$F$410,MATCH(Comp_CAGECE_BF!Y$1,PC!$C$494:$C$528,0)),0)*Y7","v":126747824.93980078},{"$f":"IFERROR(INDEX(PC!$F$376:$F$410,MATCH(Comp_CAGECE_BF!Z$1,PC!$C$494:$C$528,0)),0)*Z7","v":126718359.75047943},{"$f":"IFERROR(INDEX(PC!$F$376:$F$410,MATCH(Comp_CAGECE_BF!AA$1,PC!$C$494:$C$528,0)),0)*AA7","v":126641835.80481239},{"$f":"IFERROR(INDEX(PC!$F$376:$F$410,MATCH(Comp_CAGECE_BF!AB$1,PC!$C$494:$C$528,0)),0)*AB7","v":126534973.65449302},{"$f":"IFERROR(INDEX(PC!$F$376:$F$410,MATCH(Comp_CAGECE_BF!AC$1,PC!$C$494:$C$528,0)),0)*AC7","v":126395378.595054},{"$f":"IFERROR(INDEX(PC!$F$376:$F$410,MATCH(Comp_CAGECE_BF!AD$1,PC!$C$494:$C$528,0)),0)*AD7","v":126222955.57014085},{"$f":"IFERROR(INDEX(PC!$F$376:$F$410,MATCH(Comp_CAGECE_BF!AE$1,PC!$C$494:$C$528,0)),0)*AE7","v":126017873.774813},{"$f":"IFERROR(INDEX(PC!$F$376:$F$410,MATCH(Comp_CAGECE_BF!AF$1,PC!$C$494:$C$528,0)),0)*AF7","v":125779720.55151187},{"$f":"IFERROR(INDEX(PC!$F$376:$F$410,MATCH(Comp_CAGECE_BF!AG$1,PC!$C$494:$C$528,0)),0)*AG7","v":125508153.43562189},{"$f":"IFERROR(INDEX(PC!$F$376:$F$410,MATCH(Comp_CAGECE_BF!AH$1,PC!$C$494:$C$528,0)),0)*AH7","v":125202924.07225616},{"$f":"IFERROR(INDEX(PC!$F$376:$F$410,MATCH(Comp_CAGECE_BF!AI$1,PC!$C$494:$C$528,0)),0)*AI7","v":124862798.01845853},{"$f":"IFERROR(INDEX(PC!$F$376:$F$410,MATCH(Comp_CAGECE_BF!AJ$1,PC!$C$494:$C$528,0)),0)*AJ7","v":0},{"$f":"IFERROR(INDEX(PC!$F$376:$F$410,MATCH(Comp_CAGECE_BF!AK$1,PC!$C$494:$C$528,0)),0)*AK7","v":0},{"$f":"IFERROR(INDEX(PC!$F$376:$F$410,MATCH(Comp_CAGECE_BF!AL$1,PC!$C$494:$C$528,0)),0)*AL7","v":0},{"$f":"IFERROR(INDEX(PC!$F$376:$F$410,MATCH(Comp_CAGECE_BF!AM$1,PC!$C$494:$C$528,0)),0)*AM7","v":0},{"$f":"IFERROR(INDEX(PC!$F$376:$F$410,MATCH(Comp_CAGECE_BF!AN$1,PC!$C$494:$C$528,0)),0)*AN7","v":0},{"$f":"IFERROR(INDEX(PC!$F$376:$F$410,MATCH(Comp_CAGECE_BF!AO$1,PC!$C$494:$C$528,0)),0)*AO7","v":0}]
[null,"Volume Tratado Total",null,null,null,{"$f":"SUM(F75:F76)","v":85204342.604933888},{"$f":"SUM(G75:G76)","v":94742764.807184845},103051729.92398882,114272243.8192575,124933131.04845072,130018692.97600678,135063445.02636176,140103198.18933681,145237032.47801486,150426854.06444237,155598832.17307192,159295845.11738935,161727726.79739279,163361771.65293965,164951179.85074207,166494729.88567743,167991757.58645934,169441792.30360451,170821754.22512102,171516290.6509271,171533131.81416652,171431242.17785248,171284157.37941343,171090341.55990055,170849799.48739463,170562351.51155671,170228483.81586021,169846929.32717875,169417260.8686254,168938180.40665337,0,0,0,0,0,0]
[]
[null,"Volume faturado - Cons1",null,null,null,{"$f":"IFERROR(INDEX(PC!$E$414:$E$448,MATCH(Comp_CAGECE_BF!F$1,PC!$C$414:$C$448,0)),0)*F6","v":13392934.844873274},{"$f":"IFERROR(INDEX(PC!$E$414:$E$448,MATCH(Comp_CAGECE_BF!G$1,PC!$C$414:$C$448,0)),0)*G6","v":15935139.632124083},{"$f":"IFERROR(INDEX(PC!$E$414:$E$448,MATCH(Comp_CAGECE_BF!H$1,PC!$C$414:$C$448,0)),0)*H6","v":19050221.504927617},{"$f":"IFERROR(INDEX(PC!$E$414:$E$448,MATCH(Comp_CAGECE_BF!I$1,PC!$C$414:$C$448,0)),0)*I6","v":22416118.752955966},{"$f":"IFERROR(INDEX(PC!$E$414:$E$448,MATCH(Comp_CAGECE_BF!J$1,PC!$C$414:$C$448,0)),0)*J6","v":25650423.884871975},{"$f":"IFERROR(INDEX(PC!$E$414:$E$448,MATCH(Comp_CAGECE_BF!K$1,PC!$C$414:$C$448,0)),0)*K6","v":28723896.597956426},{"$f":"IFERROR(INDEX(PC!$E$414:$E$448,MATCH(Comp_CAGECE_BF!L$1,PC!$C$414:$C$448,0)),0)*L6","v":31768271.99691312},{"$f":"IFERROR(INDEX(PC!$E$414:$E$448,MATCH(Comp_CAGECE_BF!M$1,PC!$C$414:$C$448,0)),0)*M6","v":34830060.176609486},{"$f":"IFERROR(INDEX(PC!$E$414:$E$448,MATCH(Comp_CAGECE_BF!N$1,PC!$C$414:$C$448,0)),0)*N6","v":37905661.00581596},{"$f":"IFERROR(INDEX(PC!$E$414:$E$448,MATCH(Comp_CAGECE_BF!O$1,PC!$C$414:$C$448,0)),0)*O6","v":40991993.957819462},{"$f":"IFERROR(INDEX(PC!$E$414:$E$448,MATCH(Comp_CAGECE_BF!P$1,PC!$C$414:$C$448,0)),0)*P6","v":44085908.720953636},{"$f":"IFERROR(INDEX(PC!$E$414:$E$448,MATCH(Comp_CAGECE_BF!Q$1,PC!$C$414:$C$448,0)),0)*Q6","v":46501484.362984359},{"$f":"IFERROR(INDEX(PC!$E$414:$E$448,MATCH(Comp_CAGECE_BF!R$1,PC!$C$414:$C$448,0)),0)*R6","v":47806627.595050506},{"$f":"IFERROR(INDEX(PC!$E$414:$E$448,MATCH(Comp_CAGECE_BF!S$1,PC!$C$414:$C$448,0)),0)*S6","v":48313000.830986455},{"$f":"IFERROR(INDEX(PC!$E$414:$E$448,MATCH(Comp_CAGECE_BF!T$1,PC!$C$414:$C$448,0)),0)*T6","v":48802291.347828291},{"$f":"IFERROR(INDEX(PC!$E$414:$E$448,MATCH(Comp_CAGECE_BF!U$1,PC!$C$414:$C$448,0)),0)*U6","v":49274050.716583364},{"$f":"IFERROR(INDEX(PC!$E$414:$E$448,MATCH(Comp_CAGECE_BF!V$1,PC!$C$414:$C$448,0)),0)*V6","v":49727982.303783849},{"$f":"IFERROR(INDEX(PC!$E$414:$E$448,MATCH(Comp_CAGECE_BF!W$1,PC!$C$414:$C$448,0)),0)*W6","v":50164025.49068553},{"$f":"IFERROR(INDEX(PC!$E$414:$E$448,MATCH(Comp_CAGECE_BF!X$1,PC!$C$414:$C$448,0)),0)*X6","v":50582054.449611768},{"$f":"IFERROR(INDEX(PC!$E$414:$E$448,MATCH(Comp_CAGECE_BF!Y$1,PC!$C$414:$C$448,0)),0)*Y6","v":50797885.246445388},{"$f":"IFERROR(INDEX(PC!$E$414:$E$448,MATCH(Comp_CAGECE_BF!Z$1,PC!$C$414:$C$448,0)),0)*Z6","v":50793123.910808578},{"$f":"IFERROR(INDEX(PC!$E$414:$E$448,MATCH(Comp_CAGECE_BF!AA$1,PC!$C$414:$C$448,0)),0)*AA6","v":50760485.999916919},{"$f":"IFERROR(INDEX(PC!$E$414:$E$448,MATCH(Comp_CAGECE_BF!AB$1,PC!$C$414:$C$448,0)),0)*AB6","v":50708690.994443148},{"$f":"IFERROR(INDEX(PC!$E$414:$E$448,MATCH(Comp_CAGECE_BF!AC$1,PC!$C$414:$C$448,0)),0)*AC6","v":50638823.110482581},{"$f":"IFERROR(INDEX(PC!$E$414:$E$448,MATCH(Comp_CAGECE_BF!AD$1,PC!$C$414:$C$448,0)),0)*AD6","v":50551073.524627812},{"$f":"IFERROR(INDEX(PC!$E$414:$E$448,MATCH(Comp_CAGECE_BF!AE$1,PC!$C$414:$C$448,0)),0)*AE6","v":50444937.616505779},{"$f":"IFERROR(INDEX(PC!$E$414:$E$448,MATCH(Comp_CAGECE_BF!AF$1,PC!$C$414:$C$448,0)),0)*AF6","v":50321600.355842777},{"$f":"IFERROR(INDEX(PC!$E$414:$E$448,MATCH(Comp_CAGECE_BF!AG$1,PC!$C$414:$C$448,0)),0)*AG6","v":50179874.283459194},{"$f":"IFERROR(INDEX(PC!$E$414:$E$448,MATCH(Comp_CAGECE_BF!AH$1,PC!$C$414:$C$448,0)),0)*AH6","v":50019531.88177494},{"$f":"IFERROR(INDEX(PC!$E$414:$E$448,MATCH(Comp_CAGECE_BF!AI$1,PC!$C$414:$C$448,0)),0)*AI6","v":49840472.7599933},{"$f":"IFERROR(INDEX(PC!$E$414:$E$448,MATCH(Comp_CAGECE_BF!AJ$1,PC!$C$414:$C$448,0)),0)*AJ6","v":0},{"$f":"IFERROR(INDEX(PC!$E$414:$E$448,MATCH(Comp_CAGECE_BF!AK$1,PC!$C$414:$C$448,0)),0)*AK6","v":0},{"$f":"IFERROR(INDEX(PC!$E$414:$E$448,MATCH(Comp_CAGECE_BF!AL$1,PC!$C$414:$C$448,0)),0)*AL6","v":0},{"$f":"IFERROR(INDEX(PC!$E$414:$E$448,MATCH(Comp_CAGECE_BF!AM$1,PC!$C$414:$C$448,0)),0)*AM6","v":0},{"$f":"IFERROR(INDEX(PC!$E$414:$E$448,MATCH(Comp_CAGECE_BF!AN$1,PC!$C$414:$C$448,0)),0)*AN6","v":0},{"$f":"IFERROR(INDEX(PC!$E$414:$E$448,MATCH(Comp_CAGECE_BF!AO$1,PC!$C$414:$C$448,0)),0)*AO6","v":0}]
[null,"Volume faturado - Cons2",null,null,null,{"$f":"IFERROR(INDEX(PC!$F$414:$F$448,MATCH(Comp_CAGECE_BF!F$1,PC!$C$414:$C$448,0)),0)*F7","v":84302252.213290066},{"$f":"IFERROR(INDEX(PC!$F$414:$F$448,MATCH(Comp_CAGECE_BF!G$1,PC!$C$414:$C$448,0)),0)*G7","v":92996213.208845541},{"$f":"IFERROR(INDEX(PC!$F$414:$F$448,MATCH(Comp_CAGECE_BF!H$1,PC!$C$414:$C$448,0)),0)*H7","v":98422705.527169868},{"$f":"IFERROR(INDEX(PC!$F$414:$F$448,MATCH(Comp_CAGECE_BF!I$1,PC!$C$414:$C$448,0)),0)*I7","v":108543031.15356891},{"$f":"IFERROR(INDEX(PC!$F$414:$F$448,MATCH(Comp_CAGECE_BF!J$1,PC!$C$414:$C$448,0)),0)*J7","v":118158443.83616693},{"$f":"IFERROR(INDEX(PC!$F$414:$F$448,MATCH(Comp_CAGECE_BF!K$1,PC!$C$414:$C$448,0)),0)*K7","v":121084590.28931773},{"$f":"IFERROR(INDEX(PC!$F$414:$F$448,MATCH(Comp_CAGECE_BF!L$1,PC!$C$414:$C$448,0)),0)*L7","v":123991321.73143357},{"$f":"IFERROR(INDEX(PC!$F$414:$F$448,MATCH(Comp_CAGECE_BF!M$1,PC!$C$414:$C$448,0)),0)*M7","v":126875678.55045354},{"$f":"IFERROR(INDEX(PC!$F$414:$F$448,MATCH(Comp_CAGECE_BF!N$1,PC!$C$414:$C$448,0)),0)*N7","v":129735765.19588558},{"$f":"IFERROR(INDEX(PC!$F$414:$F$448,MATCH(Comp_CAGECE_BF!O$1,PC!$C$414:$C$448,0)),0)*O7","v":132569929.70473701},{"$f":"IFERROR(INDEX(PC!$F$414:$F$448,MATCH(Comp_CAGECE_BF!P$1,PC!$C$414:$C$448,0)),0)*P7","v":135375016.76990861},{"$f":"IFERROR(INDEX(PC!$F$414:$F$448,MATCH(Comp_CAGECE_BF!Q$1,PC!$C$414:$C$448,0)),0)*Q7","v":137222042.44386956},{"$f":"IFERROR(INDEX(PC!$F$414:$F$448,MATCH(Comp_CAGECE_BF!R$1,PC!$C$414:$C$448,0)),0)*R7","v":138833336.9360092},{"$f":"IFERROR(INDEX(PC!$F$414:$F$448,MATCH(Comp_CAGECE_BF!S$1,PC!$C$414:$C$448,0)),0)*S7","v":140196207.37700656},{"$f":"IFERROR(INDEX(PC!$F$414:$F$448,MATCH(Comp_CAGECE_BF!T$1,PC!$C$414:$C$448,0)),0)*T7","v":141519836.97325549},{"$f":"IFERROR(INDEX(PC!$F$414:$F$448,MATCH(Comp_CAGECE_BF!U$1,PC!$C$414:$C$448,0)),0)*U7","v":142803107.95586681},{"$f":"IFERROR(INDEX(PC!$F$414:$F$448,MATCH(Comp_CAGECE_BF!V$1,PC!$C$414:$C$448,0)),0)*V7","v":144045475.57914242},{"$f":"IFERROR(INDEX(PC!$F$414:$F$448,MATCH(Comp_CAGECE_BF!W$1,PC!$C$414:$C$448,0)),0)*W7","v":145246406.48875841},{"$f":"IFERROR(INDEX(PC!$F$414:$F$448,MATCH(Comp_CAGECE_BF!X$1,PC!$C$414:$C$448,0)),0)*X7","v":146406084.66363016},{"$f":"IFERROR(INDEX(PC!$F$414:$F$448,MATCH(Comp_CAGECE_BF!Y$1,PC!$C$414:$C$448,0)),0)*Y7","v":146993506.81952909},{"$f":"IFERROR(INDEX(PC!$F$414:$F$448,MATCH(Comp_CAGECE_BF!Z$1,PC!$C$414:$C$448,0)),0)*Z7","v":146956609.08852372},{"$f":"IFERROR(INDEX(PC!$F$414:$F$448,MATCH(Comp_CAGECE_BF!AA$1,PC!$C$414:$C$448,0)),0)*AA7","v":146860897.91295132},{"$f":"IFERROR(INDEX(PC!$F$414:$F$448,MATCH(Comp_CAGECE_BF!AB$1,PC!$C$414:$C$448,0)),0)*AB7","v":146727238.71686667},{"$f":"IFERROR(INDEX(PC!$F$414:$F$448,MATCH(Comp_CAGECE_BF!AC$1,PC!$C$414:$C$448,0)),0)*AC7","v":146552618.3803212},{"$f":"IFERROR(INDEX(PC!$F$414:$F$448,MATCH(Comp_CAGECE_BF!AD$1,PC!$C$414:$C$448,0)),0)*AD7","v":146336960.42776465},{"$f":"IFERROR(INDEX(PC!$F$414:$F$448,MATCH(Comp_CAGECE_BF!AE$1,PC!$C$414:$C$448,0)),0)*AE7","v":146080490.27770844},{"$f":"IFERROR(INDEX(PC!$F$414:$F$448,MATCH(Comp_CAGECE_BF!AF$1,PC!$C$414:$C$448,0)),0)*AF7","v":145782579.36048546},{"$f":"IFERROR(INDEX(PC!$F$414:$F$448,MATCH(Comp_CAGECE_BF!AG$1,PC!$C$414:$C$448,0)),0)*AG7","v":145442880.42943388},{"$f":"IFERROR(INDEX(PC!$F$414:$F$448,MATCH(Comp_CAGECE_BF!AH$1,PC!$C$414:$C$448,0)),0)*AH7","v":145061156.21243882},{"$f":"IFERROR(INDEX(PC!$F$414:$F$448,MATCH(Comp_CAGECE_BF!AI$1,PC!$C$414:$C$448,0)),0)*AI7","v":144635711.91826642},{"$f":"IFERROR(INDEX(PC!$F$414:$F$448,MATCH(Comp_CAGECE_BF!AJ$1,PC!$C$414:$C$448,0)),0)*AJ7","v":0},{"$f":"IFERROR(INDEX(PC!$F$414:$F$448,MATCH(Comp_CAGECE_BF!AK$1,PC!$C$414:$C$448,0)),0)*AK7","v":0},{"$f":"IFERROR(INDEX(PC!$F$414:$F$448,MATCH(Comp_CAGECE_BF!AL$1,PC!$C$414:$C$448,0)),0)*AL7","v":0},{"$f":"IFERROR(INDEX(PC!$F$414:$F$448,MATCH(Comp_CAGECE_BF!AM$1,PC!$C$414:$C$448,0)),0)*AM7","v":0},{"$f":"IFERROR(INDEX(PC!$F$414:$F$448,MATCH(Comp_CAGECE_BF!AN$1,PC!$C$414:$C$448,0)),0)*AN7","v":0},{"$f":"IFERROR(INDEX(PC!$F$414:$F$448,MATCH(Comp_CAGECE_BF!AO$1,PC!$C$414:$C$448,0)),0)*AO7","v":0}]
[null,"Volume Faturado Total",null,null,null,{"$f":"SUM(F79:F80)","v":97695187.058163345},{"$f":"SUM(G79:G80)","v":108931352.84096962},117472927.03209749,130959149.90652487,143808867.72103891,149808486.88727415,155759593.72834671,161705738.72706303,167641426.20170155,173561923.66255647,179460925.49086225,183723526.80685392,186639964.53105971,188509208.20799303,190322128.32108378,192077158.67245018,193773457.88292629,195410431.97944394,196988139.11324191,197791392.06597447,197749732.99933231,197621383.91286823,197435929.71130982,197191441.49080378,196888033.95239246,196525427.89421421,196104179.71632823,195622754.71289307,195080688.09421375,194476184.67825973,0,0,0,0,0,0]
[]
["x","Ligações ativas de esgoto"]
[]
[null,"Ligações ativas de esgoto - Cons1",null,null,null,{"$f":"IFERROR(INDEX(PC!$E$148:$E$182,MATCH(Comp_CAGECE_BF!F$1,PC!$C$494:$C$528,0)),0)*F6","v":101017.91973647742},{"$f":"IFERROR(INDEX(PC!$E$148:$E$182,MATCH(Comp_CAGECE_BF!G$1,PC!$C$494:$C$528,0)),0)*G6","v":123410.09976282966},{"$f":"IFERROR(INDEX(PC!$E$148:$E$182,MATCH(Comp_CAGECE_BF!H$1,PC!$C$494:$C$528,0)),0)*H6","v":150122.22978918196},{"$f":"IFERROR(INDEX(PC!$E$148:$E$182,MATCH(Comp_CAGECE_BF!I$1,PC!$C$494:$C$528,0)),0)*I6","v":179605.9198155342},{"$f":"IFERROR(INDEX(PC!$E$148:$E$182,MATCH(Comp_CAGECE_BF!J$1,PC!$C$494:$C$528,0)),0)*J6","v":207815.19984188647},{"$f":"IFERROR(INDEX(PC!$E$148:$E$182,MATCH(Comp_CAGECE_BF!K$1,PC!$C$494:$C$528,0)),0)*K6","v":234503.59986823867},{"$f":"IFERROR(INDEX(PC!$E$148:$E$182,MATCH(Comp_CAGECE_BF!L$1,PC!$C$494:$C$528,0)),0)*L6","v":260978.17989459095},{"$f":"IFERROR(INDEX(PC!$E$148:$E$182,MATCH(Comp_CAGECE_BF!M$1,PC!$C$494:$C$528,0)),0)*M6","v":287609.39992094325},{"$f":"IFERROR(INDEX(PC!$E$148:$E$182,MATCH(Comp_CAGECE_BF!N$1,PC!$C$494:$C$528,0)),0)*N6","v":314364.79994729557},{"$f":"IFERROR(INDEX(PC!$E$148:$E$182,MATCH(Comp_CAGECE_BF!O$1,PC!$C$494:$C$528,0)),0)*O6","v":341217.25997364771},{"$f":"IFERROR(INDEX(PC!$E$148:$E$182,MATCH(Comp_CAGECE_BF!P$1,PC!$C$494:$C$528,0)),0)*P6","v":368139.37999999995},{"$f":"IFERROR(INDEX(PC!$E$148:$E$182,MATCH(Comp_CAGECE_BF!Q$1,PC!$C$494:$C$528,0)),0)*Q6","v":389592.97999999992},{"$f":"IFERROR(INDEX(PC!$E$148:$E$182,MATCH(Comp_CAGECE_BF!R$1,PC!$C$494:$C$528,0)),0)*R6","v":401339.45999999985},{"$f":"IFERROR(INDEX(PC!$E$148:$E$182,MATCH(Comp_CAGECE_BF!S$1,PC!$C$494:$C$528,0)),0)*S6","v":405746.73999999993},{"$f":"IFERROR(INDEX(PC!$E$148:$E$182,MATCH(Comp_CAGECE_BF!T$1,PC!$C$494:$C$528,0)),0)*T6","v":410004.35999999993},{"$f":"IFERROR(INDEX(PC!$E$148:$E$182,MATCH(Comp_CAGECE_BF!U$1,PC!$C$494:$C$528,0)),0)*U6","v":414108.33999999985},{"$f":"IFERROR(INDEX(PC!$E$148:$E$182,MATCH(Comp_CAGECE_BF!V$1,PC!$C$494:$C$528,0)),0)*V6","v":418056.06},{"$f":"IFERROR(INDEX(PC!$E$148:$E$182,MATCH(Comp_CAGECE_BF!W$1,PC!$C$494:$C$528,0)),0)*W6","v":421846.81999999995},{"$f":"IFERROR(INDEX(PC!$E$148:$E$182,MATCH(Comp_CAGECE_BF!X$1,PC!$C$494:$C$528,0)),0)*X6","v":425479.66000000009},{"$f":"IFERROR(INDEX(PC!$E$148:$E$182,MATCH(Comp_CAGECE_BF!Y$1,PC!$C$494:$C$528,0)),0)*Y6","v":427355.98},{"$f":"IFERROR(INDEX(PC!$E$148:$E$182,MATCH(Comp_CAGECE_BF!Z$1,PC!$C$494:$C$528,0)),0)*Z6","v":427316.45},{"$f":"IFERROR(INDEX(PC!$E$148:$E$182,MATCH(Comp_CAGECE_BF!AA$1,PC!$C$494:$C$528,0)),0)*AA6","v":427031.36999999994},{"$f":"IFERROR(INDEX(PC!$E$148:$E$182,MATCH(Comp_CAGECE_BF!AB$1,PC!$C$494:$C$528,0)),0)*AB6","v":426577.88999999996},{"$f":"IFERROR(INDEX(PC!$E$148:$E$182,MATCH(Comp_CAGECE_BF!AC$1,PC!$C$494:$C$528,0)),0)*AC6","v":425966.17000000004},{"$f":"IFERROR(INDEX(PC!$E$148:$E$182,MATCH(Comp_CAGECE_BF!AD$1,PC!$C$494:$C$528,0)),0)*AD6","v":425198.03999999992},{"$f":"IFERROR(INDEX(PC!$E$148:$E$182,MATCH(Comp_CAGECE_BF!AE$1,PC!$C$494:$C$528,0)),0)*AE6","v":424268.55999999994},{"$f":"IFERROR(INDEX(PC!$E$148:$E$182,MATCH(Comp_CAGECE_BF!AF$1,PC!$C$494:$C$528,0)),0)*AF6","v":423188.00999999995},{"$f":"IFERROR(INDEX(PC!$E$148:$E$182,MATCH(Comp_CAGECE_BF!AG$1,PC!$C$494:$C$528,0)),0)*AG6","v":421945.92},{"$f":"IFERROR(INDEX(PC!$E$148:$E$182,MATCH(Comp_CAGECE_BF!AH$1,PC!$C$494:$C$528,0)),0)*AH6","v":420541.66000000003},{"$f":"IFERROR(INDEX(PC!$E$148:$E$182,MATCH(Comp_CAGECE_BF!AI$1,PC!$C$494:$C$528,0)),0)*AI6","v":418972.80999999994},{"$f":"IFERROR(INDEX(PC!$E$148:$E$182,MATCH(Comp_CAGECE_BF!AJ$1,PC!$C$494:$C$528,0)),0)*AJ6","v":0},{"$f":"IFERROR(INDEX(PC!$E$148:$E$182,MATCH(Comp_CAGECE_BF!AK$1,PC!$C$494:$C$528,0)),0)*AK6","v":0},{"$f":"IFERROR(INDEX(PC!$E$148:$E$182,MATCH(Comp_CAGECE_BF!AL$1,PC!$C$494:$C$528,0)),0)*AL6","v":0},{"$f":"IFERROR(INDEX(PC!$E$148:$E$182,MATCH(Comp_CAGECE_BF!AM$1,PC!$C$494:$C$528,0)),0)*AM6","v":0},{"$f":"IFERROR(INDEX(PC!$E$148:$E$182,MATCH(Comp_CAGECE_BF!AN$1,PC!$C$494:$C$528,0)),0)*AN6","v":0},{"$f":"IFERROR(INDEX(PC!$E$148:$E$182,MATCH(Comp_CAGECE_BF!AO$1,PC!$C$494:$C$528,0)),0)*AO6","v":0}]
[null,"Ligações ativas de esgoto - Cons2",null,null,null,{"$f":"IFERROR(INDEX(PC!$F$148:$F$182,MATCH(Comp_CAGECE_BF!F$1,PC!$C$494:$C$528,0)),0)*F7","v":530647.78707197681},{"$f":"IFERROR(INDEX(PC!$F$148:$F$182,MATCH(Comp_CAGECE_BF!G$1,PC!$C$494:$C$528,0)),0)*G7","v":588985.06036477908},{"$f":"IFERROR(INDEX(PC!$F$148:$F$182,MATCH(Comp_CAGECE_BF!H$1,PC!$C$494:$C$528,0)),0)*H7","v":626141.17365758144},{"$f":"IFERROR(INDEX(PC!$F$148:$F$182,MATCH(Comp_CAGECE_BF!I$1,PC!$C$494:$C$528,0)),0)*I7","v":693957.18695038382},{"$f":"IFERROR(INDEX(PC!$F$148:$F$182,MATCH(Comp_CAGECE_BF!J$1,PC!$C$494:$C$528,0)),0)*J7","v":758525.58024318586},{"$f":"IFERROR(INDEX(PC!$F$148:$F$182,MATCH(Comp_CAGECE_BF!K$1,PC!$C$494:$C$528,0)),0)*K7","v":779494.59353598836},{"$f":"IFERROR(INDEX(PC!$F$148:$F$182,MATCH(Comp_CAGECE_BF!L$1,PC!$C$494:$C$528,0)),0)*L7","v":800347.10682879039},{"$f":"IFERROR(INDEX(PC!$F$148:$F$182,MATCH(Comp_CAGECE_BF!M$1,PC!$C$494:$C$528,0)),0)*M7","v":821061.62012159301},{"$f":"IFERROR(INDEX(PC!$F$148:$F$182,MATCH(Comp_CAGECE_BF!N$1,PC!$C$494:$C$528,0)),0)*N7","v":841623.39341439516},{"$f":"IFERROR(INDEX(PC!$F$148:$F$182,MATCH(Comp_CAGECE_BF!O$1,PC!$C$494:$C$528,0)),0)*O7","v":862020.04670719767},{"$f":"IFERROR(INDEX(PC!$F$148:$F$182,MATCH(Comp_CAGECE_BF!P$1,PC!$C$494:$C$528,0)),0)*P7","v":882228.56},{"$f":"IFERROR(INDEX(PC!$F$148:$F$182,MATCH(Comp_CAGECE_BF!Q$1,PC!$C$494:$C$528,0)),0)*Q7","v":895872.75999999989},{"$f":"IFERROR(INDEX(PC!$F$148:$F$182,MATCH(Comp_CAGECE_BF!R$1,PC!$C$494:$C$528,0)),0)*R7","v":907378},{"$f":"IFERROR(INDEX(PC!$F$148:$F$182,MATCH(Comp_CAGECE_BF!S$1,PC!$C$494:$C$528,0)),0)*S7","v":916626.72000000009},{"$f":"IFERROR(INDEX(PC!$F$148:$F$182,MATCH(Comp_CAGECE_BF!T$1,PC!$C$494:$C$528,0)),0)*T7","v":925605.79999999993},{"$f":"IFERROR(INDEX(PC!$F$148:$F$182,MATCH(Comp_CAGECE_BF!U$1,PC!$C$494:$C$528,0)),0)*U7","v":934306.96000000008},{"$f":"IFERROR(INDEX(PC!$F$148:$F$182,MATCH(Comp_CAGECE_BF!V$1,PC!$C$494:$C$528,0)),0)*V7","v":942727.28},{"$f":"IFERROR(INDEX(PC!$F$148:$F$182,MATCH(Comp_CAGECE_BF!W$1,PC!$C$494:$C$528,0)),0)*W7","v":950862.73999999987},{"$f":"IFERROR(INDEX(PC!$F$148:$F$182,MATCH(Comp_CAGECE_BF!X$1,PC!$C$494:$C$528,0)),0)*X7","v":958714.75999999989},{"$f":"IFERROR(INDEX(PC!$F$148:$F$182,MATCH(Comp_CAGECE_BF!Y$1,PC!$C$494:$C$528,0)),0)*Y7","v":962691.73999999976},{"$f":"IFERROR(INDEX(PC!$F$148:$F$182,MATCH(Comp_CAGECE_BF!Z$1,PC!$C$494:$C$528,0)),0)*Z7","v":962438.10000000009},{"$f":"IFERROR(INDEX(PC!$F$148:$F$182,MATCH(Comp_CAGECE_BF!AA$1,PC!$C$494:$C$528,0)),0)*AA7","v":961780.21000000008},{"$f":"IFERROR(INDEX(PC!$F$148:$F$182,MATCH(Comp_CAGECE_BF!AB$1,PC!$C$494:$C$528,0)),0)*AB7","v":960861.6},{"$f":"IFERROR(INDEX(PC!$F$148:$F$182,MATCH(Comp_CAGECE_BF!AC$1,PC!$C$494:$C$528,0)),0)*AC7","v":959661.52},{"$f":"IFERROR(INDEX(PC!$F$148:$F$182,MATCH(Comp_CAGECE_BF!AD$1,PC!$C$494:$C$528,0)),0)*AD7","v":958179.77999999991},{"$f":"IFERROR(INDEX(PC!$F$148:$F$182,MATCH(Comp_CAGECE_BF!AE$1,PC!$C$494:$C$528,0)),0)*AE7","v":956417.6},{"$f":"IFERROR(INDEX(PC!$F$148:$F$182,MATCH(Comp_CAGECE_BF!AF$1,PC!$C$494:$C$528,0)),0)*AF7","v":954370.05999999994},{"$f":"IFERROR(INDEX(PC!$F$148:$F$182,MATCH(Comp_CAGECE_BF!AG$1,PC!$C$494:$C$528,0)),0)*AG7","v":952035.5199999999},{"$f":"IFERROR(INDEX(PC!$F$148:$F$182,MATCH(Comp_CAGECE_BF!AH$1,PC!$C$494:$C$528,0)),0)*AH7","v":949413.15999999992},{"$f":"IFERROR(INDEX(PC!$F$148:$F$182,MATCH(Comp_CAGECE_BF!AI$1,PC!$C$494:$C$528,0)),0)*AI7","v":946489.03999999992},{"$f":"IFERROR(INDEX(PC!$F$148:$F$182,MATCH(Comp_CAGECE_BF!AJ$1,PC!$C$494:$C$528,0)),0)*AJ7","v":0},{"$f":"IFERROR(INDEX(PC!$F$148:$F$182,MATCH(Comp_CAGECE_BF!AK$1,PC!$C$494:$C$528,0)),0)*AK7","v":0},{"$f":"IFERROR(INDEX(PC!$F$148:$F$182,MATCH(Comp_CAGECE_BF!AL$1,PC!$C$494:$C$528,0)),0)*AL7","v":0},{"$f":"IFERROR(INDEX(PC!$F$148:$F$182,MATCH(Comp_CAGECE_BF!AM$1,PC!$C$494:$C$528,0)),0)*AM7","v":0},{"$f":"IFERROR(INDEX(PC!$F$148:$F$182,MATCH(Comp_CAGECE_BF!AN$1,PC!$C$494:$C$528,0)),0)*AN7","v":0},{"$f":"IFERROR(INDEX(PC!$F$148:$F$182,MATCH(Comp_CAGECE_BF!AO$1,PC!$C$494:$C$528,0)),0)*AO7","v":0}]
[null,"Ligações ativas de esgoto Total",null,null,null,{"$f":"SUM(F85:F86)","v":631665.70680845424},{"$f":"SUM(G85:G86)","v":712395.1601276088},776263.4034467634,873563.10676591797,966340.78008507239,1013998.193404227,1061325.2867233814,1108671.0200425363,1155988.1933616907,1203237.3066808453,1250367.94,1285465.7399999998,1308717.46,1322373.46,1335610.1599999999,1348415.2999999998,1360783.34,1372709.5599999998,1384194.42,1390047.7199999997,1389754.55,1388811.58,1387439.49,1385627.69,1383377.8199999998,1380686.16,1377558.0699999998,1373981.44,1369954.8199999998,1365461.8499999999,0,0,0,0,0,0]
[]
[null,"Volume faturado por ligação - Total",null,null,null,{"$f":"IFERROR(F81/F87,0%)","v":154.66280028367655},{"$f":"IFERROR(G81/G87,0%)","v":152.90860878596808},151.33127043023592,149.91378286493617,148.81796430900764,147.74038835743121,146.75952384892449,145.85547543297278,145.02001591745423,144.24579648492664,143.52649308239802,142.92370546324631,142.61287881882444,142.5536838950118,142.49826335634029,142.44658798550432,142.39846431609479,142.3538071516337,142.31247884472899,142.29108052921703,142.29112111871288,142.29531691611342,142.30237147950129,142.31199543277299,142.32412223610211,142.33895695326896,142.35637973238272,142.37656275247289,142.39935890310147,142.42520556561851,0,0,0,0,0,0]
[]
["x","OpEx"]
[]
[null,"OpEx - Cons1",null,null,null,{"$f":"TRANSPOSE(PC!E1823:E1852)","v":36512941.260343835},43798807.252504237,51585681.741174184,61728581.102475785,72293099.43193239,79928270.868267432,88174052.990878373,96699540.122477025,105136690.19535914,114287084.62511696,122137996.44744059,128571948.30529417,132273751.19549684,133682080.69910075,135044588.00442329,136359915.44358408,137623681.41170096,138839512.27002823,139950925.38293821,141175881.99585837,140507221.484209,140417140.63455147,140276208.34394565,140083788.43736845,139844136.09925422,139555351.33533272,139216596.75089765,138829435.84441262,138389375.35572401,138520588.44626138]
[null,"OpEx - Cons2",null,null,null,{"$f":"TRANSPOSE(PC!F1823:F1852)","v":179509348.08405533},198804619.61787942,211108552.66385409,235171771.97453049,259722656.35674217,265236677.0803943,270442710.71279138,277125903.88601899,283724674.87882304,296204879.94899142,296875380.09478086,301041956.13767898,304770599.88481939,307792054.96095067,310731815.45784652,313581288.43060893,316338715.41298741,319004535.06694376,321461943.88302708,328576218.63299865,322668149.07214761,322454697.11133957,322157701.61503577,321767976.9830327,321287797.59879732,320716416.05477452,320052430.34958708,319295921.256194,318444914.37662065,323320382.23791945]
[null,"OpEx - Total",null,null,null,{"$f":"SUM(F93:F94)","v":216022289.34439915},{"$f":"SUM(G93:G94)","v":242603426.87038365},262694234.40502828,296900353.07700628,332015755.78867459,345164947.94866174,358616763.70366979,373825444.00849605,388861365.07418215,410491964.57410836,419013376.54222143,429613904.44297314,437044351.08031625,441474135.66005141,445776403.46226978,449941203.87419301,453962396.82468837,457844047.336972,461412869.26596528,469752100.62885702,463175370.55635661,462871837.74589103,462433909.95898139,461851765.42040116,461131933.69805157,460271767.39010727,459269027.10048473,458125357.10060662,456834289.73234463,461840970.68418086]
[]
[null,{"$f":"B14","v":"Contraprestação Variável - Cons1"},null,null,null,{"$f":"F14","v":38876769.419480681},46158285.816339411,55156556.861145496,64918580.672412083,74285538.393553749,83202102.046229541,92036395.420279711,100921558.78417994,109847115.10828871,118804127.57187375,127783410.53114071,134805311.96928471,138596209.06951171,140062402.95884788,141479183.10777217,142845285.10261199,144159895.93811727,145422789.42916083,146633592.09151688,147258707.86640275,147244823.51646814,147150325.34611985,147000478.58236435,146798482.79627758,146544709.87706298,146237860.22470766,145881282.41087669,145471531.86890027,145007942.40947345,144490277.13013813,0,0,0,0,0,0]
[null,{"$f":"B15","v":"Contraprestação Variável- Cons2"},null,null,null,{"$f":"F15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,null,{"$f":"SUM(F97:F98)","v":38876769.419480681},{"$f":"SUM(G97:G98)","v":46158285.816339411},55156556.861145496,64918580.672412083,74285538.393553749,83202102.046229541,92036395.420279711,100921558.78417994,109847115.10828871,118804127.57187375,127783410.53114071,134805311.96928471,138596209.06951171,140062402.95884788,141479183.10777217,142845285.10261199,144159895.93811727,145422789.42916083,146633592.09151688,147258707.86640275,147244823.51646814,147150325.34611985,147000478.58236435,146798482.79627758,146544709.87706298,146237860.22470766,145881282.41087669,145471531.86890027,145007942.40947345,144490277.13013813,0,0,0,0,0,0]
[]
[null,"Saldo (Contraprestação - OpEx)",null,null,null,{"$f":"F99-F95","v":-177145519.92491847},{"$f":"G99-G95","v":-196445141.05404425},-207537677.54388279,-231981772.40459418,-257730217.39512086,-261962845.9024322,-266580368.28339007,-272903885.22431612,-279014249.96589345,-291687837.00223458,-291229966.01108074,-294808592.47368842,-298448142.01080453,-301411732.70120353,-304297220.35449761,-307095918.77158105,-309802500.88657111,-312421257.90781116,-314779277.17444837,-322493392.76245427,-315930547.0398885,-315721512.39977121,-315433431.37661707,-315053282.62412357,-314587223.8209886,-314033907.16539961,-313387744.68960804,-312653825.23170638,-311826347.32287121,-317350693.5540427,0,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(F101:AO101)","v":-8645756030.9799824}]
[]
["x","Visão total"]
[]
[null,{"$f":"B95","v":"OpEx - Total"},null,null,null,{"$f":"F95","v":216022289.34439915},{"$f":"G95","v":242603426.87038365},262694234.40502828,296900353.07700628,332015755.78867459,345164947.94866174,358616763.70366979,373825444.00849605,388861365.07418215,410491964.57410836,419013376.54222143,429613904.44297314,437044351.08031625,441474135.66005141,445776403.46226978,449941203.87419301,453962396.82468837,457844047.336972,461412869.26596528,469752100.62885702,463175370.55635661,462871837.74589103,462433909.95898139,461851765.42040116,461131933.69805157,460271767.39010727,459269027.10048473,458125357.10060662,456834289.73234463,461840970.68418086,0,0,0,0,0,0]
[null,{"$f":"B68","v":"CapEx - Total"},null,null,null,{"$f":"F68","v":413978028.99548078},{"$f":"G68","v":767263898.35123467},564063604.96955216,556344618.28791046,524495402.60418296,426480155.30478084,365117066.55323833,372740109.42710662,324099634.61507726,315848216.53254181,264301410.34731856,102678545.27998592,104679582.46278703,102896014.64806059,102711069.52477492,102471716.5682486,101588815.33068235,100995007.63587067,62195931.444384359,61401234.695788458,48336904.75649035,48038890.87698403,48315805.095423542,47867959.738791049,47980462.785130307,48319873.52503562,48034765.845065095,48308014.237236895,47860224.73727794,47967355.500572599,0,0,0,0,0,0]
[null,"OpEx e CapEx Total ",null,null,null,{"$f":"SUM(F106:F107)","v":630000318.33987999},{"$f":"SUM(G106:G107)","v":1009867325.2216183},826757839.37458038,853244971.3649168,856511158.39285755,771645103.25344253,723733830.25690818,746565553.43560266,712960999.68925941,726340181.10665011,683314786.88953996,532292449.72295904,541723933.54310322,544370150.30811203,548487472.98704469,552412920.44244158,555551212.15537071,558839054.97284269,523608800.71034962,531153335.32464546,511512275.31284696,510910728.62287509,510749715.05440491,509719725.1591922,509112396.48318189,508591640.91514289,507303792.94554985,506433371.33784354,504694514.46962255,509808326.18475348,0,0,0,0,0,0]
[]
[null,"Contraprestação variável total",null,null,null,{"$f":"F99","v":38876769.419480681},{"$f":"G99","v":46158285.816339411},55156556.861145496,64918580.672412083,74285538.393553749,83202102.046229541,92036395.420279711,100921558.78417994,109847115.10828871,118804127.57187375,127783410.53114071,134805311.96928471,138596209.06951171,140062402.95884788,141479183.10777217,142845285.10261199,144159895.93811727,145422789.42916083,146633592.09151688,147258707.86640275,147244823.51646814,147150325.34611985,147000478.58236435,146798482.79627758,146544709.87706298,146237860.22470766,145881282.41087669,145471531.86890027,145007942.40947345,144490277.13013813,0,0,0,0,0,0]
[null,{"$f":"B64","v":"Contraprestação Fixa - Total"},null,null,null,{"$f":"F64","v":0},{"$f":"G64","v":48352151.071052305},76500279.7613841,100567360.31655444,123289621.71675102,146150312.66889572,169159114.40415636,192246749.59232298,215407680.98806262,238635253.20490167,260022341.81653169,264433125.04101115,268704430.75555515,272838453.08317804,276798131.55292279,280653708.91751611,284322014.14589244,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,0,0,0,0,0,0]
[null,"Constraprestação Fixa e Variável Total",null,null,null,{"$f":"SUM(F110:F111)","v":38876769.419480681},{"$f":"SUM(G110:G111)","v":94510436.887391716},{"$f":"SUM(H110:H111)","v":131656836.6225296},{"$f":"SUM(I110:I111)","v":165485940.98896652},{"$f":"SUM(J110:J111)","v":197575160.11030477},{"$f":"SUM(K110:K111)","v":229352414.71512526},{"$f":"SUM(L110:L111)","v":261195509.82443607},{"$f":"SUM(M110:M111)","v":293168308.37650293},{"$f":"SUM(N110:N111)","v":325254796.09635133},{"$f":"SUM(O110:O111)","v":357439380.77677542},{"$f":"SUM(P110:P111)","v":387805752.3476724},{"$f":"SUM(Q110:Q111)","v":399238437.01029587},{"$f":"SUM(R110:R111)","v":407300639.82506686},{"$f":"SUM(S110:S111)","v":412900856.04202592},{"$f":"SUM(T110:T111)","v":418277314.66069496},{"$f":"SUM(U110:U111)","v":423498994.02012813},{"$f":"SUM(V110:V111)","v":428481910.08400971},{"$f":"SUM(W110:W111)","v":433322394.71665502},{"$f":"SUM(X110:X111)","v":434533197.37901103},{"$f":"SUM(Y110:Y111)","v":435158313.15389693},{"$f":"SUM(Z110:Z111)","v":435144428.80396235},{"$f":"SUM(AA110:AA111)","v":435049930.63361406},{"$f":"SUM(AB110:AB111)","v":434900083.8698585},{"$f":"SUM(AC110:AC111)","v":434698088.08377177},{"$f":"SUM(AD110:AD111)","v":434444315.16455716},{"$f":"SUM(AE110:AE111)","v":434137465.51220185},{"$f":"SUM(AF110:AF111)","v":433780887.69837087},{"$f":"SUM(AG110:AG111)","v":433371137.15639448},{"$f":"SUM(AH110:AH111)","v":432907547.6969676},{"$f":"SUM(AI110:AI111)","v":432389882.41763234},{"$f":"SUM(AJ110:AJ111)","v":0},{"$f":"SUM(AK110:AK111)","v":0},{"$f":"SUM(AL110:AL111)","v":0},{"$f":"SUM(AM110:AM111)","v":0},{"$f":"SUM(AN110:AN111)","v":0},{"$f":"SUM(AO110:AO111)","v":0}]
[]
["x"]

{"sheet":"IPCA","index":26,"n_rows":421,"n_cols":11,"rows_kept":421,"cut":false,"hidden":true,"merged":[[296,3,296,7],[366,0,366,7],[369,3,369,7],[413,0,413,7],[147,0,147,7],[150,3,150,7],[219,0,219,7],[220,0,220,7],[223,3,223,7],[293,0,293,7],[146,0,146,7],[1,0,1,7],[4,3,4,7],[73,0,73,7],[74,0,74,7],[77,3,77,7]]}
[]
["SÉRIE HISTÓRICA DO IPCA"]
[null,null,null,null,null,null,null,"(continua)"]
[null,null,null,null,null,"    VARIAÇÃO"]
["ANO","MÊS","NÚMERO ÍNDICE","(%)"]
[null,null,"(DEZ 93 = 100)","NO",3,6,"NO",12]
[null,null,null,"MÊS","MESES","MESES","ANO","MESES"]
[]
[1994,"JAN",141.31,41.31,162.13,533.33000000000004,41.31,2693.84]
[null,"FEV",198.22,40.270000000000003,171.24,568.16999999999996,98.22,3035.71]
[null,"MAR",282.95999999999998,42.75,182.96,602.92999999999995,182.96,3417.39]
[null,"ABR",403.73,42.68,185.71,648.91999999999996,303.73,3828.49]
[null,"MAI",581.49,44.03,193.36,695.71,481.49,4331.1899999999996]
[null,"JUN",857.29,47.43,202.97,757.29,757.29,4922.6000000000004]
[null,"JUL",915.93,6.84,126.87,548.16999999999996,815.93,4005.08]
[null,"AGO",932.97,1.86,60.44,370.67,832.97,3044.89]
[null,"SET",947.24,1.53,10.49,234.76,847.24,2253.15]
[null,"OUT",972.06,2.62,6.13,140.77000000000001,872.06,1703.17]
[null,"NOV",999.37,2.81,7.12,71.86,899.37,1267.54]
[null,"DEZ",1016.46,1.71,7.31,18.57,916.46,916.46]
[]
[1995,"JAN",1033.74,1.7,6.35,12.86,1.7,631.54]
[null,"FEV",1044.28,1.02,4.49,11.93,2.74,426.83]
[null,"MAR",1060.47,1.55,4.33,11.95,4.33,274.77999999999997]
[null,"ABR",1086.24,2.4300000000000002,5.08,11.75,6.87,169.05]
[null,"MAI",1115.24,2.67,6.8,11.59,9.7200000000000006,91.79]
[null,"JUN",1140.44,2.2599999999999998,7.54,12.2,12.2,33.03]
[null,"JUL",1167.3499999999999,2.36,7.47,12.92,14.84,27.45]
[null,"AGO",1178.9100000000001,0.99,5.71,12.89,15.98,26.36]
[null,"SET",1190.58,0.99,4.4000000000000004,12.27,17.13,25.69]
[null,"OUT",1207.3699999999999,1.41,3.43,11.15,18.78,24.21]
[null,"NOV",1225.1199999999999,1.47,3.92,9.85,20.53,22.59]
[null,"DEZ",1244.23,1.56,4.51,9.1,22.41,22.41]
[]
[1996,"JAN",1260.9000000000001,1.34,4.43,8.01,1.34,21.97]
[null,"FEV",1273.8900000000001,1.03,3.98,8.06,2.38,21.99]
[null,"MAR",1278.3499999999999,0.35,2.74,7.37,2.74,20.55]
[null,"ABR",1294.46,1.26,2.66,7.21,4.04,19.170000000000002]
[null,"MAI",1310.25,1.22,2.85,6.95,5.31,17.489999999999998]
[null,"JUN",1325.84,1.19,3.71,6.56,6.56,16.260000000000002]
[null,"JUL",1340.56,1.1100000000000001,3.56,6.32,7.74,14.84]
[null,"AGO",1346.46,0.44,2.76,5.7,8.2200000000000006,14.21]
[null,"SET",1348.48,0.15,1.71,5.49,8.3800000000000008,13.26]
[null,"OUT",1352.53,0.3,0.89,4.49,8.6999999999999993,12.02]
[null,"NOV",1356.86,0.32,0.77,3.56,9.0500000000000007,10.75]
[null,"DEZ",1363.24,0.47,1.0900000000000001,2.82,9.56,9.56]
[]
[1997,"JAN",1379.33,1.18,1.98,2.89,1.18,9.39]
[null,"FEV",1386.23,0.5,2.16,2.95,1.69,8.82]
[null,"MAR",1393.3,0.51,2.21,3.32,2.21,8.99]
[null,"ABR",1405.56,0.88,1.9,3.92,3.1,8.58]
[null,"MAI",1411.32,0.41,1.81,4.01,3.53,7.71]
[null,"JUN",1418.94,0.54,1.84,4.09,4.09,7.02]
[null,"JUL",1422.06,0.22,1.17,3.1,4.3099999999999996,6.08]
[null,"AGO",1421.78,-0.02,0.74,2.56,4.29,5.59]
[null,"SET",1422.63,0.06,0.26,2.11,4.3600000000000003,5.5]
[null,"OUT",1425.9,0.23,0.27,1.45,4.5999999999999996,5.42]
[null,"NOV",1428.32,0.17,0.46,1.2,4.7699999999999996,5.27]
[null,"DEZ",1434.46,0.43,0.83,1.0900000000000001,5.22,5.22]
[]
[1998,"JAN",1444.64,0.71,1.31,1.59,0.71,4.7300000000000004]
[null,"FEV",1451.29,0.46,1.61,2.08,1.17,4.6900000000000004]
[null,"MAR",1456.22,0.34,1.52,2.36,1.52,4.5199999999999996]
[null,"ABR",1459.71,0.24,1.04,2.37,1.76,3.85]
[null,"MAI",1467.01,0.5,1.08,2.71,2.27,3.95]
[null,"JUN",1467.3,0.02,0.76,2.29,2.29,3.41]
[null,"JUL",1465.54,-0.12,0.4,1.45,2.17,3.06]
[null,"AGO",1458.07,-0.51,-0.61,0.47,1.65,2.5499999999999998]
[null,"SET",1454.86,-0.22,-0.85,-0.09,1.42,2.27]
[null,"OUT",1455.15,0.02,-0.71,-0.31,1.44,2.0499999999999998]
[null,"NOV",1453.4,-0.12,-0.32,-0.93,1.32,1.76]
[null,"DEZ",1458.2,0.33,0.23,-0.62,1.65,1.65]
[]
[" "]
["SÉRIE HISTÓRICA DO IPCA"]
[null,null,null,null,null,null,null,"(continuação)"]
[null,null,null,null,null,"    VARIAÇÃO"]
["ANO","MÊS","NÚMERO ÍNDICE","(%)"]
[null,null,"(DEZ 93 = 100)","NO",3,6,"NO",12]
[null,null,null,"MÊS","MESES","MESES","ANO","MESES"]
[]
[1999,"JAN",1468.41,0.7,0.91,0.2,0.7,1.65]
[null,"FEV",1483.83,1.05,2.09,1.77,1.76,2.2400000000000002]
[null,"MAR",1500.15,1.1000000000000001,2.88,3.11,2.88,3.02]
[null,"ABR",1508.55,0.56000000000000005,2.73,3.67,3.45,3.35]
[null,"MAI",1513.08,0.3,1.97,4.1100000000000003,3.76,3.14]
[null,"JUN",1515.95,0.19,1.05,3.96,3.96,3.32]
[null,"JUL",1532.47,1.0900000000000001,1.59,4.3600000000000003,5.09,4.57]
[null,"AGO",1541.05,0.56000000000000005,1.85,3.86,5.68,5.69]
[null,"SET",1545.83,0.31,1.97,3.05,6.01,6.25]
[null,"OUT",1564.23,1.19,2.0699999999999998,3.69,7.27,7.5]
[null,"NOV",1579.09,0.95,2.4700000000000002,4.3600000000000003,8.2899999999999991,8.65]
[null,"DEZ",1588.56,0.6,2.76,4.79,8.94,8.94]
[]
[2000,"JAN",1598.41,0.62,2.19,4.3,0.62,8.85]
[null,"FEV",1600.49,0.13,1.36,3.86,0.75,7.86]
[null,"MAR",1604.01,0.22,0.97,3.76,0.97,6.92]
[null,"ABR",1610.75,0.42,0.77,2.97,1.4,6.77]
[null,"MAI",1610.91,0.01,0.65,2.02,1.41,6.47]
[null,"JUN",1614.62,0.23,0.66,1.64,1.64,6.51]
[null,"JUL",1640.62,1.61,1.85,2.64,3.28,7.06]
[null,"AGO",1662.11,1.31,3.18,3.85,4.63,7.86]
[null,"SET",1665.93,0.23,3.18,3.86,4.87,7.77]
[null,"OUT",1668.26,0.14000000000000001,1.68,3.57,5.0199999999999996,6.65]
[null,"NOV",1673.6,0.32,0.69,3.89,5.35,5.99]
[null,"DEZ",1683.47,0.59,1.05,4.26,5.97,5.97]
[]
[2001,"JAN",1693.07,0.56999999999999995,1.49,3.2,0.56999999999999995,5.92]
[null,"FEV",1700.86,0.46,1.63,2.33,1.03,6.27]
[null,"MAR",1707.32,0.38,1.42,2.48,1.42,6.44]
[null,"ABR",1717.22,0.57999999999999996,1.43,2.93,2,6.61]
[null,"MAI",1724.26,0.41,1.38,3.03,2.42,7.04]
[null,"JUN",1733.23,0.52,1.52,2.96,2.96,7.35]
[null,"JUL",1756.28,1.33,2.27,3.73,4.32,7.05]
[null,"AGO",1768.57,0.7,2.57,3.98,5.0599999999999996,6.41]
[null,"SET",1773.52,0.28000000000000003,2.3199999999999998,3.88,5.35,6.46]
[null,"OUT",1788.24,0.83,1.82,4.1399999999999997,6.22,7.19]
[null,"NOV",1800.94,0.71,1.83,4.45,6.98,7.61]
[null,"DEZ",1812.65,0.65,2.21,4.58,7.67,7.67]
[]
[2002,"JAN",1822.08,0.52,1.89,3.75,0.52,7.62]
[null,"FEV",1828.64,0.36,1.54,3.4,0.88,7.51]
[null,"MAR",1839.61,0.6,1.49,3.73,1.49,7.75]
[null,"ABR",1854.33,0.8,1.77,3.7,2.2999999999999998,7.98]
[null,"MAI",1858.22,0.21,1.62,3.18,2.5099999999999998,7.77]
[null,"JUN",1866.02,0.42,1.44,2.94,2.94,7.66]
[null,"JUL",1888.23,1.19,1.83,3.63,4.17,7.51]
[null,"AGO",1900.5,0.65,2.2799999999999998,3.93,4.8499999999999996,7.46]
[null,"SET",1914.18,0.72,2.58,4.05,5.6,7.93]
[null,"OUT",1939.26,1.31,2.7,4.58,6.98,8.4499999999999993]
[null,"NOV",1997.83,3.02,5.12,7.51,10.220000000000001,10.93]
[null,"DEZ",2039.78,2.1,6.56,9.31,12.53,12.53]
[]
[2003,"JAN",2085.6799999999998,2.25,7.55,10.46,2.25,14.47]
[null,"FEV",2118.4299999999998,1.57,6.04,11.47,3.86,15.85]
[null,"MAR",2144.4899999999998,1.23,5.13,12.03,5.13,16.57]
[null,"ABR",2165.29,0.97,3.82,11.66,6.15,16.77]
[null,"MAI",2178.5,0.61,2.84,9.0399999999999991,6.8,17.239999999999998]
[null,"JUN",2175.23,-0.15,1.43,6.64,6.64,16.57]
[null,"JUL",2179.58,0.2,0.66,4.5,6.85,15.43]
[null,"AGO",2186.9899999999998,0.34,0.39,3.24,7.22,15.07]
[null,"SET",2204.0500000000002,0.78,1.32,2.78,8.0500000000000007,15.14]
[null,"OUT",2210.44,0.28999999999999998,1.42,2.09,8.3699999999999992,13.98]
[null,"NOV",2217.96,0.34,1.42,1.81,8.74,11.02]
[null,"DEZ",2229.4899999999998,0.52,1.1499999999999999,2.4900000000000002,9.3000000000000007,9.3000000000000007]
[]
[" "]
["SÉRIE HISTÓRICA DO IPCA"]
[null,null,null,null,null,null,null,"(continuação)"]
[null,null,null,null,null,"    VARIAÇÃO"]
["ANO","MÊS","NÚMERO ÍNDICE","(%)"]
[null,null,"(DEZ 93 = 100)","NO",3,6,"NO",12]
[null,null,null,"MÊS","MESES","MESES","ANO","MESES"]
[]
[2004,"JAN",2246.4299999999998,0.76,1.63,3.07,0.76,7.71]
[null,"FEV",2260.13,0.61,1.9,3.34,1.37,6.69]
[null,"MAR",2270.75,0.47,1.85,3.03,1.85,5.89]
[null,"ABR",2279.15,0.37,1.46,3.11,2.23,5.26]
[null,"MAI",2290.77,0.51,1.36,3.28,2.75,5.15]
[null,"JUN",2307.0300000000002,0.71,1.6,3.48,3.48,6.06]
[null,"JUL",2328.02,0.91,2.14,3.63,4.42,6.81]
[null,"AGO",2344.08,0.69,2.33,3.71,5.14,7.18]
[null,"SET",2351.8200000000002,0.33,1.94,3.57,5.49,6.7]
[null,"OUT",2362.17,0.44,1.47,3.64,5.95,6.86]
[null,"NOV",2378.4699999999998,0.69,1.47,3.83,6.68,7.24]
[null,"DEZ",2398.92,0.86,2,3.98,7.6,7.6]
[]
[2005,"JAN",2412.83,0.57999999999999996,2.14,3.64,0.57999999999999996,7.41]
[null,"FEV",2427.0700000000002,0.59,2.04,3.54,1.17,7.39]
[null,"MAR",2441.87,0.61,1.79,3.83,1.79,7.54]
[null,"ABR",2463.11,0.87,2.08,4.2699999999999996,2.68,8.07]
[null,"MAI",2475.1799999999998,0.49,1.98,4.07,3.18,8.0500000000000007]
[null,"JUN",2474.6799999999998,-0.02,1.34,3.16,3.16,7.27]
[null,"JUL",2480.87,0.25,0.72,2.82,3.42,6.57]
[null,"AGO",2485.09,0.17,0.4,2.39,3.59,6.02]
[null,"SET",2493.79,0.35,0.77,2.13,3.95,6.04]
[null,"OUT",2512.4899999999998,0.75,1.27,2,4.7300000000000004,6.36]
[null,"NOV",2526.31,0.55000000000000004,1.66,2.0699999999999998,5.31,6.22]
[null,"DEZ",2535.4,0.36,1.67,2.4500000000000002,5.69,5.69]
[]
[2006,"JAN",2550.36,0.59,1.51,2.8,0.59,5.7]
[null,"FEV",2560.8200000000002,0.41,1.37,3.05,1,5.51]
[null,"MAR",2571.83,0.43,1.44,3.13,1.44,5.32]
[null,"ABR",2577.23,0.21,1.05,2.58,1.65,4.63]
[null,"MAI",2579.81,0.1,0.74,2.12,1.75,4.2300000000000004]
[null,"JUN",2574.39,-0.21,0.1,1.54,1.54,4.03]
[null,"JUL",2579.2800000000002,0.19,0.08,1.1299999999999999,1.73,3.97]
[null,"AGO",2580.5700000000002,0.05,0.03,0.77,1.78,3.84]
[null,"SET",2585.9899999999998,0.21,0.45,0.55000000000000004,2,3.7]
[null,"OUT",2594.52,0.33,0.59,0.67,2.33,3.26]
[null,"NOV",2602.56,0.31,0.85,0.88,2.65,3.02]
[null,"DEZ",2615.0500000000002,0.48,1.1200000000000001,1.58,3.14,3.14]
[]
[2007,"JAN",2626.56,0.44,1.23,1.83,0.44,2.99]
[null,"FEV",2638.12,0.44,1.37,2.23,0.88,3.02]
[null,"MAR",2647.88,0.37,1.26,2.39,1.26,2.96]
[null,"ABR",2654.5,0.25,1.06,2.31,1.51,3]
[null,"MAI",2661.93,0.28000000000000003,0.9,2.2799999999999998,1.79,3.18]
[null,"JUN",2669.38,0.28000000000000003,0.81,2.08,2.08,3.69]
[null,"JUL",2675.79,0.24,0.8,1.87,2.3199999999999998,3.74]
[null,"AGO",2688.37,0.47,0.99,1.9,2.8,4.18]
[null,"SET",2693.21,0.18,0.89,1.71,2.99,4.1500000000000004]
[null,"OUT",2701.29,0.3,0.95,1.76,3.3,4.12]
[null,"NOV",2711.55,0.38,0.86,1.86,3.69,4.1900000000000004]
[null,"DEZ",2731.62,0.74,1.43,2.33,4.46,4.46]
[]
[2008,"JAN",2746.37,0.54,1.67,2.64,0.54,4.5599999999999996]
[null,"FEV",2759.83,0.49,1.78,2.66,1.03,4.6100000000000003]
[null,"MAR",2773.08,0.48,1.52,2.97,1.52,4.7300000000000004]
[null,"ABR",2788.33,0.55000000000000004,1.53,3.22,2.08,5.04]
[null,"MAI",2810.36,0.79,1.83,3.64,2.88,5.58]
[null,"JUN",2831.16,0.74,2.09,3.64,3.64,6.06]
[null,"JUL",2846.16,0.53,2.0699999999999998,3.63,4.1900000000000004,6.37]
[null,"AGO",2854.13,0.28000000000000003,1.56,3.42,4.4800000000000004,6.17]
[null,"SET",2861.55,0.26,1.07,3.19,4.76,6.25]
[null,"OUT",2874.43,0.45,0.99,3.09,5.23,6.41]
[null,"NOV",2884.78,0.36,1.07,2.65,5.61,6.39]
[null,"DEZ",2892.86,0.28000000000000003,1.0900000000000001,2.1800000000000002,5.9,5.9]
[]
[" "]
["SÉRIE HISTÓRICA DO IPCA"]
[null,null,null,null,null,null,null,"(continuação)"]
[null,null,null,null,null,"    VARIAÇÃO"]
["ANO","MÊS","NÚMERO ÍNDICE","(%)"]
[null,null,"(DEZ 93 = 100)","NO",3,6,"NO",12]
[null,null,null,"MÊS","MESES","MESES","ANO","MESES"]
[]
[2009,"JAN",2906.74,0.48,1.1200000000000001,2.13,0.48,5.84]
[null,"FEV",2922.73,0.55000000000000004,1.32,2.4,1.03,5.9]
[null,"MAR",2928.57,0.2,1.23,2.34,1.23,5.61]
[null,"ABR",2942.63,0.48,1.23,2.37,1.72,5.53]
[null,"MAI",2956.46,0.47,1.1499999999999999,2.48,2.2000000000000002,5.2]
[null,"JUN",2967.1,0.36,1.32,2.57,2.57,4.8]
[null,"JUL",2974.22,0.24,1.07,2.3199999999999998,2.81,4.5]
[null,"AGO",2978.68,0.15,0.75,1.91,2.97,4.3600000000000003]
[null,"SET",2985.83,0.24,0.63,1.96,3.21,4.34]
[null,"OUT",2994.19,0.28000000000000003,0.67,1.75,3.5,4.17]
[null,"NOV",3006.47,0.41,0.93,1.69,3.93,4.22]
[null,"DEZ",3017.59,0.37,1.06,1.7,4.3099999999999996,4.3099999999999996]
[]
[2010,"JAN",3040.22,0.75,1.54,2.2200000000000002,0.75,4.59]
[null,"FEV",3063.93,0.78,1.91,2.86,1.54,4.83]
[null,"MAR",3079.86,0.52,2.06,3.15,2.06,5.17]
[null,"ABR",3097.42,0.56999999999999995,1.88,3.45,2.65,5.26]
[null,"MAI",3110.74,0.43,1.53,3.47,3.09,5.22]
[null,"JUN",3110.74,0,1,3.09,3.09,4.84]
[null,"JUL",3111.05,0.01,0.44,2.33,3.1,4.5999999999999996]
[null,"AGO",3112.29,0.04,0.05,1.58,3.14,4.49]
[null,"SET",3126.29,0.45,0.5,1.51,3.6,4.7]
[null,"OUT",3149.74,0.75,1.24,1.69,4.38,5.2]
[null,"NOV",3175.88,0.83,2.04,2.09,5.25,5.63]
[null,"DEZ",3195.89,0.63,2.23,2.74,5.91,5.91]
[]
[2011,"JAN",3222.42,0.83,2.31,3.58,0.83,5.99]
[null,"FEV",3248.2,0.8,2.2799999999999998,4.37,1.64,6.01]
[null,"MAR",3273.86,0.79,2.44,4.72,2.44,6.3]
[null,"ABR",3299.07,0.77,2.38,4.74,3.23,6.51]
[null,"MAI",3314.58,0.47,2.04,4.37,3.71,6.55]
[null,"JUN",3319.55,0.15,1.4,3.87,3.87,6.71]
[null,"JUL",3324.86,0.16,0.78,3.18,4.04,6.87]
[null,"AGO",3337.16,0.37,0.68,2.74,4.42,7.23]
[null,"SET",3354.85,0.53,1.06,2.4700000000000002,4.97,7.31]
[null,"OUT",3369.28,0.43,1.34,2.13,5.43,6.97]
[null,"NOV",3386.8,0.52,1.49,2.1800000000000002,5.97,6.64]
[null,"DEZ",3403.73,0.5,1.46,2.54,6.5,6.5]
[]
[2012,"JAN",3422.79,0.56000000000000005,1.59,2.95,0.56000000000000005,6.22]
[null,"FEV",3438.19,0.45,1.52,3.03,1.01,5.85]
[null,"MAR",3445.41,0.21,1.22,2.7,1.22,5.24]
[null,"ABR",3467.46,0.64,1.31,2.91,1.87,5.0999999999999996]
[null,"MAI",3479.94,0.36,1.21,2.75,2.2400000000000002,4.99]
[null,"JUN",3482.72,0.08,1.08,2.3199999999999998,2.3199999999999998,4.92]
[null,"JUL",3497.7,0.43,0.87,2.19,2.76,5.2]
[null,"AGO",3512.04,0.41,0.92,2.15,3.18,5.24]
[null,"SET",3532.06,0.56999999999999995,1.42,2.5099999999999998,3.77,5.28]
[null,"OUT",3552.9,0.59,1.58,2.46,4.38,5.45]
[null,"NOV",3574.22,0.6,1.77,2.71,5.01,5.53]
[null,"DEZ",3602.46,0.79,1.99,3.44,5.84,5.84]
[]
[2013,"JAN",3633.44,0.86,2.27,3.88,0.86,6.15]
[null,"FEV",3655.24,0.6,2.27,4.08,1.47,6.31]
[null,"MAR",3672.42,0.47,1.94,3.97,1.94,6.59]
[null,"ABR",3692.62,0.55000000000000004,1.63,3.93,2.5,6.49]
[null,"MAI",3706.28,0.37,1.4,3.69,2.88,6.5]
[null,"JUN",3715.92,0.26,1.18,3.15,3.15,6.7]
[null,"JUL",3717.03,0.03,0.66,2.2999999999999998,3.18,6.27]
[null,"AGO",3725.95,0.24,0.53,1.93,3.43,6.09]
[null,"SET",3738.99,0.35,0.62,1.81,3.79,5.86]
[null,"OUT",3760.3,0.56999999999999995,1.1599999999999999,1.83,4.38,5.84]
[null,"NOV",3780.61,0.54,1.47,2.0099999999999998,4.95,5.77]
[null,"DEZ",3815.39,0.92,2.04,2.68,5.91,5.91]
[]
[]
["SÉRIE HISTÓRICA DO IPCA"]
[null,null,null,null,null,null,null,"(continuação)"]
[null,null,null,null,null,"    VARIAÇÃO"]
["ANO","MÊS","NÚMERO ÍNDICE","(%)"]
[null,null,"(DEZ 93 = 100)","NO",3,6,"NO",12]
[null,null,null,"MÊS","MESES","MESES","ANO","MESES"]
[]
[2014,"JAN",3836.37,0.55000000000000004,2.02,3.21,0.55000000000000004,5.59]
[null,"FEV",3862.84,0.69,2.1800000000000002,3.67,1.24,5.68]
[null,"MAR",3898.38,0.92,2.1800000000000002,4.26,2.1800000000000002,6.15]
[null,"ABR",3924.5,0.67,2.2999999999999998,4.37,2.86,6.28]
[null,"MAI",3942.55,0.46,2.06,4.28,3.33,6.37]
[null,"JUN",3958.32,0.4,1.54,3.75,3.75,6.52]
[null,"JUL",3958.72,0.01,0.87,3.19,3.76,6.5]
[null,"AGO",3968.62,0.25,0.66,2.74,4.0199999999999996,6.51]
[null,"SET",3991.24,0.56999999999999995,0.83,2.38,4.6100000000000003,6.75]
[null,"OUT",4008,0.42,1.24,2.13,5.05,6.59]
[null,"NOV",4028.44,0.51,1.51,2.1800000000000002,5.58,6.56]
[null,"DEZ",4059.86,0.78,1.72,2.57,6.41,6.41]
[]
[2015,"JAN",4110.2,1.24,2.5499999999999998,3.83,1.24,7.14]
[null,"FEV",4160.34,1.22,3.27,4.83,2.48,7.7]
[null,"MAR",4215.26,1.32,3.83,5.61,3.83,8.1300000000000008]
[null,"ABR",4245.1899999999996,0.71,3.28,5.92,4.5599999999999996,8.17]
[null,"MAI",4276.6000000000004,0.74,2.79,6.16,5.34,8.4700000000000006]
[null,"JUN",4310.3900000000003,0.79,2.2599999999999998,6.17,6.17,8.89]
[null,"JUL",4337.1099999999997,0.62,2.17,5.52,6.83,9.56]
[null,"AGO",4346.6499999999996,0.22,1.64,4.4800000000000004,7.06,9.5299999999999994]
[null,"SET",4370.12,0.54,1.39,3.67,7.64,9.49]
[null,"OUT",4405.95,0.82,1.59,3.79,8.52,9.93]
[null,"NOV",4450.45,1.01,2.39,4.07,9.6199999999999992,10.48]
[null,"DEZ",4493.17,0.96,2.82,4.24,10.67,10.67]
[]
[2016,"JAN",4550.2299999999996,1.27,3.27,4.91,1.27,10.71]
[null,"FEV",4591.18,0.9,3.16,5.63,2.1800000000000002,10.36]
[null,"MAR",4610.92,0.43,2.62,5.51,2.62,9.39]
[null,"ABR",4639.05,0.61,1.95,5.29,3.25,9.2799999999999994]
[null,"MAI",4675.2299999999996,0.78,1.83,5.05,4.05,9.32]
[null,"JUN",4691.59,0.35,1.75,4.42,4.42,8.84]
[null,"JUL",4715.99,0.52,1.66,3.64,4.96,8.74]
[null,"AGO",4736.74,0.44,1.32,3.17,5.42,8.9700000000000006]
[null,"SET",4740.53,0.08,1.04,2.81,5.51,8.48]
[null,"OUT",4752.8599999999997,0.26,0.78,2.4500000000000002,5.78,7.87]
[null,"NOV",4761.42,0.18,0.52,1.84,5.97,6.99]
[null,"DEZ",4775.7,0.3,0.74,1.79,6.29,6.29]
[]
[2017,"JAN",4793.8500000000004,0.38,0.86,1.65,0.38,5.35]
[null,"FEV",4809.67,0.33,1.01,1.54,0.71,4.76]
[null,"MAR",4821.6899999999996,0.25,0.96,1.71,0.96,4.57]
[null,"ABR",4828.4399999999996,0.14000000000000001,0.72,1.59,1.1000000000000001,4.08]
[null,"MAI",4843.41,0.31,0.7,1.72,1.42,3.6]
[null,"JUN",4832.2700000000004,-0.23,0.22,1.18,1.18,3]
[null,"JUL",4843.87,0.24,0.32,1.04,1.43,2.71]
[null,"AGO",4853.07,0.19,0.2,0.9,1.62,2.46]
[null,"SET",4860.83,0.16,0.59,0.81,1.78,2.54]
[null,"OUT",4881.25,0.42,0.77,1.0900000000000001,2.21,2.7]
[null,"NOV",4894.92,0.28000000000000003,0.86,1.06,2.5,2.8]
[null,"DEZ",4916.46,0.44,1.1399999999999999,1.74,2.95,2.95]
[]
[2018,"JAN",4930.72,0.28999999999999998,1.01,1.79,0.28999999999999998,2.86]
[null,"FEV",4946.5,0.32,1.05,1.93,0.61,2.84]
[null,"MAR",4950.95,0.09,0.7,1.85,0.7,2.68]
[null,"ABR",4961.84,0.22,0.63,1.65,0.92,2.76]
[null,"MAI",4981.6899999999996,0.4,0.71,1.77,1.33,2.86]
[null,"JUN",5044.46,1.26,1.89,2.6,2.6,4.3899999999999997]
[null,"JUL",5061.1099999999997,0.33,2,2.64,2.94,4.4800000000000004]
[null,"AGO",5056.5600000000004,-0.09,1.5,2.23,2.85,4.1900000000000004]
[null,"SET",5080.83,0.48,0.72,2.62,3.34,4.53]
[null,"OUT",5103.6899999999996,0.45,0.84,2.86,3.81,4.5599999999999996]
[null,"NOV",5092.97,-0.21,0.72,2.23,3.59,4.05]
[null,"DEZ",5100.6099999999997,0.15,0.39,1.1100000000000001,3.75,3.75]
[]
[]
["SÉRIE HISTÓRICA DO IPCA"]
[null,null,null,null,null,null,null,"(conclusão)"]
[null,null,null,null,null,"    VARIAÇÃO"]
["ANO","MÊS","NÚMERO ÍNDICE","(%)"]
[null,null,"(DEZ 93 = 100)","NO",3,6,"NO",12]
[null,null,null,"MÊS","MESES","MESES","ANO","MESES"]
[]
[2019,"JAN",5116.93,0.32,0.26,1.1000000000000001,0.32,3.78]
[null,"FEV",5138.93,0.43,0.9,1.63,0.75,3.89]
[null,"MAR",5177.47,0.75,1.51,1.9,1.51,4.58]
[null,"ABR",5206.9799999999996,0.56999999999999995,1.76,2.02,2.09,4.9400000000000004]
[null,"MAI",5213.75,0.13,1.46,2.37,2.2200000000000002,4.66]
[null,"JUN",5214.2700000000004,0.01,0.71,2.23,2.23,3.37]
[null,"JUL",5224.18,0.19,0.33,2.1,2.42,3.22]
[null,"AGO",5229.93,0.11,0.31,1.77,2.54,3.43]
[null,"SET",5227.84,-0.04,0.26,0.97,2.4900000000000002,2.89]
[null,"OUT",5233.07,0.1,0.17,0.5,2.6,2.54]
[null,"NOV",5259.76,0.51,0.56999999999999995,0.88,3.12,3.27]
[null,"DEZ",5320.25,1.1499999999999999,1.77,2.0299999999999998,4.3099999999999996,4.3099999999999996]
[]
[2020,"JAN",5331.42,0.21,1.88,2.0499999999999998,0.21,4.1900000000000004]
[null,"FEV",5344.75,0.25,1.62,2.2000000000000002,0.46,4.01]
[null,"MAR",5348.49,7.0000000000000007E-2,0.53,2.31,0.53,3.3]
[null,"ABR",5331.91,-0.31,0.01,1.89,0.22,2.4]
[null,"MAI",5311.65,-0.38,-0.62,0.99,-0.16,1.88]
[null,"JUN",5325.46,0.26,-0.43,0.1,0.1,2.13]
[null,"JUL",5344.63,0.36,0.24,0.25,0.46,2.31]
[null,"AGO",5357.46,0.24,0.86,0.24,0.7,2.44]
[null,"SET",5391.75,0.64,1.24,0.81,1.34,3.14,null,{"$f":"C395/$C$344","v":1.1132136242853692}]
[null,"OUT",5438.12,0.86,1.75,1.99,2.2200000000000002,3.92]
[null,"NOV",5486.52,0.89,2.41,3.29,3.13,4.3099999999999996]
[null,"DEZ",5560.59,1.35,3.13,4.42,4.5199999999999996,4.5199999999999996]
[]
[2021,"JAN",5574.49,0.25,2.5099999999999998,4.3,0.25,4.5599999999999996]
[null,"FEV",5622.43,0.86,2.48,4.95,1.1100000000000001,5.2]
[null,"MAR",5674.72,0.93,2.0499999999999998,5.25,2.0499999999999998,6.1]
[null,"ABR",5692.31,0.31,2.11,4.67,2.37,6.76]
[null,"MAI",5739.56,0.83,2.08,4.6100000000000003,3.22,8.06]
[null,"JUN",5769.98,0.53,1.68,3.77,3.77,8.35]
[null,"JUL",5825.37,0.96,2.34,4.5,4.76,8.99,null,{"$f":"C406/$C$344","v":1.20274145694872},{"$f":"C406/$C$404","v":1.0149506233927339}]
[]
[]
[]
[]
[]
["Fonte: IBGE, Diretoria de Pesquisas, Coordenação de Índices de Preços, "]
["Sistema Nacional de Índices de Preços ao Consumidor."]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null," "]

{"sheet":"Agregado","index":27,"n_rows":81,"n_cols":41,"rows_kept":81,"cut":false,"hidden":true,"merged":[[5,3,6,3]]}
[null,"Explicação das TIRs e VPL de cada componente do Fluxo de Caixa Operacional (FCO)",null,null,null,2023,{"$f":"F1+1","v":2024},{"$f":"G1+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058]
[null,null,null,null,null,{"$f":"1","v":1},{"$f":"F2+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[]
["x","Período da PPP (Flags)"]
[null,null,null,"WACC real"]
[null,"Cons1",null,{"$f":"WACC!C34","v":7.8789594538902996E-2},null,{"$f":"Cons1!F8","v":1},{"$f":"Cons1!G8","v":1},{"$f":"Cons1!H8","v":1},{"$f":"Cons1!I8","v":1},{"$f":"Cons1!J8","v":1},{"$f":"Cons1!K8","v":1},{"$f":"Cons1!L8","v":1},{"$f":"Cons1!M8","v":1},{"$f":"Cons1!N8","v":1},{"$f":"Cons1!O8","v":1},{"$f":"Cons1!P8","v":1},{"$f":"Cons1!Q8","v":1},{"$f":"Cons1!R8","v":1},{"$f":"Cons1!S8","v":1},{"$f":"Cons1!T8","v":1},{"$f":"Cons1!U8","v":1},{"$f":"Cons1!V8","v":1},{"$f":"Cons1!W8","v":1},{"$f":"Cons1!X8","v":1},{"$f":"Cons1!Y8","v":1},{"$f":"Cons1!Z8","v":1},{"$f":"Cons1!AA8","v":1},{"$f":"Cons1!AB8","v":1},{"$f":"Cons1!AC8","v":1},{"$f":"Cons1!AD8","v":1},{"$f":"Cons1!AE8","v":1},{"$f":"Cons1!AF8","v":1},{"$f":"Cons1!AG8","v":1},{"$f":"Cons1!AH8","v":1},{"$f":"Cons1!AI8","v":1},{"$f":"Cons1!AJ8","v":0},{"$f":"Cons1!AK8","v":0},{"$f":"Cons1!AL8","v":0},{"$f":"Cons1!AM8","v":0},{"$f":"Cons1!AN8","v":0},{"$f":"Cons1!AO8","v":0}]
[null,"Cons2",null,null,null,{"$f":"Cons2!F8","v":1},{"$f":"Cons2!G8","v":1},{"$f":"Cons2!H8","v":1},{"$f":"Cons2!I8","v":1},{"$f":"Cons2!J8","v":1},{"$f":"Cons2!K8","v":1},{"$f":"Cons2!L8","v":1},{"$f":"Cons2!M8","v":1},{"$f":"Cons2!N8","v":1},{"$f":"Cons2!O8","v":1},{"$f":"Cons2!P8","v":1},{"$f":"Cons2!Q8","v":1},{"$f":"Cons2!R8","v":1},{"$f":"Cons2!S8","v":1},{"$f":"Cons2!T8","v":1},{"$f":"Cons2!U8","v":1},{"$f":"Cons2!V8","v":1},{"$f":"Cons2!W8","v":1},{"$f":"Cons2!X8","v":1},{"$f":"Cons2!Y8","v":1},{"$f":"Cons2!Z8","v":1},{"$f":"Cons2!AA8","v":1},{"$f":"Cons2!AB8","v":1},{"$f":"Cons2!AC8","v":1},{"$f":"Cons2!AD8","v":1},{"$f":"Cons2!AE8","v":1},{"$f":"Cons2!AF8","v":1},{"$f":"Cons2!AG8","v":1},{"$f":"Cons2!AH8","v":1},{"$f":"Cons2!AI8","v":1},{"$f":"Cons2!AJ8","v":0},{"$f":"Cons2!AK8","v":0},{"$f":"Cons2!AL8","v":0},{"$f":"Cons2!AM8","v":0},{"$f":"Cons2!AN8","v":0},{"$f":"Cons2!AO8","v":0}]
[]
["x","Agregado do Fluxo de Caixa Operacional (FCO)"]
[]
[null,"Desembolso da Cagece com a PPP - Ambos os blocos","TIR","VPL","TOTAL"]
[null,{"$f":"B51","v":"Contraprestação Fixa - Total"},"-",{"$f":"NPV($D$6,F12:AO12)","v":2074187.1562903875},{"$f":"SUM(F12:AO12)","v":6960775.5977741135},{"$f":"F51/1000","v":0},{"$f":"G51/1000","v":48352.151071052307},76500.279761384096,100567.36031655445,123289.62171675102,146150.31266889573,169159.11440415637,192246.74959232297,215407.68098806261,238635.25320490167,260022.3418165317,264433.12504101114,268704.43075555516,272838.45308317803,276798.13155292277,280653.70891751611,284322.01414589246,287899.6052874942,287899.6052874942,287899.6052874942,287899.6052874942,287899.6052874942,287899.6052874942,287899.6052874942,287899.6052874942,287899.6052874942,287899.6052874942,287899.6052874942,287899.6052874942,287899.6052874942,0,0,0,0,0,0]
[null,{"$f":"B52","v":"Contraprestação Variável - Total"},"-",{"$f":"NPV($D$6,F13:AO13)","v":1149733.1878252423},{"$f":"SUM(F13:AO13)","v":3655081.5323205385},{"$f":"F52/1000","v":38876.769419480683},{"$f":"G52/1000","v":46158.285816339412},55156.556861145495,64918.580672412085,74285.538393553754,83202.102046229542,92036.395420279718,100921.55878417994,109847.11510828871,118804.12757187376,127783.41053114072,134805.31196928472,138596.20906951171,140062.40295884787,141479.18310777217,142845.28510261199,144159.89593811726,145422.78942916082,146633.59209151688,147258.70786640275,147244.82351646814,147150.32534611985,147000.47858236436,146798.48279627759,146544.70987706297,146237.86022470766,145881.28241087668,145471.53186890026,145007.94240947344,144490.27713013813,0,0,0,0,0,0]
[null,{"$f":"B53","v":"Contraprestações Total"},"-",{"$f":"NPV($D$6,F14:AO14)","v":3223920344.1156282},{"$f":"SUM(F14:AO14)","v":10615857130.094654},{"$f":"F53","v":38876769.419480681},{"$f":"G53","v":94510436.887391716},131656836.6225296,165485940.98896652,197575160.11030477,229352414.71512526,261195509.82443607,293168308.37650293,325254796.09635133,357439380.77677542,387805752.3476724,399238437.01029587,407300639.82506686,412900856.04202592,418277314.66069496,423498994.02012813,428481910.08400971,433322394.71665502,434533197.37901103,435158313.15389693,435144428.80396235,435049930.63361406,434900083.8698585,434698088.08377177,434444315.16455716,434137465.51220185,433780887.69837087,433371137.15639448,432907547.6969676,432389882.41763234,0,0,0,0,0,0]
[]
[null,"Desembolso da(s) concessionária(s) ","TIR","VPL","TOTAL"]
[null,{"$f":"B63","v":"CapEx - Total"},"-",{"$f":"NPV($D$6,F17:AO17)","v":3709562.7072646124},{"$f":"SUM(F17:AO17)","v":6217380.320677015},{"$f":"F63/1000","v":413978.0289954808},{"$f":"G63/1000","v":767263.89835123462},564063.60496955214,556344.61828791047,524495.40260418295,426480.15530478081,365117.06655323831,372740.10942710662,324099.63461507723,315848.21653254179,264301.41034731857,102678.54527998592,104679.58246278703,102896.01464806059,102711.06952477492,102471.71656824859,101588.81533068235,100995.00763587067,62195.931444384361,61401.234695788458,48336.904756490352,48038.890876984027,48315.805095423544,47867.959738791047,47980.462785130308,48319.873525035619,48034.765845065092,48308.014237236894,47860.224737277938,47967.355500572601,0,0,0,0,0,0]
[null,{"$f":"B72","v":"OpEx - Total"},"-",{"$f":"NPV($D$6,F18:AO18)","v":4170915.6758655496},{"$f":"SUM(F18:AO18)","v":12300837.563300524},{"$f":"F72/1000","v":216022.28934439915},{"$f":"G72/1000","v":242603.42687038364},262694.23440502828,296900.35307700629,332015.75578867458,345164.94794866175,358616.76370366977,373825.44400849607,388861.36507418216,410491.96457410837,419013.37654222141,429613.90444297314,437044.35108031624,441474.13566005143,445776.40346226981,449941.20387419302,453962.39682468836,457844.04733697197,461412.8692659653,469752.10062885704,463175.37055635662,462871.83774589101,462433.90995898138,461851.76542040118,461131.93369805155,460271.76739010727,459269.0271004847,458125.3571006066,456834.28973234462,461840.97068418085,0,0,0,0,0,0]
[null,"Desembolso Total ","-",{"$f":"NPV($D$6,F19:AO19)","v":7880478.383130163},{"$f":"SUM(F19:AO19)","v":18518217.883977536},{"$f":"SUM(F17:F18)","v":630000.31833987997},{"$f":"SUM(G17:G18)","v":1009867.3252216183},826757.83937458042,853244.97136491677,856511.15839285753,771645.10325344256,723733.83025690808,746565.55343560269,712960.99968925933,726340.18110665015,683314.78688954003,532292.44972295908,541723.93354310328,544370.15030811203,548487.47298704472,552412.92044244159,555551.21215537074,558839.05497284268,523608.80071034969,531153.33532464551,511512.27531284699,510910.72862287506,510749.71505440492,509719.72515919222,509112.39648318186,508591.6409151429,507303.79294554982,506433.37133784348,504694.51446962258,509808.32618475344,0,0,0,0,0,0]
[]
[null,"Saldos (PPP versus Desembolso da(s) concessionária(s))","TIR","VPL","TOTAL"]
[null,"Contraprestação Fixa - CapEX",{"$f":"IRR(F22:AI22)","v":1.1566987115124716E-2},{"$f":"NPV($D$6,F22:AO22)","v":-1635375.5509742268},{"$f":"SUM(F22:AO22)","v":743395.27709709783},{"$f":"F12-F17","v":-413978.0289954808},{"$f":"G12-G17","v":-718911.74728018232},-487563.32520816801,-455777.25797135604,-401205.78088743193,-280329.84263588511,-195957.95214908195,-180493.35983478365,-108691.95362701462,-77212.963327640115,-4279.0685307868698,161754.5797610252,164024.84829276812,169942.43843511742,174087.06202814786,178181.99234926753,182733.19881521011,186904.59765162354,225703.67384310983,226498.37059170572,239562.70053100385,239860.71441051018,239583.80019207066,240031.64554870315,239919.14250236389,239579.73176245857,239864.8394424291,239591.5910502573,240039.38055021624,239932.2497869216,0,0,0,0,0,0]
[null,"Contraprestação Variável - OpEx","-",{"$f":"NPV($D$6,F23:AO23)","v":-3021182.4880403085},{"$f":"SUM(F23:AO23)","v":-8645756.0309799854},{"$f":"F13-F18","v":-177145.51992491848},{"$f":"G13-G18","v":-196445.14105404424},-207537.6775438828,-231981.7724045942,-257730.21739512082,-261962.84590243222,-266580.36828339007,-272903.88522431615,-279014.24996589345,-291687.83700223459,-291229.96601108066,-294808.59247368842,-298448.1420108045,-301411.73270120355,-304297.22035449767,-307095.91877158103,-309802.50088657113,-312421.25790781114,-314779.27717444842,-322493.39276245428,-315930.54703988845,-315721.51239977113,-315433.43137661705,-315053.28262412362,-314587.22382098855,-314033.90716539964,-313387.74468960799,-312653.82523170637,-311826.34732287121,-317350.69355404272,0,0,0,0,0,0]
[null,"Total ",{"$f":"IRR(F24:AI24)","v":{"$error":"#NUM!"}},{"$f":"NPV($D$6,F24:AO24)","v":-4656558.039014535},{"$f":"SUM(F24:AO24)","v":-7902360.7538828868},{"$f":"SUM(F22:F23)","v":-591123.54892039928},{"$f":"SUM(G22:G23)","v":-915356.88833422656},-695101.00275205076,-687759.03037595027,-658935.9982825527,-542292.68853831734,-462538.32043247204,-453397.24505909981,-387706.2035929081,-368900.80032987474,-295509.03454186756,-133054.01271266321,-134423.29371803638,-131469.29426608613,-130210.1583263498,-128913.9264223135,-127069.30207136102,-125516.66025618761,-89075.603331338585,-95995.022170748562,-76367.846508884599,-75860.797989260958,-75849.631184546393,-75021.637075420469,-74668.081318624667,-74454.175402941066,-73522.905247178889,-73062.234181449079,-71786.966772654967,-77418.44376712112,0,0,0,0,0,0]
[]
[null,"Diferença de TIR: WACC versus TIR das CF e CV",{"$f":"(1+C24)/(1+D6)-1","v":{"$error":"#NUM!"}}]
[null,"Diferença de VPL: WACC versus VPL das CF e CV",null,{"$f":"D24","v":-4656558.039014535}]
[]
["x","Breakdown da diferença de VPL"]
[]
[null,"Demais componentes do FCO "]
[null,null,"TIR","VPL","TOTAL"]
[null,"Deduções do Fluxo de Caixa","-",{"$f":"NPV($D$6,F33:AO33)","v":-118548.97379748759},{"$f":"SUM(F33:AO33)","v":-558724.83700104547},{"$f":"Cons1!F167+Cons2!F167","v":0},{"$f":"Cons1!G167+Cons2!G167","v":0},{"$f":"Cons1!H167+Cons2!H167","v":0},{"$f":"Cons1!I167+Cons2!I167","v":0},{"$f":"Cons1!J167+Cons2!J167","v":0},{"$f":"Cons1!K167+Cons2!K167","v":0},{"$f":"Cons1!L167+Cons2!L167","v":0},{"$f":"Cons1!M167+Cons2!M167","v":0},{"$f":"Cons1!N167+Cons2!N167","v":0},{"$f":"Cons1!O167+Cons2!O167","v":0},{"$f":"Cons1!P167+Cons2!P167","v":0},{"$f":"Cons1!Q167+Cons2!Q167","v":-14105.850015832308},{"$f":"Cons1!R167+Cons2!R167","v":-27049.852385524995},{"$f":"Cons1!S167+Cons2!S167","v":-27514.285481931329},{"$f":"Cons1!T167+Cons2!T167","v":-27940.232510636451},{"$f":"Cons1!U167+Cons2!U167","v":-28344.137226010069},{"$f":"Cons1!V167+Cons2!V167","v":-28780.498458932765},{"$f":"Cons1!W167+Cons2!W167","v":-29189.803990750668},{"$f":"Cons1!X167+Cons2!X167","v":-30332.981441753662},{"$f":"Cons1!Y167+Cons2!Y167","v":-30340.328566927696},{"$f":"Cons1!Z167+Cons2!Z167","v":-31547.836233725691},{"$f":"Cons1!AA167+Cons2!AA167","v":-31566.603127088798},{"$f":"Cons1!AB167+Cons2!AB167","v":-31549.017878300605},{"$f":"Cons1!AC167+Cons2!AC167","v":-31565.999503370462},{"$f":"Cons1!AD167+Cons2!AD167","v":-31547.679554334172},{"$f":"Cons1!AE167+Cons2!AE167","v":-31500.127835357642},{"$f":"Cons1!AF167+Cons2!AF167","v":-31504.689174049083},{"$f":"Cons1!AG167+Cons2!AG167","v":-31475.180692400114},{"$f":"Cons1!AH167+Cons2!AH167","v":-31478.920295311975},{"$f":"Cons1!AI167+Cons2!AI167","v":-31390.812628807038},{"$f":"Cons1!AJ167+Cons2!AJ167","v":0},{"$f":"Cons1!AK167+Cons2!AK167","v":0},{"$f":"Cons1!AL167+Cons2!AL167","v":0},{"$f":"Cons1!AM167+Cons2!AM167","v":0},{"$f":"Cons1!AN167+Cons2!AN167","v":0},{"$f":"Cons1!AO167+Cons2!AO167","v":0}]
[null,"Variação no capital de giro","-",{"$f":"NPV($D$6,F34:AO34)","v":20443.792044391699},{"$f":"SUM(F34:AO34)","v":-1.0913936421275139E-11},{"$f":"Cons1!F187+Cons2!F187","v":14762.126660409873},{"$f":"Cons1!G187+Cons2!G187","v":1846.4881639379919},{"$f":"Cons1!H187+Cons2!H187","v":1085.6094429893524},{"$f":"Cons1!I187+Cons2!I187","v":2394.4199249425765},{"$f":"Cons1!J187+Cons2!J187","v":2224.4865111216104},{"$f":"Cons1!K187+Cons2!K187","v":522.00540201333661},{"$f":"Cons1!L187+Cons2!L187","v":639.56502148532763},{"$f":"Cons1!M187+Cons2!M187","v":795.61436441751539},{"$f":"Cons1!N187+Cons2!N187","v":805.74137265193167},{"$f":"Cons1!O187+Cons2!O187","v":1381.8935072219792},{"$f":"Cons1!P187+Cons2!P187","v":333.81110452404391},{"$f":"Cons1!Q187+Cons2!Q187","v":1576.1533623074829},{"$f":"Cons1!R187+Cons2!R187","v":1518.9206167359644},{"$f":"Cons1!S187+Cons2!S187","v":480.60466783253105},{"$f":"Cons1!T187+Cons2!T187","v":486.45155621953381},{"$f":"Cons1!U187+Cons2!U187","v":477.87851748206231},{"$f":"Cons1!V187+Cons2!V187","v":470.06197936523677},{"$f":"Cons1!W187+Cons2!W187","v":460.70422093373782},{"$f":"Cons1!X187+Cons2!X187","v":345.68540077575744},{"$f":"Cons1!Y187+Cons2!Y187","v":679.13116859933507},{"$f":"Cons1!Z187+Cons2!Z187","v":-352.53418145848264},{"$f":"Cons1!AA187+Cons2!AA187","v":37.911844846086751},{"$f":"Cons1!AB187+Cons2!AB187","v":9.2612915144527506},{"$f":"Cons1!AC187+Cons2!AC187","v":-2.6287202280509518},{"$f":"Cons1!AD187+Cons2!AD187","v":-23.841482480303966},{"$f":"Cons1!AE187+Cons2!AE187","v":-82.211851950116397},{"$f":"Cons1!AF187+Cons2!AF187","v":-129.36512087812662},{"$f":"Cons1!AG187+Cons2!AG187","v":-178.59602953259673},{"$f":"Cons1!AH187+Cons2!AH187","v":-256.64119370076151},{"$f":"Cons1!AI187+Cons2!AI187","v":-32308.707522099285},{"$f":"Cons1!AJ187+Cons2!AJ187","v":0},{"$f":"Cons1!AK187+Cons2!AK187","v":0},{"$f":"Cons1!AL187+Cons2!AL187","v":0},{"$f":"Cons1!AM187+Cons2!AM187","v":0},{"$f":"Cons1!AN187+Cons2!AN187","v":0},{"$f":"Cons1!AO187+Cons2!AO187","v":0}]
[null,"Imposto de Renda e Contribuição Social do Fluxo de Caixa","-",{"$f":"NPV($D$6,F35:AO35)","v":-408380.93841515773},{"$f":"SUM(F35:AO35)","v":-1320363.3384826316},{"$f":"Cons1!F188+Cons2!F188","v":0},{"$f":"Cons1!G188+Cons2!G188","v":-7654.5923277524435},{"$f":"Cons1!H188+Cons2!H188","v":-15950.764207025255},{"$f":"Cons1!I188+Cons2!I188","v":-20950.499455124536},{"$f":"Cons1!J188+Cons2!J188","v":-24733.076809153503},{"$f":"Cons1!K188+Cons2!K188","v":-29572.094132507533},{"$f":"Cons1!L188+Cons2!L188","v":-34658.987775554226},{"$f":"Cons1!M188+Cons2!M188","v":-39406.901377813847},{"$f":"Cons1!N188+Cons2!N188","v":-44434.037082703464},{"$f":"Cons1!O188+Cons2!O188","v":-49200.773078578051},{"$f":"Cons1!P188+Cons2!P188","v":-54027.72112053063},{"$f":"Cons1!Q188+Cons2!Q188","v":-54792.264144115994},{"$f":"Cons1!R188+Cons2!R188","v":-55341.19352652855},{"$f":"Cons1!S188+Cons2!S188","v":-55832.462282718072},{"$f":"Cons1!T188+Cons2!T188","v":-56219.705673076256},{"$f":"Cons1!U188+Cons2!U188","v":-56515.79694686622},{"$f":"Cons1!V188+Cons2!V188","v":-56700.328960961298},{"$f":"Cons1!W188+Cons2!W188","v":-56789.250196015113},{"$f":"Cons1!X188+Cons2!X188","v":-56010.929178619946},{"$f":"Cons1!Y188+Cons2!Y188","v":-54962.685914153422},{"$f":"Cons1!Z188+Cons2!Z188","v":-54611.259217940526},{"$f":"Cons1!AA188+Cons2!AA188","v":-54002.854191939354},{"$f":"Cons1!AB188+Cons2!AB188","v":-53313.382272395793},{"$f":"Cons1!AC188+Cons2!AC188","v":-52538.731067423381},{"$f":"Cons1!AD188+Cons2!AD188","v":-51630.738340171651},{"$f":"Cons1!AE188+Cons2!AE188","v":-50518.733059402315},{"$f":"Cons1!AF188+Cons2!AF188","v":-49147.707300866932},{"$f":"Cons1!AG188+Cons2!AG188","v":-47307.737440928846},{"$f":"Cons1!AH188+Cons2!AH188","v":-44591.535977345149},{"$f":"Cons1!AI188+Cons2!AI188","v":-38946.595424419342},{"$f":"Cons1!AJ188+Cons2!AJ188","v":0},{"$f":"Cons1!AK188+Cons2!AK188","v":0},{"$f":"Cons1!AL188+Cons2!AL188","v":0},{"$f":"Cons1!AM188+Cons2!AM188","v":0},{"$f":"Cons1!AN188+Cons2!AN188","v":0},{"$f":"Cons1!AO188+Cons2!AO188","v":0}]
[null,"Total ","-",{"$f":"SUM(D33:D35)","v":-506486.1201682536},{"$f":"SUM(E33:E35)","v":-1879088.1754836771},{"$f":"SUM(F34:F35)","v":14762.126660409873},{"$f":"SUM(G34:G35)","v":-5808.1041638144516},-14865.154764035902,-18556.07953018196,-22508.590298031893,-29050.088730494197,-34019.422754068895,-38611.28701339633,-43628.295710051534,-47818.879571356068,-53693.910016006586,-53216.110781808515,-53822.272909792584,-55351.857614885543,-55733.254116856726,-56037.918429384154,-56230.266981596062,-56328.545975081375,-55665.243777844189,-54283.554745554087,-54963.793399399008,-53964.942347093267,-53304.120980881344,-52541.359787651432,-51654.579822651955,-50600.944911352432,-49277.072421745062,-47486.333470461439,-44848.177171045914,-71255.302946518626,0,0,0,0,0,0]
[]
[null,"VPL da(s) concessionária(s) em bi de reais em valores reais",null,{"$f":"D27/1000000","v":-4.6565580390145351}]
[null,"VPL dos demais itens do FCO em bi de reais em valores reais",null,{"$f":"D36/1000000","v":-0.50648612016825356}]
[null,"Check de igualdade de VPL",null,{"$f":"D38+D39","v":-5.1630441591827889}]
[null,"Tudo ok?",null,{"$f":"IF(ROUND(D40,0)=0,\"Ok\",\"Erro\")","v":"Erro"}]
[]
["x","Contraprestações"]
[]
[null,"Contraprestação Fixa - Cons1",null,null,null,{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Agregado!F$1,PC!$C$494:$C$528,0))*F6,0)","v":0},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Agregado!G$1,PC!$C$494:$C$528,0))*G6,0)","v":48352151.071052305},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Agregado!H$1,PC!$C$494:$C$528,0))*H6,0)","v":76500279.7613841},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Agregado!I$1,PC!$C$494:$C$528,0))*I6,0)","v":100567360.31655444},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Agregado!J$1,PC!$C$494:$C$528,0))*J6,0)","v":123289621.71675102},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Agregado!K$1,PC!$C$494:$C$528,0))*K6,0)","v":146150312.66889572},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Agregado!L$1,PC!$C$494:$C$528,0))*L6,0)","v":169159114.40415636},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Agregado!M$1,PC!$C$494:$C$528,0))*M6,0)","v":192246749.59232298},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Agregado!N$1,PC!$C$494:$C$528,0))*N6,0)","v":215407680.98806262},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Agregado!O$1,PC!$C$494:$C$528,0))*O6,0)","v":238635253.20490167},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Agregado!P$1,PC!$C$494:$C$528,0))*P6,0)","v":260022341.81653169},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Agregado!Q$1,PC!$C$494:$C$528,0))*Q6,0)","v":264433125.04101115},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Agregado!R$1,PC!$C$494:$C$528,0))*R6,0)","v":268704430.75555515},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Agregado!S$1,PC!$C$494:$C$528,0))*S6,0)","v":272838453.08317804},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Agregado!T$1,PC!$C$494:$C$528,0))*T6,0)","v":276798131.55292279},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Agregado!U$1,PC!$C$494:$C$528,0))*U6,0)","v":280653708.91751611},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Agregado!V$1,PC!$C$494:$C$528,0))*V6,0)","v":284322014.14589244},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Agregado!W$1,PC!$C$494:$C$528,0))*W6,0)","v":287899605.28749418},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Agregado!X$1,PC!$C$494:$C$528,0))*X6,0)","v":287899605.28749418},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Agregado!Y$1,PC!$C$494:$C$528,0))*Y6,0)","v":287899605.28749418},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Agregado!Z$1,PC!$C$494:$C$528,0))*Z6,0)","v":287899605.28749418},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Agregado!AA$1,PC!$C$494:$C$528,0))*AA6,0)","v":287899605.28749418},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Agregado!AB$1,PC!$C$494:$C$528,0))*AB6,0)","v":287899605.28749418},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Agregado!AC$1,PC!$C$494:$C$528,0))*AC6,0)","v":287899605.28749418},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Agregado!AD$1,PC!$C$494:$C$528,0))*AD6,0)","v":287899605.28749418},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Agregado!AE$1,PC!$C$494:$C$528,0))*AE6,0)","v":287899605.28749418},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Agregado!AF$1,PC!$C$494:$C$528,0))*AF6,0)","v":287899605.28749418},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Agregado!AG$1,PC!$C$494:$C$528,0))*AG6,0)","v":287899605.28749418},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Agregado!AH$1,PC!$C$494:$C$528,0))*AH6,0)","v":287899605.28749418},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Agregado!AI$1,PC!$C$494:$C$528,0))*AI6,0)","v":287899605.28749418},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Agregado!AJ$1,PC!$C$494:$C$528,0))*AJ6,0)","v":0},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Agregado!AK$1,PC!$C$494:$C$528,0))*AK6,0)","v":0},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Agregado!AL$1,PC!$C$494:$C$528,0))*AL6,0)","v":0},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Agregado!AM$1,PC!$C$494:$C$528,0))*AM6,0)","v":0},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Agregado!AN$1,PC!$C$494:$C$528,0))*AN6,0)","v":0},{"$f":"IFERROR(INDEX(PC!$E$494:$E$528,MATCH(Agregado!AO$1,PC!$C$494:$C$528,0))*AO6,0)","v":0}]
[null,"Contraprestação Fixa - Cons2",null,null,null,{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Agregado!F$1,PC!$C$494:$C$528,0))*F7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Agregado!G$1,PC!$C$494:$C$528,0))*G7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Agregado!H$1,PC!$C$494:$C$528,0))*H7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Agregado!I$1,PC!$C$494:$C$528,0))*I7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Agregado!J$1,PC!$C$494:$C$528,0))*J7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Agregado!K$1,PC!$C$494:$C$528,0))*K7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Agregado!L$1,PC!$C$494:$C$528,0))*L7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Agregado!M$1,PC!$C$494:$C$528,0))*M7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Agregado!N$1,PC!$C$494:$C$528,0))*N7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Agregado!O$1,PC!$C$494:$C$528,0))*O7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Agregado!P$1,PC!$C$494:$C$528,0))*P7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Agregado!Q$1,PC!$C$494:$C$528,0))*Q7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Agregado!R$1,PC!$C$494:$C$528,0))*R7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Agregado!S$1,PC!$C$494:$C$528,0))*S7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Agregado!T$1,PC!$C$494:$C$528,0))*T7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Agregado!U$1,PC!$C$494:$C$528,0))*U7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Agregado!V$1,PC!$C$494:$C$528,0))*V7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Agregado!W$1,PC!$C$494:$C$528,0))*W7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Agregado!X$1,PC!$C$494:$C$528,0))*X7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Agregado!Y$1,PC!$C$494:$C$528,0))*Y7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Agregado!Z$1,PC!$C$494:$C$528,0))*Z7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Agregado!AA$1,PC!$C$494:$C$528,0))*AA7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Agregado!AB$1,PC!$C$494:$C$528,0))*AB7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Agregado!AC$1,PC!$C$494:$C$528,0))*AC7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Agregado!AD$1,PC!$C$494:$C$528,0))*AD7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Agregado!AE$1,PC!$C$494:$C$528,0))*AE7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Agregado!AF$1,PC!$C$494:$C$528,0))*AF7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Agregado!AG$1,PC!$C$494:$C$528,0))*AG7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Agregado!AH$1,PC!$C$494:$C$528,0))*AH7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Agregado!AI$1,PC!$C$494:$C$528,0))*AI7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Agregado!AJ$1,PC!$C$494:$C$528,0))*AJ7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Agregado!AK$1,PC!$C$494:$C$528,0))*AK7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Agregado!AL$1,PC!$C$494:$C$528,0))*AL7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Agregado!AM$1,PC!$C$494:$C$528,0))*AM7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Agregado!AN$1,PC!$C$494:$C$528,0))*AN7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$494:$F$528,MATCH(Agregado!AO$1,PC!$C$494:$C$528,0))*AO7,0)","v":0}]
[]
[null,"Contraprestação Variável - Cons1",null,null,null,{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Agregado!F$1,PC!$C$532:$C$566,0))*F6,0)","v":38876769.419480681},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Agregado!G$1,PC!$C$532:$C$566,0))*G6,0)","v":46158285.816339411},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Agregado!H$1,PC!$C$532:$C$566,0))*H6,0)","v":55156556.861145496},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Agregado!I$1,PC!$C$532:$C$566,0))*I6,0)","v":64918580.672412083},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Agregado!J$1,PC!$C$532:$C$566,0))*J6,0)","v":74285538.393553749},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Agregado!K$1,PC!$C$532:$C$566,0))*K6,0)","v":83202102.046229541},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Agregado!L$1,PC!$C$532:$C$566,0))*L6,0)","v":92036395.420279711},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Agregado!M$1,PC!$C$532:$C$566,0))*M6,0)","v":100921558.78417994},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Agregado!N$1,PC!$C$532:$C$566,0))*N6,0)","v":109847115.10828871},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Agregado!O$1,PC!$C$532:$C$566,0))*O6,0)","v":118804127.57187375},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Agregado!P$1,PC!$C$532:$C$566,0))*P6,0)","v":127783410.53114071},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Agregado!Q$1,PC!$C$532:$C$566,0))*Q6,0)","v":134805311.96928471},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Agregado!R$1,PC!$C$532:$C$566,0))*R6,0)","v":138596209.06951171},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Agregado!S$1,PC!$C$532:$C$566,0))*S6,0)","v":140062402.95884788},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Agregado!T$1,PC!$C$532:$C$566,0))*T6,0)","v":141479183.10777217},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Agregado!U$1,PC!$C$532:$C$566,0))*U6,0)","v":142845285.10261199},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Agregado!V$1,PC!$C$532:$C$566,0))*V6,0)","v":144159895.93811727},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Agregado!W$1,PC!$C$532:$C$566,0))*W6,0)","v":145422789.42916083},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Agregado!X$1,PC!$C$532:$C$566,0))*X6,0)","v":146633592.09151688},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Agregado!Y$1,PC!$C$532:$C$566,0))*Y6,0)","v":147258707.86640275},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Agregado!Z$1,PC!$C$532:$C$566,0))*Z6,0)","v":147244823.51646814},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Agregado!AA$1,PC!$C$532:$C$566,0))*AA6,0)","v":147150325.34611985},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Agregado!AB$1,PC!$C$532:$C$566,0))*AB6,0)","v":147000478.58236435},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Agregado!AC$1,PC!$C$532:$C$566,0))*AC6,0)","v":146798482.79627758},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Agregado!AD$1,PC!$C$532:$C$566,0))*AD6,0)","v":146544709.87706298},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Agregado!AE$1,PC!$C$532:$C$566,0))*AE6,0)","v":146237860.22470766},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Agregado!AF$1,PC!$C$532:$C$566,0))*AF6,0)","v":145881282.41087669},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Agregado!AG$1,PC!$C$532:$C$566,0))*AG6,0)","v":145471531.86890027},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Agregado!AH$1,PC!$C$532:$C$566,0))*AH6,0)","v":145007942.40947345},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Agregado!AI$1,PC!$C$532:$C$566,0))*AI6,0)","v":144490277.13013813},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Agregado!AJ$1,PC!$C$532:$C$566,0))*AJ6,0)","v":0},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Agregado!AK$1,PC!$C$532:$C$566,0))*AK6,0)","v":0},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Agregado!AL$1,PC!$C$532:$C$566,0))*AL6,0)","v":0},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Agregado!AM$1,PC!$C$532:$C$566,0))*AM6,0)","v":0},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Agregado!AN$1,PC!$C$532:$C$566,0))*AN6,0)","v":0},{"$f":"IFERROR(INDEX(PC!$E$532:$E$566,MATCH(Agregado!AO$1,PC!$C$532:$C$566,0))*AO6,0)","v":0}]
[null,"Contraprestação Variável- Cons2",null,null,null,{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Agregado!F$1,PC!$C$532:$C$566,0))*F7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Agregado!G$1,PC!$C$532:$C$566,0))*G7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Agregado!H$1,PC!$C$532:$C$566,0))*H7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Agregado!I$1,PC!$C$532:$C$566,0))*I7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Agregado!J$1,PC!$C$532:$C$566,0))*J7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Agregado!K$1,PC!$C$532:$C$566,0))*K7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Agregado!L$1,PC!$C$532:$C$566,0))*L7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Agregado!M$1,PC!$C$532:$C$566,0))*M7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Agregado!N$1,PC!$C$532:$C$566,0))*N7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Agregado!O$1,PC!$C$532:$C$566,0))*O7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Agregado!P$1,PC!$C$532:$C$566,0))*P7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Agregado!Q$1,PC!$C$532:$C$566,0))*Q7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Agregado!R$1,PC!$C$532:$C$566,0))*R7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Agregado!S$1,PC!$C$532:$C$566,0))*S7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Agregado!T$1,PC!$C$532:$C$566,0))*T7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Agregado!U$1,PC!$C$532:$C$566,0))*U7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Agregado!V$1,PC!$C$532:$C$566,0))*V7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Agregado!W$1,PC!$C$532:$C$566,0))*W7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Agregado!X$1,PC!$C$532:$C$566,0))*X7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Agregado!Y$1,PC!$C$532:$C$566,0))*Y7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Agregado!Z$1,PC!$C$532:$C$566,0))*Z7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Agregado!AA$1,PC!$C$532:$C$566,0))*AA7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Agregado!AB$1,PC!$C$532:$C$566,0))*AB7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Agregado!AC$1,PC!$C$532:$C$566,0))*AC7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Agregado!AD$1,PC!$C$532:$C$566,0))*AD7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Agregado!AE$1,PC!$C$532:$C$566,0))*AE7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Agregado!AF$1,PC!$C$532:$C$566,0))*AF7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Agregado!AG$1,PC!$C$532:$C$566,0))*AG7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Agregado!AH$1,PC!$C$532:$C$566,0))*AH7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Agregado!AI$1,PC!$C$532:$C$566,0))*AI7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Agregado!AJ$1,PC!$C$532:$C$566,0))*AJ7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Agregado!AK$1,PC!$C$532:$C$566,0))*AK7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Agregado!AL$1,PC!$C$532:$C$566,0))*AL7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Agregado!AM$1,PC!$C$532:$C$566,0))*AM7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Agregado!AN$1,PC!$C$532:$C$566,0))*AN7,0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$532:$F$566,MATCH(Agregado!AO$1,PC!$C$532:$C$566,0))*AO7,0)","v":0}]
[]
[null,"Contraprestação Fixa - Total",null,null,null,{"$f":"SUM(F45:F46)","v":0},{"$f":"SUM(G45:G46)","v":48352151.071052305},76500279.7613841,100567360.31655444,123289621.71675102,146150312.66889572,169159114.40415636,192246749.59232298,215407680.98806262,238635253.20490167,260022341.81653169,264433125.04101115,268704430.75555515,272838453.08317804,276798131.55292279,280653708.91751611,284322014.14589244,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,0,0,0,0,0,0]
[null,"Contraprestação Variável - Total",null,null,null,{"$f":"SUM(F48:F49)","v":38876769.419480681},{"$f":"SUM(G48:G49)","v":46158285.816339411},55156556.861145496,64918580.672412083,74285538.393553749,83202102.046229541,92036395.420279711,100921558.78417994,109847115.10828871,118804127.57187375,127783410.53114071,134805311.96928471,138596209.06951171,140062402.95884788,141479183.10777217,142845285.10261199,144159895.93811727,145422789.42916083,146633592.09151688,147258707.86640275,147244823.51646814,147150325.34611985,147000478.58236435,146798482.79627758,146544709.87706298,146237860.22470766,145881282.41087669,145471531.86890027,145007942.40947345,144490277.13013813,0,0,0,0,0,0]
[null,"Contraprestações Total",null,null,null,{"$f":"SUM(F51:F52)","v":38876769.419480681},{"$f":"SUM(G51:G52)","v":94510436.887391716},131656836.6225296,165485940.98896652,197575160.11030477,229352414.71512526,261195509.82443607,293168308.37650293,325254796.09635133,357439380.77677542,387805752.3476724,399238437.01029587,407300639.82506686,412900856.04202592,418277314.66069496,423498994.02012813,428481910.08400971,433322394.71665502,434533197.37901103,435158313.15389693,435144428.80396235,435049930.63361406,434900083.8698585,434698088.08377177,434444315.16455716,434137465.51220185,433780887.69837087,433371137.15639448,432907547.6969676,432389882.41763234,0,0,0,0,0,0]
[]
["x","CapEx"]
[]
[null,{"$f":"B45","v":"Contraprestação Fixa - Cons1"},null,null,null,{"$f":"F45","v":0},48352151.071052305,76500279.7613841,100567360.31655444,123289621.71675102,146150312.66889572,169159114.40415636,192246749.59232298,215407680.98806262,238635253.20490167,260022341.81653169,264433125.04101115,268704430.75555515,272838453.08317804,276798131.55292279,280653708.91751611,284322014.14589244,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,0,0,0,0,0,0]
[null,{"$f":"B46","v":"Contraprestação Fixa - Cons2"},null,null,null,{"$f":"F46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B51","v":"Contraprestação Fixa - Total"},null,null,null,{"$f":"F51","v":0},48352151.071052305,76500279.7613841,100567360.31655444,123289621.71675102,146150312.66889572,169159114.40415636,192246749.59232298,215407680.98806262,238635253.20490167,260022341.81653169,264433125.04101115,268704430.75555515,272838453.08317804,276798131.55292279,280653708.91751611,284322014.14589244,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,0,0,0,0,0,0]
[]
[null,"CapEx - Cons1",null,null,null,{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Agregado!F$1,PC!$C$494:$C$528,0)),0)","v":169031612.41179273},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Agregado!G$1,PC!$C$494:$C$528,0)),0)","v":383752479.97342128},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Agregado!H$1,PC!$C$494:$C$528,0)),0)","v":197105670.09289822},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Agregado!I$1,PC!$C$494:$C$528,0)),0)","v":189888710.332405},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Agregado!J$1,PC!$C$494:$C$528,0)),0)","v":229196516.83621654},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Agregado!K$1,PC!$C$494:$C$528,0)),0)","v":201539385.0356307},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Agregado!L$1,PC!$C$494:$C$528,0)),0)","v":161334082.9810189},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Agregado!M$1,PC!$C$494:$C$528,0)),0)","v":175820923.55114385},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Agregado!N$1,PC!$C$494:$C$528,0)),0)","v":153031406.11591846},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Agregado!O$1,PC!$C$494:$C$528,0)),0)","v":150660127.23600325},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Agregado!P$1,PC!$C$494:$C$528,0)),0)","v":129353694.38044074},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Agregado!Q$1,PC!$C$494:$C$528,0)),0)","v":42368503.238150321},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Agregado!R$1,PC!$C$494:$C$528,0)),0)","v":43212412.141953103},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Agregado!S$1,PC!$C$494:$C$528,0)),0)","v":43046287.004787631},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Agregado!T$1,PC!$C$494:$C$528,0)),0)","v":43096693.173424527},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Agregado!U$1,PC!$C$494:$C$528,0)),0)","v":43255128.338712454},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Agregado!V$1,PC!$C$494:$C$528,0)),0)","v":42849515.653778903},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Agregado!W$1,PC!$C$494:$C$528,0)),0)","v":42619023.768048942},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Agregado!X$1,PC!$C$494:$C$528,0)),0)","v":30855918.274584867},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Agregado!Y$1,PC!$C$494:$C$528,0)),0)","v":30457445.154813316},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Agregado!Z$1,PC!$C$494:$C$528,0)),0)","v":17998308.877352815},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Agregado!AA$1,PC!$C$494:$C$528,0)),0)","v":17746996.056018643},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Agregado!AB$1,PC!$C$494:$C$528,0)),0)","v":17860401.809835583},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Agregado!AC$1,PC!$C$494:$C$528,0)),0)","v":17573896.410711534},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Agregado!AD$1,PC!$C$494:$C$528,0)),0)","v":17642468.228860516},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Agregado!AE$1,PC!$C$494:$C$528,0)),0)","v":18000069.009784542},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Agregado!AF$1,PC!$C$494:$C$528,0)),0)","v":17769238.409056146},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Agregado!AG$1,PC!$C$494:$C$528,0)),0)","v":17879112.550979204},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Agregado!AH$1,PC!$C$494:$C$528,0)),0)","v":17602521.13754724},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Agregado!AI$1,PC!$C$494:$C$528,0)),0)","v":17670228.83399009},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Agregado!AJ$1,PC!$C$494:$C$528,0)),0)","v":0},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Agregado!AK$1,PC!$C$494:$C$528,0)),0)","v":0},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Agregado!AL$1,PC!$C$494:$C$528,0)),0)","v":0},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Agregado!AM$1,PC!$C$494:$C$528,0)),0)","v":0},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Agregado!AN$1,PC!$C$494:$C$528,0)),0)","v":0},{"$f":"IFERROR(INDEX(PC!$E$1898:$E$1932,MATCH(Agregado!AO$1,PC!$C$494:$C$528,0)),0)","v":0}]
[null,"CapEx - Cons2",null,null,null,{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Agregado!F$1,PC!$C$494:$C$528,0)),0)","v":244946416.58368808},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Agregado!G$1,PC!$C$494:$C$528,0)),0)","v":383511418.37781334},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Agregado!H$1,PC!$C$494:$C$528,0)),0)","v":366957934.87665391},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Agregado!I$1,PC!$C$494:$C$528,0)),0)","v":366455907.95550543},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Agregado!J$1,PC!$C$494:$C$528,0)),0)","v":295298885.76796645},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Agregado!K$1,PC!$C$494:$C$528,0)),0)","v":224940770.26915017},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Agregado!L$1,PC!$C$494:$C$528,0)),0)","v":203782983.57221943},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Agregado!M$1,PC!$C$494:$C$528,0)),0)","v":196919185.87596279},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Agregado!N$1,PC!$C$494:$C$528,0)),0)","v":171068228.49915883},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Agregado!O$1,PC!$C$494:$C$528,0)),0)","v":165188089.29653856},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Agregado!P$1,PC!$C$494:$C$528,0)),0)","v":134947715.96687782},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Agregado!Q$1,PC!$C$494:$C$528,0)),0)","v":60310042.041835599},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Agregado!R$1,PC!$C$494:$C$528,0)),0)","v":61467170.320833936},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Agregado!S$1,PC!$C$494:$C$528,0)),0)","v":59849727.643272966},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Agregado!T$1,PC!$C$494:$C$528,0)),0)","v":59614376.351350397},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Agregado!U$1,PC!$C$494:$C$528,0)),0)","v":59216588.229536146},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Agregado!V$1,PC!$C$494:$C$528,0)),0)","v":58739299.676903449},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Agregado!W$1,PC!$C$494:$C$528,0)),0)","v":58375983.867821716},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Agregado!X$1,PC!$C$494:$C$528,0)),0)","v":31340013.169799492},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Agregado!Y$1,PC!$C$494:$C$528,0)),0)","v":30943789.540975146},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Agregado!Z$1,PC!$C$494:$C$528,0)),0)","v":30338595.879137538},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Agregado!AA$1,PC!$C$494:$C$528,0)),0)","v":30291894.820965387},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Agregado!AB$1,PC!$C$494:$C$528,0)),0)","v":30455403.285587959},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Agregado!AC$1,PC!$C$494:$C$528,0)),0)","v":30294063.32807951},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Agregado!AD$1,PC!$C$494:$C$528,0)),0)","v":30337994.556269791},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Agregado!AE$1,PC!$C$494:$C$528,0)),0)","v":30319804.515251078},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Agregado!AF$1,PC!$C$494:$C$528,0)),0)","v":30265527.436008949},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Agregado!AG$1,PC!$C$494:$C$528,0)),0)","v":30428901.68625769},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Agregado!AH$1,PC!$C$494:$C$528,0)),0)","v":30257703.5997307},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Agregado!AI$1,PC!$C$494:$C$528,0)),0)","v":30297126.66658251},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Agregado!AJ$1,PC!$C$494:$C$528,0)),0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Agregado!AK$1,PC!$C$494:$C$528,0)),0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Agregado!AL$1,PC!$C$494:$C$528,0)),0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Agregado!AM$1,PC!$C$494:$C$528,0)),0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Agregado!AN$1,PC!$C$494:$C$528,0)),0)","v":0},{"$f":"IFERROR(INDEX(PC!$F$1898:$F$1932,MATCH(Agregado!AO$1,PC!$C$494:$C$528,0)),0)","v":0}]
[null,"CapEx - Total",null,null,null,{"$f":"SUM(F61:F62)","v":413978028.99548078},{"$f":"SUM(G61:G62)","v":767263898.35123467},564063604.96955216,556344618.28791046,524495402.60418296,426480155.30478084,365117066.55323833,372740109.42710662,324099634.61507726,315848216.53254181,264301410.34731856,102678545.27998592,104679582.46278703,102896014.64806059,102711069.52477492,102471716.5682486,101588815.33068235,100995007.63587067,62195931.444384359,61401234.695788458,48336904.75649035,48038890.87698403,48315805.095423542,47867959.738791049,47980462.785130307,48319873.52503562,48034765.845065095,48308014.237236895,47860224.73727794,47967355.500572599,0,0,0,0,0,0]
[]
[null,"Saldo (Contraprestação - CapEx)",null,"TIR",{"$f":"IRR(F65:AO65)","v":1.1566987115124716E-2},{"$f":"F59-F63","v":-413978028.99548078},{"$f":"G59-G63","v":-718911747.28018236},-487563325.20816803,{"$f":"I59-I63","v":-455777257.97135603},-401205780.88743192,-280329842.63588512,-195957952.14908198,-180493359.83478364,-108691953.62701464,-77212963.327640146,-4279068.5307868719,161754579.76102525,164024848.29276812,169942438.43511745,174087062.02814788,178181992.34926751,182733198.8152101,186904597.65162352,225703673.84310982,226498370.59170574,239562700.53100383,239860714.41051015,239583800.19207063,240031645.54870313,239919142.50236386,239579731.76245856,239864839.4424291,239591591.0502573,240039380.55021626,239932249.78692159,0,0,0,0,0,0]
[null,null,null,null,{"$f":"NPV(WACC!C34,Agregado!F65:AO65)","v":-1635375550.974227}]
[]
["x","OpEx"]
[]
[null,"OpEx - Cons1",null,null,null,{"$f":"TRANSPOSE(PC!E1823:E1852)","v":36512941.260343835},43798807.252504237,51585681.741174184,61728581.102475785,72293099.43193239,79928270.868267432,88174052.990878373,96699540.122477025,105136690.19535914,114287084.62511696,122137996.44744059,128571948.30529417,132273751.19549684,133682080.69910075,135044588.00442329,136359915.44358408,137623681.41170096,138839512.27002823,139950925.38293821,141175881.99585837,140507221.484209,140417140.63455147,140276208.34394565,140083788.43736845,139844136.09925422,139555351.33533272,139216596.75089765,138829435.84441262,138389375.35572401,138520588.44626138]
[null,"OpEx - Cons2",null,null,null,{"$f":"TRANSPOSE(PC!F1823:F1852)","v":179509348.08405533},198804619.61787942,211108552.66385409,235171771.97453049,259722656.35674217,265236677.0803943,270442710.71279138,277125903.88601899,283724674.87882304,296204879.94899142,296875380.09478086,301041956.13767898,304770599.88481939,307792054.96095067,310731815.45784652,313581288.43060893,316338715.41298741,319004535.06694376,321461943.88302708,328576218.63299865,322668149.07214761,322454697.11133957,322157701.61503577,321767976.9830327,321287797.59879732,320716416.05477452,320052430.34958708,319295921.256194,318444914.37662065,323320382.23791945]
[null,"OpEx - Total",null,null,null,{"$f":"SUM(F70:F71)","v":216022289.34439915},{"$f":"SUM(G70:G71)","v":242603426.87038365},262694234.40502828,296900353.07700628,332015755.78867459,345164947.94866174,358616763.70366979,373825444.00849605,388861365.07418215,410491964.57410836,419013376.54222143,429613904.44297314,437044351.08031625,441474135.66005141,445776403.46226978,449941203.87419301,453962396.82468837,457844047.336972,461412869.26596528,469752100.62885702,463175370.55635661,462871837.74589103,462433909.95898139,461851765.42040116,461131933.69805157,460271767.39010727,459269027.10048473,458125357.10060662,456834289.73234463,461840970.68418086]
[]
[null,{"$f":"B48","v":"Contraprestação Variável - Cons1"},null,null,null,{"$f":"F48","v":38876769.419480681},46158285.816339411,55156556.861145496,64918580.672412083,74285538.393553749,83202102.046229541,92036395.420279711,100921558.78417994,109847115.10828871,118804127.57187375,127783410.53114071,134805311.96928471,138596209.06951171,140062402.95884788,141479183.10777217,142845285.10261199,144159895.93811727,145422789.42916083,146633592.09151688,147258707.86640275,147244823.51646814,147150325.34611985,147000478.58236435,146798482.79627758,146544709.87706298,146237860.22470766,145881282.41087669,145471531.86890027,145007942.40947345,144490277.13013813,0,0,0,0,0,0]
[null,{"$f":"B49","v":"Contraprestação Variável- Cons2"},null,null,null,{"$f":"F49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,null,{"$f":"SUM(F74:F75)","v":38876769.419480681},{"$f":"SUM(G74:G75)","v":46158285.816339411},55156556.861145496,64918580.672412083,74285538.393553749,83202102.046229541,92036395.420279711,100921558.78417994,109847115.10828871,118804127.57187375,127783410.53114071,134805311.96928471,138596209.06951171,140062402.95884788,141479183.10777217,142845285.10261199,144159895.93811727,145422789.42916083,146633592.09151688,147258707.86640275,147244823.51646814,147150325.34611985,147000478.58236435,146798482.79627758,146544709.87706298,146237860.22470766,145881282.41087669,145471531.86890027,145007942.40947345,144490277.13013813,0,0,0,0,0,0]
[]
[null,"Saldo (Contraprestação - OpEx)",null,null,null,{"$f":"F76-F72","v":-177145519.92491847},{"$f":"G76-G72","v":-196445141.05404425},-207537677.54388279,-231981772.40459418,-257730217.39512086,-261962845.9024322,-266580368.28339007,-272903885.22431612,-279014249.96589345,-291687837.00223458,-291229966.01108074,-294808592.47368842,-298448142.01080453,-301411732.70120353,-304297220.35449761,-307095918.77158105,-309802500.88657111,-312421257.90781116,-314779277.17444837,-322493392.76245427,-315930547.0398885,-315721512.39977121,-315433431.37661707,-315053282.62412357,-314587223.8209886,-314033907.16539961,-313387744.68960804,-312653825.23170638,-311826347.32287121,-317350693.5540427,0,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(F78:AO78)","v":-8645756030.9799824}]
[]
["x"]

{"sheet":"EVTE >>>","index":28,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"A. CAPEX (1-6)","index":29,"n_rows":189,"n_cols":43,"rows_kept":189,"cut":false,"hidden":true,"merged":[]}
[]
[null,"PPI CE"]
[null,"CapEx"]
[]
[null,null,null,null,null,null,null,2023,{"$f":"H5+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[null,null,null,null,null,"Ano do Contrato de Concessão","TOTAL",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35]
[null,0]
[null,0,null,"Tabela 1 - CapEx de Esgoto - em R$"]
[null,0]
[null,1,null,null,1,"Aquiraz",{"$f":"SUM(H10:AP10)","v":110163981.38724227},{"$f":"INDEX(PC!$K$1309:$AG$1343,H$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":18070375.155850012},{"$f":"INDEX(PC!$K$1309:$AG$1343,I$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":21773233.293236021},{"$f":"INDEX(PC!$K$1309:$AG$1343,J$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":4964857.2089430522},{"$f":"INDEX(PC!$K$1309:$AG$1343,K$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":7426919.6136732856},{"$f":"INDEX(PC!$K$1309:$AG$1343,L$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":7583324.5580366189},{"$f":"INDEX(PC!$K$1309:$AG$1343,M$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":8332139.6455797488},{"$f":"INDEX(PC!$K$1309:$AG$1343,N$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":5279994.8057644386},{"$f":"INDEX(PC!$K$1309:$AG$1343,O$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":5004254.5814975249},{"$f":"INDEX(PC!$K$1309:$AG$1343,P$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":4725550.0219322145},{"$f":"INDEX(PC!$K$1309:$AG$1343,Q$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":4793891.3976653004},{"$f":"INDEX(PC!$K$1309:$AG$1343,R$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":4736116.8245124388},{"$f":"INDEX(PC!$K$1309:$AG$1343,S$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1313118.1147619523},{"$f":"INDEX(PC!$K$1309:$AG$1343,T$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1363918.2868488436},{"$f":"INDEX(PC!$K$1309:$AG$1343,U$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1469769.9853590408},{"$f":"INDEX(PC!$K$1309:$AG$1343,V$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1467509.0257937526},{"$f":"INDEX(PC!$K$1309:$AG$1343,W$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1468116.0072175956},{"$f":"INDEX(PC!$K$1309:$AG$1343,X$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1464000.4812398313},{"$f":"INDEX(PC!$K$1309:$AG$1343,Y$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1459884.959963694},{"$f":"INDEX(PC!$K$1309:$AG$1343,Z$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":813862.55175703834},{"$f":"INDEX(PC!$K$1309:$AG$1343,AA$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":807849.36705544544},{"$f":"INDEX(PC!$K$1309:$AG$1343,AB$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":585327.51705544535},{"$f":"INDEX(PC!$K$1309:$AG$1343,AC$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":584440.88705544546},{"$f":"INDEX(PC!$K$1309:$AG$1343,AD$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":584440.88705544546},{"$f":"INDEX(PC!$K$1309:$AG$1343,AE$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":584440.88705544546},{"$f":"INDEX(PC!$K$1309:$AG$1343,AF$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":584440.88705544546},{"$f":"INDEX(PC!$K$1309:$AG$1343,AG$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":584440.88705544546},{"$f":"INDEX(PC!$K$1309:$AG$1343,AH$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":584440.88705544546},{"$f":"INDEX(PC!$K$1309:$AG$1343,AI$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":584440.88705544546},{"$f":"INDEX(PC!$K$1309:$AG$1343,AJ$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":584440.88705544546},{"$f":"INDEX(PC!$K$1309:$AG$1343,AK$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":584440.88705544546},{"$f":"INDEX(PC!$K$1309:$AG$1343,AL$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AM$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AN$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AO$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AP$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,{"$f":"E10+1","v":2},"Barbalha",66099319.966570646,{"$f":"INDEX(PC!$K$1309:$AG$1343,H$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":8346149.8994776187},{"$f":"INDEX(PC!$K$1309:$AG$1343,I$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":11575476.239165096},{"$f":"INDEX(PC!$K$1309:$AG$1343,J$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":4728533.5898428494},{"$f":"INDEX(PC!$K$1309:$AG$1343,K$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":5836027.0201462405},{"$f":"INDEX(PC!$K$1309:$AG$1343,L$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":5510850.8509914046},{"$f":"INDEX(PC!$K$1309:$AG$1343,M$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":3172269.6349882092},{"$f":"INDEX(PC!$K$1309:$AG$1343,N$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":3977786.7853061324},{"$f":"INDEX(PC!$K$1309:$AG$1343,O$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":3290918.563565935},{"$f":"INDEX(PC!$K$1309:$AG$1343,P$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":3894646.2128547947},{"$f":"INDEX(PC!$K$1309:$AG$1343,Q$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":3325900.8874420682},{"$f":"INDEX(PC!$K$1309:$AG$1343,R$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":3427307.6935409415},{"$f":"INDEX(PC!$K$1309:$AG$1343,S$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":776873.59816089401},{"$f":"INDEX(PC!$K$1309:$AG$1343,T$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":788168.15599167452},{"$f":"INDEX(PC!$K$1309:$AG$1343,U$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":779339.06679420371},{"$f":"INDEX(PC!$K$1309:$AG$1343,V$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":776078.08286620921},{"$f":"INDEX(PC!$K$1309:$AG$1343,W$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":770602.35323395138},{"$f":"INDEX(PC!$K$1309:$AG$1343,X$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":763353.36360169738},{"$f":"INDEX(PC!$K$1309:$AG$1343,Y$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":755410.97396943567},{"$f":"INDEX(PC!$K$1309:$AG$1343,Z$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":305001.58705260907},{"$f":"INDEX(PC!$K$1309:$AG$1343,AA$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":299875.03705260903},{"$f":"INDEX(PC!$K$1309:$AG$1343,AB$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":299875.03705260903},{"$f":"INDEX(PC!$K$1309:$AG$1343,AC$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":299875.03705260903},{"$f":"INDEX(PC!$K$1309:$AG$1343,AD$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":299875.03705260903},{"$f":"INDEX(PC!$K$1309:$AG$1343,AE$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":299875.03705260903},{"$f":"INDEX(PC!$K$1309:$AG$1343,AF$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":299875.03705260903},{"$f":"INDEX(PC!$K$1309:$AG$1343,AG$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":299875.03705260903},{"$f":"INDEX(PC!$K$1309:$AG$1343,AH$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":299875.03705260903},{"$f":"INDEX(PC!$K$1309:$AG$1343,AI$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":299875.03705260903},{"$f":"INDEX(PC!$K$1309:$AG$1343,AJ$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":299875.03705260903},{"$f":"INDEX(PC!$K$1309:$AG$1343,AK$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":299875.03705260903},{"$f":"INDEX(PC!$K$1309:$AG$1343,AL$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AM$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AN$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AO$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AP$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,3,"Cascavel",136528518.82695666,{"$f":"INDEX(PC!$K$1309:$AG$1343,H$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":7187159.5077188537},{"$f":"INDEX(PC!$K$1309:$AG$1343,I$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":27571523.645218853},{"$f":"INDEX(PC!$K$1309:$AG$1343,J$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":8909654.7089188509},{"$f":"INDEX(PC!$K$1309:$AG$1343,K$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":7620915.6689188527},{"$f":"INDEX(PC!$K$1309:$AG$1343,L$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":21185892.10391885},{"$f":"INDEX(PC!$K$1309:$AG$1343,M$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":10326439.339878727},{"$f":"INDEX(PC!$K$1309:$AG$1343,N$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":7694644.0067841122},{"$f":"INDEX(PC!$K$1309:$AG$1343,O$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":8082380.278987905},{"$f":"INDEX(PC!$K$1309:$AG$1343,P$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":7742610.1811917014},{"$f":"INDEX(PC!$K$1309:$AG$1343,Q$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":8987449.0886938963},{"$f":"INDEX(PC!$K$1309:$AG$1343,R$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":8351738.8461960843},{"$f":"INDEX(PC!$K$1309:$AG$1343,S$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":978081.92144910153},{"$f":"INDEX(PC!$K$1309:$AG$1343,T$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1094411.0107028452},{"$f":"INDEX(PC!$K$1309:$AG$1343,U$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1085689.4394233942},{"$f":"INDEX(PC!$K$1309:$AG$1343,V$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1081207.7881439526},{"$f":"INDEX(PC!$K$1309:$AG$1343,W$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1075755.9186113197},{"$f":"INDEX(PC!$K$1309:$AG$1343,X$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1110225.1998318734},{"$f":"INDEX(PC!$K$1309:$AG$1343,Y$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1065019.356052415},{"$f":"INDEX(PC!$K$1309:$AG$1343,Z$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":453093.75180112396},{"$f":"INDEX(PC!$K$1309:$AG$1343,AA$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":447773.97180112393},{"$f":"INDEX(PC!$K$1309:$AG$1343,AB$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":447773.97180112393},{"$f":"INDEX(PC!$K$1309:$AG$1343,AC$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":447773.97180112393},{"$f":"INDEX(PC!$K$1309:$AG$1343,AD$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":447773.97180112393},{"$f":"INDEX(PC!$K$1309:$AG$1343,AE$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":447773.97180112393},{"$f":"INDEX(PC!$K$1309:$AG$1343,AF$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":447773.97180112393},{"$f":"INDEX(PC!$K$1309:$AG$1343,AG$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":447773.97180112393},{"$f":"INDEX(PC!$K$1309:$AG$1343,AH$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":447773.97180112393},{"$f":"INDEX(PC!$K$1309:$AG$1343,AI$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":447773.97180112393},{"$f":"INDEX(PC!$K$1309:$AG$1343,AJ$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":447773.97180112393},{"$f":"INDEX(PC!$K$1309:$AG$1343,AK$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":446887.34650271689},{"$f":"INDEX(PC!$K$1309:$AG$1343,AL$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AM$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AN$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AO$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AP$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,4,"Caucaia",586634388.1660918,{"$f":"INDEX(PC!$K$1309:$AG$1343,H$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":39735177.736025535},{"$f":"INDEX(PC!$K$1309:$AG$1343,I$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":33582691.233836323},{"$f":"INDEX(PC!$K$1309:$AG$1343,J$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":82261408.242035761},{"$f":"INDEX(PC!$K$1309:$AG$1343,K$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":94090413.020261258},{"$f":"INDEX(PC!$K$1309:$AG$1343,L$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":54430476.028452545},{"$f":"INDEX(PC!$K$1309:$AG$1343,M$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":49902228.556354903},{"$f":"INDEX(PC!$K$1309:$AG$1343,N$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":51624517.206237935},{"$f":"INDEX(PC!$K$1309:$AG$1343,O$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":28846556.914985236},{"$f":"INDEX(PC!$K$1309:$AG$1343,P$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":24185396.35394289},{"$f":"INDEX(PC!$K$1309:$AG$1343,Q$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":26142913.905792531},{"$f":"INDEX(PC!$K$1309:$AG$1343,R$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":24959763.735933039},{"$f":"INDEX(PC!$K$1309:$AG$1343,S$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":6451048.4182504928},{"$f":"INDEX(PC!$K$1309:$AG$1343,T$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":6456663.3125272244},{"$f":"INDEX(PC!$K$1309:$AG$1343,U$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":6457961.6172764869},{"$f":"INDEX(PC!$K$1309:$AG$1343,V$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":6538467.442615699},{"$f":"INDEX(PC!$K$1309:$AG$1343,W$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":6503752.5260693245},{"$f":"INDEX(PC!$K$1309:$AG$1343,X$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":6470823.3079056665},{"$f":"INDEX(PC!$K$1309:$AG$1343,Y$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":6422520.0300341947},{"$f":"INDEX(PC!$K$1309:$AG$1343,Z$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":2906379.1006923914},{"$f":"INDEX(PC!$K$1309:$AG$1343,AA$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":2827286.9406923912},{"$f":"INDEX(PC!$K$1309:$AG$1343,AB$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":2590512.0513003413},{"$f":"INDEX(PC!$K$1309:$AG$1343,AC$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":2590512.0513003413},{"$f":"INDEX(PC!$K$1309:$AG$1343,AD$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":2588144.5030312347},{"$f":"INDEX(PC!$K$1309:$AG$1343,AE$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":2588144.5030312347},{"$f":"INDEX(PC!$K$1309:$AG$1343,AF$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":2585776.9547621277},{"$f":"INDEX(PC!$K$1309:$AG$1343,AG$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":2583409.4064930202},{"$f":"INDEX(PC!$K$1309:$AG$1343,AH$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":2583409.4064930202},{"$f":"INDEX(PC!$K$1309:$AG$1343,AI$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":2578674.3099548062},{"$f":"INDEX(PC!$K$1309:$AG$1343,AJ$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":2576306.7616856992},{"$f":"INDEX(PC!$K$1309:$AG$1343,AK$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":2573052.5881181853},{"$f":"INDEX(PC!$K$1309:$AG$1343,AL$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AM$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AN$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AO$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AP$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,5,"Chorozinho",48243610.882387705,{"$f":"INDEX(PC!$K$1309:$AG$1343,H$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,I$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":105511.99999999999},{"$f":"INDEX(PC!$K$1309:$AG$1343,J$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":3095192.1034958633},{"$f":"INDEX(PC!$K$1309:$AG$1343,K$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":6454274.9135219827},{"$f":"INDEX(PC!$K$1309:$AG$1343,L$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":4232668.2695569005},{"$f":"INDEX(PC!$K$1309:$AG$1343,M$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":9292823.186562147},{"$f":"INDEX(PC!$K$1309:$AG$1343,N$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":3819130.9736837279},{"$f":"INDEX(PC!$K$1309:$AG$1343,O$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":3885754.4444902269},{"$f":"INDEX(PC!$K$1309:$AG$1343,P$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":3944907.3267713347},{"$f":"INDEX(PC!$K$1309:$AG$1343,Q$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":4428688.5990524441},{"$f":"INDEX(PC!$K$1309:$AG$1343,R$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":3465802.7467914782},{"$f":"INDEX(PC!$K$1309:$AG$1343,S$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":439163.93768238416},{"$f":"INDEX(PC!$K$1309:$AG$1343,T$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":469081.50582190522},{"$f":"INDEX(PC!$K$1309:$AG$1343,U$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":464127.14505752228},{"$f":"INDEX(PC!$K$1309:$AG$1343,V$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":476741.19868996728},{"$f":"INDEX(PC!$K$1309:$AG$1343,W$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":474432.87983748561},{"$f":"INDEX(PC!$K$1309:$AG$1343,X$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":465959.68584612105},{"$f":"INDEX(PC!$K$1309:$AG$1343,Y$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":459245.90846825321},{"$f":"INDEX(PC!$K$1309:$AG$1343,Z$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":194013.73377526598},{"$f":"INDEX(PC!$K$1309:$AG$1343,AA$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":188735.48393479013},{"$f":"INDEX(PC!$K$1309:$AG$1343,AB$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":188735.48393479013},{"$f":"INDEX(PC!$K$1309:$AG$1343,AC$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":188735.48393479013},{"$f":"INDEX(PC!$K$1309:$AG$1343,AD$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":188735.48393479013},{"$f":"INDEX(PC!$K$1309:$AG$1343,AE$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":188735.48393479013},{"$f":"INDEX(PC!$K$1309:$AG$1343,AF$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":188735.48393479013},{"$f":"INDEX(PC!$K$1309:$AG$1343,AG$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":188735.48393479013},{"$f":"INDEX(PC!$K$1309:$AG$1343,AH$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":188735.48393479013},{"$f":"INDEX(PC!$K$1309:$AG$1343,AI$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":188735.48393479013},{"$f":"INDEX(PC!$K$1309:$AG$1343,AJ$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":188735.48393479013},{"$f":"INDEX(PC!$K$1309:$AG$1343,AK$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":188735.48393479013},{"$f":"INDEX(PC!$K$1309:$AG$1343,AL$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AM$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AN$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AO$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AP$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,6,"Eusébio",297548616.86460978,{"$f":"INDEX(PC!$K$1309:$AG$1343,H$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":16179824.538593285},{"$f":"INDEX(PC!$K$1309:$AG$1343,I$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":50547125.151453458},{"$f":"INDEX(PC!$K$1309:$AG$1343,J$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":21905958.934219051},{"$f":"INDEX(PC!$K$1309:$AG$1343,K$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":21629909.707443647},{"$f":"INDEX(PC!$K$1309:$AG$1343,L$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":36726490.523834899},{"$f":"INDEX(PC!$K$1309:$AG$1343,M$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":23203035.746226177},{"$f":"INDEX(PC!$K$1309:$AG$1343,N$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":22038874.881343111},{"$f":"INDEX(PC!$K$1309:$AG$1343,O$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":22332072.631008711},{"$f":"INDEX(PC!$K$1309:$AG$1343,P$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":22464813.243399959},{"$f":"INDEX(PC!$K$1309:$AG$1343,Q$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":13589591.317457914},{"$f":"INDEX(PC!$K$1309:$AG$1343,R$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":13726433.422209224},{"$f":"INDEX(PC!$K$1309:$AG$1343,S$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":2763678.3512595263},{"$f":"INDEX(PC!$K$1309:$AG$1343,T$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":2732847.2246642848},{"$f":"INDEX(PC!$K$1309:$AG$1343,U$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":2764241.4829433463},{"$f":"INDEX(PC!$K$1309:$AG$1343,V$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":2911833.3909778008},{"$f":"INDEX(PC!$K$1309:$AG$1343,W$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":2913721.8417568817},{"$f":"INDEX(PC!$K$1309:$AG$1343,X$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":2914916.8925359435},{"$f":"INDEX(PC!$K$1309:$AG$1343,Y$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":2915918.7133150054},{"$f":"INDEX(PC!$K$1309:$AG$1343,Z$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1686033.6558306429},{"$f":"INDEX(PC!$K$1309:$AG$1343,AA$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1673120.6658306434},{"$f":"INDEX(PC!$K$1309:$AG$1343,AB$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":993438.09583064297},{"$f":"INDEX(PC!$K$1309:$AG$1343,AC$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":993438.09583064297},{"$f":"INDEX(PC!$K$1309:$AG$1343,AD$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":993438.09583064297},{"$f":"INDEX(PC!$K$1309:$AG$1343,AE$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":993438.09583064297},{"$f":"INDEX(PC!$K$1309:$AG$1343,AF$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":992551.46583064285},{"$f":"INDEX(PC!$K$1309:$AG$1343,AG$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":992551.46583064285},{"$f":"INDEX(PC!$K$1309:$AG$1343,AH$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":992551.46583064285},{"$f":"INDEX(PC!$K$1309:$AG$1343,AI$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":992551.46583064285},{"$f":"INDEX(PC!$K$1309:$AG$1343,AJ$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":992551.46583064285},{"$f":"INDEX(PC!$K$1309:$AG$1343,AK$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":991664.83583064296},{"$f":"INDEX(PC!$K$1309:$AG$1343,AL$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AM$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AN$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AO$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AP$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,7,"Farias Brito",22018759.650561884,{"$f":"INDEX(PC!$K$1309:$AG$1343,H$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1615949.0631095828},{"$f":"INDEX(PC!$K$1309:$AG$1343,I$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":3950910.1258680802},{"$f":"INDEX(PC!$K$1309:$AG$1343,J$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":896638.1563988158},{"$f":"INDEX(PC!$K$1309:$AG$1343,K$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":971487.82645731373},{"$f":"INDEX(PC!$K$1309:$AG$1343,L$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1111889.496515811},{"$f":"INDEX(PC!$K$1309:$AG$1343,M$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":2651502.3870278252},{"$f":"INDEX(PC!$K$1309:$AG$1343,N$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1210350.2961126366},{"$f":"INDEX(PC!$K$1309:$AG$1343,O$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1352961.6690928186},{"$f":"INDEX(PC!$K$1309:$AG$1343,P$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1949058.3180807992},{"$f":"INDEX(PC!$K$1309:$AG$1343,Q$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":2235930.6566529013},{"$f":"INDEX(PC!$K$1309:$AG$1343,R$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1465942.3048783608},{"$f":"INDEX(PC!$K$1309:$AG$1343,S$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":162052.78461459963},{"$f":"INDEX(PC!$K$1309:$AG$1343,T$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":198050.11962285172},{"$f":"INDEX(PC!$K$1309:$AG$1343,U$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":198163.70242767251},{"$f":"INDEX(PC!$K$1309:$AG$1343,V$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":198281.50124029524},{"$f":"INDEX(PC!$K$1309:$AG$1343,W$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":196017.79985073995},{"$f":"INDEX(PC!$K$1309:$AG$1343,X$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":198510.77485383773},{"$f":"INDEX(PC!$K$1309:$AG$1343,Y$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":198628.57366645953},{"$f":"INDEX(PC!$K$1309:$AG$1343,Z$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":111246.16971946637},{"$f":"INDEX(PC!$K$1309:$AG$1343,AA$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":104107.99312463879},{"$f":"INDEX(PC!$K$1309:$AG$1343,AB$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":104107.99312463879},{"$f":"INDEX(PC!$K$1309:$AG$1343,AC$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":104107.99312463879},{"$f":"INDEX(PC!$K$1309:$AG$1343,AD$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":104107.99312463879},{"$f":"INDEX(PC!$K$1309:$AG$1343,AE$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":104107.99312463879},{"$f":"INDEX(PC!$K$1309:$AG$1343,AF$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":104107.99312463879},{"$f":"INDEX(PC!$K$1309:$AG$1343,AG$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":104107.99312463879},{"$f":"INDEX(PC!$K$1309:$AG$1343,AH$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":104107.99312463879},{"$f":"INDEX(PC!$K$1309:$AG$1343,AI$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":104107.99312463879},{"$f":"INDEX(PC!$K$1309:$AG$1343,AJ$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":104107.99312463879},{"$f":"INDEX(PC!$K$1309:$AG$1343,AK$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":104107.99312463879},{"$f":"INDEX(PC!$K$1309:$AG$1343,AL$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AM$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AN$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AO$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AP$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,8,"Fortaleza",2065447035.5692387,{"$f":"INDEX(PC!$K$1309:$AG$1343,H$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":178611057.15008467},{"$f":"INDEX(PC!$K$1309:$AG$1343,I$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":300619599.58167899},{"$f":"INDEX(PC!$K$1309:$AG$1343,J$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":245874763.14353719},{"$f":"INDEX(PC!$K$1309:$AG$1343,K$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":223185134.91708922},{"$f":"INDEX(PC!$K$1309:$AG$1343,L$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":190986629.86954537},{"$f":"INDEX(PC!$K$1309:$AG$1343,M$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":131825506.53428298},{"$f":"INDEX(PC!$K$1309:$AG$1343,N$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":108003524.23675951},{"$f":"INDEX(PC!$K$1309:$AG$1343,O$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":126882977.98061879},{"$f":"INDEX(PC!$K$1309:$AG$1343,P$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":100242275.26901807},{"$f":"INDEX(PC!$K$1309:$AG$1343,Q$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":91517776.078752652},{"$f":"INDEX(PC!$K$1309:$AG$1343,R$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":71940850.109652624},{"$f":"INDEX(PC!$K$1309:$AG$1343,S$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":30818718.173687346},{"$f":"INDEX(PC!$K$1309:$AG$1343,T$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":30492609.784410495},{"$f":"INDEX(PC!$K$1309:$AG$1343,U$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":30378076.444635227},{"$f":"INDEX(PC!$K$1309:$AG$1343,V$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":30034527.549987547},{"$f":"INDEX(PC!$K$1309:$AG$1343,W$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":29685852.105339706},{"$f":"INDEX(PC!$K$1309:$AG$1343,X$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":29335596.630691867},{"$f":"INDEX(PC!$K$1309:$AG$1343,Y$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":29153528.202937182},{"$f":"INDEX(PC!$K$1309:$AG$1343,Z$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":7440079.0789902527},{"$f":"INDEX(PC!$K$1309:$AG$1343,AA$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":7144444.0589902531},{"$f":"INDEX(PC!$K$1309:$AG$1343,AB$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":7143076.6036194218},{"$f":"INDEX(PC!$K$1309:$AG$1343,AC$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":7141709.1482485905},{"$f":"INDEX(PC!$K$1309:$AG$1343,AD$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":7138974.2375069279},{"$f":"INDEX(PC!$K$1309:$AG$1343,AE$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":7136239.3267652662},{"$f":"INDEX(PC!$K$1309:$AG$1343,AF$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":7132136.9606527723},{"$f":"INDEX(PC!$K$1309:$AG$1343,AG$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":7128034.5945402794},{"$f":"INDEX(PC!$K$1309:$AG$1343,AH$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":7122564.7730569551},{"$f":"INDEX(PC!$K$1309:$AG$1343,AI$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":7117094.9515736308},{"$f":"INDEX(PC!$K$1309:$AG$1343,AJ$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":7110257.6747194752},{"$f":"INDEX(PC!$K$1309:$AG$1343,AK$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":7103420.3978653196},{"$f":"INDEX(PC!$K$1309:$AG$1343,AL$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AM$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AN$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AO$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AP$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,9,"Guaiúba",35818699.97968863,{"$f":"INDEX(PC!$K$1309:$AG$1343,H$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1622638.4781307636},{"$f":"INDEX(PC!$K$1309:$AG$1343,I$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":5479329.9781307634},{"$f":"INDEX(PC!$K$1309:$AG$1343,J$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":4178451.8881307626},{"$f":"INDEX(PC!$K$1309:$AG$1343,K$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":2115768.1834807633},{"$f":"INDEX(PC!$K$1309:$AG$1343,L$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":5160161.4484807644},{"$f":"INDEX(PC!$K$1309:$AG$1343,M$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":2007732.9729658542},{"$f":"INDEX(PC!$K$1309:$AG$1343,N$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":2090205.4124900112},{"$f":"INDEX(PC!$K$1309:$AG$1343,O$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":2175337.7373125725},{"$f":"INDEX(PC!$K$1309:$AG$1343,P$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":2253763.4868367291},{"$f":"INDEX(PC!$K$1309:$AG$1343,Q$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":2338009.1863608845},{"$f":"INDEX(PC!$K$1309:$AG$1343,R$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":2441305.1358234468},{"$f":"INDEX(PC!$K$1309:$AG$1343,S$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":355613.94693000888},{"$f":"INDEX(PC!$K$1309:$AG$1343,T$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":350029.41033377853},{"$f":"INDEX(PC!$K$1309:$AG$1343,U$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":356669.4558420938},{"$f":"INDEX(PC!$K$1309:$AG$1343,V$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":350198.28924586345},{"$f":"INDEX(PC!$K$1309:$AG$1343,W$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":352474.77229963045},{"$f":"INDEX(PC!$K$1309:$AG$1343,X$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":346003.60570340313},{"$f":"INDEX(PC!$K$1309:$AG$1343,Y$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":342885.72910718003},{"$f":"INDEX(PC!$K$1309:$AG$1343,Z$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":128250.58767361537},{"$f":"INDEX(PC!$K$1309:$AG$1343,AA$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":124897.29767361537},{"$f":"INDEX(PC!$K$1309:$AG$1343,AB$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":124897.29767361537},{"$f":"INDEX(PC!$K$1309:$AG$1343,AC$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":124897.29767361537},{"$f":"INDEX(PC!$K$1309:$AG$1343,AD$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":124897.29767361537},{"$f":"INDEX(PC!$K$1309:$AG$1343,AE$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":124897.29767361537},{"$f":"INDEX(PC!$K$1309:$AG$1343,AF$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":124897.29767361537},{"$f":"INDEX(PC!$K$1309:$AG$1343,AG$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":124897.29767361537},{"$f":"INDEX(PC!$K$1309:$AG$1343,AH$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":124897.29767361537},{"$f":"INDEX(PC!$K$1309:$AG$1343,AI$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":124897.29767361537},{"$f":"INDEX(PC!$K$1309:$AG$1343,AJ$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":124897.29767361537},{"$f":"INDEX(PC!$K$1309:$AG$1343,AK$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":124897.29767361537},{"$f":"INDEX(PC!$K$1309:$AG$1343,AL$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AM$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AN$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AO$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AP$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,10,"Horizonte",133937088.24121547,{"$f":"INDEX(PC!$K$1309:$AG$1343,H$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":8603939.2338802107},{"$f":"INDEX(PC!$K$1309:$AG$1343,I$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":8625110.1250938457},{"$f":"INDEX(PC!$K$1309:$AG$1343,J$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":20765960.135768406},{"$f":"INDEX(PC!$K$1309:$AG$1343,K$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":7966813.4446431007},{"$f":"INDEX(PC!$K$1309:$AG$1343,L$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":12301875.356888905},{"$f":"INDEX(PC!$K$1309:$AG$1343,M$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":9984249.0707458127},{"$f":"INDEX(PC!$K$1309:$AG$1343,N$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":7645532.1892283009},{"$f":"INDEX(PC!$K$1309:$AG$1343,O$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":7904211.7318591876},{"$f":"INDEX(PC!$K$1309:$AG$1343,P$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":8054122.0688306624},{"$f":"INDEX(PC!$K$1309:$AG$1343,Q$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":15967626.678806862},{"$f":"INDEX(PC!$K$1309:$AG$1343,R$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":8393445.0099431537},{"$f":"INDEX(PC!$K$1309:$AG$1343,S$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1631366.0695901276},{"$f":"INDEX(PC!$K$1309:$AG$1343,T$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1665200.4781056857},{"$f":"INDEX(PC!$K$1309:$AG$1343,U$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1640597.6661140758},{"$f":"INDEX(PC!$K$1309:$AG$1343,V$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1651659.2012949763},{"$f":"INDEX(PC!$K$1309:$AG$1343,W$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1646042.7378589115},{"$f":"INDEX(PC!$K$1309:$AG$1343,X$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1623019.9605757555},{"$f":"INDEX(PC!$K$1309:$AG$1343,Y$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1633194.8610482209},{"$f":"INDEX(PC!$K$1309:$AG$1343,Z$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":780814.93029973388},{"$f":"INDEX(PC!$K$1309:$AG$1343,AA$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":769481.9702997338},{"$f":"INDEX(PC!$K$1309:$AG$1343,AB$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":436609.57959855429},{"$f":"INDEX(PC!$K$1309:$AG$1343,AC$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":471387.29206261074},{"$f":"INDEX(PC!$K$1309:$AG$1343,AD$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":451514.31350878102},{"$f":"INDEX(PC!$K$1309:$AG$1343,AE$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":456482.55815238401},{"$f":"INDEX(PC!$K$1309:$AG$1343,AF$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":460564.17748385842},{"$f":"INDEX(PC!$K$1309:$AG$1343,AG$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":470500.66676420369},{"$f":"INDEX(PC!$K$1309:$AG$1343,AH$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":485405.40067443042},{"$f":"INDEX(PC!$K$1309:$AG$1343,AI$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":480437.15603768814},{"$f":"INDEX(PC!$K$1309:$AG$1343,AJ$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":470500.66676420369},{"$f":"INDEX(PC!$K$1309:$AG$1343,AK$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":499423.50929311069},{"$f":"INDEX(PC!$K$1309:$AG$1343,AL$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AM$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AN$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AO$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AP$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,11,"Itaitinga",109530368.54888654,{"$f":"INDEX(PC!$K$1309:$AG$1343,H$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":2762899.0874745729},{"$f":"INDEX(PC!$K$1309:$AG$1343,I$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":6026178.9284835337},{"$f":"INDEX(PC!$K$1309:$AG$1343,J$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":8493414.4263760187},{"$f":"INDEX(PC!$K$1309:$AG$1343,K$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":5004704.1413855581},{"$f":"INDEX(PC!$K$1309:$AG$1343,L$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":5861388.5440450953},{"$f":"INDEX(PC!$K$1309:$AG$1343,M$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":10626161.80988816},{"$f":"INDEX(PC!$K$1309:$AG$1343,N$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":6555981.4903147453},{"$f":"INDEX(PC!$K$1309:$AG$1343,O$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":6900741.1159413317},{"$f":"INDEX(PC!$K$1309:$AG$1343,P$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":7389449.4150514454},{"$f":"INDEX(PC!$K$1309:$AG$1343,Q$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":7876818.7732450841},{"$f":"INDEX(PC!$K$1309:$AG$1343,R$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":8411545.3734887205},{"$f":"INDEX(PC!$K$1309:$AG$1343,S$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":3368770.6444976823},{"$f":"INDEX(PC!$K$1309:$AG$1343,T$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":3368781.4993544696},{"$f":"INDEX(PC!$K$1309:$AG$1343,U$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":3384093.9643316125},{"$f":"INDEX(PC!$K$1309:$AG$1343,V$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":3373922.7914570486},{"$f":"INDEX(PC!$K$1309:$AG$1343,W$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":3368738.7617660104},{"$f":"INDEX(PC!$K$1309:$AG$1343,X$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":3355907.6988914465},{"$f":"INDEX(PC!$K$1309:$AG$1343,Y$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":3343278.859900408},{"$f":"INDEX(PC!$K$1309:$AG$1343,Z$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":3040894.3370258436},{"$f":"INDEX(PC!$K$1309:$AG$1343,AA$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":3027369.8741512797},{"$f":"INDEX(PC!$K$1309:$AG$1343,AB$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":411447.13934670668},{"$f":"INDEX(PC!$K$1309:$AG$1343,AC$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":397840.74934670667},{"$f":"INDEX(PC!$K$1309:$AG$1343,AD$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":397840.74934670667},{"$f":"INDEX(PC!$K$1309:$AG$1343,AE$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":397840.74934670667},{"$f":"INDEX(PC!$K$1309:$AG$1343,AF$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":397840.74934670667},{"$f":"INDEX(PC!$K$1309:$AG$1343,AG$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":397840.74934670667},{"$f":"INDEX(PC!$K$1309:$AG$1343,AH$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":397840.74934670667},{"$f":"INDEX(PC!$K$1309:$AG$1343,AI$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":396945.12546318147},{"$f":"INDEX(PC!$K$1309:$AG$1343,AJ$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":396945.12546318147},{"$f":"INDEX(PC!$K$1309:$AG$1343,AK$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":396945.12546318147},{"$f":"INDEX(PC!$K$1309:$AG$1343,AL$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AM$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AN$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AO$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AP$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,12,"Juazeiro do Norte",505593415.98691446,{"$f":"INDEX(PC!$K$1309:$AG$1343,H$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":36751751.745336115},{"$f":"INDEX(PC!$K$1309:$AG$1343,I$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":88857630.702183306},{"$f":"INDEX(PC!$K$1309:$AG$1343,J$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":46290255.809278741},{"$f":"INDEX(PC!$K$1309:$AG$1343,K$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":34357480.403314717},{"$f":"INDEX(PC!$K$1309:$AG$1343,L$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":45132309.617662266},{"$f":"INDEX(PC!$K$1309:$AG$1343,M$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":32653874.31523129},{"$f":"INDEX(PC!$K$1309:$AG$1343,N$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":30472304.308042213},{"$f":"INDEX(PC!$K$1309:$AG$1343,O$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":42184908.618799485},{"$f":"INDEX(PC!$K$1309:$AG$1343,P$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":28086403.320825454},{"$f":"INDEX(PC!$K$1309:$AG$1343,Q$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":28542113.348744143},{"$f":"INDEX(PC!$K$1309:$AG$1343,R$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":21510313.639414959},{"$f":"INDEX(PC!$K$1309:$AG$1343,S$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":5514082.0982835907},{"$f":"INDEX(PC!$K$1309:$AG$1343,T$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":5746581.0557292737},{"$f":"INDEX(PC!$K$1309:$AG$1343,U$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":5718294.9606693909},{"$f":"INDEX(PC!$K$1309:$AG$1343,V$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":5684463.0744968979},{"$f":"INDEX(PC!$K$1309:$AG$1343,W$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":5649456.7290609889},{"$f":"INDEX(PC!$K$1309:$AG$1343,X$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":5615624.8428884968},{"$f":"INDEX(PC!$K$1309:$AG$1343,Y$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":5580618.4974526241},{"$f":"INDEX(PC!$K$1309:$AG$1343,Z$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":2640572.2741989107},{"$f":"INDEX(PC!$K$1309:$AG$1343,AA$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":2605338.4962964081},{"$f":"INDEX(PC!$K$1309:$AG$1343,AB$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":2605338.4962964081},{"$f":"INDEX(PC!$K$1309:$AG$1343,AC$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":2605338.4962964081},{"$f":"INDEX(PC!$K$1309:$AG$1343,AD$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":2605338.4962964081},{"$f":"INDEX(PC!$K$1309:$AG$1343,AE$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":2602141.6237105941},{"$f":"INDEX(PC!$K$1309:$AG$1343,AF$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":2602141.6237105941},{"$f":"INDEX(PC!$K$1309:$AG$1343,AG$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":2598944.7511247806},{"$f":"INDEX(PC!$K$1309:$AG$1343,AH$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":2598944.7511247806},{"$f":"INDEX(PC!$K$1309:$AG$1343,AI$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":2595747.8785389666},{"$f":"INDEX(PC!$K$1309:$AG$1343,AJ$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":2592551.0059531527},{"$f":"INDEX(PC!$K$1309:$AG$1343,AK$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":2592551.0059531527},{"$f":"INDEX(PC!$K$1309:$AG$1343,AL$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AM$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AN$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AO$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AP$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,13,"Maracanaú",369675265.70050555,{"$f":"INDEX(PC!$K$1309:$AG$1343,H$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":15960561.622624401},{"$f":"INDEX(PC!$K$1309:$AG$1343,I$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":29547186.309001856},{"$f":"INDEX(PC!$K$1309:$AG$1343,J$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":18430904.314829338},{"$f":"INDEX(PC!$K$1309:$AG$1343,K$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":43192060.728399277},{"$f":"INDEX(PC!$K$1309:$AG$1343,L$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":42520084.911764145},{"$f":"INDEX(PC!$K$1309:$AG$1343,M$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":22879931.496379018},{"$f":"INDEX(PC!$K$1309:$AG$1343,N$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":24030063.610272024},{"$f":"INDEX(PC!$K$1309:$AG$1343,O$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":23875092.20812431},{"$f":"INDEX(PC!$K$1309:$AG$1343,P$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":16586609.959506003},{"$f":"INDEX(PC!$K$1309:$AG$1343,Q$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":16775816.027358286},{"$f":"INDEX(PC!$K$1309:$AG$1343,R$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":17189044.410850573},{"$f":"INDEX(PC!$K$1309:$AG$1343,S$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":9639225.2838287652},{"$f":"INDEX(PC!$K$1309:$AG$1343,T$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":9705655.6114004385},{"$f":"INDEX(PC!$K$1309:$AG$1343,U$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":9677854.4743786324},{"$f":"INDEX(PC!$K$1309:$AG$1343,V$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":9645120.0173568241},{"$f":"INDEX(PC!$K$1309:$AG$1343,W$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":9610612.300335018},{"$f":"INDEX(PC!$K$1309:$AG$1343,X$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":9579457.8733131886},{"$f":"INDEX(PC!$K$1309:$AG$1343,Y$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":9545836.7862913813},{"$f":"INDEX(PC!$K$1309:$AG$1343,Z$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":8254116.6302947551},{"$f":"INDEX(PC!$K$1309:$AG$1343,AA$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":8215276.1242981721},{"$f":"INDEX(PC!$K$1309:$AG$1343,AB$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1482408.5644773259},{"$f":"INDEX(PC!$K$1309:$AG$1343,AC$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1482408.5644773259},{"$f":"INDEX(PC!$K$1309:$AG$1343,AD$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1482408.5644773259},{"$f":"INDEX(PC!$K$1309:$AG$1343,AE$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1482408.5644773259},{"$f":"INDEX(PC!$K$1309:$AG$1343,AF$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1481475.4999899166},{"$f":"INDEX(PC!$K$1309:$AG$1343,AG$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1481475.4999899166},{"$f":"INDEX(PC!$K$1309:$AG$1343,AH$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1481475.4999899166},{"$f":"INDEX(PC!$K$1309:$AG$1343,AI$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1480542.4355025075},{"$f":"INDEX(PC!$K$1309:$AG$1343,AJ$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1480542.4355025075},{"$f":"INDEX(PC!$K$1309:$AG$1343,AK$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1479609.3710150984},{"$f":"INDEX(PC!$K$1309:$AG$1343,AL$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AM$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AN$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AO$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AP$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,14,"Maranguape",142425663.45253095,{"$f":"INDEX(PC!$K$1309:$AG$1343,H$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":9766223.3808397278},{"$f":"INDEX(PC!$K$1309:$AG$1343,I$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":15997210.280183058},{"$f":"INDEX(PC!$K$1309:$AG$1343,J$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":11703145.111991674},{"$f":"INDEX(PC!$K$1309:$AG$1343,K$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":9462474.5168424938},{"$f":"INDEX(PC!$K$1309:$AG$1343,L$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":7917797.7474979553},{"$f":"INDEX(PC!$K$1309:$AG$1343,M$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":15876217.904424684},{"$f":"INDEX(PC!$K$1309:$AG$1343,N$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":8407235.1978554409},{"$f":"INDEX(PC!$K$1309:$AG$1343,O$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":8283064.8873160463},{"$f":"INDEX(PC!$K$1309:$AG$1343,P$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":7591371.3928728662},{"$f":"INDEX(PC!$K$1309:$AG$1343,Q$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":8020386.8408315172},{"$f":"INDEX(PC!$K$1309:$AG$1343,R$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":7839395.340917509},{"$f":"INDEX(PC!$K$1309:$AG$1343,S$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":3022253.9786299309},{"$f":"INDEX(PC!$K$1309:$AG$1343,T$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":3002779.5112717757},{"$f":"INDEX(PC!$K$1309:$AG$1343,U$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":3089115.8488375284},{"$f":"INDEX(PC!$K$1309:$AG$1343,V$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":3058348.5536777037},{"$f":"INDEX(PC!$K$1309:$AG$1343,W$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":3006689.9912311607},{"$f":"INDEX(PC!$K$1309:$AG$1343,X$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":3022216.9325626944},{"$f":"INDEX(PC!$K$1309:$AG$1343,Y$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":2967263.14783043},{"$f":"INDEX(PC!$K$1309:$AG$1343,Z$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":2327282.8857636335},{"$f":"INDEX(PC!$K$1309:$AG$1343,AA$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":2296410.5769837121},{"$f":"INDEX(PC!$K$1309:$AG$1343,AB$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":576402.25728832767},{"$f":"INDEX(PC!$K$1309:$AG$1343,AC$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":571434.01264490455},{"$f":"INDEX(PC!$K$1309:$AG$1343,AD$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":575515.63199393335},{"$f":"INDEX(PC!$K$1309:$AG$1343,AE$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":575515.63198992063},{"$f":"INDEX(PC!$K$1309:$AG$1343,AF$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":575515.63198992063},{"$f":"INDEX(PC!$K$1309:$AG$1343,AG$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":575515.63198992063},{"$f":"INDEX(PC!$K$1309:$AG$1343,AH$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":580483.87663735659},{"$f":"INDEX(PC!$K$1309:$AG$1343,AI$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":574497.33856559708},{"$f":"INDEX(PC!$K$1309:$AG$1343,AJ$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":589402.07250389201},{"$f":"INDEX(PC!$K$1309:$AG$1343,AK$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":574497.33856559708},{"$f":"INDEX(PC!$K$1309:$AG$1343,AL$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AM$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AN$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AO$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AP$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,15,"Missão Velha",49148556.795182005,{"$f":"INDEX(PC!$K$1309:$AG$1343,H$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":797686.63614999992},{"$f":"INDEX(PC!$K$1309:$AG$1343,I$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":9317470.5556095354},{"$f":"INDEX(PC!$K$1309:$AG$1343,J$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":2874580.4982970343},{"$f":"INDEX(PC!$K$1309:$AG$1343,K$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":3717876.9582970357},{"$f":"INDEX(PC!$K$1309:$AG$1343,L$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":3050735.9782970338},{"$f":"INDEX(PC!$K$1309:$AG$1343,M$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":7164835.7760827709},{"$f":"INDEX(PC!$K$1309:$AG$1343,N$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":2881171.0912274159},{"$f":"INDEX(PC!$K$1309:$AG$1343,O$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":3900348.7933653188},{"$f":"INDEX(PC!$K$1309:$AG$1343,P$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":4289659.4208016228},{"$f":"INDEX(PC!$K$1309:$AG$1343,Q$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":3107772.5182379303},{"$f":"INDEX(PC!$K$1309:$AG$1343,R$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":3227389.1003642324},{"$f":"INDEX(PC!$K$1309:$AG$1343,S$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":404854.95688224508},{"$f":"INDEX(PC!$K$1309:$AG$1343,T$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":420066.46663415839},{"$f":"INDEX(PC!$K$1309:$AG$1343,U$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":416168.76342140726},{"$f":"INDEX(PC!$K$1309:$AG$1343,V$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":413851.09020864667},{"$f":"INDEX(PC!$K$1309:$AG$1343,W$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":411726.64229430252},{"$f":"INDEX(PC!$K$1309:$AG$1343,X$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":406942.3090815419},{"$f":"INDEX(PC!$K$1309:$AG$1343,Y$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":405511.26586880028},{"$f":"INDEX(PC!$K$1309:$AG$1343,Z$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":163284.48617174901},{"$f":"INDEX(PC!$K$1309:$AG$1343,AA$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":161511.226171749},{"$f":"INDEX(PC!$K$1309:$AG$1343,AB$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":161511.226171749},{"$f":"INDEX(PC!$K$1309:$AG$1343,AC$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":161511.226171749},{"$f":"INDEX(PC!$K$1309:$AG$1343,AD$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":161511.226171749},{"$f":"INDEX(PC!$K$1309:$AG$1343,AE$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":161511.226171749},{"$f":"INDEX(PC!$K$1309:$AG$1343,AF$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":161511.226171749},{"$f":"INDEX(PC!$K$1309:$AG$1343,AG$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":161511.226171749},{"$f":"INDEX(PC!$K$1309:$AG$1343,AH$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":161511.226171749},{"$f":"INDEX(PC!$K$1309:$AG$1343,AI$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":161511.226171749},{"$f":"INDEX(PC!$K$1309:$AG$1343,AJ$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":161511.226171749},{"$f":"INDEX(PC!$K$1309:$AG$1343,AK$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":161511.226171749},{"$f":"INDEX(PC!$K$1309:$AG$1343,AL$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AM$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AN$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AO$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AP$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,16,"Nova Olinda",34175681.91065225,{"$f":"INDEX(PC!$K$1309:$AG$1343,H$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1628107.6559852352},{"$f":"INDEX(PC!$K$1309:$AG$1343,I$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":5732264.8459852356},{"$f":"INDEX(PC!$K$1309:$AG$1343,J$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1145659.3079852352},{"$f":"INDEX(PC!$K$1309:$AG$1343,K$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1271535.3379852353},{"$f":"INDEX(PC!$K$1309:$AG$1343,L$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1864259.4059352353},{"$f":"INDEX(PC!$K$1309:$AG$1343,M$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1873267.5214725072},{"$f":"INDEX(PC!$K$1309:$AG$1343,N$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":5639562.6290620528},{"$f":"INDEX(PC!$K$1309:$AG$1343,O$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1552219.5719500049},{"$f":"INDEX(PC!$K$1309:$AG$1343,P$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":2471237.9095395505},{"$f":"INDEX(PC!$K$1309:$AG$1343,Q$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":2096451.2824275028},{"$f":"INDEX(PC!$K$1309:$AG$1343,R$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1686192.7200170481},{"$f":"INDEX(PC!$K$1309:$AG$1343,S$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":684335.82230818633},{"$f":"INDEX(PC!$K$1309:$AG$1343,T$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":713735.01029555767},{"$f":"INDEX(PC!$K$1309:$AG$1343,U$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":708691.10258669592},{"$f":"INDEX(PC!$K$1309:$AG$1343,V$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":702067.16487783415},{"$f":"INDEX(PC!$K$1309:$AG$1343,W$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":697023.2571689724},{"$f":"INDEX(PC!$K$1309:$AG$1343,X$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":690399.31946011062},{"$f":"INDEX(PC!$K$1309:$AG$1343,Y$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":686242.04175124888},{"$f":"INDEX(PC!$K$1309:$AG$1343,Z$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":608039.63404238713},{"$f":"INDEX(PC!$K$1309:$AG$1343,AA$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":600529.06633352546},{"$f":"INDEX(PC!$K$1309:$AG$1343,AB$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":112386.13034829014},{"$f":"INDEX(PC!$K$1309:$AG$1343,AC$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":112386.13034829014},{"$f":"INDEX(PC!$K$1309:$AG$1343,AD$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":112386.13034829014},{"$f":"INDEX(PC!$K$1309:$AG$1343,AE$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":112386.13034829014},{"$f":"INDEX(PC!$K$1309:$AG$1343,AF$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":112386.13034829014},{"$f":"INDEX(PC!$K$1309:$AG$1343,AG$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":112386.13034829014},{"$f":"INDEX(PC!$K$1309:$AG$1343,AH$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":112386.13034829014},{"$f":"INDEX(PC!$K$1309:$AG$1343,AI$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":112386.13034829014},{"$f":"INDEX(PC!$K$1309:$AG$1343,AJ$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":112386.13034829014},{"$f":"INDEX(PC!$K$1309:$AG$1343,AK$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":112386.13034829014},{"$f":"INDEX(PC!$K$1309:$AG$1343,AL$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AM$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AN$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AO$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AP$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,17,"Pacajus",167745867.3318783,{"$f":"INDEX(PC!$K$1309:$AG$1343,H$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":7575414.0636017509},{"$f":"INDEX(PC!$K$1309:$AG$1343,I$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":48166539.983112752},{"$f":"INDEX(PC!$K$1309:$AG$1343,J$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":11178623.128017029},{"$f":"INDEX(PC!$K$1309:$AG$1343,K$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":10407730.157331513},{"$f":"INDEX(PC!$K$1309:$AG$1343,L$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":8813641.9656646736},{"$f":"INDEX(PC!$K$1309:$AG$1343,M$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":20420260.797691826},{"$f":"INDEX(PC!$K$1309:$AG$1343,N$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":8487275.294722598},{"$f":"INDEX(PC!$K$1309:$AG$1343,O$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":10645814.458727974},{"$f":"INDEX(PC!$K$1309:$AG$1343,P$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":10050875.472733341},{"$f":"INDEX(PC!$K$1309:$AG$1343,Q$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":8837588.5047641154},{"$f":"INDEX(PC!$K$1309:$AG$1343,R$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":8970765.6207440868},{"$f":"INDEX(PC!$K$1309:$AG$1343,S$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1187630.6246009038},{"$f":"INDEX(PC!$K$1309:$AG$1343,T$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1294407.4231295935},{"$f":"INDEX(PC!$K$1309:$AG$1343,U$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1277379.2225184706},{"$f":"INDEX(PC!$K$1309:$AG$1343,V$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1260387.4438819434},{"$f":"INDEX(PC!$K$1309:$AG$1343,W$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1244282.2952454155},{"$f":"INDEX(PC!$K$1309:$AG$1343,X$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1225480.8346342929},{"$f":"INDEX(PC!$K$1309:$AG$1343,Y$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1209375.6859977345},{"$f":"INDEX(PC!$K$1309:$AG$1343,Z$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":470864.34271079639},{"$f":"INDEX(PC!$K$1309:$AG$1343,AA$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":457257.95271079638},{"$f":"INDEX(PC!$K$1309:$AG$1343,AB$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":457257.95271079638},{"$f":"INDEX(PC!$K$1309:$AG$1343,AC$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":457257.95271079638},{"$f":"INDEX(PC!$K$1309:$AG$1343,AD$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":457257.95271079638},{"$f":"INDEX(PC!$K$1309:$AG$1343,AE$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":456334.90073620167},{"$f":"INDEX(PC!$K$1309:$AG$1343,AF$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":456334.90073620167},{"$f":"INDEX(PC!$K$1309:$AG$1343,AG$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":456334.90073620167},{"$f":"INDEX(PC!$K$1309:$AG$1343,AH$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":456334.90073620167},{"$f":"INDEX(PC!$K$1309:$AG$1343,AI$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":456334.90073620167},{"$f":"INDEX(PC!$K$1309:$AG$1343,AJ$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":455411.84876160696},{"$f":"INDEX(PC!$K$1309:$AG$1343,AK$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":455411.84876160696},{"$f":"INDEX(PC!$K$1309:$AG$1343,AL$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AM$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AN$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AO$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AP$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,18,"Pacatuba",126531622.97692455,{"$f":"INDEX(PC!$K$1309:$AG$1343,H$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":14034332.052883636},{"$f":"INDEX(PC!$K$1309:$AG$1343,I$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":42032570.467562743},{"$f":"INDEX(PC!$K$1309:$AG$1343,J$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":18363322.922895081},{"$f":"INDEX(PC!$K$1309:$AG$1343,K$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":5570951.4414858771},{"$f":"INDEX(PC!$K$1309:$AG$1343,L$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":3745455.7741500842},{"$f":"INDEX(PC!$K$1309:$AG$1343,M$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":3790023.3616867289},{"$f":"INDEX(PC!$K$1309:$AG$1343,N$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":4088811.0892233681},{"$f":"INDEX(PC!$K$1309:$AG$1343,O$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":5845141.3621166041},{"$f":"INDEX(PC!$K$1309:$AG$1343,P$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":5325354.6314438265},{"$f":"INDEX(PC!$K$1309:$AG$1343,Q$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":3954994.2618332822},{"$f":"INDEX(PC!$K$1309:$AG$1343,R$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":3995949.5805299385},{"$f":"INDEX(PC!$K$1309:$AG$1343,S$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1284614.2986166719},{"$f":"INDEX(PC!$K$1309:$AG$1343,T$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1367647.2983888928},{"$f":"INDEX(PC!$K$1309:$AG$1343,U$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1379262.4316250253},{"$f":"INDEX(PC!$K$1309:$AG$1343,V$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1371871.8740259998},{"$f":"INDEX(PC!$K$1309:$AG$1343,W$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1354225.691589396},{"$f":"INDEX(PC!$K$1309:$AG$1343,X$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1340661.123796196},{"$f":"INDEX(PC!$K$1309:$AG$1343,Y$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1324594.971359611},{"$f":"INDEX(PC!$K$1309:$AG$1343,Z$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":544106.09439908387},{"$f":"INDEX(PC!$K$1309:$AG$1343,AA$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":528884.74975568475},{"$f":"INDEX(PC!$K$1309:$AG$1343,AB$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":528884.74975568475},{"$f":"INDEX(PC!$K$1309:$AG$1343,AC$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":528884.74975568475},{"$f":"INDEX(PC!$K$1309:$AG$1343,AD$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":528884.74975568475},{"$f":"INDEX(PC!$K$1309:$AG$1343,AE$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":528884.74975568475},{"$f":"INDEX(PC!$K$1309:$AG$1343,AF$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":528884.74975568475},{"$f":"INDEX(PC!$K$1309:$AG$1343,AG$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":528884.74975568475},{"$f":"INDEX(PC!$K$1309:$AG$1343,AH$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":528884.74975568475},{"$f":"INDEX(PC!$K$1309:$AG$1343,AI$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":528884.74975568475},{"$f":"INDEX(PC!$K$1309:$AG$1343,AJ$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":528884.74975568475},{"$f":"INDEX(PC!$K$1309:$AG$1343,AK$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":528884.74975568475},{"$f":"INDEX(PC!$K$1309:$AG$1343,AL$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AM$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AN$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AO$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AP$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,19,"Paracuru",71770804.873872384,{"$f":"INDEX(PC!$K$1309:$AG$1343,H$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":4568259.7683279514},{"$f":"INDEX(PC!$K$1309:$AG$1343,I$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":14461631.610835817},{"$f":"INDEX(PC!$K$1309:$AG$1343,J$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":5567263.3466167571},{"$f":"INDEX(PC!$K$1309:$AG$1343,K$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":9342615.0902654007},{"$f":"INDEX(PC!$K$1309:$AG$1343,L$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":5546534.4574144166},{"$f":"INDEX(PC!$K$1309:$AG$1343,M$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":4082031.8369428688},{"$f":"INDEX(PC!$K$1309:$AG$1343,N$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":4609598.7317794319},{"$f":"INDEX(PC!$K$1309:$AG$1343,O$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":3921994.7766075577},{"$f":"INDEX(PC!$K$1309:$AG$1343,P$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":4690290.4714356903},{"$f":"INDEX(PC!$K$1309:$AG$1343,Q$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":3997507.0155461105},{"$f":"INDEX(PC!$K$1309:$AG$1343,R$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":4046282.6118096495},{"$f":"INDEX(PC!$K$1309:$AG$1343,S$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":568569.97297808027},{"$f":"INDEX(PC!$K$1309:$AG$1343,T$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":642450.49292712437},{"$f":"INDEX(PC!$K$1309:$AG$1343,U$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":617032.17977089935},{"$f":"INDEX(PC!$K$1309:$AG$1343,V$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":633133.08374385198},{"$f":"INDEX(PC!$K$1309:$AG$1343,W$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":611086.76713421021},{"$f":"INDEX(PC!$K$1309:$AG$1343,X$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":611396.30718372692},{"$f":"INDEX(PC!$K$1309:$AG$1343,Y$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":606737.60259208176},{"$f":"INDEX(PC!$K$1309:$AG$1343,Z$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":224418.9891634043},{"$f":"INDEX(PC!$K$1309:$AG$1343,AA$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":220179.06916340429},{"$f":"INDEX(PC!$K$1309:$AG$1343,AB$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":220179.06916340429},{"$f":"INDEX(PC!$K$1309:$AG$1343,AC$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":220179.06916340429},{"$f":"INDEX(PC!$K$1309:$AG$1343,AD$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":220179.06916340429},{"$f":"INDEX(PC!$K$1309:$AG$1343,AE$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":220179.06916340429},{"$f":"INDEX(PC!$K$1309:$AG$1343,AF$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":220179.06916340429},{"$f":"INDEX(PC!$K$1309:$AG$1343,AG$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":220179.06916340429},{"$f":"INDEX(PC!$K$1309:$AG$1343,AH$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":220179.06916340429},{"$f":"INDEX(PC!$K$1309:$AG$1343,AI$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":220179.06916340429},{"$f":"INDEX(PC!$K$1309:$AG$1343,AJ$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":220179.06916340429},{"$f":"INDEX(PC!$K$1309:$AG$1343,AK$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":220179.06916340429},{"$f":"INDEX(PC!$K$1309:$AG$1343,AL$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AM$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AN$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AO$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AP$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,20,"Paraipaba",29709535.539978746,{"$f":"INDEX(PC!$K$1309:$AG$1343,H$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1005105.4818803604},{"$f":"INDEX(PC!$K$1309:$AG$1343,I$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":8210981.0944447964},{"$f":"INDEX(PC!$K$1309:$AG$1343,J$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":6265840.5250285883},{"$f":"INDEX(PC!$K$1309:$AG$1343,K$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1124164.8403657856},{"$f":"INDEX(PC!$K$1309:$AG$1343,L$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1134414.2084727474},{"$f":"INDEX(PC!$K$1309:$AG$1343,M$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1164820.7270647113},{"$f":"INDEX(PC!$K$1309:$AG$1343,N$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1069979.9408472227},{"$f":"INDEX(PC!$K$1309:$AG$1343,O$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1077923.4772248792},{"$f":"INDEX(PC!$K$1309:$AG$1343,P$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1088174.2477108834},{"$f":"INDEX(PC!$K$1309:$AG$1343,Q$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1091871.8741212217},{"$f":"INDEX(PC!$K$1309:$AG$1343,R$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1123095.5213428752},{"$f":"INDEX(PC!$K$1309:$AG$1343,S$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":315759.09291334439},{"$f":"INDEX(PC!$K$1309:$AG$1343,T$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1633011.9097719877},{"$f":"INDEX(PC!$K$1309:$AG$1343,U$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":309846.35434716835},{"$f":"INDEX(PC!$K$1309:$AG$1343,V$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":308473.32120580913},{"$f":"INDEX(PC!$K$1309:$AG$1343,W$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":327146.94749414083},{"$f":"INDEX(PC!$K$1309:$AG$1343,X$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":321020.83459796413},{"$f":"INDEX(PC!$K$1309:$AG$1343,Y$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":320654.79641409987},{"$f":"INDEX(PC!$K$1309:$AG$1343,Z$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":174306.51461197023},{"$f":"INDEX(PC!$K$1309:$AG$1343,AA$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":171184.04851570923},{"$f":"INDEX(PC!$K$1309:$AG$1343,AB$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":147578.77614324246},{"$f":"INDEX(PC!$K$1309:$AG$1343,AC$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":147578.77614324246},{"$f":"INDEX(PC!$K$1309:$AG$1343,AD$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":147578.77614324246},{"$f":"INDEX(PC!$K$1309:$AG$1343,AE$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":147578.77614324246},{"$f":"INDEX(PC!$K$1309:$AG$1343,AF$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":147578.77614324246},{"$f":"INDEX(PC!$K$1309:$AG$1343,AG$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":147578.77614324246},{"$f":"INDEX(PC!$K$1309:$AG$1343,AH$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":146571.78118575917},{"$f":"INDEX(PC!$K$1309:$AG$1343,AI$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":146571.78118575917},{"$f":"INDEX(PC!$K$1309:$AG$1343,AJ$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":146571.78118575917},{"$f":"INDEX(PC!$K$1309:$AG$1343,AK$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":146571.78118575917},{"$f":"INDEX(PC!$K$1309:$AG$1343,AL$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AM$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AN$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AO$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AP$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,21,"São Gonçalo do Amarante",105729467.48759495,{"$f":"INDEX(PC!$K$1309:$AG$1343,H$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":3083344.4410461187},{"$f":"INDEX(PC!$K$1309:$AG$1343,I$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":9676096.7435350269},{"$f":"INDEX(PC!$K$1309:$AG$1343,J$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":6396450.1292151818},{"$f":"INDEX(PC!$K$1309:$AG$1343,K$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":8703576.1401792914},{"$f":"INDEX(PC!$K$1309:$AG$1343,L$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":12666392.821425946},{"$f":"INDEX(PC!$K$1309:$AG$1343,M$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":7431481.2725343443},{"$f":"INDEX(PC!$K$1309:$AG$1343,N$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":7017684.0572402924},{"$f":"INDEX(PC!$K$1309:$AG$1343,O$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":5807108.1119805211},{"$f":"INDEX(PC!$K$1309:$AG$1343,P$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":10584218.3750477},{"$f":"INDEX(PC!$K$1309:$AG$1343,Q$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":11134406.797158288},{"$f":"INDEX(PC!$K$1309:$AG$1343,R$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":6277898.5910194842},{"$f":"INDEX(PC!$K$1309:$AG$1343,S$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1241969.4611359113},{"$f":"INDEX(PC!$K$1309:$AG$1343,T$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1229570.1693904323},{"$f":"INDEX(PC!$K$1309:$AG$1343,U$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1282737.4162264131},{"$f":"INDEX(PC!$K$1309:$AG$1343,V$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1287245.8066992189},{"$f":"INDEX(PC!$K$1309:$AG$1343,W$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1339410.3462414169},{"$f":"INDEX(PC!$K$1309:$AG$1343,X$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1328467.7037713043},{"$f":"INDEX(PC!$K$1309:$AG$1343,Y$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1328534.8869780456},{"$f":"INDEX(PC!$K$1309:$AG$1343,Z$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":660649.02633655339},{"$f":"INDEX(PC!$K$1309:$AG$1343,AA$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":658875.76633655338},{"$f":"INDEX(PC!$K$1309:$AG$1343,AB$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":657974.30340968864},{"$f":"INDEX(PC!$K$1309:$AG$1343,AC$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":657974.30340968864},{"$f":"INDEX(PC!$K$1309:$AG$1343,AD$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":657974.30340968864},{"$f":"INDEX(PC!$K$1309:$AG$1343,AE$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":658860.93340968865},{"$f":"INDEX(PC!$K$1309:$AG$1343,AF$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":658860.93340968865},{"$f":"INDEX(PC!$K$1309:$AG$1343,AG$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":661327.59340968868},{"$f":"INDEX(PC!$K$1309:$AG$1343,AH$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":658860.93340968865},{"$f":"INDEX(PC!$K$1309:$AG$1343,AI$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":658860.93340968865},{"$f":"INDEX(PC!$K$1309:$AG$1343,AJ$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":661327.59340968868},{"$f":"INDEX(PC!$K$1309:$AG$1343,AK$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":661327.59340968868},{"$f":"INDEX(PC!$K$1309:$AG$1343,AL$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AM$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AN$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AO$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AP$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,22,"São Luís do Curu",20604864.100834187,{"$f":"INDEX(PC!$K$1309:$AG$1343,H$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":741022.19170507544},{"$f":"INDEX(PC!$K$1309:$AG$1343,I$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1468115.377775813},{"$f":"INDEX(PC!$K$1309:$AG$1343,J$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":3390336.5726883356},{"$f":"INDEX(PC!$K$1309:$AG$1343,K$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":849061.11224837322},{"$f":"INDEX(PC!$K$1309:$AG$1343,L$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1365764.4298336662},{"$f":"INDEX(PC!$K$1309:$AG$1343,M$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":921792.50574951107},{"$f":"INDEX(PC!$K$1309:$AG$1343,N$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1253500.8155602501},{"$f":"INDEX(PC!$K$1309:$AG$1343,O$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":931752.81989170995},{"$f":"INDEX(PC!$K$1309:$AG$1343,P$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":970724.13881068653},{"$f":"INDEX(PC!$K$1309:$AG$1343,Q$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1003929.2990117854},{"$f":"INDEX(PC!$K$1309:$AG$1343,R$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1098472.9648612929},{"$f":"INDEX(PC!$K$1309:$AG$1343,S$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":532552.53278415569},{"$f":"INDEX(PC!$K$1309:$AG$1343,T$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":536842.08975591033},{"$f":"INDEX(PC!$K$1309:$AG$1343,U$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":536005.21203080437},{"$f":"INDEX(PC!$K$1309:$AG$1343,V$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":535168.3343056984},{"$f":"INDEX(PC!$K$1309:$AG$1343,W$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":534331.45658059232},{"$f":"INDEX(PC!$K$1309:$AG$1343,X$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":534936.11853495578},{"$f":"INDEX(PC!$K$1309:$AG$1343,Y$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":535540.78048931924},{"$f":"INDEX(PC!$K$1309:$AG$1343,Z$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":491457.71238012926},{"$f":"INDEX(PC!$K$1309:$AG$1343,AA$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":490620.8346550233},{"$f":"INDEX(PC!$K$1309:$AG$1343,AB$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":188293.68011810826},{"$f":"INDEX(PC!$K$1309:$AG$1343,AC$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":188293.68011810826},{"$f":"INDEX(PC!$K$1309:$AG$1343,AD$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":188293.68011810826},{"$f":"INDEX(PC!$K$1309:$AG$1343,AE$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":188293.68011810826},{"$f":"INDEX(PC!$K$1309:$AG$1343,AF$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":188293.68011810826},{"$f":"INDEX(PC!$K$1309:$AG$1343,AG$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":188293.68011810826},{"$f":"INDEX(PC!$K$1309:$AG$1343,AH$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":188293.68011810826},{"$f":"INDEX(PC!$K$1309:$AG$1343,AI$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":188293.68011810826},{"$f":"INDEX(PC!$K$1309:$AG$1343,AJ$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":188293.68011810826},{"$f":"INDEX(PC!$K$1309:$AG$1343,AK$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":188293.68011810826},{"$f":"INDEX(PC!$K$1309:$AG$1343,AL$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AM$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AN$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AO$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AP$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,23,"Trairi",59130001.691765778,{"$f":"INDEX(PC!$K$1309:$AG$1343,H$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":2745377.7068217965},{"$f":"INDEX(PC!$K$1309:$AG$1343,I$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":6542852.8395072613},{"$f":"INDEX(PC!$K$1309:$AG$1343,J$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":8894806.3166119438},{"$f":"INDEX(PC!$K$1309:$AG$1343,K$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":3246444.4939597901},{"$f":"INDEX(PC!$K$1309:$AG$1343,L$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":4618537.8705795268},{"$f":"INDEX(PC!$K$1309:$AG$1343,M$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":3627321.0364190834},{"$f":"INDEX(PC!$K$1309:$AG$1343,N$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":4393181.1122792391},{"$f":"INDEX(PC!$K$1309:$AG$1343,O$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":3894585.8878803207},{"$f":"INDEX(PC!$K$1309:$AG$1343,P$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":4056694.950729195},{"$f":"INDEX(PC!$K$1309:$AG$1343,Q$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":5346029.2781082354},{"$f":"INDEX(PC!$K$1309:$AG$1343,R$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":4453809.7732041925},{"$f":"INDEX(PC!$K$1309:$AG$1343,S$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":647409.71584314678},{"$f":"INDEX(PC!$K$1309:$AG$1343,T$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":642808.49494261446},{"$f":"INDEX(PC!$K$1309:$AG$1343,U$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":633699.47022182064},{"$f":"INDEX(PC!$K$1309:$AG$1343,V$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":637410.61654574878},{"$f":"INDEX(PC!$K$1309:$AG$1343,W$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":617895.49902748608},{"$f":"INDEX(PC!$K$1309:$AG$1343,X$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":615751.77541805711},{"$f":"INDEX(PC!$K$1309:$AG$1343,Y$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":610118.45730033854},{"$f":"INDEX(PC!$K$1309:$AG$1343,Z$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":237275.66200574063},{"$f":"INDEX(PC!$K$1309:$AG$1343,AA$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":232818.87976495293},{"$f":"INDEX(PC!$K$1309:$AG$1343,AB$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":242115.37459828626},{"$f":"INDEX(PC!$K$1309:$AG$1343,AC$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":242115.37459828626},{"$f":"INDEX(PC!$K$1309:$AG$1343,AD$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":242115.37459828626},{"$f":"INDEX(PC!$K$1309:$AG$1343,AE$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":242115.37459828626},{"$f":"INDEX(PC!$K$1309:$AG$1343,AF$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":247083.61923522892},{"$f":"INDEX(PC!$K$1309:$AG$1343,AG$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":242115.37459828626},{"$f":"INDEX(PC!$K$1309:$AG$1343,AH$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":242115.37459828626},{"$f":"INDEX(PC!$K$1309:$AG$1343,AI$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":247083.61923522892},{"$f":"INDEX(PC!$K$1309:$AG$1343,AJ$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":242115.37459828626},{"$f":"INDEX(PC!$K$1309:$AG$1343,AK$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":246196.99393682185},{"$f":"INDEX(PC!$K$1309:$AG$1343,AL$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AM$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AN$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AO$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1309:$AG$1343,AP$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":0}]
[null,0]
[null,2,null,null,null,"PPP 1",{"$f":"SUM(H34:AP34)","v":2355185038.502708},{"$f":"SUMIF($B10:$B32,\"1\",H10:H32)","v":150903012.12165576},375305272.63028812,187925152.24538782,173006930.06332693,212718826.5532406,184254764.96683154,144318924.0614323,157215222.65415597,136820432.38267231,134879029.36957413,118838687.7702222,33525716.432096571,34281360.06829603,34409458.712330118,34423540.48823572,34239919.979357786,34122680.898816429,33892910.33204291,22521477.652516652,22308419.853473928,9516401.4924667068,9531717.9402873404,9515926.5810825396,9516774.901161721,9519036.8260057867,9525776.442700319,9545649.4212579802,9529669.0775927324,9530517.3976971321,9541829.1865019277,0,0,0,0,0]
[null,1,null,null,null,"PPP 2",{"$f":"SUM(H35:AP35)","v":2939026097.4293771},{"$f":"SUMIF($B10:$B32,\"2\",H10:H32)","v":230489344.47589153},374561968.48161399,358650868.27573377,340541409.61436909,270748749.68572426,198955182.46934843,177971986.10070387,171362899.96918902,145817773.80669513,140234434.24849084,113900173.30782315,40576027.367592476,41633956.253725782,40215358.694508828,39974426.155103572,39619475.64788688,39217992.678103536,38977634.756745256,12134566.084180443,11745409.598118288,11189729.858352492,11188362.402981661,11183259.943970893,11181411.663229231,11179909.993484572,11170938.494466029,11161995.018025223,11156758.344640626,11145051.934880422,11139042.103797289,0,0,0,0,0]
[null,3,null,null,null,"PPP Total",{"$f":"SUM(H36:AP36)","v":5294211135.932086},{"$f":"SUM(H34:H35)","v":381392356.59754729},749867241.11190212,546576020.52112162,513548339.67769599,483467576.23896486,383209947.43618,322290910.1621362,328578122.62334502,282638206.18936741,275113463.618065,232738861.07804537,74101743.799689054,75915316.322021812,74624817.406838953,74397966.643339291,73859395.627244666,73340673.576919973,72870545.088788167,34656043.736697093,34053829.451592214,20706131.3508192,20720080.343269002,20699186.525053434,20698186.56439095,20698946.819490358,20696714.937166348,20707644.439283203,20686427.422233358,20675569.332577556,20680871.290299214,0,0,0,0,0]
[null,0]
[null,0,null,"Tabela 1.1 - Estações Elevatórias - em R$"]
[null,0]
[null,2,null,null,null,"PPP 1",{"$f":"SUM(H40:AP40)","v":214112893.85875985},{"$f":"TRANSPOSE(PC!$E$1937:$E$1971)","v":6020105.1265000012},40316007.881500006,23141035.020637501,23612099.945675828,19136778.316125832,20756610.014925834,15733776.158925837,15459172.368925836,10240556.533725834,3302491.8903924995,1354191.4175925001,1221588.2475925002,1629847.3484832605,1715166.5659849797,1883177.2075975342,1898882.0403975341,1936946.3428975344,1902696.8340419787,1902696.8340419787,1902696.8340419787,1904637.0928753118,1904637.0928753118,1904637.0928753118,1904637.0928753118,1904637.0928753118,1904637.0928753118,1904637.0928753118,1904637.0928753118,1904637.0928753118,1904637.0928753118,0,0,0,0,0]
[null,1,null,null,null,"PPP 2",{"$f":"SUM(H41:AP41)","v":224313764.70570153},{"$f":"TRANSPOSE(PC!$F$1937:$F$1971)","v":6791713.2662499985},17731963.584550001,35407534.244569696,34802760.687369697,26307976.492669694,21504903.731319699,17650881.466819696,7351364.6439696969,9556307.8577196971,5621131.4837196963,2115276.2711196966,1681854.9264863634,1723645.2243820156,1839238.9725820159,1963296.5640439205,2061738.9814439209,2109216.9502597097,2158380.11760971,2158380.11760971,2158380.11760971,2161781.9003597102,2161781.9003597102,2161781.9003597102,2161781.9003597102,2161781.9003597102,2161781.9003597102,2161781.9003597102,2161781.9003597102,2161781.9003597102,2161781.9003597102,0,0,0,0,0]
[null,3,null,null,null,"PPP Total",{"$f":"SUM(H42:AP42)","v":438426658.56446099},{"$f":"SUM(H40:H41)","v":12811818.392749999},58047971.466050006,58548569.265207201,58414860.633045524,45444754.808795527,42261513.746245533,33384657.625745535,22810537.012895532,19796864.391445532,8923623.3741121963,3469467.6887121964,2903443.1740788636,3353492.5728652761,3554405.5385669954,3846473.7716414547,3960621.0218414553,4046163.2931572441,4061076.9516516887,4061076.9516516887,4061076.9516516887,4066418.9932350218,4066418.9932350218,4066418.9932350218,4066418.9932350218,4066418.9932350218,4066418.9932350218,4066418.9932350218,4066418.9932350218,4066418.9932350218,4066418.9932350218,0,0,0,0,0]
[null,0]
[null,0,null,"Tabela 1.2 - Linhas de Recalque e Emissários Finais - em R$"]
[null,0]
[null,2,null,null,null,"PPP 1",{"$f":"SUM(H46:AP46)","v":189833550.05225915},{"$f":"TRANSPOSE(PC!$E$1974:$E$2008)","v":7492351.7360647805},77086253.521064788,23572238.343703646,14206818.615778852,19108934.147352938,20399481.180352941,8770193.5314705875,11465929.541470587,6124138.1449999986,1451874.15,155337.14000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,null,null,null,"PPP 2",{"$f":"SUM(H47:AP47)","v":520374383.85952109},{"$f":"TRANSPOSE(PC!$F$1974:$F$2008)","v":5132762.7307500001},158827789.8912991,111599730.61461361,97642107.984773859,86414821.469679639,29724992.411000375,19955408.902556304,5193031.0837500002,4743564.1038067611,1087218.8234846953,52955.843806760684,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,null,null,null,"PPP Total",{"$f":"SUM(H48:AP48)","v":710207933.91178},{"$f":"SUM(H46:H47)","v":12625114.466814781},235914043.41236389,135171968.95831725,111848926.60055271,105523755.61703257,50124473.591353312,28725602.43402689,16658960.625220587,10867702.24880676,2539092.973484695,208292.98380676069,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0]
[null,0,null,"Tabela 1.3 - Redes Coletoras e Ligações  - em R$"]
[null,0]
[null,2,null,null,null,"PPP 1",{"$f":"SUM(H52:AP52)","v":1508891967.988549},{"$f":"TRANSPOSE(PC!$E$2011:$E$2045)","v":117120838.21321745},109448555.95576993,115749964.86206402,107278093.79138012,108488707.19580013,108945829.94606866,110002318.29902808,112358006.37718807,114692025.60751967,117000758.12702754,111482236.51126525,29117637.009415958,28953465.451599285,28790411.442630671,28616691.303078219,28442288.889320936,28259759.327751771,28081691.368498839,16923068.530527338,16729883.710047901,4263829.2362651061,4249336.2162651056,4248449.5909666987,4244329.6664062906,4241623.346620474,4238426.4740346605,4238426.4740346605,4232382.6196535882,4228262.6950931801,4224669.7500089556,0,0,0,0,0]
[null,1,null,null,null,"PPP 2",{"$f":"SUM(H53:AP53)","v":1475737113.7608073},{"$f":"TRANSPOSE(PC!$F$2011:$F$2045)","v":169369414.84567761},117080934.34225096,67096146.693299487,83010462.737114385,83804001.424161464,86981981.388955757,84719540.041799322,106943314.43296711,116867720.53116943,117507814.12971212,106576586.62205207,37212779.176446803,36786058.93032565,36343401.067825995,35882810.257764094,35426885.50998909,34951050.922822408,34499410.236484624,7904753.7958142813,7515597.3097521281,6947219.2924029995,6945851.8370321682,6940749.3780213986,6938901.0972797368,6932431.1828981359,6928427.928516536,6919484.4520757282,6909279.5340541899,6902541.3689309275,6891563.2932108501,0,0,0,0,0]
[null,3,null,null,null,"PPP Total",{"$f":"SUM(H54:AP54)","v":2984629081.7493553},{"$f":"SUM(H52:H53)","v":286490253.05889505},226529490.2980209,182846111.55536351,190288556.52849451,192292708.61996159,195927811.33502442,194721858.34082741,219301320.81015518,231559746.1386891,234508572.25673968,218058823.13331732,66330416.185862765,65739524.381924935,65133812.510456666,64499501.560842313,63869174.399310023,63210810.250574179,62581101.604983464,24827822.326341622,24245481.01980003,11211048.528668106,11195188.053297274,11189198.968988098,11183230.763686027,11174054.52951861,11166854.402551197,11157910.926110389,11141662.153707778,11130804.064024108,11116233.043219805,0,0,0,0,0]
[null,0]
[null,0,null,"Tabela 1.4 - Estações de Tratamento de Esgoto + Sistemas de Tratamento Individual  - em R$"]
[null,0]
[null,2,null,null,null,"PPP 1",{"$f":"SUM(H58:AP58)","v":430048415.12831032},{"$f":"TRANSPOSE(PC!$E$2048:$E$2082)","v":10049872.978749026},146628662.28767002,25131512.215808284,26802413.355596807,64464150.109219201,33670605.724096611,8600733.0378545988,19771157.020911876,5771463.2547270954,13722432.008203031,6535515.9868443077,3136093.2549291793,3808244.5393482042,4022323.5100936717,4037228.2440135004,4022323.5100674685,4042196.4886696078,4037228.2439791891,3739133.5656787087,3719260.5871154224,3396324.6856910968,3426134.1535117305,3411229.4196053366,3416197.6642449265,3421165.9088748079,3431102.3981551537,3460911.8659796785,3446007.1320620687,3460911.8659937414,3465880.1106158984,0,0,0,0,0]
[null,1,null,null,null,"PPP 2",{"$f":"SUM(H59:AP59)","v":655771536.27250338},{"$f":"TRANSPOSE(PC!$F$2048:$F$2082)","v":42154577.459904894},70877714.005979702,133739980.22325096,114908090.20511121,63982306.299213409,55359242.938072577,50325185.18952857,49165066.808502205,13702173.313999215,15861685.811574332,5155354.5708446447,1681393.2646593158,3124252.0990181267,2032718.6541008125,2128319.3332955511,2130851.1564538586,2157724.8050214234,2319844.4026509216,2071432.1707564502,2071432.1707564502,2080728.6655897836,2080728.6655897836,2080728.6655897836,2080728.6655897836,2085696.9102267262,2080728.6655897836,2080728.6655897836,2085696.9102267262,2080728.6655897836,2085696.9102267262,0,0,0,0,0]
[null,3,null,null,null,"PPP Total",{"$f":"SUM(H60:AP60)","v":1085819951.4008136},{"$f":"SUM(H58:H59)","v":52204450.438653916},217506376.29364973,158871492.43905923,141710503.56070802,128446456.4084326,89029848.662169188,58925918.227383167,68936223.829414085,19473636.568726309,29584117.819777362,11690870.557688951,4817486.5195884947,6932496.6383663304,6055042.1641944842,6165547.5773090515,6153174.6665213276,6199921.2936910316,6357072.6466301102,5810565.7364351591,5790692.7578718727,5477053.3512808802,5506862.8191015143,5491958.0851951204,5496926.3298347099,5506862.8191015339,5511831.0637449371,5541640.5315694623,5531704.0422887951,5541640.5315835252,5551577.0208426248,0,0,0,0,0]
[null,0]
[null,0,null,"Tabela 1.5 - Desapropriações  - em R$"]
[null,0]
[null,2,null,null,null,"PPP 1",{"$f":"SUM(H64:AP64)","v":25471960.499999989},{"$f":"TRANSPOSE(PC!$E$2085:$E$2119)","v":10653249.295781093},2584110.2909903442,2066794.0845146673,1818630.512274323,2330077.6567550115,1608942.512274323,2068669.375,986791.36576466728,802215.36576466728,231453.137274323,160513.4518032902,160513.4518032902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,null,null,null,"PPP 2",{"$f":"SUM(H65:AP65)","v":62829298.830843247},{"$f":"TRANSPOSE(PC!$F$2085:$F$2119)","v":7040876.1733090002},10043566.657534247,10807476.5,10177988,10239644,5384062,5320970.5,2710123,948008,156584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,null,null,null,"PPP Total",{"$f":"SUM(H66:AP66)","v":88301259.330843255},{"$f":"SUM(H64:H65)","v":17694125.469090093},12627676.948524591,12874270.584514666,11996618.512274323,12569721.656755012,6993004.512274323,7389639.875,3696914.3657646673,1750223.3657646673,388037.13727432303,160513.4518032902,160513.4518032902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0]
[null,0,null,"Tabela 2 - Licenciamento Ambiental  - em R$"]
[null,0]
[null,1,null,null,1,"Aquiraz",{"$f":"SUM(H70:AP70)","v":1644772.9491214894},{"$f":"INDEX(PC!$K$1011:$AG$1045,H$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":164477.29491214891},{"$f":"INDEX(PC!$K$1011:$AG$1045,I$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":164477.29491214891},{"$f":"INDEX(PC!$K$1011:$AG$1045,J$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":164477.29491214891},{"$f":"INDEX(PC!$K$1011:$AG$1045,K$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":164477.29491214891},{"$f":"INDEX(PC!$K$1011:$AG$1045,L$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":164477.29491214891},{"$f":"INDEX(PC!$K$1011:$AG$1045,M$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":164477.29491214891},{"$f":"INDEX(PC!$K$1011:$AG$1045,N$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":164477.29491214891},{"$f":"INDEX(PC!$K$1011:$AG$1045,O$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":164477.29491214891},{"$f":"INDEX(PC!$K$1011:$AG$1045,P$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":164477.29491214891},{"$f":"INDEX(PC!$K$1011:$AG$1045,Q$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":164477.29491214891},{"$f":"INDEX(PC!$K$1011:$AG$1045,R$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,S$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,T$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,U$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,V$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,W$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,X$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Y$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Z$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AA$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AB$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AC$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AD$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AE$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AF$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AG$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AH$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AI$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AJ$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AK$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AL$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AM$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AN$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AO$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AP$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,{"$f":"E70+1","v":2},"Barbalha",{"$f":"SUM(H71:AP71)","v":1835335.8527024395},{"$f":"INDEX(PC!$K$1011:$AG$1045,H$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":183533.58527024396},{"$f":"INDEX(PC!$K$1011:$AG$1045,I$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":183533.58527024396},{"$f":"INDEX(PC!$K$1011:$AG$1045,J$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":183533.58527024396},{"$f":"INDEX(PC!$K$1011:$AG$1045,K$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":183533.58527024396},{"$f":"INDEX(PC!$K$1011:$AG$1045,L$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":183533.58527024396},{"$f":"INDEX(PC!$K$1011:$AG$1045,M$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":183533.58527024396},{"$f":"INDEX(PC!$K$1011:$AG$1045,N$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":183533.58527024396},{"$f":"INDEX(PC!$K$1011:$AG$1045,O$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":183533.58527024396},{"$f":"INDEX(PC!$K$1011:$AG$1045,P$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":183533.58527024396},{"$f":"INDEX(PC!$K$1011:$AG$1045,Q$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":183533.58527024396},{"$f":"INDEX(PC!$K$1011:$AG$1045,R$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,S$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,T$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,U$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,V$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,W$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,X$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Y$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Z$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AA$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AB$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AC$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AD$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AE$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AF$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AG$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AH$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AI$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AJ$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AK$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AL$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AM$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AN$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AO$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AP$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,3,"Cascavel",4513045.4756339639,{"$f":"INDEX(PC!$K$1011:$AG$1045,H$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":451304.54756339639},{"$f":"INDEX(PC!$K$1011:$AG$1045,I$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":451304.54756339639},{"$f":"INDEX(PC!$K$1011:$AG$1045,J$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":451304.54756339639},{"$f":"INDEX(PC!$K$1011:$AG$1045,K$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":451304.54756339639},{"$f":"INDEX(PC!$K$1011:$AG$1045,L$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":451304.54756339639},{"$f":"INDEX(PC!$K$1011:$AG$1045,M$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":451304.54756339639},{"$f":"INDEX(PC!$K$1011:$AG$1045,N$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":451304.54756339639},{"$f":"INDEX(PC!$K$1011:$AG$1045,O$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":451304.54756339639},{"$f":"INDEX(PC!$K$1011:$AG$1045,P$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":451304.54756339639},{"$f":"INDEX(PC!$K$1011:$AG$1045,Q$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":451304.54756339639},{"$f":"INDEX(PC!$K$1011:$AG$1045,R$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,S$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,T$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,U$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,V$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,W$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,X$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Y$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Z$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AA$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AB$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AC$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AD$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AE$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AF$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AG$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AH$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AI$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AJ$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AK$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AL$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AM$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AN$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AO$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AP$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,4,"Caucaia",12641589.314842654,{"$f":"INDEX(PC!$K$1011:$AG$1045,H$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":1264158.9314842655},{"$f":"INDEX(PC!$K$1011:$AG$1045,I$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":1264158.9314842655},{"$f":"INDEX(PC!$K$1011:$AG$1045,J$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":1264158.9314842655},{"$f":"INDEX(PC!$K$1011:$AG$1045,K$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":1264158.9314842655},{"$f":"INDEX(PC!$K$1011:$AG$1045,L$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":1264158.9314842655},{"$f":"INDEX(PC!$K$1011:$AG$1045,M$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":1264158.9314842655},{"$f":"INDEX(PC!$K$1011:$AG$1045,N$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":1264158.9314842655},{"$f":"INDEX(PC!$K$1011:$AG$1045,O$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":1264158.9314842655},{"$f":"INDEX(PC!$K$1011:$AG$1045,P$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":1264158.9314842655},{"$f":"INDEX(PC!$K$1011:$AG$1045,Q$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":1264158.9314842655},{"$f":"INDEX(PC!$K$1011:$AG$1045,R$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,S$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,T$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,U$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,V$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,W$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,X$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Y$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Z$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AA$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AB$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AC$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AD$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AE$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AF$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AG$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AH$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AI$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AJ$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AK$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AL$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AM$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AN$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AO$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AP$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,5,"Chorozinho",1399440.7267024394,{"$f":"INDEX(PC!$K$1011:$AG$1045,H$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":139944.07267024397},{"$f":"INDEX(PC!$K$1011:$AG$1045,I$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":139944.07267024397},{"$f":"INDEX(PC!$K$1011:$AG$1045,J$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":139944.07267024397},{"$f":"INDEX(PC!$K$1011:$AG$1045,K$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":139944.07267024397},{"$f":"INDEX(PC!$K$1011:$AG$1045,L$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":139944.07267024397},{"$f":"INDEX(PC!$K$1011:$AG$1045,M$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":139944.07267024397},{"$f":"INDEX(PC!$K$1011:$AG$1045,N$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":139944.07267024397},{"$f":"INDEX(PC!$K$1011:$AG$1045,O$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":139944.07267024397},{"$f":"INDEX(PC!$K$1011:$AG$1045,P$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":139944.07267024397},{"$f":"INDEX(PC!$K$1011:$AG$1045,Q$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":139944.07267024397},{"$f":"INDEX(PC!$K$1011:$AG$1045,R$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,S$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,T$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,U$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,V$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,W$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,X$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Y$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Z$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AA$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AB$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AC$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AD$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AE$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AF$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AG$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AH$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AI$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AJ$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AK$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AL$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AM$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AN$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AO$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AP$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,6,"Eusébio",5852921.9947026009,{"$f":"INDEX(PC!$K$1011:$AG$1045,H$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":585292.19947025995},{"$f":"INDEX(PC!$K$1011:$AG$1045,I$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":585292.19947025995},{"$f":"INDEX(PC!$K$1011:$AG$1045,J$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":585292.19947025995},{"$f":"INDEX(PC!$K$1011:$AG$1045,K$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":585292.19947025995},{"$f":"INDEX(PC!$K$1011:$AG$1045,L$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":585292.19947025995},{"$f":"INDEX(PC!$K$1011:$AG$1045,M$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":585292.19947025995},{"$f":"INDEX(PC!$K$1011:$AG$1045,N$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":585292.19947025995},{"$f":"INDEX(PC!$K$1011:$AG$1045,O$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":585292.19947025995},{"$f":"INDEX(PC!$K$1011:$AG$1045,P$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":585292.19947025995},{"$f":"INDEX(PC!$K$1011:$AG$1045,Q$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":585292.19947025995},{"$f":"INDEX(PC!$K$1011:$AG$1045,R$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,S$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,T$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,U$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,V$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,W$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,X$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Y$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Z$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AA$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AB$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AC$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AD$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AE$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AF$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AG$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AH$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AI$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AJ$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AK$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AL$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AM$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AN$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AO$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AP$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,7,"Farias Brito",1280729.4757827381,{"$f":"INDEX(PC!$K$1011:$AG$1045,H$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":128072.9475782738},{"$f":"INDEX(PC!$K$1011:$AG$1045,I$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":128072.9475782738},{"$f":"INDEX(PC!$K$1011:$AG$1045,J$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":128072.9475782738},{"$f":"INDEX(PC!$K$1011:$AG$1045,K$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":128072.9475782738},{"$f":"INDEX(PC!$K$1011:$AG$1045,L$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":128072.9475782738},{"$f":"INDEX(PC!$K$1011:$AG$1045,M$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":128072.9475782738},{"$f":"INDEX(PC!$K$1011:$AG$1045,N$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":128072.9475782738},{"$f":"INDEX(PC!$K$1011:$AG$1045,O$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":128072.9475782738},{"$f":"INDEX(PC!$K$1011:$AG$1045,P$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":128072.9475782738},{"$f":"INDEX(PC!$K$1011:$AG$1045,Q$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":128072.9475782738},{"$f":"INDEX(PC!$K$1011:$AG$1045,R$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,S$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,T$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,U$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,V$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,W$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,X$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Y$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Z$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AA$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AB$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AC$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AD$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AE$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AF$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AG$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AH$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AI$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AJ$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AK$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AL$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AM$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AN$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AO$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AP$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,8,"Fortaleza",6912122.3938000016,{"$f":"INDEX(PC!$K$1011:$AG$1045,H$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":691212.23938000016},{"$f":"INDEX(PC!$K$1011:$AG$1045,I$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":691212.23938000016},{"$f":"INDEX(PC!$K$1011:$AG$1045,J$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":691212.23938000016},{"$f":"INDEX(PC!$K$1011:$AG$1045,K$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":691212.23938000016},{"$f":"INDEX(PC!$K$1011:$AG$1045,L$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":691212.23938000016},{"$f":"INDEX(PC!$K$1011:$AG$1045,M$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":691212.23938000016},{"$f":"INDEX(PC!$K$1011:$AG$1045,N$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":691212.23938000016},{"$f":"INDEX(PC!$K$1011:$AG$1045,O$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":691212.23938000016},{"$f":"INDEX(PC!$K$1011:$AG$1045,P$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":691212.23938000016},{"$f":"INDEX(PC!$K$1011:$AG$1045,Q$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":691212.23938000016},{"$f":"INDEX(PC!$K$1011:$AG$1045,R$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,S$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,T$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,U$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,V$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,W$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,X$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Y$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Z$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AA$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AB$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AC$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AD$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AE$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AF$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AG$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AH$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AI$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AJ$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AK$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AL$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AM$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AN$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AO$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AP$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,9,"Guaiúba",1973029.9419144746,{"$f":"INDEX(PC!$K$1011:$AG$1045,H$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":197302.99419144742},{"$f":"INDEX(PC!$K$1011:$AG$1045,I$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":197302.99419144742},{"$f":"INDEX(PC!$K$1011:$AG$1045,J$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":197302.99419144742},{"$f":"INDEX(PC!$K$1011:$AG$1045,K$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":197302.99419144742},{"$f":"INDEX(PC!$K$1011:$AG$1045,L$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":197302.99419144742},{"$f":"INDEX(PC!$K$1011:$AG$1045,M$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":197302.99419144742},{"$f":"INDEX(PC!$K$1011:$AG$1045,N$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":197302.99419144742},{"$f":"INDEX(PC!$K$1011:$AG$1045,O$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":197302.99419144742},{"$f":"INDEX(PC!$K$1011:$AG$1045,P$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":197302.99419144742},{"$f":"INDEX(PC!$K$1011:$AG$1045,Q$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":197302.99419144742},{"$f":"INDEX(PC!$K$1011:$AG$1045,R$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,S$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,T$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,U$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,V$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,W$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,X$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Y$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Z$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AA$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AB$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AC$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AD$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AE$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AF$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AG$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AH$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AI$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AJ$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AK$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AL$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AM$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AN$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AO$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AP$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,10,"Horizonte",3067028.7747999993,{"$f":"INDEX(PC!$K$1011:$AG$1045,H$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":306702.87747999997},{"$f":"INDEX(PC!$K$1011:$AG$1045,I$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":306702.87747999997},{"$f":"INDEX(PC!$K$1011:$AG$1045,J$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":306702.87747999997},{"$f":"INDEX(PC!$K$1011:$AG$1045,K$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":306702.87747999997},{"$f":"INDEX(PC!$K$1011:$AG$1045,L$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":306702.87747999997},{"$f":"INDEX(PC!$K$1011:$AG$1045,M$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":306702.87747999997},{"$f":"INDEX(PC!$K$1011:$AG$1045,N$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":306702.87747999997},{"$f":"INDEX(PC!$K$1011:$AG$1045,O$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":306702.87747999997},{"$f":"INDEX(PC!$K$1011:$AG$1045,P$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":306702.87747999997},{"$f":"INDEX(PC!$K$1011:$AG$1045,Q$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":306702.87747999997},{"$f":"INDEX(PC!$K$1011:$AG$1045,R$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,S$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,T$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,U$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,V$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,W$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,X$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Y$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Z$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AA$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AB$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AC$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AD$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AE$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AF$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AG$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AH$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AI$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AJ$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AK$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AL$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AM$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AN$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AO$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AP$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,11,"Itaitinga",1747437.6623102229,{"$f":"INDEX(PC!$K$1011:$AG$1045,H$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":174743.76623102225},{"$f":"INDEX(PC!$K$1011:$AG$1045,I$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":174743.76623102225},{"$f":"INDEX(PC!$K$1011:$AG$1045,J$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":174743.76623102225},{"$f":"INDEX(PC!$K$1011:$AG$1045,K$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":174743.76623102225},{"$f":"INDEX(PC!$K$1011:$AG$1045,L$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":174743.76623102225},{"$f":"INDEX(PC!$K$1011:$AG$1045,M$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":174743.76623102225},{"$f":"INDEX(PC!$K$1011:$AG$1045,N$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":174743.76623102225},{"$f":"INDEX(PC!$K$1011:$AG$1045,O$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":174743.76623102225},{"$f":"INDEX(PC!$K$1011:$AG$1045,P$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":174743.76623102225},{"$f":"INDEX(PC!$K$1011:$AG$1045,Q$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":174743.76623102225},{"$f":"INDEX(PC!$K$1011:$AG$1045,R$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,S$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,T$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,U$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,V$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,W$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,X$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Y$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Z$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AA$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AB$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AC$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AD$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AE$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AF$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AG$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AH$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AI$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AJ$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AK$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AL$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AM$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AN$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AO$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AP$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,12,"Juazeiro do Norte",2668372.2445842256,{"$f":"INDEX(PC!$K$1011:$AG$1045,H$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":266837.22445842263},{"$f":"INDEX(PC!$K$1011:$AG$1045,I$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":266837.22445842263},{"$f":"INDEX(PC!$K$1011:$AG$1045,J$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":266837.22445842263},{"$f":"INDEX(PC!$K$1011:$AG$1045,K$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":266837.22445842263},{"$f":"INDEX(PC!$K$1011:$AG$1045,L$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":266837.22445842263},{"$f":"INDEX(PC!$K$1011:$AG$1045,M$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":266837.22445842263},{"$f":"INDEX(PC!$K$1011:$AG$1045,N$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":266837.22445842263},{"$f":"INDEX(PC!$K$1011:$AG$1045,O$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":266837.22445842263},{"$f":"INDEX(PC!$K$1011:$AG$1045,P$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":266837.22445842263},{"$f":"INDEX(PC!$K$1011:$AG$1045,Q$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":266837.22445842263},{"$f":"INDEX(PC!$K$1011:$AG$1045,R$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,S$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,T$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,U$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,V$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,W$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,X$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Y$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Z$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AA$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AB$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AC$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AD$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AE$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AF$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AG$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AH$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AI$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AJ$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AK$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AL$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AM$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AN$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AO$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AP$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,13,"Maracanaú",8929808.0798900668,{"$f":"INDEX(PC!$K$1011:$AG$1045,H$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":892980.80798900663},{"$f":"INDEX(PC!$K$1011:$AG$1045,I$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":892980.80798900663},{"$f":"INDEX(PC!$K$1011:$AG$1045,J$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":892980.80798900663},{"$f":"INDEX(PC!$K$1011:$AG$1045,K$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":892980.80798900663},{"$f":"INDEX(PC!$K$1011:$AG$1045,L$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":892980.80798900663},{"$f":"INDEX(PC!$K$1011:$AG$1045,M$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":892980.80798900663},{"$f":"INDEX(PC!$K$1011:$AG$1045,N$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":892980.80798900663},{"$f":"INDEX(PC!$K$1011:$AG$1045,O$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":892980.80798900663},{"$f":"INDEX(PC!$K$1011:$AG$1045,P$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":892980.80798900663},{"$f":"INDEX(PC!$K$1011:$AG$1045,Q$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":892980.80798900663},{"$f":"INDEX(PC!$K$1011:$AG$1045,R$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,S$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,T$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,U$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,V$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,W$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,X$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Y$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Z$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AA$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AB$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AC$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AD$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AE$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AF$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AG$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AH$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AI$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AJ$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AK$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AL$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AM$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AN$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AO$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AP$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,14,"Maranguape",6205218.008264509,{"$f":"INDEX(PC!$K$1011:$AG$1045,H$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":620521.80082645104},{"$f":"INDEX(PC!$K$1011:$AG$1045,I$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":620521.80082645104},{"$f":"INDEX(PC!$K$1011:$AG$1045,J$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":620521.80082645104},{"$f":"INDEX(PC!$K$1011:$AG$1045,K$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":620521.80082645104},{"$f":"INDEX(PC!$K$1011:$AG$1045,L$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":620521.80082645104},{"$f":"INDEX(PC!$K$1011:$AG$1045,M$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":620521.80082645104},{"$f":"INDEX(PC!$K$1011:$AG$1045,N$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":620521.80082645104},{"$f":"INDEX(PC!$K$1011:$AG$1045,O$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":620521.80082645104},{"$f":"INDEX(PC!$K$1011:$AG$1045,P$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":620521.80082645104},{"$f":"INDEX(PC!$K$1011:$AG$1045,Q$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":620521.80082645104},{"$f":"INDEX(PC!$K$1011:$AG$1045,R$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,S$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,T$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,U$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,V$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,W$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,X$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Y$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Z$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AA$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AB$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AC$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AD$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AE$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AF$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AG$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AH$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AI$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AJ$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AK$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AL$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AM$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AN$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AO$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AP$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,15,"Missão Velha",546116.80851534137,{"$f":"INDEX(PC!$K$1011:$AG$1045,H$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":54611.680851534147},{"$f":"INDEX(PC!$K$1011:$AG$1045,I$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":54611.680851534147},{"$f":"INDEX(PC!$K$1011:$AG$1045,J$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":54611.680851534147},{"$f":"INDEX(PC!$K$1011:$AG$1045,K$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":54611.680851534147},{"$f":"INDEX(PC!$K$1011:$AG$1045,L$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":54611.680851534147},{"$f":"INDEX(PC!$K$1011:$AG$1045,M$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":54611.680851534147},{"$f":"INDEX(PC!$K$1011:$AG$1045,N$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":54611.680851534147},{"$f":"INDEX(PC!$K$1011:$AG$1045,O$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":54611.680851534147},{"$f":"INDEX(PC!$K$1011:$AG$1045,P$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":54611.680851534147},{"$f":"INDEX(PC!$K$1011:$AG$1045,Q$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":54611.680851534147},{"$f":"INDEX(PC!$K$1011:$AG$1045,R$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,S$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,T$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,U$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,V$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,W$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,X$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Y$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Z$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AA$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AB$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AC$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AD$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AE$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AF$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AG$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AH$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AI$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AJ$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AK$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AL$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AM$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AN$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AO$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AP$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,16,"Nova Olinda",1415467.206025033,{"$f":"INDEX(PC!$K$1011:$AG$1045,H$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":141546.72060250331},{"$f":"INDEX(PC!$K$1011:$AG$1045,I$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":141546.72060250331},{"$f":"INDEX(PC!$K$1011:$AG$1045,J$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":141546.72060250331},{"$f":"INDEX(PC!$K$1011:$AG$1045,K$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":141546.72060250331},{"$f":"INDEX(PC!$K$1011:$AG$1045,L$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":141546.72060250331},{"$f":"INDEX(PC!$K$1011:$AG$1045,M$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":141546.72060250331},{"$f":"INDEX(PC!$K$1011:$AG$1045,N$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":141546.72060250331},{"$f":"INDEX(PC!$K$1011:$AG$1045,O$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":141546.72060250331},{"$f":"INDEX(PC!$K$1011:$AG$1045,P$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":141546.72060250331},{"$f":"INDEX(PC!$K$1011:$AG$1045,Q$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":141546.72060250331},{"$f":"INDEX(PC!$K$1011:$AG$1045,R$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,S$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,T$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,U$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,V$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,W$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,X$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Y$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Z$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AA$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AB$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AC$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AD$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AE$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AF$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AG$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AH$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AI$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AJ$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AK$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AL$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AM$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AN$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AO$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AP$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,17,"Pacajus",3214465.9716713009,{"$f":"INDEX(PC!$K$1011:$AG$1045,H$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":321446.59716713009},{"$f":"INDEX(PC!$K$1011:$AG$1045,I$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":321446.59716713009},{"$f":"INDEX(PC!$K$1011:$AG$1045,J$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":321446.59716713009},{"$f":"INDEX(PC!$K$1011:$AG$1045,K$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":321446.59716713009},{"$f":"INDEX(PC!$K$1011:$AG$1045,L$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":321446.59716713009},{"$f":"INDEX(PC!$K$1011:$AG$1045,M$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":321446.59716713009},{"$f":"INDEX(PC!$K$1011:$AG$1045,N$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":321446.59716713009},{"$f":"INDEX(PC!$K$1011:$AG$1045,O$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":321446.59716713009},{"$f":"INDEX(PC!$K$1011:$AG$1045,P$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":321446.59716713009},{"$f":"INDEX(PC!$K$1011:$AG$1045,Q$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":321446.59716713009},{"$f":"INDEX(PC!$K$1011:$AG$1045,R$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,S$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,T$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,U$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,V$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,W$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,X$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Y$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Z$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AA$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AB$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AC$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AD$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AE$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AF$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AG$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AH$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AI$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AJ$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AK$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AL$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AM$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AN$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AO$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AP$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,18,"Pacatuba",1879487.8300082781,{"$f":"INDEX(PC!$K$1011:$AG$1045,H$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":187948.78300082785},{"$f":"INDEX(PC!$K$1011:$AG$1045,I$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":187948.78300082785},{"$f":"INDEX(PC!$K$1011:$AG$1045,J$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":187948.78300082785},{"$f":"INDEX(PC!$K$1011:$AG$1045,K$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":187948.78300082785},{"$f":"INDEX(PC!$K$1011:$AG$1045,L$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":187948.78300082785},{"$f":"INDEX(PC!$K$1011:$AG$1045,M$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":187948.78300082785},{"$f":"INDEX(PC!$K$1011:$AG$1045,N$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":187948.78300082785},{"$f":"INDEX(PC!$K$1011:$AG$1045,O$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":187948.78300082785},{"$f":"INDEX(PC!$K$1011:$AG$1045,P$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":187948.78300082785},{"$f":"INDEX(PC!$K$1011:$AG$1045,Q$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":187948.78300082785},{"$f":"INDEX(PC!$K$1011:$AG$1045,R$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,S$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,T$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,U$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,V$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,W$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,X$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Y$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Z$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AA$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AB$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AC$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AD$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AE$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AF$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AG$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AH$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AI$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AJ$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AK$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AL$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AM$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AN$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AO$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AP$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,19,"Paracuru",1656867.5860365222,{"$f":"INDEX(PC!$K$1011:$AG$1045,H$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":165686.75860365218},{"$f":"INDEX(PC!$K$1011:$AG$1045,I$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":165686.75860365218},{"$f":"INDEX(PC!$K$1011:$AG$1045,J$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":165686.75860365218},{"$f":"INDEX(PC!$K$1011:$AG$1045,K$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":165686.75860365218},{"$f":"INDEX(PC!$K$1011:$AG$1045,L$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":165686.75860365218},{"$f":"INDEX(PC!$K$1011:$AG$1045,M$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":165686.75860365218},{"$f":"INDEX(PC!$K$1011:$AG$1045,N$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":165686.75860365218},{"$f":"INDEX(PC!$K$1011:$AG$1045,O$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":165686.75860365218},{"$f":"INDEX(PC!$K$1011:$AG$1045,P$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":165686.75860365218},{"$f":"INDEX(PC!$K$1011:$AG$1045,Q$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":165686.75860365218},{"$f":"INDEX(PC!$K$1011:$AG$1045,R$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,S$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,T$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,U$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,V$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,W$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,X$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Y$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Z$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AA$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AB$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AC$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AD$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AE$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AF$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AG$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AH$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AI$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AJ$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AK$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AL$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AM$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AN$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AO$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AP$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,20,"Paraipaba",1805716.1425403927,{"$f":"INDEX(PC!$K$1011:$AG$1045,H$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":180571.6142540393},{"$f":"INDEX(PC!$K$1011:$AG$1045,I$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":180571.6142540393},{"$f":"INDEX(PC!$K$1011:$AG$1045,J$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":180571.6142540393},{"$f":"INDEX(PC!$K$1011:$AG$1045,K$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":180571.6142540393},{"$f":"INDEX(PC!$K$1011:$AG$1045,L$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":180571.6142540393},{"$f":"INDEX(PC!$K$1011:$AG$1045,M$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":180571.6142540393},{"$f":"INDEX(PC!$K$1011:$AG$1045,N$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":180571.6142540393},{"$f":"INDEX(PC!$K$1011:$AG$1045,O$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":180571.6142540393},{"$f":"INDEX(PC!$K$1011:$AG$1045,P$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":180571.6142540393},{"$f":"INDEX(PC!$K$1011:$AG$1045,Q$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":180571.6142540393},{"$f":"INDEX(PC!$K$1011:$AG$1045,R$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,S$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,T$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,U$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,V$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,W$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,X$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Y$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Z$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AA$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AB$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AC$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AD$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AE$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AF$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AG$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AH$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AI$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AJ$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AK$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AL$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AM$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AN$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AO$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AP$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,21,"São Gonçalo do Amarante",5710501.7402480664,{"$f":"INDEX(PC!$K$1011:$AG$1045,H$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":571050.17402480671},{"$f":"INDEX(PC!$K$1011:$AG$1045,I$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":571050.17402480671},{"$f":"INDEX(PC!$K$1011:$AG$1045,J$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":571050.17402480671},{"$f":"INDEX(PC!$K$1011:$AG$1045,K$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":571050.17402480671},{"$f":"INDEX(PC!$K$1011:$AG$1045,L$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":571050.17402480671},{"$f":"INDEX(PC!$K$1011:$AG$1045,M$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":571050.17402480671},{"$f":"INDEX(PC!$K$1011:$AG$1045,N$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":571050.17402480671},{"$f":"INDEX(PC!$K$1011:$AG$1045,O$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":571050.17402480671},{"$f":"INDEX(PC!$K$1011:$AG$1045,P$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":571050.17402480671},{"$f":"INDEX(PC!$K$1011:$AG$1045,Q$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":571050.17402480671},{"$f":"INDEX(PC!$K$1011:$AG$1045,R$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,S$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,T$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,U$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,V$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,W$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,X$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Y$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Z$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AA$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AB$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AC$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AD$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AE$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AF$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AG$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AH$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AI$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AJ$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AK$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AL$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AM$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AN$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AO$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AP$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,22,"São Luís do Curu",461186.32511768717,{"$f":"INDEX(PC!$K$1011:$AG$1045,H$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":46118.632511768716},{"$f":"INDEX(PC!$K$1011:$AG$1045,I$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":46118.632511768716},{"$f":"INDEX(PC!$K$1011:$AG$1045,J$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":46118.632511768716},{"$f":"INDEX(PC!$K$1011:$AG$1045,K$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":46118.632511768716},{"$f":"INDEX(PC!$K$1011:$AG$1045,L$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":46118.632511768716},{"$f":"INDEX(PC!$K$1011:$AG$1045,M$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":46118.632511768716},{"$f":"INDEX(PC!$K$1011:$AG$1045,N$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":46118.632511768716},{"$f":"INDEX(PC!$K$1011:$AG$1045,O$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":46118.632511768716},{"$f":"INDEX(PC!$K$1011:$AG$1045,P$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":46118.632511768716},{"$f":"INDEX(PC!$K$1011:$AG$1045,Q$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":46118.632511768716},{"$f":"INDEX(PC!$K$1011:$AG$1045,R$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,S$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,T$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,U$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,V$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,W$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,X$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Y$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Z$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AA$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AB$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AC$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AD$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AE$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AF$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AG$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AH$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AI$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AJ$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AK$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AL$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AM$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AN$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AO$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AP$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,23,"Trairi",1606523.8937917233,{"$f":"INDEX(PC!$K$1011:$AG$1045,H$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":160652.38937917229},{"$f":"INDEX(PC!$K$1011:$AG$1045,I$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":160652.38937917229},{"$f":"INDEX(PC!$K$1011:$AG$1045,J$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":160652.38937917229},{"$f":"INDEX(PC!$K$1011:$AG$1045,K$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":160652.38937917229},{"$f":"INDEX(PC!$K$1011:$AG$1045,L$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":160652.38937917229},{"$f":"INDEX(PC!$K$1011:$AG$1045,M$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":160652.38937917229},{"$f":"INDEX(PC!$K$1011:$AG$1045,N$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":160652.38937917229},{"$f":"INDEX(PC!$K$1011:$AG$1045,O$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":160652.38937917229},{"$f":"INDEX(PC!$K$1011:$AG$1045,P$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":160652.38937917229},{"$f":"INDEX(PC!$K$1011:$AG$1045,Q$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":160652.38937917229},{"$f":"INDEX(PC!$K$1011:$AG$1045,R$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,S$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,T$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,U$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,V$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,W$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,X$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Y$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,Z$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AA$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AB$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AC$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AD$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AE$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AF$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AG$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AH$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AI$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AJ$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AK$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AL$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AM$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AN$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AO$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1011:$AG$1045,AP$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":0}]
[null,0]
[null,2,null,null,null,"PPP 1",{"$f":"SUM(H94:AP94)","v":48714439.902558744},{"$f":"TRANSPOSE(PC!$E$1011:E1045)","v":4871443.9902558737},4871443.9902558737,4871443.9902558737,4871443.9902558737,4871443.9902558737,4871443.9902558737,4871443.9902558737,4871443.9902558737,4871443.9902558737,4871443.9902558737,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,null,null,null,"PPP 2",{"$f":"SUM(H95:AP95)","v":30794507.396377042},{"$f":"TRANSPOSE(PC!$F$1011:F1045)","v":3079450.7396377046},3079450.7396377046,3079450.7396377046,3079450.7396377046,3079450.7396377046,3079450.7396377046,3079450.7396377046,3079450.7396377046,3079450.7396377046,3079450.7396377046,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,null,null,null,"PPP Total",{"$f":"SUM(H96:AP96)","v":79508947.298935786},{"$f":"SUM(H94:H95)","v":7950894.7298935782},7950894.7298935782,7950894.7298935782,7950894.7298935782,7950894.7298935782,7950894.7298935782,7950894.7298935782,7950894.7298935782,7950894.7298935782,7950894.7298935782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0]
[null,0,null,"Tabela 3 - Estudos - em R$"]
[null,0]
[null,1,null,null,1,"Aquiraz",{"$f":"SUM(H100:AP100)","v":2681229.3171371613},{"$f":"INDEX(PC!$K$1048:$AG$1082,H$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":912805.95643046265},{"$f":"INDEX(PC!$K$1048:$AG$1082,I$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":130831.48888223208},{"$f":"INDEX(PC!$K$1048:$AG$1082,J$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":176954.54417683673},{"$f":"INDEX(PC!$K$1048:$AG$1082,K$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":238118.64946410345},{"$f":"INDEX(PC!$K$1048:$AG$1082,L$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":242039.43955183029},{"$f":"INDEX(PC!$K$1048:$AG$1082,M$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":134324.46912789054},{"$f":"INDEX(PC!$K$1048:$AG$1082,N$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":127927.01940895061},{"$f":"INDEX(PC!$K$1048:$AG$1082,O$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":121456.41489001088},{"$f":"INDEX(PC!$K$1048:$AG$1082,P$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":121940.5971710709},{"$f":"INDEX(PC!$K$1048:$AG$1082,Q$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":122394.80498038018},{"$f":"INDEX(PC!$K$1048:$AG$1082,R$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":25438.66112593616},{"$f":"INDEX(PC!$K$1048:$AG$1082,S$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":26731.663173808171},{"$f":"INDEX(PC!$K$1048:$AG$1082,T$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":28741.039220016002},{"$f":"INDEX(PC!$K$1048:$AG$1082,U$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":28637.49539874585},{"$f":"INDEX(PC!$K$1048:$AG$1082,V$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":28674.7858842266},{"$f":"INDEX(PC!$K$1048:$AG$1082,W$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":28551.883334706919},{"$f":"INDEX(PC!$K$1048:$AG$1082,X$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":28379.647585187788},{"$f":"INDEX(PC!$K$1048:$AG$1082,Y$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":12209.532348520379},{"$f":"INDEX(PC!$K$1048:$AG$1082,Z$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":12089.268748520377},{"$f":"INDEX(PC!$K$1048:$AG$1082,AA$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":12089.268748520377},{"$f":"INDEX(PC!$K$1048:$AG$1082,AB$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":12089.268748520377},{"$f":"INDEX(PC!$K$1048:$AG$1082,AC$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":12089.268748520377},{"$f":"INDEX(PC!$K$1048:$AG$1082,AD$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":12089.268748520377},{"$f":"INDEX(PC!$K$1048:$AG$1082,AE$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":12089.268748520377},{"$f":"INDEX(PC!$K$1048:$AG$1082,AF$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":12089.268748520377},{"$f":"INDEX(PC!$K$1048:$AG$1082,AG$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":12089.268748520377},{"$f":"INDEX(PC!$K$1048:$AG$1082,AH$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":12089.268748520377},{"$f":"INDEX(PC!$K$1048:$AG$1082,AI$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":12089.268748520377},{"$f":"INDEX(PC!$K$1048:$AG$1082,AJ$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":12089.268748520377},{"$f":"INDEX(PC!$K$1048:$AG$1082,AK$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":12089.268748520377},{"$f":"INDEX(PC!$K$1048:$AG$1082,AL$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AM$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AN$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AO$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AP$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,{"$f":"E100+1","v":2},"Barbalha",869888.19273977191,{"$f":"INDEX(PC!$K$1048:$AG$1082,H$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":309728.90991092217},{"$f":"INDEX(PC!$K$1048:$AG$1082,I$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":50392.535351461112},{"$f":"INDEX(PC!$K$1048:$AG$1082,J$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":78519.163732044282},{"$f":"INDEX(PC!$K$1048:$AG$1082,K$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":73219.902744044201},{"$f":"INDEX(PC!$K$1048:$AG$1082,L$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":35487.369544044239},{"$f":"INDEX(PC!$K$1048:$AG$1082,M$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":52134.119744044154},{"$f":"INDEX(PC!$K$1048:$AG$1082,N$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":35487.369544044239},{"$f":"INDEX(PC!$K$1048:$AG$1082,O$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":48064.565544044148},{"$f":"INDEX(PC!$K$1048:$AG$1082,P$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":35487.369544044239},{"$f":"INDEX(PC!$K$1048:$AG$1082,Q$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":36482.812880244419},{"$f":"INDEX(PC!$K$1048:$AG$1082,R$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":8818.1987858699431},{"$f":"INDEX(PC!$K$1048:$AG$1082,S$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":9220.6703351307169},{"$f":"INDEX(PC!$K$1048:$AG$1082,T$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":9220.6689438264657},{"$f":"INDEX(PC!$K$1048:$AG$1082,U$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":9262.8002784930359},{"$f":"INDEX(PC!$K$1048:$AG$1082,V$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":9262.8002784930413},{"$f":"INDEX(PC!$K$1048:$AG$1082,W$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":9262.8002784931268},{"$f":"INDEX(PC!$K$1048:$AG$1082,X$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":9262.8002784930522},{"$f":"INDEX(PC!$K$1048:$AG$1082,Y$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":3890.2565401565221},{"$f":"INDEX(PC!$K$1048:$AG$1082,Z$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":3890.2565401565221},{"$f":"INDEX(PC!$K$1048:$AG$1082,AA$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":3890.2565401565221},{"$f":"INDEX(PC!$K$1048:$AG$1082,AB$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":3890.2565401565221},{"$f":"INDEX(PC!$K$1048:$AG$1082,AC$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":3890.2565401565221},{"$f":"INDEX(PC!$K$1048:$AG$1082,AD$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":3890.2565401565221},{"$f":"INDEX(PC!$K$1048:$AG$1082,AE$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":3890.2565401565221},{"$f":"INDEX(PC!$K$1048:$AG$1082,AF$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":3890.2565401565221},{"$f":"INDEX(PC!$K$1048:$AG$1082,AG$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":3890.2565401565221},{"$f":"INDEX(PC!$K$1048:$AG$1082,AH$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":3890.2565401565221},{"$f":"INDEX(PC!$K$1048:$AG$1082,AI$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":3890.2565401565221},{"$f":"INDEX(PC!$K$1048:$AG$1082,AJ$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":3890.2565401565221},{"$f":"INDEX(PC!$K$1048:$AG$1082,AK$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":3890.2565401565221},{"$f":"INDEX(PC!$K$1048:$AG$1082,AL$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AM$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AN$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AO$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AP$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,3,"Cascavel",2145396.4066445488,{"$f":"INDEX(PC!$K$1048:$AG$1082,H$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":619187.37585875404},{"$f":"INDEX(PC!$K$1048:$AG$1082,I$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":149012.54297837705},{"$f":"INDEX(PC!$K$1048:$AG$1082,J$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":116316.46617837706},{"$f":"INDEX(PC!$K$1048:$AG$1082,K$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":387762.69827837707},{"$f":"INDEX(PC!$K$1048:$AG$1082,L$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":163363.80360137709},{"$f":"INDEX(PC!$K$1048:$AG$1082,M$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":106335.03280137706},{"$f":"INDEX(PC!$K$1048:$AG$1082,N$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":111035.88040137706},{"$f":"INDEX(PC!$K$1048:$AG$1082,O$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":96905.243401377156},{"$f":"INDEX(PC!$K$1048:$AG$1082,P$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":118762.01180137707},{"$f":"INDEX(PC!$K$1048:$AG$1082,Q$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":103057.13040137682},{"$f":"INDEX(PC!$K$1048:$AG$1082,R$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":11726.865332026091},{"$f":"INDEX(PC!$K$1048:$AG$1082,S$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":14156.948236721744},{"$f":"INDEX(PC!$K$1048:$AG$1082,T$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":14156.948236721644},{"$f":"INDEX(PC!$K$1048:$AG$1082,U$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":14156.948236721741},{"$f":"INDEX(PC!$K$1048:$AG$1082,V$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":14222.34245972172},{"$f":"INDEX(PC!$K$1048:$AG$1082,W$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":14983.628509721719},{"$f":"INDEX(PC!$K$1048:$AG$1082,X$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":14222.342459721478},{"$f":"INDEX(PC!$K$1048:$AG$1082,Y$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":5848.6305746956514},{"$f":"INDEX(PC!$K$1048:$AG$1082,Z$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":5848.6305746956514},{"$f":"INDEX(PC!$K$1048:$AG$1082,AA$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":5848.6305746956514},{"$f":"INDEX(PC!$K$1048:$AG$1082,AB$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":5848.6305746956514},{"$f":"INDEX(PC!$K$1048:$AG$1082,AC$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":5848.6305746956514},{"$f":"INDEX(PC!$K$1048:$AG$1082,AD$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":5848.6305746956514},{"$f":"INDEX(PC!$K$1048:$AG$1082,AE$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":5848.6305746956514},{"$f":"INDEX(PC!$K$1048:$AG$1082,AF$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":5848.6305746956514},{"$f":"INDEX(PC!$K$1048:$AG$1082,AG$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":5848.6305746956514},{"$f":"INDEX(PC!$K$1048:$AG$1082,AH$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":5848.6305746956514},{"$f":"INDEX(PC!$K$1048:$AG$1082,AI$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":5848.6305746956514},{"$f":"INDEX(PC!$K$1048:$AG$1082,AJ$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":5848.6305746956514},{"$f":"INDEX(PC!$K$1048:$AG$1082,AK$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":5848.6305746956514},{"$f":"INDEX(PC!$K$1048:$AG$1082,AL$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AM$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AN$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AO$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AP$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,4,"Caucaia",7205529.8573364941,{"$f":"INDEX(PC!$K$1048:$AG$1082,H$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":677573.59929672733},{"$f":"INDEX(PC!$K$1048:$AG$1082,I$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":1329948.3448212664},{"$f":"INDEX(PC!$K$1048:$AG$1082,J$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":1567382.6260168902},{"$f":"INDEX(PC!$K$1048:$AG$1082,K$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":759488.9641978963},{"$f":"INDEX(PC!$K$1048:$AG$1082,L$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":615978.6428843966},{"$f":"INDEX(PC!$K$1048:$AG$1082,M$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":654586.23797803267},{"$f":"INDEX(PC!$K$1048:$AG$1082,N$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":189943.98548712354},{"$f":"INDEX(PC!$K$1048:$AG$1082,O$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":189943.98548712354},{"$f":"INDEX(PC!$K$1048:$AG$1082,P$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":222274.46028712313},{"$f":"INDEX(PC!$K$1048:$AG$1082,Q$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":190525.06121832243},{"$f":"INDEX(PC!$K$1048:$AG$1082,R$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":53773.858890194933},{"$f":"INDEX(PC!$K$1048:$AG$1082,S$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":55550.912501107996},{"$f":"INDEX(PC!$K$1048:$AG$1082,T$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":57425.09912147162},{"$f":"INDEX(PC!$K$1048:$AG$1082,U$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":60930.787119016401},{"$f":"INDEX(PC!$K$1048:$AG$1082,V$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":62283.439193016384},{"$f":"INDEX(PC!$K$1048:$AG$1082,W$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":63571.741755121642},{"$f":"INDEX(PC!$K$1048:$AG$1082,X$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":64505.11228845275},{"$f":"INDEX(PC!$K$1048:$AG$1082,Y$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":33994.882650727704},{"$f":"INDEX(PC!$K$1048:$AG$1082,Z$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":33994.882650727704},{"$f":"INDEX(PC!$K$1048:$AG$1082,AA$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":29259.384862886705},{"$f":"INDEX(PC!$K$1048:$AG$1082,AB$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":29259.384862886705},{"$f":"INDEX(PC!$K$1048:$AG$1082,AC$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":29259.384862886705},{"$f":"INDEX(PC!$K$1048:$AG$1082,AD$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":29259.384862886705},{"$f":"INDEX(PC!$K$1048:$AG$1082,AE$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":29259.384862886705},{"$f":"INDEX(PC!$K$1048:$AG$1082,AF$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":29259.384862886705},{"$f":"INDEX(PC!$K$1048:$AG$1082,AG$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":29259.384862886705},{"$f":"INDEX(PC!$K$1048:$AG$1082,AH$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":29259.384862886705},{"$f":"INDEX(PC!$K$1048:$AG$1082,AI$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":29259.384862886705},{"$f":"INDEX(PC!$K$1048:$AG$1082,AJ$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":29259.384862886705},{"$f":"INDEX(PC!$K$1048:$AG$1082,AK$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":29259.384862886705},{"$f":"INDEX(PC!$K$1048:$AG$1082,AL$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AM$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AN$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AO$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AP$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,5,"Chorozinho",669444.30156350718,{"$f":"INDEX(PC!$K$1048:$AG$1082,H$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,I$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":5567.8520740000013},{"$f":"INDEX(PC!$K$1048:$AG$1082,J$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":105650.59894682196},{"$f":"INDEX(PC!$K$1048:$AG$1082,K$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":60866.582744821942},{"$f":"INDEX(PC!$K$1048:$AG$1082,L$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":161309.90964482195},{"$f":"INDEX(PC!$K$1048:$AG$1082,M$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":51450.995544821941},{"$f":"INDEX(PC!$K$1048:$AG$1082,N$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":52415.850944821985},{"$f":"INDEX(PC!$K$1048:$AG$1082,O$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":51209.163744821977},{"$f":"INDEX(PC!$K$1048:$AG$1082,P$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":63770.644344822023},{"$f":"INDEX(PC!$K$1048:$AG$1082,Q$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":44321.254944821914},{"$f":"INDEX(PC!$K$1048:$AG$1082,R$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":4692.3499434610485},{"$f":"INDEX(PC!$K$1048:$AG$1082,S$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":5424.9768538089211},{"$f":"INDEX(PC!$K$1048:$AG$1082,T$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":5424.9768538088747},{"$f":"INDEX(PC!$K$1048:$AG$1082,U$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":5846.7218062850652},{"$f":"INDEX(PC!$K$1048:$AG$1082,V$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":5846.7218062850652},{"$f":"INDEX(PC!$K$1048:$AG$1082,W$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":5846.7218062850652},{"$f":"INDEX(PC!$K$1048:$AG$1082,X$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":5846.7218062851571},{"$f":"INDEX(PC!$K$1048:$AG$1082,Y$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":2611.7121348240171},{"$f":"INDEX(PC!$K$1048:$AG$1082,Z$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":2611.7121348240171},{"$f":"INDEX(PC!$K$1048:$AG$1082,AA$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":2611.7121348240171},{"$f":"INDEX(PC!$K$1048:$AG$1082,AB$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":2611.7121348240171},{"$f":"INDEX(PC!$K$1048:$AG$1082,AC$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":2611.7121348240171},{"$f":"INDEX(PC!$K$1048:$AG$1082,AD$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":2611.7121348240171},{"$f":"INDEX(PC!$K$1048:$AG$1082,AE$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":2611.7121348240171},{"$f":"INDEX(PC!$K$1048:$AG$1082,AF$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":2611.7121348240171},{"$f":"INDEX(PC!$K$1048:$AG$1082,AG$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":2611.7121348240171},{"$f":"INDEX(PC!$K$1048:$AG$1082,AH$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":2611.7121348240171},{"$f":"INDEX(PC!$K$1048:$AG$1082,AI$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":2611.7121348240171},{"$f":"INDEX(PC!$K$1048:$AG$1082,AJ$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":2611.7121348240171},{"$f":"INDEX(PC!$K$1048:$AG$1082,AK$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":2611.7121348240171},{"$f":"INDEX(PC!$K$1048:$AG$1082,AL$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AM$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AN$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AO$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AP$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,6,"Eusébio",5022435.5783598665,{"$f":"INDEX(PC!$K$1048:$AG$1082,H$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":1173093.459788173},{"$f":"INDEX(PC!$K$1048:$AG$1082,I$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":393318.1548060865},{"$f":"INDEX(PC!$K$1048:$AG$1082,J$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":385089.16022275313},{"$f":"INDEX(PC!$K$1048:$AG$1082,K$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":684263.43330275302},{"$f":"INDEX(PC!$K$1048:$AG$1082,L$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":411054.72710275307},{"$f":"INDEX(PC!$K$1048:$AG$1082,M$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":388290.37510275288},{"$f":"INDEX(PC!$K$1048:$AG$1082,N$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":388290.37510275323},{"$f":"INDEX(PC!$K$1048:$AG$1082,O$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":388290.3751027527},{"$f":"INDEX(PC!$K$1048:$AG$1082,P$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":208233.65533608649},{"$f":"INDEX(PC!$K$1048:$AG$1082,Q$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":208418.2161832873},{"$f":"INDEX(PC!$K$1048:$AG$1082,R$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":26638.605516468102},{"$f":"INDEX(PC!$K$1048:$AG$1082,S$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":29157.891514468491},{"$f":"INDEX(PC!$K$1048:$AG$1082,T$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":29694.809864468491},{"$f":"INDEX(PC!$K$1048:$AG$1082,U$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":32591.146409576329},{"$f":"INDEX(PC!$K$1048:$AG$1082,V$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":32591.146409576722},{"$f":"INDEX(PC!$K$1048:$AG$1082,W$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":32591.146409576722},{"$f":"INDEX(PC!$K$1048:$AG$1082,X$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":32591.146409576722},{"$f":"INDEX(PC!$K$1048:$AG$1082,Y$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":13710.596444308227},{"$f":"INDEX(PC!$K$1048:$AG$1082,Z$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":13710.596444308227},{"$f":"INDEX(PC!$K$1048:$AG$1082,AA$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":13710.596444308227},{"$f":"INDEX(PC!$K$1048:$AG$1082,AB$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":13710.596444308227},{"$f":"INDEX(PC!$K$1048:$AG$1082,AC$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":13710.596444308227},{"$f":"INDEX(PC!$K$1048:$AG$1082,AD$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":13710.596444308227},{"$f":"INDEX(PC!$K$1048:$AG$1082,AE$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":13710.596444308227},{"$f":"INDEX(PC!$K$1048:$AG$1082,AF$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":13710.596444308227},{"$f":"INDEX(PC!$K$1048:$AG$1082,AG$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":13710.596444308227},{"$f":"INDEX(PC!$K$1048:$AG$1082,AH$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":13710.596444308227},{"$f":"INDEX(PC!$K$1048:$AG$1082,AI$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":13710.596444308227},{"$f":"INDEX(PC!$K$1048:$AG$1082,AJ$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":13710.596444308227},{"$f":"INDEX(PC!$K$1048:$AG$1082,AK$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":13710.596444308227},{"$f":"INDEX(PC!$K$1048:$AG$1082,AL$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AM$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AN$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AO$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AP$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,7,"Farias Brito",318528.83791573119,{"$f":"INDEX(PC!$K$1048:$AG$1082,H$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":95864.523055230602},{"$f":"INDEX(PC!$K$1048:$AG$1082,I$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":14154.630902155295},{"$f":"INDEX(PC!$K$1048:$AG$1082,J$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":14154.630902155301},{"$f":"INDEX(PC!$K$1048:$AG$1082,K$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":14154.630902155297},{"$f":"INDEX(PC!$K$1048:$AG$1082,L$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":44524.963756155295},{"$f":"INDEX(PC!$K$1048:$AG$1082,M$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":14154.630902155293},{"$f":"INDEX(PC!$K$1048:$AG$1082,N$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":14154.630902155308},{"$f":"INDEX(PC!$K$1048:$AG$1082,O$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":23224.252102155308},{"$f":"INDEX(PC!$K$1048:$AG$1082,P$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":29953.519302155306},{"$f":"INDEX(PC!$K$1048:$AG$1082,Q$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":14154.630902155293},{"$f":"INDEX(PC!$K$1048:$AG$1082,R$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":2092.4930127048174},{"$f":"INDEX(PC!$K$1048:$AG$1082,S$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":2786.3319747126661},{"$f":"INDEX(PC!$K$1048:$AG$1082,T$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":2786.3319747126434},{"$f":"INDEX(PC!$K$1048:$AG$1082,U$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":2786.3319747126661},{"$f":"INDEX(PC!$K$1048:$AG$1082,V$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":2786.3319747126434},{"$f":"INDEX(PC!$K$1048:$AG$1082,W$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":2786.3319747126434},{"$f":"INDEX(PC!$K$1048:$AG$1082,X$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":2786.3319747126488},{"$f":"INDEX(PC!$K$1048:$AG$1082,Y$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":1632.562263547826},{"$f":"INDEX(PC!$K$1048:$AG$1082,Z$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":1632.562263547826},{"$f":"INDEX(PC!$K$1048:$AG$1082,AA$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":1632.562263547826},{"$f":"INDEX(PC!$K$1048:$AG$1082,AB$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":1632.562263547826},{"$f":"INDEX(PC!$K$1048:$AG$1082,AC$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":1632.562263547826},{"$f":"INDEX(PC!$K$1048:$AG$1082,AD$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":1632.562263547826},{"$f":"INDEX(PC!$K$1048:$AG$1082,AE$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":1632.562263547826},{"$f":"INDEX(PC!$K$1048:$AG$1082,AF$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":1632.562263547826},{"$f":"INDEX(PC!$K$1048:$AG$1082,AG$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":1632.562263547826},{"$f":"INDEX(PC!$K$1048:$AG$1082,AH$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":1632.562263547826},{"$f":"INDEX(PC!$K$1048:$AG$1082,AI$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":1632.562263547826},{"$f":"INDEX(PC!$K$1048:$AG$1082,AJ$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":1632.562263547826},{"$f":"INDEX(PC!$K$1048:$AG$1082,AK$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":1632.562263547826},{"$f":"INDEX(PC!$K$1048:$AG$1082,AL$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AM$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AN$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AO$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AP$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,8,"Fortaleza",25028331.344378795,{"$f":"INDEX(PC!$K$1048:$AG$1082,H$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":5838200.9707199698},{"$f":"INDEX(PC!$K$1048:$AG$1082,I$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":4051427.2358827083},{"$f":"INDEX(PC!$K$1048:$AG$1082,J$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":3317241.4604009776},{"$f":"INDEX(PC!$K$1048:$AG$1082,K$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":2669941.5469609774},{"$f":"INDEX(PC!$K$1048:$AG$1082,L$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":1574018.4647459774},{"$f":"INDEX(PC!$K$1048:$AG$1082,M$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":1152786.5574484777},{"$f":"INDEX(PC!$K$1048:$AG$1082,N$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":1573508.0998897257},{"$f":"INDEX(PC!$K$1048:$AG$1082,O$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":1083539.246103951},{"$f":"INDEX(PC!$K$1048:$AG$1082,P$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":907176.22724616993},{"$f":"INDEX(PC!$K$1048:$AG$1082,Q$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":745077.01153267955},{"$f":"INDEX(PC!$K$1048:$AG$1082,R$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":235044.29503736831},{"$f":"INDEX(PC!$K$1048:$AG$1082,S$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":235044.29503737137},{"$f":"INDEX(PC!$K$1048:$AG$1082,T$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":239350.97791998956},{"$f":"INDEX(PC!$K$1048:$AG$1082,U$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":239350.97791999267},{"$f":"INDEX(PC!$K$1048:$AG$1082,V$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":239350.97791999267},{"$f":"INDEX(PC!$K$1048:$AG$1082,W$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":239350.97791999267},{"$f":"INDEX(PC!$K$1048:$AG$1082,X$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":242692.7347652723},{"$f":"INDEX(PC!$K$1048:$AG$1082,Y$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":34248.406686707072},{"$f":"INDEX(PC!$K$1048:$AG$1082,Z$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":34248.406686707072},{"$f":"INDEX(PC!$K$1048:$AG$1082,AA$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":34248.406686707072},{"$f":"INDEX(PC!$K$1048:$AG$1082,AB$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":34248.406686707072},{"$f":"INDEX(PC!$K$1048:$AG$1082,AC$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":34248.406686707072},{"$f":"INDEX(PC!$K$1048:$AG$1082,AD$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":34248.406686707072},{"$f":"INDEX(PC!$K$1048:$AG$1082,AE$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":34248.406686707072},{"$f":"INDEX(PC!$K$1048:$AG$1082,AF$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":34248.406686707072},{"$f":"INDEX(PC!$K$1048:$AG$1082,AG$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":34248.406686707072},{"$f":"INDEX(PC!$K$1048:$AG$1082,AH$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":34248.406686707072},{"$f":"INDEX(PC!$K$1048:$AG$1082,AI$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":34248.406686707072},{"$f":"INDEX(PC!$K$1048:$AG$1082,AJ$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":34248.406686707072},{"$f":"INDEX(PC!$K$1048:$AG$1082,AK$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":34248.406686707072},{"$f":"INDEX(PC!$K$1048:$AG$1082,AL$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AM$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AN$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AO$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AP$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,9,"Guaiúba",480325.12453070289,{"$f":"INDEX(PC!$K$1048:$AG$1082,H$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":112135.67152123057},{"$f":"INDEX(PC!$K$1048:$AG$1082,I$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":71362.88516061526},{"$f":"INDEX(PC!$K$1048:$AG$1082,J$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":28521.229067615273},{"$f":"INDEX(PC!$K$1048:$AG$1082,K$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":86580.232967615273},{"$f":"INDEX(PC!$K$1048:$AG$1082,L$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":22713.598960615254},{"$f":"INDEX(PC!$K$1048:$AG$1082,M$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":22713.598960615283},{"$f":"INDEX(PC!$K$1048:$AG$1082,N$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":22713.598960615276},{"$f":"INDEX(PC!$K$1048:$AG$1082,O$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":22713.598960615302},{"$f":"INDEX(PC!$K$1048:$AG$1082,P$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":22713.598960615302},{"$f":"INDEX(PC!$K$1048:$AG$1082,Q$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":23081.358212215284},{"$f":"INDEX(PC!$K$1048:$AG$1082,R$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":3590.0257662711447},{"$f":"INDEX(PC!$K$1048:$AG$1082,S$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":3590.0257662711447},{"$f":"INDEX(PC!$K$1048:$AG$1082,T$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":3767.4516083620538},{"$f":"INDEX(PC!$K$1048:$AG$1082,U$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":3767.4516083620538},{"$f":"INDEX(PC!$K$1048:$AG$1082,V$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":3808.2730013620003},{"$f":"INDEX(PC!$K$1048:$AG$1082,W$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":3808.2730013620594},{"$f":"INDEX(PC!$K$1048:$AG$1082,X$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":3808.2730013622031},{"$f":"INDEX(PC!$K$1048:$AG$1082,Y$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":1456.6137726909092},{"$f":"INDEX(PC!$K$1048:$AG$1082,Z$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":1456.6137726909092},{"$f":"INDEX(PC!$K$1048:$AG$1082,AA$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":1456.6137726909092},{"$f":"INDEX(PC!$K$1048:$AG$1082,AB$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":1456.6137726909092},{"$f":"INDEX(PC!$K$1048:$AG$1082,AC$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":1456.6137726909092},{"$f":"INDEX(PC!$K$1048:$AG$1082,AD$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":1456.6137726909092},{"$f":"INDEX(PC!$K$1048:$AG$1082,AE$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":1456.6137726909092},{"$f":"INDEX(PC!$K$1048:$AG$1082,AF$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":1456.6137726909092},{"$f":"INDEX(PC!$K$1048:$AG$1082,AG$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":1456.6137726909092},{"$f":"INDEX(PC!$K$1048:$AG$1082,AH$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":1456.6137726909092},{"$f":"INDEX(PC!$K$1048:$AG$1082,AI$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":1456.6137726909092},{"$f":"INDEX(PC!$K$1048:$AG$1082,AJ$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":1456.6137726909092},{"$f":"INDEX(PC!$K$1048:$AG$1082,AK$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":1456.6137726909092},{"$f":"INDEX(PC!$K$1048:$AG$1082,AL$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AM$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AN$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AO$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AP$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,10,"Horizonte",1612663.7810616847,{"$f":"INDEX(PC!$K$1048:$AG$1082,H$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":181391.68332874548},{"$f":"INDEX(PC!$K$1048:$AG$1082,I$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":339436.95781785279},{"$f":"INDEX(PC!$K$1048:$AG$1082,J$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":79874.718704372717},{"$f":"INDEX(PC!$K$1048:$AG$1082,K$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":158665.13350437273},{"$f":"INDEX(PC!$K$1048:$AG$1082,L$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":129203.63650437274},{"$f":"INDEX(PC!$K$1048:$AG$1082,M$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":79874.71870437279},{"$f":"INDEX(PC!$K$1048:$AG$1082,N$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":79874.718704372717},{"$f":"INDEX(PC!$K$1048:$AG$1082,O$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":79874.718704372906},{"$f":"INDEX(PC!$K$1048:$AG$1082,P$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":235913.14699089288},{"$f":"INDEX(PC!$K$1048:$AG$1082,Q$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":81451.079290772337},{"$f":"INDEX(PC!$K$1048:$AG$1082,R$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":13843.816373886064},{"$f":"INDEX(PC!$K$1048:$AG$1082,S$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":14268.799625190411},{"$f":"INDEX(PC!$K$1048:$AG$1082,T$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":14268.799625190411},{"$f":"INDEX(PC!$K$1048:$AG$1082,U$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":14268.799625190411},{"$f":"INDEX(PC!$K$1048:$AG$1082,V$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":14268.799625190411},{"$f":"INDEX(PC!$K$1048:$AG$1082,W$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":14268.799625190411},{"$f":"INDEX(PC!$K$1048:$AG$1082,X$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":14268.799625190784},{"$f":"INDEX(PC!$K$1048:$AG$1082,Y$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":5203.5888217043484},{"$f":"INDEX(PC!$K$1048:$AG$1082,Z$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":5203.5888217043484},{"$f":"INDEX(PC!$K$1048:$AG$1082,AA$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":5203.5888217043484},{"$f":"INDEX(PC!$K$1048:$AG$1082,AB$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":5203.5888217043484},{"$f":"INDEX(PC!$K$1048:$AG$1082,AC$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":5203.5888217043484},{"$f":"INDEX(PC!$K$1048:$AG$1082,AD$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":5203.5888217043484},{"$f":"INDEX(PC!$K$1048:$AG$1082,AE$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":5203.5888217043484},{"$f":"INDEX(PC!$K$1048:$AG$1082,AF$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":5203.5888217043484},{"$f":"INDEX(PC!$K$1048:$AG$1082,AG$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":5203.5888217043484},{"$f":"INDEX(PC!$K$1048:$AG$1082,AH$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":5203.5888217043484},{"$f":"INDEX(PC!$K$1048:$AG$1082,AI$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":5203.5888217043484},{"$f":"INDEX(PC!$K$1048:$AG$1082,AJ$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":5203.5888217043484},{"$f":"INDEX(PC!$K$1048:$AG$1082,AK$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":5203.5888217043484},{"$f":"INDEX(PC!$K$1048:$AG$1082,AL$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AM$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AN$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AO$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AP$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,11,"Itaitinga",1373110.2086807231,{"$f":"INDEX(PC!$K$1048:$AG$1082,H$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":145957.46514720036},{"$f":"INDEX(PC!$K$1048:$AG$1082,I$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":130816.41083360017},{"$f":"INDEX(PC!$K$1048:$AG$1082,J$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":54650.801280600179},{"$f":"INDEX(PC!$K$1048:$AG$1082,K$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":59849.728680600179},{"$f":"INDEX(PC!$K$1048:$AG$1082,L$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":148410.55206660018},{"$f":"INDEX(PC!$K$1048:$AG$1082,M$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":54781.964866600174},{"$f":"INDEX(PC!$K$1048:$AG$1082,N$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":54719.540970600181},{"$f":"INDEX(PC!$K$1048:$AG$1082,O$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":54781.964866600174},{"$f":"INDEX(PC!$K$1048:$AG$1082,P$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":54781.964866600174},{"$f":"INDEX(PC!$K$1048:$AG$1082,Q$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":55729.109707600182},{"$f":"INDEX(PC!$K$1048:$AG$1082,R$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":55729.109707600182},{"$f":"INDEX(PC!$K$1048:$AG$1082,S$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":55999.636184556708},{"$f":"INDEX(PC!$K$1048:$AG$1082,T$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":56526.861663920339},{"$f":"INDEX(PC!$K$1048:$AG$1082,U$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":56526.861663920339},{"$f":"INDEX(PC!$K$1048:$AG$1082,V$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":56658.025249920342},{"$f":"INDEX(PC!$K$1048:$AG$1082,W$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":56658.025249920342},{"$f":"INDEX(PC!$K$1048:$AG$1082,X$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":56658.025249920342},{"$f":"INDEX(PC!$K$1048:$AG$1082,Y$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":56658.025249920342},{"$f":"INDEX(PC!$K$1048:$AG$1082,Z$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":56658.025249920342},{"$f":"INDEX(PC!$K$1048:$AG$1082,AA$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":4596.1918113201582},{"$f":"INDEX(PC!$K$1048:$AG$1082,AB$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":4596.1918113201582},{"$f":"INDEX(PC!$K$1048:$AG$1082,AC$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":4596.1918113201582},{"$f":"INDEX(PC!$K$1048:$AG$1082,AD$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":4596.1918113201582},{"$f":"INDEX(PC!$K$1048:$AG$1082,AE$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":4596.1918113201582},{"$f":"INDEX(PC!$K$1048:$AG$1082,AF$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":4596.1918113201582},{"$f":"INDEX(PC!$K$1048:$AG$1082,AG$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":4596.1918113201582},{"$f":"INDEX(PC!$K$1048:$AG$1082,AH$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":4596.1918113201582},{"$f":"INDEX(PC!$K$1048:$AG$1082,AI$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":4596.1918113201582},{"$f":"INDEX(PC!$K$1048:$AG$1082,AJ$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":4596.1918113201582},{"$f":"INDEX(PC!$K$1048:$AG$1082,AK$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":4596.1918113201582},{"$f":"INDEX(PC!$K$1048:$AG$1082,AL$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AM$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AN$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AO$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AP$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,12,"Juazeiro do Norte",7002031.599999994,{"$f":"INDEX(PC!$K$1048:$AG$1082,H$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":2096427.9200000002},{"$f":"INDEX(PC!$K$1048:$AG$1082,I$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":728278.59},{"$f":"INDEX(PC!$K$1048:$AG$1082,J$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":483360.93000000005},{"$f":"INDEX(PC!$K$1048:$AG$1082,K$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":682571.1},{"$f":"INDEX(PC!$K$1048:$AG$1082,L$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":430182.14},{"$f":"INDEX(PC!$K$1048:$AG$1082,M$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":377101.17},{"$f":"INDEX(PC!$K$1048:$AG$1082,N$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":615457.26},{"$f":"INDEX(PC!$K$1048:$AG$1082,O$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":324185.03999999998},{"$f":"INDEX(PC!$K$1048:$AG$1082,P$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":324185.03999999998},{"$f":"INDEX(PC!$K$1048:$AG$1082,Q$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":326408.51},{"$f":"INDEX(PC!$K$1048:$AG$1082,R$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":49088.71},{"$f":"INDEX(PC!$K$1048:$AG$1082,S$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":54368.35},{"$f":"INDEX(PC!$K$1048:$AG$1082,T$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":54368.35},{"$f":"INDEX(PC!$K$1048:$AG$1082,U$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":54368.35},{"$f":"INDEX(PC!$K$1048:$AG$1082,V$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":54368.35},{"$f":"INDEX(PC!$K$1048:$AG$1082,W$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":54368.35},{"$f":"INDEX(PC!$K$1048:$AG$1082,X$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":54368.35},{"$f":"INDEX(PC!$K$1048:$AG$1082,Y$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":18351.93},{"$f":"INDEX(PC!$K$1048:$AG$1082,Z$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":18351.93},{"$f":"INDEX(PC!$K$1048:$AG$1082,AA$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":18351.93},{"$f":"INDEX(PC!$K$1048:$AG$1082,AB$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":18351.93},{"$f":"INDEX(PC!$K$1048:$AG$1082,AC$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":18351.93},{"$f":"INDEX(PC!$K$1048:$AG$1082,AD$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":18351.93},{"$f":"INDEX(PC!$K$1048:$AG$1082,AE$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":18351.93},{"$f":"INDEX(PC!$K$1048:$AG$1082,AF$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":18351.93},{"$f":"INDEX(PC!$K$1048:$AG$1082,AG$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":18351.93},{"$f":"INDEX(PC!$K$1048:$AG$1082,AH$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":18351.93},{"$f":"INDEX(PC!$K$1048:$AG$1082,AI$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":18351.93},{"$f":"INDEX(PC!$K$1048:$AG$1082,AJ$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":18351.93},{"$f":"INDEX(PC!$K$1048:$AG$1082,AK$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":18351.93},{"$f":"INDEX(PC!$K$1048:$AG$1082,AL$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AM$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AN$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AO$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AP$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,13,"Maracanaú",4924275.5745529998,{"$f":"INDEX(PC!$K$1048:$AG$1082,H$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":568430.96667896782},{"$f":"INDEX(PC!$K$1048:$AG$1082,I$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":199601.13435348403},{"$f":"INDEX(PC!$K$1048:$AG$1082,J$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":673532.20837554312},{"$f":"INDEX(PC!$K$1048:$AG$1082,K$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":655670.44197554293},{"$f":"INDEX(PC!$K$1048:$AG$1082,L$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":256813.46780054286},{"$f":"INDEX(PC!$K$1048:$AG$1082,M$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":294235.44228289585},{"$f":"INDEX(PC!$K$1048:$AG$1082,N$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":294235.44228289585},{"$f":"INDEX(PC!$K$1048:$AG$1082,O$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":144547.54435348403},{"$f":"INDEX(PC!$K$1048:$AG$1082,P$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":144547.54435348403},{"$f":"INDEX(PC!$K$1048:$AG$1082,Q$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":149165.98686628405},{"$f":"INDEX(PC!$K$1048:$AG$1082,R$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":149165.98686628405},{"$f":"INDEX(PC!$K$1048:$AG$1082,S$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":151099.94935815359},{"$f":"INDEX(PC!$K$1048:$AG$1082,T$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":151099.94935815359},{"$f":"INDEX(PC!$K$1048:$AG$1082,U$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":151099.94935815359},{"$f":"INDEX(PC!$K$1048:$AG$1082,V$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":151099.94935815359},{"$f":"INDEX(PC!$K$1048:$AG$1082,W$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":151099.94935815313},{"$f":"INDEX(PC!$K$1048:$AG$1082,X$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":151099.94935815313},{"$f":"INDEX(PC!$K$1048:$AG$1082,Y$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":151099.94935815313},{"$f":"INDEX(PC!$K$1048:$AG$1082,Z$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":151099.949358154},{"$f":"INDEX(PC!$K$1048:$AG$1082,AA$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":16866.346681669565},{"$f":"INDEX(PC!$K$1048:$AG$1082,AB$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":16866.346681669565},{"$f":"INDEX(PC!$K$1048:$AG$1082,AC$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":16866.346681669565},{"$f":"INDEX(PC!$K$1048:$AG$1082,AD$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":16866.346681669565},{"$f":"INDEX(PC!$K$1048:$AG$1082,AE$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":16866.346681669565},{"$f":"INDEX(PC!$K$1048:$AG$1082,AF$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":16866.346681669565},{"$f":"INDEX(PC!$K$1048:$AG$1082,AG$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":16866.346681669565},{"$f":"INDEX(PC!$K$1048:$AG$1082,AH$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":16866.346681669565},{"$f":"INDEX(PC!$K$1048:$AG$1082,AI$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":16866.346681669565},{"$f":"INDEX(PC!$K$1048:$AG$1082,AJ$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":16866.346681669565},{"$f":"INDEX(PC!$K$1048:$AG$1082,AK$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":16866.346681669565},{"$f":"INDEX(PC!$K$1048:$AG$1082,AL$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AM$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AN$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AO$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AP$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,14,"Maranguape",1513875.6877607561,{"$f":"INDEX(PC!$K$1048:$AG$1082,H$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":243437.71057992411},{"$f":"INDEX(PC!$K$1048:$AG$1082,I$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":92993.096368962055},{"$f":"INDEX(PC!$K$1048:$AG$1082,J$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":106614.01491696206},{"$f":"INDEX(PC!$K$1048:$AG$1082,K$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":72584.179236962038},{"$f":"INDEX(PC!$K$1048:$AG$1082,L$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":228098.679436962},{"$f":"INDEX(PC!$K$1048:$AG$1082,M$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":70891.427236962045},{"$f":"INDEX(PC!$K$1048:$AG$1082,N$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":71533.865532962052},{"$f":"INDEX(PC!$K$1048:$AG$1082,O$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":53681.863732962047},{"$f":"INDEX(PC!$K$1048:$AG$1082,P$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":60474.370732962037},{"$f":"INDEX(PC!$K$1048:$AG$1082,Q$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":54148.118746162101},{"$f":"INDEX(PC!$K$1048:$AG$1082,R$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":40547.222451116555},{"$f":"INDEX(PC!$K$1048:$AG$1082,S$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":41035.708391594817},{"$f":"INDEX(PC!$K$1048:$AG$1082,T$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":42982.954649049359},{"$f":"INDEX(PC!$K$1048:$AG$1082,U$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":42982.954649049381},{"$f":"INDEX(PC!$K$1048:$AG$1082,V$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":42982.954649049359},{"$f":"INDEX(PC!$K$1048:$AG$1082,W$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":42982.954649049359},{"$f":"INDEX(PC!$K$1048:$AG$1082,X$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":43059.250521938236},{"$f":"INDEX(PC!$K$1048:$AG$1082,Y$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":41744.696200777376},{"$f":"INDEX(PC!$K$1048:$AG$1082,Z$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":41744.696200777376},{"$f":"INDEX(PC!$K$1048:$AG$1082,AA$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":7214.088079688363},{"$f":"INDEX(PC!$K$1048:$AG$1082,AB$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":7214.088079688363},{"$f":"INDEX(PC!$K$1048:$AG$1082,AC$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":7214.088079688363},{"$f":"INDEX(PC!$K$1048:$AG$1082,AD$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":7214.088079688363},{"$f":"INDEX(PC!$K$1048:$AG$1082,AE$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":7214.088079688363},{"$f":"INDEX(PC!$K$1048:$AG$1082,AF$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":7214.088079688363},{"$f":"INDEX(PC!$K$1048:$AG$1082,AG$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":7214.088079688363},{"$f":"INDEX(PC!$K$1048:$AG$1082,AH$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":7214.088079688363},{"$f":"INDEX(PC!$K$1048:$AG$1082,AI$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":7214.088079688363},{"$f":"INDEX(PC!$K$1048:$AG$1082,AJ$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":7214.088079688363},{"$f":"INDEX(PC!$K$1048:$AG$1082,AK$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":7214.088079688363},{"$f":"INDEX(PC!$K$1048:$AG$1082,AL$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AM$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AN$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AO$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AP$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,15,"Missão Velha",774735.90521829354,{"$f":"INDEX(PC!$K$1048:$AG$1082,H$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":186621.83063519068},{"$f":"INDEX(PC!$K$1048:$AG$1082,I$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":47029.820765940691},{"$f":"INDEX(PC!$K$1048:$AG$1082,J$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":63374.221765940703},{"$f":"INDEX(PC!$K$1048:$AG$1082,K$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":47029.820765940676},{"$f":"INDEX(PC!$K$1048:$AG$1082,L$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":128154.05966594069},{"$f":"INDEX(PC!$K$1048:$AG$1082,M$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":39398.942926075564},{"$f":"INDEX(PC!$K$1048:$AG$1082,N$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":54220.62072607562},{"$f":"INDEX(PC!$K$1048:$AG$1082,O$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":64952.477126075573},{"$f":"INDEX(PC!$K$1048:$AG$1082,P$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":39398.942926075564},{"$f":"INDEX(PC!$K$1048:$AG$1082,Q$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":39875.478419875479},{"$f":"INDEX(PC!$K$1048:$AG$1082,R$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":5140.1942144908371},{"$f":"INDEX(PC!$K$1048:$AG$1082,S$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":5473.0452737842206},{"$f":"INDEX(PC!$K$1048:$AG$1082,T$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":5473.0452737843152},{"$f":"INDEX(PC!$K$1048:$AG$1082,U$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":5473.0452737842206},{"$f":"INDEX(PC!$K$1048:$AG$1082,V$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":5473.0452737843152},{"$f":"INDEX(PC!$K$1048:$AG$1082,W$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":5473.0452737842206},{"$f":"INDEX(PC!$K$1048:$AG$1082,X$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":5473.0452737845035},{"$f":"INDEX(PC!$K$1048:$AG$1082,Y$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":2053.9402798434785},{"$f":"INDEX(PC!$K$1048:$AG$1082,Z$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":2053.9402798434785},{"$f":"INDEX(PC!$K$1048:$AG$1082,AA$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":2053.9402798434785},{"$f":"INDEX(PC!$K$1048:$AG$1082,AB$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":2053.9402798434785},{"$f":"INDEX(PC!$K$1048:$AG$1082,AC$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":2053.9402798434785},{"$f":"INDEX(PC!$K$1048:$AG$1082,AD$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":2053.9402798434785},{"$f":"INDEX(PC!$K$1048:$AG$1082,AE$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":2053.9402798434785},{"$f":"INDEX(PC!$K$1048:$AG$1082,AF$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":2053.9402798434785},{"$f":"INDEX(PC!$K$1048:$AG$1082,AG$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":2053.9402798434785},{"$f":"INDEX(PC!$K$1048:$AG$1082,AH$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":2053.9402798434785},{"$f":"INDEX(PC!$K$1048:$AG$1082,AI$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":2053.9402798434785},{"$f":"INDEX(PC!$K$1048:$AG$1082,AJ$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":2053.9402798434785},{"$f":"INDEX(PC!$K$1048:$AG$1082,AK$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":2053.9402798434785},{"$f":"INDEX(PC!$K$1048:$AG$1082,AL$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AM$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AN$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AO$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AP$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,16,"Nova Olinda",666670.53082001104,{"$f":"INDEX(PC!$K$1048:$AG$1082,H$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":134325.02003940943},{"$f":"INDEX(PC!$K$1048:$AG$1082,I$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":22913.186159704706},{"$f":"INDEX(PC!$K$1048:$AG$1082,J$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":24189.026759704702},{"$f":"INDEX(PC!$K$1048:$AG$1082,K$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":36043.508118704711},{"$f":"INDEX(PC!$K$1048:$AG$1082,L$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":36223.670429450147},{"$f":"INDEX(PC!$K$1048:$AG$1082,M$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":112791.25258124105},{"$f":"INDEX(PC!$K$1048:$AG$1082,N$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":29802.711439000097},{"$f":"INDEX(PC!$K$1048:$AG$1082,O$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":48183.078190791013},{"$f":"INDEX(PC!$K$1048:$AG$1082,P$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":41929.025648550058},{"$f":"INDEX(PC!$K$1048:$AG$1082,Q$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":33723.854400340962},{"$f":"INDEX(PC!$K$1048:$AG$1082,R$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":13686.716446163728},{"$f":"INDEX(PC!$K$1048:$AG$1082,S$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":14274.700205911156},{"$f":"INDEX(PC!$K$1048:$AG$1082,T$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":14173.82205173392},{"$f":"INDEX(PC!$K$1048:$AG$1082,U$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":14041.343297556683},{"$f":"INDEX(PC!$K$1048:$AG$1082,V$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":13940.46514337945},{"$f":"INDEX(PC!$K$1048:$AG$1082,W$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":13807.986389202211},{"$f":"INDEX(PC!$K$1048:$AG$1082,X$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":13724.840835024977},{"$f":"INDEX(PC!$K$1048:$AG$1082,Y$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":12160.79268084774},{"$f":"INDEX(PC!$K$1048:$AG$1082,Z$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":12010.581326670506},{"$f":"INDEX(PC!$K$1048:$AG$1082,AA$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":2247.7226069658032},{"$f":"INDEX(PC!$K$1048:$AG$1082,AB$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":2247.7226069658032},{"$f":"INDEX(PC!$K$1048:$AG$1082,AC$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":2247.7226069658032},{"$f":"INDEX(PC!$K$1048:$AG$1082,AD$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":2247.7226069658032},{"$f":"INDEX(PC!$K$1048:$AG$1082,AE$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":2247.7226069658032},{"$f":"INDEX(PC!$K$1048:$AG$1082,AF$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":2247.7226069658032},{"$f":"INDEX(PC!$K$1048:$AG$1082,AG$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":2247.7226069658032},{"$f":"INDEX(PC!$K$1048:$AG$1082,AH$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":2247.7226069658032},{"$f":"INDEX(PC!$K$1048:$AG$1082,AI$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":2247.7226069658032},{"$f":"INDEX(PC!$K$1048:$AG$1082,AJ$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":2247.7226069658032},{"$f":"INDEX(PC!$K$1048:$AG$1082,AK$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":2247.7226069658032},{"$f":"INDEX(PC!$K$1048:$AG$1082,AL$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AM$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AN$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AO$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AP$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,17,"Pacajus",2414993.0110751442,{"$f":"INDEX(PC!$K$1048:$AG$1082,H$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":990774.90785276098},{"$f":"INDEX(PC!$K$1048:$AG$1082,I$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":141727.7042643805},{"$f":"INDEX(PC!$K$1048:$AG$1082,J$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":134139.62246438058},{"$f":"INDEX(PC!$K$1048:$AG$1082,K$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":95232.507464380484},{"$f":"INDEX(PC!$K$1048:$AG$1082,L$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":338397.60396438045},{"$f":"INDEX(PC!$K$1048:$AG$1082,M$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":95232.50746438044},{"$f":"INDEX(PC!$K$1048:$AG$1082,N$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":135503.81426438055},{"$f":"INDEX(PC!$K$1048:$AG$1082,O$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":122258.99866438043},{"$f":"INDEX(PC!$K$1048:$AG$1082,P$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":95232.50746438044},{"$f":"INDEX(PC!$K$1048:$AG$1082,Q$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":95232.507464380542},{"$f":"INDEX(PC!$K$1048:$AG$1082,R$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":11527.264753739373},{"$f":"INDEX(PC!$K$1048:$AG$1082,S$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":14002.636297043722},{"$f":"INDEX(PC!$K$1048:$AG$1082,T$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":14002.636297043722},{"$f":"INDEX(PC!$K$1048:$AG$1082,U$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":14002.636297043722},{"$f":"INDEX(PC!$K$1048:$AG$1082,V$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":14002.636297043722},{"$f":"INDEX(PC!$K$1048:$AG$1082,W$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":14002.636297043722},{"$f":"INDEX(PC!$K$1048:$AG$1082,X$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":14002.636297043113},{"$f":"INDEX(PC!$K$1048:$AG$1082,Y$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":5824.403631304348},{"$f":"INDEX(PC!$K$1048:$AG$1082,Z$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":5824.403631304348},{"$f":"INDEX(PC!$K$1048:$AG$1082,AA$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":5824.403631304348},{"$f":"INDEX(PC!$K$1048:$AG$1082,AB$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":5824.403631304348},{"$f":"INDEX(PC!$K$1048:$AG$1082,AC$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":5824.403631304348},{"$f":"INDEX(PC!$K$1048:$AG$1082,AD$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":5824.403631304348},{"$f":"INDEX(PC!$K$1048:$AG$1082,AE$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":5824.403631304348},{"$f":"INDEX(PC!$K$1048:$AG$1082,AF$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":5824.403631304348},{"$f":"INDEX(PC!$K$1048:$AG$1082,AG$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":5824.403631304348},{"$f":"INDEX(PC!$K$1048:$AG$1082,AH$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":5824.403631304348},{"$f":"INDEX(PC!$K$1048:$AG$1082,AI$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":5824.403631304348},{"$f":"INDEX(PC!$K$1048:$AG$1082,AJ$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":5824.403631304348},{"$f":"INDEX(PC!$K$1048:$AG$1082,AK$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":5824.403631304348},{"$f":"INDEX(PC!$K$1048:$AG$1082,AL$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AM$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AN$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AO$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AP$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,18,"Pacatuba",1794758.5542340521,{"$f":"INDEX(PC!$K$1048:$AG$1082,H$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":961252.93167202885},{"$f":"INDEX(PC!$K$1048:$AG$1082,I$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":271480.69167801435},{"$f":"INDEX(PC!$K$1048:$AG$1082,J$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":40333.586696569117},{"$f":"INDEX(PC!$K$1048:$AG$1082,K$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":40333.586696568993},{"$f":"INDEX(PC!$K$1048:$AG$1082,L$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":40333.586696569095},{"$f":"INDEX(PC!$K$1048:$AG$1082,M$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":40333.586696569095},{"$f":"INDEX(PC!$K$1048:$AG$1082,N$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":76423.403096569018},{"$f":"INDEX(PC!$K$1048:$AG$1082,O$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":67699.230496568824},{"$f":"INDEX(PC!$K$1048:$AG$1082,P$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":40333.586696569015},{"$f":"INDEX(PC!$K$1048:$AG$1082,Q$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":40381.60491976935},{"$f":"INDEX(PC!$K$1048:$AG$1082,R$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":12575.424171073906},{"$f":"INDEX(PC!$K$1048:$AG$1082,S$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":14433.926917334729},{"$f":"INDEX(PC!$K$1048:$AG$1082,T$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":14969.820030789509},{"$f":"INDEX(PC!$K$1048:$AG$1082,U$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":14969.820030789275},{"$f":"INDEX(PC!$K$1048:$AG$1082,V$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":14969.82003078932},{"$f":"INDEX(PC!$K$1048:$AG$1082,W$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":14969.820030789464},{"$f":"INDEX(PC!$K$1048:$AG$1082,X$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":14969.820030789886},{"$f":"INDEX(PC!$K$1048:$AG$1082,Y$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":5691.8698189154147},{"$f":"INDEX(PC!$K$1048:$AG$1082,Z$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":5691.8698189154147},{"$f":"INDEX(PC!$K$1048:$AG$1082,AA$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":5691.8698189154147},{"$f":"INDEX(PC!$K$1048:$AG$1082,AB$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":5691.8698189154147},{"$f":"INDEX(PC!$K$1048:$AG$1082,AC$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":5691.8698189154147},{"$f":"INDEX(PC!$K$1048:$AG$1082,AD$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":5691.8698189154147},{"$f":"INDEX(PC!$K$1048:$AG$1082,AE$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":5691.8698189154147},{"$f":"INDEX(PC!$K$1048:$AG$1082,AF$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":5691.8698189154147},{"$f":"INDEX(PC!$K$1048:$AG$1082,AG$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":5691.8698189154147},{"$f":"INDEX(PC!$K$1048:$AG$1082,AH$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":5691.8698189154147},{"$f":"INDEX(PC!$K$1048:$AG$1082,AI$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":5691.8698189154147},{"$f":"INDEX(PC!$K$1048:$AG$1082,AJ$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":5691.8698189154147},{"$f":"INDEX(PC!$K$1048:$AG$1082,AK$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":5691.8698189154147},{"$f":"INDEX(PC!$K$1048:$AG$1082,AL$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AM$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AN$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AO$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AP$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,19,"Paracuru",1003312.1570092529,{"$f":"INDEX(PC!$K$1048:$AG$1082,H$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":315213.92141502578},{"$f":"INDEX(PC!$K$1048:$AG$1082,I$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":72166.964019128238},{"$f":"INDEX(PC!$K$1048:$AG$1082,J$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":158662.341858359},{"$f":"INDEX(PC!$K$1048:$AG$1082,K$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":79708.754289128279},{"$f":"INDEX(PC!$K$1048:$AG$1082,L$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":45897.584289128245},{"$f":"INDEX(PC!$K$1048:$AG$1082,M$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":45897.584289128245},{"$f":"INDEX(PC!$K$1048:$AG$1082,N$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":45897.584289128194},{"$f":"INDEX(PC!$K$1048:$AG$1082,O$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":61293.354089128283},{"$f":"INDEX(PC!$K$1048:$AG$1082,P$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":45897.584289128194},{"$f":"INDEX(PC!$K$1048:$AG$1082,Q$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":45897.584289128288},{"$f":"INDEX(PC!$K$1048:$AG$1082,R$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":6264.1445229899055},{"$f":"INDEX(PC!$K$1048:$AG$1082,S$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":7437.4694425116459},{"$f":"INDEX(PC!$K$1048:$AG$1082,T$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":7437.469442511735},{"$f":"INDEX(PC!$K$1048:$AG$1082,U$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":7437.4694425116459},{"$f":"INDEX(PC!$K$1048:$AG$1082,V$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":7437.4694425116459},{"$f":"INDEX(PC!$K$1048:$AG$1082,W$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":7437.469442511735},{"$f":"INDEX(PC!$K$1048:$AG$1082,X$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":7437.4694425115549},{"$f":"INDEX(PC!$K$1048:$AG$1082,Y$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":2760.7645165217396},{"$f":"INDEX(PC!$K$1048:$AG$1082,Z$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":2760.7645165217396},{"$f":"INDEX(PC!$K$1048:$AG$1082,AA$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":2760.7645165217396},{"$f":"INDEX(PC!$K$1048:$AG$1082,AB$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":2760.7645165217396},{"$f":"INDEX(PC!$K$1048:$AG$1082,AC$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":2760.7645165217396},{"$f":"INDEX(PC!$K$1048:$AG$1082,AD$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":2760.7645165217396},{"$f":"INDEX(PC!$K$1048:$AG$1082,AE$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":2760.7645165217396},{"$f":"INDEX(PC!$K$1048:$AG$1082,AF$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":2760.7645165217396},{"$f":"INDEX(PC!$K$1048:$AG$1082,AG$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":2760.7645165217396},{"$f":"INDEX(PC!$K$1048:$AG$1082,AH$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":2760.7645165217396},{"$f":"INDEX(PC!$K$1048:$AG$1082,AI$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":2760.7645165217396},{"$f":"INDEX(PC!$K$1048:$AG$1082,AJ$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":2760.7645165217396},{"$f":"INDEX(PC!$K$1048:$AG$1082,AK$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":2760.7645165217396},{"$f":"INDEX(PC!$K$1048:$AG$1082,AL$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AM$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AN$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AO$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AP$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,20,"Paraipaba",423746.95077555627,{"$f":"INDEX(PC!$K$1048:$AG$1082,H$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":121261.24967344097},{"$f":"INDEX(PC!$K$1048:$AG$1082,I$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":117025.62045698153},{"$f":"INDEX(PC!$K$1048:$AG$1082,J$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":14036.580056981509},{"$f":"INDEX(PC!$K$1048:$AG$1082,K$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":14036.580056981533},{"$f":"INDEX(PC!$K$1048:$AG$1082,L$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":14036.580056981509},{"$f":"INDEX(PC!$K$1048:$AG$1082,M$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":11992.671508724487},{"$f":"INDEX(PC!$K$1048:$AG$1082,N$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":11992.671508724463},{"$f":"INDEX(PC!$K$1048:$AG$1082,O$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":11992.671508724487},{"$f":"INDEX(PC!$K$1048:$AG$1082,P$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":11992.671508724463},{"$f":"INDEX(PC!$K$1048:$AG$1082,Q$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":12432.017861324603},{"$f":"INDEX(PC!$K$1048:$AG$1082,R$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":3871.2603303903802},{"$f":"INDEX(PC!$K$1048:$AG$1082,S$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":30243.777330390381},{"$f":"INDEX(PC!$K$1048:$AG$1082,T$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":3871.2603303904266},{"$f":"INDEX(PC!$K$1048:$AG$1082,U$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":3871.2603303903802},{"$f":"INDEX(PC!$K$1048:$AG$1082,V$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":4240.4653695570469},{"$f":"INDEX(PC!$K$1048:$AG$1082,W$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":4240.4653695570469},{"$f":"INDEX(PC!$K$1048:$AG$1082,X$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":4240.4653695572333},{"$f":"INDEX(PC!$K$1048:$AG$1082,Y$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":2581.6801592059246},{"$f":"INDEX(PC!$K$1048:$AG$1082,Z$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":2581.680159205901},{"$f":"INDEX(PC!$K$1048:$AG$1082,AA$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":2109.5747117565661},{"$f":"INDEX(PC!$K$1048:$AG$1082,AB$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":2109.5747117565661},{"$f":"INDEX(PC!$K$1048:$AG$1082,AC$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":2109.5747117565661},{"$f":"INDEX(PC!$K$1048:$AG$1082,AD$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":2109.5747117565661},{"$f":"INDEX(PC!$K$1048:$AG$1082,AE$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":2109.5747117565661},{"$f":"INDEX(PC!$K$1048:$AG$1082,AF$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":2109.5747117565661},{"$f":"INDEX(PC!$K$1048:$AG$1082,AG$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":2109.5747117565661},{"$f":"INDEX(PC!$K$1048:$AG$1082,AH$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":2109.5747117565661},{"$f":"INDEX(PC!$K$1048:$AG$1082,AI$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":2109.5747117565661},{"$f":"INDEX(PC!$K$1048:$AG$1082,AJ$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":2109.5747117565661},{"$f":"INDEX(PC!$K$1048:$AG$1082,AK$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":2109.5747117565661},{"$f":"INDEX(PC!$K$1048:$AG$1082,AL$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AM$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AN$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AO$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AP$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,21,"São Gonçalo do Amarante",1580868.6952959902,{"$f":"INDEX(PC!$K$1048:$AG$1082,H$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":197089.1747864855},{"$f":"INDEX(PC!$K$1048:$AG$1082,I$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":92083.603193242714},{"$f":"INDEX(PC!$K$1048:$AG$1082,J$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":134816.59596092749},{"$f":"INDEX(PC!$K$1048:$AG$1082,K$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":212540.88520757013},{"$f":"INDEX(PC!$K$1048:$AG$1082,L$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":112043.4621734579},{"$f":"INDEX(PC!$K$1048:$AG$1082,M$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":103721.61049928181},{"$f":"INDEX(PC!$K$1048:$AG$1082,N$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":70205.037505723187},{"$f":"INDEX(PC!$K$1048:$AG$1082,O$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":153801.8835818583},{"$f":"INDEX(PC!$K$1048:$AG$1082,P$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":177546.8511754171},{"$f":"INDEX(PC!$K$1048:$AG$1082,Q$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":81889.958712458101},{"$f":"INDEX(PC!$K$1048:$AG$1082,R$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":15756.556763867144},{"$f":"INDEX(PC!$K$1048:$AG$1082,S$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":15756.556763867144},{"$f":"INDEX(PC!$K$1048:$AG$1082,T$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":16826.869897776236},{"$f":"INDEX(PC!$K$1048:$AG$1082,U$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":17217.522849442903},{"$f":"INDEX(PC!$K$1048:$AG$1082,V$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":18409.434582442816},{"$f":"INDEX(PC!$K$1048:$AG$1082,W$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":18409.434582442904},{"$f":"INDEX(PC!$K$1048:$AG$1082,X$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":18409.434582442766},{"$f":"INDEX(PC!$K$1048:$AG$1082,Y$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":9507.3407901757564},{"$f":"INDEX(PC!$K$1048:$AG$1082,Z$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":9507.3407901757564},{"$f":"INDEX(PC!$K$1048:$AG$1082,AA$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":9575.3764451757579},{"$f":"INDEX(PC!$K$1048:$AG$1082,AB$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":9575.3764451757579},{"$f":"INDEX(PC!$K$1048:$AG$1082,AC$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":9575.3764451757579},{"$f":"INDEX(PC!$K$1048:$AG$1082,AD$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":9575.3764451757579},{"$f":"INDEX(PC!$K$1048:$AG$1082,AE$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":9575.3764451757579},{"$f":"INDEX(PC!$K$1048:$AG$1082,AF$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":9575.3764451757579},{"$f":"INDEX(PC!$K$1048:$AG$1082,AG$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":9575.3764451757579},{"$f":"INDEX(PC!$K$1048:$AG$1082,AH$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":9575.3764451757579},{"$f":"INDEX(PC!$K$1048:$AG$1082,AI$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":9575.3764451757579},{"$f":"INDEX(PC!$K$1048:$AG$1082,AJ$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":9575.3764451757579},{"$f":"INDEX(PC!$K$1048:$AG$1082,AK$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":9575.3764451757579},{"$f":"INDEX(PC!$K$1048:$AG$1082,AL$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AM$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AN$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AO$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AP$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,22,"São Luís do Curu",289419.13587901258,{"$f":"INDEX(PC!$K$1048:$AG$1082,H$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":26529.563266458765},{"$f":"INDEX(PC!$K$1048:$AG$1082,I$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":60791.748901738305},{"$f":"INDEX(PC!$K$1048:$AG$1082,J$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":8046.7149017383008},{"$f":"INDEX(PC!$K$1048:$AG$1082,K$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":18874.50896821155},{"$f":"INDEX(PC!$K$1048:$AG$1082,L$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":8046.7149017383008},{"$f":"INDEX(PC!$K$1048:$AG$1082,M$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":15174.608812720466},{"$f":"INDEX(PC!$K$1048:$AG$1082,N$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":8046.7149017383008},{"$f":"INDEX(PC!$K$1048:$AG$1082,O$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":8046.7149017383008},{"$f":"INDEX(PC!$K$1048:$AG$1082,P$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":8046.7149017383008},{"$f":"INDEX(PC!$K$1048:$AG$1082,Q$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":9186.9926339383019},{"$f":"INDEX(PC!$K$1048:$AG$1082,R$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":9186.9926339383019},{"$f":"INDEX(PC!$K$1048:$AG$1082,S$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":9260.6905342861282},{"$f":"INDEX(PC!$K$1048:$AG$1082,T$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":9260.6905342861282},{"$f":"INDEX(PC!$K$1048:$AG$1082,U$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":9260.6905342861282},{"$f":"INDEX(PC!$K$1048:$AG$1082,V$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":9260.6905342861282},{"$f":"INDEX(PC!$K$1048:$AG$1082,W$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":9260.6905342861282},{"$f":"INDEX(PC!$K$1048:$AG$1082,X$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":9260.6905342861282},{"$f":"INDEX(PC!$K$1048:$AG$1082,Y$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":9260.6905342861282},{"$f":"INDEX(PC!$K$1048:$AG$1082,Z$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":9260.6905342861282},{"$f":"INDEX(PC!$K$1048:$AG$1082,AA$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":3214.1474435478262},{"$f":"INDEX(PC!$K$1048:$AG$1082,AB$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":3214.1474435478262},{"$f":"INDEX(PC!$K$1048:$AG$1082,AC$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":3214.1474435478262},{"$f":"INDEX(PC!$K$1048:$AG$1082,AD$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":3214.1474435478262},{"$f":"INDEX(PC!$K$1048:$AG$1082,AE$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":3214.1474435478262},{"$f":"INDEX(PC!$K$1048:$AG$1082,AF$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":3214.1474435478262},{"$f":"INDEX(PC!$K$1048:$AG$1082,AG$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":3214.1474435478262},{"$f":"INDEX(PC!$K$1048:$AG$1082,AH$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":3214.1474435478262},{"$f":"INDEX(PC!$K$1048:$AG$1082,AI$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":3214.1474435478262},{"$f":"INDEX(PC!$K$1048:$AG$1082,AJ$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":3214.1474435478262},{"$f":"INDEX(PC!$K$1048:$AG$1082,AK$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":3214.1474435478262},{"$f":"INDEX(PC!$K$1048:$AG$1082,AL$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AM$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AN$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AO$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AP$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,23,"Trairi",645730.67306792212,{"$f":"INDEX(PC!$K$1048:$AG$1082,H$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":123823.27993915536},{"$f":"INDEX(PC!$K$1048:$AG$1082,I$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":146555.63928657767},{"$f":"INDEX(PC!$K$1048:$AG$1082,J$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":27429.542086577672},{"$f":"INDEX(PC!$K$1048:$AG$1082,K$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":52654.908286577687},{"$f":"INDEX(PC!$K$1048:$AG$1082,L$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":27429.542086577672},{"$f":"INDEX(PC!$K$1048:$AG$1082,M$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":40889.405067253741},{"$f":"INDEX(PC!$K$1048:$AG$1082,N$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":27470.36347957774},{"$f":"INDEX(PC!$K$1048:$AG$1082,O$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":27470.363479577689},{"$f":"INDEX(PC!$K$1048:$AG$1082,P$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":49781.951079577688},{"$f":"INDEX(PC!$K$1048:$AG$1082,Q$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":28643.459407377606},{"$f":"INDEX(PC!$K$1048:$AG$1082,R$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":6406.9719200096724},{"$f":"INDEX(PC!$K$1048:$AG$1082,S$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":6603.9962412705536},{"$f":"INDEX(PC!$K$1048:$AG$1082,T$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":6603.9962412705318},{"$f":"INDEX(PC!$K$1048:$AG$1082,U$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":6603.9962412705881},{"$f":"INDEX(PC!$K$1048:$AG$1082,V$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":6603.9962412705418},{"$f":"INDEX(PC!$K$1048:$AG$1082,W$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":6603.9962412705318},{"$f":"INDEX(PC!$K$1048:$AG$1082,X$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":6653.8890549372663},{"$f":"INDEX(PC!$K$1048:$AG$1082,Y$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":3496.6267557275369},{"$f":"INDEX(PC!$K$1048:$AG$1082,Z$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":3496.6267557275369},{"$f":"INDEX(PC!$K$1048:$AG$1082,AA$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":3682.5566523942034},{"$f":"INDEX(PC!$K$1048:$AG$1082,AB$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":3682.5566523942034},{"$f":"INDEX(PC!$K$1048:$AG$1082,AC$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":3682.5566523942034},{"$f":"INDEX(PC!$K$1048:$AG$1082,AD$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":3682.5566523942034},{"$f":"INDEX(PC!$K$1048:$AG$1082,AE$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":3682.5566523942034},{"$f":"INDEX(PC!$K$1048:$AG$1082,AF$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":3682.5566523942034},{"$f":"INDEX(PC!$K$1048:$AG$1082,AG$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":3682.5566523942034},{"$f":"INDEX(PC!$K$1048:$AG$1082,AH$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":3682.5566523942034},{"$f":"INDEX(PC!$K$1048:$AG$1082,AI$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":3682.5566523942034},{"$f":"INDEX(PC!$K$1048:$AG$1082,AJ$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":3682.5566523942034},{"$f":"INDEX(PC!$K$1048:$AG$1082,AK$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":3682.5566523942034},{"$f":"INDEX(PC!$K$1048:$AG$1082,AL$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AM$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AN$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AO$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1048:$AG$1082,AP$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":0}]
[null,0]
[null,2,null,null,null,"PPP 1",{"$f":"SUM(H124:AP124)","v":34264362.612294942},{"$f":"SUMIF($B100:$B122,\"1\",H100:H122)","v":8731436.3324990012},2788917.6823968664,2565274.9241906772,3392946.1368469428,2816311.2087264149,1934044.234942754,2163796.1022815742,1712028.5298810126,1637657.5261396859,1428026.4583196663,434301.64446709194,456025.26010849117,461658.46565158135,464782.65590838436,464956.44744168827,465462.35218799108,464521.98070718406,340149.10012020968,339878.62516603328,109289.722210155,109289.722210155,109289.722210155,109289.722210155,109289.722210155,109289.722210155,109289.722210155,109289.722210155,109289.722210155,109289.722210155,109289.722210155,0,0,0,0,0]
[null,1,null,null,null,"PPP 2",{"$f":"SUM(H125:AP125)","v":36176938.81374304},{"$f":"SUMIF($B100:$B122,\"2\",H100:H122)","v":7299691.7590972632},5869999.1565616429,5227615.8612824511,3807246.1479673432,2397450.9911382576,2025048.6756036193,1927064.4570617413,1536088.2191521018,1422716.4604878791,1113652.0856552287,330304.08009875863,359897.69785080518,340776.36348769622,344672.70443691063,347586.47328307718,348874.77584518265,353199.79603745998,95850.392093351868,95850.392093351853,84850.211318989866,84850.211318989866,84850.211318989866,84850.211318989866,84850.211318989866,84850.211318989866,84850.211318989866,84850.211318989866,84850.211318989866,84850.211318989866,84850.211318989866,0,0,0,0,0]
[null,3,null,null,null,"PPP Total",{"$f":"SUM(H126:AP126)","v":70441301.426037893},{"$f":"SUM(H124:H125)","v":16031128.091596264},8658916.8389585093,7792890.7854731288,7200192.284814286,5213762.1998646725,3959092.9105463736,4090860.5593433157,3248116.7490331144,3060373.9866275648,2541678.543974895,764605.72456585057,815922.95795929641,802434.82913927757,809455.36034529493,812542.9207247654,814337.12803317374,817721.77674464404,435999.49221356155,435729.01725938515,194139.93352914485,194139.93352914485,194139.93352914485,194139.93352914485,194139.93352914485,194139.93352914485,194139.93352914485,194139.93352914485,194139.93352914485,194139.93352914485,194139.93352914485,0,0,0,0,0]
[null,0]
[null,0,null,"Tabela 4 - CapEx Gestão Comercial - em R$"]
[null,0]
[null,1,null,null,1,"Aquiraz",{"$f":"SUM(H130:AP130)","v":5929482.5597917931},{"$f":"INDEX(PC!$K$1087:$AG$1121,H$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,I$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,J$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,K$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":164290.71388324196},{"$f":"INDEX(PC!$K$1087:$AG$1121,L$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":164135.33137500525},{"$f":"INDEX(PC!$K$1087:$AG$1121,M$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":321609.4596292458},{"$f":"INDEX(PC!$K$1087:$AG$1121,N$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":275699.82226454554},{"$f":"INDEX(PC!$K$1087:$AG$1121,O$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":284348.73415405815},{"$f":"INDEX(PC!$K$1087:$AG$1121,P$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":223222.32701720097},{"$f":"INDEX(PC!$K$1087:$AG$1121,Q$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":222674.73762610485},{"$f":"INDEX(PC!$K$1087:$AG$1121,R$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":320318.1774056229},{"$f":"INDEX(PC!$K$1087:$AG$1121,S$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":250388.69749901217},{"$f":"INDEX(PC!$K$1087:$AG$1121,T$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":245614.70388387452},{"$f":"INDEX(PC!$K$1087:$AG$1121,U$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":177207.82253349401},{"$f":"INDEX(PC!$K$1087:$AG$1121,V$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":169357.25525526717},{"$f":"INDEX(PC!$K$1087:$AG$1121,W$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":266518.47345749836},{"$f":"INDEX(PC!$K$1087:$AG$1121,X$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":219946.58512665797},{"$f":"INDEX(PC!$K$1087:$AG$1121,Y$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":228066.12488466044},{"$f":"INDEX(PC!$K$1087:$AG$1121,Z$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":166434.99249690998},{"$f":"INDEX(PC!$K$1087:$AG$1121,AA$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":165554.13441573308},{"$f":"INDEX(PC!$K$1087:$AG$1121,AB$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":262145.25955326081},{"$f":"INDEX(PC!$K$1087:$AG$1121,AC$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":216308.49122690651},{"$f":"INDEX(PC!$K$1087:$AG$1121,AD$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":225196.37069805223},{"$f":"INDEX(PC!$K$1087:$AG$1121,AE$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":164290.71388324196},{"$f":"INDEX(PC!$K$1087:$AG$1121,AF$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":164135.33137500525},{"$f":"INDEX(PC!$K$1087:$AG$1121,AG$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":262087.39296398649},{"$f":"INDEX(PC!$K$1087:$AG$1121,AH$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":216308.49122690651},{"$f":"INDEX(PC!$K$1087:$AG$1121,AI$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":225196.37069805223},{"$f":"INDEX(PC!$K$1087:$AG$1121,AJ$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":164290.71388324196},{"$f":"INDEX(PC!$K$1087:$AG$1121,AK$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":164135.33137500525},{"$f":"INDEX(PC!$K$1087:$AG$1121,AL$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AM$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AN$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AO$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AP$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,{"$f":"E130+1","v":2},"Barbalha",8413041.3837495279,{"$f":"INDEX(PC!$K$1087:$AG$1121,H$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,I$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,J$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,K$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":307469.57661294524},{"$f":"INDEX(PC!$K$1087:$AG$1121,L$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":319564.72581294534},{"$f":"INDEX(PC!$K$1087:$AG$1121,M$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":328046.17483549082},{"$f":"INDEX(PC!$K$1087:$AG$1121,N$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":318798.53181294538},{"$f":"INDEX(PC!$K$1087:$AG$1121,O$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":327169.60603549081},{"$f":"INDEX(PC!$K$1087:$AG$1121,P$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":330918.06283549074},{"$f":"INDEX(PC!$K$1087:$AG$1121,Q$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":319564.72581294534},{"$f":"INDEX(PC!$K$1087:$AG$1121,R$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":319270.84243549168},{"$f":"INDEX(PC!$K$1087:$AG$1121,S$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":302545.83959040005},{"$f":"INDEX(PC!$K$1087:$AG$1121,T$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":308022.52221294562},{"$f":"INDEX(PC!$K$1087:$AG$1121,U$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":313127.62461294519},{"$f":"INDEX(PC!$K$1087:$AG$1121,V$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":323597.15661294525},{"$f":"INDEX(PC!$K$1087:$AG$1121,W$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":306696.95301294536},{"$f":"INDEX(PC!$K$1087:$AG$1121,X$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":297248.92079040001},{"$f":"INDEX(PC!$K$1087:$AG$1121,Y$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":305421.74901294557},{"$f":"INDEX(PC!$K$1087:$AG$1121,Z$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":308974.10301294515},{"$f":"INDEX(PC!$K$1087:$AG$1121,AA$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":320258.05101294548},{"$f":"INDEX(PC!$K$1087:$AG$1121,AB$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":303302.12421294529},{"$f":"INDEX(PC!$K$1087:$AG$1121,AC$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":294534.5579904},{"$f":"INDEX(PC!$K$1087:$AG$1121,AD$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":303302.12421294552},{"$f":"INDEX(PC!$K$1087:$AG$1121,AE$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":307469.57661294524},{"$f":"INDEX(PC!$K$1087:$AG$1121,AF$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":319564.72581294534},{"$f":"INDEX(PC!$K$1087:$AG$1121,AG$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":303302.12421294529},{"$f":"INDEX(PC!$K$1087:$AG$1121,AH$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":294534.5579904},{"$f":"INDEX(PC!$K$1087:$AG$1121,AI$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":303302.12421294552},{"$f":"INDEX(PC!$K$1087:$AG$1121,AJ$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":307469.57661294524},{"$f":"INDEX(PC!$K$1087:$AG$1121,AK$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":319564.72581294534},{"$f":"INDEX(PC!$K$1087:$AG$1121,AL$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AM$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AN$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AO$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AP$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,3,"Cascavel",10004261.71594671,{"$f":"INDEX(PC!$K$1087:$AG$1121,H$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,I$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,J$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,K$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":266723.96698040236},{"$f":"INDEX(PC!$K$1087:$AG$1121,L$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":266243.88703984919},{"$f":"INDEX(PC!$K$1087:$AG$1121,M$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":556829.50165702193},{"$f":"INDEX(PC!$K$1087:$AG$1121,N$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":449385.07505187119},{"$f":"INDEX(PC!$K$1087:$AG$1121,O$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":456274.4365202089},{"$f":"INDEX(PC!$K$1087:$AG$1121,P$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":328855.28158970946},{"$f":"INDEX(PC!$K$1087:$AG$1121,Q$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":327696.87441172381},{"$f":"INDEX(PC!$K$1087:$AG$1121,R$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":553756.13275187428},{"$f":"INDEX(PC!$K$1087:$AG$1121,S$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":410946.99143726617},{"$f":"INDEX(PC!$K$1087:$AG$1121,T$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":409175.62504946714},{"$f":"INDEX(PC!$K$1087:$AG$1121,U$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":277082.12034063716},{"$f":"INDEX(PC!$K$1087:$AG$1121,V$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":271290.08445070643},{"$f":"INDEX(PC!$K$1087:$AG$1121,W$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":497259.32780200394},{"$f":"INDEX(PC!$K$1087:$AG$1121,X$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":389553.4290863736},{"$f":"INDEX(PC!$K$1087:$AG$1121,Y$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":396244.54325783096},{"$f":"INDEX(PC!$K$1087:$AG$1121,Z$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":268561.77300283191},{"$f":"INDEX(PC!$K$1087:$AG$1121,AA$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":267245.83959435136},{"$f":"INDEX(PC!$K$1087:$AG$1121,AB$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":492940.75155104743},{"$f":"INDEX(PC!$K$1087:$AG$1121,AC$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":386088.92362251703},{"$f":"INDEX(PC!$K$1087:$AG$1121,AD$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":393570.88376747433},{"$f":"INDEX(PC!$K$1087:$AG$1121,AE$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":266723.96698040236},{"$f":"INDEX(PC!$K$1087:$AG$1121,AF$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":266243.88703984919},{"$f":"INDEX(PC!$K$1087:$AG$1121,AG$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":492940.75155104743},{"$f":"INDEX(PC!$K$1087:$AG$1121,AH$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":386088.92362251703},{"$f":"INDEX(PC!$K$1087:$AG$1121,AI$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":393570.88376747433},{"$f":"INDEX(PC!$K$1087:$AG$1121,AJ$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":266723.96698040236},{"$f":"INDEX(PC!$K$1087:$AG$1121,AK$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":266243.88703984919},{"$f":"INDEX(PC!$K$1087:$AG$1121,AL$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AM$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AN$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AO$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AP$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,4,"Caucaia",65542613.197632007,{"$f":"INDEX(PC!$K$1087:$AG$1121,H$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,I$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,J$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,K$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":2361703.1133469092},{"$f":"INDEX(PC!$K$1087:$AG$1121,L$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":2356764.1089469092},{"$f":"INDEX(PC!$K$1087:$AG$1121,M$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":2624622.4821578176},{"$f":"INDEX(PC!$K$1087:$AG$1121,N$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":2649355.010157818},{"$f":"INDEX(PC!$K$1087:$AG$1121,O$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":2675176.283757817},{"$f":"INDEX(PC!$K$1087:$AG$1121,P$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":2661671.9805578194},{"$f":"INDEX(PC!$K$1087:$AG$1121,Q$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":2650672.0065578171},{"$f":"INDEX(PC!$K$1087:$AG$1121,R$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":2595067.7541578216},{"$f":"INDEX(PC!$K$1087:$AG$1121,S$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":2417786.3709469088},{"$f":"INDEX(PC!$K$1087:$AG$1121,T$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":2433386.7237469093},{"$f":"INDEX(PC!$K$1087:$AG$1121,U$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":2414181.5085469075},{"$f":"INDEX(PC!$K$1087:$AG$1121,V$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":2397699.2289469093},{"$f":"INDEX(PC!$K$1087:$AG$1121,W$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":2341718.8449469102},{"$f":"INDEX(PC!$K$1087:$AG$1121,X$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":2365523.3673469084},{"$f":"INDEX(PC!$K$1087:$AG$1121,Y$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":2390810.9841469079},{"$f":"INDEX(PC!$K$1087:$AG$1121,Z$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":2376930.5493469094},{"$f":"INDEX(PC!$K$1087:$AG$1121,AA$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":2364254.5929469089},{"$f":"INDEX(PC!$K$1087:$AG$1121,AB$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":2307286.193746909},{"$f":"INDEX(PC!$K$1087:$AG$1121,AC$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":2337593.1849469081},{"$f":"INDEX(PC!$K$1087:$AG$1121,AD$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":2369297.5425469084},{"$f":"INDEX(PC!$K$1087:$AG$1121,AE$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":2361703.1133469092},{"$f":"INDEX(PC!$K$1087:$AG$1121,AF$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":2356764.1089469092},{"$f":"INDEX(PC!$K$1087:$AG$1121,AG$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":2307286.193746909},{"$f":"INDEX(PC!$K$1087:$AG$1121,AH$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":2337593.1849469081},{"$f":"INDEX(PC!$K$1087:$AG$1121,AI$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":2369297.5425469084},{"$f":"INDEX(PC!$K$1087:$AG$1121,AJ$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":2361703.1133469092},{"$f":"INDEX(PC!$K$1087:$AG$1121,AK$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":2356764.1089469092},{"$f":"INDEX(PC!$K$1087:$AG$1121,AL$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AM$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AN$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AO$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AP$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,5,"Chorozinho",3047157.2690858445,{"$f":"INDEX(PC!$K$1087:$AG$1121,H$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,I$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,J$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,K$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":107526.69767454351},{"$f":"INDEX(PC!$K$1087:$AG$1121,L$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":107175.21057521019},{"$f":"INDEX(PC!$K$1087:$AG$1121,M$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":127850.31400613896},{"$f":"INDEX(PC!$K$1087:$AG$1121,N$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":127545.97761525286},{"$f":"INDEX(PC!$K$1087:$AG$1121,O$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":128843.69370456004},{"$f":"INDEX(PC!$K$1087:$AG$1121,P$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":126254.69116800623},{"$f":"INDEX(PC!$K$1087:$AG$1121,Q$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":125529.21322212627},{"$f":"INDEX(PC!$K$1087:$AG$1121,R$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":126092.8785094721},{"$f":"INDEX(PC!$K$1087:$AG$1121,S$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":110654.71853720924},{"$f":"INDEX(PC!$K$1087:$AG$1121,T$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":112353.21564831732},{"$f":"INDEX(PC!$K$1087:$AG$1121,U$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":109739.56615053001},{"$f":"INDEX(PC!$K$1087:$AG$1121,V$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":109554.17813777187},{"$f":"INDEX(PC!$K$1087:$AG$1121,W$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":110097.48289192445},{"$f":"INDEX(PC!$K$1087:$AG$1121,X$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":109727.77847341825},{"$f":"INDEX(PC!$K$1087:$AG$1121,Y$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":110980.48706829867},{"$f":"INDEX(PC!$K$1087:$AG$1121,Z$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":108454.70934534459},{"$f":"INDEX(PC!$K$1087:$AG$1121,AA$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":107600.6385582449},{"$f":"INDEX(PC!$K$1087:$AG$1121,AB$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":108070.00242869617},{"$f":"INDEX(PC!$K$1087:$AG$1121,AC$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":108094.64938992997},{"$f":"INDEX(PC!$K$1087:$AG$1121,AD$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":109721.34883135723},{"$f":"INDEX(PC!$K$1087:$AG$1121,AE$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":107526.69767454351},{"$f":"INDEX(PC!$K$1087:$AG$1121,AF$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":107175.21057521019},{"$f":"INDEX(PC!$K$1087:$AG$1121,AG$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":108070.00242869617},{"$f":"INDEX(PC!$K$1087:$AG$1121,AH$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":108094.64938992997},{"$f":"INDEX(PC!$K$1087:$AG$1121,AI$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":109721.34883135723},{"$f":"INDEX(PC!$K$1087:$AG$1121,AJ$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":107526.69767454351},{"$f":"INDEX(PC!$K$1087:$AG$1121,AK$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":107175.21057521019},{"$f":"INDEX(PC!$K$1087:$AG$1121,AL$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AM$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AN$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AO$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AP$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,6,"Eusébio",12847509.458438847,{"$f":"INDEX(PC!$K$1087:$AG$1121,H$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,I$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,J$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,K$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":458087.94141048624},{"$f":"INDEX(PC!$K$1087:$AG$1121,L$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":457233.87062338705},{"$f":"INDEX(PC!$K$1087:$AG$1121,M$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":538180.4280178491},{"$f":"INDEX(PC!$K$1087:$AG$1121,N$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":543239.48471282865},{"$f":"INDEX(PC!$K$1087:$AG$1121,O$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":550641.07433202385},{"$f":"INDEX(PC!$K$1087:$AG$1121,P$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":545984.94187286554},{"$f":"INDEX(PC!$K$1087:$AG$1121,Q$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":473932.229723531},{"$f":"INDEX(PC!$K$1087:$AG$1121,R$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":520589.99894602416},{"$f":"INDEX(PC!$K$1087:$AG$1121,S$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":484229.79442341125},{"$f":"INDEX(PC!$K$1087:$AG$1121,T$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":479053.93256432441},{"$f":"INDEX(PC!$K$1087:$AG$1121,U$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":477347.93420414446},{"$f":"INDEX(PC!$K$1087:$AG$1121,V$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":465319.14551506599},{"$f":"INDEX(PC!$K$1087:$AG$1121,W$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":454067.27190835564},{"$f":"INDEX(PC!$K$1087:$AG$1121,X$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":458752.33775678731},{"$f":"INDEX(PC!$K$1087:$AG$1121,Y$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":465951.39365106227},{"$f":"INDEX(PC!$K$1087:$AG$1121,Z$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":461076.65336183057},{"$f":"INDEX(PC!$K$1087:$AG$1121,AA$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":458771.62668297108},{"$f":"INDEX(PC!$K$1087:$AG$1121,AB$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":447255.06614474958},{"$f":"INDEX(PC!$K$1087:$AG$1121,AC$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":453258.20861568232},{"$f":"INDEX(PC!$K$1087:$AG$1121,AD$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":461689.61257164431},{"$f":"INDEX(PC!$K$1087:$AG$1121,AE$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":458087.94141048624},{"$f":"INDEX(PC!$K$1087:$AG$1121,AF$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":457233.87062338705},{"$f":"INDEX(PC!$K$1087:$AG$1121,AG$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":447255.06614474958},{"$f":"INDEX(PC!$K$1087:$AG$1121,AH$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":453258.20861568232},{"$f":"INDEX(PC!$K$1087:$AG$1121,AI$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":461689.61257164431},{"$f":"INDEX(PC!$K$1087:$AG$1121,AJ$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":458087.94141048624},{"$f":"INDEX(PC!$K$1087:$AG$1121,AK$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":457233.87062338705},{"$f":"INDEX(PC!$K$1087:$AG$1121,AL$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AM$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AN$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AO$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AP$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,7,"Farias Brito",1869971.1475200001,{"$f":"INDEX(PC!$K$1087:$AG$1121,H$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,I$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,J$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,K$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":68138.426378181815},{"$f":"INDEX(PC!$K$1087:$AG$1121,L$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":68181.290378181831},{"$f":"INDEX(PC!$K$1087:$AG$1121,M$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":72981.084196363619},{"$f":"INDEX(PC!$K$1087:$AG$1121,N$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":72901.785796363634},{"$f":"INDEX(PC!$K$1087:$AG$1121,O$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":72944.649796363752},{"$f":"INDEX(PC!$K$1087:$AG$1121,P$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":72854.635396363636},{"$f":"INDEX(PC!$K$1087:$AG$1121,Q$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":72877.13899636369},{"$f":"INDEX(PC!$K$1087:$AG$1121,R$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":72895.356196363442},{"$f":"INDEX(PC!$K$1087:$AG$1121,S$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":68248.801178181791},{"$f":"INDEX(PC!$K$1087:$AG$1121,T$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":68314.168778181906},{"$f":"INDEX(PC!$K$1087:$AG$1121,U$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":68226.297578181839},{"$f":"INDEX(PC!$K$1087:$AG$1121,V$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":68269.161578181796},{"$f":"INDEX(PC!$K$1087:$AG$1121,W$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":68330.242778181811},{"$f":"INDEX(PC!$K$1087:$AG$1121,X$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":68228.44077818183},{"$f":"INDEX(PC!$K$1087:$AG$1121,Y$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":68271.30477818189},{"$f":"INDEX(PC!$K$1087:$AG$1121,Z$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":68138.426378181815},{"$f":"INDEX(PC!$K$1087:$AG$1121,AA$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":68181.290378181831},{"$f":"INDEX(PC!$K$1087:$AG$1121,AB$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":68242.371578181788},{"$f":"INDEX(PC!$K$1087:$AG$1121,AC$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":68183.433578181823},{"$f":"INDEX(PC!$K$1087:$AG$1121,AD$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":68248.801178181879},{"$f":"INDEX(PC!$K$1087:$AG$1121,AE$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":68138.426378181815},{"$f":"INDEX(PC!$K$1087:$AG$1121,AF$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":68181.290378181831},{"$f":"INDEX(PC!$K$1087:$AG$1121,AG$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":68242.371578181788},{"$f":"INDEX(PC!$K$1087:$AG$1121,AH$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":68183.433578181823},{"$f":"INDEX(PC!$K$1087:$AG$1121,AI$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":68248.801178181879},{"$f":"INDEX(PC!$K$1087:$AG$1121,AJ$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":68138.426378181815},{"$f":"INDEX(PC!$K$1087:$AG$1121,AK$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":68181.290378181831},{"$f":"INDEX(PC!$K$1087:$AG$1121,AL$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AM$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AN$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AO$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AP$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,8,"Fortaleza",442722925.37330902,{"$f":"INDEX(PC!$K$1087:$AG$1121,H$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,I$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,J$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,K$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":16035095.85269586},{"$f":"INDEX(PC!$K$1087:$AG$1121,L$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":16013169.845095862},{"$f":"INDEX(PC!$K$1087:$AG$1121,M$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":17386480.547449306},{"$f":"INDEX(PC!$K$1087:$AG$1121,N$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":17361426.539449338},{"$f":"INDEX(PC!$K$1087:$AG$1121,O$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":17447383.861849312},{"$f":"INDEX(PC!$K$1087:$AG$1121,P$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":17271548.232649315},{"$f":"INDEX(PC!$K$1087:$AG$1121,Q$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":17224010.985049315},{"$f":"INDEX(PC!$K$1087:$AG$1121,R$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":17259956.735449258},{"$f":"INDEX(PC!$K$1087:$AG$1121,S$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":16322405.743495874},{"$f":"INDEX(PC!$K$1087:$AG$1121,T$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":16406198.433895843},{"$f":"INDEX(PC!$K$1087:$AG$1121,U$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":16228707.18269586},{"$f":"INDEX(PC!$K$1087:$AG$1121,V$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":16180061.900695866},{"$f":"INDEX(PC!$K$1087:$AG$1121,W$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":16215747.252295854},{"$f":"INDEX(PC!$K$1087:$AG$1121,X$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":16188475.032295866},{"$f":"INDEX(PC!$K$1087:$AG$1121,Y$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":16273336.107895846},{"$f":"INDEX(PC!$K$1087:$AG$1121,Z$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":16097352.59789587},{"$f":"INDEX(PC!$K$1087:$AG$1121,AA$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":16043851.896295857},{"$f":"INDEX(PC!$K$1087:$AG$1121,AB$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":16075437.306295857},{"$f":"INDEX(PC!$K$1087:$AG$1121,AC$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":16074593.957095869},{"$f":"INDEX(PC!$K$1087:$AG$1121,AD$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":16185561.351895848},{"$f":"INDEX(PC!$K$1087:$AG$1121,AE$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":16035095.85269586},{"$f":"INDEX(PC!$K$1087:$AG$1121,AF$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":16013169.845095862},{"$f":"INDEX(PC!$K$1087:$AG$1121,AG$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":16075437.306295857},{"$f":"INDEX(PC!$K$1087:$AG$1121,AH$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":16074593.957095869},{"$f":"INDEX(PC!$K$1087:$AG$1121,AI$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":16185561.351895848},{"$f":"INDEX(PC!$K$1087:$AG$1121,AJ$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":16035095.85269586},{"$f":"INDEX(PC!$K$1087:$AG$1121,AK$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":16013169.845095862},{"$f":"INDEX(PC!$K$1087:$AG$1121,AL$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AM$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AN$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AO$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AP$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,9,"Guaiúba",3246916.1263296003,{"$f":"INDEX(PC!$K$1087:$AG$1121,H$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,I$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,J$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,K$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":117023.7007968},{"$f":"INDEX(PC!$K$1087:$AG$1121,L$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":116847.95839680005},{"$f":"INDEX(PC!$K$1087:$AG$1121,M$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":129065.22713279999},{"$f":"INDEX(PC!$K$1087:$AG$1121,N$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":128804.82833280016},{"$f":"INDEX(PC!$K$1087:$AG$1121,O$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":129621.38753280014},{"$f":"INDEX(PC!$K$1087:$AG$1121,P$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":128013.98753279995},{"$f":"INDEX(PC!$K$1087:$AG$1121,Q$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":127597.1351328001},{"$f":"INDEX(PC!$K$1087:$AG$1121,R$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":127945.40513279963},{"$f":"INDEX(PC!$K$1087:$AG$1121,S$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":119576.25199680006},{"$f":"INDEX(PC!$K$1087:$AG$1121,T$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":120349.94719680009},{"$f":"INDEX(PC!$K$1087:$AG$1121,U$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":118762.90759680004},{"$f":"INDEX(PC!$K$1087:$AG$1121,V$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":118346.05519680001},{"$f":"INDEX(PC!$K$1087:$AG$1121,W$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":118673.96479680005},{"$f":"INDEX(PC!$K$1087:$AG$1121,X$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":118368.55879680002},{"$f":"INDEX(PC!$K$1087:$AG$1121,Y$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":119162.6143968001},{"$f":"INDEX(PC!$K$1087:$AG$1121,Z$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":117555.2143968},{"$f":"INDEX(PC!$K$1087:$AG$1121,AA$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":117093.35479680005},{"$f":"INDEX(PC!$K$1087:$AG$1121,AB$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":117416.97799680001},{"$f":"INDEX(PC!$K$1087:$AG$1121,AC$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":117375.18559680006},{"$f":"INDEX(PC!$K$1087:$AG$1121,AD$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":118389.99079680009},{"$f":"INDEX(PC!$K$1087:$AG$1121,AE$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":117023.7007968},{"$f":"INDEX(PC!$K$1087:$AG$1121,AF$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":116847.95839680005},{"$f":"INDEX(PC!$K$1087:$AG$1121,AG$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":117416.97799680001},{"$f":"INDEX(PC!$K$1087:$AG$1121,AH$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":117375.18559680006},{"$f":"INDEX(PC!$K$1087:$AG$1121,AI$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":118389.99079680009},{"$f":"INDEX(PC!$K$1087:$AG$1121,AJ$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":117023.7007968},{"$f":"INDEX(PC!$K$1087:$AG$1121,AK$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":116847.95839680005},{"$f":"INDEX(PC!$K$1087:$AG$1121,AL$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AM$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AN$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AO$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AP$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,10,"Horizonte",12215344.952602167,{"$f":"INDEX(PC!$K$1087:$AG$1121,H$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,I$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,J$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,K$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":405260.76307011605},{"$f":"INDEX(PC!$K$1087:$AG$1121,L$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":484344.28881312994},{"$f":"INDEX(PC!$K$1087:$AG$1121,M$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":579862.51936425921},{"$f":"INDEX(PC!$K$1087:$AG$1121,N$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":481820.65430419595},{"$f":"INDEX(PC!$K$1087:$AG$1121,O$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":517775.75240944035},{"$f":"INDEX(PC!$K$1087:$AG$1121,P$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":522858.38445864309},{"$f":"INDEX(PC!$K$1087:$AG$1121,Q$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":600601.32983194338},{"$f":"INDEX(PC!$K$1087:$AG$1121,R$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":573143.54341053765},{"$f":"INDEX(PC!$K$1087:$AG$1121,S$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":378114.27458841098},{"$f":"INDEX(PC!$K$1087:$AG$1121,T$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":412499.46842376655},{"$f":"INDEX(PC!$K$1087:$AG$1121,U$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":416663.73326525971},{"$f":"INDEX(PC!$K$1087:$AG$1121,V$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":493553.67945846997},{"$f":"INDEX(PC!$K$1087:$AG$1121,W$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":466028.38179542462},{"$f":"INDEX(PC!$K$1087:$AG$1121,X$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":367831.13371888764},{"$f":"INDEX(PC!$K$1087:$AG$1121,Y$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":403675.85630208498},{"$f":"INDEX(PC!$K$1087:$AG$1121,Z$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":408713.4808568607},{"$f":"INDEX(PC!$K$1087:$AG$1121,AA$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":486039.57110320806},{"$f":"INDEX(PC!$K$1087:$AG$1121,AB$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":458312.81132225157},{"$f":"INDEX(PC!$K$1087:$AG$1121,AC$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":361544.01539026154},{"$f":"INDEX(PC!$K$1087:$AG$1121,AD$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":398817.19011800626},{"$f":"INDEX(PC!$K$1087:$AG$1121,AE$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":405260.76307011605},{"$f":"INDEX(PC!$K$1087:$AG$1121,AF$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":484344.28881312994},{"$f":"INDEX(PC!$K$1087:$AG$1121,AG$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":458312.81132225157},{"$f":"INDEX(PC!$K$1087:$AG$1121,AH$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":361544.01539026154},{"$f":"INDEX(PC!$K$1087:$AG$1121,AI$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":398817.19011800626},{"$f":"INDEX(PC!$K$1087:$AG$1121,AJ$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":405260.76307011605},{"$f":"INDEX(PC!$K$1087:$AG$1121,AK$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":484344.28881312994},{"$f":"INDEX(PC!$K$1087:$AG$1121,AL$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AM$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AN$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AO$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AP$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,11,"Itaitinga",12471768.292272002,{"$f":"INDEX(PC!$K$1087:$AG$1121,H$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,I$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,J$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,K$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":437494.04239418113},{"$f":"INDEX(PC!$K$1087:$AG$1121,L$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":443146.73239418195},{"$f":"INDEX(PC!$K$1087:$AG$1121,M$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":519631.95833236398},{"$f":"INDEX(PC!$K$1087:$AG$1121,N$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":497587.00313236349},{"$f":"INDEX(PC!$K$1087:$AG$1121,O$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":517782.37673236418},{"$f":"INDEX(PC!$K$1087:$AG$1121,P$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":501164.00393236318},{"$f":"INDEX(PC!$K$1087:$AG$1121,Q$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":505476.12233236333},{"$f":"INDEX(PC!$K$1087:$AG$1121,R$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":520040.23793236376},{"$f":"INDEX(PC!$K$1087:$AG$1121,S$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":445214.92039418191},{"$f":"INDEX(PC!$K$1087:$AG$1121,T$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":466177.55959418218},{"$f":"INDEX(PC!$K$1087:$AG$1121,U$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":449964.25159418106},{"$f":"INDEX(PC!$K$1087:$AG$1121,V$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":454726.44199418213},{"$f":"INDEX(PC!$K$1087:$AG$1121,W$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":469247.69359418191},{"$f":"INDEX(PC!$K$1087:$AG$1121,X$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":440098.0303941819},{"$f":"INDEX(PC!$K$1087:$AG$1121,Y$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":460158.38239418238},{"$f":"INDEX(PC!$K$1087:$AG$1121,Z$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":443472.49879418086},{"$f":"INDEX(PC!$K$1087:$AG$1121,AA$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":447741.75319418206},{"$f":"INDEX(PC!$K$1087:$AG$1121,AB$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":462369.09319418209},{"$f":"INDEX(PC!$K$1087:$AG$1121,AC$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":432955.81639418169},{"$f":"INDEX(PC!$K$1087:$AG$1121,AD$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":452796.49039418227},{"$f":"INDEX(PC!$K$1087:$AG$1121,AE$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":437494.04239418113},{"$f":"INDEX(PC!$K$1087:$AG$1121,AF$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":443146.73239418195},{"$f":"INDEX(PC!$K$1087:$AG$1121,AG$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":459094.28359418194},{"$f":"INDEX(PC!$K$1087:$AG$1121,AH$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":431350.55959418172},{"$f":"INDEX(PC!$K$1087:$AG$1121,AI$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":452796.49039418227},{"$f":"INDEX(PC!$K$1087:$AG$1121,AJ$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":437494.04239418113},{"$f":"INDEX(PC!$K$1087:$AG$1121,AK$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":443146.73239418195},{"$f":"INDEX(PC!$K$1087:$AG$1121,AL$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AM$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AN$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AO$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AP$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,12,"Juazeiro do Norte",56415663.805055976,{"$f":"INDEX(PC!$K$1087:$AG$1121,H$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,I$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,J$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,K$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":2049581.6221570901},{"$f":"INDEX(PC!$K$1087:$AG$1121,L$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":2046246.8029570889},{"$f":"INDEX(PC!$K$1087:$AG$1121,M$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":2186909.9970261827},{"$f":"INDEX(PC!$K$1087:$AG$1121,N$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":2183140.1082261787},{"$f":"INDEX(PC!$K$1087:$AG$1121,O$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":2196226.4874261827},{"$f":"INDEX(PC!$K$1087:$AG$1121,P$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":2169598.2990261791},{"$f":"INDEX(PC!$K$1087:$AG$1121,Q$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":2162311.4190261792},{"$f":"INDEX(PC!$K$1087:$AG$1121,R$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":2167760.5050261877},{"$f":"INDEX(PC!$K$1087:$AG$1121,S$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":2093166.808957088},{"$f":"INDEX(PC!$K$1087:$AG$1121,T$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":2105985.2881570905},{"$f":"INDEX(PC!$K$1087:$AG$1121,U$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":2078962.7509570909},{"$f":"INDEX(PC!$K$1087:$AG$1121,V$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":2071626.5773570887},{"$f":"INDEX(PC!$K$1087:$AG$1121,W$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":2076922.4245570914},{"$f":"INDEX(PC!$K$1087:$AG$1121,X$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":2072821.411357088},{"$f":"INDEX(PC!$K$1087:$AG$1121,Y$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":2085727.7617570914},{"$f":"INDEX(PC!$K$1087:$AG$1121,Z$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":2059032.0625570903},{"$f":"INDEX(PC!$K$1087:$AG$1121,AA$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":2050907.1913570894},{"$f":"INDEX(PC!$K$1087:$AG$1121,AB$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":2055627.5893570913},{"$f":"INDEX(PC!$K$1087:$AG$1121,AC$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":2055503.2837570878},{"$f":"INDEX(PC!$K$1087:$AG$1121,AD$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":2072408.8453570921},{"$f":"INDEX(PC!$K$1087:$AG$1121,AE$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":2049581.6221570901},{"$f":"INDEX(PC!$K$1087:$AG$1121,AF$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":2046246.8029570889},{"$f":"INDEX(PC!$K$1087:$AG$1121,AG$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":2055627.5893570913},{"$f":"INDEX(PC!$K$1087:$AG$1121,AH$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":2055503.2837570878},{"$f":"INDEX(PC!$K$1087:$AG$1121,AI$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":2072408.8453570921},{"$f":"INDEX(PC!$K$1087:$AG$1121,AJ$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":2049581.6221570901},{"$f":"INDEX(PC!$K$1087:$AG$1121,AK$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":2046246.8029570889},{"$f":"INDEX(PC!$K$1087:$AG$1121,AL$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AM$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AN$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AO$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AP$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,13,"Maracanaú",49080029.039583273,{"$f":"INDEX(PC!$K$1087:$AG$1121,H$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,I$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,J$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,K$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1799839.9785622768},{"$f":"INDEX(PC!$K$1087:$AG$1121,L$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1781856.2697177187},{"$f":"INDEX(PC!$K$1087:$AG$1121,M$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1885440.1910553253},{"$f":"INDEX(PC!$K$1087:$AG$1121,N$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1941397.3659120123},{"$f":"INDEX(PC!$K$1087:$AG$1121,O$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1938596.1851874448},{"$f":"INDEX(PC!$K$1087:$AG$1121,P$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1949234.0279773357},{"$f":"INDEX(PC!$K$1087:$AG$1121,Q$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1928197.3107608245},{"$f":"INDEX(PC!$K$1087:$AG$1121,R$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1870749.5305529975},{"$f":"INDEX(PC!$K$1087:$AG$1121,S$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1820096.565875385},{"$f":"INDEX(PC!$K$1087:$AG$1121,T$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1816429.5266866041},{"$f":"INDEX(PC!$K$1087:$AG$1121,U$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1826509.0622242028},{"$f":"INDEX(PC!$K$1087:$AG$1121,V$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1805024.4132774409},{"$f":"INDEX(PC!$K$1087:$AG$1121,W$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1747423.3932671645},{"$f":"INDEX(PC!$K$1087:$AG$1121,X$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1802918.7055024731},{"$f":"INDEX(PC!$K$1087:$AG$1121,Y$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1799892.4873057709},{"$f":"INDEX(PC!$K$1087:$AG$1121,Z$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1810332.0827987825},{"$f":"INDEX(PC!$K$1087:$AG$1121,AA$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1789336.0866486549},{"$f":"INDEX(PC!$K$1087:$AG$1121,AB$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1731097.4604673332},{"$f":"INDEX(PC!$K$1087:$AG$1121,AC$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1786142.6977583722},{"$f":"INDEX(PC!$K$1087:$AG$1121,AD$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1786259.5029224779},{"$f":"INDEX(PC!$K$1087:$AG$1121,AE$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1799839.9785622768},{"$f":"INDEX(PC!$K$1087:$AG$1121,AF$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1781856.2697177187},{"$f":"INDEX(PC!$K$1087:$AG$1121,AG$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1727461.4978818495},{"$f":"INDEX(PC!$K$1087:$AG$1121,AH$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1786142.6977583722},{"$f":"INDEX(PC!$K$1087:$AG$1121,AI$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1786259.5029224779},{"$f":"INDEX(PC!$K$1087:$AG$1121,AJ$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1799839.9785622768},{"$f":"INDEX(PC!$K$1087:$AG$1121,AK$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1781856.2697177187},{"$f":"INDEX(PC!$K$1087:$AG$1121,AL$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AM$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AN$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AO$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AP$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,14,"Maranguape",16661559.114678983,{"$f":"INDEX(PC!$K$1087:$AG$1121,H$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,I$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,J$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,K$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":582851.01241221861},{"$f":"INDEX(PC!$K$1087:$AG$1121,L$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":580666.02001221827},{"$f":"INDEX(PC!$K$1087:$AG$1121,M$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":712161.83000203653},{"$f":"INDEX(PC!$K$1087:$AG$1121,N$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":693678.87320203625},{"$f":"INDEX(PC!$K$1087:$AG$1121,O$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":699255.4796020363},{"$f":"INDEX(PC!$K$1087:$AG$1121,P$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":667355.01920203678},{"$f":"INDEX(PC!$K$1087:$AG$1121,Q$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":580666.02001221827},{"$f":"INDEX(PC!$K$1087:$AG$1121,R$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":694546.86920203525},{"$f":"INDEX(PC!$K$1087:$AG$1121,S$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":606051.15241221816},{"$f":"INDEX(PC!$K$1087:$AG$1121,T$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":617311.52521221805},{"$f":"INDEX(PC!$K$1087:$AG$1121,U$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":589846.41721221851},{"$f":"INDEX(PC!$K$1087:$AG$1121,V$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":592364.67721221852},{"$f":"INDEX(PC!$K$1087:$AG$1121,W$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":632241.05641221802},{"$f":"INDEX(PC!$K$1087:$AG$1121,X$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":613731.30961221841},{"$f":"INDEX(PC!$K$1087:$AG$1121,Y$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":619134.31681221782},{"$f":"INDEX(PC!$K$1087:$AG$1121,Z$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":587297.08081221837},{"$f":"INDEX(PC!$K$1087:$AG$1121,AA$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":583025.68321221834},{"$f":"INDEX(PC!$K$1087:$AG$1121,AB$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":622430.558412218},{"$f":"INDEX(PC!$K$1087:$AG$1121,AC$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":605745.74641221832},{"$f":"INDEX(PC!$K$1087:$AG$1121,AD$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":612994.04881221789},{"$f":"INDEX(PC!$K$1087:$AG$1121,AE$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":582851.01241221861},{"$f":"INDEX(PC!$K$1087:$AG$1121,AF$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":580666.02001221827},{"$f":"INDEX(PC!$K$1087:$AG$1121,AG$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":622430.558412218},{"$f":"INDEX(PC!$K$1087:$AG$1121,AH$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":605745.74641221832},{"$f":"INDEX(PC!$K$1087:$AG$1121,AI$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":612994.04881221789},{"$f":"INDEX(PC!$K$1087:$AG$1121,AJ$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":582851.01241221861},{"$f":"INDEX(PC!$K$1087:$AG$1121,AK$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":580666.02001221827},{"$f":"INDEX(PC!$K$1087:$AG$1121,AL$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AM$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AN$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AO$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AP$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,15,"Missão Velha",3317782.5860063992,{"$f":"INDEX(PC!$K$1087:$AG$1121,H$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,I$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,J$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,K$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":120027.70967301815},{"$f":"INDEX(PC!$K$1087:$AG$1121,L$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":119809.10327301816},{"$f":"INDEX(PC!$K$1087:$AG$1121,M$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":132526.36887883631},{"$f":"INDEX(PC!$K$1087:$AG$1121,N$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":132242.39487883623},{"$f":"INDEX(PC!$K$1087:$AG$1121,O$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":133132.89447883639},{"$f":"INDEX(PC!$K$1087:$AG$1121,P$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":131318.67567883636},{"$f":"INDEX(PC!$K$1087:$AG$1121,Q$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":123324.53967883621},{"$f":"INDEX(PC!$K$1087:$AG$1121,R$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":129902.02047883661},{"$f":"INDEX(PC!$K$1087:$AG$1121,S$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":120424.20167301813},{"$f":"INDEX(PC!$K$1087:$AG$1121,T$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":121641.53927301821},{"$f":"INDEX(PC!$K$1087:$AG$1121,U$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":120119.86727301822},{"$f":"INDEX(PC!$K$1087:$AG$1121,V$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":121570.81367301811},{"$f":"INDEX(PC!$K$1087:$AG$1121,W$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":121985.5228730182},{"$f":"INDEX(PC!$K$1087:$AG$1121,X$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":121595.46047301807},{"$f":"INDEX(PC!$K$1087:$AG$1121,Y$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":122589.90527301824},{"$f":"INDEX(PC!$K$1087:$AG$1121,Z$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":120669.59807301813},{"$f":"INDEX(PC!$K$1087:$AG$1121,AA$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":120122.01047301816},{"$f":"INDEX(PC!$K$1087:$AG$1121,AB$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":120487.42607301816},{"$f":"INDEX(PC!$K$1087:$AG$1121,AC$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":120424.20167301813},{"$f":"INDEX(PC!$K$1087:$AG$1121,AD$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":121641.53927301821},{"$f":"INDEX(PC!$K$1087:$AG$1121,AE$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":120027.70967301815},{"$f":"INDEX(PC!$K$1087:$AG$1121,AF$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":119809.10327301816},{"$f":"INDEX(PC!$K$1087:$AG$1121,AG$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":120487.42607301816},{"$f":"INDEX(PC!$K$1087:$AG$1121,AH$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":120424.20167301813},{"$f":"INDEX(PC!$K$1087:$AG$1121,AI$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":121641.53927301821},{"$f":"INDEX(PC!$K$1087:$AG$1121,AJ$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":120027.70967301815},{"$f":"INDEX(PC!$K$1087:$AG$1121,AK$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":119809.10327301816},{"$f":"INDEX(PC!$K$1087:$AG$1121,AL$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AM$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AN$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AO$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AP$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,16,"Nova Olinda",3002278.5303844861,{"$f":"INDEX(PC!$K$1087:$AG$1121,H$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,I$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,J$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,K$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":109784.87330524443},{"$f":"INDEX(PC!$K$1087:$AG$1121,L$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":107025.485254075},{"$f":"INDEX(PC!$K$1087:$AG$1121,M$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":116793.70141982763},{"$f":"INDEX(PC!$K$1087:$AG$1121,N$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":125315.12036464327},{"$f":"INDEX(PC!$K$1087:$AG$1121,O$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":124906.83809377105},{"$f":"INDEX(PC!$K$1087:$AG$1121,P$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":126438.16451129396},{"$f":"INDEX(PC!$K$1087:$AG$1121,Q$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":123196.55330555121},{"$f":"INDEX(PC!$K$1087:$AG$1121,R$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":114511.17848818049},{"$f":"INDEX(PC!$K$1087:$AG$1121,S$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":112800.37543184294},{"$f":"INDEX(PC!$K$1087:$AG$1121,T$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":112369.58941375739},{"$f":"INDEX(PC!$K$1087:$AG$1121,U$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":113858.05155087374},{"$f":"INDEX(PC!$K$1087:$AG$1121,V$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":110593.93659791756},{"$f":"INDEX(PC!$K$1087:$AG$1121,W$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":101886.05803333351},{"$f":"INDEX(PC!$K$1087:$AG$1121,X$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":110339.96573650886},{"$f":"INDEX(PC!$K$1087:$AG$1121,Y$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":109909.17971842331},{"$f":"INDEX(PC!$K$1087:$AG$1121,Z$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":111397.64185553965},{"$f":"INDEX(PC!$K$1087:$AG$1121,AA$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":108176.39118298996},{"$f":"INDEX(PC!$K$1087:$AG$1121,AB$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":99448.152085212947},{"$f":"INDEX(PC!$K$1087:$AG$1121,AC$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":107760.60766304673},{"$f":"INDEX(PC!$K$1087:$AG$1121,AD$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":107791.68426634136},{"$f":"INDEX(PC!$K$1087:$AG$1121,AE$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":109784.87330524443},{"$f":"INDEX(PC!$K$1087:$AG$1121,AF$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":107025.485254075},{"$f":"INDEX(PC!$K$1087:$AG$1121,AG$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":98801.973058084637},{"$f":"INDEX(PC!$K$1087:$AG$1121,AH$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":107760.60766304673},{"$f":"INDEX(PC!$K$1087:$AG$1121,AI$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":107791.68426634136},{"$f":"INDEX(PC!$K$1087:$AG$1121,AJ$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":109784.87330524443},{"$f":"INDEX(PC!$K$1087:$AG$1121,AK$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":107025.485254075},{"$f":"INDEX(PC!$K$1087:$AG$1121,AL$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AM$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AN$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AO$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AP$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,17,"Pacajus",12050339.460659387,{"$f":"INDEX(PC!$K$1087:$AG$1121,H$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,I$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,J$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,K$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":423278.60707920959},{"$f":"INDEX(PC!$K$1087:$AG$1121,L$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":422115.913473183},{"$f":"INDEX(PC!$K$1087:$AG$1121,M$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":536260.05428561138},{"$f":"INDEX(PC!$K$1087:$AG$1121,N$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":534928.04677197896},{"$f":"INDEX(PC!$K$1087:$AG$1121,O$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":539511.30995444546},{"$f":"INDEX(PC!$K$1087:$AG$1121,P$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":530121.88933139807},{"$f":"INDEX(PC!$K$1087:$AG$1121,Q$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":422115.913473183},{"$f":"INDEX(PC!$K$1087:$AG$1121,R$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":522917.47540207219},{"$f":"INDEX(PC!$K$1087:$AG$1121,S$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":425385.38646118989},{"$f":"INDEX(PC!$K$1087:$AG$1121,T$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":431659.64550569374},{"$f":"INDEX(PC!$K$1087:$AG$1121,U$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":425623.28321744583},{"$f":"INDEX(PC!$K$1087:$AG$1121,V$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":430883.802030336},{"$f":"INDEX(PC!$K$1087:$AG$1121,W$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":432806.26500656834},{"$f":"INDEX(PC!$K$1087:$AG$1121,X$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":431363.88197088894},{"$f":"INDEX(PC!$K$1087:$AG$1121,Y$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":435922.49819212174},{"$f":"INDEX(PC!$K$1087:$AG$1121,Z$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":426533.07756907429},{"$f":"INDEX(PC!$K$1087:$AG$1121,AA$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":423809.05254924035},{"$f":"INDEX(PC!$K$1087:$AG$1121,AB$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":425464.68537994195},{"$f":"INDEX(PC!$K$1087:$AG$1121,AC$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":425385.38646118989},{"$f":"INDEX(PC!$K$1087:$AG$1121,AD$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":431307.08679935004},{"$f":"INDEX(PC!$K$1087:$AG$1121,AE$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":423278.60707920959},{"$f":"INDEX(PC!$K$1087:$AG$1121,AF$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":422115.913473183},{"$f":"INDEX(PC!$K$1087:$AG$1121,AG$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":425464.68537994195},{"$f":"INDEX(PC!$K$1087:$AG$1121,AH$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":425385.38646118989},{"$f":"INDEX(PC!$K$1087:$AG$1121,AI$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":431307.08679935004},{"$f":"INDEX(PC!$K$1087:$AG$1121,AJ$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":423278.60707920959},{"$f":"INDEX(PC!$K$1087:$AG$1121,AK$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":422115.913473183},{"$f":"INDEX(PC!$K$1087:$AG$1121,AL$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AM$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AN$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AO$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AP$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,18,"Pacatuba",12729471.157566639,{"$f":"INDEX(PC!$K$1087:$AG$1121,H$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,I$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,J$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,K$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":432956.18828274379},{"$f":"INDEX(PC!$K$1087:$AG$1121,L$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":432099.97428162344},{"$f":"INDEX(PC!$K$1087:$AG$1121,M$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":548445.81645080436},{"$f":"INDEX(PC!$K$1087:$AG$1121,N$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":516091.85759996518},{"$f":"INDEX(PC!$K$1087:$AG$1121,O$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":519510.28396238503},{"$f":"INDEX(PC!$K$1087:$AG$1121,P$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":477880.49483157578},{"$f":"INDEX(PC!$K$1087:$AG$1121,Q$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":476035.18756007549},{"$f":"INDEX(PC!$K$1087:$AG$1121,R$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":543416.76475211058},{"$f":"INDEX(PC!$K$1087:$AG$1121,S$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":478987.06740429183},{"$f":"INDEX(PC!$K$1087:$AG$1121,T$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":482274.75771147211},{"$f":"INDEX(PC!$K$1087:$AG$1121,U$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":440663.18589983578},{"$f":"INDEX(PC!$K$1087:$AG$1121,V$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":438689.28578711505},{"$f":"INDEX(PC!$K$1087:$AG$1121,W$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":506134.0877927494},{"$f":"INDEX(PC!$K$1087:$AG$1121,X$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":473669.75341986388},{"$f":"INDEX(PC!$K$1087:$AG$1121,Y$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":477045.31550187711},{"$f":"INDEX(PC!$K$1087:$AG$1121,Z$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":435413.38315704738},{"$f":"INDEX(PC!$K$1087:$AG$1121,AA$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":433392.33233587968},{"$f":"INDEX(PC!$K$1087:$AG$1121,AB$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":500578.87705206475},{"$f":"INDEX(PC!$K$1087:$AG$1121,AC$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":469191.50772439293},{"$f":"INDEX(PC!$K$1087:$AG$1121,AD$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":473556.1630767865},{"$f":"INDEX(PC!$K$1087:$AG$1121,AE$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":432956.18828274379},{"$f":"INDEX(PC!$K$1087:$AG$1121,AF$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":432099.97428162344},{"$f":"INDEX(PC!$K$1087:$AG$1121,AG$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":500578.87705206475},{"$f":"INDEX(PC!$K$1087:$AG$1121,AH$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":469191.50772439293},{"$f":"INDEX(PC!$K$1087:$AG$1121,AI$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":473556.1630767865},{"$f":"INDEX(PC!$K$1087:$AG$1121,AJ$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":432956.18828274379},{"$f":"INDEX(PC!$K$1087:$AG$1121,AK$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":432099.97428162344},{"$f":"INDEX(PC!$K$1087:$AG$1121,AL$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AM$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AN$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AO$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AP$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,19,"Paracuru",3713642.9506752011,{"$f":"INDEX(PC!$K$1087:$AG$1121,H$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,I$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,J$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,K$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":123118.52399432729},{"$f":"INDEX(PC!$K$1087:$AG$1121,L$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":143400.69719432734},{"$f":"INDEX(PC!$K$1087:$AG$1121,M$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":188234.44119905456},{"$f":"INDEX(PC!$K$1087:$AG$1121,N$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":155994.2835990545},{"$f":"INDEX(PC!$K$1087:$AG$1121,O$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":177906.3603990546},{"$f":"INDEX(PC!$K$1087:$AG$1121,P$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":181182.24159905457},{"$f":"INDEX(PC!$K$1087:$AG$1121,Q$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":201178.2975990547},{"$f":"INDEX(PC!$K$1087:$AG$1121,R$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":186828.50199905448},{"$f":"INDEX(PC!$K$1087:$AG$1121,S$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":109450.26599432713},{"$f":"INDEX(PC!$K$1087:$AG$1121,T$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":127159.5275943273},{"$f":"INDEX(PC!$K$1087:$AG$1121,U$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":128207.55239432727},{"$f":"INDEX(PC!$K$1087:$AG$1121,V$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":145935.03119432749},{"$f":"INDEX(PC!$K$1087:$AG$1121,W$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":131497.36439432719},{"$f":"INDEX(PC!$K$1087:$AG$1121,X$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":99103.967994327206},{"$f":"INDEX(PC!$K$1087:$AG$1121,Y$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":120862.80599432747},{"$f":"INDEX(PC!$K$1087:$AG$1121,Z$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":124091.53679432729},{"$f":"INDEX(PC!$K$1087:$AG$1121,AA$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":143936.49719432733},{"$f":"INDEX(PC!$K$1087:$AG$1121,AB$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":129359.52239432732},{"$f":"INDEX(PC!$K$1087:$AG$1121,AC$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":97382.978394327263},{"$f":"INDEX(PC!$K$1087:$AG$1121,AD$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":119515.80479432731},{"$f":"INDEX(PC!$K$1087:$AG$1121,AE$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":123118.52399432729},{"$f":"INDEX(PC!$K$1087:$AG$1121,AF$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":143400.69719432734},{"$f":"INDEX(PC!$K$1087:$AG$1121,AG$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":129359.52239432732},{"$f":"INDEX(PC!$K$1087:$AG$1121,AH$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":97382.978394327263},{"$f":"INDEX(PC!$K$1087:$AG$1121,AI$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":119515.80479432731},{"$f":"INDEX(PC!$K$1087:$AG$1121,AJ$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":123118.52399432729},{"$f":"INDEX(PC!$K$1087:$AG$1121,AK$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":143400.69719432734},{"$f":"INDEX(PC!$K$1087:$AG$1121,AL$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AM$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AN$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AO$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AP$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,20,"Paraipaba",2889553.9603872001,{"$f":"INDEX(PC!$K$1087:$AG$1121,H$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,I$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,J$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,K$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":104410.20581760009},{"$f":"INDEX(PC!$K$1087:$AG$1121,L$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":104256.96701760005},{"$f":"INDEX(PC!$K$1087:$AG$1121,M$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":114518.30856959996},{"$f":"INDEX(PC!$K$1087:$AG$1121,N$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":114135.7473696001},{"$f":"INDEX(PC!$K$1087:$AG$1121,O$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":114439.01016959998},{"$f":"INDEX(PC!$K$1087:$AG$1121,P$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":113338.47696960023},{"$f":"INDEX(PC!$K$1087:$AG$1121,Q$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":113031.99936960007},{"$f":"INDEX(PC!$K$1087:$AG$1121,R$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":113729.6109695996},{"$f":"INDEX(PC!$K$1087:$AG$1121,S$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":105845.07821760002},{"$f":"INDEX(PC!$K$1087:$AG$1121,T$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":106405.52501759998},{"$f":"INDEX(PC!$K$1087:$AG$1121,U$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":105442.15661760009},{"$f":"INDEX(PC!$K$1087:$AG$1121,V$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":105205.33301760009},{"$f":"INDEX(PC!$K$1087:$AG$1121,W$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":105943.66541759994},{"$f":"INDEX(PC!$K$1087:$AG$1121,X$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":105538.60061760007},{"$f":"INDEX(PC!$K$1087:$AG$1121,Y$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":105927.59141759998},{"$f":"INDEX(PC!$K$1087:$AG$1121,Z$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":104743.47341760005},{"$f":"INDEX(PC!$K$1087:$AG$1121,AA$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":104457.35621760014},{"$f":"INDEX(PC!$K$1087:$AG$1121,AB$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":105128.17781759996},{"$f":"INDEX(PC!$K$1087:$AG$1121,AC$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":104898.85541760003},{"$f":"INDEX(PC!$K$1087:$AG$1121,AD$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":105398.22101760002},{"$f":"INDEX(PC!$K$1087:$AG$1121,AE$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":104410.20581760009},{"$f":"INDEX(PC!$K$1087:$AG$1121,AF$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":104256.96701760005},{"$f":"INDEX(PC!$K$1087:$AG$1121,AG$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":105128.17781759996},{"$f":"INDEX(PC!$K$1087:$AG$1121,AH$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":104898.85541760003},{"$f":"INDEX(PC!$K$1087:$AG$1121,AI$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":105398.22101760002},{"$f":"INDEX(PC!$K$1087:$AG$1121,AJ$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":104410.20581760009},{"$f":"INDEX(PC!$K$1087:$AG$1121,AK$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":104256.96701760005},{"$f":"INDEX(PC!$K$1087:$AG$1121,AL$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AM$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AN$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AO$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AP$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,21,"São Gonçalo do Amarante",7166206.1880742805,{"$f":"INDEX(PC!$K$1087:$AG$1121,H$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,I$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,J$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,K$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":250897.01999881276},{"$f":"INDEX(PC!$K$1087:$AG$1121,L$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":250383.72024094482},{"$f":"INDEX(PC!$K$1087:$AG$1121,M$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":309002.24622677284},{"$f":"INDEX(PC!$K$1087:$AG$1121,N$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":309068.3215150194},{"$f":"INDEX(PC!$K$1087:$AG$1121,O$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":311485.86692994693},{"$f":"INDEX(PC!$K$1087:$AG$1121,P$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":307116.8608530921},{"$f":"INDEX(PC!$K$1087:$AG$1121,Q$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":306031.3229517971},{"$f":"INDEX(PC!$K$1087:$AG$1121,R$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":305841.00554679241},{"$f":"INDEX(PC!$K$1087:$AG$1121,S$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":258924.49240836396},{"$f":"INDEX(PC!$K$1087:$AG$1121,T$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":260762.29843079334},{"$f":"INDEX(PC!$K$1087:$AG$1121,U$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":256121.10417335702},{"$f":"INDEX(PC!$K$1087:$AG$1121,V$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":254679.79274468799},{"$f":"INDEX(PC!$K$1087:$AG$1121,W$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":254424.10731206308},{"$f":"INDEX(PC!$K$1087:$AG$1121,X$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":254418.38493062873},{"$f":"INDEX(PC!$K$1087:$AG$1121,Y$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":256858.43409276995},{"$f":"INDEX(PC!$K$1087:$AG$1121,Z$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":252577.29979074825},{"$f":"INDEX(PC!$K$1087:$AG$1121,AA$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":251122.05747094701},{"$f":"INDEX(PC!$K$1087:$AG$1121,AB$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":250851.36954017988},{"$f":"INDEX(PC!$K$1087:$AG$1121,AC$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":251528.26082421938},{"$f":"INDEX(PC!$K$1087:$AG$1121,AD$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":254585.55562421429},{"$f":"INDEX(PC!$K$1087:$AG$1121,AE$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":250897.01999881276},{"$f":"INDEX(PC!$K$1087:$AG$1121,AF$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":250383.72024094482},{"$f":"INDEX(PC!$K$1087:$AG$1121,AG$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":250851.36954017988},{"$f":"INDEX(PC!$K$1087:$AG$1121,AH$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":251528.26082421938},{"$f":"INDEX(PC!$K$1087:$AG$1121,AI$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":254585.55562421429},{"$f":"INDEX(PC!$K$1087:$AG$1121,AJ$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":250897.01999881276},{"$f":"INDEX(PC!$K$1087:$AG$1121,AK$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":250383.72024094482},{"$f":"INDEX(PC!$K$1087:$AG$1121,AL$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AM$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AN$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AO$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AP$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,22,"São Luís do Curu",1724073.8671668505,{"$f":"INDEX(PC!$K$1087:$AG$1121,H$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,I$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,J$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,K$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":61506.134426587829},{"$f":"INDEX(PC!$K$1087:$AG$1121,L$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":61418.26265175455},{"$f":"INDEX(PC!$K$1087:$AG$1121,M$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":71422.458371403322},{"$f":"INDEX(PC!$K$1087:$AG$1121,N$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":71427.816406454105},{"$f":"INDEX(PC!$K$1087:$AG$1121,O$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":71634.636559415681},{"$f":"INDEX(PC!$K$1087:$AG$1121,P$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":71211.351790401255},{"$f":"INDEX(PC!$K$1087:$AG$1121,Q$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":71035.608240734538},{"$f":"INDEX(PC!$K$1087:$AG$1121,R$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":71158.843046903436},{"$f":"INDEX(PC!$K$1087:$AG$1121,S$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":62186.604878041275},{"$f":"INDEX(PC!$K$1087:$AG$1121,T$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":62370.921283789372},{"$f":"INDEX(PC!$K$1087:$AG$1121,U$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":61967.997047968041},{"$f":"INDEX(PC!$K$1087:$AG$1121,V$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":61814.757245514862},{"$f":"INDEX(PC!$K$1087:$AG$1121,W$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":61917.631518490409},{"$f":"INDEX(PC!$K$1087:$AG$1121,X$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":61857.62152592124},{"$f":"INDEX(PC!$K$1087:$AG$1121,Y$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":62019.43418445596},{"$f":"INDEX(PC!$K$1087:$AG$1121,Z$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":61659.37422904111},{"$f":"INDEX(PC!$K$1087:$AG$1121,AA$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":61485.77389339482},{"$f":"INDEX(PC!$K$1087:$AG$1121,AB$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":61586.504952350093},{"$f":"INDEX(PC!$K$1087:$AG$1121,AC$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":61614.366734614261},{"$f":"INDEX(PC!$K$1087:$AG$1121,AD$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":61864.05116798231},{"$f":"INDEX(PC!$K$1087:$AG$1121,AE$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":61506.134426587829},{"$f":"INDEX(PC!$K$1087:$AG$1121,AF$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":61418.26265175455},{"$f":"INDEX(PC!$K$1087:$AG$1121,AG$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":61586.504952350093},{"$f":"INDEX(PC!$K$1087:$AG$1121,AH$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":61614.366734614261},{"$f":"INDEX(PC!$K$1087:$AG$1121,AI$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":61864.05116798231},{"$f":"INDEX(PC!$K$1087:$AG$1121,AJ$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":61506.134426587829},{"$f":"INDEX(PC!$K$1087:$AG$1121,AK$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":61418.26265175455},{"$f":"INDEX(PC!$K$1087:$AG$1121,AL$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AM$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AN$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AO$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AP$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,23,"Trairi",3327054.8719322192,{"$f":"INDEX(PC!$K$1087:$AG$1121,H$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,I$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,J$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,K$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":91070.603251200009},{"$f":"INDEX(PC!$K$1087:$AG$1121,L$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":143840.75031883625},{"$f":"INDEX(PC!$K$1087:$AG$1121,M$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":186807.90058647274},{"$f":"INDEX(PC!$K$1087:$AG$1121,N$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":143074.55631883629},{"$f":"INDEX(PC!$K$1087:$AG$1121,O$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":142720.92831883638},{"$f":"INDEX(PC!$K$1087:$AG$1121,P$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":142218.34791883623},{"$f":"INDEX(PC!$K$1087:$AG$1121,Q$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":194592.00298647259},{"$f":"INDEX(PC!$K$1087:$AG$1121,R$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":184656.12778647305},{"$f":"INDEX(PC!$K$1087:$AG$1121,S$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":97518.420451200014},{"$f":"INDEX(PC!$K$1087:$AG$1121,T$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":96154.273651199968},{"$f":"INDEX(PC!$K$1087:$AG$1121,U$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":95068.742851200048},{"$f":"INDEX(PC!$K$1087:$AG$1121,V$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":146967.6791188363},{"$f":"INDEX(PC!$K$1087:$AG$1121,W$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":136988.9399188364},{"$f":"INDEX(PC!$K$1087:$AG$1121,X$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":93190.228051199985},{"$f":"INDEX(PC!$K$1087:$AG$1121,Y$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":92683.361251200025},{"$f":"INDEX(PC!$K$1087:$AG$1121,Z$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":92241.862051200034},{"$f":"INDEX(PC!$K$1087:$AG$1121,AA$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":144421.55751883626},{"$f":"INDEX(PC!$K$1087:$AG$1121,AB$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":134366.73471883638},{"$f":"INDEX(PC!$K$1087:$AG$1121,AC$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":91070.603251200009},{"$f":"INDEX(PC!$K$1087:$AG$1121,AD$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":91070.603251200009},{"$f":"INDEX(PC!$K$1087:$AG$1121,AE$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":91070.603251200009},{"$f":"INDEX(PC!$K$1087:$AG$1121,AF$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":143840.75031883625},{"$f":"INDEX(PC!$K$1087:$AG$1121,AG$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":134366.73471883638},{"$f":"INDEX(PC!$K$1087:$AG$1121,AH$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":91070.603251200009},{"$f":"INDEX(PC!$K$1087:$AG$1121,AI$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":91070.603251200009},{"$f":"INDEX(PC!$K$1087:$AG$1121,AJ$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":91070.603251200009},{"$f":"INDEX(PC!$K$1087:$AG$1121,AK$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":143840.75031883625},{"$f":"INDEX(PC!$K$1087:$AG$1121,AL$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AM$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AN$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AO$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$1087:$AG$1121,AP$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":0}]
[null,0]
[null,2,null,null,null,"PPP 1",{"$f":"SUM(H154:AP154)","v":223302576.59967166},{"$f":"SUMIF($B130:$B152,\"1\",H130:H152)","v":0},0,0,7850335.8206727002,7916692.8643776169,9292594.6262901593,9022576.9299788158,9136541.189922411,8832072.8863620982,8591796.4509067703,9177856.9166229684,8226831.847859907,8309233.0153117143,8003704.87621086,8044766.6641345257,8376318.5999794584,8096195.7029937478,8208153.920306568,7902056.7784686564,7947255.0074957088,8275189.2068089945,8008496.7132541863,8137691.6830759272,7850335.8206727002,7916692.8643776169,8267574.3890071083,8006891.4564541867,8137691.6830759272,7850335.8206727002,7916692.8643776169,0,0,0,0,0]
[null,1,null,null,null,"PPP 2",{"$f":"SUM(H155:AP155)","v":527086070.40917653},{"$f":"SUMIF($B130:$B152,\"2\",H130:H152)","v":0},0,0,19027801.453531291,19073234.351466231,20881088.384560425,20804482.274816126,20940746.947983984,20748287.492338113,20760552.222754791,20717238.578955904,19374116.976392318,19492437.703620464,19289696.244327225,19292363.722963743,19248237.805804081,19168107.202762451,19302498.718983106,19109596.693525694,19113529.731537871,19064015.80946606,19018682.206664737,19187293.130298078,19027801.453531291,19073234.351466231,19064015.80946606,19018682.206664737,19187293.130298078,19027801.453531291,19073234.351466231,0,0,0,0,0]
[null,3,null,null,null,"PPP Total",{"$f":"SUM(H156:AP156)","v":750388647.00884831},{"$f":"SUM(H154:H155)","v":0},0,0,26878137.274203993,26989927.215843849,30173683.010850586,29827059.204794943,30077288.137906395,29580360.378700212,29352348.67366156,29895095.49557887,27600948.824252225,27801670.718932178,27293401.120538086,27337130.387098268,27624556.405783542,27264302.905756198,27510652.639289673,27011653.471994352,27060784.73903358,27339205.016275056,27027178.919918925,27324984.813374005,26878137.274203993,26989927.215843849,27331590.19847317,27025573.663118925,27324984.813374005,26878137.274203993,26989927.215843849,0,0,0,0,0]
[null,0]
[null,0,null,"Tabela 4.1 - Substituição de Hidrômetros - em R$"]
[null,0]
[null,2,null,null,null,"PPP 1",{"$f":"SUM(H160:AP160)","v":224636089.57047161},{"$f":"TRANSPOSE(PC!$E$1124:$E$1158)","v":0},0,0,7898857.3328726999,7965189.7297776164,9345020.7809901591,9075045.9486788157,9188987.7050224114,8884499.041062098,8644240.82280677,9230303.4317229688,8275351.2168599069,8357819.8951117145,8052226.3884108597,8093263.5295345252,8424795.1049794592,8144715.0719937477,8256695.7929065684,7950578.2906686561,7995751.8728957083,8323665.7118089944,8057036.4426541859,8186233.5556759275,7898879.8364727003,7965189.7297776164,8316050.8940071082,8055410.8254541866,8186233.5556759275,7898857.3328726999,7965189.7297776164,0,0,0,0,0]
[null,1,null,null,null,"PPP 2",{"$f":"SUM(H161:AP161)","v":527086070.40917653},{"$f":"TRANSPOSE(PC!$F$1124:$F$1158)","v":0},0,0,19027801.453531291,19073234.351466231,20881088.384560425,20804482.274816126,20940746.947983984,20748287.492338113,20760552.222754791,20717238.578955904,19374116.976392318,19492437.703620464,19289696.244327225,19292363.722963743,19248237.805804081,19168107.202762451,19302498.718983106,19109596.693525694,19113529.731537871,19064015.80946606,19018682.206664737,19187293.130298078,19027801.453531291,19073234.351466231,19064015.80946606,19018682.206664737,19187293.130298078,19027801.453531291,19073234.351466231,0,0,0,0,0]
[null,3,null,null,null,"PPP Total",{"$f":"SUM(H162:AP162)","v":751722159.97964847},{"$f":"SUM(H160:H161)","v":0},0,0,26926658.786403991,27038424.081243847,30226109.165550582,29879528.22349494,30129734.653006397,29632786.533400211,29404793.045561559,29947542.010678872,27649468.193252224,27850257.598732177,27341922.632738084,27385627.252498269,27673032.91078354,27312822.274756201,27559194.511889674,27060174.984194349,27109281.604433581,27387681.521275055,27075718.649318922,27373526.685974006,26926681.290003993,27038424.081243847,27380066.703473169,27074093.032118924,27373526.685974006,26926658.786403991,27038424.081243847,0,0,0,0,0]
[null,0]
[null,0,null,"Tabela 4.2 - Novas Ligações de Água - em R$"]
[null,0]
[null,2,null,null,null,"PPP 1",{"$f":"SUM(H166:AP166)","v":0},{"$f":"TRANSPOSE(PC!$E$1161:$E$1195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,null,null,null,"PPP 2",{"$f":"SUM(H167:AP167)","v":0},{"$f":"TRANSPOSE(PC!$F$1161:$F$1195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,null,null,null,"PPP Total",{"$f":"SUM(H168:AP168)","v":0},{"$f":"SUM(H166:H167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0]
[null,0,null,"Tabela 4.3 - Substituição de Ligações  - em R$"]
[null,0]
[null,2,null,null,null,"PPP 1",{"$f":"SUM(H172:AP172)","v":0},{"$f":"TRANSPOSE(PC!$E$1198:$E$1232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,null,null,null,"PPP 2",{"$f":"SUM(H173:AP173)","v":0},{"$f":"TRANSPOSE(PC!$F$1198:$F$1232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,null,null,null,"PPP Total",{"$f":"SUM(H174:AP174)","v":0},{"$f":"SUM(H172:H173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0]
[null,0,null,"Tabela 5 - Reembolso BNDES e Custos B3 - em R$"]
[null,0]
[null,2,null,null,null,"PPP 1",{"$f":"SUM(H178:AP178)","v":4077929.609061589},{"$f":"TRANSPOSE(PC!$E$974:E1008)","v":4077929.609061589},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,null,null,null,"PPP 2",{"$f":"SUM(H179:AP179)","v":4077929.609061589},{"$f":"TRANSPOSE(PC!$F$974:F1008)","v":4077929.609061589},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,null,null,null,"PPP Total",{"$f":"SUM(H180:AP180)","v":8155859.218123178},{"$f":"SUM(H178:H179)","v":8155859.218123178},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0]
[null,0,null,"Tabela 6 - Total CapEx - em R$"]
[null,0]
[null,2,null,null,null,"PPP 1",{"$f":"SUM(H184:AP184)","v":2680218777.01928},{"$f":"TRANSPOSE(PC!$E$1898:E1932)","v":169031612.41179273},383752479.97342128,197105670.09289822,189888710.332405,229196516.83621654,201539385.0356307,161334082.9810189,175820923.55114385,153031406.11591846,150660127.23600325,129353694.38044074,42368503.238150321,43212412.141953103,43046287.004787631,43096693.173424527,43255128.338712454,42849515.653778903,42619023.768048942,30855918.274584867,30457445.154813316,17998308.877352815,17746996.056018643,17860401.809835583,17573896.410711534,17642468.228860516,18000069.009784542,17769238.409056146,17879112.550979204,17602521.13754724,17670228.83399009,0,0,0,0,0]
[null,1,null,null,null,"PPP 2",{"$f":"SUM(H185:AP185)","v":3537161543.6577344},{"$f":"TRANSPOSE(PC!$F$1898:F1933)","v":244946416.58368808},383511418.37781334,366957934.87665391,366455907.95550543,295298885.76796645,224940770.26915017,203782983.57221943,196919185.87596279,171068228.49915883,165188089.29653856,134947715.96687782,60310042.041835599,61467170.320833936,59849727.643272966,59614376.351350397,59216588.229536146,58739299.676903449,58375983.867821716,31340013.169799492,30943789.540975146,30338595.879137538,30291894.820965387,30455403.285587959,30294063.32807951,30337994.556269791,30319804.515251078,30265527.436008949,30428901.68625769,30257703.5997307,30297126.66658251,0,0,0,0,0,0]
[null,3,null,null,null,"PPP Total",{"$f":"SUM(H186:AP186)","v":6217380320.6770163},{"$f":"SUM(H184:H185)","v":413978028.99548078},767263898.35123467,564063604.96955216,556344618.28791046,524495402.60418296,426480155.30478084,365117066.55323833,372740109.42710662,324099634.61507726,315848216.53254181,264301410.34731856,102678545.27998592,104679582.46278703,102896014.64806059,102711069.52477492,102471716.5682486,101588815.33068235,100995007.63587067,62195931.444384359,61401234.695788458,48336904.75649035,48038890.87698403,48315805.095423542,47867959.738791049,47980462.785130307,48319873.52503562,48034765.845065095,48308014.237236895,47860224.73727794,47967355.500572599,0,0,0,0,0]
[null,0]
[null,0]
[null,0]

{"sheet":"B. Premissas Oper. (7-13)","index":30,"n_rows":207,"n_cols":42,"rows_kept":207,"cut":false,"hidden":true,"merged":[]}
[]
[null,"PPI CE"]
[null,"Premissas Operacionais"]
[]
[null,null,null,null,null,null,null,2023,{"$f":"H5+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[null,null,null,null,null,"Ano do Contrato de Concessão","TOTAL",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35]
[null,0]
[null,0,null,"Tabela 7 - Vigência dos Contrato de Programa (%)"]
[null,0]
[null,1,null,null,1,"Aquiraz",{"$f":"MAX(H10:AP10)","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,H$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,I$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,J$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,K$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,L$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,M$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,N$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,O$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,P$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Q$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,R$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,S$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,T$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,U$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,V$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,W$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,X$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Y$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Z$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AA$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AB$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AC$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AD$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AE$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AF$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AG$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AH$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AI$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AJ$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AK$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AL$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AM$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AN$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AO$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AP$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,{"$f":"E10+1","v":2},"Barbalha",1,{"$f":"INDEX(PC!$AL$34:$BH$68,H$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,I$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,J$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,K$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,L$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,M$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,N$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,O$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,P$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Q$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,R$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,S$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,T$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,U$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,V$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,W$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,X$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Y$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Z$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AA$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AB$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AC$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AD$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AE$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AF$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AG$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AH$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AI$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AJ$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AK$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AL$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AM$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AN$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AO$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AP$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,3,"Cascavel",1,{"$f":"INDEX(PC!$AL$34:$BH$68,H$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,I$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,J$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,K$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,L$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,M$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,N$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,O$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,P$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Q$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,R$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,S$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,T$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,U$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,V$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,W$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,X$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Y$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Z$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AA$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AB$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AC$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AD$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AE$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AF$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AG$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AH$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AI$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AJ$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AK$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AL$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AM$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AN$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AO$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AP$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,4,"Caucaia",1,{"$f":"INDEX(PC!$AL$34:$BH$68,H$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,I$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,J$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,K$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,L$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,M$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,N$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,O$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,P$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Q$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,R$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,S$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,T$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,U$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,V$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,W$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,X$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Y$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Z$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AA$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AB$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AC$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AD$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AE$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AF$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AG$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AH$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AI$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AJ$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AK$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AL$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AM$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AN$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AO$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AP$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,5,"Chorozinho",1,{"$f":"INDEX(PC!$AL$34:$BH$68,H$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,I$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,J$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,K$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,L$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,M$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,N$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,O$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,P$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Q$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,R$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,S$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,T$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,U$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,V$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,W$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,X$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Y$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Z$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AA$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AB$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AC$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AD$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AE$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AF$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AG$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AH$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AI$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AJ$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AK$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AL$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AM$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AN$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AO$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AP$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,6,"Eusébio",1,{"$f":"INDEX(PC!$AL$34:$BH$68,H$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,I$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,J$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,K$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,L$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,M$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,N$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,O$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,P$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Q$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,R$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,S$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,T$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,U$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,V$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,W$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,X$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Y$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Z$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AA$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AB$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AC$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AD$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AE$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AF$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AG$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AH$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AI$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AJ$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AK$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AL$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AM$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AN$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AO$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AP$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,7,"Farias Brito",1,{"$f":"INDEX(PC!$AL$34:$BH$68,H$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,I$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,J$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,K$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,L$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,M$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,N$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,O$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,P$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Q$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,R$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,S$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,T$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,U$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,V$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,W$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,X$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Y$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Z$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AA$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AB$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AC$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AD$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AE$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AF$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AG$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AH$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AI$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AJ$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AK$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AL$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AM$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AN$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AO$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AP$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,8,"Fortaleza",1,{"$f":"INDEX(PC!$AL$34:$BH$68,H$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,I$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,J$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,K$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,L$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,M$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,N$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,O$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,P$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Q$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,R$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,S$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,T$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,U$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,V$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,W$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,X$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Y$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Z$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AA$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AB$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AC$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AD$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AE$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AF$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AG$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AH$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AI$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AJ$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AK$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AL$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AM$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AN$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AO$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AP$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,9,"Guaiúba",1,{"$f":"INDEX(PC!$AL$34:$BH$68,H$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,I$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,J$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,K$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,L$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,M$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,N$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,O$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,P$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Q$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,R$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,S$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,T$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,U$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,V$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,W$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,X$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Y$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Z$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AA$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AB$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AC$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AD$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AE$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AF$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AG$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AH$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AI$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AJ$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AK$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AL$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AM$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AN$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AO$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AP$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,10,"Horizonte",1,{"$f":"INDEX(PC!$AL$34:$BH$68,H$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,I$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,J$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,K$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,L$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,M$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,N$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,O$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,P$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Q$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,R$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,S$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,T$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,U$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,V$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,W$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,X$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Y$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Z$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AA$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AB$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AC$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AD$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AE$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AF$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AG$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AH$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AI$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AJ$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AK$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AL$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AM$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AN$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AO$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AP$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,11,"Itaitinga",1,{"$f":"INDEX(PC!$AL$34:$BH$68,H$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,I$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,J$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,K$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,L$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,M$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,N$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,O$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,P$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Q$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,R$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,S$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,T$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,U$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,V$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,W$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,X$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Y$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Z$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AA$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AB$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AC$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AD$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AE$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AF$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AG$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AH$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AI$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AJ$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AK$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AL$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AM$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AN$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AO$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AP$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,12,"Juazeiro do Norte",1,{"$f":"INDEX(PC!$AL$34:$BH$68,H$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,I$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,J$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,K$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,L$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,M$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,N$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,O$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,P$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Q$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,R$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,S$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,T$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,U$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,V$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,W$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,X$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Y$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Z$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AA$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AB$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AC$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AD$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AE$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AF$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AG$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AH$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AI$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AJ$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AK$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AL$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AM$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AN$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AO$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AP$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,13,"Maracanaú",1,{"$f":"INDEX(PC!$AL$34:$BH$68,H$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,I$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,J$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,K$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,L$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,M$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,N$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,O$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,P$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Q$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,R$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,S$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,T$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,U$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,V$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,W$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,X$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Y$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Z$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AA$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AB$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AC$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AD$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AE$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AF$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AG$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AH$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AI$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AJ$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AK$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AL$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AM$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AN$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AO$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AP$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,14,"Maranguape",1,{"$f":"INDEX(PC!$AL$34:$BH$68,H$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,I$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,J$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,K$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,L$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,M$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,N$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,O$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,P$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Q$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,R$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,S$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,T$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,U$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,V$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,W$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,X$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Y$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Z$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AA$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AB$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AC$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AD$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AE$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AF$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AG$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AH$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AI$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AJ$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AK$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AL$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AM$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AN$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AO$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AP$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,15,"Missão Velha",1,{"$f":"INDEX(PC!$AL$34:$BH$68,H$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,I$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,J$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,K$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,L$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,M$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,N$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,O$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,P$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Q$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,R$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,S$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,T$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,U$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,V$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,W$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,X$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Y$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Z$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AA$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AB$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AC$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AD$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AE$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AF$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AG$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AH$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AI$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AJ$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AK$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AL$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AM$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AN$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AO$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AP$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,16,"Nova Olinda",1,{"$f":"INDEX(PC!$AL$34:$BH$68,H$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,I$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,J$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,K$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,L$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,M$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,N$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,O$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,P$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Q$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,R$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,S$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,T$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,U$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,V$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,W$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,X$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Y$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Z$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AA$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AB$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AC$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AD$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AE$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AF$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AG$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AH$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AI$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AJ$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AK$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AL$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AM$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AN$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AO$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AP$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,17,"Pacajus",1,{"$f":"INDEX(PC!$AL$34:$BH$68,H$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,I$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,J$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,K$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,L$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,M$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,N$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,O$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,P$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Q$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,R$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,S$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,T$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,U$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,V$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,W$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,X$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Y$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Z$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AA$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AB$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AC$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AD$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AE$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AF$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AG$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AH$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AI$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AJ$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AK$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AL$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AM$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AN$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AO$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AP$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,18,"Pacatuba",1,{"$f":"INDEX(PC!$AL$34:$BH$68,H$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,I$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,J$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,K$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,L$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,M$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,N$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,O$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,P$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Q$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,R$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,S$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,T$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,U$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,V$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,W$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,X$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Y$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Z$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AA$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AB$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AC$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AD$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AE$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AF$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AG$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AH$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AI$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AJ$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AK$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AL$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AM$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AN$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AO$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AP$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,19,"Paracuru",1,{"$f":"INDEX(PC!$AL$34:$BH$68,H$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,I$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,J$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,K$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,L$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,M$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,N$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,O$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,P$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Q$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,R$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,S$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,T$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,U$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,V$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,W$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,X$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Y$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Z$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AA$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AB$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AC$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AD$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AE$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AF$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AG$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AH$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AI$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AJ$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AK$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AL$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AM$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AN$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AO$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AP$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,20,"Paraipaba",1,{"$f":"INDEX(PC!$AL$34:$BH$68,H$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,I$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,J$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,K$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,L$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,M$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,N$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,O$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,P$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Q$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,R$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,S$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,T$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,U$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,V$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,W$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,X$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Y$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Z$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AA$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AB$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AC$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AD$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AE$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AF$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AG$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AH$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AI$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AJ$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AK$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AL$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AM$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AN$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AO$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AP$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,21,"São Gonçalo do Amarante",1,{"$f":"INDEX(PC!$AL$34:$BH$68,H$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,I$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,J$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,K$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,L$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,M$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,N$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,O$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,P$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Q$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,R$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,S$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,T$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,U$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,V$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,W$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,X$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Y$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Z$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AA$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AB$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AC$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AD$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AE$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AF$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AG$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AH$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AI$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AJ$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AK$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AL$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AM$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AN$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AO$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AP$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,22,"São Luís do Curu",1,{"$f":"INDEX(PC!$AL$34:$BH$68,H$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,I$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,J$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,K$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,L$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,M$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,N$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,O$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,P$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Q$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,R$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,S$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,T$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,U$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,V$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,W$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,X$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Y$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Z$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AA$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AB$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AC$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AD$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AE$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AF$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AG$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AH$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AI$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AJ$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AK$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AL$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AM$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AN$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AO$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AP$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,23,"Trairi",1,{"$f":"INDEX(PC!$AL$34:$BH$68,H$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,I$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,J$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,K$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,L$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,M$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,N$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,O$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,P$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Q$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,R$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,S$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,T$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,U$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,V$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,W$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,X$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Y$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,Z$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AA$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AB$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AC$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AD$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AE$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AF$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AG$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AH$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AI$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AJ$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AK$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$AL$34:$BH$68,AL$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AM$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AN$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AO$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$AL$34:$BH$68,AP$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":0}]
[null,0]
[null,0,null,"Tabela 8 - Nº Ligações Totais - Esgoto"]
[null,0]
[null,1,null,null,1,"Aquiraz",{"$f":"MAX(H36:AP36)","v":16182},{"$f":"INDEX(PC!$K$72:$AG$106,H$6,MATCH($F36,PC!$K$3:$AG$3,0))","v":6615},{"$f":"INDEX(PC!$K$72:$AG$106,I$6,MATCH($F36,PC!$K$3:$AG$3,0))","v":7803},{"$f":"INDEX(PC!$K$72:$AG$106,J$6,MATCH($F36,PC!$K$3:$AG$3,0))","v":9015},{"$f":"INDEX(PC!$K$72:$AG$106,K$6,MATCH($F36,PC!$K$3:$AG$3,0))","v":10613},{"$f":"INDEX(PC!$K$72:$AG$106,L$6,MATCH($F36,PC!$K$3:$AG$3,0))","v":11265},{"$f":"INDEX(PC!$K$72:$AG$106,M$6,MATCH($F36,PC!$K$3:$AG$3,0))","v":11920},{"$f":"INDEX(PC!$K$72:$AG$106,N$6,MATCH($F36,PC!$K$3:$AG$3,0))","v":12577},{"$f":"INDEX(PC!$K$72:$AG$106,O$6,MATCH($F36,PC!$K$3:$AG$3,0))","v":13236},{"$f":"INDEX(PC!$K$72:$AG$106,P$6,MATCH($F36,PC!$K$3:$AG$3,0))","v":13896},{"$f":"INDEX(PC!$K$72:$AG$106,Q$6,MATCH($F36,PC!$K$3:$AG$3,0))","v":14555},{"$f":"INDEX(PC!$K$72:$AG$106,R$6,MATCH($F36,PC!$K$3:$AG$3,0))","v":15039},{"$f":"INDEX(PC!$K$72:$AG$106,S$6,MATCH($F36,PC!$K$3:$AG$3,0))","v":15224},{"$f":"INDEX(PC!$K$72:$AG$106,T$6,MATCH($F36,PC!$K$3:$AG$3,0))","v":15401},{"$f":"INDEX(PC!$K$72:$AG$106,U$6,MATCH($F36,PC!$K$3:$AG$3,0))","v":15571},{"$f":"INDEX(PC!$K$72:$AG$106,V$6,MATCH($F36,PC!$K$3:$AG$3,0))","v":15732},{"$f":"INDEX(PC!$K$72:$AG$106,W$6,MATCH($F36,PC!$K$3:$AG$3,0))","v":15887},{"$f":"INDEX(PC!$K$72:$AG$106,X$6,MATCH($F36,PC!$K$3:$AG$3,0))","v":16033},{"$f":"INDEX(PC!$K$72:$AG$106,Y$6,MATCH($F36,PC!$K$3:$AG$3,0))","v":16172},{"$f":"INDEX(PC!$K$72:$AG$106,Z$6,MATCH($F36,PC!$K$3:$AG$3,0))","v":16181},{"$f":"INDEX(PC!$K$72:$AG$106,AA$6,MATCH($F36,PC!$K$3:$AG$3,0))","v":16182},{"$f":"INDEX(PC!$K$72:$AG$106,AB$6,MATCH($F36,PC!$K$3:$AG$3,0))","v":16175},{"$f":"INDEX(PC!$K$72:$AG$106,AC$6,MATCH($F36,PC!$K$3:$AG$3,0))","v":16160},{"$f":"INDEX(PC!$K$72:$AG$106,AD$6,MATCH($F36,PC!$K$3:$AG$3,0))","v":16139},{"$f":"INDEX(PC!$K$72:$AG$106,AE$6,MATCH($F36,PC!$K$3:$AG$3,0))","v":16109},{"$f":"INDEX(PC!$K$72:$AG$106,AF$6,MATCH($F36,PC!$K$3:$AG$3,0))","v":16071},{"$f":"INDEX(PC!$K$72:$AG$106,AG$6,MATCH($F36,PC!$K$3:$AG$3,0))","v":16026},{"$f":"INDEX(PC!$K$72:$AG$106,AH$6,MATCH($F36,PC!$K$3:$AG$3,0))","v":15973},{"$f":"INDEX(PC!$K$72:$AG$106,AI$6,MATCH($F36,PC!$K$3:$AG$3,0))","v":15912},{"$f":"INDEX(PC!$K$72:$AG$106,AJ$6,MATCH($F36,PC!$K$3:$AG$3,0))","v":15843},{"$f":"INDEX(PC!$K$72:$AG$106,AK$6,MATCH($F36,PC!$K$3:$AG$3,0))","v":15766},{"$f":"INDEX(PC!$K$72:$AG$106,AL$6,MATCH($F36,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AM$6,MATCH($F36,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AN$6,MATCH($F36,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AO$6,MATCH($F36,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AP$6,MATCH($F36,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,{"$f":"E36+1","v":2},"Barbalha",18646,{"$f":"INDEX(PC!$K$72:$AG$106,H$6,MATCH($F37,PC!$K$3:$AG$3,0))","v":9230},{"$f":"INDEX(PC!$K$72:$AG$106,I$6,MATCH($F37,PC!$K$3:$AG$3,0))","v":10387},{"$f":"INDEX(PC!$K$72:$AG$106,J$6,MATCH($F37,PC!$K$3:$AG$3,0))","v":11557},{"$f":"INDEX(PC!$K$72:$AG$106,K$6,MATCH($F37,PC!$K$3:$AG$3,0))","v":12287},{"$f":"INDEX(PC!$K$72:$AG$106,L$6,MATCH($F37,PC!$K$3:$AG$3,0))","v":13021},{"$f":"INDEX(PC!$K$72:$AG$106,M$6,MATCH($F37,PC!$K$3:$AG$3,0))","v":13757},{"$f":"INDEX(PC!$K$72:$AG$106,N$6,MATCH($F37,PC!$K$3:$AG$3,0))","v":14496},{"$f":"INDEX(PC!$K$72:$AG$106,O$6,MATCH($F37,PC!$K$3:$AG$3,0))","v":15235},{"$f":"INDEX(PC!$K$72:$AG$106,P$6,MATCH($F37,PC!$K$3:$AG$3,0))","v":15974},{"$f":"INDEX(PC!$K$72:$AG$106,Q$6,MATCH($F37,PC!$K$3:$AG$3,0))","v":16713},{"$f":"INDEX(PC!$K$72:$AG$106,R$6,MATCH($F37,PC!$K$3:$AG$3,0))","v":17448},{"$f":"INDEX(PC!$K$72:$AG$106,S$6,MATCH($F37,PC!$K$3:$AG$3,0))","v":17638},{"$f":"INDEX(PC!$K$72:$AG$106,T$6,MATCH($F37,PC!$K$3:$AG$3,0))","v":17821},{"$f":"INDEX(PC!$K$72:$AG$106,U$6,MATCH($F37,PC!$K$3:$AG$3,0))","v":17997},{"$f":"INDEX(PC!$K$72:$AG$106,V$6,MATCH($F37,PC!$K$3:$AG$3,0))","v":18167},{"$f":"INDEX(PC!$K$72:$AG$106,W$6,MATCH($F37,PC!$K$3:$AG$3,0))","v":18332},{"$f":"INDEX(PC!$K$72:$AG$106,X$6,MATCH($F37,PC!$K$3:$AG$3,0))","v":18490},{"$f":"INDEX(PC!$K$72:$AG$106,Y$6,MATCH($F37,PC!$K$3:$AG$3,0))","v":18642},{"$f":"INDEX(PC!$K$72:$AG$106,Z$6,MATCH($F37,PC!$K$3:$AG$3,0))","v":18646},{"$f":"INDEX(PC!$K$72:$AG$106,AA$6,MATCH($F37,PC!$K$3:$AG$3,0))","v":18644},{"$f":"INDEX(PC!$K$72:$AG$106,AB$6,MATCH($F37,PC!$K$3:$AG$3,0))","v":18636},{"$f":"INDEX(PC!$K$72:$AG$106,AC$6,MATCH($F37,PC!$K$3:$AG$3,0))","v":18622},{"$f":"INDEX(PC!$K$72:$AG$106,AD$6,MATCH($F37,PC!$K$3:$AG$3,0))","v":18602},{"$f":"INDEX(PC!$K$72:$AG$106,AE$6,MATCH($F37,PC!$K$3:$AG$3,0))","v":18575},{"$f":"INDEX(PC!$K$72:$AG$106,AF$6,MATCH($F37,PC!$K$3:$AG$3,0))","v":18542},{"$f":"INDEX(PC!$K$72:$AG$106,AG$6,MATCH($F37,PC!$K$3:$AG$3,0))","v":18500},{"$f":"INDEX(PC!$K$72:$AG$106,AH$6,MATCH($F37,PC!$K$3:$AG$3,0))","v":18456},{"$f":"INDEX(PC!$K$72:$AG$106,AI$6,MATCH($F37,PC!$K$3:$AG$3,0))","v":18404},{"$f":"INDEX(PC!$K$72:$AG$106,AJ$6,MATCH($F37,PC!$K$3:$AG$3,0))","v":18344},{"$f":"INDEX(PC!$K$72:$AG$106,AK$6,MATCH($F37,PC!$K$3:$AG$3,0))","v":18278},{"$f":"INDEX(PC!$K$72:$AG$106,AL$6,MATCH($F37,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AM$6,MATCH($F37,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AN$6,MATCH($F37,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AO$6,MATCH($F37,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AP$6,MATCH($F37,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,3,"Cascavel",24576,{"$f":"INDEX(PC!$K$72:$AG$106,H$6,MATCH($F38,PC!$K$3:$AG$3,0))","v":3128},{"$f":"INDEX(PC!$K$72:$AG$106,I$6,MATCH($F38,PC!$K$3:$AG$3,0))","v":5041},{"$f":"INDEX(PC!$K$72:$AG$106,J$6,MATCH($F38,PC!$K$3:$AG$3,0))","v":6977},{"$f":"INDEX(PC!$K$72:$AG$106,K$6,MATCH($F38,PC!$K$3:$AG$3,0))","v":8932},{"$f":"INDEX(PC!$K$72:$AG$106,L$6,MATCH($F38,PC!$K$3:$AG$3,0))","v":10904},{"$f":"INDEX(PC!$K$72:$AG$106,M$6,MATCH($F38,PC!$K$3:$AG$3,0))","v":12895},{"$f":"INDEX(PC!$K$72:$AG$106,N$6,MATCH($F38,PC!$K$3:$AG$3,0))","v":14899},{"$f":"INDEX(PC!$K$72:$AG$106,O$6,MATCH($F38,PC!$K$3:$AG$3,0))","v":16914},{"$f":"INDEX(PC!$K$72:$AG$106,P$6,MATCH($F38,PC!$K$3:$AG$3,0))","v":18940},{"$f":"INDEX(PC!$K$72:$AG$106,Q$6,MATCH($F38,PC!$K$3:$AG$3,0))","v":20973},{"$f":"INDEX(PC!$K$72:$AG$106,R$6,MATCH($F38,PC!$K$3:$AG$3,0))","v":23012},{"$f":"INDEX(PC!$K$72:$AG$106,S$6,MATCH($F38,PC!$K$3:$AG$3,0))","v":23257},{"$f":"INDEX(PC!$K$72:$AG$106,T$6,MATCH($F38,PC!$K$3:$AG$3,0))","v":23496},{"$f":"INDEX(PC!$K$72:$AG$106,U$6,MATCH($F38,PC!$K$3:$AG$3,0))","v":23726},{"$f":"INDEX(PC!$K$72:$AG$106,V$6,MATCH($F38,PC!$K$3:$AG$3,0))","v":23950},{"$f":"INDEX(PC!$K$72:$AG$106,W$6,MATCH($F38,PC!$K$3:$AG$3,0))","v":24163},{"$f":"INDEX(PC!$K$72:$AG$106,X$6,MATCH($F38,PC!$K$3:$AG$3,0))","v":24371},{"$f":"INDEX(PC!$K$72:$AG$106,Y$6,MATCH($F38,PC!$K$3:$AG$3,0))","v":24570},{"$f":"INDEX(PC!$K$72:$AG$106,Z$6,MATCH($F38,PC!$K$3:$AG$3,0))","v":24576},{"$f":"INDEX(PC!$K$72:$AG$106,AA$6,MATCH($F38,PC!$K$3:$AG$3,0))","v":24574},{"$f":"INDEX(PC!$K$72:$AG$106,AB$6,MATCH($F38,PC!$K$3:$AG$3,0))","v":24563},{"$f":"INDEX(PC!$K$72:$AG$106,AC$6,MATCH($F38,PC!$K$3:$AG$3,0))","v":24546},{"$f":"INDEX(PC!$K$72:$AG$106,AD$6,MATCH($F38,PC!$K$3:$AG$3,0))","v":24520},{"$f":"INDEX(PC!$K$72:$AG$106,AE$6,MATCH($F38,PC!$K$3:$AG$3,0))","v":24485},{"$f":"INDEX(PC!$K$72:$AG$106,AF$6,MATCH($F38,PC!$K$3:$AG$3,0))","v":24445},{"$f":"INDEX(PC!$K$72:$AG$106,AG$6,MATCH($F38,PC!$K$3:$AG$3,0))","v":24395},{"$f":"INDEX(PC!$K$72:$AG$106,AH$6,MATCH($F38,PC!$K$3:$AG$3,0))","v":24337},{"$f":"INDEX(PC!$K$72:$AG$106,AI$6,MATCH($F38,PC!$K$3:$AG$3,0))","v":24269},{"$f":"INDEX(PC!$K$72:$AG$106,AJ$6,MATCH($F38,PC!$K$3:$AG$3,0))","v":24196},{"$f":"INDEX(PC!$K$72:$AG$106,AK$6,MATCH($F38,PC!$K$3:$AG$3,0))","v":24115},{"$f":"INDEX(PC!$K$72:$AG$106,AL$6,MATCH($F38,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AM$6,MATCH($F38,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AN$6,MATCH($F38,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AO$6,MATCH($F38,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AP$6,MATCH($F38,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,4,"Caucaia",153320,{"$f":"INDEX(PC!$K$72:$AG$106,H$6,MATCH($F39,PC!$K$3:$AG$3,0))","v":74965},{"$f":"INDEX(PC!$K$72:$AG$106,I$6,MATCH($F39,PC!$K$3:$AG$3,0))","v":81593},{"$f":"INDEX(PC!$K$72:$AG$106,J$6,MATCH($F39,PC!$K$3:$AG$3,0))","v":88285},{"$f":"INDEX(PC!$K$72:$AG$106,K$6,MATCH($F39,PC!$K$3:$AG$3,0))","v":95034},{"$f":"INDEX(PC!$K$72:$AG$106,L$6,MATCH($F39,PC!$K$3:$AG$3,0))","v":101830},{"$f":"INDEX(PC!$K$72:$AG$106,M$6,MATCH($F39,PC!$K$3:$AG$3,0))","v":108662},{"$f":"INDEX(PC!$K$72:$AG$106,N$6,MATCH($F39,PC!$K$3:$AG$3,0))","v":115521},{"$f":"INDEX(PC!$K$72:$AG$106,O$6,MATCH($F39,PC!$K$3:$AG$3,0))","v":122399},{"$f":"INDEX(PC!$K$72:$AG$106,P$6,MATCH($F39,PC!$K$3:$AG$3,0))","v":129287},{"$f":"INDEX(PC!$K$72:$AG$106,Q$6,MATCH($F39,PC!$K$3:$AG$3,0))","v":136172},{"$f":"INDEX(PC!$K$72:$AG$106,R$6,MATCH($F39,PC!$K$3:$AG$3,0))","v":143043},{"$f":"INDEX(PC!$K$72:$AG$106,S$6,MATCH($F39,PC!$K$3:$AG$3,0))","v":144693},{"$f":"INDEX(PC!$K$72:$AG$106,T$6,MATCH($F39,PC!$K$3:$AG$3,0))","v":146284},{"$f":"INDEX(PC!$K$72:$AG$106,U$6,MATCH($F39,PC!$K$3:$AG$3,0))","v":147811},{"$f":"INDEX(PC!$K$72:$AG$106,V$6,MATCH($F39,PC!$K$3:$AG$3,0))","v":149274},{"$f":"INDEX(PC!$K$72:$AG$106,W$6,MATCH($F39,PC!$K$3:$AG$3,0))","v":150672},{"$f":"INDEX(PC!$K$72:$AG$106,X$6,MATCH($F39,PC!$K$3:$AG$3,0))","v":152004},{"$f":"INDEX(PC!$K$72:$AG$106,Y$6,MATCH($F39,PC!$K$3:$AG$3,0))","v":153270},{"$f":"INDEX(PC!$K$72:$AG$106,Z$6,MATCH($F39,PC!$K$3:$AG$3,0))","v":153320},{"$f":"INDEX(PC!$K$72:$AG$106,AA$6,MATCH($F39,PC!$K$3:$AG$3,0))","v":153303},{"$f":"INDEX(PC!$K$72:$AG$106,AB$6,MATCH($F39,PC!$K$3:$AG$3,0))","v":153219},{"$f":"INDEX(PC!$K$72:$AG$106,AC$6,MATCH($F39,PC!$K$3:$AG$3,0))","v":153072},{"$f":"INDEX(PC!$K$72:$AG$106,AD$6,MATCH($F39,PC!$K$3:$AG$3,0))","v":152862},{"$f":"INDEX(PC!$K$72:$AG$106,AE$6,MATCH($F39,PC!$K$3:$AG$3,0))","v":152587},{"$f":"INDEX(PC!$K$72:$AG$106,AF$6,MATCH($F39,PC!$K$3:$AG$3,0))","v":152246},{"$f":"INDEX(PC!$K$72:$AG$106,AG$6,MATCH($F39,PC!$K$3:$AG$3,0))","v":151841},{"$f":"INDEX(PC!$K$72:$AG$106,AH$6,MATCH($F39,PC!$K$3:$AG$3,0))","v":151371},{"$f":"INDEX(PC!$K$72:$AG$106,AI$6,MATCH($F39,PC!$K$3:$AG$3,0))","v":150834},{"$f":"INDEX(PC!$K$72:$AG$106,AJ$6,MATCH($F39,PC!$K$3:$AG$3,0))","v":150231},{"$f":"INDEX(PC!$K$72:$AG$106,AK$6,MATCH($F39,PC!$K$3:$AG$3,0))","v":149560},{"$f":"INDEX(PC!$K$72:$AG$106,AL$6,MATCH($F39,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AM$6,MATCH($F39,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AN$6,MATCH($F39,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AO$6,MATCH($F39,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AP$6,MATCH($F39,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,5,"Chorozinho",7397,{"$f":"INDEX(PC!$K$72:$AG$106,H$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,I$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,J$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":1571},{"$f":"INDEX(PC!$K$72:$AG$106,K$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":2207},{"$f":"INDEX(PC!$K$72:$AG$106,L$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":2853},{"$f":"INDEX(PC!$K$72:$AG$106,M$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":3508},{"$f":"INDEX(PC!$K$72:$AG$106,N$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":4171},{"$f":"INDEX(PC!$K$72:$AG$106,O$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":4841},{"$f":"INDEX(PC!$K$72:$AG$106,P$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":5516},{"$f":"INDEX(PC!$K$72:$AG$106,Q$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":6196},{"$f":"INDEX(PC!$K$72:$AG$106,R$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":6878},{"$f":"INDEX(PC!$K$72:$AG$106,S$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":6963},{"$f":"INDEX(PC!$K$72:$AG$106,T$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":7044},{"$f":"INDEX(PC!$K$72:$AG$106,U$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":7122},{"$f":"INDEX(PC!$K$72:$AG$106,V$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":7195},{"$f":"INDEX(PC!$K$72:$AG$106,W$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":7266},{"$f":"INDEX(PC!$K$72:$AG$106,X$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":7332},{"$f":"INDEX(PC!$K$72:$AG$106,Y$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":7394},{"$f":"INDEX(PC!$K$72:$AG$106,Z$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":7397},{"$f":"INDEX(PC!$K$72:$AG$106,AA$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":7396},{"$f":"INDEX(PC!$K$72:$AG$106,AB$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":7391},{"$f":"INDEX(PC!$K$72:$AG$106,AC$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":7382},{"$f":"INDEX(PC!$K$72:$AG$106,AD$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":7370},{"$f":"INDEX(PC!$K$72:$AG$106,AE$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":7354},{"$f":"INDEX(PC!$K$72:$AG$106,AF$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":7334},{"$f":"INDEX(PC!$K$72:$AG$106,AG$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":7310},{"$f":"INDEX(PC!$K$72:$AG$106,AH$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":7283},{"$f":"INDEX(PC!$K$72:$AG$106,AI$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":7252},{"$f":"INDEX(PC!$K$72:$AG$106,AJ$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":7216},{"$f":"INDEX(PC!$K$72:$AG$106,AK$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":7177},{"$f":"INDEX(PC!$K$72:$AG$106,AL$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AM$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AN$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AO$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AP$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,6,"Eusébio",31919,{"$f":"INDEX(PC!$K$72:$AG$106,H$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":7601},{"$f":"INDEX(PC!$K$72:$AG$106,I$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":9726},{"$f":"INDEX(PC!$K$72:$AG$106,J$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":11880},{"$f":"INDEX(PC!$K$72:$AG$106,K$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":14060},{"$f":"INDEX(PC!$K$72:$AG$106,L$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":16263},{"$f":"INDEX(PC!$K$72:$AG$106,M$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":18486},{"$f":"INDEX(PC!$K$72:$AG$106,N$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":20727},{"$f":"INDEX(PC!$K$72:$AG$106,O$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":22982},{"$f":"INDEX(PC!$K$72:$AG$106,P$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":25249},{"$f":"INDEX(PC!$K$72:$AG$106,Q$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":27523},{"$f":"INDEX(PC!$K$72:$AG$106,R$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":29803},{"$f":"INDEX(PC!$K$72:$AG$106,S$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":30142},{"$f":"INDEX(PC!$K$72:$AG$106,T$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":30468},{"$f":"INDEX(PC!$K$72:$AG$106,U$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":30782},{"$f":"INDEX(PC!$K$72:$AG$106,V$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":31083},{"$f":"INDEX(PC!$K$72:$AG$106,W$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":31371},{"$f":"INDEX(PC!$K$72:$AG$106,X$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":31647},{"$f":"INDEX(PC!$K$72:$AG$106,Y$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":31910},{"$f":"INDEX(PC!$K$72:$AG$106,Z$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":31919},{"$f":"INDEX(PC!$K$72:$AG$106,AA$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":31916},{"$f":"INDEX(PC!$K$72:$AG$106,AB$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":31899},{"$f":"INDEX(PC!$K$72:$AG$106,AC$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":31870},{"$f":"INDEX(PC!$K$72:$AG$106,AD$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":31829},{"$f":"INDEX(PC!$K$72:$AG$106,AE$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":31774},{"$f":"INDEX(PC!$K$72:$AG$106,AF$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":31707},{"$f":"INDEX(PC!$K$72:$AG$106,AG$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":31627},{"$f":"INDEX(PC!$K$72:$AG$106,AH$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":31534},{"$f":"INDEX(PC!$K$72:$AG$106,AI$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":31429},{"$f":"INDEX(PC!$K$72:$AG$106,AJ$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":31309},{"$f":"INDEX(PC!$K$72:$AG$106,AK$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":31176},{"$f":"INDEX(PC!$K$72:$AG$106,AL$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AM$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AN$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AO$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AP$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,7,"Farias Brito",4015,{"$f":"INDEX(PC!$K$72:$AG$106,H$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":348},{"$f":"INDEX(PC!$K$72:$AG$106,I$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":697},{"$f":"INDEX(PC!$K$72:$AG$106,J$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":1046},{"$f":"INDEX(PC!$K$72:$AG$106,K$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":1395},{"$f":"INDEX(PC!$K$72:$AG$106,L$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":1744},{"$f":"INDEX(PC!$K$72:$AG$106,M$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":2093},{"$f":"INDEX(PC!$K$72:$AG$106,N$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":2443},{"$f":"INDEX(PC!$K$72:$AG$106,O$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":2793},{"$f":"INDEX(PC!$K$72:$AG$106,P$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":3142},{"$f":"INDEX(PC!$K$72:$AG$106,Q$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":3493},{"$f":"INDEX(PC!$K$72:$AG$106,R$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":3795},{"$f":"INDEX(PC!$K$72:$AG$106,S$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":3825},{"$f":"INDEX(PC!$K$72:$AG$106,T$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":3856},{"$f":"INDEX(PC!$K$72:$AG$106,U$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":3887},{"$f":"INDEX(PC!$K$72:$AG$106,V$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":3918},{"$f":"INDEX(PC!$K$72:$AG$106,W$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":3947},{"$f":"INDEX(PC!$K$72:$AG$106,X$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":3978},{"$f":"INDEX(PC!$K$72:$AG$106,Y$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":4009},{"$f":"INDEX(PC!$K$72:$AG$106,Z$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":4015},{"$f":"INDEX(PC!$K$72:$AG$106,AA$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":4009},{"$f":"INDEX(PC!$K$72:$AG$106,AB$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":4009},{"$f":"INDEX(PC!$K$72:$AG$106,AC$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":4009},{"$f":"INDEX(PC!$K$72:$AG$106,AD$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":4008},{"$f":"INDEX(PC!$K$72:$AG$106,AE$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":4008},{"$f":"INDEX(PC!$K$72:$AG$106,AF$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":4007},{"$f":"INDEX(PC!$K$72:$AG$106,AG$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":4007},{"$f":"INDEX(PC!$K$72:$AG$106,AH$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":4006},{"$f":"INDEX(PC!$K$72:$AG$106,AI$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":4005},{"$f":"INDEX(PC!$K$72:$AG$106,AJ$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":4005},{"$f":"INDEX(PC!$K$72:$AG$106,AK$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":4003},{"$f":"INDEX(PC!$K$72:$AG$106,AL$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AM$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AN$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AO$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AP$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,8,"Fortaleza",972464,{"$f":"INDEX(PC!$K$72:$AG$106,H$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":709998},{"$f":"INDEX(PC!$K$72:$AG$106,I$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":732224},{"$f":"INDEX(PC!$K$72:$AG$106,J$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":844344},{"$f":"INDEX(PC!$K$72:$AG$106,K$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":853587},{"$f":"INDEX(PC!$K$72:$AG$106,L$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":862642},{"$f":"INDEX(PC!$K$72:$AG$106,M$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":871491},{"$f":"INDEX(PC!$K$72:$AG$106,N$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":880126},{"$f":"INDEX(PC!$K$72:$AG$106,O$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":888544},{"$f":"INDEX(PC!$K$72:$AG$106,P$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":896736},{"$f":"INDEX(PC!$K$72:$AG$106,Q$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":904683},{"$f":"INDEX(PC!$K$72:$AG$106,R$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":912380},{"$f":"INDEX(PC!$K$72:$AG$106,S$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":921701},{"$f":"INDEX(PC!$K$72:$AG$106,T$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":930774},{"$f":"INDEX(PC!$K$72:$AG$106,U$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":939595},{"$f":"INDEX(PC!$K$72:$AG$106,V$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":948157},{"$f":"INDEX(PC!$K$72:$AG$106,W$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":956456},{"$f":"INDEX(PC!$K$72:$AG$106,X$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":964492},{"$f":"INDEX(PC!$K$72:$AG$106,Y$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":972266},{"$f":"INDEX(PC!$K$72:$AG$106,Z$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":972464},{"$f":"INDEX(PC!$K$72:$AG$106,AA$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":972393},{"$f":"INDEX(PC!$K$72:$AG$106,AB$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":972058},{"$f":"INDEX(PC!$K$72:$AG$106,AC$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":971467},{"$f":"INDEX(PC!$K$72:$AG$106,AD$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":970616},{"$f":"INDEX(PC!$K$72:$AG$106,AE$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":969505},{"$f":"INDEX(PC!$K$72:$AG$106,AF$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":968132},{"$f":"INDEX(PC!$K$72:$AG$106,AG$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":966498},{"$f":"INDEX(PC!$K$72:$AG$106,AH$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":964603},{"$f":"INDEX(PC!$K$72:$AG$106,AI$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":962442},{"$f":"INDEX(PC!$K$72:$AG$106,AJ$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":960010},{"$f":"INDEX(PC!$K$72:$AG$106,AK$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":957303},{"$f":"INDEX(PC!$K$72:$AG$106,AL$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AM$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AN$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AO$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AP$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,9,"Guaiúba",7201,{"$f":"INDEX(PC!$K$72:$AG$106,H$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":3290},{"$f":"INDEX(PC!$K$72:$AG$106,I$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":3627},{"$f":"INDEX(PC!$K$72:$AG$106,J$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":3967},{"$f":"INDEX(PC!$K$72:$AG$106,K$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":4310},{"$f":"INDEX(PC!$K$72:$AG$106,L$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":4654},{"$f":"INDEX(PC!$K$72:$AG$106,M$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":5001},{"$f":"INDEX(PC!$K$72:$AG$106,N$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":5348},{"$f":"INDEX(PC!$K$72:$AG$106,O$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":5697},{"$f":"INDEX(PC!$K$72:$AG$106,P$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":6045},{"$f":"INDEX(PC!$K$72:$AG$106,Q$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":6395},{"$f":"INDEX(PC!$K$72:$AG$106,R$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":6744},{"$f":"INDEX(PC!$K$72:$AG$106,S$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":6816},{"$f":"INDEX(PC!$K$72:$AG$106,T$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":6885},{"$f":"INDEX(PC!$K$72:$AG$106,U$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":6953},{"$f":"INDEX(PC!$K$72:$AG$106,V$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":7017},{"$f":"INDEX(PC!$K$72:$AG$106,W$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":7081},{"$f":"INDEX(PC!$K$72:$AG$106,X$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":7141},{"$f":"INDEX(PC!$K$72:$AG$106,Y$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":7199},{"$f":"INDEX(PC!$K$72:$AG$106,Z$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":7201},{"$f":"INDEX(PC!$K$72:$AG$106,AA$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":7200},{"$f":"INDEX(PC!$K$72:$AG$106,AB$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":7197},{"$f":"INDEX(PC!$K$72:$AG$106,AC$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":7192},{"$f":"INDEX(PC!$K$72:$AG$106,AD$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":7185},{"$f":"INDEX(PC!$K$72:$AG$106,AE$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":7176},{"$f":"INDEX(PC!$K$72:$AG$106,AF$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":7163},{"$f":"INDEX(PC!$K$72:$AG$106,AG$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":7149},{"$f":"INDEX(PC!$K$72:$AG$106,AH$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":7132},{"$f":"INDEX(PC!$K$72:$AG$106,AI$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":7113},{"$f":"INDEX(PC!$K$72:$AG$106,AJ$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":7091},{"$f":"INDEX(PC!$K$72:$AG$106,AK$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":7067},{"$f":"INDEX(PC!$K$72:$AG$106,AL$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AM$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AN$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AO$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AP$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,10,"Horizonte",31461,{"$f":"INDEX(PC!$K$72:$AG$106,H$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":15193},{"$f":"INDEX(PC!$K$72:$AG$106,I$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":16564},{"$f":"INDEX(PC!$K$72:$AG$106,J$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":17949},{"$f":"INDEX(PC!$K$72:$AG$106,K$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":19347},{"$f":"INDEX(PC!$K$72:$AG$106,L$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":20756},{"$f":"INDEX(PC!$K$72:$AG$106,M$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":22173},{"$f":"INDEX(PC!$K$72:$AG$106,N$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":23596},{"$f":"INDEX(PC!$K$72:$AG$106,O$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":25024},{"$f":"INDEX(PC!$K$72:$AG$106,P$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":26453},{"$f":"INDEX(PC!$K$72:$AG$106,Q$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":27883},{"$f":"INDEX(PC!$K$72:$AG$106,R$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":29309},{"$f":"INDEX(PC!$K$72:$AG$106,S$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":29658},{"$f":"INDEX(PC!$K$72:$AG$106,T$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":29993},{"$f":"INDEX(PC!$K$72:$AG$106,U$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":30313},{"$f":"INDEX(PC!$K$72:$AG$106,V$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":30620},{"$f":"INDEX(PC!$K$72:$AG$106,W$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":30911},{"$f":"INDEX(PC!$K$72:$AG$106,X$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":31188},{"$f":"INDEX(PC!$K$72:$AG$106,Y$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":31450},{"$f":"INDEX(PC!$K$72:$AG$106,Z$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":31461},{"$f":"INDEX(PC!$K$72:$AG$106,AA$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":31457},{"$f":"INDEX(PC!$K$72:$AG$106,AB$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":31439},{"$f":"INDEX(PC!$K$72:$AG$106,AC$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":31406},{"$f":"INDEX(PC!$K$72:$AG$106,AD$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":31358},{"$f":"INDEX(PC!$K$72:$AG$106,AE$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":31296},{"$f":"INDEX(PC!$K$72:$AG$106,AF$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":31220},{"$f":"INDEX(PC!$K$72:$AG$106,AG$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":31128},{"$f":"INDEX(PC!$K$72:$AG$106,AH$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":31023},{"$f":"INDEX(PC!$K$72:$AG$106,AI$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":30903},{"$f":"INDEX(PC!$K$72:$AG$106,AJ$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":30767},{"$f":"INDEX(PC!$K$72:$AG$106,AK$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":30616},{"$f":"INDEX(PC!$K$72:$AG$106,AL$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AM$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AN$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AO$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AP$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,11,"Itaitinga",30048,{"$f":"INDEX(PC!$K$72:$AG$106,H$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":6241},{"$f":"INDEX(PC!$K$72:$AG$106,I$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":8147},{"$f":"INDEX(PC!$K$72:$AG$106,J$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":10216},{"$f":"INDEX(PC!$K$72:$AG$106,K$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":12319},{"$f":"INDEX(PC!$K$72:$AG$106,L$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":14453},{"$f":"INDEX(PC!$K$72:$AG$106,M$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":16616},{"$f":"INDEX(PC!$K$72:$AG$106,N$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":18802},{"$f":"INDEX(PC!$K$72:$AG$106,O$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":21011},{"$f":"INDEX(PC!$K$72:$AG$106,P$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":23238},{"$f":"INDEX(PC!$K$72:$AG$106,Q$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":25479},{"$f":"INDEX(PC!$K$72:$AG$106,R$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":27731},{"$f":"INDEX(PC!$K$72:$AG$106,S$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":28093},{"$f":"INDEX(PC!$K$72:$AG$106,T$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":28440},{"$f":"INDEX(PC!$K$72:$AG$106,U$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":28773},{"$f":"INDEX(PC!$K$72:$AG$106,V$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":29094},{"$f":"INDEX(PC!$K$72:$AG$106,W$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":29402},{"$f":"INDEX(PC!$K$72:$AG$106,X$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":29695},{"$f":"INDEX(PC!$K$72:$AG$106,Y$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":29974},{"$f":"INDEX(PC!$K$72:$AG$106,Z$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":30013},{"$f":"INDEX(PC!$K$72:$AG$106,AA$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":30038},{"$f":"INDEX(PC!$K$72:$AG$106,AB$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":30048},{"$f":"INDEX(PC!$K$72:$AG$106,AC$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":30046},{"$f":"INDEX(PC!$K$72:$AG$106,AD$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":30027},{"$f":"INDEX(PC!$K$72:$AG$106,AE$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":29996},{"$f":"INDEX(PC!$K$72:$AG$106,AF$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":29951},{"$f":"INDEX(PC!$K$72:$AG$106,AG$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":29892},{"$f":"INDEX(PC!$K$72:$AG$106,AH$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":29819},{"$f":"INDEX(PC!$K$72:$AG$106,AI$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":29732},{"$f":"INDEX(PC!$K$72:$AG$106,AJ$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":29632},{"$f":"INDEX(PC!$K$72:$AG$106,AK$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":29517},{"$f":"INDEX(PC!$K$72:$AG$106,AL$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AM$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AN$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AO$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AP$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,12,"Juazeiro do Norte",123628,{"$f":"INDEX(PC!$K$72:$AG$106,H$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":50218},{"$f":"INDEX(PC!$K$72:$AG$106,I$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":57209},{"$f":"INDEX(PC!$K$72:$AG$106,J$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":64267},{"$f":"INDEX(PC!$K$72:$AG$106,K$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":71383},{"$f":"INDEX(PC!$K$72:$AG$106,L$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":78550},{"$f":"INDEX(PC!$K$72:$AG$106,M$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":85761},{"$f":"INDEX(PC!$K$72:$AG$106,N$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":93006},{"$f":"INDEX(PC!$K$72:$AG$106,O$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":100279},{"$f":"INDEX(PC!$K$72:$AG$106,P$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":107573},{"$f":"INDEX(PC!$K$72:$AG$106,Q$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":114878},{"$f":"INDEX(PC!$K$72:$AG$106,R$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":115754},{"$f":"INDEX(PC!$K$72:$AG$106,S$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":116992},{"$f":"INDEX(PC!$K$72:$AG$106,T$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":118192},{"$f":"INDEX(PC!$K$72:$AG$106,U$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":119354},{"$f":"INDEX(PC!$K$72:$AG$106,V$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":120476},{"$f":"INDEX(PC!$K$72:$AG$106,W$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":121557},{"$f":"INDEX(PC!$K$72:$AG$106,X$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":122598},{"$f":"INDEX(PC!$K$72:$AG$106,Y$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":123598},{"$f":"INDEX(PC!$K$72:$AG$106,Z$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":123628},{"$f":"INDEX(PC!$K$72:$AG$106,AA$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":123618},{"$f":"INDEX(PC!$K$72:$AG$106,AB$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":123566},{"$f":"INDEX(PC!$K$72:$AG$106,AC$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":123475},{"$f":"INDEX(PC!$K$72:$AG$106,AD$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":123344},{"$f":"INDEX(PC!$K$72:$AG$106,AE$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":123174},{"$f":"INDEX(PC!$K$72:$AG$106,AF$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":122963},{"$f":"INDEX(PC!$K$72:$AG$106,AG$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":122712},{"$f":"INDEX(PC!$K$72:$AG$106,AH$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":122421},{"$f":"INDEX(PC!$K$72:$AG$106,AI$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":122089},{"$f":"INDEX(PC!$K$72:$AG$106,AJ$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":121715},{"$f":"INDEX(PC!$K$72:$AG$106,AK$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":121300},{"$f":"INDEX(PC!$K$72:$AG$106,AL$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AM$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AN$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AO$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AP$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,13,"Maracanaú",110046,{"$f":"INDEX(PC!$K$72:$AG$106,H$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":52653},{"$f":"INDEX(PC!$K$72:$AG$106,I$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":57561},{"$f":"INDEX(PC!$K$72:$AG$106,J$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":62508},{"$f":"INDEX(PC!$K$72:$AG$106,K$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":67489},{"$f":"INDEX(PC!$K$72:$AG$106,L$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":72499},{"$f":"INDEX(PC!$K$72:$AG$106,M$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":77533},{"$f":"INDEX(PC!$K$72:$AG$106,N$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":82587},{"$f":"INDEX(PC!$K$72:$AG$106,O$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":87654},{"$f":"INDEX(PC!$K$72:$AG$106,P$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":92731},{"$f":"INDEX(PC!$K$72:$AG$106,Q$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":97813},{"$f":"INDEX(PC!$K$72:$AG$106,R$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":102894},{"$f":"INDEX(PC!$K$72:$AG$106,S$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":103996},{"$f":"INDEX(PC!$K$72:$AG$106,T$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":105068},{"$f":"INDEX(PC!$K$72:$AG$106,U$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":106111},{"$f":"INDEX(PC!$K$72:$AG$106,V$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":107123},{"$f":"INDEX(PC!$K$72:$AG$106,W$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":108102},{"$f":"INDEX(PC!$K$72:$AG$106,X$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":109050},{"$f":"INDEX(PC!$K$72:$AG$106,Y$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":109966},{"$f":"INDEX(PC!$K$72:$AG$106,Z$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":110023},{"$f":"INDEX(PC!$K$72:$AG$106,AA$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":110046},{"$f":"INDEX(PC!$K$72:$AG$106,AB$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":110038},{"$f":"INDEX(PC!$K$72:$AG$106,AC$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":109997},{"$f":"INDEX(PC!$K$72:$AG$106,AD$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":109925},{"$f":"INDEX(PC!$K$72:$AG$106,AE$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":109823},{"$f":"INDEX(PC!$K$72:$AG$106,AF$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":109688},{"$f":"INDEX(PC!$K$72:$AG$106,AG$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":109522},{"$f":"INDEX(PC!$K$72:$AG$106,AH$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":109324},{"$f":"INDEX(PC!$K$72:$AG$106,AI$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":109095},{"$f":"INDEX(PC!$K$72:$AG$106,AJ$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":108834},{"$f":"INDEX(PC!$K$72:$AG$106,AK$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":108539},{"$f":"INDEX(PC!$K$72:$AG$106,AL$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AM$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AN$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AO$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AP$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,14,"Maranguape",39315,{"$f":"INDEX(PC!$K$72:$AG$106,H$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":19023},{"$f":"INDEX(PC!$K$72:$AG$106,I$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":21810},{"$f":"INDEX(PC!$K$72:$AG$106,J$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":24636},{"$f":"INDEX(PC!$K$72:$AG$106,K$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":26124},{"$f":"INDEX(PC!$K$72:$AG$106,L$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":27620},{"$f":"INDEX(PC!$K$72:$AG$106,M$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":29120},{"$f":"INDEX(PC!$K$72:$AG$106,N$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":30624},{"$f":"INDEX(PC!$K$72:$AG$106,O$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":32126},{"$f":"INDEX(PC!$K$72:$AG$106,P$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":33627},{"$f":"INDEX(PC!$K$72:$AG$106,Q$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":35125},{"$f":"INDEX(PC!$K$72:$AG$106,R$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":36615},{"$f":"INDEX(PC!$K$72:$AG$106,S$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":37051},{"$f":"INDEX(PC!$K$72:$AG$106,T$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":37471},{"$f":"INDEX(PC!$K$72:$AG$106,U$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":37874},{"$f":"INDEX(PC!$K$72:$AG$106,V$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":38258},{"$f":"INDEX(PC!$K$72:$AG$106,W$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":38624},{"$f":"INDEX(PC!$K$72:$AG$106,X$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":38972},{"$f":"INDEX(PC!$K$72:$AG$106,Y$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":39301},{"$f":"INDEX(PC!$K$72:$AG$106,Z$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":39315},{"$f":"INDEX(PC!$K$72:$AG$106,AA$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":39311},{"$f":"INDEX(PC!$K$72:$AG$106,AB$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":39291},{"$f":"INDEX(PC!$K$72:$AG$106,AC$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":39249},{"$f":"INDEX(PC!$K$72:$AG$106,AD$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":39192},{"$f":"INDEX(PC!$K$72:$AG$106,AE$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":39116},{"$f":"INDEX(PC!$K$72:$AG$106,AF$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":39022},{"$f":"INDEX(PC!$K$72:$AG$106,AG$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":38907},{"$f":"INDEX(PC!$K$72:$AG$106,AH$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":38776},{"$f":"INDEX(PC!$K$72:$AG$106,AI$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":38626},{"$f":"INDEX(PC!$K$72:$AG$106,AJ$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":38457},{"$f":"INDEX(PC!$K$72:$AG$106,AK$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":38269},{"$f":"INDEX(PC!$K$72:$AG$106,AL$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AM$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AN$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AO$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AP$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,15,"Missão Velha",7437,{"$f":"INDEX(PC!$K$72:$AG$106,H$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":1369},{"$f":"INDEX(PC!$K$72:$AG$106,I$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":1904},{"$f":"INDEX(PC!$K$72:$AG$106,J$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":2446},{"$f":"INDEX(PC!$K$72:$AG$106,K$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":2994},{"$f":"INDEX(PC!$K$72:$AG$106,L$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":3548},{"$f":"INDEX(PC!$K$72:$AG$106,M$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":4107},{"$f":"INDEX(PC!$K$72:$AG$106,N$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":4670},{"$f":"INDEX(PC!$K$72:$AG$106,O$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":5237},{"$f":"INDEX(PC!$K$72:$AG$106,P$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":5807},{"$f":"INDEX(PC!$K$72:$AG$106,Q$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":6378},{"$f":"INDEX(PC!$K$72:$AG$106,R$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":6951},{"$f":"INDEX(PC!$K$72:$AG$106,S$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":7028},{"$f":"INDEX(PC!$K$72:$AG$106,T$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":7103},{"$f":"INDEX(PC!$K$72:$AG$106,U$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":7175},{"$f":"INDEX(PC!$K$72:$AG$106,V$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":7244},{"$f":"INDEX(PC!$K$72:$AG$106,W$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":7311},{"$f":"INDEX(PC!$K$72:$AG$106,X$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":7374},{"$f":"INDEX(PC!$K$72:$AG$106,Y$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":7435},{"$f":"INDEX(PC!$K$72:$AG$106,Z$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":7437},{"$f":"INDEX(PC!$K$72:$AG$106,AA$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":7436},{"$f":"INDEX(PC!$K$72:$AG$106,AB$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":7433},{"$f":"INDEX(PC!$K$72:$AG$106,AC$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":7426},{"$f":"INDEX(PC!$K$72:$AG$106,AD$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":7417},{"$f":"INDEX(PC!$K$72:$AG$106,AE$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":7406},{"$f":"INDEX(PC!$K$72:$AG$106,AF$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":7391},{"$f":"INDEX(PC!$K$72:$AG$106,AG$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":7374},{"$f":"INDEX(PC!$K$72:$AG$106,AH$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":7354},{"$f":"INDEX(PC!$K$72:$AG$106,AI$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":7331},{"$f":"INDEX(PC!$K$72:$AG$106,AJ$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":7305},{"$f":"INDEX(PC!$K$72:$AG$106,AK$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":7277},{"$f":"INDEX(PC!$K$72:$AG$106,AL$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AM$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AN$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AO$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AP$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,16,"Nova Olinda",7205,{"$f":"INDEX(PC!$K$72:$AG$106,H$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":538},{"$f":"INDEX(PC!$K$72:$AG$106,I$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":1093},{"$f":"INDEX(PC!$K$72:$AG$106,J$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":1662},{"$f":"INDEX(PC!$K$72:$AG$106,K$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":2246},{"$f":"INDEX(PC!$K$72:$AG$106,L$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":2843},{"$f":"INDEX(PC!$K$72:$AG$106,M$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":3452},{"$f":"INDEX(PC!$K$72:$AG$106,N$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":4070},{"$f":"INDEX(PC!$K$72:$AG$106,O$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":4697},{"$f":"INDEX(PC!$K$72:$AG$106,P$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":5332},{"$f":"INDEX(PC!$K$72:$AG$106,Q$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":5973},{"$f":"INDEX(PC!$K$72:$AG$106,R$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":6619},{"$f":"INDEX(PC!$K$72:$AG$106,S$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":6715},{"$f":"INDEX(PC!$K$72:$AG$106,T$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":6807},{"$f":"INDEX(PC!$K$72:$AG$106,U$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":6894},{"$f":"INDEX(PC!$K$72:$AG$106,V$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":6976},{"$f":"INDEX(PC!$K$72:$AG$106,W$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":7053},{"$f":"INDEX(PC!$K$72:$AG$106,X$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":7125},{"$f":"INDEX(PC!$K$72:$AG$106,Y$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":7193},{"$f":"INDEX(PC!$K$72:$AG$106,Z$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":7202},{"$f":"INDEX(PC!$K$72:$AG$106,AA$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":7205},{"$f":"INDEX(PC!$K$72:$AG$106,AB$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":7204},{"$f":"INDEX(PC!$K$72:$AG$106,AC$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":7198},{"$f":"INDEX(PC!$K$72:$AG$106,AD$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":7187},{"$f":"INDEX(PC!$K$72:$AG$106,AE$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":7171},{"$f":"INDEX(PC!$K$72:$AG$106,AF$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":7151},{"$f":"INDEX(PC!$K$72:$AG$106,AG$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":7126},{"$f":"INDEX(PC!$K$72:$AG$106,AH$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":7095},{"$f":"INDEX(PC!$K$72:$AG$106,AI$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":7061},{"$f":"INDEX(PC!$K$72:$AG$106,AJ$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":7021},{"$f":"INDEX(PC!$K$72:$AG$106,AK$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":6976},{"$f":"INDEX(PC!$K$72:$AG$106,AL$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AM$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AN$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AO$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AP$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,17,"Pacajus",30849,{"$f":"INDEX(PC!$K$72:$AG$106,H$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":3284},{"$f":"INDEX(PC!$K$72:$AG$106,I$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":5695},{"$f":"INDEX(PC!$K$72:$AG$106,J$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":8146},{"$f":"INDEX(PC!$K$72:$AG$106,K$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":10633},{"$f":"INDEX(PC!$K$72:$AG$106,L$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":13152},{"$f":"INDEX(PC!$K$72:$AG$106,M$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":15702},{"$f":"INDEX(PC!$K$72:$AG$106,N$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":18277},{"$f":"INDEX(PC!$K$72:$AG$106,O$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":20873},{"$f":"INDEX(PC!$K$72:$AG$106,P$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":23488},{"$f":"INDEX(PC!$K$72:$AG$106,Q$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":26116},{"$f":"INDEX(PC!$K$72:$AG$106,R$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":28753},{"$f":"INDEX(PC!$K$72:$AG$106,S$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":29092},{"$f":"INDEX(PC!$K$72:$AG$106,T$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":29417},{"$f":"INDEX(PC!$K$72:$AG$106,U$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":29729},{"$f":"INDEX(PC!$K$72:$AG$106,V$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":30027},{"$f":"INDEX(PC!$K$72:$AG$106,W$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":30312},{"$f":"INDEX(PC!$K$72:$AG$106,X$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":30582},{"$f":"INDEX(PC!$K$72:$AG$106,Y$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":30839},{"$f":"INDEX(PC!$K$72:$AG$106,Z$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":30849},{"$f":"INDEX(PC!$K$72:$AG$106,AA$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":30846},{"$f":"INDEX(PC!$K$72:$AG$106,AB$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":30828},{"$f":"INDEX(PC!$K$72:$AG$106,AC$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":30796},{"$f":"INDEX(PC!$K$72:$AG$106,AD$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":30751},{"$f":"INDEX(PC!$K$72:$AG$106,AE$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":30692},{"$f":"INDEX(PC!$K$72:$AG$106,AF$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":30619},{"$f":"INDEX(PC!$K$72:$AG$106,AG$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":30533},{"$f":"INDEX(PC!$K$72:$AG$106,AH$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":30432},{"$f":"INDEX(PC!$K$72:$AG$106,AI$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":30317},{"$f":"INDEX(PC!$K$72:$AG$106,AJ$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":30188},{"$f":"INDEX(PC!$K$72:$AG$106,AK$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":30044},{"$f":"INDEX(PC!$K$72:$AG$106,AL$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AM$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AN$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AO$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AP$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,18,"Pacatuba",28842,{"$f":"INDEX(PC!$K$72:$AG$106,H$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":16757},{"$f":"INDEX(PC!$K$72:$AG$106,I$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":18457},{"$f":"INDEX(PC!$K$72:$AG$106,J$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":20173},{"$f":"INDEX(PC!$K$72:$AG$106,K$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":21026},{"$f":"INDEX(PC!$K$72:$AG$106,L$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":21880},{"$f":"INDEX(PC!$K$72:$AG$106,M$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":22735},{"$f":"INDEX(PC!$K$72:$AG$106,N$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":23588},{"$f":"INDEX(PC!$K$72:$AG$106,O$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":24439},{"$f":"INDEX(PC!$K$72:$AG$106,P$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":25287},{"$f":"INDEX(PC!$K$72:$AG$106,Q$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":26131},{"$f":"INDEX(PC!$K$72:$AG$106,R$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":26970},{"$f":"INDEX(PC!$K$72:$AG$106,S$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":27267},{"$f":"INDEX(PC!$K$72:$AG$106,T$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":27554},{"$f":"INDEX(PC!$K$72:$AG$106,U$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":27832},{"$f":"INDEX(PC!$K$72:$AG$106,V$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":28098},{"$f":"INDEX(PC!$K$72:$AG$106,W$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":28354},{"$f":"INDEX(PC!$K$72:$AG$106,X$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":28599},{"$f":"INDEX(PC!$K$72:$AG$106,Y$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":28834},{"$f":"INDEX(PC!$K$72:$AG$106,Z$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":28842},{"$f":"INDEX(PC!$K$72:$AG$106,AA$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":28840},{"$f":"INDEX(PC!$K$72:$AG$106,AB$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":28826},{"$f":"INDEX(PC!$K$72:$AG$106,AC$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":28803},{"$f":"INDEX(PC!$K$72:$AG$106,AD$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":28770},{"$f":"INDEX(PC!$K$72:$AG$106,AE$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":28724},{"$f":"INDEX(PC!$K$72:$AG$106,AF$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":28670},{"$f":"INDEX(PC!$K$72:$AG$106,AG$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":28604},{"$f":"INDEX(PC!$K$72:$AG$106,AH$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":28530},{"$f":"INDEX(PC!$K$72:$AG$106,AI$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":28444},{"$f":"INDEX(PC!$K$72:$AG$106,AJ$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":28347},{"$f":"INDEX(PC!$K$72:$AG$106,AK$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":28239},{"$f":"INDEX(PC!$K$72:$AG$106,AL$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AM$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AN$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AO$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AP$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,19,"Paracuru",10992,{"$f":"INDEX(PC!$K$72:$AG$106,H$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":4439},{"$f":"INDEX(PC!$K$72:$AG$106,I$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":5005},{"$f":"INDEX(PC!$K$72:$AG$106,J$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":5577},{"$f":"INDEX(PC!$K$72:$AG$106,K$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":6153},{"$f":"INDEX(PC!$K$72:$AG$106,L$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":6735},{"$f":"INDEX(PC!$K$72:$AG$106,M$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":7319},{"$f":"INDEX(PC!$K$72:$AG$106,N$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":7908},{"$f":"INDEX(PC!$K$72:$AG$106,O$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":8498},{"$f":"INDEX(PC!$K$72:$AG$106,P$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":9090},{"$f":"INDEX(PC!$K$72:$AG$106,Q$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":9683},{"$f":"INDEX(PC!$K$72:$AG$106,R$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":10276},{"$f":"INDEX(PC!$K$72:$AG$106,S$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":10390},{"$f":"INDEX(PC!$K$72:$AG$106,T$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":10500},{"$f":"INDEX(PC!$K$72:$AG$106,U$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":10605},{"$f":"INDEX(PC!$K$72:$AG$106,V$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":10707},{"$f":"INDEX(PC!$K$72:$AG$106,W$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":10805},{"$f":"INDEX(PC!$K$72:$AG$106,X$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":10899},{"$f":"INDEX(PC!$K$72:$AG$106,Y$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":10989},{"$f":"INDEX(PC!$K$72:$AG$106,Z$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":10992},{"$f":"INDEX(PC!$K$72:$AG$106,AA$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":10991},{"$f":"INDEX(PC!$K$72:$AG$106,AB$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":10986},{"$f":"INDEX(PC!$K$72:$AG$106,AC$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":10977},{"$f":"INDEX(PC!$K$72:$AG$106,AD$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":10963},{"$f":"INDEX(PC!$K$72:$AG$106,AE$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":10946},{"$f":"INDEX(PC!$K$72:$AG$106,AF$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":10925},{"$f":"INDEX(PC!$K$72:$AG$106,AG$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":10899},{"$f":"INDEX(PC!$K$72:$AG$106,AH$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":10870},{"$f":"INDEX(PC!$K$72:$AG$106,AI$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":10837},{"$f":"INDEX(PC!$K$72:$AG$106,AJ$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":10800},{"$f":"INDEX(PC!$K$72:$AG$106,AK$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":10757},{"$f":"INDEX(PC!$K$72:$AG$106,AL$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AM$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AN$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AO$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AP$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,20,"Paraipaba",6432,{"$f":"INDEX(PC!$K$72:$AG$106,H$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":5358},{"$f":"INDEX(PC!$K$72:$AG$106,I$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":5437},{"$f":"INDEX(PC!$K$72:$AG$106,J$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":5515},{"$f":"INDEX(PC!$K$72:$AG$106,K$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":5592},{"$f":"INDEX(PC!$K$72:$AG$106,L$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":5669},{"$f":"INDEX(PC!$K$72:$AG$106,M$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":5745},{"$f":"INDEX(PC!$K$72:$AG$106,N$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":5819},{"$f":"INDEX(PC!$K$72:$AG$106,O$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":5891},{"$f":"INDEX(PC!$K$72:$AG$106,P$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":5963},{"$f":"INDEX(PC!$K$72:$AG$106,Q$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":6032},{"$f":"INDEX(PC!$K$72:$AG$106,R$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":6100},{"$f":"INDEX(PC!$K$72:$AG$106,S$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":6152},{"$f":"INDEX(PC!$K$72:$AG$106,T$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":6203},{"$f":"INDEX(PC!$K$72:$AG$106,U$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":6251},{"$f":"INDEX(PC!$K$72:$AG$106,V$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":6298},{"$f":"INDEX(PC!$K$72:$AG$106,W$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":6345},{"$f":"INDEX(PC!$K$72:$AG$106,X$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":6388},{"$f":"INDEX(PC!$K$72:$AG$106,Y$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":6430},{"$f":"INDEX(PC!$K$72:$AG$106,Z$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":6432},{"$f":"INDEX(PC!$K$72:$AG$106,AA$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":6431},{"$f":"INDEX(PC!$K$72:$AG$106,AB$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":6429},{"$f":"INDEX(PC!$K$72:$AG$106,AC$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":6426},{"$f":"INDEX(PC!$K$72:$AG$106,AD$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":6421},{"$f":"INDEX(PC!$K$72:$AG$106,AE$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":6414},{"$f":"INDEX(PC!$K$72:$AG$106,AF$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":6406},{"$f":"INDEX(PC!$K$72:$AG$106,AG$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":6398},{"$f":"INDEX(PC!$K$72:$AG$106,AH$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":6386},{"$f":"INDEX(PC!$K$72:$AG$106,AI$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":6373},{"$f":"INDEX(PC!$K$72:$AG$106,AJ$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":6360},{"$f":"INDEX(PC!$K$72:$AG$106,AK$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":6344},{"$f":"INDEX(PC!$K$72:$AG$106,AL$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AM$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AN$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AO$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AP$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,21,"São Gonçalo do Amarante",18067,{"$f":"INDEX(PC!$K$72:$AG$106,H$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":10972},{"$f":"INDEX(PC!$K$72:$AG$106,I$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":11346},{"$f":"INDEX(PC!$K$72:$AG$106,J$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":12764},{"$f":"INDEX(PC!$K$72:$AG$106,K$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":13302},{"$f":"INDEX(PC!$K$72:$AG$106,L$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":13841},{"$f":"INDEX(PC!$K$72:$AG$106,M$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":14382},{"$f":"INDEX(PC!$K$72:$AG$106,N$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":14925},{"$f":"INDEX(PC!$K$72:$AG$106,O$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":15467},{"$f":"INDEX(PC!$K$72:$AG$106,P$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":16010},{"$f":"INDEX(PC!$K$72:$AG$106,Q$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":16550},{"$f":"INDEX(PC!$K$72:$AG$106,R$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":17086},{"$f":"INDEX(PC!$K$72:$AG$106,S$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":17244},{"$f":"INDEX(PC!$K$72:$AG$106,T$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":17399},{"$f":"INDEX(PC!$K$72:$AG$106,U$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":17546},{"$f":"INDEX(PC!$K$72:$AG$106,V$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":17684},{"$f":"INDEX(PC!$K$72:$AG$106,W$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":17818},{"$f":"INDEX(PC!$K$72:$AG$106,X$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":17942},{"$f":"INDEX(PC!$K$72:$AG$106,Y$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":18063},{"$f":"INDEX(PC!$K$72:$AG$106,Z$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":18067},{"$f":"INDEX(PC!$K$72:$AG$106,AA$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":18066},{"$f":"INDEX(PC!$K$72:$AG$106,AB$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":18056},{"$f":"INDEX(PC!$K$72:$AG$106,AC$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":18041},{"$f":"INDEX(PC!$K$72:$AG$106,AD$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":18019},{"$f":"INDEX(PC!$K$72:$AG$106,AE$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":17989},{"$f":"INDEX(PC!$K$72:$AG$106,AF$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":17954},{"$f":"INDEX(PC!$K$72:$AG$106,AG$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":17912},{"$f":"INDEX(PC!$K$72:$AG$106,AH$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":17862},{"$f":"INDEX(PC!$K$72:$AG$106,AI$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":17805},{"$f":"INDEX(PC!$K$72:$AG$106,AJ$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":17742},{"$f":"INDEX(PC!$K$72:$AG$106,AK$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":17671},{"$f":"INDEX(PC!$K$72:$AG$106,AL$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AM$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AN$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AO$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AP$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,22,"São Luís do Curu",4044,{"$f":"INDEX(PC!$K$72:$AG$106,H$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":2128},{"$f":"INDEX(PC!$K$72:$AG$106,I$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":2294},{"$f":"INDEX(PC!$K$72:$AG$106,J$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":2461},{"$f":"INDEX(PC!$K$72:$AG$106,K$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":2629},{"$f":"INDEX(PC!$K$72:$AG$106,L$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":2797},{"$f":"INDEX(PC!$K$72:$AG$106,M$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":2966},{"$f":"INDEX(PC!$K$72:$AG$106,N$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":3135},{"$f":"INDEX(PC!$K$72:$AG$106,O$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":3303},{"$f":"INDEX(PC!$K$72:$AG$106,P$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":3473},{"$f":"INDEX(PC!$K$72:$AG$106,Q$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":3641},{"$f":"INDEX(PC!$K$72:$AG$106,R$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":3810},{"$f":"INDEX(PC!$K$72:$AG$106,S$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":3845},{"$f":"INDEX(PC!$K$72:$AG$106,T$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":3880},{"$f":"INDEX(PC!$K$72:$AG$106,U$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":3914},{"$f":"INDEX(PC!$K$72:$AG$106,V$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":3947},{"$f":"INDEX(PC!$K$72:$AG$106,W$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":3979},{"$f":"INDEX(PC!$K$72:$AG$106,X$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":4011},{"$f":"INDEX(PC!$K$72:$AG$106,Y$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":4043},{"$f":"INDEX(PC!$K$72:$AG$106,Z$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":4044},{"$f":"INDEX(PC!$K$72:$AG$106,AA$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":4043},{"$f":"INDEX(PC!$K$72:$AG$106,AB$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":4043},{"$f":"INDEX(PC!$K$72:$AG$106,AC$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":4041},{"$f":"INDEX(PC!$K$72:$AG$106,AD$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":4039},{"$f":"INDEX(PC!$K$72:$AG$106,AE$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":4037},{"$f":"INDEX(PC!$K$72:$AG$106,AF$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":4034},{"$f":"INDEX(PC!$K$72:$AG$106,AG$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":4030},{"$f":"INDEX(PC!$K$72:$AG$106,AH$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":4025},{"$f":"INDEX(PC!$K$72:$AG$106,AI$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":4020},{"$f":"INDEX(PC!$K$72:$AG$106,AJ$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":4015},{"$f":"INDEX(PC!$K$72:$AG$106,AK$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":4008},{"$f":"INDEX(PC!$K$72:$AG$106,AL$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AM$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AN$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AO$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AP$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,23,"Trairi",8922,{"$f":"INDEX(PC!$K$72:$AG$106,H$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":2780},{"$f":"INDEX(PC!$K$72:$AG$106,I$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":3299},{"$f":"INDEX(PC!$K$72:$AG$106,J$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":3829},{"$f":"INDEX(PC!$K$72:$AG$106,K$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":4366},{"$f":"INDEX(PC!$K$72:$AG$106,L$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":4912},{"$f":"INDEX(PC!$K$72:$AG$106,M$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":5464},{"$f":"INDEX(PC!$K$72:$AG$106,N$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":6021},{"$f":"INDEX(PC!$K$72:$AG$106,O$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":6583},{"$f":"INDEX(PC!$K$72:$AG$106,P$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":7149},{"$f":"INDEX(PC!$K$72:$AG$106,Q$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":7717},{"$f":"INDEX(PC!$K$72:$AG$106,R$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":8285},{"$f":"INDEX(PC!$K$72:$AG$106,S$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":8391},{"$f":"INDEX(PC!$K$72:$AG$106,T$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":8490},{"$f":"INDEX(PC!$K$72:$AG$106,U$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":8586},{"$f":"INDEX(PC!$K$72:$AG$106,V$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":8677},{"$f":"INDEX(PC!$K$72:$AG$106,W$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":8762},{"$f":"INDEX(PC!$K$72:$AG$106,X$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":8842},{"$f":"INDEX(PC!$K$72:$AG$106,Y$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":8919},{"$f":"INDEX(PC!$K$72:$AG$106,Z$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":8922},{"$f":"INDEX(PC!$K$72:$AG$106,AA$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":8921},{"$f":"INDEX(PC!$K$72:$AG$106,AB$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":8914},{"$f":"INDEX(PC!$K$72:$AG$106,AC$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":8903},{"$f":"INDEX(PC!$K$72:$AG$106,AD$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":8887},{"$f":"INDEX(PC!$K$72:$AG$106,AE$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":8866},{"$f":"INDEX(PC!$K$72:$AG$106,AF$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":8840},{"$f":"INDEX(PC!$K$72:$AG$106,AG$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":8810},{"$f":"INDEX(PC!$K$72:$AG$106,AH$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":8774},{"$f":"INDEX(PC!$K$72:$AG$106,AI$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":8733},{"$f":"INDEX(PC!$K$72:$AG$106,AJ$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":8688},{"$f":"INDEX(PC!$K$72:$AG$106,AK$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":8637},{"$f":"INDEX(PC!$K$72:$AG$106,AL$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AM$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AN$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AO$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$72:$AG$106,AP$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":0}]
[null,0]
[null,2,null,null,null,"PPP 1",{"$f":"MAX(H60:AP60)","v":518718},{"$f":"SUMIF($B36:$B58,\"1\",H36:H58)","v":195488},225721,258016,287365,316005,344859,373881,403038,432298,461624,484315,489757,495016,500093,504978,509673,514175,518486,518705,518718,518543,518177,517624,516879,515944,514812,513495,511982,510270,508359,0,0,0,0,0]
[null,1,null,null,null,"PPP 2",{"$f":"MAX(H61:AP61)","v":1174241},{"$f":"SUMIF($B36:$B58,\"2\",H36:H58)","v":810640},841198,962775,980663,998426,1016029,1033455,1050685,1067708,1084478,1100980,1112416,1123530,1134308,1144744,1154837,1164578,1173980,1174241,1174148,1173705,1172927,1171807,1170344,1168537,1166388,1163891,1161044,1157846,1154280,0,0,0,0,0]
[null,3,null,null,null,"PPP Total",{"$f":"MAX(H62:AP62)","v":1692946},{"$f":"SUM(H60:H61)","v":1006128},1066919,1220791,1268028,1314431,1360888,1407336,1453723,1500006,1546102,1585295,1602173,1618546,1634401,1649722,1664510,1678753,1692466,1692946,1692866,1692248,1691104,1689431,1687223,1684481,1681200,1677386,1673026,1668116,1662639,0,0,0,0,0]
[null,0]
[null,0,null,"Tabela 9 - Nº Ligações Ativas - Esgoto"]
[null,0]
[null,1,null,null,1,"Aquiraz",{"$f":"MAX(H66:AP66)","v":13264.64},{"$f":"INDEX(PC!$K$148:$AG$182,H$6,MATCH($F66,PC!$K$3:$AG$3,0))","v":3417.4737790541144},{"$f":"INDEX(PC!$K$148:$AG$182,I$6,MATCH($F66,PC!$K$3:$AG$3,0))","v":4153.2304011487031},{"$f":"INDEX(PC!$K$148:$AG$182,J$6,MATCH($F66,PC!$K$3:$AG$3,0))","v":5210.5670232432913},{"$f":"INDEX(PC!$K$148:$AG$182,K$6,MATCH($F66,PC!$K$3:$AG$3,0))","v":6280.4436453378794},{"$f":"INDEX(PC!$K$148:$AG$182,L$6,MATCH($F66,PC!$K$3:$AG$3,0))","v":7514.8002674324671},{"$f":"INDEX(PC!$K$148:$AG$182,M$6,MATCH($F66,PC!$K$3:$AG$3,0))","v":8532.876889527055},{"$f":"INDEX(PC!$K$148:$AG$182,N$6,MATCH($F66,PC!$K$3:$AG$3,0))","v":9154.833511621644},{"$f":"INDEX(PC!$K$148:$AG$182,O$6,MATCH($F66,PC!$K$3:$AG$3,0))","v":9778.8501337162324},{"$f":"INDEX(PC!$K$148:$AG$182,P$6,MATCH($F66,PC!$K$3:$AG$3,0))","v":10404.50675581082},{"$f":"INDEX(PC!$K$148:$AG$182,Q$6,MATCH($F66,PC!$K$3:$AG$3,0))","v":11031.40337790541},{"$f":"INDEX(PC!$K$148:$AG$182,R$6,MATCH($F66,PC!$K$3:$AG$3,0))","v":11658.32},{"$f":"INDEX(PC!$K$148:$AG$182,S$6,MATCH($F66,PC!$K$3:$AG$3,0))","v":12128.7},{"$f":"INDEX(PC!$K$148:$AG$182,T$6,MATCH($F66,PC!$K$3:$AG$3,0))","v":12405.98},{"$f":"INDEX(PC!$K$148:$AG$182,U$6,MATCH($F66,PC!$K$3:$AG$3,0))","v":12554.48},{"$f":"INDEX(PC!$K$148:$AG$182,V$6,MATCH($F66,PC!$K$3:$AG$3,0))","v":12696.82},{"$f":"INDEX(PC!$K$148:$AG$182,W$6,MATCH($F66,PC!$K$3:$AG$3,0))","v":12832.619999999999},{"$f":"INDEX(PC!$K$148:$AG$182,X$6,MATCH($F66,PC!$K$3:$AG$3,0))","v":12962.24},{"$f":"INDEX(PC!$K$148:$AG$182,Y$6,MATCH($F66,PC!$K$3:$AG$3,0))","v":13085.74},{"$f":"INDEX(PC!$K$148:$AG$182,Z$6,MATCH($F66,PC!$K$3:$AG$3,0))","v":13202.66},{"$f":"INDEX(PC!$K$148:$AG$182,AA$6,MATCH($F66,PC!$K$3:$AG$3,0))","v":13264.64},{"$f":"INDEX(PC!$K$148:$AG$182,AB$6,MATCH($F66,PC!$K$3:$AG$3,0))","v":13263.08},{"$f":"INDEX(PC!$K$148:$AG$182,AC$6,MATCH($F66,PC!$K$3:$AG$3,0))","v":13251.2},{"$f":"INDEX(PC!$K$148:$AG$182,AD$6,MATCH($F66,PC!$K$3:$AG$3,0))","v":13232.51},{"$f":"INDEX(PC!$K$148:$AG$182,AE$6,MATCH($F66,PC!$K$3:$AG$3,0))","v":13207.91},{"$f":"INDEX(PC!$K$148:$AG$182,AF$6,MATCH($F66,PC!$K$3:$AG$3,0))","v":13176.75},{"$f":"INDEX(PC!$K$148:$AG$182,AG$6,MATCH($F66,PC!$K$3:$AG$3,0))","v":13139.85},{"$f":"INDEX(PC!$K$148:$AG$182,AH$6,MATCH($F66,PC!$K$3:$AG$3,0))","v":13096.390000000001},{"$f":"INDEX(PC!$K$148:$AG$182,AI$6,MATCH($F66,PC!$K$3:$AG$3,0))","v":13046.37},{"$f":"INDEX(PC!$K$148:$AG$182,AJ$6,MATCH($F66,PC!$K$3:$AG$3,0))","v":12989.79},{"$f":"INDEX(PC!$K$148:$AG$182,AK$6,MATCH($F66,PC!$K$3:$AG$3,0))","v":12926.650000000001},{"$f":"INDEX(PC!$K$148:$AG$182,AL$6,MATCH($F66,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AM$6,MATCH($F66,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AN$6,MATCH($F66,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AO$6,MATCH($F66,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AP$6,MATCH($F66,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,{"$f":"E66+1","v":2},"Barbalha",15286.4,{"$f":"INDEX(PC!$K$148:$AG$182,H$6,MATCH($F67,PC!$K$3:$AG$3,0))","v":2386.5907353792704},{"$f":"INDEX(PC!$K$148:$AG$182,I$6,MATCH($F67,PC!$K$3:$AG$3,0))","v":3342.7316618413433},{"$f":"INDEX(PC!$K$148:$AG$182,J$6,MATCH($F67,PC!$K$3:$AG$3,0))","v":4701.7925883034159},{"$f":"INDEX(PC!$K$148:$AG$182,K$6,MATCH($F67,PC!$K$3:$AG$3,0))","v":6071.9335147654892},{"$f":"INDEX(PC!$K$148:$AG$182,L$6,MATCH($F67,PC!$K$3:$AG$3,0))","v":7271.5344412275608},{"$f":"INDEX(PC!$K$148:$AG$182,M$6,MATCH($F67,PC!$K$3:$AG$3,0))","v":8287.9353676896335},{"$f":"INDEX(PC!$K$148:$AG$182,N$6,MATCH($F67,PC!$K$3:$AG$3,0))","v":9306.8162941517076},{"$f":"INDEX(PC!$K$148:$AG$182,O$6,MATCH($F67,PC!$K$3:$AG$3,0))","v":10327.737220613779},{"$f":"INDEX(PC!$K$148:$AG$182,P$6,MATCH($F67,PC!$K$3:$AG$3,0))","v":11349.91814707585},{"$f":"INDEX(PC!$K$148:$AG$182,Q$6,MATCH($F67,PC!$K$3:$AG$3,0))","v":12372.099073537924},{"$f":"INDEX(PC!$K$148:$AG$182,R$6,MATCH($F67,PC!$K$3:$AG$3,0))","v":13394.279999999999},{"$f":"INDEX(PC!$K$148:$AG$182,S$6,MATCH($F67,PC!$K$3:$AG$3,0))","v":13998.659999999998},{"$f":"INDEX(PC!$K$148:$AG$182,T$6,MATCH($F67,PC!$K$3:$AG$3,0))","v":14383.359999999997},{"$f":"INDEX(PC!$K$148:$AG$182,U$6,MATCH($F67,PC!$K$3:$AG$3,0))","v":14536.359999999997},{"$f":"INDEX(PC!$K$148:$AG$182,V$6,MATCH($F67,PC!$K$3:$AG$3,0))","v":14683.619999999999},{"$f":"INDEX(PC!$K$148:$AG$182,W$6,MATCH($F67,PC!$K$3:$AG$3,0))","v":14825.539999999999},{"$f":"INDEX(PC!$K$148:$AG$182,X$6,MATCH($F67,PC!$K$3:$AG$3,0))","v":14962.939999999999},{"$f":"INDEX(PC!$K$148:$AG$182,Y$6,MATCH($F67,PC!$K$3:$AG$3,0))","v":15095.439999999999},{"$f":"INDEX(PC!$K$148:$AG$182,Z$6,MATCH($F67,PC!$K$3:$AG$3,0))","v":15222.599999999999},{"$f":"INDEX(PC!$K$148:$AG$182,AA$6,MATCH($F67,PC!$K$3:$AG$3,0))","v":15286.4},{"$f":"INDEX(PC!$K$148:$AG$182,AB$6,MATCH($F67,PC!$K$3:$AG$3,0))","v":15281.52},{"$f":"INDEX(PC!$K$148:$AG$182,AC$6,MATCH($F67,PC!$K$3:$AG$3,0))","v":15269.62},{"$f":"INDEX(PC!$K$148:$AG$182,AD$6,MATCH($F67,PC!$K$3:$AG$3,0))","v":15253.220000000001},{"$f":"INDEX(PC!$K$148:$AG$182,AE$6,MATCH($F67,PC!$K$3:$AG$3,0))","v":15231.080000000002},{"$f":"INDEX(PC!$K$148:$AG$182,AF$6,MATCH($F67,PC!$K$3:$AG$3,0))","v":15204.020000000002},{"$f":"INDEX(PC!$K$148:$AG$182,AG$6,MATCH($F67,PC!$K$3:$AG$3,0))","v":15169.580000000002},{"$f":"INDEX(PC!$K$148:$AG$182,AH$6,MATCH($F67,PC!$K$3:$AG$3,0))","v":15133.500000000002},{"$f":"INDEX(PC!$K$148:$AG$182,AI$6,MATCH($F67,PC!$K$3:$AG$3,0))","v":15090.860000000002},{"$f":"INDEX(PC!$K$148:$AG$182,AJ$6,MATCH($F67,PC!$K$3:$AG$3,0))","v":15041.660000000002},{"$f":"INDEX(PC!$K$148:$AG$182,AK$6,MATCH($F67,PC!$K$3:$AG$3,0))","v":14987.54},{"$f":"INDEX(PC!$K$148:$AG$182,AL$6,MATCH($F67,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AM$6,MATCH($F67,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AN$6,MATCH($F67,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AO$6,MATCH($F67,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AP$6,MATCH($F67,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,3,"Cascavel",20148.159999999989,{"$f":"INDEX(PC!$K$148:$AG$182,H$6,MATCH($F68,PC!$K$3:$AG$3,0))","v":608.41454545454542},{"$f":"INDEX(PC!$K$148:$AG$182,I$6,MATCH($F68,PC!$K$3:$AG$3,0))","v":1469.4690909090909},{"$f":"INDEX(PC!$K$148:$AG$182,J$6,MATCH($F68,PC!$K$3:$AG$3,0))","v":3061.2436363636361},{"$f":"INDEX(PC!$K$148:$AG$182,K$6,MATCH($F68,PC!$K$3:$AG$3,0))","v":4672.7181818181816},{"$f":"INDEX(PC!$K$148:$AG$182,L$6,MATCH($F68,PC!$K$3:$AG$3,0))","v":6301.4527272727264},{"$f":"INDEX(PC!$K$148:$AG$182,M$6,MATCH($F68,PC!$K$3:$AG$3,0))","v":7944.9672727272718},{"$f":"INDEX(PC!$K$148:$AG$182,N$6,MATCH($F68,PC!$K$3:$AG$3,0))","v":9603.2218181818171},{"$f":"INDEX(PC!$K$148:$AG$182,O$6,MATCH($F68,PC!$K$3:$AG$3,0))","v":11274.656363636363},{"$f":"INDEX(PC!$K$148:$AG$182,P$6,MATCH($F68,PC!$K$3:$AG$3,0))","v":12955.950909090907},{"$f":"INDEX(PC!$K$148:$AG$182,Q$6,MATCH($F68,PC!$K$3:$AG$3,0))","v":14646.265454545453},{"$f":"INDEX(PC!$K$148:$AG$182,R$6,MATCH($F68,PC!$K$3:$AG$3,0))","v":16343.999999999998},{"$f":"INDEX(PC!$K$148:$AG$182,S$6,MATCH($F68,PC!$K$3:$AG$3,0))","v":18013.459999999995},{"$f":"INDEX(PC!$K$148:$AG$182,T$6,MATCH($F68,PC!$K$3:$AG$3,0))","v":18967.839999999993},{"$f":"INDEX(PC!$K$148:$AG$182,U$6,MATCH($F68,PC!$K$3:$AG$3,0))","v":19166.339999999993},{"$f":"INDEX(PC!$K$148:$AG$182,V$6,MATCH($F68,PC!$K$3:$AG$3,0))","v":19358.71999999999},{"$f":"INDEX(PC!$K$148:$AG$182,W$6,MATCH($F68,PC!$K$3:$AG$3,0))","v":19544.919999999991},{"$f":"INDEX(PC!$K$148:$AG$182,X$6,MATCH($F68,PC!$K$3:$AG$3,0))","v":19724.19999999999},{"$f":"INDEX(PC!$K$148:$AG$182,Y$6,MATCH($F68,PC!$K$3:$AG$3,0))","v":19896.85999999999},{"$f":"INDEX(PC!$K$148:$AG$182,Z$6,MATCH($F68,PC!$K$3:$AG$3,0))","v":20063.819999999989},{"$f":"INDEX(PC!$K$148:$AG$182,AA$6,MATCH($F68,PC!$K$3:$AG$3,0))","v":20148.159999999989},{"$f":"INDEX(PC!$K$148:$AG$182,AB$6,MATCH($F68,PC!$K$3:$AG$3,0))","v":20141.659999999989},{"$f":"INDEX(PC!$K$148:$AG$182,AC$6,MATCH($F68,PC!$K$3:$AG$3,0))","v":20127.299999999988},{"$f":"INDEX(PC!$K$148:$AG$182,AD$6,MATCH($F68,PC!$K$3:$AG$3,0))","v":20105.979999999989},{"$f":"INDEX(PC!$K$148:$AG$182,AE$6,MATCH($F68,PC!$K$3:$AG$3,0))","v":20077.279999999988},{"$f":"INDEX(PC!$K$148:$AG$182,AF$6,MATCH($F68,PC!$K$3:$AG$3,0))","v":20044.479999999989},{"$f":"INDEX(PC!$K$148:$AG$182,AG$6,MATCH($F68,PC!$K$3:$AG$3,0))","v":20003.479999999989},{"$f":"INDEX(PC!$K$148:$AG$182,AH$6,MATCH($F68,PC!$K$3:$AG$3,0))","v":19955.919999999987},{"$f":"INDEX(PC!$K$148:$AG$182,AI$6,MATCH($F68,PC!$K$3:$AG$3,0))","v":19900.159999999989},{"$f":"INDEX(PC!$K$148:$AG$182,AJ$6,MATCH($F68,PC!$K$3:$AG$3,0))","v":19840.299999999988},{"$f":"INDEX(PC!$K$148:$AG$182,AK$6,MATCH($F68,PC!$K$3:$AG$3,0))","v":19773.87999999999},{"$f":"INDEX(PC!$K$148:$AG$182,AL$6,MATCH($F68,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AM$6,MATCH($F68,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AN$6,MATCH($F68,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AO$6,MATCH($F68,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AP$6,MATCH($F68,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,4,"Caucaia",125687.45999999999,{"$f":"INDEX(PC!$K$148:$AG$182,H$6,MATCH($F69,PC!$K$3:$AG$3,0))","v":49117.039651151834},{"$f":"INDEX(PC!$K$148:$AG$182,I$6,MATCH($F69,PC!$K$3:$AG$3,0))","v":55225.323686036652},{"$f":"INDEX(PC!$K$148:$AG$182,J$6,MATCH($F69,PC!$K$3:$AG$3,0))","v":61016.227720921466},{"$f":"INDEX(PC!$K$148:$AG$182,K$6,MATCH($F69,PC!$K$3:$AG$3,0))","v":66865.071755806304},{"$f":"INDEX(PC!$K$148:$AG$182,L$6,MATCH($F69,PC!$K$3:$AG$3,0))","v":72763.595790691121},{"$f":"INDEX(PC!$K$148:$AG$182,M$6,MATCH($F69,PC!$K$3:$AG$3,0))","v":78704.859825575928},{"$f":"INDEX(PC!$K$148:$AG$182,N$6,MATCH($F69,PC!$K$3:$AG$3,0))","v":84680.263860460749},{"$f":"INDEX(PC!$K$148:$AG$182,O$6,MATCH($F69,PC!$K$3:$AG$3,0))","v":90681.587895345569},{"$f":"INDEX(PC!$K$148:$AG$182,P$6,MATCH($F69,PC!$K$3:$AG$3,0))","v":96701.85193023039},{"$f":"INDEX(PC!$K$148:$AG$182,Q$6,MATCH($F69,PC!$K$3:$AG$3,0))","v":102734.09596511521},{"$f":"INDEX(PC!$K$148:$AG$182,R$6,MATCH($F69,PC!$K$3:$AG$3,0))","v":108769.34},{"$f":"INDEX(PC!$K$148:$AG$182,S$6,MATCH($F69,PC!$K$3:$AG$3,0))","v":114409.43999999999},{"$f":"INDEX(PC!$K$148:$AG$182,T$6,MATCH($F69,PC!$K$3:$AG$3,0))","v":117955.25999999998},{"$f":"INDEX(PC!$K$148:$AG$182,U$6,MATCH($F69,PC!$K$3:$AG$3,0))","v":119284.66},{"$f":"INDEX(PC!$K$148:$AG$182,V$6,MATCH($F69,PC!$K$3:$AG$3,0))","v":120563.68},{"$f":"INDEX(PC!$K$148:$AG$182,W$6,MATCH($F69,PC!$K$3:$AG$3,0))","v":121790.22},{"$f":"INDEX(PC!$K$148:$AG$182,X$6,MATCH($F69,PC!$K$3:$AG$3,0))","v":122963.88},{"$f":"INDEX(PC!$K$148:$AG$182,Y$6,MATCH($F69,PC!$K$3:$AG$3,0))","v":124083.84},{"$f":"INDEX(PC!$K$148:$AG$182,Z$6,MATCH($F69,PC!$K$3:$AG$3,0))","v":125149.68},{"$f":"INDEX(PC!$K$148:$AG$182,AA$6,MATCH($F69,PC!$K$3:$AG$3,0))","v":125687.45999999999},{"$f":"INDEX(PC!$K$148:$AG$182,AB$6,MATCH($F69,PC!$K$3:$AG$3,0))","v":125639.57999999999},{"$f":"INDEX(PC!$K$148:$AG$182,AC$6,MATCH($F69,PC!$K$3:$AG$3,0))","v":125515.46999999997},{"$f":"INDEX(PC!$K$148:$AG$182,AD$6,MATCH($F69,PC!$K$3:$AG$3,0))","v":125343.26999999999},{"$f":"INDEX(PC!$K$148:$AG$182,AE$6,MATCH($F69,PC!$K$3:$AG$3,0))","v":125117.76999999999},{"$f":"INDEX(PC!$K$148:$AG$182,AF$6,MATCH($F69,PC!$K$3:$AG$3,0))","v":124838.15},{"$f":"INDEX(PC!$K$148:$AG$182,AG$6,MATCH($F69,PC!$K$3:$AG$3,0))","v":124506.04999999999},{"$f":"INDEX(PC!$K$148:$AG$182,AH$6,MATCH($F69,PC!$K$3:$AG$3,0))","v":124120.65},{"$f":"INDEX(PC!$K$148:$AG$182,AI$6,MATCH($F69,PC!$K$3:$AG$3,0))","v":123680.31},{"$f":"INDEX(PC!$K$148:$AG$182,AJ$6,MATCH($F69,PC!$K$3:$AG$3,0))","v":123185.84999999998},{"$f":"INDEX(PC!$K$148:$AG$182,AK$6,MATCH($F69,PC!$K$3:$AG$3,0))","v":122635.62999999998},{"$f":"INDEX(PC!$K$148:$AG$182,AL$6,MATCH($F69,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AM$6,MATCH($F69,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AN$6,MATCH($F69,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AO$6,MATCH($F69,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AP$6,MATCH($F69,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,5,"Chorozinho",6063.4600000000009,{"$f":"INDEX(PC!$K$148:$AG$182,H$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,I$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,J$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,K$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":628.40000000000009},{"$f":"INDEX(PC!$K$148:$AG$182,L$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":1542.62},{"$f":"INDEX(PC!$K$148:$AG$182,M$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":2068.14},{"$f":"INDEX(PC!$K$148:$AG$182,N$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":2601.46},{"$f":"INDEX(PC!$K$148:$AG$182,O$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":3141.76},{"$f":"INDEX(PC!$K$148:$AG$182,P$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":3688.2200000000003},{"$f":"INDEX(PC!$K$148:$AG$182,Q$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":4239.62},{"$f":"INDEX(PC!$K$148:$AG$182,R$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":4795.12},{"$f":"INDEX(PC!$K$148:$AG$182,S$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":5353.52},{"$f":"INDEX(PC!$K$148:$AG$182,T$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":5673.96},{"$f":"INDEX(PC!$K$148:$AG$182,U$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":5742.06},{"$f":"INDEX(PC!$K$148:$AG$182,V$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":5807.2800000000007},{"$f":"INDEX(PC!$K$148:$AG$182,W$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":5869.24},{"$f":"INDEX(PC!$K$148:$AG$182,X$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":5928.3},{"$f":"INDEX(PC!$K$148:$AG$182,Y$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":5984.52},{"$f":"INDEX(PC!$K$148:$AG$182,Z$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":6037.0400000000009},{"$f":"INDEX(PC!$K$148:$AG$182,AA$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":6063.4600000000009},{"$f":"INDEX(PC!$K$148:$AG$182,AB$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":6060.6200000000008},{"$f":"INDEX(PC!$K$148:$AG$182,AC$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":6053.0300000000007},{"$f":"INDEX(PC!$K$148:$AG$182,AD$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":6043.1900000000005},{"$f":"INDEX(PC!$K$148:$AG$182,AE$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":6030.0700000000006},{"$f":"INDEX(PC!$K$148:$AG$182,AF$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":6013.670000000001},{"$f":"INDEX(PC!$K$148:$AG$182,AG$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":5993.9900000000007},{"$f":"INDEX(PC!$K$148:$AG$182,AH$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":5971.85},{"$f":"INDEX(PC!$K$148:$AG$182,AI$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":5946.43},{"$f":"INDEX(PC!$K$148:$AG$182,AJ$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":5916.91},{"$f":"INDEX(PC!$K$148:$AG$182,AK$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":5884.93},{"$f":"INDEX(PC!$K$148:$AG$182,AL$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AM$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AN$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AO$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AP$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,6,"Eusébio",26167.339999999997,{"$f":"INDEX(PC!$K$148:$AG$182,H$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":2619.3015486491636},{"$f":"INDEX(PC!$K$148:$AG$182,I$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":4119.801393784247},{"$f":"INDEX(PC!$K$148:$AG$182,J$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":5986.34123891933},{"$f":"INDEX(PC!$K$148:$AG$182,K$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":7877.5010840544146},{"$f":"INDEX(PC!$K$148:$AG$182,L$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":9791.2409291894983},{"$f":"INDEX(PC!$K$148:$AG$182,M$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":11725.100774324581},{"$f":"INDEX(PC!$K$148:$AG$182,N$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":13676.620619459663},{"$f":"INDEX(PC!$K$148:$AG$182,O$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":15643.740464594746},{"$f":"INDEX(PC!$K$148:$AG$182,P$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":17624.020309729829},{"$f":"INDEX(PC!$K$148:$AG$182,Q$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":19614.980154864912},{"$f":"INDEX(PC!$K$148:$AG$182,R$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":21613.779999999995},{"$f":"INDEX(PC!$K$148:$AG$182,S$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":23480.859999999993},{"$f":"INDEX(PC!$K$148:$AG$182,T$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":24574.059999999994},{"$f":"INDEX(PC!$K$148:$AG$182,U$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":24846.839999999997},{"$f":"INDEX(PC!$K$148:$AG$182,V$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":25109.359999999993},{"$f":"INDEX(PC!$K$148:$AG$182,W$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":25361.639999999992},{"$f":"INDEX(PC!$K$148:$AG$182,X$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":25603.259999999995},{"$f":"INDEX(PC!$K$148:$AG$182,Y$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":25834.619999999995},{"$f":"INDEX(PC!$K$148:$AG$182,Z$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":26055.739999999994},{"$f":"INDEX(PC!$K$148:$AG$182,AA$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":26167.339999999997},{"$f":"INDEX(PC!$K$148:$AG$182,AB$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":26157.179999999997},{"$f":"INDEX(PC!$K$148:$AG$182,AC$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":26132.769999999997},{"$f":"INDEX(PC!$K$148:$AG$182,AD$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":26099.149999999998},{"$f":"INDEX(PC!$K$148:$AG$182,AE$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":26054.05},{"$f":"INDEX(PC!$K$148:$AG$182,AF$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":25999.11},{"$f":"INDEX(PC!$K$148:$AG$182,AG$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":25933.510000000002},{"$f":"INDEX(PC!$K$148:$AG$182,AH$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":25857.250000000004},{"$f":"INDEX(PC!$K$148:$AG$182,AI$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":25771.150000000005},{"$f":"INDEX(PC!$K$148:$AG$182,AJ$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":25672.750000000004},{"$f":"INDEX(PC!$K$148:$AG$182,AK$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":25563.690000000002},{"$f":"INDEX(PC!$K$148:$AG$182,AL$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AM$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AN$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AO$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AP$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,7,"Farias Brito",3287.3799999999997,{"$f":"INDEX(PC!$K$148:$AG$182,H$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,I$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":139.20000000000002},{"$f":"INDEX(PC!$K$148:$AG$182,J$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":424.96000000000004},{"$f":"INDEX(PC!$K$148:$AG$182,K$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":711.1400000000001},{"$f":"INDEX(PC!$K$148:$AG$182,L$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":997.32},{"$f":"INDEX(PC!$K$148:$AG$182,M$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":1283.5},{"$f":"INDEX(PC!$K$148:$AG$182,N$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":1569.68},{"$f":"INDEX(PC!$K$148:$AG$182,O$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":1856.26},{"$f":"INDEX(PC!$K$148:$AG$182,P$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":2143.2599999999998},{"$f":"INDEX(PC!$K$148:$AG$182,Q$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":2429.8599999999997},{"$f":"INDEX(PC!$K$148:$AG$182,R$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":2716.8399999999997},{"$f":"INDEX(PC!$K$148:$AG$182,S$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":2985.0599999999995},{"$f":"INDEX(PC!$K$148:$AG$182,T$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":3123.8999999999996},{"$f":"INDEX(PC!$K$148:$AG$182,U$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":3148.8999999999996},{"$f":"INDEX(PC!$K$148:$AG$182,V$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":3174.3199999999997},{"$f":"INDEX(PC!$K$148:$AG$182,W$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":3199.74},{"$f":"INDEX(PC!$K$148:$AG$182,X$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":3224.3599999999997},{"$f":"INDEX(PC!$K$148:$AG$182,Y$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":3248.9399999999996},{"$f":"INDEX(PC!$K$148:$AG$182,Z$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":3274.3599999999997},{"$f":"INDEX(PC!$K$148:$AG$182,AA$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":3284.8599999999997},{"$f":"INDEX(PC!$K$148:$AG$182,AB$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":3287.3799999999997},{"$f":"INDEX(PC!$K$148:$AG$182,AC$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":3283.72},{"$f":"INDEX(PC!$K$148:$AG$182,AD$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":3281.64},{"$f":"INDEX(PC!$K$148:$AG$182,AE$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":3281.64},{"$f":"INDEX(PC!$K$148:$AG$182,AF$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":3280.2099999999996},{"$f":"INDEX(PC!$K$148:$AG$182,AG$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":3279.9999999999995},{"$f":"INDEX(PC!$K$148:$AG$182,AH$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":3278.5699999999997},{"$f":"INDEX(PC!$K$148:$AG$182,AI$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":3277.54},{"$f":"INDEX(PC!$K$148:$AG$182,AJ$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":3277.33},{"$f":"INDEX(PC!$K$148:$AG$182,AK$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":3274.89},{"$f":"INDEX(PC!$K$148:$AG$182,AL$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AM$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AN$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AO$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AP$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,8,"Fortaleza",797279.1,{"$f":"INDEX(PC!$K$148:$AG$182,H$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":470754.74840873282},{"$f":"INDEX(PC!$K$148:$AG$182,I$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":521228.20956785954},{"$f":"INDEX(PC!$K$148:$AG$182,J$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":550334.19072698627},{"$f":"INDEX(PC!$K$148:$AG$182,K$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":609611.43188611302},{"$f":"INDEX(PC!$K$148:$AG$182,L$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":665493.35304523958},{"$f":"INDEX(PC!$K$148:$AG$182,M$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":678091.73420436634},{"$f":"INDEX(PC!$K$148:$AG$182,N$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":690528.75536349299},{"$f":"INDEX(PC!$K$148:$AG$182,O$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":702793.65652261977},{"$f":"INDEX(PC!$K$148:$AG$182,P$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":714881.87768174638},{"$f":"INDEX(PC!$K$148:$AG$182,Q$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":726788.55884087319},{"$f":"INDEX(PC!$K$148:$AG$182,R$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":738502.32000000007},{"$f":"INDEX(PC!$K$148:$AG$182,S$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":744918.86},{"$f":"INDEX(PC!$K$148:$AG$182,T$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":751880},{"$f":"INDEX(PC!$K$148:$AG$182,U$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":759424.02},{"$f":"INDEX(PC!$K$148:$AG$182,V$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":766763.08000000007},{"$f":"INDEX(PC!$K$148:$AG$182,W$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":773892.7},{"$f":"INDEX(PC!$K$148:$AG$182,X$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":780808.34000000008},{"$f":"INDEX(PC!$K$148:$AG$182,Y$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":787508.32000000007},{"$f":"INDEX(PC!$K$148:$AG$182,Z$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":793993.04},{"$f":"INDEX(PC!$K$148:$AG$182,AA$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":797279.1},{"$f":"INDEX(PC!$K$148:$AG$182,AB$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":797087.56},{"$f":"INDEX(PC!$K$148:$AG$182,AC$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":796588.03},{"$f":"INDEX(PC!$K$148:$AG$182,AD$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":795890.21},{"$f":"INDEX(PC!$K$148:$AG$182,AE$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":794979.19},{"$f":"INDEX(PC!$K$148:$AG$182,AF$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":793853.33},{"$f":"INDEX(PC!$K$148:$AG$182,AG$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":792513.45},{"$f":"INDEX(PC!$K$148:$AG$182,AH$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":790959.54999999993},{"$f":"INDEX(PC!$K$148:$AG$182,AI$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":789187.52999999991},{"$f":"INDEX(PC!$K$148:$AG$182,AJ$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":787193.28999999992},{"$f":"INDEX(PC!$K$148:$AG$182,AK$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":784973.54999999993},{"$f":"INDEX(PC!$K$148:$AG$182,AL$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AM$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AN$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AO$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AP$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,9,"Guaiúba",5903.1600000000008,{"$f":"INDEX(PC!$K$148:$AG$182,H$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":1013.3105115672857},{"$f":"INDEX(PC!$K$148:$AG$182,I$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":1308.3834604105573},{"$f":"INDEX(PC!$K$148:$AG$182,J$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":1722.2564092538282},{"$f":"INDEX(PC!$K$148:$AG$182,K$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":2138.5893580970996},{"$f":"INDEX(PC!$K$148:$AG$182,L$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":2557.3823069403711},{"$f":"INDEX(PC!$K$148:$AG$182,M$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":2977.8352557836424},{"$f":"INDEX(PC!$K$148:$AG$182,N$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":3399.9082046269141},{"$f":"INDEX(PC!$K$148:$AG$182,O$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":3823.2411534701851},{"$f":"INDEX(PC!$K$148:$AG$182,P$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":4247.3741023134571},{"$f":"INDEX(PC!$K$148:$AG$182,Q$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":4671.947051156727},{"$f":"INDEX(PC!$K$148:$AG$182,R$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":5096.8999999999996},{"$f":"INDEX(PC!$K$148:$AG$182,S$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":5383.5},{"$f":"INDEX(PC!$K$148:$AG$182,T$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":5558.8799999999992},{"$f":"INDEX(PC!$K$148:$AG$182,U$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":5616.7199999999993},{"$f":"INDEX(PC!$K$148:$AG$182,V$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":5672.9},{"$f":"INDEX(PC!$K$148:$AG$182,W$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":5727.0599999999995},{"$f":"INDEX(PC!$K$148:$AG$182,X$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":5779.5400000000009},{"$f":"INDEX(PC!$K$148:$AG$182,Y$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":5830.42},{"$f":"INDEX(PC!$K$148:$AG$182,Z$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":5878.8200000000006},{"$f":"INDEX(PC!$K$148:$AG$182,AA$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":5903.1600000000008},{"$f":"INDEX(PC!$K$148:$AG$182,AB$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":5901.5400000000009},{"$f":"INDEX(PC!$K$148:$AG$182,AC$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":5897.2300000000014},{"$f":"INDEX(PC!$K$148:$AG$182,AD$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":5891.4900000000016},{"$f":"INDEX(PC!$K$148:$AG$182,AE$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":5884.1100000000006},{"$f":"INDEX(PC!$K$148:$AG$182,AF$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":5873.4500000000007},{"$f":"INDEX(PC!$K$148:$AG$182,AG$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":5861.9700000000012},{"$f":"INDEX(PC!$K$148:$AG$182,AH$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":5848.0300000000007},{"$f":"INDEX(PC!$K$148:$AG$182,AI$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":5832.4500000000007},{"$f":"INDEX(PC!$K$148:$AG$182,AJ$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":5814.4100000000017},{"$f":"INDEX(PC!$K$148:$AG$182,AK$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":5794.7300000000014},{"$f":"INDEX(PC!$K$148:$AG$182,AL$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AM$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AN$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AO$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AP$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,10,"Horizonte",25790.12,{"$f":"INDEX(PC!$K$148:$AG$182,H$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":5841.0002899967421},{"$f":"INDEX(PC!$K$148:$AG$182,I$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":10481.326260997066},{"$f":"INDEX(PC!$K$148:$AG$182,J$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":11754.132231997395},{"$f":"INDEX(PC!$K$148:$AG$182,K$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":13040.51820299772},{"$f":"INDEX(PC!$K$148:$AG$182,L$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":14337.984173998046},{"$f":"INDEX(PC!$K$148:$AG$182,M$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":15645.310144998371},{"$f":"INDEX(PC!$K$148:$AG$182,N$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":16960.456115998695},{"$f":"INDEX(PC!$K$148:$AG$182,O$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":18281.362086999023},{"$f":"INDEX(PC!$K$148:$AG$182,P$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":19606.788057999347},{"$f":"INDEX(PC!$K$148:$AG$182,Q$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":20934.714028999671},{"$f":"INDEX(PC!$K$148:$AG$182,R$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":22263.459999999995},{"$f":"INDEX(PC!$K$148:$AG$182,S$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":23434.46},{"$f":"INDEX(PC!$K$148:$AG$182,T$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":24172.979999999996},{"$f":"INDEX(PC!$K$148:$AG$182,U$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":24453.559999999998},{"$f":"INDEX(PC!$K$148:$AG$182,V$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":24722.259999999995},{"$f":"INDEX(PC!$K$148:$AG$182,W$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":24979.46},{"$f":"INDEX(PC!$K$148:$AG$182,X$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":25224.799999999996},{"$f":"INDEX(PC!$K$148:$AG$182,Y$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":25457.819999999996},{"$f":"INDEX(PC!$K$148:$AG$182,Z$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":25678.959999999999},{"$f":"INDEX(PC!$K$148:$AG$182,AA$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":25790.12},{"$f":"INDEX(PC!$K$148:$AG$182,AB$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":25779.98},{"$f":"INDEX(PC!$K$148:$AG$182,AC$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":25752.079999999998},{"$f":"INDEX(PC!$K$148:$AG$182,AD$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":25712.719999999998},{"$f":"INDEX(PC!$K$148:$AG$182,AE$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":25661.879999999997},{"$f":"INDEX(PC!$K$148:$AG$182,AF$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":25599.559999999998},{"$f":"INDEX(PC!$K$148:$AG$182,AG$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":25524.12},{"$f":"INDEX(PC!$K$148:$AG$182,AH$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":25438.02},{"$f":"INDEX(PC!$K$148:$AG$182,AI$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":25339.62},{"$f":"INDEX(PC!$K$148:$AG$182,AJ$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":25228.1},{"$f":"INDEX(PC!$K$148:$AG$182,AK$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":25104.28},{"$f":"INDEX(PC!$K$148:$AG$182,AL$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AM$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AN$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AO$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AP$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,11,"Itaitinga",24633.52,{"$f":"INDEX(PC!$K$148:$AG$182,H$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":1068.1138487680544},{"$f":"INDEX(PC!$K$148:$AG$182,I$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":2697.3224638912488},{"$f":"INDEX(PC!$K$148:$AG$182,J$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":4486.5110790144436},{"$f":"INDEX(PC!$K$148:$AG$182,K$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":6288.8196941376373},{"$f":"INDEX(PC!$K$148:$AG$182,L$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":8173.1883092608314},{"$f":"INDEX(PC!$K$148:$AG$182,M$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":10084.236924384026},{"$f":"INDEX(PC!$K$148:$AG$182,N$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":12019.905539507219},{"$f":"INDEX(PC!$K$148:$AG$182,O$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":13976.954154630414},{"$f":"INDEX(PC!$K$148:$AG$182,P$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":15952.86276975361},{"$f":"INDEX(PC!$K$148:$AG$182,Q$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":17945.631384876804},{"$f":"INDEX(PC!$K$148:$AG$182,R$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":19951.559999999998},{"$f":"INDEX(PC!$K$148:$AG$182,S$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":21793.579999999998},{"$f":"INDEX(PC!$K$148:$AG$182,T$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":22884.219999999998},{"$f":"INDEX(PC!$K$148:$AG$182,U$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":23175.059999999998},{"$f":"INDEX(PC!$K$148:$AG$182,V$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":23454},{"$f":"INDEX(PC!$K$148:$AG$182,W$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":23722.26},{"$f":"INDEX(PC!$K$148:$AG$182,X$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":23980.28},{"$f":"INDEX(PC!$K$148:$AG$182,Y$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":24226.839999999997},{"$f":"INDEX(PC!$K$148:$AG$182,Z$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":24461.499999999996},{"$f":"INDEX(PC!$K$148:$AG$182,AA$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":24594.28},{"$f":"INDEX(PC!$K$148:$AG$182,AB$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":24620.66},{"$f":"INDEX(PC!$K$148:$AG$182,AC$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":24633.52},{"$f":"INDEX(PC!$K$148:$AG$182,AD$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":24622.14},{"$f":"INDEX(PC!$K$148:$AG$182,AE$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":24596.3},{"$f":"INDEX(PC!$K$148:$AG$182,AF$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":24559.399999999998},{"$f":"INDEX(PC!$K$148:$AG$182,AG$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":24511.019999999997},{"$f":"INDEX(PC!$K$148:$AG$182,AH$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":24451.159999999996},{"$f":"INDEX(PC!$K$148:$AG$182,AI$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":24379.819999999996},{"$f":"INDEX(PC!$K$148:$AG$182,AJ$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":24297.819999999996},{"$f":"INDEX(PC!$K$148:$AG$182,AK$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":24203.519999999997},{"$f":"INDEX(PC!$K$148:$AG$182,AL$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AM$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AN$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AO$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AP$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,12,"Juazeiro do Norte",101354.15999999997,{"$f":"INDEX(PC!$K$148:$AG$182,H$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":26924.090765129298},{"$f":"INDEX(PC!$K$148:$AG$182,I$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":31629.427688616364},{"$f":"INDEX(PC!$K$148:$AG$182,J$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":38069.584612103434},{"$f":"INDEX(PC!$K$148:$AG$182,K$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":44567.201535590502},{"$f":"INDEX(PC!$K$148:$AG$182,L$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":51116.158459077575},{"$f":"INDEX(PC!$K$148:$AG$182,M$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":57709.875382564649},{"$f":"INDEX(PC!$K$148:$AG$182,N$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":64342.612306051713},{"$f":"INDEX(PC!$K$148:$AG$182,O$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":71007.429229538786},{"$f":"INDEX(PC!$K$148:$AG$182,P$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":77697.726153025855},{"$f":"INDEX(PC!$K$148:$AG$182,Q$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":84408.183076512913},{"$f":"INDEX(PC!$K$148:$AG$182,R$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":91131.859999999986},{"$f":"INDEX(PC!$K$148:$AG$182,S$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":94550.359999999986},{"$f":"INDEX(PC!$K$148:$AG$182,T$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":95413.479999999981},{"$f":"INDEX(PC!$K$148:$AG$182,U$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":96413.439999999988},{"$f":"INDEX(PC!$K$148:$AG$182,V$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":97382.239999999991},{"$f":"INDEX(PC!$K$148:$AG$182,W$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":98319.079999999987},{"$f":"INDEX(PC!$K$148:$AG$182,X$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":99222.719999999987},{"$f":"INDEX(PC!$K$148:$AG$182,Y$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":100093.13999999998},{"$f":"INDEX(PC!$K$148:$AG$182,Z$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":100930.35999999997},{"$f":"INDEX(PC!$K$148:$AG$182,AA$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":101354.15999999997},{"$f":"INDEX(PC!$K$148:$AG$182,AB$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":101324.11999999998},{"$f":"INDEX(PC!$K$148:$AG$182,AC$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":101247.39999999998},{"$f":"INDEX(PC!$K$148:$AG$182,AD$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":101139.97999999998},{"$f":"INDEX(PC!$K$148:$AG$182,AE$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":101000.57999999999},{"$f":"INDEX(PC!$K$148:$AG$182,AF$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":100827.55999999998},{"$f":"INDEX(PC!$K$148:$AG$182,AG$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":100621.73999999998},{"$f":"INDEX(PC!$K$148:$AG$182,AH$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":100383.11999999998},{"$f":"INDEX(PC!$K$148:$AG$182,AI$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":100110.87999999998},{"$f":"INDEX(PC!$K$148:$AG$182,AJ$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":99804.199999999983},{"$f":"INDEX(PC!$K$148:$AG$182,AK$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":99463.89999999998},{"$f":"INDEX(PC!$K$148:$AG$182,AL$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AM$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AN$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AO$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AP$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,13,"Maracanaú",90221.5,{"$f":"INDEX(PC!$K$148:$AG$182,H$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":38295.103509977547},{"$f":"INDEX(PC!$K$148:$AG$182,I$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":40665.477158979789},{"$f":"INDEX(PC!$K$148:$AG$182,J$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":44839.190807982042},{"$f":"INDEX(PC!$K$148:$AG$182,K$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":48916.784456984285},{"$f":"INDEX(PC!$K$148:$AG$182,L$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":53024.358105986539},{"$f":"INDEX(PC!$K$148:$AG$182,M$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":57157.811754988783},{"$f":"INDEX(PC!$K$148:$AG$182,N$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":61313.045403991033},{"$f":"INDEX(PC!$K$148:$AG$182,O$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":65486.359052993277},{"$f":"INDEX(PC!$K$148:$AG$182,P$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":69673.27270199552},{"$f":"INDEX(PC!$K$148:$AG$182,Q$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":73869.646350997762},{"$f":"INDEX(PC!$K$148:$AG$182,R$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":78072.22},{"$f":"INDEX(PC!$K$148:$AG$182,S$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":82239.06},{"$f":"INDEX(PC!$K$148:$AG$182,T$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":84813.88},{"$f":"INDEX(PC!$K$148:$AG$182,U$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":85705.51999999999},{"$f":"INDEX(PC!$K$148:$AG$182,V$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":86572.959999999992},{"$f":"INDEX(PC!$K$148:$AG$182,W$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":87415.819999999992},{"$f":"INDEX(PC!$K$148:$AG$182,X$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":88232.459999999992},{"$f":"INDEX(PC!$K$148:$AG$182,Y$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":89022.84},{"$f":"INDEX(PC!$K$148:$AG$182,Z$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":89787.4},{"$f":"INDEX(PC!$K$148:$AG$182,AA$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":90194.919999999984},{"$f":"INDEX(PC!$K$148:$AG$182,AB$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":90221.5},{"$f":"INDEX(PC!$K$148:$AG$182,AC$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":90197.54},{"$f":"INDEX(PC!$K$148:$AG$182,AD$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":90136.819999999992},{"$f":"INDEX(PC!$K$148:$AG$182,AE$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":90053.18},{"$f":"INDEX(PC!$K$148:$AG$182,AF$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":89942.48},{"$f":"INDEX(PC!$K$148:$AG$182,AG$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":89806.359999999986},{"$f":"INDEX(PC!$K$148:$AG$182,AH$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":89644},{"$f":"INDEX(PC!$K$148:$AG$182,AI$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":89456.22},{"$f":"INDEX(PC!$K$148:$AG$182,AJ$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":89242.2},{"$f":"INDEX(PC!$K$148:$AG$182,AK$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":89000.299999999988},{"$f":"INDEX(PC!$K$148:$AG$182,AL$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AM$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AN$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AO$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AP$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,14,"Maranguape",32229.14,{"$f":"INDEX(PC!$K$148:$AG$182,H$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":5251.8688807674735},{"$f":"INDEX(PC!$K$148:$AG$182,I$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":7302.0439926907256},{"$f":"INDEX(PC!$K$148:$AG$182,J$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":10363.139104613978},{"$f":"INDEX(PC!$K$148:$AG$182,K$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":13457.89421653723},{"$f":"INDEX(PC!$K$148:$AG$182,L$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":16033.829328460484},{"$f":"INDEX(PC!$K$148:$AG$182,M$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":18051.004440383735},{"$f":"INDEX(PC!$K$148:$AG$182,N$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":20073.139552306988},{"$f":"INDEX(PC!$K$148:$AG$182,O$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":22098.554664230236},{"$f":"INDEX(PC!$K$148:$AG$182,P$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":24124.849776153489},{"$f":"INDEX(PC!$K$148:$AG$182,Q$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":26149.90488807674},{"$f":"INDEX(PC!$K$148:$AG$182,R$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":28173.339999999997},{"$f":"INDEX(PC!$K$148:$AG$182,S$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":29398.499999999996},{"$f":"INDEX(PC!$K$148:$AG$182,T$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":30198.699999999997},{"$f":"INDEX(PC!$K$148:$AG$182,U$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":30549.819999999996},{"$f":"INDEX(PC!$K$148:$AG$182,V$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":30887.42},{"$f":"INDEX(PC!$K$148:$AG$182,W$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":31210.28},{"$f":"INDEX(PC!$K$148:$AG$182,X$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":31517.96},{"$f":"INDEX(PC!$K$148:$AG$182,Y$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":31810.879999999997},{"$f":"INDEX(PC!$K$148:$AG$182,Z$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":32088.639999999999},{"$f":"INDEX(PC!$K$148:$AG$182,AA$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":32229.14},{"$f":"INDEX(PC!$K$148:$AG$182,AB$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":32218.62},{"$f":"INDEX(PC!$K$148:$AG$182,AC$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":32183.34},{"$f":"INDEX(PC!$K$148:$AG$182,AD$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":32136.6},{"$f":"INDEX(PC!$K$148:$AG$182,AE$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":32074.28},{"$f":"INDEX(PC!$K$148:$AG$182,AF$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":31997.199999999997},{"$f":"INDEX(PC!$K$148:$AG$182,AG$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":31902.899999999998},{"$f":"INDEX(PC!$K$148:$AG$182,AH$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":31795.48},{"$f":"INDEX(PC!$K$148:$AG$182,AI$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":31672.48},{"$f":"INDEX(PC!$K$148:$AG$182,AJ$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":31533.899999999998},{"$f":"INDEX(PC!$K$148:$AG$182,AK$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":31379.739999999998},{"$f":"INDEX(PC!$K$148:$AG$182,AL$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AM$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AN$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AO$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AP$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,15,"Missão Velha",6090.1200000000008,{"$f":"INDEX(PC!$K$148:$AG$182,H$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":201.74266679885},{"$f":"INDEX(PC!$K$148:$AG$182,I$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":456.53240011896503},{"$f":"INDEX(PC!$K$148:$AG$182,J$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":828.39213343908},{"$f":"INDEX(PC!$K$148:$AG$182,K$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":1429.4318667591951},{"$f":"INDEX(PC!$K$148:$AG$182,L$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":1925.1416000793099},{"$f":"INDEX(PC!$K$148:$AG$182,M$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":2425.7713333994247},{"$f":"INDEX(PC!$K$148:$AG$182,N$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":2930.9210667195402},{"$f":"INDEX(PC!$K$148:$AG$182,O$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":3439.7708000396551},{"$f":"INDEX(PC!$K$148:$AG$182,P$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":3951.9005333597706},{"$f":"INDEX(PC!$K$148:$AG$182,Q$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":4466.9102666798854},{"$f":"INDEX(PC!$K$148:$AG$182,R$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":4983.5800000000008},{"$f":"INDEX(PC!$K$148:$AG$182,S$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":5452.6},{"$f":"INDEX(PC!$K$148:$AG$182,T$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":5724.06},{"$f":"INDEX(PC!$K$148:$AG$182,U$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":5786.4000000000005},{"$f":"INDEX(PC!$K$148:$AG$182,V$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":5846.7000000000007},{"$f":"INDEX(PC!$K$148:$AG$182,W$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":5904.5400000000009},{"$f":"INDEX(PC!$K$148:$AG$182,X$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":5960.3200000000006},{"$f":"INDEX(PC!$K$148:$AG$182,Y$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":6013.6600000000008},{"$f":"INDEX(PC!$K$148:$AG$182,Z$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":6064.52},{"$f":"INDEX(PC!$K$148:$AG$182,AA$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":6090.1200000000008},{"$f":"INDEX(PC!$K$148:$AG$182,AB$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":6088.5000000000009},{"$f":"INDEX(PC!$K$148:$AG$182,AC$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":6082.5500000000011},{"$f":"INDEX(PC!$K$148:$AG$182,AD$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":6075.170000000001},{"$f":"INDEX(PC!$K$148:$AG$182,AE$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":6066.1500000000005},{"$f":"INDEX(PC!$K$148:$AG$182,AF$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":6053.85},{"$f":"INDEX(PC!$K$148:$AG$182,AG$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":6039.9100000000008},{"$f":"INDEX(PC!$K$148:$AG$182,AH$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":6023.5100000000011},{"$f":"INDEX(PC!$K$148:$AG$182,AI$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":6004.6500000000015},{"$f":"INDEX(PC!$K$148:$AG$182,AJ$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":5983.3300000000017},{"$f":"INDEX(PC!$K$148:$AG$182,AK$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":5960.3700000000017},{"$f":"INDEX(PC!$K$148:$AG$182,AL$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AM$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AN$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AO$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AP$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,16,"Nova Olinda",5906.02,{"$f":"INDEX(PC!$K$148:$AG$182,H$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,I$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":215.20000000000002},{"$f":"INDEX(PC!$K$148:$AG$182,J$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":663.16},{"$f":"INDEX(PC!$K$148:$AG$182,K$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":1123.8600000000001},{"$f":"INDEX(PC!$K$148:$AG$182,L$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":1596.44},{"$f":"INDEX(PC!$K$148:$AG$182,M$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":2080.52},{"$f":"INDEX(PC!$K$148:$AG$182,N$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":2574.86},{"$f":"INDEX(PC!$K$148:$AG$182,O$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":3077.84},{"$f":"INDEX(PC!$K$148:$AG$182,P$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":3588.2000000000003},{"$f":"INDEX(PC!$K$148:$AG$182,Q$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":4105.54},{"$f":"INDEX(PC!$K$148:$AG$182,R$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":4628.6400000000003},{"$f":"INDEX(PC!$K$148:$AG$182,S$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":5156.26},{"$f":"INDEX(PC!$K$148:$AG$182,T$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":5465.98},{"$f":"INDEX(PC!$K$148:$AG$182,U$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":5543.1},{"$f":"INDEX(PC!$K$148:$AG$182,V$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":5616.5400000000009},{"$f":"INDEX(PC!$K$148:$AG$182,W$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":5685.880000000001},{"$f":"INDEX(PC!$K$148:$AG$182,X$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":5751.1200000000008},{"$f":"INDEX(PC!$K$148:$AG$182,Y$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":5812.26},{"$f":"INDEX(PC!$K$148:$AG$182,Z$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":5869.7000000000007},{"$f":"INDEX(PC!$K$148:$AG$182,AA$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":5901.8600000000006},{"$f":"INDEX(PC!$K$148:$AG$182,AB$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":5906.02},{"$f":"INDEX(PC!$K$148:$AG$182,AC$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":5902.3600000000006},{"$f":"INDEX(PC!$K$148:$AG$182,AD$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":5893.13},{"$f":"INDEX(PC!$K$148:$AG$182,AE$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":5880.01},{"$f":"INDEX(PC!$K$148:$AG$182,AF$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":5863.6100000000006},{"$f":"INDEX(PC!$K$148:$AG$182,AG$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":5843.1100000000006},{"$f":"INDEX(PC!$K$148:$AG$182,AH$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":5817.6900000000005},{"$f":"INDEX(PC!$K$148:$AG$182,AI$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":5789.81},{"$f":"INDEX(PC!$K$148:$AG$182,AJ$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":5757.01},{"$f":"INDEX(PC!$K$148:$AG$182,AK$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":5720.1100000000006},{"$f":"INDEX(PC!$K$148:$AG$182,AL$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AM$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AN$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AO$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AP$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,17,"Pacajus",25281.319999999996,{"$f":"INDEX(PC!$K$148:$AG$182,H$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":712.22568353067811},{"$f":"INDEX(PC!$K$148:$AG$182,I$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":1656.8971151776104},{"$f":"INDEX(PC!$K$148:$AG$182,J$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":3120.2385468245425},{"$f":"INDEX(PC!$K$148:$AG$182,K$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":5614.2999784714748},{"$f":"INDEX(PC!$K$148:$AG$182,L$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":7642.4914101184077},{"$f":"INDEX(PC!$K$148:$AG$182,M$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":9698.6028417653397},{"$f":"INDEX(PC!$K$148:$AG$182,N$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":11780.55427341227},{"$f":"INDEX(PC!$K$148:$AG$182,O$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":13885.525705059203},{"$f":"INDEX(PC!$K$148:$AG$182,P$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":16009.397136706137},{"$f":"INDEX(PC!$K$148:$AG$182,Q$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":18149.688568353064},{"$f":"INDEX(PC!$K$148:$AG$182,R$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":20303.159999999996},{"$f":"INDEX(PC!$K$148:$AG$182,S$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":22461.719999999994},{"$f":"INDEX(PC!$K$148:$AG$182,T$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":23704.859999999993},{"$f":"INDEX(PC!$K$148:$AG$182,U$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":23977.239999999991},{"$f":"INDEX(PC!$K$148:$AG$182,V$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":24238.539999999994},{"$f":"INDEX(PC!$K$148:$AG$182,W$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":24488.779999999992},{"$f":"INDEX(PC!$K$148:$AG$182,X$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":24727.939999999991},{"$f":"INDEX(PC!$K$148:$AG$182,Y$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":24955.639999999992},{"$f":"INDEX(PC!$K$148:$AG$182,Z$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":25171.839999999997},{"$f":"INDEX(PC!$K$148:$AG$182,AA$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":25281.319999999996},{"$f":"INDEX(PC!$K$148:$AG$182,AB$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":25270.76},{"$f":"INDEX(PC!$K$148:$AG$182,AC$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":25243.89},{"$f":"INDEX(PC!$K$148:$AG$182,AD$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":25206.989999999998},{"$f":"INDEX(PC!$K$148:$AG$182,AE$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":25158.609999999997},{"$f":"INDEX(PC!$K$148:$AG$182,AF$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":25098.749999999996},{"$f":"INDEX(PC!$K$148:$AG$182,AG$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":25028.229999999996},{"$f":"INDEX(PC!$K$148:$AG$182,AH$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":24945.409999999996},{"$f":"INDEX(PC!$K$148:$AG$182,AI$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":24851.109999999997},{"$f":"INDEX(PC!$K$148:$AG$182,AJ$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":24745.329999999998},{"$f":"INDEX(PC!$K$148:$AG$182,AK$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":24627.249999999996},{"$f":"INDEX(PC!$K$148:$AG$182,AL$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AM$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AN$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AO$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AP$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,18,"Pacatuba",23415.84,{"$f":"INDEX(PC!$K$148:$AG$182,H$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":12162.157516858948},{"$f":"INDEX(PC!$K$148:$AG$182,I$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":12685.045765173052},{"$f":"INDEX(PC!$K$148:$AG$182,J$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":13679.784013487157},{"$f":"INDEX(PC!$K$148:$AG$182,K$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":15453.72226180126},{"$f":"INDEX(PC!$K$148:$AG$182,L$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":16535.330510115367},{"$f":"INDEX(PC!$K$148:$AG$182,M$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":17254.87875842947},{"$f":"INDEX(PC!$K$148:$AG$182,N$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":17975.247006743575},{"$f":"INDEX(PC!$K$148:$AG$182,O$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":18695.23525505768},{"$f":"INDEX(PC!$K$148:$AG$182,P$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":19413.583503371785},{"$f":"INDEX(PC!$K$148:$AG$182,Q$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":20129.891751685889},{"$f":"INDEX(PC!$K$148:$AG$182,R$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":20843.34},{"$f":"INDEX(PC!$K$148:$AG$182,S$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":21533.42},{"$f":"INDEX(PC!$K$148:$AG$182,T$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":22004.6},{"$f":"INDEX(PC!$K$148:$AG$182,U$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":22244.14},{"$f":"INDEX(PC!$K$148:$AG$182,V$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":22475.879999999997},{"$f":"INDEX(PC!$K$148:$AG$182,W$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":22699.040000000001},{"$f":"INDEX(PC!$K$148:$AG$182,X$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":22913.16},{"$f":"INDEX(PC!$K$148:$AG$182,Y$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":23118.68},{"$f":"INDEX(PC!$K$148:$AG$182,Z$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":23315.58},{"$f":"INDEX(PC!$K$148:$AG$182,AA$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":23415.84},{"$f":"INDEX(PC!$K$148:$AG$182,AB$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":23407.72},{"$f":"INDEX(PC!$K$148:$AG$182,AC$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":23388.440000000002},{"$f":"INDEX(PC!$K$148:$AG$182,AD$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":23361.38},{"$f":"INDEX(PC!$K$148:$AG$182,AE$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":23323.660000000003},{"$f":"INDEX(PC!$K$148:$AG$182,AF$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":23279.38},{"$f":"INDEX(PC!$K$148:$AG$182,AG$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":23225.260000000002},{"$f":"INDEX(PC!$K$148:$AG$182,AH$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":23164.58},{"$f":"INDEX(PC!$K$148:$AG$182,AI$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":23094.059999999998},{"$f":"INDEX(PC!$K$148:$AG$182,AJ$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":23014.519999999997},{"$f":"INDEX(PC!$K$148:$AG$182,AK$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":22925.96},{"$f":"INDEX(PC!$K$148:$AG$182,AL$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AM$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AN$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AO$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AP$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,19,"Paracuru",9011.3599999999969,{"$f":"INDEX(PC!$K$148:$AG$182,H$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":1832.947411633387},{"$f":"INDEX(PC!$K$148:$AG$182,I$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":2269.718670470048},{"$f":"INDEX(PC!$K$148:$AG$182,J$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":2856.6899293067095},{"$f":"INDEX(PC!$K$148:$AG$182,K$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":3449.4211881433703},{"$f":"INDEX(PC!$K$148:$AG$182,L$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":4046.2724469800314},{"$f":"INDEX(PC!$K$148:$AG$182,M$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":4647.2037058166925},{"$f":"INDEX(PC!$K$148:$AG$182,N$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":5251.4549646533542},{"$f":"INDEX(PC!$K$148:$AG$182,O$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":5858.5462234900151},{"$f":"INDEX(PC!$K$148:$AG$182,P$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":6468.137482326676},{"$f":"INDEX(PC!$K$148:$AG$182,Q$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":7078.9487411633381},{"$f":"INDEX(PC!$K$148:$AG$182,R$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":7690.9999999999991},{"$f":"INDEX(PC!$K$148:$AG$182,S$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":8177.2599999999993},{"$f":"INDEX(PC!$K$148:$AG$182,T$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":8471.9199999999983},{"$f":"INDEX(PC!$K$148:$AG$182,U$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":8563.7999999999993},{"$f":"INDEX(PC!$K$148:$AG$182,V$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":8652},{"$f":"INDEX(PC!$K$148:$AG$182,W$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":8736.8999999999978},{"$f":"INDEX(PC!$K$148:$AG$182,X$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":8818.9399999999987},{"$f":"INDEX(PC!$K$148:$AG$182,Y$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":8897.6999999999971},{"$f":"INDEX(PC!$K$148:$AG$182,Z$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":8973.1799999999967},{"$f":"INDEX(PC!$K$148:$AG$182,AA$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":9011.3599999999969},{"$f":"INDEX(PC!$K$148:$AG$182,AB$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":9008.5199999999968},{"$f":"INDEX(PC!$K$148:$AG$182,AC$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":9000.9299999999967},{"$f":"INDEX(PC!$K$148:$AG$182,AD$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":8989.4499999999971},{"$f":"INDEX(PC!$K$148:$AG$182,AE$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":8975.5099999999984},{"$f":"INDEX(PC!$K$148:$AG$182,AF$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":8958.2899999999972},{"$f":"INDEX(PC!$K$148:$AG$182,AG$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":8936.9699999999975},{"$f":"INDEX(PC!$K$148:$AG$182,AH$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":8913.1899999999987},{"$f":"INDEX(PC!$K$148:$AG$182,AI$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":8886.1299999999974},{"$f":"INDEX(PC!$K$148:$AG$182,AJ$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":8855.7899999999972},{"$f":"INDEX(PC!$K$148:$AG$182,AK$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":8820.5299999999988},{"$f":"INDEX(PC!$K$148:$AG$182,AL$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AM$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AN$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AO$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AP$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,20,"Paraipaba",5272.579999999999,{"$f":"INDEX(PC!$K$148:$AG$182,H$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":2782.2780177952673},{"$f":"INDEX(PC!$K$148:$AG$182,I$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":2997.5742160157406},{"$f":"INDEX(PC!$K$148:$AG$182,J$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":3214.1504142362137},{"$f":"INDEX(PC!$K$148:$AG$182,K$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":3429.9066124566871},{"$f":"INDEX(PC!$K$148:$AG$182,L$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":3644.8428106771598},{"$f":"INDEX(PC!$K$148:$AG$182,M$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":3859.359008897633},{"$f":"INDEX(PC!$K$148:$AG$182,N$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":4073.4752071181065},{"$f":"INDEX(PC!$K$148:$AG$182,O$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":4286.3714053385793},{"$f":"INDEX(PC!$K$148:$AG$182,P$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":4497.6276035590527},{"$f":"INDEX(PC!$K$148:$AG$182,Q$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":4708.0438017795259},{"$f":"INDEX(PC!$K$148:$AG$182,R$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":4917.2599999999993},{"$f":"INDEX(PC!$K$148:$AG$182,S$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":4973.4399999999996},{"$f":"INDEX(PC!$K$148:$AG$182,T$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":5022.7999999999993},{"$f":"INDEX(PC!$K$148:$AG$182,U$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":5065.0399999999991},{"$f":"INDEX(PC!$K$148:$AG$182,V$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":5105.6599999999989},{"$f":"INDEX(PC!$K$148:$AG$182,W$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":5144.619999999999},{"$f":"INDEX(PC!$K$148:$AG$182,X$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":5183.1599999999989},{"$f":"INDEX(PC!$K$148:$AG$182,Y$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":5220.0999999999995},{"$f":"INDEX(PC!$K$148:$AG$182,Z$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":5254.9599999999991},{"$f":"INDEX(PC!$K$148:$AG$182,AA$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":5272.579999999999},{"$f":"INDEX(PC!$K$148:$AG$182,AB$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":5271.7799999999988},{"$f":"INDEX(PC!$K$148:$AG$182,AC$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":5269.1099999999988},{"$f":"INDEX(PC!$K$148:$AG$182,AD$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":5265.0099999999993},{"$f":"INDEX(PC!$K$148:$AG$182,AE$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":5259.2699999999986},{"$f":"INDEX(PC!$K$148:$AG$182,AF$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":5252.7099999999991},{"$f":"INDEX(PC!$K$148:$AG$182,AG$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":5246.15},{"$f":"INDEX(PC!$K$148:$AG$182,AH$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":5236.3099999999995},{"$f":"INDEX(PC!$K$148:$AG$182,AI$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":5225.6499999999996},{"$f":"INDEX(PC!$K$148:$AG$182,AJ$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":5214.9899999999989},{"$f":"INDEX(PC!$K$148:$AG$182,AK$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":5201.869999999999},{"$f":"INDEX(PC!$K$148:$AG$182,AL$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AM$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AN$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AO$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AP$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,21,"São Gonçalo do Amarante",14812.439999999997,{"$f":"INDEX(PC!$K$148:$AG$182,H$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":4724.9857211563594},{"$f":"INDEX(PC!$K$148:$AG$182,I$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":5324.3611490407238},{"$f":"INDEX(PC!$K$148:$AG$182,J$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":6022.0365769250875},{"$f":"INDEX(PC!$K$148:$AG$182,K$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":7136.8920048094515},{"$f":"INDEX(PC!$K$148:$AG$182,L$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":8338.227432693815},{"$f":"INDEX(PC!$K$148:$AG$182,M$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":9170.3628605781778},{"$f":"INDEX(PC!$K$148:$AG$182,N$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":10003.718288462542},{"$f":"INDEX(PC!$K$148:$AG$182,O$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":10838.713716346905},{"$f":"INDEX(PC!$K$148:$AG$182,P$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":11674.149144231269},{"$f":"INDEX(PC!$K$148:$AG$182,Q$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":12509.564572115632},{"$f":"INDEX(PC!$K$148:$AG$182,R$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":13344.199999999999},{"$f":"INDEX(PC!$K$148:$AG$182,S$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":13785.399999999998},{"$f":"INDEX(PC!$K$148:$AG$182,T$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":14073.719999999998},{"$f":"INDEX(PC!$K$148:$AG$182,U$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":14202.079999999998},{"$f":"INDEX(PC!$K$148:$AG$182,V$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":14325.979999999998},{"$f":"INDEX(PC!$K$148:$AG$182,W$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":14442.919999999998},{"$f":"INDEX(PC!$K$148:$AG$182,X$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":14554.479999999998},{"$f":"INDEX(PC!$K$148:$AG$182,Y$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":14660.359999999997},{"$f":"INDEX(PC!$K$148:$AG$182,Z$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":14760.839999999997},{"$f":"INDEX(PC!$K$148:$AG$182,AA$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":14812.439999999997},{"$f":"INDEX(PC!$K$148:$AG$182,AB$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":14805.919999999996},{"$f":"INDEX(PC!$K$148:$AG$182,AC$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":14793.409999999996},{"$f":"INDEX(PC!$K$148:$AG$182,AD$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":14775.369999999995},{"$f":"INDEX(PC!$K$148:$AG$182,AE$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":14750.769999999997},{"$f":"INDEX(PC!$K$148:$AG$182,AF$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":14722.069999999996},{"$f":"INDEX(PC!$K$148:$AG$182,AG$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":14687.629999999997},{"$f":"INDEX(PC!$K$148:$AG$182,AH$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":14646.629999999997},{"$f":"INDEX(PC!$K$148:$AG$182,AI$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":14599.889999999996},{"$f":"INDEX(PC!$K$148:$AG$182,AJ$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":14548.229999999996},{"$f":"INDEX(PC!$K$148:$AG$182,AK$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":14490.009999999997},{"$f":"INDEX(PC!$K$148:$AG$182,AL$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AM$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AN$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AO$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AP$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,22,"São Luís do Curu",3315.2599999999998,{"$f":"INDEX(PC!$K$148:$AG$182,H$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":488.84240696167376},{"$f":"INDEX(PC!$K$148:$AG$182,I$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":670.96216626550631},{"$f":"INDEX(PC!$K$148:$AG$182,J$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":919.0419255693389},{"$f":"INDEX(PC!$K$148:$AG$182,K$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":1167.1016848731715},{"$f":"INDEX(PC!$K$148:$AG$182,L$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":1415.9814441770041},{"$f":"INDEX(PC!$K$148:$AG$182,M$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":1665.2812034808364},{"$f":"INDEX(PC!$K$148:$AG$182,N$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":1914.9809627846689},{"$f":"INDEX(PC!$K$148:$AG$182,O$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":2165.1007220885017},{"$f":"INDEX(PC!$K$148:$AG$182,P$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":2414.8204813923339},{"$f":"INDEX(PC!$K$148:$AG$182,Q$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":2664.9202406961667},{"$f":"INDEX(PC!$K$148:$AG$182,R$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":2915.0599999999995},{"$f":"INDEX(PC!$K$148:$AG$182,S$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3053.2199999999993},{"$f":"INDEX(PC!$K$148:$AG$182,T$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3138.1999999999994},{"$f":"INDEX(PC!$K$148:$AG$182,U$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3166.8999999999992},{"$f":"INDEX(PC!$K$148:$AG$182,V$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3195.1999999999994},{"$f":"INDEX(PC!$K$148:$AG$182,W$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3222.6799999999994},{"$f":"INDEX(PC!$K$148:$AG$182,X$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3249.3399999999992},{"$f":"INDEX(PC!$K$148:$AG$182,Y$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3275.5799999999995},{"$f":"INDEX(PC!$K$148:$AG$182,Z$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3301.8199999999997},{"$f":"INDEX(PC!$K$148:$AG$182,AA$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3314.8399999999997},{"$f":"INDEX(PC!$K$148:$AG$182,AB$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3315.2599999999998},{"$f":"INDEX(PC!$K$148:$AG$182,AC$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3313.0099999999998},{"$f":"INDEX(PC!$K$148:$AG$182,AD$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3311.16},{"$f":"INDEX(PC!$K$148:$AG$182,AE$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3309.0999999999995},{"$f":"INDEX(PC!$K$148:$AG$182,AF$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3306.6399999999994},{"$f":"INDEX(PC!$K$148:$AG$182,AG$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3303.3599999999997},{"$f":"INDEX(PC!$K$148:$AG$182,AH$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3299.2599999999998},{"$f":"INDEX(PC!$K$148:$AG$182,AI$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3295.16},{"$f":"INDEX(PC!$K$148:$AG$182,AJ$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3291.06},{"$f":"INDEX(PC!$K$148:$AG$182,AK$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3285.3199999999997},{"$f":"INDEX(PC!$K$148:$AG$182,AL$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AM$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AN$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AO$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AP$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,23,"Trairi",7313.96,{"$f":"INDEX(PC!$K$148:$AG$182,H$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":946.94545454545448},{"$f":"INDEX(PC!$K$148:$AG$182,I$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":1268.9109090909092},{"$f":"INDEX(PC!$K$148:$AG$182,J$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":1778.8363636363638},{"$f":"INDEX(PC!$K$148:$AG$182,K$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":2297.3618181818183},{"$f":"INDEX(PC!$K$148:$AG$182,L$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":2823.3072727272729},{"$f":"INDEX(PC!$K$148:$AG$182,M$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":3355.7927272727266},{"$f":"INDEX(PC!$K$148:$AG$182,N$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":3894.4581818181814},{"$f":"INDEX(PC!$K$148:$AG$182,O$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":4437.6436363636358},{"$f":"INDEX(PC!$K$148:$AG$182,P$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":4984.9290909090905},{"$f":"INDEX(PC!$K$148:$AG$182,Q$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":5535.9145454545451},{"$f":"INDEX(PC!$K$148:$AG$182,R$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":6089.3799999999992},{"$f":"INDEX(PC!$K$148:$AG$182,S$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":6555.1399999999994},{"$f":"INDEX(PC!$K$148:$AG$182,T$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":6836.0999999999995},{"$f":"INDEX(PC!$K$148:$AG$182,U$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":6920.2199999999993},{"$f":"INDEX(PC!$K$148:$AG$182,V$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":7000.2},{"$f":"INDEX(PC!$K$148:$AG$182,W$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":7076.92},{"$f":"INDEX(PC!$K$148:$AG$182,X$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":7149.14},{"$f":"INDEX(PC!$K$148:$AG$182,Y$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":7216.84},{"$f":"INDEX(PC!$K$148:$AG$182,Z$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":7281.24},{"$f":"INDEX(PC!$K$148:$AG$182,AA$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":7313.96},{"$f":"INDEX(PC!$K$148:$AG$182,AB$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":7309.48},{"$f":"INDEX(PC!$K$148:$AG$182,AC$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":7300.25},{"$f":"INDEX(PC!$K$148:$AG$182,AD$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":7287.13},{"$f":"INDEX(PC!$K$148:$AG$182,AE$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":7269.91},{"$f":"INDEX(PC!$K$148:$AG$182,AF$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":7248.59},{"$f":"INDEX(PC!$K$148:$AG$182,AG$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":7223.99},{"$f":"INDEX(PC!$K$148:$AG$182,AH$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":7194.4699999999993},{"$f":"INDEX(PC!$K$148:$AG$182,AI$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":7160.8499999999995},{"$f":"INDEX(PC!$K$148:$AG$182,AJ$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":7123.95},{"$f":"INDEX(PC!$K$148:$AG$182,AK$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":7082.13},{"$f":"INDEX(PC!$K$148:$AG$182,AL$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AM$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AN$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AO$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$148:$AG$182,AP$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":0}]
[null,0]
[null,2,null,null,null,"PPP 1",{"$f":"MAX(H90:AP90)","v":424969.77999999997},{"$f":"SUMIF($B66:$B88,\"1\",H66:H88)","v":100501.39428193196},122322.08885373875,148911.29342554559,178273.2579973524,206361.27256915919,232928.36714096594,259283.28171277276,285795.2762845796,312431.83085638646,339166.28542819316,365970.39999999997,387363.71999999991,399070.73999999987,403459.97999999992,407699.55999999994,411785.89999999985,415715.6,419488.29999999993,423103.5400000001,424969.77999999997,424930.86,424645.98999999993,424192.10999999993,423580.79000000004,422813.47999999992,421885.02999999991,420804.47999999992,419563.61,418159.56000000006,416591.73999999993,0,0,0,0,0]
[null,1,null,null,null,"PPP 2",{"$f":"MAX(H91:AP91)","v":962691.73999999976},{"$f":"SUMIF($B66:$B88,\"2\",H66:H88)","v":530647.78707197681},588985.06036477908,626141.17365758144,693957.18695038382,758525.58024318586,779494.59353598836,800347.10682879039,821061.62012159301,841623.39341439516,862020.04670719767,882228.56,895872.75999999989,907378,916626.72000000009,925605.79999999993,934306.96000000008,942727.28,950862.73999999987,958714.75999999989,962691.73999999976,962438.10000000009,961780.21000000008,960861.6,959661.52,958179.77999999991,956417.6,954370.05999999994,952035.5199999999,949413.15999999992,946489.03999999992,0,0,0,0,0]
[null,3,null,null,null,"PPP Total",{"$f":"MAX(H92:AP92)","v":1387661.5199999998},{"$f":"SUM(H90:H91)","v":631149.18135390873},711307.14921851782,775052.46708312701,872230.44494773622,964886.85281234502,1012422.9606769544,1059630.3885415632,1106856.8964061725,1154055.2242707815,1201186.332135391,1248198.96,1283236.4799999997,1306448.7399999998,1320086.7,1333305.3599999999,1346092.8599999999,1358442.88,1370351.0399999998,1381818.3,1387661.5199999998,1387368.96,1386426.2,1385053.71,1383242.31,1380993.2599999998,1378302.63,1375174.5399999998,1371599.13,1367572.72,1363080.7799999998,0,0,0,0,0]
[null,0]
[null,0,null,"Tabela 10 - Cobertura Atendimento de Esgoto (%)"]
[null,0]
[null,1,null,null,1,"Aquiraz",{"$f":"MAX(H96:AP96)","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,H$6,MATCH($F96,PC!$K$3:$AG$3,0))","v":0.42459999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,I$6,MATCH($F96,PC!$K$3:$AG$3,0))","v":0.498},{"$f":"INDEX(PC!$K$224:$AG$258,J$6,MATCH($F96,PC!$K$3:$AG$3,0))","v":0.56999999999999995},{"$f":"INDEX(PC!$K$224:$AG$258,K$6,MATCH($F96,PC!$K$3:$AG$3,0))","v":0.66510000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,L$6,MATCH($F96,PC!$K$3:$AG$3,0))","v":0.70009999999999994},{"$f":"INDEX(PC!$K$224:$AG$258,M$6,MATCH($F96,PC!$K$3:$AG$3,0))","v":0.73509999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,N$6,MATCH($F96,PC!$K$3:$AG$3,0))","v":0.77010000000000001},{"$f":"INDEX(PC!$K$224:$AG$258,O$6,MATCH($F96,PC!$K$3:$AG$3,0))","v":0.80510000000000004},{"$f":"INDEX(PC!$K$224:$AG$258,P$6,MATCH($F96,PC!$K$3:$AG$3,0))","v":0.84009999999999996},{"$f":"INDEX(PC!$K$224:$AG$258,Q$6,MATCH($F96,PC!$K$3:$AG$3,0))","v":0.87519999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,R$6,MATCH($F96,PC!$K$3:$AG$3,0))","v":0.9},{"$f":"INDEX(PC!$K$224:$AG$258,S$6,MATCH($F96,PC!$K$3:$AG$3,0))","v":0.90710000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,T$6,MATCH($F96,PC!$K$3:$AG$3,0))","v":0.9143},{"$f":"INDEX(PC!$K$224:$AG$258,U$6,MATCH($F96,PC!$K$3:$AG$3,0))","v":0.9214},{"$f":"INDEX(PC!$K$224:$AG$258,V$6,MATCH($F96,PC!$K$3:$AG$3,0))","v":0.92859999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,W$6,MATCH($F96,PC!$K$3:$AG$3,0))","v":0.93569999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,X$6,MATCH($F96,PC!$K$3:$AG$3,0))","v":0.94279999999999997},{"$f":"INDEX(PC!$K$224:$AG$258,Y$6,MATCH($F96,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,Z$6,MATCH($F96,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AA$6,MATCH($F96,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AB$6,MATCH($F96,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AC$6,MATCH($F96,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AD$6,MATCH($F96,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AE$6,MATCH($F96,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AF$6,MATCH($F96,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AG$6,MATCH($F96,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AH$6,MATCH($F96,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AI$6,MATCH($F96,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AJ$6,MATCH($F96,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AK$6,MATCH($F96,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AL$6,MATCH($F96,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AM$6,MATCH($F96,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AN$6,MATCH($F96,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AO$6,MATCH($F96,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AP$6,MATCH($F96,PC!$K$3:$AG$3,0))","v":0.95}]
[null,1,null,null,{"$f":"E96+1","v":2},"Barbalha",0.95,{"$f":"INDEX(PC!$K$224:$AG$258,H$6,MATCH($F97,PC!$K$3:$AG$3,0))","v":0.51119999999999999},{"$f":"INDEX(PC!$K$224:$AG$258,I$6,MATCH($F97,PC!$K$3:$AG$3,0))","v":0.56679999999999997},{"$f":"INDEX(PC!$K$224:$AG$258,J$6,MATCH($F97,PC!$K$3:$AG$3,0))","v":0.62250000000000005},{"$f":"INDEX(PC!$K$224:$AG$258,K$6,MATCH($F97,PC!$K$3:$AG$3,0))","v":0.65720000000000001},{"$f":"INDEX(PC!$K$224:$AG$258,L$6,MATCH($F97,PC!$K$3:$AG$3,0))","v":0.69189999999999996},{"$f":"INDEX(PC!$K$224:$AG$258,M$6,MATCH($F97,PC!$K$3:$AG$3,0))","v":0.72650000000000003},{"$f":"INDEX(PC!$K$224:$AG$258,N$6,MATCH($F97,PC!$K$3:$AG$3,0))","v":0.76119999999999999},{"$f":"INDEX(PC!$K$224:$AG$258,O$6,MATCH($F97,PC!$K$3:$AG$3,0))","v":0.79590000000000005},{"$f":"INDEX(PC!$K$224:$AG$258,P$6,MATCH($F97,PC!$K$3:$AG$3,0))","v":0.8306},{"$f":"INDEX(PC!$K$224:$AG$258,Q$6,MATCH($F97,PC!$K$3:$AG$3,0))","v":0.86529999999999996},{"$f":"INDEX(PC!$K$224:$AG$258,R$6,MATCH($F97,PC!$K$3:$AG$3,0))","v":0.9},{"$f":"INDEX(PC!$K$224:$AG$258,S$6,MATCH($F97,PC!$K$3:$AG$3,0))","v":0.90710000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,T$6,MATCH($F97,PC!$K$3:$AG$3,0))","v":0.9143},{"$f":"INDEX(PC!$K$224:$AG$258,U$6,MATCH($F97,PC!$K$3:$AG$3,0))","v":0.9214},{"$f":"INDEX(PC!$K$224:$AG$258,V$6,MATCH($F97,PC!$K$3:$AG$3,0))","v":0.92859999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,W$6,MATCH($F97,PC!$K$3:$AG$3,0))","v":0.93569999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,X$6,MATCH($F97,PC!$K$3:$AG$3,0))","v":0.94279999999999997},{"$f":"INDEX(PC!$K$224:$AG$258,Y$6,MATCH($F97,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,Z$6,MATCH($F97,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AA$6,MATCH($F97,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AB$6,MATCH($F97,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AC$6,MATCH($F97,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AD$6,MATCH($F97,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AE$6,MATCH($F97,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AF$6,MATCH($F97,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AG$6,MATCH($F97,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AH$6,MATCH($F97,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AI$6,MATCH($F97,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AJ$6,MATCH($F97,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AK$6,MATCH($F97,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AL$6,MATCH($F97,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AM$6,MATCH($F97,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AN$6,MATCH($F97,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AO$6,MATCH($F97,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AP$6,MATCH($F97,PC!$K$3:$AG$3,0))","v":0.95}]
[null,1,null,null,3,"Cascavel",0.95,{"$f":"INDEX(PC!$K$224:$AG$258,H$6,MATCH($F98,PC!$K$3:$AG$3,0))","v":0.12379999999999999},{"$f":"INDEX(PC!$K$224:$AG$258,I$6,MATCH($F98,PC!$K$3:$AG$3,0))","v":0.2014},{"$f":"INDEX(PC!$K$224:$AG$258,J$6,MATCH($F98,PC!$K$3:$AG$3,0))","v":0.27900000000000003},{"$f":"INDEX(PC!$K$224:$AG$258,K$6,MATCH($F98,PC!$K$3:$AG$3,0))","v":0.35659999999999997},{"$f":"INDEX(PC!$K$224:$AG$258,L$6,MATCH($F98,PC!$K$3:$AG$3,0))","v":0.43430000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,M$6,MATCH($F98,PC!$K$3:$AG$3,0))","v":0.51190000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,N$6,MATCH($F98,PC!$K$3:$AG$3,0))","v":0.58950000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,O$6,MATCH($F98,PC!$K$3:$AG$3,0))","v":0.66710000000000003},{"$f":"INDEX(PC!$K$224:$AG$258,P$6,MATCH($F98,PC!$K$3:$AG$3,0))","v":0.74480000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,Q$6,MATCH($F98,PC!$K$3:$AG$3,0))","v":0.82240000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,R$6,MATCH($F98,PC!$K$3:$AG$3,0))","v":0.9},{"$f":"INDEX(PC!$K$224:$AG$258,S$6,MATCH($F98,PC!$K$3:$AG$3,0))","v":0.90710000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,T$6,MATCH($F98,PC!$K$3:$AG$3,0))","v":0.9143},{"$f":"INDEX(PC!$K$224:$AG$258,U$6,MATCH($F98,PC!$K$3:$AG$3,0))","v":0.9214},{"$f":"INDEX(PC!$K$224:$AG$258,V$6,MATCH($F98,PC!$K$3:$AG$3,0))","v":0.92859999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,W$6,MATCH($F98,PC!$K$3:$AG$3,0))","v":0.93569999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,X$6,MATCH($F98,PC!$K$3:$AG$3,0))","v":0.94289999999999996},{"$f":"INDEX(PC!$K$224:$AG$258,Y$6,MATCH($F98,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,Z$6,MATCH($F98,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AA$6,MATCH($F98,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AB$6,MATCH($F98,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AC$6,MATCH($F98,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AD$6,MATCH($F98,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AE$6,MATCH($F98,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AF$6,MATCH($F98,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AG$6,MATCH($F98,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AH$6,MATCH($F98,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AI$6,MATCH($F98,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AJ$6,MATCH($F98,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AK$6,MATCH($F98,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AL$6,MATCH($F98,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AM$6,MATCH($F98,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AN$6,MATCH($F98,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AO$6,MATCH($F98,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AP$6,MATCH($F98,PC!$K$3:$AG$3,0))","v":0.95}]
[null,2,null,null,4,"Caucaia",0.95,{"$f":"INDEX(PC!$K$224:$AG$258,H$6,MATCH($F99,PC!$K$3:$AG$3,0))","v":0.50229999999999997},{"$f":"INDEX(PC!$K$224:$AG$258,I$6,MATCH($F99,PC!$K$3:$AG$3,0))","v":0.54210000000000003},{"$f":"INDEX(PC!$K$224:$AG$258,J$6,MATCH($F99,PC!$K$3:$AG$3,0))","v":0.58179999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,K$6,MATCH($F99,PC!$K$3:$AG$3,0))","v":0.62160000000000004},{"$f":"INDEX(PC!$K$224:$AG$258,L$6,MATCH($F99,PC!$K$3:$AG$3,0))","v":0.66139999999999999},{"$f":"INDEX(PC!$K$224:$AG$258,M$6,MATCH($F99,PC!$K$3:$AG$3,0))","v":0.70120000000000005},{"$f":"INDEX(PC!$K$224:$AG$258,N$6,MATCH($F99,PC!$K$3:$AG$3,0))","v":0.7409},{"$f":"INDEX(PC!$K$224:$AG$258,O$6,MATCH($F99,PC!$K$3:$AG$3,0))","v":0.78069999999999995},{"$f":"INDEX(PC!$K$224:$AG$258,P$6,MATCH($F99,PC!$K$3:$AG$3,0))","v":0.82050000000000001},{"$f":"INDEX(PC!$K$224:$AG$258,Q$6,MATCH($F99,PC!$K$3:$AG$3,0))","v":0.86019999999999996},{"$f":"INDEX(PC!$K$224:$AG$258,R$6,MATCH($F99,PC!$K$3:$AG$3,0))","v":0.9},{"$f":"INDEX(PC!$K$224:$AG$258,S$6,MATCH($F99,PC!$K$3:$AG$3,0))","v":0.90710000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,T$6,MATCH($F99,PC!$K$3:$AG$3,0))","v":0.9143},{"$f":"INDEX(PC!$K$224:$AG$258,U$6,MATCH($F99,PC!$K$3:$AG$3,0))","v":0.9214},{"$f":"INDEX(PC!$K$224:$AG$258,V$6,MATCH($F99,PC!$K$3:$AG$3,0))","v":0.92859999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,W$6,MATCH($F99,PC!$K$3:$AG$3,0))","v":0.93569999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,X$6,MATCH($F99,PC!$K$3:$AG$3,0))","v":0.94289999999999996},{"$f":"INDEX(PC!$K$224:$AG$258,Y$6,MATCH($F99,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,Z$6,MATCH($F99,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AA$6,MATCH($F99,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AB$6,MATCH($F99,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AC$6,MATCH($F99,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AD$6,MATCH($F99,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AE$6,MATCH($F99,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AF$6,MATCH($F99,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AG$6,MATCH($F99,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AH$6,MATCH($F99,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AI$6,MATCH($F99,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AJ$6,MATCH($F99,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AK$6,MATCH($F99,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AL$6,MATCH($F99,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AM$6,MATCH($F99,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AN$6,MATCH($F99,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AO$6,MATCH($F99,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AP$6,MATCH($F99,PC!$K$3:$AG$3,0))","v":0.95}]
[null,1,null,null,5,"Chorozinho",0.95,{"$f":"INDEX(PC!$K$224:$AG$258,H$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$224:$AG$258,I$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$224:$AG$258,J$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0.2177},{"$f":"INDEX(PC!$K$224:$AG$258,K$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0.30299999999999999},{"$f":"INDEX(PC!$K$224:$AG$258,L$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0.38829999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,M$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0.47360000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,N$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0.55879999999999996},{"$f":"INDEX(PC!$K$224:$AG$258,O$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0.64410000000000001},{"$f":"INDEX(PC!$K$224:$AG$258,P$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0.72950000000000004},{"$f":"INDEX(PC!$K$224:$AG$258,Q$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0.81469999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,R$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0.9},{"$f":"INDEX(PC!$K$224:$AG$258,S$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0.90710000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,T$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0.9143},{"$f":"INDEX(PC!$K$224:$AG$258,U$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0.9214},{"$f":"INDEX(PC!$K$224:$AG$258,V$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0.92849999999999999},{"$f":"INDEX(PC!$K$224:$AG$258,W$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0.93569999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,X$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0.94289999999999996},{"$f":"INDEX(PC!$K$224:$AG$258,Y$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,Z$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AA$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AB$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AC$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AD$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AE$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AF$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AG$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AH$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AI$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AJ$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AK$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AL$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AM$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AN$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AO$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AP$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0.95}]
[null,1,null,null,6,"Eusébio",0.95,{"$f":"INDEX(PC!$K$224:$AG$258,H$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0.2437},{"$f":"INDEX(PC!$K$224:$AG$258,I$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0.30930000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,J$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0.375},{"$f":"INDEX(PC!$K$224:$AG$258,K$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0.44059999999999999},{"$f":"INDEX(PC!$K$224:$AG$258,L$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0.50619999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,M$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0.57189999999999996},{"$f":"INDEX(PC!$K$224:$AG$258,N$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0.63749999999999996},{"$f":"INDEX(PC!$K$224:$AG$258,O$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0.70309999999999995},{"$f":"INDEX(PC!$K$224:$AG$258,P$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0.76870000000000005},{"$f":"INDEX(PC!$K$224:$AG$258,Q$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0.83440000000000003},{"$f":"INDEX(PC!$K$224:$AG$258,R$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0.9},{"$f":"INDEX(PC!$K$224:$AG$258,S$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0.90720000000000001},{"$f":"INDEX(PC!$K$224:$AG$258,T$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0.9143},{"$f":"INDEX(PC!$K$224:$AG$258,U$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0.9214},{"$f":"INDEX(PC!$K$224:$AG$258,V$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0.92859999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,W$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0.93569999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,X$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0.94289999999999996},{"$f":"INDEX(PC!$K$224:$AG$258,Y$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,Z$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AA$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AB$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AC$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AD$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AE$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AF$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AG$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AH$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AI$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AJ$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AK$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AL$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AM$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AN$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AO$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AP$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0.95}]
[null,1,null,null,7,"Farias Brito",0.9516,{"$f":"INDEX(PC!$K$224:$AG$258,H$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":8.2799999999999999E-2},{"$f":"INDEX(PC!$K$224:$AG$258,I$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0.1658},{"$f":"INDEX(PC!$K$224:$AG$258,J$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0.24859999999999999},{"$f":"INDEX(PC!$K$224:$AG$258,K$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0.33150000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,L$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0.4143},{"$f":"INDEX(PC!$K$224:$AG$258,M$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0.49709999999999999},{"$f":"INDEX(PC!$K$224:$AG$258,N$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0.57999999999999996},{"$f":"INDEX(PC!$K$224:$AG$258,O$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0.66290000000000004},{"$f":"INDEX(PC!$K$224:$AG$258,P$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0.74570000000000003},{"$f":"INDEX(PC!$K$224:$AG$258,Q$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0.8286},{"$f":"INDEX(PC!$K$224:$AG$258,R$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0.90010000000000001},{"$f":"INDEX(PC!$K$224:$AG$258,S$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0.90710000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,T$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0.9143},{"$f":"INDEX(PC!$K$224:$AG$258,U$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0.92149999999999999},{"$f":"INDEX(PC!$K$224:$AG$258,V$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0.92869999999999997},{"$f":"INDEX(PC!$K$224:$AG$258,W$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0.93569999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,X$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0.94279999999999997},{"$f":"INDEX(PC!$K$224:$AG$258,Y$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,Z$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0.9516},{"$f":"INDEX(PC!$K$224:$AG$258,AA$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AB$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AC$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AD$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AE$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AF$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AG$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AH$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AI$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AJ$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AK$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AL$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AM$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AN$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AO$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AP$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0.95}]
[null,2,null,null,8,"Fortaleza",0.95,{"$f":"INDEX(PC!$K$224:$AG$258,H$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0.72870000000000001},{"$f":"INDEX(PC!$K$224:$AG$258,I$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0.74750000000000005},{"$f":"INDEX(PC!$K$224:$AG$258,J$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0.85770000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,K$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0.8629},{"$f":"INDEX(PC!$K$224:$AG$258,L$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0.86819999999999997},{"$f":"INDEX(PC!$K$224:$AG$258,M$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0.87350000000000005},{"$f":"INDEX(PC!$K$224:$AG$258,N$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0.87880000000000003},{"$f":"INDEX(PC!$K$224:$AG$258,O$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0.8841},{"$f":"INDEX(PC!$K$224:$AG$258,P$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0.88939999999999997},{"$f":"INDEX(PC!$K$224:$AG$258,Q$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0.89470000000000005},{"$f":"INDEX(PC!$K$224:$AG$258,R$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0.9},{"$f":"INDEX(PC!$K$224:$AG$258,S$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0.90710000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,T$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0.9143},{"$f":"INDEX(PC!$K$224:$AG$258,U$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0.9214},{"$f":"INDEX(PC!$K$224:$AG$258,V$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0.92859999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,W$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0.93569999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,X$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0.94289999999999996},{"$f":"INDEX(PC!$K$224:$AG$258,Y$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,Z$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AA$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AB$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AC$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AD$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AE$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AF$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AG$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AH$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AI$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AJ$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AK$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AL$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AM$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AN$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AO$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AP$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0.95}]
[null,1,null,null,9,"Guaiúba",0.95,{"$f":"INDEX(PC!$K$224:$AG$258,H$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0.44719999999999999},{"$f":"INDEX(PC!$K$224:$AG$258,I$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0.49249999999999999},{"$f":"INDEX(PC!$K$224:$AG$258,J$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0.53769999999999996},{"$f":"INDEX(PC!$K$224:$AG$258,K$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0.58309999999999995},{"$f":"INDEX(PC!$K$224:$AG$258,L$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0.62829999999999997},{"$f":"INDEX(PC!$K$224:$AG$258,M$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0.67359999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,N$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0.71889999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,O$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0.76419999999999999},{"$f":"INDEX(PC!$K$224:$AG$258,P$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0.80940000000000001},{"$f":"INDEX(PC!$K$224:$AG$258,Q$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0.85470000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,R$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0.9},{"$f":"INDEX(PC!$K$224:$AG$258,S$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0.90720000000000001},{"$f":"INDEX(PC!$K$224:$AG$258,T$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0.9143},{"$f":"INDEX(PC!$K$224:$AG$258,U$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0.92149999999999999},{"$f":"INDEX(PC!$K$224:$AG$258,V$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0.92849999999999999},{"$f":"INDEX(PC!$K$224:$AG$258,W$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0.93569999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,X$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0.94279999999999997},{"$f":"INDEX(PC!$K$224:$AG$258,Y$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,Z$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AA$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AB$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AC$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AD$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AE$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AF$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AG$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AH$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AI$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AJ$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AK$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AL$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AM$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AN$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AO$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AP$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0.95}]
[null,1,null,null,10,"Horizonte",0.95,{"$f":"INDEX(PC!$K$224:$AG$258,H$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0.49109999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,I$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0.53210000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,J$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0.57310000000000005},{"$f":"INDEX(PC!$K$224:$AG$258,K$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0.61399999999999999},{"$f":"INDEX(PC!$K$224:$AG$258,L$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0.65490000000000004},{"$f":"INDEX(PC!$K$224:$AG$258,M$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0.69579999999999997},{"$f":"INDEX(PC!$K$224:$AG$258,N$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0.73670000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,O$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0.77749999999999997},{"$f":"INDEX(PC!$K$224:$AG$258,P$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0.81840000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,Q$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0.85919999999999996},{"$f":"INDEX(PC!$K$224:$AG$258,R$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0.9},{"$f":"INDEX(PC!$K$224:$AG$258,S$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0.90710000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,T$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0.9143},{"$f":"INDEX(PC!$K$224:$AG$258,U$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0.9214},{"$f":"INDEX(PC!$K$224:$AG$258,V$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0.92859999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,W$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0.93569999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,X$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0.94289999999999996},{"$f":"INDEX(PC!$K$224:$AG$258,Y$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,Z$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AA$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AB$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AC$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AD$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AE$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AF$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AG$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AH$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AI$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AJ$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AK$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AL$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AM$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AN$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AO$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AP$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0.95}]
[null,1,null,null,11,"Itaitinga",0.95,{"$f":"INDEX(PC!$K$224:$AG$258,H$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0.21510000000000001},{"$f":"INDEX(PC!$K$224:$AG$258,I$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0.28360000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,J$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0.35210000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,K$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0.42059999999999997},{"$f":"INDEX(PC!$K$224:$AG$258,L$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0.48909999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,M$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0.5575},{"$f":"INDEX(PC!$K$224:$AG$258,N$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0.626},{"$f":"INDEX(PC!$K$224:$AG$258,O$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0.69450000000000001},{"$f":"INDEX(PC!$K$224:$AG$258,P$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0.76300000000000001},{"$f":"INDEX(PC!$K$224:$AG$258,Q$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0.83150000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,R$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0.9},{"$f":"INDEX(PC!$K$224:$AG$258,S$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0.90710000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,T$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0.9143},{"$f":"INDEX(PC!$K$224:$AG$258,U$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0.9214},{"$f":"INDEX(PC!$K$224:$AG$258,V$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0.92859999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,W$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0.93569999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,X$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0.94289999999999996},{"$f":"INDEX(PC!$K$224:$AG$258,Y$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,Z$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AA$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AB$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AC$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AD$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AE$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AF$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AG$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AH$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AI$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AJ$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AK$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AL$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AM$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AN$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AO$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AP$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0.95}]
[null,1,null,null,12,"Juazeiro do Norte",0.95,{"$f":"INDEX(PC!$K$224:$AG$258,H$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0.40970000000000001},{"$f":"INDEX(PC!$K$224:$AG$258,I$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0.46379999999999999},{"$f":"INDEX(PC!$K$224:$AG$258,J$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0.51780000000000004},{"$f":"INDEX(PC!$K$224:$AG$258,K$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0.57179999999999997},{"$f":"INDEX(PC!$K$224:$AG$258,L$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0.62580000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,M$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0.67989999999999995},{"$f":"INDEX(PC!$K$224:$AG$258,N$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0.7339},{"$f":"INDEX(PC!$K$224:$AG$258,O$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0.78790000000000004},{"$f":"INDEX(PC!$K$224:$AG$258,P$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0.84189999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,Q$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0.89600000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,R$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0.9},{"$f":"INDEX(PC!$K$224:$AG$258,S$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0.90710000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,T$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0.9143},{"$f":"INDEX(PC!$K$224:$AG$258,U$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0.9214},{"$f":"INDEX(PC!$K$224:$AG$258,V$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0.92859999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,W$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0.93569999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,X$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0.94289999999999996},{"$f":"INDEX(PC!$K$224:$AG$258,Y$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,Z$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AA$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AB$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AC$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AD$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AE$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AF$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AG$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AH$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AI$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AJ$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AK$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AL$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AM$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AN$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AO$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AP$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0.95}]
[null,1,null,null,13,"Maracanaú",0.95,{"$f":"INDEX(PC!$K$224:$AG$258,H$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0.48209999999999997},{"$f":"INDEX(PC!$K$224:$AG$258,I$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0.52390000000000003},{"$f":"INDEX(PC!$K$224:$AG$258,J$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0.56569999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,K$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0.60750000000000004},{"$f":"INDEX(PC!$K$224:$AG$258,L$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0.64929999999999999},{"$f":"INDEX(PC!$K$224:$AG$258,M$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0.69099999999999995},{"$f":"INDEX(PC!$K$224:$AG$258,N$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0.73280000000000001},{"$f":"INDEX(PC!$K$224:$AG$258,O$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0.77459999999999996},{"$f":"INDEX(PC!$K$224:$AG$258,P$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0.81640000000000001},{"$f":"INDEX(PC!$K$224:$AG$258,Q$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0.85819999999999996},{"$f":"INDEX(PC!$K$224:$AG$258,R$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0.9},{"$f":"INDEX(PC!$K$224:$AG$258,S$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0.90710000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,T$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0.9143},{"$f":"INDEX(PC!$K$224:$AG$258,U$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0.9214},{"$f":"INDEX(PC!$K$224:$AG$258,V$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0.92859999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,W$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0.93569999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,X$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0.94289999999999996},{"$f":"INDEX(PC!$K$224:$AG$258,Y$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,Z$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AA$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AB$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AC$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AD$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AE$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AF$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AG$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AH$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AI$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AJ$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AK$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AL$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AM$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AN$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AO$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AP$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0.95}]
[null,1,null,null,14,"Maranguape",0.95,{"$f":"INDEX(PC!$K$224:$AG$258,H$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0.46579999999999999},{"$f":"INDEX(PC!$K$224:$AG$258,I$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0.5383},{"$f":"INDEX(PC!$K$224:$AG$258,J$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0.61080000000000001},{"$f":"INDEX(PC!$K$224:$AG$258,K$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0.64700000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,L$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0.68320000000000003},{"$f":"INDEX(PC!$K$224:$AG$258,M$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0.71940000000000004},{"$f":"INDEX(PC!$K$224:$AG$258,N$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0.75560000000000005},{"$f":"INDEX(PC!$K$224:$AG$258,O$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0.79169999999999996},{"$f":"INDEX(PC!$K$224:$AG$258,P$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0.82820000000000005},{"$f":"INDEX(PC!$K$224:$AG$258,Q$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0.8639},{"$f":"INDEX(PC!$K$224:$AG$258,R$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0.9},{"$f":"INDEX(PC!$K$224:$AG$258,S$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0.90710000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,T$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0.9143},{"$f":"INDEX(PC!$K$224:$AG$258,U$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0.9214},{"$f":"INDEX(PC!$K$224:$AG$258,V$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0.92859999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,W$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0.93569999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,X$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0.94289999999999996},{"$f":"INDEX(PC!$K$224:$AG$258,Y$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,Z$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AA$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AB$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AC$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AD$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AE$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AF$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AG$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AH$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AI$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AJ$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AK$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AL$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AM$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AN$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AO$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AP$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0.95}]
[null,1,null,null,15,"Missão Velha",0.95,{"$f":"INDEX(PC!$K$224:$AG$258,H$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0.18740000000000001},{"$f":"INDEX(PC!$K$224:$AG$258,I$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0.2586},{"$f":"INDEX(PC!$K$224:$AG$258,J$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0.32990000000000003},{"$f":"INDEX(PC!$K$224:$AG$258,K$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0.40110000000000001},{"$f":"INDEX(PC!$K$224:$AG$258,L$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0.47239999999999999},{"$f":"INDEX(PC!$K$224:$AG$258,M$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0.54369999999999996},{"$f":"INDEX(PC!$K$224:$AG$258,N$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0.6149},{"$f":"INDEX(PC!$K$224:$AG$258,O$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0.68620000000000003},{"$f":"INDEX(PC!$K$224:$AG$258,P$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0.75749999999999995},{"$f":"INDEX(PC!$K$224:$AG$258,Q$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0.82879999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,R$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0.9},{"$f":"INDEX(PC!$K$224:$AG$258,S$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0.90720000000000001},{"$f":"INDEX(PC!$K$224:$AG$258,T$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0.9143},{"$f":"INDEX(PC!$K$224:$AG$258,U$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0.9214},{"$f":"INDEX(PC!$K$224:$AG$258,V$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0.92859999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,W$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0.93569999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,X$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0.94289999999999996},{"$f":"INDEX(PC!$K$224:$AG$258,Y$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,Z$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AA$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AB$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AC$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AD$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AE$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AF$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AG$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AH$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AI$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AJ$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AK$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AL$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AM$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AN$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AO$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AP$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0.95}]
[null,1,null,null,16,"Nova Olinda",0.95,{"$f":"INDEX(PC!$K$224:$AG$258,H$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":8.1799999999999998E-2},{"$f":"INDEX(PC!$K$224:$AG$258,I$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0.1636},{"$f":"INDEX(PC!$K$224:$AG$258,J$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0.2455},{"$f":"INDEX(PC!$K$224:$AG$258,K$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0.32729999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,L$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0.40910000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,M$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0.4909},{"$f":"INDEX(PC!$K$224:$AG$258,N$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0.57269999999999999},{"$f":"INDEX(PC!$K$224:$AG$258,O$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0.65449999999999997},{"$f":"INDEX(PC!$K$224:$AG$258,P$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0.73640000000000005},{"$f":"INDEX(PC!$K$224:$AG$258,Q$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0.81820000000000004},{"$f":"INDEX(PC!$K$224:$AG$258,R$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0.9},{"$f":"INDEX(PC!$K$224:$AG$258,S$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0.90720000000000001},{"$f":"INDEX(PC!$K$224:$AG$258,T$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0.9143},{"$f":"INDEX(PC!$K$224:$AG$258,U$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0.9214},{"$f":"INDEX(PC!$K$224:$AG$258,V$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0.92859999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,W$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0.93569999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,X$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0.94279999999999997},{"$f":"INDEX(PC!$K$224:$AG$258,Y$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,Z$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AA$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AB$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AC$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AD$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AE$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AF$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AG$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AH$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AI$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AJ$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AK$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AL$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AM$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AN$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AO$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AP$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0.95}]
[null,1,null,null,17,"Pacajus",0.95,{"$f":"INDEX(PC!$K$224:$AG$258,H$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0.11},{"$f":"INDEX(PC!$K$224:$AG$258,I$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0.189},{"$f":"INDEX(PC!$K$224:$AG$258,J$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0.26800000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,K$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0.34699999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,L$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0.42599999999999999},{"$f":"INDEX(PC!$K$224:$AG$258,M$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0.505},{"$f":"INDEX(PC!$K$224:$AG$258,N$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0.58399999999999996},{"$f":"INDEX(PC!$K$224:$AG$258,O$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0.66300000000000003},{"$f":"INDEX(PC!$K$224:$AG$258,P$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0.74199999999999999},{"$f":"INDEX(PC!$K$224:$AG$258,Q$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0.82099999999999995},{"$f":"INDEX(PC!$K$224:$AG$258,R$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0.9},{"$f":"INDEX(PC!$K$224:$AG$258,S$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0.90710000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,T$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0.9143},{"$f":"INDEX(PC!$K$224:$AG$258,U$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0.9214},{"$f":"INDEX(PC!$K$224:$AG$258,V$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0.92859999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,W$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0.93569999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,X$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0.94289999999999996},{"$f":"INDEX(PC!$K$224:$AG$258,Y$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,Z$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AA$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AB$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AC$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AD$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AE$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AF$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AG$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AH$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AI$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AJ$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AK$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AL$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AM$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AN$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AO$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AP$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0.95}]
[null,1,null,null,18,"Pacatuba",0.95,{"$f":"INDEX(PC!$K$224:$AG$258,H$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0.5766},{"$f":"INDEX(PC!$K$224:$AG$258,I$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0.63719999999999999},{"$f":"INDEX(PC!$K$224:$AG$258,J$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0.69769999999999999},{"$f":"INDEX(PC!$K$224:$AG$258,K$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0.72299999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,L$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0.74829999999999997},{"$f":"INDEX(PC!$K$224:$AG$258,M$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0.77359999999999995},{"$f":"INDEX(PC!$K$224:$AG$258,N$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0.79890000000000005},{"$f":"INDEX(PC!$K$224:$AG$258,O$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0.82420000000000004},{"$f":"INDEX(PC!$K$224:$AG$258,P$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0.84940000000000004},{"$f":"INDEX(PC!$K$224:$AG$258,Q$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0.87470000000000003},{"$f":"INDEX(PC!$K$224:$AG$258,R$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0.9},{"$f":"INDEX(PC!$K$224:$AG$258,S$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0.90710000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,T$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0.9143},{"$f":"INDEX(PC!$K$224:$AG$258,U$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0.9214},{"$f":"INDEX(PC!$K$224:$AG$258,V$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0.92859999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,W$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0.93569999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,X$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0.94289999999999996},{"$f":"INDEX(PC!$K$224:$AG$258,Y$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,Z$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AA$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AB$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AC$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AD$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AE$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AF$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AG$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AH$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AI$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AJ$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AK$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AL$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AM$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AN$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AO$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AP$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0.95}]
[null,2,null,null,19,"Paracuru",0.95,{"$f":"INDEX(PC!$K$224:$AG$258,H$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0.40460000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,I$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0.45419999999999999},{"$f":"INDEX(PC!$K$224:$AG$258,J$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0.50380000000000003},{"$f":"INDEX(PC!$K$224:$AG$258,K$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0.55330000000000001},{"$f":"INDEX(PC!$K$224:$AG$258,L$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0.60289999999999999},{"$f":"INDEX(PC!$K$224:$AG$258,M$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0.65239999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,N$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0.70199999999999996},{"$f":"INDEX(PC!$K$224:$AG$258,O$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0.75149999999999995},{"$f":"INDEX(PC!$K$224:$AG$258,P$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0.80100000000000005},{"$f":"INDEX(PC!$K$224:$AG$258,Q$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0.85050000000000003},{"$f":"INDEX(PC!$K$224:$AG$258,R$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0.9},{"$f":"INDEX(PC!$K$224:$AG$258,S$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0.90710000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,T$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0.9143},{"$f":"INDEX(PC!$K$224:$AG$258,U$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0.9214},{"$f":"INDEX(PC!$K$224:$AG$258,V$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0.92859999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,W$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0.93569999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,X$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0.94289999999999996},{"$f":"INDEX(PC!$K$224:$AG$258,Y$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,Z$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AA$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AB$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AC$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AD$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AE$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AF$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AG$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AH$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AI$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AJ$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AK$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AL$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AM$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AN$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AO$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AP$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0.95}]
[null,2,null,null,20,"Paraipaba",0.95050000000000001,{"$f":"INDEX(PC!$K$224:$AG$258,H$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0.82579999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,I$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0.83420000000000005},{"$f":"INDEX(PC!$K$224:$AG$258,J$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0.84260000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,K$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0.85099999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,L$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0.85929999999999995},{"$f":"INDEX(PC!$K$224:$AG$258,M$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0.86770000000000003},{"$f":"INDEX(PC!$K$224:$AG$258,N$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0.876},{"$f":"INDEX(PC!$K$224:$AG$258,O$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0.88419999999999999},{"$f":"INDEX(PC!$K$224:$AG$258,P$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0.89249999999999996},{"$f":"INDEX(PC!$K$224:$AG$258,Q$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0.90080000000000005},{"$f":"INDEX(PC!$K$224:$AG$258,R$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0.90900000000000003},{"$f":"INDEX(PC!$K$224:$AG$258,S$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0.91500000000000004},{"$f":"INDEX(PC!$K$224:$AG$258,T$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0.92090000000000005},{"$f":"INDEX(PC!$K$224:$AG$258,U$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0.92679999999999996},{"$f":"INDEX(PC!$K$224:$AG$258,V$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0.93279999999999996},{"$f":"INDEX(PC!$K$224:$AG$258,W$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0.93869999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,X$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0.94450000000000001},{"$f":"INDEX(PC!$K$224:$AG$258,Y$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0.95040000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,Z$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0.95040000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,AA$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0.95040000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,AB$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0.95040000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,AC$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0.95050000000000001},{"$f":"INDEX(PC!$K$224:$AG$258,AD$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0.95040000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,AE$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0.95050000000000001},{"$f":"INDEX(PC!$K$224:$AG$258,AF$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0.95040000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,AG$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0.95050000000000001},{"$f":"INDEX(PC!$K$224:$AG$258,AH$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0.95040000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,AI$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0.95040000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,AJ$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0.95040000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,AK$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0.95040000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,AL$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0.95040000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,AM$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0.95050000000000001},{"$f":"INDEX(PC!$K$224:$AG$258,AN$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0.95050000000000001},{"$f":"INDEX(PC!$K$224:$AG$258,AO$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0.95040000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,AP$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0.95040000000000002}]
[null,2,null,null,21,"São Gonçalo do Amarante",0.95340000000000003,{"$f":"INDEX(PC!$K$224:$AG$258,H$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0.51329999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,I$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0.53900000000000003},{"$f":"INDEX(PC!$K$224:$AG$258,J$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0.63139999999999996},{"$f":"INDEX(PC!$K$224:$AG$258,K$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0.66679999999999995},{"$f":"INDEX(PC!$K$224:$AG$258,L$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0.70220000000000005},{"$f":"INDEX(PC!$K$224:$AG$258,M$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0.73770000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,N$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0.7732},{"$f":"INDEX(PC!$K$224:$AG$258,O$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0.80869999999999997},{"$f":"INDEX(PC!$K$224:$AG$258,P$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0.84430000000000005},{"$f":"INDEX(PC!$K$224:$AG$258,Q$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0.87990000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,R$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0.91549999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,S$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0.92090000000000005},{"$f":"INDEX(PC!$K$224:$AG$258,T$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0.92630000000000001},{"$f":"INDEX(PC!$K$224:$AG$258,U$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0.93169999999999997},{"$f":"INDEX(PC!$K$224:$AG$258,V$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0.93710000000000004},{"$f":"INDEX(PC!$K$224:$AG$258,W$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0.9425},{"$f":"INDEX(PC!$K$224:$AG$258,X$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0.94789999999999996},{"$f":"INDEX(PC!$K$224:$AG$258,Y$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0.95330000000000004},{"$f":"INDEX(PC!$K$224:$AG$258,Z$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0.95330000000000004},{"$f":"INDEX(PC!$K$224:$AG$258,AA$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0.95330000000000004},{"$f":"INDEX(PC!$K$224:$AG$258,AB$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0.95330000000000004},{"$f":"INDEX(PC!$K$224:$AG$258,AC$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0.95330000000000004},{"$f":"INDEX(PC!$K$224:$AG$258,AD$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0.95330000000000004},{"$f":"INDEX(PC!$K$224:$AG$258,AE$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0.95330000000000004},{"$f":"INDEX(PC!$K$224:$AG$258,AF$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0.95330000000000004},{"$f":"INDEX(PC!$K$224:$AG$258,AG$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0.95340000000000003},{"$f":"INDEX(PC!$K$224:$AG$258,AH$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0.95330000000000004},{"$f":"INDEX(PC!$K$224:$AG$258,AI$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0.95330000000000004},{"$f":"INDEX(PC!$K$224:$AG$258,AJ$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0.95330000000000004},{"$f":"INDEX(PC!$K$224:$AG$258,AK$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0.95330000000000004},{"$f":"INDEX(PC!$K$224:$AG$258,AL$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0.95330000000000004},{"$f":"INDEX(PC!$K$224:$AG$258,AM$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0.95330000000000004},{"$f":"INDEX(PC!$K$224:$AG$258,AN$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0.95330000000000004},{"$f":"INDEX(PC!$K$224:$AG$258,AO$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0.95340000000000003},{"$f":"INDEX(PC!$K$224:$AG$258,AP$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0.95330000000000004}]
[null,2,null,null,22,"São Luís do Curu",0.95009999999999994,{"$f":"INDEX(PC!$K$224:$AG$258,H$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0.51370000000000005},{"$f":"INDEX(PC!$K$224:$AG$258,I$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0.55220000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,J$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0.59089999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,K$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0.62960000000000005},{"$f":"INDEX(PC!$K$224:$AG$258,L$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0.66820000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,M$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0.70679999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,N$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0.74550000000000005},{"$f":"INDEX(PC!$K$224:$AG$258,O$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0.78400000000000003},{"$f":"INDEX(PC!$K$224:$AG$258,P$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0.82279999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,Q$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0.86140000000000005},{"$f":"INDEX(PC!$K$224:$AG$258,R$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0.9},{"$f":"INDEX(PC!$K$224:$AG$258,S$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0.90710000000000002},{"$f":"INDEX(PC!$K$224:$AG$258,T$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0.9143},{"$f":"INDEX(PC!$K$224:$AG$258,U$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0.9214},{"$f":"INDEX(PC!$K$224:$AG$258,V$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0.92859999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,W$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0.93569999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,X$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0.94289999999999996},{"$f":"INDEX(PC!$K$224:$AG$258,Y$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0.95009999999999994},{"$f":"INDEX(PC!$K$224:$AG$258,Z$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0.95009999999999994},{"$f":"INDEX(PC!$K$224:$AG$258,AA$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0.95009999999999994},{"$f":"INDEX(PC!$K$224:$AG$258,AB$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AC$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AD$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AE$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AF$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AG$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AH$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0.94989999999999997},{"$f":"INDEX(PC!$K$224:$AG$258,AI$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AJ$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AK$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AL$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AM$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AN$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AO$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AP$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0.95}]
[null,2,null,null,23,"Trairi",0.95,{"$f":"INDEX(PC!$K$224:$AG$258,H$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0.2535},{"$f":"INDEX(PC!$K$224:$AG$258,I$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0.31850000000000001},{"$f":"INDEX(PC!$K$224:$AG$258,J$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0.38350000000000001},{"$f":"INDEX(PC!$K$224:$AG$258,K$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0.44819999999999999},{"$f":"INDEX(PC!$K$224:$AG$258,L$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0.51300000000000001},{"$f":"INDEX(PC!$K$224:$AG$258,M$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0.5776},{"$f":"INDEX(PC!$K$224:$AG$258,N$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0.64219999999999999},{"$f":"INDEX(PC!$K$224:$AG$258,O$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0.70669999999999999},{"$f":"INDEX(PC!$K$224:$AG$258,P$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0.7712},{"$f":"INDEX(PC!$K$224:$AG$258,Q$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0.83560000000000001},{"$f":"INDEX(PC!$K$224:$AG$258,R$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0.9},{"$f":"INDEX(PC!$K$224:$AG$258,S$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0.90720000000000001},{"$f":"INDEX(PC!$K$224:$AG$258,T$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0.9143},{"$f":"INDEX(PC!$K$224:$AG$258,U$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0.9214},{"$f":"INDEX(PC!$K$224:$AG$258,V$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0.92859999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,W$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0.93569999999999998},{"$f":"INDEX(PC!$K$224:$AG$258,X$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0.94289999999999996},{"$f":"INDEX(PC!$K$224:$AG$258,Y$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,Z$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AA$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AB$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AC$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AD$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AE$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AF$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AG$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AH$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AI$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AJ$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AK$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AL$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AM$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AN$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AO$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0.95},{"$f":"INDEX(PC!$K$224:$AG$258,AP$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0.95}]
[null,0]
[null,0,null,"Tabela 11 - Tratamento de esgoto sobre o volume coletado (%)"]
[null,0]
[null,1,null,null,1,"Aquiraz",{"$f":"MAX(H122:AP122)","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,H$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,I$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,J$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,K$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,L$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,M$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,N$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,O$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,P$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Q$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,R$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,S$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,T$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,U$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,V$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,W$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,X$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Y$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Z$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AA$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AB$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AC$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AD$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AE$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AF$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AG$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AH$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AI$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AJ$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AK$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AL$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AM$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AN$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AO$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AP$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1}]
[null,1,null,null,{"$f":"E122+1","v":2},"Barbalha",1,{"$f":"INDEX(PC!$K$186:$AG$220,H$6,MATCH($F123,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,I$6,MATCH($F123,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,J$6,MATCH($F123,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,K$6,MATCH($F123,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,L$6,MATCH($F123,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,M$6,MATCH($F123,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,N$6,MATCH($F123,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,O$6,MATCH($F123,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,P$6,MATCH($F123,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Q$6,MATCH($F123,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,R$6,MATCH($F123,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,S$6,MATCH($F123,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,T$6,MATCH($F123,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,U$6,MATCH($F123,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,V$6,MATCH($F123,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,W$6,MATCH($F123,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,X$6,MATCH($F123,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Y$6,MATCH($F123,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Z$6,MATCH($F123,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AA$6,MATCH($F123,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AB$6,MATCH($F123,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AC$6,MATCH($F123,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AD$6,MATCH($F123,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AE$6,MATCH($F123,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AF$6,MATCH($F123,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AG$6,MATCH($F123,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AH$6,MATCH($F123,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AI$6,MATCH($F123,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AJ$6,MATCH($F123,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AK$6,MATCH($F123,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AL$6,MATCH($F123,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AM$6,MATCH($F123,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AN$6,MATCH($F123,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AO$6,MATCH($F123,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AP$6,MATCH($F123,PC!$K$3:$AG$3,0))","v":1}]
[null,1,null,null,3,"Cascavel",1,{"$f":"INDEX(PC!$K$186:$AG$220,H$6,MATCH($F124,PC!$K$3:$AG$3,0))","v":0.96060000000000001},{"$f":"INDEX(PC!$K$186:$AG$220,I$6,MATCH($F124,PC!$K$3:$AG$3,0))","v":0.56000000000000005},{"$f":"INDEX(PC!$K$186:$AG$220,J$6,MATCH($F124,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,K$6,MATCH($F124,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,L$6,MATCH($F124,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,M$6,MATCH($F124,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,N$6,MATCH($F124,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,O$6,MATCH($F124,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,P$6,MATCH($F124,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Q$6,MATCH($F124,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,R$6,MATCH($F124,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,S$6,MATCH($F124,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,T$6,MATCH($F124,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,U$6,MATCH($F124,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,V$6,MATCH($F124,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,W$6,MATCH($F124,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,X$6,MATCH($F124,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Y$6,MATCH($F124,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Z$6,MATCH($F124,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AA$6,MATCH($F124,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AB$6,MATCH($F124,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AC$6,MATCH($F124,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AD$6,MATCH($F124,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AE$6,MATCH($F124,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AF$6,MATCH($F124,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AG$6,MATCH($F124,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AH$6,MATCH($F124,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AI$6,MATCH($F124,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AJ$6,MATCH($F124,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AK$6,MATCH($F124,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AL$6,MATCH($F124,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AM$6,MATCH($F124,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AN$6,MATCH($F124,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AO$6,MATCH($F124,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AP$6,MATCH($F124,PC!$K$3:$AG$3,0))","v":1}]
[null,2,null,null,4,"Caucaia",1,{"$f":"INDEX(PC!$K$186:$AG$220,H$6,MATCH($F125,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,I$6,MATCH($F125,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,J$6,MATCH($F125,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,K$6,MATCH($F125,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,L$6,MATCH($F125,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,M$6,MATCH($F125,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,N$6,MATCH($F125,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,O$6,MATCH($F125,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,P$6,MATCH($F125,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Q$6,MATCH($F125,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,R$6,MATCH($F125,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,S$6,MATCH($F125,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,T$6,MATCH($F125,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,U$6,MATCH($F125,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,V$6,MATCH($F125,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,W$6,MATCH($F125,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,X$6,MATCH($F125,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Y$6,MATCH($F125,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Z$6,MATCH($F125,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AA$6,MATCH($F125,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AB$6,MATCH($F125,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AC$6,MATCH($F125,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AD$6,MATCH($F125,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AE$6,MATCH($F125,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AF$6,MATCH($F125,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AG$6,MATCH($F125,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AH$6,MATCH($F125,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AI$6,MATCH($F125,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AJ$6,MATCH($F125,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AK$6,MATCH($F125,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AL$6,MATCH($F125,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AM$6,MATCH($F125,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AN$6,MATCH($F125,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AO$6,MATCH($F125,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AP$6,MATCH($F125,PC!$K$3:$AG$3,0))","v":1}]
[null,1,null,null,5,"Chorozinho",1,{"$f":"INDEX(PC!$K$186:$AG$220,H$6,MATCH($F126,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$186:$AG$220,I$6,MATCH($F126,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$186:$AG$220,J$6,MATCH($F126,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,K$6,MATCH($F126,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,L$6,MATCH($F126,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,M$6,MATCH($F126,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,N$6,MATCH($F126,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,O$6,MATCH($F126,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,P$6,MATCH($F126,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Q$6,MATCH($F126,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,R$6,MATCH($F126,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,S$6,MATCH($F126,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,T$6,MATCH($F126,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,U$6,MATCH($F126,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,V$6,MATCH($F126,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,W$6,MATCH($F126,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,X$6,MATCH($F126,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Y$6,MATCH($F126,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Z$6,MATCH($F126,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AA$6,MATCH($F126,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AB$6,MATCH($F126,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AC$6,MATCH($F126,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AD$6,MATCH($F126,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AE$6,MATCH($F126,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AF$6,MATCH($F126,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AG$6,MATCH($F126,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AH$6,MATCH($F126,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AI$6,MATCH($F126,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AJ$6,MATCH($F126,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AK$6,MATCH($F126,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AL$6,MATCH($F126,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AM$6,MATCH($F126,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AN$6,MATCH($F126,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AO$6,MATCH($F126,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AP$6,MATCH($F126,PC!$K$3:$AG$3,0))","v":1}]
[null,1,null,null,6,"Eusébio",1,{"$f":"INDEX(PC!$K$186:$AG$220,H$6,MATCH($F127,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,I$6,MATCH($F127,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,J$6,MATCH($F127,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,K$6,MATCH($F127,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,L$6,MATCH($F127,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,M$6,MATCH($F127,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,N$6,MATCH($F127,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,O$6,MATCH($F127,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,P$6,MATCH($F127,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Q$6,MATCH($F127,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,R$6,MATCH($F127,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,S$6,MATCH($F127,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,T$6,MATCH($F127,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,U$6,MATCH($F127,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,V$6,MATCH($F127,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,W$6,MATCH($F127,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,X$6,MATCH($F127,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Y$6,MATCH($F127,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Z$6,MATCH($F127,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AA$6,MATCH($F127,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AB$6,MATCH($F127,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AC$6,MATCH($F127,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AD$6,MATCH($F127,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AE$6,MATCH($F127,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AF$6,MATCH($F127,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AG$6,MATCH($F127,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AH$6,MATCH($F127,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AI$6,MATCH($F127,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AJ$6,MATCH($F127,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AK$6,MATCH($F127,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AL$6,MATCH($F127,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AM$6,MATCH($F127,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AN$6,MATCH($F127,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AO$6,MATCH($F127,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AP$6,MATCH($F127,PC!$K$3:$AG$3,0))","v":1}]
[null,1,null,null,7,"Farias Brito",1,{"$f":"INDEX(PC!$K$186:$AG$220,H$6,MATCH($F128,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$186:$AG$220,I$6,MATCH($F128,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$186:$AG$220,J$6,MATCH($F128,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,K$6,MATCH($F128,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,L$6,MATCH($F128,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,M$6,MATCH($F128,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,N$6,MATCH($F128,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,O$6,MATCH($F128,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,P$6,MATCH($F128,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Q$6,MATCH($F128,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,R$6,MATCH($F128,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,S$6,MATCH($F128,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,T$6,MATCH($F128,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,U$6,MATCH($F128,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,V$6,MATCH($F128,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,W$6,MATCH($F128,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,X$6,MATCH($F128,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Y$6,MATCH($F128,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Z$6,MATCH($F128,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AA$6,MATCH($F128,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AB$6,MATCH($F128,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AC$6,MATCH($F128,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AD$6,MATCH($F128,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AE$6,MATCH($F128,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AF$6,MATCH($F128,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AG$6,MATCH($F128,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AH$6,MATCH($F128,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AI$6,MATCH($F128,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AJ$6,MATCH($F128,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AK$6,MATCH($F128,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AL$6,MATCH($F128,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AM$6,MATCH($F128,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AN$6,MATCH($F128,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AO$6,MATCH($F128,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AP$6,MATCH($F128,PC!$K$3:$AG$3,0))","v":1}]
[null,2,null,null,8,"Fortaleza",1,{"$f":"INDEX(PC!$K$186:$AG$220,H$6,MATCH($F129,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,I$6,MATCH($F129,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,J$6,MATCH($F129,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,K$6,MATCH($F129,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,L$6,MATCH($F129,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,M$6,MATCH($F129,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,N$6,MATCH($F129,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,O$6,MATCH($F129,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,P$6,MATCH($F129,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Q$6,MATCH($F129,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,R$6,MATCH($F129,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,S$6,MATCH($F129,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,T$6,MATCH($F129,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,U$6,MATCH($F129,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,V$6,MATCH($F129,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,W$6,MATCH($F129,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,X$6,MATCH($F129,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Y$6,MATCH($F129,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Z$6,MATCH($F129,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AA$6,MATCH($F129,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AB$6,MATCH($F129,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AC$6,MATCH($F129,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AD$6,MATCH($F129,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AE$6,MATCH($F129,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AF$6,MATCH($F129,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AG$6,MATCH($F129,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AH$6,MATCH($F129,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AI$6,MATCH($F129,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AJ$6,MATCH($F129,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AK$6,MATCH($F129,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AL$6,MATCH($F129,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AM$6,MATCH($F129,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AN$6,MATCH($F129,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AO$6,MATCH($F129,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AP$6,MATCH($F129,PC!$K$3:$AG$3,0))","v":1}]
[null,1,null,null,9,"Guaiúba",1,{"$f":"INDEX(PC!$K$186:$AG$220,H$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":0.99299999999999999},{"$f":"INDEX(PC!$K$186:$AG$220,I$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":0.97619999999999996},{"$f":"INDEX(PC!$K$186:$AG$220,J$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":0.95430000000000004},{"$f":"INDEX(PC!$K$186:$AG$220,K$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,L$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,M$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,N$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,O$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,P$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Q$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,R$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,S$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,T$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,U$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,V$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,W$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,X$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Y$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Z$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AA$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AB$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AC$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AD$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AE$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AF$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AG$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AH$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AI$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AJ$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AK$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AL$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AM$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AN$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AO$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AP$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":1}]
[null,1,null,null,10,"Horizonte",1,{"$f":"INDEX(PC!$K$186:$AG$220,H$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,I$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,J$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,K$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,L$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,M$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,N$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,O$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,P$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Q$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,R$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,S$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,T$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,U$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,V$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,W$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,X$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Y$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Z$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AA$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AB$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AC$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AD$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AE$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AF$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AG$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AH$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AI$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AJ$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AK$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AL$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AM$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AN$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AO$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AP$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":1}]
[null,1,null,null,11,"Itaitinga",1,{"$f":"INDEX(PC!$K$186:$AG$220,H$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,I$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,J$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,K$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,L$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,M$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,N$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,O$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,P$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Q$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,R$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,S$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,T$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,U$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,V$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,W$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,X$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Y$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Z$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AA$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AB$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AC$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AD$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AE$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AF$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AG$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AH$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AI$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AJ$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AK$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AL$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AM$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AN$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AO$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AP$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":1}]
[null,1,null,null,12,"Juazeiro do Norte",1,{"$f":"INDEX(PC!$K$186:$AG$220,H$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,I$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,J$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,K$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,L$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,M$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,N$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,O$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,P$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Q$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,R$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,S$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,T$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,U$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,V$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,W$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,X$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Y$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Z$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AA$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AB$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AC$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AD$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AE$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AF$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AG$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AH$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AI$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AJ$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AK$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AL$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AM$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AN$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AO$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AP$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":1}]
[null,1,null,null,13,"Maracanaú",1,{"$f":"INDEX(PC!$K$186:$AG$220,H$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,I$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,J$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,K$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,L$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,M$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,N$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,O$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,P$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Q$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,R$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,S$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,T$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,U$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,V$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,W$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,X$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Y$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Z$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AA$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AB$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AC$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AD$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AE$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AF$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AG$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AH$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AI$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AJ$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AK$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AL$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AM$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AN$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AO$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AP$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1}]
[null,1,null,null,14,"Maranguape",1,{"$f":"INDEX(PC!$K$186:$AG$220,H$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":0.94789999999999996},{"$f":"INDEX(PC!$K$186:$AG$220,I$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":0.94030000000000002},{"$f":"INDEX(PC!$K$186:$AG$220,J$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,K$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,L$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,M$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,N$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,O$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,P$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Q$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,R$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,S$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,T$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,U$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,V$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,W$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,X$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Y$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Z$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AA$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AB$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AC$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AD$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AE$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AF$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AG$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AH$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AI$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AJ$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AK$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AL$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AM$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AN$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AO$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AP$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":1}]
[null,1,null,null,15,"Missão Velha",1,{"$f":"INDEX(PC!$K$186:$AG$220,H$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,I$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,J$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,K$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,L$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,M$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,N$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,O$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,P$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Q$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,R$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,S$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,T$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,U$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,V$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,W$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,X$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Y$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Z$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AA$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AB$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AC$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AD$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AE$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AF$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AG$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AH$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AI$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AJ$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AK$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AL$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AM$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AN$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AO$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AP$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1}]
[null,1,null,null,16,"Nova Olinda",1,{"$f":"INDEX(PC!$K$186:$AG$220,H$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$186:$AG$220,I$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$186:$AG$220,J$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,K$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,L$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,M$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,N$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,O$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,P$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Q$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,R$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,S$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,T$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,U$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,V$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,W$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,X$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Y$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Z$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AA$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AB$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AC$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AD$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AE$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AF$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AG$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AH$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AI$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AJ$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AK$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AL$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AM$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AN$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AO$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AP$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":1}]
[null,1,null,null,17,"Pacajus",1,{"$f":"INDEX(PC!$K$186:$AG$220,H$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":0.78220000000000001},{"$f":"INDEX(PC!$K$186:$AG$220,I$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":0.44569999999999999},{"$f":"INDEX(PC!$K$186:$AG$220,J$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,K$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,L$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,M$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,N$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,O$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,P$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Q$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,R$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,S$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,T$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,U$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,V$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,W$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,X$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Y$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Z$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AA$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AB$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AC$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AD$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AE$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AF$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AG$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AH$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AI$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AJ$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AK$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AL$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AM$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AN$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AO$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AP$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1}]
[null,1,null,null,18,"Pacatuba",1,{"$f":"INDEX(PC!$K$186:$AG$220,H$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":0.70109999999999995},{"$f":"INDEX(PC!$K$186:$AG$220,I$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":0.62809999999999999},{"$f":"INDEX(PC!$K$186:$AG$220,J$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,K$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,L$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,M$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,N$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,O$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,P$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Q$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,R$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,S$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,T$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,U$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,V$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,W$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,X$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Y$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Z$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AA$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AB$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AC$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AD$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AE$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AF$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AG$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AH$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AI$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AJ$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AK$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AL$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AM$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AN$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AO$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AP$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":1}]
[null,2,null,null,19,"Paracuru",1,{"$f":"INDEX(PC!$K$186:$AG$220,H$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":0.84199999999999997},{"$f":"INDEX(PC!$K$186:$AG$220,I$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":0.69679999999999997},{"$f":"INDEX(PC!$K$186:$AG$220,J$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,K$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,L$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,M$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,N$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,O$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,P$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Q$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,R$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,S$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,T$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,U$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,V$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,W$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,X$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Y$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Z$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AA$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AB$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AC$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AD$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AE$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AF$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AG$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AH$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AI$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AJ$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AK$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AL$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AM$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AN$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AO$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AP$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":1}]
[null,2,null,null,20,"Paraipaba",1,{"$f":"INDEX(PC!$K$186:$AG$220,H$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,I$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,J$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":0.98919999999999997},{"$f":"INDEX(PC!$K$186:$AG$220,K$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,L$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,M$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,N$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,O$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,P$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Q$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,R$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,S$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,T$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,U$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,V$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,W$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,X$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Y$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Z$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AA$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AB$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AC$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AD$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AE$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AF$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AG$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AH$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AI$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AJ$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AK$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AL$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AM$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AN$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AO$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AP$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":1}]
[null,2,null,null,21,"São Gonçalo do Amarante",1,{"$f":"INDEX(PC!$K$186:$AG$220,H$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,I$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,J$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,K$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,L$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,M$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,N$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,O$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,P$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Q$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,R$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,S$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,T$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,U$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,V$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,W$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,X$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Y$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Z$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AA$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AB$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AC$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AD$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AE$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AF$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AG$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AH$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AI$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AJ$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AK$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AL$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AM$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AN$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AO$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AP$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":1}]
[null,2,null,null,22,"São Luís do Curu",1,{"$f":"INDEX(PC!$K$186:$AG$220,H$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,I$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,J$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,K$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,L$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,M$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,N$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,O$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,P$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Q$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,R$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,S$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,T$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,U$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,V$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,W$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,X$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Y$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Z$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AA$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AB$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AC$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AD$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AE$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AF$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AG$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AH$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AI$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AJ$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AK$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AL$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AM$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AN$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AO$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AP$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":1}]
[null,2,null,null,23,"Trairi",1,{"$f":"INDEX(PC!$K$186:$AG$220,H$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,I$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,J$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,K$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,L$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,M$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,N$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,O$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,P$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Q$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,R$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,S$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,T$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,U$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,V$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,W$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,X$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Y$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,Z$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AA$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AB$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AC$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AD$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AE$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AF$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AG$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AH$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AI$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AJ$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AK$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AL$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AM$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AN$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AO$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$186:$AG$220,AP$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1}]
[null,0]
[null,0,null,"Tabela 12 - Volume Coletado de Esgoto (m³)"]
[null,0]
[null,1,null,null,1,"Aquiraz",{"$f":"SUM(H148:AP148)","v":33511659.536619619},{"$f":"INDEX(PC!$K$338:$AG$372,H$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":378609.01597433921},{"$f":"INDEX(PC!$K$338:$AG$372,I$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":449145.97715274448},{"$f":"INDEX(PC!$K$338:$AG$372,J$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":550512.80148776749},{"$f":"INDEX(PC!$K$338:$AG$372,K$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":653081.83517655625},{"$f":"INDEX(PC!$K$338:$AG$372,L$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":771419.56061234581},{"$f":"INDEX(PC!$K$338:$AG$372,M$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":869022.53014443081},{"$f":"INDEX(PC!$K$338:$AG$372,N$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":928649.48937239416},{"$f":"INDEX(PC!$K$338:$AG$372,O$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":988473.94072705263},{"$f":"INDEX(PC!$K$338:$AG$372,P$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":1048455.6188233519},{"$f":"INDEX(PC!$K$338:$AG$372,Q$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":1108556.175675526},{"$f":"INDEX(PC!$K$338:$AG$372,R$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":1168658.6499269886},{"$f":"INDEX(PC!$K$338:$AG$372,S$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":1213753.9637885781},{"$f":"INDEX(PC!$K$338:$AG$372,T$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":1240336.7875216054},{"$f":"INDEX(PC!$K$338:$AG$372,U$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":1254573.4772372523},{"$f":"INDEX(PC!$K$338:$AG$372,V$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":1268219.6079721022},{"$f":"INDEX(PC!$K$338:$AG$372,W$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":1281238.7491396768},{"$f":"INDEX(PC!$K$338:$AG$372,X$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":1293665.4139271663},{"$f":"INDEX(PC!$K$338:$AG$372,Y$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":1305505.3545324348},{"$f":"INDEX(PC!$K$338:$AG$372,Z$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":1316714.4707718522},{"$f":"INDEX(PC!$K$338:$AG$372,AA$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":1322656.4911663018},{"$f":"INDEX(PC!$K$338:$AG$372,AB$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":1322506.9340218143},{"$f":"INDEX(PC!$K$338:$AG$372,AC$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":1321367.9988445626},{"$f":"INDEX(PC!$K$338:$AG$372,AD$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":1319576.1892096438},{"$f":"INDEX(PC!$K$338:$AG$372,AE$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":1317217.7880850316},{"$f":"INDEX(PC!$K$338:$AG$372,AF$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":1314230.479993856},{"$f":"INDEX(PC!$K$338:$AG$372,AG$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":1310692.8783069376},{"$f":"INDEX(PC!$K$338:$AG$372,AH$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":1306526.3696534561},{"$f":"INDEX(PC!$K$338:$AG$372,AI$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":1301730.9540334113},{"$f":"INDEX(PC!$K$338:$AG$372,AJ$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":1296306.6314468032},{"$f":"INDEX(PC!$K$338:$AG$372,AK$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":1290253.4018936318},{"$f":"INDEX(PC!$K$338:$AG$372,AL$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AM$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AN$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AO$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AP$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,{"$f":"E148+1","v":2},"Barbalha",39323174.649645187,{"$f":"INDEX(PC!$K$338:$AG$372,H$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":252638.71343630433},{"$f":"INDEX(PC!$K$338:$AG$372,I$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":353183.42411234393},{"$f":"INDEX(PC!$K$338:$AG$372,J$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":496097.90864116797},{"$f":"INDEX(PC!$K$338:$AG$372,K$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":640177.53040390671},{"$f":"INDEX(PC!$K$338:$AG$372,L$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":766323.71318904706},{"$f":"INDEX(PC!$K$338:$AG$372,M$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":873205.17203437281},{"$f":"INDEX(PC!$K$338:$AG$372,N$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":980347.41971905867},{"$f":"INDEX(PC!$K$338:$AG$372,O$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1087704.1872554759},{"$f":"INDEX(PC!$K$338:$AG$372,P$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1195193.4523473743},{"$f":"INDEX(PC!$K$338:$AG$372,Q$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1302682.7174392729},{"$f":"INDEX(PC!$K$338:$AG$372,R$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1410171.9825311715},{"$f":"INDEX(PC!$K$338:$AG$372,S$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1473726.6433103483},{"$f":"INDEX(PC!$K$338:$AG$372,T$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1514180.4604481575},{"$f":"INDEX(PC!$K$338:$AG$372,U$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1530269.4493280246},{"$f":"INDEX(PC!$K$338:$AG$372,V$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1545754.8382329217},{"$f":"INDEX(PC!$K$338:$AG$372,W$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1560678.6898788742},{"$f":"INDEX(PC!$K$338:$AG$372,X$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1575127.2328337352},{"$f":"INDEX(PC!$K$338:$AG$372,Y$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1589060.5075172801},{"$f":"INDEX(PC!$K$338:$AG$372,Z$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1602432.2449418807},{"$f":"INDEX(PC!$K$338:$AG$372,AA$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1609141.2481479954},{"$f":"INDEX(PC!$K$338:$AG$372,AB$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1608628.0830124808},{"$f":"INDEX(PC!$K$338:$AG$372,AC$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1607376.7172107133},{"$f":"INDEX(PC!$K$338:$AG$372,AD$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1605652.1458536556},{"$f":"INDEX(PC!$K$338:$AG$372,AE$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1603323.9745216279},{"$f":"INDEX(PC!$K$338:$AG$372,AF$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1600478.4317824829},{"$f":"INDEX(PC!$K$338:$AG$372,AG$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1596856.8319326618},{"$f":"INDEX(PC!$K$338:$AG$372,AH$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1593062.774947135},{"$f":"INDEX(PC!$K$338:$AG$372,AI$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1588578.8894187852},{"$f":"INDEX(PC!$K$338:$AG$372,AJ$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1583405.1753476122},{"$f":"INDEX(PC!$K$338:$AG$372,AK$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1577714.0898693218},{"$f":"INDEX(PC!$K$338:$AG$372,AL$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AM$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AN$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AO$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AP$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,3,"Cascavel",32244123.87432621,{"$f":"INDEX(PC!$K$338:$AG$372,H$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":43892.749524229293},{"$f":"INDEX(PC!$K$338:$AG$372,I$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":103670.62485790825},{"$f":"INDEX(PC!$K$338:$AG$372,J$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":214178.02632255605},{"$f":"INDEX(PC!$K$338:$AG$372,K$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":326053.08114933997},{"$f":"INDEX(PC!$K$338:$AG$372,L$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":439126.39470863494},{"$f":"INDEX(PC!$K$338:$AG$372,M$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":553225.79540967476},{"$f":"INDEX(PC!$K$338:$AG$372,N$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":668348.50629131787},{"$f":"INDEX(PC!$K$338:$AG$372,O$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":784386.22586905002},{"$f":"INDEX(PC!$K$338:$AG$372,P$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":901108.46636813553},{"$f":"INDEX(PC!$K$338:$AG$372,Q$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":1018456.9116046053},{"$f":"INDEX(PC!$K$338:$AG$372,R$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":1136320.4831328033},{"$f":"INDEX(PC!$K$338:$AG$372,S$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":1252221.1218105557},{"$f":"INDEX(PC!$K$338:$AG$372,T$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":1318478.0261636239},{"$f":"INDEX(PC!$K$338:$AG$372,U$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":1332258.695827787},{"$f":"INDEX(PC!$K$338:$AG$372,V$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":1345614.4904373169},{"$f":"INDEX(PC!$K$338:$AG$372,W$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":1358541.2445505017},{"$f":"INDEX(PC!$K$338:$AG$372,X$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":1370987.5843862256},{"$f":"INDEX(PC!$K$338:$AG$372,Y$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":1382974.3371530487},{"$f":"INDEX(PC!$K$338:$AG$372,Z$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":1394565.3729572233},{"$f":"INDEX(PC!$K$338:$AG$372,AA$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":1400420.5955238508},{"$f":"INDEX(PC!$K$338:$AG$372,AB$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":1399969.3393383743},{"$f":"INDEX(PC!$K$338:$AG$372,AC$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":1398972.4102886142},{"$f":"INDEX(PC!$K$338:$AG$372,AD$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":1397492.2900002517},{"$f":"INDEX(PC!$K$338:$AG$372,AE$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":1395499.8203813022},{"$f":"INDEX(PC!$K$338:$AG$372,AF$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":1393222.7122453598},{"$f":"INDEX(PC!$K$338:$AG$372,AG$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":1390376.3270754318},{"$f":"INDEX(PC!$K$338:$AG$372,AH$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":1387074.5202783155},{"$f":"INDEX(PC!$K$338:$AG$372,AI$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":1383203.4364472136},{"$f":"INDEX(PC!$K$338:$AG$372,AJ$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":1379047.7140991187},{"$f":"INDEX(PC!$K$338:$AG$372,AK$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":1374436.5701238357},{"$f":"INDEX(PC!$K$338:$AG$372,AL$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AM$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AN$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AO$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AP$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,4,"Caucaia",296753094.03163582,{"$f":"INDEX(PC!$K$338:$AG$372,H$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":4656033.0003534053},{"$f":"INDEX(PC!$K$338:$AG$372,I$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":5210553.0180418529},{"$f":"INDEX(PC!$K$338:$AG$372,J$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":5736260.76010447},{"$f":"INDEX(PC!$K$338:$AG$372,K$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":6267228.3901554961},{"$f":"INDEX(PC!$K$338:$AG$372,L$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":6802706.0518817725},{"$f":"INDEX(PC!$K$338:$AG$372,M$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":7342063.7207296295},{"$f":"INDEX(PC!$K$338:$AG$372,N$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":7884520.6746296845},{"$f":"INDEX(PC!$K$338:$AG$372,O$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":8429330.688534217},{"$f":"INDEX(PC!$K$338:$AG$372,P$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":8975860.1066241227},{"$f":"INDEX(PC!$K$338:$AG$372,Q$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":9523477.0887130108},{"$f":"INDEX(PC!$K$338:$AG$372,R$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":10071366.415709822},{"$f":"INDEX(PC!$K$338:$AG$372,S$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":10583383.920773923},{"$f":"INDEX(PC!$K$338:$AG$372,T$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":10905279.261247743},{"$f":"INDEX(PC!$K$338:$AG$372,U$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":11025964.368113266},{"$f":"INDEX(PC!$K$338:$AG$372,V$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":11142075.896158351},{"$f":"INDEX(PC!$K$338:$AG$372,W$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":11253423.203947455},{"$f":"INDEX(PC!$K$338:$AG$372,X$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":11359969.978826188},{"$f":"INDEX(PC!$K$338:$AG$372,Y$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":11461641.779853046},{"$f":"INDEX(PC!$K$338:$AG$372,Z$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":11558400.478740925},{"$f":"INDEX(PC!$K$338:$AG$372,AA$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":11607221.026935702},{"$f":"INDEX(PC!$K$338:$AG$372,AB$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":11602874.402205206},{"$f":"INDEX(PC!$K$338:$AG$372,AC$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":11591607.493364315},{"$f":"INDEX(PC!$K$338:$AG$372,AD$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":11575974.895649375},{"$f":"INDEX(PC!$K$338:$AG$372,AE$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":11555503.636736954},{"$f":"INDEX(PC!$K$338:$AG$372,AF$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":11530119.275685549},{"$f":"INDEX(PC!$K$338:$AG$372,AG$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":11499970.694378162},{"$f":"INDEX(PC!$K$338:$AG$372,AH$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":11464983.451873295},{"$f":"INDEX(PC!$K$338:$AG$372,AI$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":11425008.666287947},{"$f":"INDEX(PC!$K$338:$AG$372,AJ$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":11380120.778563615},{"$f":"INDEX(PC!$K$338:$AG$372,AK$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":11330170.906817302},{"$f":"INDEX(PC!$K$338:$AG$372,AL$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AM$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AN$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AO$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AP$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,5,"Chorozinho",7967157.0832674233,{"$f":"INDEX(PC!$K$338:$AG$372,H$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,I$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,J$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,K$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":37063.839049380287},{"$f":"INDEX(PC!$K$338:$AG$372,L$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":90985.708775230756},{"$f":"INDEX(PC!$K$338:$AG$372,M$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":121981.553296603},{"$f":"INDEX(PC!$K$338:$AG$372,N$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":153437.45183545645},{"$f":"INDEX(PC!$K$338:$AG$372,O$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":185305.03973867121},{"$f":"INDEX(PC!$K$338:$AG$372,P$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":217535.95235312753},{"$f":"INDEX(PC!$K$338:$AG$372,Q$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":250058.23251198858},{"$f":"INDEX(PC!$K$338:$AG$372,R$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":282822.33593644871},{"$f":"INDEX(PC!$K$338:$AG$372,S$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":315757.48508535698},{"$f":"INDEX(PC!$K$338:$AG$372,T$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":334657.44782403205},{"$f":"INDEX(PC!$K$338:$AG$372,U$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":338674.07328434841},{"$f":"INDEX(PC!$K$338:$AG$372,V$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":342520.83264590253},{"$f":"INDEX(PC!$K$338:$AG$372,W$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":346175.31302066316},{"$f":"INDEX(PC!$K$338:$AG$372,X$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":349658.74767097569},{"$f":"INDEX(PC!$K$338:$AG$372,Y$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":352974.67547389766},{"$f":"INDEX(PC!$K$338:$AG$372,Z$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":356072.37252493756},{"$f":"INDEX(PC!$K$338:$AG$372,AA$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":357630.65805594431},{"$f":"INDEX(PC!$K$338:$AG$372,AB$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":357463.1512085537},{"$f":"INDEX(PC!$K$338:$AG$372,AC$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":357015.48326077394},{"$f":"INDEX(PC!$K$338:$AG$372,AD$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":356435.10742333613},{"$f":"INDEX(PC!$K$338:$AG$372,AE$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":355661.27297341911},{"$f":"INDEX(PC!$K$338:$AG$372,AF$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":354693.97991102282},{"$f":"INDEX(PC!$K$338:$AG$372,AG$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":353533.22823614726},{"$f":"INDEX(PC!$K$338:$AG$372,AH$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":352227.38260191225},{"$f":"INDEX(PC!$K$338:$AG$372,AI$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":350728.07835519797},{"$f":"INDEX(PC!$K$338:$AG$372,AJ$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":348986.9508428846},{"$f":"INDEX(PC!$K$338:$AG$372,AK$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":347100.72937121184},{"$f":"INDEX(PC!$K$338:$AG$372,AL$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AM$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AN$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AO$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AP$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,6,"Eusébio",77747096.222466961,{"$f":"INDEX(PC!$K$338:$AG$372,H$6,MATCH($F153,PC!$K$3:$AG$3,0))","v":330076.04985162866},{"$f":"INDEX(PC!$K$338:$AG$372,I$6,MATCH($F153,PC!$K$3:$AG$3,0))","v":519301.8104206096},{"$f":"INDEX(PC!$K$338:$AG$372,J$6,MATCH($F153,PC!$K$3:$AG$3,0))","v":754688.32043800806},{"$f":"INDEX(PC!$K$338:$AG$372,K$6,MATCH($F153,PC!$K$3:$AG$3,0))","v":993179.62132913643},{"$f":"INDEX(PC!$K$338:$AG$372,L$6,MATCH($F153,PC!$K$3:$AG$3,0))","v":1234518.4517868292},{"$f":"INDEX(PC!$K$338:$AG$372,M$6,MATCH($F153,PC!$K$3:$AG$3,0))","v":1478394.584940681},{"$f":"INDEX(PC!$K$338:$AG$372,N$6,MATCH($F153,PC!$K$3:$AG$3,0))","v":1724497.7939202872},{"$f":"INDEX(PC!$K$338:$AG$372,O$6,MATCH($F153,PC!$K$3:$AG$3,0))","v":1972568.2952488041},{"$f":"INDEX(PC!$K$338:$AG$372,P$6,MATCH($F153,PC!$K$3:$AG$3,0))","v":2222298.3842255045},{"$f":"INDEX(PC!$K$338:$AG$372,Q$6,MATCH($F153,PC!$K$3:$AG$3,0))","v":2473375.3118103058},{"$f":"INDEX(PC!$K$338:$AG$372,R$6,MATCH($F153,PC!$K$3:$AG$3,0))","v":2725440.9299089182},{"$f":"INDEX(PC!$K$338:$AG$372,S$6,MATCH($F153,PC!$K$3:$AG$3,0))","v":2960895.5580374049},{"$f":"INDEX(PC!$K$338:$AG$372,T$6,MATCH($F153,PC!$K$3:$AG$3,0))","v":3098757.352641847},{"$f":"INDEX(PC!$K$338:$AG$372,U$6,MATCH($F153,PC!$K$3:$AG$3,0))","v":3133157.2248813277},{"$f":"INDEX(PC!$K$338:$AG$372,V$6,MATCH($F153,PC!$K$3:$AG$3,0))","v":3166263.224075947},{"$f":"INDEX(PC!$K$338:$AG$372,W$6,MATCH($F153,PC!$K$3:$AG$3,0))","v":3198077.8723953837},{"$f":"INDEX(PC!$K$338:$AG$372,X$6,MATCH($F153,PC!$K$3:$AG$3,0))","v":3228548.2042763988},{"$f":"INDEX(PC!$K$338:$AG$372,Y$6,MATCH($F153,PC!$K$3:$AG$3,0))","v":3257724.6631125528},{"$f":"INDEX(PC!$K$338:$AG$372,Z$6,MATCH($F153,PC!$K$3:$AG$3,0))","v":3285609.7710735244},{"$f":"INDEX(PC!$K$338:$AG$372,AA$6,MATCH($F153,PC!$K$3:$AG$3,0))","v":3299683.4778772714},{"$f":"INDEX(PC!$K$338:$AG$372,AB$6,MATCH($F153,PC!$K$3:$AG$3,0))","v":3298402.2156808013},{"$f":"INDEX(PC!$K$338:$AG$372,AC$6,MATCH($F153,PC!$K$3:$AG$3,0))","v":3295323.9075886915},{"$f":"INDEX(PC!$K$338:$AG$372,AD$6,MATCH($F153,PC!$K$3:$AG$3,0))","v":3291084.1403598213},{"$f":"INDEX(PC!$K$338:$AG$372,AE$6,MATCH($F153,PC!$K$3:$AG$3,0))","v":3285396.6477357266},{"$f":"INDEX(PC!$K$338:$AG$372,AF$6,MATCH($F153,PC!$K$3:$AG$3,0))","v":3278468.2476300113},{"$f":"INDEX(PC!$K$338:$AG$372,AG$6,MATCH($F153,PC!$K$3:$AG$3,0))","v":3270195.531085874},{"$f":"INDEX(PC!$K$338:$AG$372,AH$6,MATCH($F153,PC!$K$3:$AG$3,0))","v":3260578.4981033136},{"$f":"INDEX(PC!$K$338:$AG$372,AI$6,MATCH($F153,PC!$K$3:$AG$3,0))","v":3249720.5576391332},{"$f":"INDEX(PC!$K$338:$AG$372,AJ$6,MATCH($F153,PC!$K$3:$AG$3,0))","v":3237311.4828229262},{"$f":"INDEX(PC!$K$338:$AG$372,AK$6,MATCH($F153,PC!$K$3:$AG$3,0))","v":3223558.0915682972},{"$f":"INDEX(PC!$K$338:$AG$372,AL$6,MATCH($F153,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AM$6,MATCH($F153,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AN$6,MATCH($F153,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AO$6,MATCH($F153,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AP$6,MATCH($F153,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,7,"Farias Brito",5784322.7554574925,{"$f":"INDEX(PC!$K$338:$AG$372,H$6,MATCH($F154,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,I$6,MATCH($F154,PC!$K$3:$AG$3,0))","v":10630.899375723478},{"$f":"INDEX(PC!$K$338:$AG$372,J$6,MATCH($F154,PC!$K$3:$AG$3,0))","v":32454.791657381098},{"$f":"INDEX(PC!$K$338:$AG$372,K$6,MATCH($F154,PC!$K$3:$AG$3,0))","v":54310.75992853444},{"$f":"INDEX(PC!$K$338:$AG$372,L$6,MATCH($F154,PC!$K$3:$AG$3,0))","v":76166.728199687772},{"$f":"INDEX(PC!$K$338:$AG$372,M$6,MATCH($F154,PC!$K$3:$AG$3,0))","v":98022.696470841111},{"$f":"INDEX(PC!$K$338:$AG$372,N$6,MATCH($F154,PC!$K$3:$AG$3,0))","v":119878.66474199445},{"$f":"INDEX(PC!$K$338:$AG$372,O$6,MATCH($F154,PC!$K$3:$AG$3,0))","v":141765.18157457229},{"$f":"INDEX(PC!$K$338:$AG$372,P$6,MATCH($F154,PC!$K$3:$AG$3,0))","v":163683.77439664581},{"$f":"INDEX(PC!$K$338:$AG$372,Q$6,MATCH($F154,PC!$K$3:$AG$3,0))","v":185571.81865729485},{"$f":"INDEX(PC!$K$338:$AG$372,R$6,MATCH($F154,PC!$K$3:$AG$3,0))","v":207488.88405129718},{"$f":"INDEX(PC!$K$338:$AG$372,S$6,MATCH($F154,PC!$K$3:$AG$3,0))","v":227973.22191449077},{"$f":"INDEX(PC!$K$338:$AG$372,T$6,MATCH($F154,PC!$K$3:$AG$3,0))","v":238576.62758493223},{"$f":"INDEX(PC!$K$338:$AG$372,U$6,MATCH($F154,PC!$K$3:$AG$3,0))","v":240485.912673963},{"$f":"INDEX(PC!$K$338:$AG$372,V$6,MATCH($F154,PC!$K$3:$AG$3,0))","v":242427.27375248953},{"$f":"INDEX(PC!$K$338:$AG$372,W$6,MATCH($F154,PC!$K$3:$AG$3,0))","v":244368.63483101607},{"$f":"INDEX(PC!$K$338:$AG$372,X$6,MATCH($F154,PC!$K$3:$AG$3,0))","v":246248.89878669358},{"$f":"INDEX(PC!$K$338:$AG$372,Y$6,MATCH($F154,PC!$K$3:$AG$3,0))","v":248126.10788622865},{"$f":"INDEX(PC!$K$338:$AG$372,Z$6,MATCH($F154,PC!$K$3:$AG$3,0))","v":250067.46896475516},{"$f":"INDEX(PC!$K$338:$AG$372,AA$6,MATCH($F154,PC!$K$3:$AG$3,0))","v":250869.36870214812},{"$f":"INDEX(PC!$K$338:$AG$372,AB$6,MATCH($F154,PC!$K$3:$AG$3,0))","v":251061.82463912241},{"$f":"INDEX(PC!$K$338:$AG$372,AC$6,MATCH($F154,PC!$K$3:$AG$3,0))","v":250782.30530208829},{"$f":"INDEX(PC!$K$338:$AG$372,AD$6,MATCH($F154,PC!$K$3:$AG$3,0))","v":250623.45278268095},{"$f":"INDEX(PC!$K$338:$AG$372,AE$6,MATCH($F154,PC!$K$3:$AG$3,0))","v":250623.45278268095},{"$f":"INDEX(PC!$K$338:$AG$372,AF$6,MATCH($F154,PC!$K$3:$AG$3,0))","v":250514.24167558836},{"$f":"INDEX(PC!$K$338:$AG$372,AG$6,MATCH($F154,PC!$K$3:$AG$3,0))","v":250498.2036808405},{"$f":"INDEX(PC!$K$338:$AG$372,AH$6,MATCH($F154,PC!$K$3:$AG$3,0))","v":250388.99257374796},{"$f":"INDEX(PC!$K$338:$AG$372,AI$6,MATCH($F154,PC!$K$3:$AG$3,0))","v":250310.33002807992},{"$f":"INDEX(PC!$K$338:$AG$372,AJ$6,MATCH($F154,PC!$K$3:$AG$3,0))","v":250294.29203333205},{"$f":"INDEX(PC!$K$338:$AG$372,AK$6,MATCH($F154,PC!$K$3:$AG$3,0))","v":250107.94580864263},{"$f":"INDEX(PC!$K$338:$AG$372,AL$6,MATCH($F154,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AM$6,MATCH($F154,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AN$6,MATCH($F154,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AO$6,MATCH($F154,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AP$6,MATCH($F154,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,8,"Fortaleza",2861747340.5066977,{"$f":"INDEX(PC!$K$338:$AG$372,H$6,MATCH($F155,PC!$K$3:$AG$3,0))","v":62649559.785527118},{"$f":"INDEX(PC!$K$338:$AG$372,I$6,MATCH($F155,PC!$K$3:$AG$3,0))","v":68984560.094285518},{"$f":"INDEX(PC!$K$338:$AG$372,J$6,MATCH($F155,PC!$K$3:$AG$3,0))","v":72637695.730228394},{"$f":"INDEX(PC!$K$338:$AG$372,K$6,MATCH($F155,PC!$K$3:$AG$3,0))","v":80077671.757660225},{"$f":"INDEX(PC!$K$338:$AG$372,L$6,MATCH($F155,PC!$K$3:$AG$3,0))","v":87091496.046051964},{"$f":"INDEX(PC!$K$338:$AG$372,M$6,MATCH($F155,PC!$K$3:$AG$3,0))","v":88672737.88483347},{"$f":"INDEX(PC!$K$338:$AG$372,N$6,MATCH($F155,PC!$K$3:$AG$3,0))","v":90233727.186413303},{"$f":"INDEX(PC!$K$338:$AG$372,O$6,MATCH($F155,PC!$K$3:$AG$3,0))","v":91773113.446947366},{"$f":"INDEX(PC!$K$338:$AG$372,P$6,MATCH($F155,PC!$K$3:$AG$3,0))","v":93290324.333951503},{"$f":"INDEX(PC!$K$338:$AG$372,Q$6,MATCH($F155,PC!$K$3:$AG$3,0))","v":94784749.8614887},{"$f":"INDEX(PC!$K$338:$AG$372,R$6,MATCH($F155,PC!$K$3:$AG$3,0))","v":96254961.708578825},{"$f":"INDEX(PC!$K$338:$AG$372,S$6,MATCH($F155,PC!$K$3:$AG$3,0))","v":97060311.330888405},{"$f":"INDEX(PC!$K$338:$AG$372,T$6,MATCH($F155,PC!$K$3:$AG$3,0))","v":97934014.521368667},{"$f":"INDEX(PC!$K$338:$AG$372,U$6,MATCH($F155,PC!$K$3:$AG$3,0))","v":98880875.860610068},{"$f":"INDEX(PC!$K$338:$AG$372,V$6,MATCH($F155,PC!$K$3:$AG$3,0))","v":99802012.360827863},{"$f":"INDEX(PC!$K$338:$AG$372,W$6,MATCH($F155,PC!$K$3:$AG$3,0))","v":100696861.73045868},{"$f":"INDEX(PC!$K$338:$AG$372,X$6,MATCH($F155,PC!$K$3:$AG$3,0))","v":101564854.1472486},{"$f":"INDEX(PC!$K$338:$AG$372,Y$6,MATCH($F155,PC!$K$3:$AG$3,0))","v":102405778.75186133},{"$f":"INDEX(PC!$K$338:$AG$372,Z$6,MATCH($F155,PC!$K$3:$AG$3,0))","v":103219685.74890077},{"$f":"INDEX(PC!$K$338:$AG$372,AA$6,MATCH($F155,PC!$K$3:$AG$3,0))","v":103632124.10039341},{"$f":"INDEX(PC!$K$338:$AG$372,AB$6,MATCH($F155,PC!$K$3:$AG$3,0))","v":103608083.6258297},{"$f":"INDEX(PC!$K$338:$AG$372,AC$6,MATCH($F155,PC!$K$3:$AG$3,0))","v":103545386.86140022},{"$f":"INDEX(PC!$K$338:$AG$372,AD$6,MATCH($F155,PC!$K$3:$AG$3,0))","v":103457802.41971667},{"$f":"INDEX(PC!$K$338:$AG$372,AE$6,MATCH($F155,PC!$K$3:$AG$3,0))","v":103343458.92416978},{"$f":"INDEX(PC!$K$338:$AG$372,AF$6,MATCH($F155,PC!$K$3:$AG$3,0))","v":103202150.53588365},{"$f":"INDEX(PC!$K$338:$AG$372,AG$6,MATCH($F155,PC!$K$3:$AG$3,0))","v":103033980.17429622},{"$f":"INDEX(PC!$K$338:$AG$372,AH$6,MATCH($F155,PC!$K$3:$AG$3,0))","v":102838947.83940749},{"$f":"INDEX(PC!$K$338:$AG$372,AI$6,MATCH($F155,PC!$K$3:$AG$3,0))","v":102616538.93402779},{"$f":"INDEX(PC!$K$338:$AG$372,AJ$6,MATCH($F155,PC!$K$3:$AG$3,0))","v":102366238.86096744},{"$f":"INDEX(PC!$K$338:$AG$372,AK$6,MATCH($F155,PC!$K$3:$AG$3,0))","v":102087635.94247469},{"$f":"INDEX(PC!$K$338:$AG$372,AL$6,MATCH($F155,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AM$6,MATCH($F155,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AN$6,MATCH($F155,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AO$6,MATCH($F155,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AP$6,MATCH($F155,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,9,"Guaiúba",11943622.15903426,{"$f":"INDEX(PC!$K$338:$AG$372,H$6,MATCH($F156,PC!$K$3:$AG$3,0))","v":84953.089940272039},{"$f":"INDEX(PC!$K$338:$AG$372,I$6,MATCH($F156,PC!$K$3:$AG$3,0))","v":109593.23611535104},{"$f":"INDEX(PC!$K$338:$AG$372,J$6,MATCH($F156,PC!$K$3:$AG$3,0))","v":144153.80833109087},{"$f":"INDEX(PC!$K$338:$AG$372,K$6,MATCH($F156,PC!$K$3:$AG$3,0))","v":178919.80351029898},{"$f":"INDEX(PC!$K$338:$AG$372,L$6,MATCH($F156,PC!$K$3:$AG$3,0))","v":213891.22165297531},{"$f":"INDEX(PC!$K$338:$AG$372,M$6,MATCH($F156,PC!$K$3:$AG$3,0))","v":249001.25854335784},{"$f":"INDEX(PC!$K$338:$AG$372,N$6,MATCH($F156,PC!$K$3:$AG$3,0))","v":284246.57397065847},{"$f":"INDEX(PC!$K$338:$AG$372,O$6,MATCH($F156,PC!$K$3:$AG$3,0))","v":319597.10603778431},{"$f":"INDEX(PC!$K$338:$AG$372,P$6,MATCH($F156,PC!$K$3:$AG$3,0))","v":355014.44232067221},{"$f":"INDEX(PC!$K$338:$AG$372,Q$6,MATCH($F156,PC!$K$3:$AG$3,0))","v":390468.52092222904},{"$f":"INDEX(PC!$K$338:$AG$372,R$6,MATCH($F156,PC!$K$3:$AG$3,0))","v":425954.33152627305},{"$f":"INDEX(PC!$K$338:$AG$372,S$6,MATCH($F156,PC!$K$3:$AG$3,0))","v":449886.94182301895},{"$f":"INDEX(PC!$K$338:$AG$372,T$6,MATCH($F156,PC!$K$3:$AG$3,0))","v":464532.09602344903},{"$f":"INDEX(PC!$K$338:$AG$372,U$6,MATCH($F156,PC!$K$3:$AG$3,0))","v":469362.04082304356},{"$f":"INDEX(PC!$K$338:$AG$372,V$6,MATCH($F156,PC!$K$3:$AG$3,0))","v":474053.36687493185},{"$f":"INDEX(PC!$K$338:$AG$372,W$6,MATCH($F156,PC!$K$3:$AG$3,0))","v":478576.01228202099},{"$f":"INDEX(PC!$K$338:$AG$372,X$6,MATCH($F156,PC!$K$3:$AG$3,0))","v":482958.36883601005},{"$f":"INDEX(PC!$K$338:$AG$372,Y$6,MATCH($F156,PC!$K$3:$AG$3,0))","v":487207.11695847486},{"$f":"INDEX(PC!$K$338:$AG$372,Z$6,MATCH($F156,PC!$K$3:$AG$3,0))","v":491248.77201207745},{"$f":"INDEX(PC!$K$338:$AG$372,AA$6,MATCH($F156,PC!$K$3:$AG$3,0))","v":493281.29027663713},{"$f":"INDEX(PC!$K$338:$AG$372,AB$6,MATCH($F156,PC!$K$3:$AG$3,0))","v":493146.01173971902},{"$f":"INDEX(PC!$K$338:$AG$372,AC$6,MATCH($F156,PC!$K$3:$AG$3,0))","v":492786.10402730113},{"$f":"INDEX(PC!$K$338:$AG$372,AD$6,MATCH($F156,PC!$K$3:$AG$3,0))","v":492306.78377920861},{"$f":"INDEX(PC!$K$338:$AG$372,AE$6,MATCH($F156,PC!$K$3:$AG$3,0))","v":491690.51488880388},{"$f":"INDEX(PC!$K$338:$AG$372,AF$6,MATCH($F156,PC!$K$3:$AG$3,0))","v":490800.34871377487},{"$f":"INDEX(PC!$K$338:$AG$372,AG$6,MATCH($F156,PC!$K$3:$AG$3,0))","v":489841.70821758982},{"$f":"INDEX(PC!$K$338:$AG$372,AH$6,MATCH($F156,PC!$K$3:$AG$3,0))","v":488677.64475793648},{"$f":"INDEX(PC!$K$338:$AG$372,AI$6,MATCH($F156,PC!$K$3:$AG$3,0))","v":487376.63265597104},{"$f":"INDEX(PC!$K$338:$AG$372,AJ$6,MATCH($F156,PC!$K$3:$AG$3,0))","v":485870.19759053743},{"$f":"INDEX(PC!$K$338:$AG$372,AK$6,MATCH($F156,PC!$K$3:$AG$3,0))","v":484226.81388279155},{"$f":"INDEX(PC!$K$338:$AG$372,AL$6,MATCH($F156,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AM$6,MATCH($F156,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AN$6,MATCH($F156,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AO$6,MATCH($F156,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AP$6,MATCH($F156,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,10,"Horizonte",44285166.278260902,{"$f":"INDEX(PC!$K$338:$AG$372,H$6,MATCH($F157,PC!$K$3:$AG$3,0))","v":412394.80735034309},{"$f":"INDEX(PC!$K$338:$AG$372,I$6,MATCH($F157,PC!$K$3:$AG$3,0))","v":725496.37069300411},{"$f":"INDEX(PC!$K$338:$AG$372,J$6,MATCH($F157,PC!$K$3:$AG$3,0))","v":811377.73804577382},{"$f":"INDEX(PC!$K$338:$AG$372,K$6,MATCH($F157,PC!$K$3:$AG$3,0))","v":898175.40292952827},{"$f":"INDEX(PC!$K$338:$AG$372,L$6,MATCH($F157,PC!$K$3:$AG$3,0))","v":985720.68023178901},{"$f":"INDEX(PC!$K$338:$AG$372,M$6,MATCH($F157,PC!$K$3:$AG$3,0))","v":1073931.2516176663},{"$f":"INDEX(PC!$K$338:$AG$372,N$6,MATCH($F157,PC!$K$3:$AG$3,0))","v":1162669.4700353772},{"$f":"INDEX(PC!$K$338:$AG$372,O$6,MATCH($F157,PC!$K$3:$AG$3,0))","v":1251796.3389522398},{"$f":"INDEX(PC!$K$338:$AG$372,P$6,MATCH($F157,PC!$K$3:$AG$3,0))","v":1341228.1905524638},{"$f":"INDEX(PC!$K$338:$AG$372,Q$6,MATCH($F157,PC!$K$3:$AG$3,0))","v":1430828.7272651664},{"$f":"INDEX(PC!$K$338:$AG$372,R$6,MATCH($F157,PC!$K$3:$AG$3,0))","v":1520484.5926947622},{"$f":"INDEX(PC!$K$338:$AG$372,S$6,MATCH($F157,PC!$K$3:$AG$3,0))","v":1599496.6993798492},{"$f":"INDEX(PC!$K$338:$AG$372,T$6,MATCH($F157,PC!$K$3:$AG$3,0))","v":1649327.631086997},{"$f":"INDEX(PC!$K$338:$AG$372,U$6,MATCH($F157,PC!$K$3:$AG$3,0))","v":1668259.4986307216},{"$f":"INDEX(PC!$K$338:$AG$372,V$6,MATCH($F157,PC!$K$3:$AG$3,0))","v":1686389.7745199469},{"$f":"INDEX(PC!$K$338:$AG$372,W$6,MATCH($F157,PC!$K$3:$AG$3,0))","v":1703744.0988917698},{"$f":"INDEX(PC!$K$338:$AG$372,X$6,MATCH($F157,PC!$K$3:$AG$3,0))","v":1720298.1810899924},{"$f":"INDEX(PC!$K$338:$AG$372,Y$6,MATCH($F157,PC!$K$3:$AG$3,0))","v":1736020.9830539199},{"$f":"INDEX(PC!$K$338:$AG$372,Z$6,MATCH($F157,PC!$K$3:$AG$3,0))","v":1750942.193363348},{"$f":"INDEX(PC!$K$338:$AG$372,AA$6,MATCH($F157,PC!$K$3:$AG$3,0))","v":1758442.6082046069},{"$f":"INDEX(PC!$K$338:$AG$372,AB$6,MATCH($F157,PC!$K$3:$AG$3,0))","v":1757758.4213883928},{"$f":"INDEX(PC!$K$338:$AG$372,AC$6,MATCH($F157,PC!$K$3:$AG$3,0))","v":1755875.8955331289},{"$f":"INDEX(PC!$K$338:$AG$372,AD$6,MATCH($F157,PC!$K$3:$AG$3,0))","v":1753220.117122262},{"$f":"INDEX(PC!$K$338:$AG$372,AE$6,MATCH($F157,PC!$K$3:$AG$3,0))","v":1749789.7366748925},{"$f":"INDEX(PC!$K$338:$AG$372,AF$6,MATCH($F157,PC!$K$3:$AG$3,0))","v":1745584.75419102},{"$f":"INDEX(PC!$K$338:$AG$372,AG$6,MATCH($F157,PC!$K$3:$AG$3,0))","v":1740494.5122368587},{"$f":"INDEX(PC!$K$338:$AG$372,AH$6,MATCH($F157,PC!$K$3:$AG$3,0))","v":1734684.9969630877},{"$f":"INDEX(PC!$K$338:$AG$372,AI$6,MATCH($F157,PC!$K$3:$AG$3,0))","v":1728045.5509359208},{"$f":"INDEX(PC!$K$338:$AG$372,AJ$6,MATCH($F157,PC!$K$3:$AG$3,0))","v":1720520.8454384648},{"$f":"INDEX(PC!$K$338:$AG$372,AK$6,MATCH($F157,PC!$K$3:$AG$3,0))","v":1712166.2091876131},{"$f":"INDEX(PC!$K$338:$AG$372,AL$6,MATCH($F157,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AM$6,MATCH($F157,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AN$6,MATCH($F157,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AO$6,MATCH($F157,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AP$6,MATCH($F157,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,11,"Itaitinga",48061429.241612084,{"$f":"INDEX(PC!$K$338:$AG$372,H$6,MATCH($F158,PC!$K$3:$AG$3,0))","v":90574.770094539126},{"$f":"INDEX(PC!$K$338:$AG$372,I$6,MATCH($F158,PC!$K$3:$AG$3,0))","v":227948.11997159725},{"$f":"INDEX(PC!$K$338:$AG$372,J$6,MATCH($F158,PC!$K$3:$AG$3,0))","v":378810.83413836599},{"$f":"INDEX(PC!$K$338:$AG$372,K$6,MATCH($F158,PC!$K$3:$AG$3,0))","v":530779.81446016033},{"$f":"INDEX(PC!$K$338:$AG$372,L$6,MATCH($F158,PC!$K$3:$AG$3,0))","v":689668.01739486668},{"$f":"INDEX(PC!$K$338:$AG$372,M$6,MATCH($F158,PC!$K$3:$AG$3,0))","v":850805.85302896972},{"$f":"INDEX(PC!$K$338:$AG$372,N$6,MATCH($F158,PC!$K$3:$AG$3,0))","v":1014019.6240850796},{"$f":"INDEX(PC!$K$338:$AG$372,O$6,MATCH($F158,PC!$K$3:$AG$3,0))","v":1179036.1367871081},{"$f":"INDEX(PC!$K$338:$AG$372,P$6,MATCH($F158,PC!$K$3:$AG$3,0))","v":1345642.9070869861},{"$f":"INDEX(PC!$K$338:$AG$372,Q$6,MATCH($F158,PC!$K$3:$AG$3,0))","v":1513671.2968513251},{"$f":"INDEX(PC!$K$338:$AG$372,R$6,MATCH($F158,PC!$K$3:$AG$3,0))","v":1682809.3255333574},{"$f":"INDEX(PC!$K$338:$AG$372,S$6,MATCH($F158,PC!$K$3:$AG$3,0))","v":1838126.7327650914},{"$f":"INDEX(PC!$K$338:$AG$372,T$6,MATCH($F158,PC!$K$3:$AG$3,0))","v":1930088.4796642663},{"$f":"INDEX(PC!$K$338:$AG$372,U$6,MATCH($F158,PC!$K$3:$AG$3,0))","v":1954611.8370215576},{"$f":"INDEX(PC!$K$338:$AG$372,V$6,MATCH($F158,PC!$K$3:$AG$3,0))","v":1978131.79748519},{"$f":"INDEX(PC!$K$338:$AG$372,W$6,MATCH($F158,PC!$K$3:$AG$3,0))","v":2000751.23031653},{"$f":"INDEX(PC!$K$338:$AG$372,X$6,MATCH($F158,PC!$K$3:$AG$3,0))","v":2022507.2359049232},{"$f":"INDEX(PC!$K$338:$AG$372,Y$6,MATCH($F158,PC!$K$3:$AG$3,0))","v":2043296.9449890025},{"$f":"INDEX(PC!$K$338:$AG$372,Z$6,MATCH($F158,PC!$K$3:$AG$3,0))","v":2063083.2571794232},{"$f":"INDEX(PC!$K$338:$AG$372,AA$6,MATCH($F158,PC!$K$3:$AG$3,0))","v":2074279.1428550566},{"$f":"INDEX(PC!$K$338:$AG$372,AB$6,MATCH($F158,PC!$K$3:$AG$3,0))","v":2076503.4798344451},{"$f":"INDEX(PC!$K$338:$AG$372,AC$6,MATCH($F158,PC!$K$3:$AG$3,0))","v":2077587.8230321303},{"$f":"INDEX(PC!$K$338:$AG$372,AD$6,MATCH($F158,PC!$K$3:$AG$3,0))","v":2076628.2720531521},{"$f":"INDEX(PC!$K$338:$AG$372,AE$6,MATCH($F158,PC!$K$3:$AG$3,0))","v":2074449.4673697785},{"$f":"INDEX(PC!$K$338:$AG$372,AF$6,MATCH($F158,PC!$K$3:$AG$3,0))","v":2071338.0938087688},{"$f":"INDEX(PC!$K$338:$AG$372,AG$6,MATCH($F158,PC!$K$3:$AG$3,0))","v":2067258.7373621115},{"$f":"INDEX(PC!$K$338:$AG$372,AH$6,MATCH($F158,PC!$K$3:$AG$3,0))","v":2062211.398029807},{"$f":"INDEX(PC!$K$338:$AG$372,AI$6,MATCH($F158,PC!$K$3:$AG$3,0))","v":2056196.075811855},{"$f":"INDEX(PC!$K$338:$AG$372,AJ$6,MATCH($F158,PC!$K$3:$AG$3,0))","v":2049281.9123429446},{"$f":"INDEX(PC!$K$338:$AG$372,AK$6,MATCH($F158,PC!$K$3:$AG$3,0))","v":2041330.6243536978},{"$f":"INDEX(PC!$K$338:$AG$372,AL$6,MATCH($F158,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AM$6,MATCH($F158,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AN$6,MATCH($F158,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AO$6,MATCH($F158,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AP$6,MATCH($F158,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,12,"Juazeiro do Norte",256929522.59552208,{"$f":"INDEX(PC!$K$338:$AG$372,H$6,MATCH($F159,PC!$K$3:$AG$3,0))","v":2805292.6866142801},{"$f":"INDEX(PC!$K$338:$AG$372,I$6,MATCH($F159,PC!$K$3:$AG$3,0))","v":3277801.937129288},{"$f":"INDEX(PC!$K$338:$AG$372,J$6,MATCH($F159,PC!$K$3:$AG$3,0))","v":3924521.5601017401},{"$f":"INDEX(PC!$K$338:$AG$372,K$6,MATCH($F159,PC!$K$3:$AG$3,0))","v":4577011.3079294544},{"$f":"INDEX(PC!$K$338:$AG$372,L$6,MATCH($F159,PC!$K$3:$AG$3,0))","v":5234656.6111012176},{"$f":"INDEX(PC!$K$338:$AG$372,M$6,MATCH($F159,PC!$K$3:$AG$3,0))","v":5896796.706972627},{"$f":"INDEX(PC!$K$338:$AG$372,N$6,MATCH($F159,PC!$K$3:$AG$3,0))","v":6562855.185577279},{"$f":"INDEX(PC!$K$338:$AG$372,O$6,MATCH($F159,PC!$K$3:$AG$3,0))","v":7232135.1331230532},{"$f":"INDEX(PC!$K$338:$AG$372,P$6,MATCH($F159,PC!$K$3:$AG$3,0))","v":7903973.7785684448},{"$f":"INDEX(PC!$K$338:$AG$372,Q$6,MATCH($F159,PC!$K$3:$AG$3,0))","v":8577836.8882860597},{"$f":"INDEX(PC!$K$338:$AG$372,R$6,MATCH($F159,PC!$K$3:$AG$3,0))","v":9253027.5484837778},{"$f":"INDEX(PC!$K$338:$AG$372,S$6,MATCH($F159,PC!$K$3:$AG$3,0))","v":9596312.822025571},{"$f":"INDEX(PC!$K$338:$AG$372,T$6,MATCH($F159,PC!$K$3:$AG$3,0))","v":9682987.2070773169},{"$f":"INDEX(PC!$K$338:$AG$372,U$6,MATCH($F159,PC!$K$3:$AG$3,0))","v":9783403.0450562108},{"$f":"INDEX(PC!$K$338:$AG$372,V$6,MATCH($F159,PC!$K$3:$AG$3,0))","v":9880689.800360376},{"$f":"INDEX(PC!$K$338:$AG$372,W$6,MATCH($F159,PC!$K$3:$AG$3,0))","v":9974767.1371059939},{"$f":"INDEX(PC!$K$338:$AG$372,X$6,MATCH($F159,PC!$K$3:$AG$3,0))","v":10065510.534673145},{"$f":"INDEX(PC!$K$338:$AG$372,Y$6,MATCH($F159,PC!$K$3:$AG$3,0))","v":10152917.984664734},{"$f":"INDEX(PC!$K$338:$AG$372,Z$6,MATCH($F159,PC!$K$3:$AG$3,0))","v":10236991.495477855},{"$f":"INDEX(PC!$K$338:$AG$372,AA$6,MATCH($F159,PC!$K$3:$AG$3,0))","v":10279549.429930689},{"$f":"INDEX(PC!$K$338:$AG$372,AB$6,MATCH($F159,PC!$K$3:$AG$3,0))","v":10276532.817493306},{"$f":"INDEX(PC!$K$338:$AG$372,AC$6,MATCH($F159,PC!$K$3:$AG$3,0))","v":10268828.606235115},{"$f":"INDEX(PC!$K$338:$AG$372,AD$6,MATCH($F159,PC!$K$3:$AG$3,0))","v":10258041.50543539},{"$f":"INDEX(PC!$K$338:$AG$372,AE$6,MATCH($F159,PC!$K$3:$AG$3,0))","v":10244042.977680022},{"$f":"INDEX(PC!$K$338:$AG$372,AF$6,MATCH($F159,PC!$K$3:$AG$3,0))","v":10226668.334407182},{"$f":"INDEX(PC!$K$338:$AG$372,AG$6,MATCH($F159,PC!$K$3:$AG$3,0))","v":10205999.919897785},{"$f":"INDEX(PC!$K$338:$AG$372,AH$6,MATCH($F159,PC!$K$3:$AG$3,0))","v":10182037.734151833},{"$f":"INDEX(PC!$K$338:$AG$372,AI$6,MATCH($F159,PC!$K$3:$AG$3,0))","v":10154699.432888407},{"$f":"INDEX(PC!$K$338:$AG$372,AJ$6,MATCH($F159,PC!$K$3:$AG$3,0))","v":10123902.671826597},{"$f":"INDEX(PC!$K$338:$AG$372,AK$6,MATCH($F159,PC!$K$3:$AG$3,0))","v":10089729.795247316},{"$f":"INDEX(PC!$K$338:$AG$372,AL$6,MATCH($F159,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AM$6,MATCH($F159,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AN$6,MATCH($F159,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AO$6,MATCH($F159,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AP$6,MATCH($F159,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,13,"Maracanaú",237862190.85826692,{"$f":"INDEX(PC!$K$338:$AG$372,H$6,MATCH($F160,PC!$K$3:$AG$3,0))","v":4435449.8729008669},{"$f":"INDEX(PC!$K$338:$AG$372,I$6,MATCH($F160,PC!$K$3:$AG$3,0))","v":4648835.6033250503},{"$f":"INDEX(PC!$K$338:$AG$372,J$6,MATCH($F160,PC!$K$3:$AG$3,0))","v":5024561.5720762694},{"$f":"INDEX(PC!$K$338:$AG$372,K$6,MATCH($F160,PC!$K$3:$AG$3,0))","v":5391634.6280611791},{"$f":"INDEX(PC!$K$338:$AG$372,L$6,MATCH($F160,PC!$K$3:$AG$3,0))","v":5761406.5430216826},{"$f":"INDEX(PC!$K$338:$AG$372,M$6,MATCH($F160,PC!$K$3:$AG$3,0))","v":6133508.2268376993},{"$f":"INDEX(PC!$K$338:$AG$372,N$6,MATCH($F160,PC!$K$3:$AG$3,0))","v":6507570.5893891538},{"$f":"INDEX(PC!$K$338:$AG$372,O$6,MATCH($F160,PC!$K$3:$AG$3,0))","v":6883260.549348169},{"$f":"INDEX(PC!$K$338:$AG$372,P$6,MATCH($F160,PC!$K$3:$AG$3,0))","v":7260174.808242077},{"$f":"INDEX(PC!$K$338:$AG$372,Q$6,MATCH($F160,PC!$K$3:$AG$3,0))","v":7637940.6750715775},{"$f":"INDEX(PC!$K$338:$AG$372,R$6,MATCH($F160,PC!$K$3:$AG$3,0))","v":8016264.6781802205},{"$f":"INDEX(PC!$K$338:$AG$372,S$6,MATCH($F160,PC!$K$3:$AG$3,0))","v":8391371.8674349487},{"$f":"INDEX(PC!$K$338:$AG$372,T$6,MATCH($F160,PC!$K$3:$AG$3,0))","v":8623162.2632833291},{"$f":"INDEX(PC!$K$338:$AG$372,U$6,MATCH($F160,PC!$K$3:$AG$3,0))","v":8703429.461982362},{"$f":"INDEX(PC!$K$338:$AG$372,V$6,MATCH($F160,PC!$K$3:$AG$3,0))","v":8781518.1287531331},{"$f":"INDEX(PC!$K$338:$AG$372,W$6,MATCH($F160,PC!$K$3:$AG$3,0))","v":8857394.0552430488},{"$f":"INDEX(PC!$K$338:$AG$372,X$6,MATCH($F160,PC!$K$3:$AG$3,0))","v":8930909.605404079},{"$f":"INDEX(PC!$K$338:$AG$372,Y$6,MATCH($F160,PC!$K$3:$AG$3,0))","v":9002061.1783569995},{"$f":"INDEX(PC!$K$338:$AG$372,Z$6,MATCH($F160,PC!$K$3:$AG$3,0))","v":9070888.3837732375},{"$f":"INDEX(PC!$K$338:$AG$372,AA$6,MATCH($F160,PC!$K$3:$AG$3,0))","v":9107574.1412693448},{"$f":"INDEX(PC!$K$338:$AG$372,AB$6,MATCH($F160,PC!$K$3:$AG$3,0))","v":9109966.9255112167},{"$f":"INDEX(PC!$K$338:$AG$372,AC$6,MATCH($F160,PC!$K$3:$AG$3,0))","v":9107809.9988582749},{"$f":"INDEX(PC!$K$338:$AG$372,AD$6,MATCH($F160,PC!$K$3:$AG$3,0))","v":9102343.8642019052},{"$f":"INDEX(PC!$K$338:$AG$372,AE$6,MATCH($F160,PC!$K$3:$AG$3,0))","v":9094814.4257523194},{"$f":"INDEX(PC!$K$338:$AG$372,AF$6,MATCH($F160,PC!$K$3:$AG$3,0))","v":9084848.9925102238},{"$f":"INDEX(PC!$K$338:$AG$372,AG$6,MATCH($F160,PC!$K$3:$AG$3,0))","v":9072595.2005236447},{"$f":"INDEX(PC!$K$338:$AG$372,AH$6,MATCH($F160,PC!$K$3:$AG$3,0))","v":9057979.2317685708},{"$f":"INDEX(PC!$K$338:$AG$372,AI$6,MATCH($F160,PC!$K$3:$AG$3,0))","v":9041074.9042690136},{"$f":"INDEX(PC!$K$338:$AG$372,AJ$6,MATCH($F160,PC!$K$3:$AG$3,0))","v":9021808.4000009596},{"$f":"INDEX(PC!$K$338:$AG$372,AK$6,MATCH($F160,PC!$K$3:$AG$3,0))","v":9000032.0829163771},{"$f":"INDEX(PC!$K$338:$AG$372,AL$6,MATCH($F160,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AM$6,MATCH($F160,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AN$6,MATCH($F160,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AO$6,MATCH($F160,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AP$6,MATCH($F160,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,14,"Maranguape",63749313.019477747,{"$f":"INDEX(PC!$K$338:$AG$372,H$6,MATCH($F161,PC!$K$3:$AG$3,0))","v":434696.54440544103},{"$f":"INDEX(PC!$K$338:$AG$372,I$6,MATCH($F161,PC!$K$3:$AG$3,0))","v":599111.52344510821},{"$f":"INDEX(PC!$K$338:$AG$372,J$6,MATCH($F161,PC!$K$3:$AG$3,0))","v":844597.81665893854},{"$f":"INDEX(PC!$K$338:$AG$372,K$6,MATCH($F161,PC!$K$3:$AG$3,0))","v":1092783.4930436453},{"$f":"INDEX(PC!$K$338:$AG$372,L$6,MATCH($F161,PC!$K$3:$AG$3,0))","v":1299362.0994130794},{"$f":"INDEX(PC!$K$338:$AG$372,M$6,MATCH($F161,PC!$K$3:$AG$3,0))","v":1461130.624363652},{"$f":"INDEX(PC!$K$338:$AG$372,N$6,MATCH($F161,PC!$K$3:$AG$3,0))","v":1623296.9193833733},{"$f":"INDEX(PC!$K$338:$AG$372,O$6,MATCH($F161,PC!$K$3:$AG$3,0))","v":1785726.2559004349},{"$f":"INDEX(PC!$K$338:$AG$372,P$6,MATCH($F161,PC!$K$3:$AG$3,0))","v":1948226.1645265392},{"$f":"INDEX(PC!$K$338:$AG$372,Q$6,MATCH($F161,PC!$K$3:$AG$3,0))","v":2110626.6306353561},{"$f":"INDEX(PC!$K$338:$AG$372,R$6,MATCH($F161,PC!$K$3:$AG$3,0))","v":2272897.1799070723},{"$f":"INDEX(PC!$K$338:$AG$372,S$6,MATCH($F161,PC!$K$3:$AG$3,0))","v":2371149.5948099508},{"$f":"INDEX(PC!$K$338:$AG$372,T$6,MATCH($F161,PC!$K$3:$AG$3,0))","v":2435322.0966915688},{"$f":"INDEX(PC!$K$338:$AG$372,U$6,MATCH($F161,PC!$K$3:$AG$3,0))","v":2463480.3681995342},{"$f":"INDEX(PC!$K$338:$AG$372,V$6,MATCH($F161,PC!$K$3:$AG$3,0))","v":2490554.3954867553},{"$f":"INDEX(PC!$K$338:$AG$372,W$6,MATCH($F161,PC!$K$3:$AG$3,0))","v":2516446.3399475142},{"$f":"INDEX(PC!$K$338:$AG$372,X$6,MATCH($F161,PC!$K$3:$AG$3,0))","v":2541120.9155272897},{"$f":"INDEX(PC!$K$338:$AG$372,Y$6,MATCH($F161,PC!$K$3:$AG$3,0))","v":2564611.8043690338},{"$f":"INDEX(PC!$K$338:$AG$372,Z$6,MATCH($F161,PC!$K$3:$AG$3,0))","v":2586886.9282413633},{"$f":"INDEX(PC!$K$338:$AG$372,AA$6,MATCH($F161,PC!$K$3:$AG$3,0))","v":2598154.4070146293},{"$f":"INDEX(PC!$K$338:$AG$372,AB$6,MATCH($F161,PC!$K$3:$AG$3,0))","v":2597310.7495292574},{"$f":"INDEX(PC!$K$338:$AG$372,AC$6,MATCH($F161,PC!$K$3:$AG$3,0))","v":2594481.4495212799},{"$f":"INDEX(PC!$K$338:$AG$372,AD$6,MATCH($F161,PC!$K$3:$AG$3,0))","v":2590733.1081841807},{"$f":"INDEX(PC!$K$338:$AG$372,AE$6,MATCH($F161,PC!$K$3:$AG$3,0))","v":2585735.3197347149},{"$f":"INDEX(PC!$K$338:$AG$372,AF$6,MATCH($F161,PC!$K$3:$AG$3,0))","v":2579553.8445472177},{"$f":"INDEX(PC!$K$338:$AG$372,AG$6,MATCH($F161,PC!$K$3:$AG$3,0))","v":2571991.4014986842},{"$f":"INDEX(PC!$K$338:$AG$372,AH$6,MATCH($F161,PC!$K$3:$AG$3,0))","v":2563376.7924607894},{"$f":"INDEX(PC!$K$338:$AG$372,AI$6,MATCH($F161,PC!$K$3:$AG$3,0))","v":2553512.7363105286},{"$f":"INDEX(PC!$K$338:$AG$372,AJ$6,MATCH($F161,PC!$K$3:$AG$3,0))","v":2542399.2330479007},{"$f":"INDEX(PC!$K$338:$AG$372,AK$6,MATCH($F161,PC!$K$3:$AG$3,0))","v":2530036.2826729068},{"$f":"INDEX(PC!$K$338:$AG$372,AL$6,MATCH($F161,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AM$6,MATCH($F161,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AN$6,MATCH($F161,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AO$6,MATCH($F161,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AP$6,MATCH($F161,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,15,"Missão Velha",15742779.681140821,{"$f":"INDEX(PC!$K$338:$AG$372,H$6,MATCH($F162,PC!$K$3:$AG$3,0))","v":22861.471758494939},{"$f":"INDEX(PC!$K$338:$AG$372,I$6,MATCH($F162,PC!$K$3:$AG$3,0))","v":51446.44339514913},{"$f":"INDEX(PC!$K$338:$AG$372,J$6,MATCH($F162,PC!$K$3:$AG$3,0))","v":93165.549543018788},{"$f":"INDEX(PC!$K$338:$AG$372,K$6,MATCH($F162,PC!$K$3:$AG$3,0))","v":160596.46014361212},{"$f":"INDEX(PC!$K$338:$AG$372,L$6,MATCH($F162,PC!$K$3:$AG$3,0))","v":216210.35196854707},{"$f":"INDEX(PC!$K$338:$AG$372,M$6,MATCH($F162,PC!$K$3:$AG$3,0))","v":272376.22074569162},{"$f":"INDEX(PC!$K$338:$AG$372,N$6,MATCH($F162,PC!$K$3:$AG$3,0))","v":329049.19030006946},{"$f":"INDEX(PC!$K$338:$AG$372,O$6,MATCH($F162,PC!$K$3:$AG$3,0))","v":386137.26447297889},{"$f":"INDEX(PC!$K$338:$AG$372,P$6,MATCH($F162,PC!$K$3:$AG$3,0))","v":443593.32328069478},{"$f":"INDEX(PC!$K$338:$AG$372,Q$6,MATCH($F162,PC!$K$3:$AG$3,0))","v":501372.4905482406},{"$f":"INDEX(PC!$K$338:$AG$372,R$6,MATCH($F162,PC!$K$3:$AG$3,0))","v":559337.89394193853},{"$f":"INDEX(PC!$K$338:$AG$372,S$6,MATCH($F162,PC!$K$3:$AG$3,0))","v":611957.45291050663},{"$f":"INDEX(PC!$K$338:$AG$372,T$6,MATCH($F162,PC!$K$3:$AG$3,0))","v":642412.6690582349},{"$f":"INDEX(PC!$K$338:$AG$372,U$6,MATCH($F162,PC!$K$3:$AG$3,0))","v":649406.62092830555},{"$f":"INDEX(PC!$K$338:$AG$372,V$6,MATCH($F162,PC!$K$3:$AG$3,0))","v":656171.70430599665},{"$f":"INDEX(PC!$K$338:$AG$372,W$6,MATCH($F162,PC!$K$3:$AG$3,0))","v":662660.79920758284},{"$f":"INDEX(PC!$K$338:$AG$372,X$6,MATCH($F162,PC!$K$3:$AG$3,0))","v":668918.78180804069},{"$f":"INDEX(PC!$K$338:$AG$372,Y$6,MATCH($F162,PC!$K$3:$AG$3,0))","v":674903.01974114252},{"$f":"INDEX(PC!$K$338:$AG$372,Z$6,MATCH($F162,PC!$K$3:$AG$3,0))","v":680609.02538939076},{"$f":"INDEX(PC!$K$338:$AG$372,AA$6,MATCH($F162,PC!$K$3:$AG$3,0))","v":683481.10058787989},{"$f":"INDEX(PC!$K$338:$AG$372,AB$6,MATCH($F162,PC!$K$3:$AG$3,0))","v":683299.35207922547},{"$f":"INDEX(PC!$K$338:$AG$372,AC$6,MATCH($F162,PC!$K$3:$AG$3,0))","v":682631.81897645164},{"$f":"INDEX(PC!$K$338:$AG$372,AD$6,MATCH($F162,PC!$K$3:$AG$3,0))","v":681803.85354813724},{"$f":"INDEX(PC!$K$338:$AG$372,AE$6,MATCH($F162,PC!$K$3:$AG$3,0))","v":680791.89580241952},{"$f":"INDEX(PC!$K$338:$AG$372,AF$6,MATCH($F162,PC!$K$3:$AG$3,0))","v":679411.95342189551},{"$f":"INDEX(PC!$K$338:$AG$372,AG$6,MATCH($F162,PC!$K$3:$AG$3,0))","v":677848.0187239683},{"$f":"INDEX(PC!$K$338:$AG$372,AH$6,MATCH($F162,PC!$K$3:$AG$3,0))","v":676008.09554993629},{"$f":"INDEX(PC!$K$338:$AG$372,AI$6,MATCH($F162,PC!$K$3:$AG$3,0))","v":673892.18389979936},{"$f":"INDEX(PC!$K$338:$AG$372,AJ$6,MATCH($F162,PC!$K$3:$AG$3,0))","v":671500.28377355775},{"$f":"INDEX(PC!$K$338:$AG$372,AK$6,MATCH($F162,PC!$K$3:$AG$3,0))","v":668924.39132991282},{"$f":"INDEX(PC!$K$338:$AG$372,AL$6,MATCH($F162,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AM$6,MATCH($F162,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AN$6,MATCH($F162,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AO$6,MATCH($F162,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AP$6,MATCH($F162,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,16,"Nova Olinda",9828017.3185653444,{"$f":"INDEX(PC!$K$338:$AG$372,H$6,MATCH($F163,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,I$6,MATCH($F163,PC!$K$3:$AG$3,0))","v":15922.549070346267},{"$f":"INDEX(PC!$K$338:$AG$372,J$6,MATCH($F163,PC!$K$3:$AG$3,0))","v":49066.90353852616},{"$f":"INDEX(PC!$K$338:$AG$372,K$6,MATCH($F163,PC!$K$3:$AG$3,0))","v":83153.884749997014},{"$f":"INDEX(PC!$K$338:$AG$372,L$6,MATCH($F163,PC!$K$3:$AG$3,0))","v":118119.86170010964},{"$f":"INDEX(PC!$K$338:$AG$372,M$6,MATCH($F163,PC!$K$3:$AG$3,0))","v":153936.71836355395},{"$f":"INDEX(PC!$K$338:$AG$372,N$6,MATCH($F163,PC!$K$3:$AG$3,0))","v":190512.70771037077},{"$f":"INDEX(PC!$K$338:$AG$372,O$6,MATCH($F163,PC!$K$3:$AG$3,0))","v":227727.96668529068},{"$f":"INDEX(PC!$K$338:$AG$372,P$6,MATCH($F163,PC!$K$3:$AG$3,0))","v":265489.26846754871},{"$f":"INDEX(PC!$K$338:$AG$372,Q$6,MATCH($F163,PC!$K$3:$AG$3,0))","v":303767.01724102884},{"$f":"INDEX(PC!$K$338:$AG$372,R$6,MATCH($F163,PC!$K$3:$AG$3,0))","v":342470.94576657785},{"$f":"INDEX(PC!$K$338:$AG$372,S$6,MATCH($F163,PC!$K$3:$AG$3,0))","v":381509.30701423628},{"$f":"INDEX(PC!$K$338:$AG$372,T$6,MATCH($F163,PC!$K$3:$AG$3,0))","v":404425.34743276617},{"$f":"INDEX(PC!$K$338:$AG$372,U$6,MATCH($F163,PC!$K$3:$AG$3,0))","v":410131.42077990889},{"$f":"INDEX(PC!$K$338:$AG$372,V$6,MATCH($F163,PC!$K$3:$AG$3,0))","v":415565.21261878544},{"$f":"INDEX(PC!$K$338:$AG$372,W$6,MATCH($F163,PC!$K$3:$AG$3,0))","v":420695.6473424742},{"$f":"INDEX(PC!$K$338:$AG$372,X$6,MATCH($F163,PC!$K$3:$AG$3,0))","v":425522.72495097504},{"$f":"INDEX(PC!$K$338:$AG$372,Y$6,MATCH($F163,PC!$K$3:$AG$3,0))","v":430046.44544428808},{"$f":"INDEX(PC!$K$338:$AG$372,Z$6,MATCH($F163,PC!$K$3:$AG$3,0))","v":434296.40463852923},{"$f":"INDEX(PC!$K$338:$AG$372,AA$6,MATCH($F163,PC!$K$3:$AG$3,0))","v":436675.9082542464},{"$f":"INDEX(PC!$K$338:$AG$372,AB$6,MATCH($F163,PC!$K$3:$AG$3,0))","v":436983.7047418516},{"$f":"INDEX(PC!$K$338:$AG$372,AC$6,MATCH($F163,PC!$K$3:$AG$3,0))","v":436712.90302439127},{"$f":"INDEX(PC!$K$338:$AG$372,AD$6,MATCH($F163,PC!$K$3:$AG$3,0))","v":436029.97956751718},{"$f":"INDEX(PC!$K$338:$AG$372,AE$6,MATCH($F163,PC!$K$3:$AG$3,0))","v":435059.23679891613},{"$f":"INDEX(PC!$K$338:$AG$372,AF$6,MATCH($F163,PC!$K$3:$AG$3,0))","v":433845.80833816488},{"$f":"INDEX(PC!$K$338:$AG$372,AG$6,MATCH($F163,PC!$K$3:$AG$3,0))","v":432329.02276222577},{"$f":"INDEX(PC!$K$338:$AG$372,AH$6,MATCH($F163,PC!$K$3:$AG$3,0))","v":430448.20864806126},{"$f":"INDEX(PC!$K$338:$AG$372,AI$6,MATCH($F163,PC!$K$3:$AG$3,0))","v":428385.38026478403},{"$f":"INDEX(PC!$K$338:$AG$372,AJ$6,MATCH($F163,PC!$K$3:$AG$3,0))","v":425958.52334328141},{"$f":"INDEX(PC!$K$338:$AG$372,AK$6,MATCH($F163,PC!$K$3:$AG$3,0))","v":423228.30930659105},{"$f":"INDEX(PC!$K$338:$AG$372,AL$6,MATCH($F163,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AM$6,MATCH($F163,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AN$6,MATCH($F163,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AO$6,MATCH($F163,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AP$6,MATCH($F163,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,17,"Pacajus",38610034.290988296,{"$f":"INDEX(PC!$K$338:$AG$372,H$6,MATCH($F164,PC!$K$3:$AG$3,0))","v":59469.583228800388},{"$f":"INDEX(PC!$K$338:$AG$372,I$6,MATCH($F164,PC!$K$3:$AG$3,0))","v":121994.76757710044},{"$f":"INDEX(PC!$K$338:$AG$372,J$6,MATCH($F164,PC!$K$3:$AG$3,0))","v":218849.28197552668},{"$f":"INDEX(PC!$K$338:$AG$372,K$6,MATCH($F164,PC!$K$3:$AG$3,0))","v":383924.29701842071},{"$f":"INDEX(PC!$K$338:$AG$372,L$6,MATCH($F164,PC!$K$3:$AG$3,0))","v":518164.66770083067},{"$f":"INDEX(PC!$K$338:$AG$372,M$6,MATCH($F164,PC!$K$3:$AG$3,0))","v":654252.98581609665},{"$f":"INDEX(PC!$K$338:$AG$372,N$6,MATCH($F164,PC!$K$3:$AG$3,0))","v":792051.58192796016},{"$f":"INDEX(PC!$K$338:$AG$372,O$6,MATCH($F164,PC!$K$3:$AG$3,0))","v":931373.80805072468},{"$f":"INDEX(PC!$K$338:$AG$372,P$6,MATCH($F164,PC!$K$3:$AG$3,0))","v":1071946.9728010318},{"$f":"INDEX(PC!$K$338:$AG$372,Q$6,MATCH($F164,PC!$K$3:$AG$3,0))","v":1213606.9318510336},{"$f":"INDEX(PC!$K$338:$AG$372,R$6,MATCH($F164,PC!$K$3:$AG$3,0))","v":1356139.2385788669},{"$f":"INDEX(PC!$K$338:$AG$372,S$6,MATCH($F164,PC!$K$3:$AG$3,0))","v":1499008.3435454168},{"$f":"INDEX(PC!$K$338:$AG$372,T$6,MATCH($F164,PC!$K$3:$AG$3,0))","v":1581288.3353677969},{"$f":"INDEX(PC!$K$338:$AG$372,U$6,MATCH($F164,PC!$K$3:$AG$3,0))","v":1599316.41279478},{"$f":"INDEX(PC!$K$338:$AG$372,V$6,MATCH($F164,PC!$K$3:$AG$3,0))","v":1616611.1357247701},{"$f":"INDEX(PC!$K$338:$AG$372,W$6,MATCH($F164,PC!$K$3:$AG$3,0))","v":1633173.8279023466},{"$f":"INDEX(PC!$K$338:$AG$372,X$6,MATCH($F164,PC!$K$3:$AG$3,0))","v":1649003.16558293},{"$f":"INDEX(PC!$K$338:$AG$372,Y$6,MATCH($F164,PC!$K$3:$AG$3,0))","v":1664073.9976195116},{"$f":"INDEX(PC!$K$338:$AG$372,Z$6,MATCH($F164,PC!$K$3:$AG$3,0))","v":1678383.6765229327},{"$f":"INDEX(PC!$K$338:$AG$372,AA$6,MATCH($F164,PC!$K$3:$AG$3,0))","v":1685629.8543506223},{"$f":"INDEX(PC!$K$338:$AG$372,AB$6,MATCH($F164,PC!$K$3:$AG$3,0))","v":1684930.917212694},{"$f":"INDEX(PC!$K$338:$AG$372,AC$6,MATCH($F164,PC!$K$3:$AG$3,0))","v":1683152.4663702569},{"$f":"INDEX(PC!$K$338:$AG$372,AD$6,MATCH($F164,PC!$K$3:$AG$3,0))","v":1680710.1576212456},{"$f":"INDEX(PC!$K$338:$AG$372,AE$6,MATCH($F164,PC!$K$3:$AG$3,0))","v":1677508.0194836531},{"$f":"INDEX(PC!$K$338:$AG$372,AF$6,MATCH($F164,PC!$K$3:$AG$3,0))","v":1673546.0519574792},{"$f":"INDEX(PC!$K$338:$AG$372,AG$6,MATCH($F164,PC!$K$3:$AG$3,0))","v":1668878.5285704799},{"$f":"INDEX(PC!$K$338:$AG$372,AH$6,MATCH($F164,PC!$K$3:$AG$3,0))","v":1663396.9022671436},{"$f":"INDEX(PC!$K$338:$AG$372,AI$6,MATCH($F164,PC!$K$3:$AG$3,0))","v":1657155.446575226},{"$f":"INDEX(PC!$K$338:$AG$372,AJ$6,MATCH($F164,PC!$K$3:$AG$3,0))","v":1650154.1614947272},{"$f":"INDEX(PC!$K$338:$AG$372,AK$6,MATCH($F164,PC!$K$3:$AG$3,0))","v":1642338.7734978911},{"$f":"INDEX(PC!$K$338:$AG$372,AL$6,MATCH($F164,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AM$6,MATCH($F164,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AN$6,MATCH($F164,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AO$6,MATCH($F164,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AP$6,MATCH($F164,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,18,"Pacatuba",52329776.610662274,{"$f":"INDEX(PC!$K$338:$AG$372,H$6,MATCH($F165,PC!$K$3:$AG$3,0))","v":1040986.7945311903},{"$f":"INDEX(PC!$K$338:$AG$372,I$6,MATCH($F165,PC!$K$3:$AG$3,0))","v":1084106.677754198},{"$f":"INDEX(PC!$K$338:$AG$372,J$6,MATCH($F165,PC!$K$3:$AG$3,0))","v":1166137.5844403952},{"$f":"INDEX(PC!$K$338:$AG$372,K$6,MATCH($F165,PC!$K$3:$AG$3,0))","v":1312425.0758092613},{"$f":"INDEX(PC!$K$338:$AG$372,L$6,MATCH($F165,PC!$K$3:$AG$3,0))","v":1401619.7010675629},{"$f":"INDEX(PC!$K$338:$AG$372,M$6,MATCH($F165,PC!$K$3:$AG$3,0))","v":1460957.1150191301},{"$f":"INDEX(PC!$K$338:$AG$372,N$6,MATCH($F165,PC!$K$3:$AG$3,0))","v":1520362.150119876},{"$f":"INDEX(PC!$K$338:$AG$372,O$6,MATCH($F165,PC!$K$3:$AG$3,0))","v":1579735.8485905146},{"$f":"INDEX(PC!$K$338:$AG$372,P$6,MATCH($F165,PC!$K$3:$AG$3,0))","v":1638974.3047627967},{"$f":"INDEX(PC!$K$338:$AG$372,Q$6,MATCH($F165,PC!$K$3:$AG$3,0))","v":1698044.5327102933},{"$f":"INDEX(PC!$K$338:$AG$372,R$6,MATCH($F165,PC!$K$3:$AG$3,0))","v":1756878.9112838269},{"$f":"INDEX(PC!$K$338:$AG$372,S$6,MATCH($F165,PC!$K$3:$AG$3,0))","v":1813786.2315582316},{"$f":"INDEX(PC!$K$338:$AG$372,T$6,MATCH($F165,PC!$K$3:$AG$3,0))","v":1852642.0035946534},{"$f":"INDEX(PC!$K$338:$AG$372,U$6,MATCH($F165,PC!$K$3:$AG$3,0))","v":1872395.6256363457},{"$f":"INDEX(PC!$K$338:$AG$372,V$6,MATCH($F165,PC!$K$3:$AG$3,0))","v":1891506.0221126822},{"$f":"INDEX(PC!$K$338:$AG$372,W$6,MATCH($F165,PC!$K$3:$AG$3,0))","v":1909908.8704671287},{"$f":"INDEX(PC!$K$338:$AG$372,X$6,MATCH($F165,PC!$K$3:$AG$3,0))","v":1927566.2368842911},{"$f":"INDEX(PC!$K$338:$AG$372,Y$6,MATCH($F165,PC!$K$3:$AG$3,0))","v":1944514.4058832414},{"$f":"INDEX(PC!$K$338:$AG$372,Z$6,MATCH($F165,PC!$K$3:$AG$3,0))","v":1960751.7281676584},{"$f":"INDEX(PC!$K$338:$AG$372,AA$6,MATCH($F165,PC!$K$3:$AG$3,0))","v":1969019.6506269553},{"$f":"INDEX(PC!$K$338:$AG$372,AB$6,MATCH($F165,PC!$K$3:$AG$3,0))","v":1968350.0363204575},{"$f":"INDEX(PC!$K$338:$AG$372,AC$6,MATCH($F165,PC!$K$3:$AG$3,0))","v":1966760.1146666051},{"$f":"INDEX(PC!$K$338:$AG$372,AD$6,MATCH($F165,PC!$K$3:$AG$3,0))","v":1964528.6167437187},{"$f":"INDEX(PC!$K$338:$AG$372,AE$6,MATCH($F165,PC!$K$3:$AG$3,0))","v":1961418.0438815136},{"$f":"INDEX(PC!$K$338:$AG$372,AF$6,MATCH($F165,PC!$K$3:$AG$3,0))","v":1957766.5018258814},{"$f":"INDEX(PC!$K$338:$AG$372,AG$6,MATCH($F165,PC!$K$3:$AG$3,0))","v":1953303.5059801089},{"$f":"INDEX(PC!$K$338:$AG$372,AH$6,MATCH($F165,PC!$K$3:$AG$3,0))","v":1948299.5409409092},{"$f":"INDEX(PC!$K$338:$AG$372,AI$6,MATCH($F165,PC!$K$3:$AG$3,0))","v":1942484.1221115687},{"$f":"INDEX(PC!$K$338:$AG$372,AJ$6,MATCH($F165,PC!$K$3:$AG$3,0))","v":1935924.8706412665},{"$f":"INDEX(PC!$K$338:$AG$372,AK$6,MATCH($F165,PC!$K$3:$AG$3,0))","v":1928621.7865300023},{"$f":"INDEX(PC!$K$338:$AG$372,AL$6,MATCH($F165,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AM$6,MATCH($F165,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AN$6,MATCH($F165,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AO$6,MATCH($F165,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AP$6,MATCH($F165,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,19,"Paracuru",16898746.196151756,{"$f":"INDEX(PC!$K$338:$AG$372,H$6,MATCH($F166,PC!$K$3:$AG$3,0))","v":175087.75549597401},{"$f":"INDEX(PC!$K$338:$AG$372,I$6,MATCH($F166,PC!$K$3:$AG$3,0))","v":206083.2995093145},{"$f":"INDEX(PC!$K$338:$AG$372,J$6,MATCH($F166,PC!$K$3:$AG$3,0))","v":247737.81115528668},{"$f":"INDEX(PC!$K$338:$AG$372,K$6,MATCH($F166,PC!$K$3:$AG$3,0))","v":289801.08214589237},{"$f":"INDEX(PC!$K$338:$AG$372,L$6,MATCH($F166,PC!$K$3:$AG$3,0))","v":332156.7296121734},{"$f":"INDEX(PC!$K$338:$AG$372,M$6,MATCH($F166,PC!$K$3:$AG$3,0))","v":374801.91494756989},{"$f":"INDEX(PC!$K$338:$AG$372,N$6,MATCH($F166,PC!$K$3:$AG$3,0))","v":417682.7046274427},{"$f":"INDEX(PC!$K$338:$AG$372,O$6,MATCH($F166,PC!$K$3:$AG$3,0))","v":460765.03537307231},{"$f":"INDEX(PC!$K$338:$AG$372,P$6,MATCH($F166,PC!$K$3:$AG$3,0))","v":504024.77902869909},{"$f":"INDEX(PC!$K$338:$AG$372,Q$6,MATCH($F166,PC!$K$3:$AG$3,0))","v":547371.10018440464},{"$f":"INDEX(PC!$K$338:$AG$372,R$6,MATCH($F166,PC!$K$3:$AG$3,0))","v":590805.41814346856},{"$f":"INDEX(PC!$K$338:$AG$372,S$6,MATCH($F166,PC!$K$3:$AG$3,0))","v":625312.9387895636},{"$f":"INDEX(PC!$K$338:$AG$372,T$6,MATCH($F166,PC!$K$3:$AG$3,0))","v":646223.5340134732},{"$f":"INDEX(PC!$K$338:$AG$372,U$6,MATCH($F166,PC!$K$3:$AG$3,0))","v":652743.81328169024},{"$f":"INDEX(PC!$K$338:$AG$372,V$6,MATCH($F166,PC!$K$3:$AG$3,0))","v":659002.94074639142},{"$f":"INDEX(PC!$K$338:$AG$372,W$6,MATCH($F166,PC!$K$3:$AG$3,0))","v":665027.88316989609},{"$f":"INDEX(PC!$K$338:$AG$372,X$6,MATCH($F166,PC!$K$3:$AG$3,0))","v":670849.86522436421},{"$f":"INDEX(PC!$K$338:$AG$372,Y$6,MATCH($F166,PC!$K$3:$AG$3,0))","v":676439.08154091588},{"$f":"INDEX(PC!$K$338:$AG$372,Z$6,MATCH($F166,PC!$K$3:$AG$3,0))","v":681795.53211955121},{"$f":"INDEX(PC!$K$338:$AG$372,AA$6,MATCH($F166,PC!$K$3:$AG$3,0))","v":684504.9820810284},{"$f":"INDEX(PC!$K$338:$AG$372,AB$6,MATCH($F166,PC!$K$3:$AG$3,0))","v":684303.44101527159},{"$f":"INDEX(PC!$K$338:$AG$372,AC$6,MATCH($F166,PC!$K$3:$AG$3,0))","v":683764.81542052003},{"$f":"INDEX(PC!$K$338:$AG$372,AD$6,MATCH($F166,PC!$K$3:$AG$3,0))","v":682950.13533781294},{"$f":"INDEX(PC!$K$338:$AG$372,AE$6,MATCH($F166,PC!$K$3:$AG$3,0))","v":681960.88095166872},{"$f":"INDEX(PC!$K$338:$AG$372,AF$6,MATCH($F166,PC!$K$3:$AG$3,0))","v":680738.86082760792},{"$f":"INDEX(PC!$K$338:$AG$372,AG$6,MATCH($F166,PC!$K$3:$AG$3,0))","v":679225.88353115181},{"$f":"INDEX(PC!$K$338:$AG$372,AH$6,MATCH($F166,PC!$K$3:$AG$3,0))","v":677538.33193125855},{"$f":"INDEX(PC!$K$338:$AG$372,AI$6,MATCH($F166,PC!$K$3:$AG$3,0))","v":675618.01459344884},{"$f":"INDEX(PC!$K$338:$AG$372,AJ$6,MATCH($F166,PC!$K$3:$AG$3,0))","v":673464.93151772278},{"$f":"INDEX(PC!$K$338:$AG$372,AK$6,MATCH($F166,PC!$K$3:$AG$3,0))","v":670962.69983512245},{"$f":"INDEX(PC!$K$338:$AG$372,AL$6,MATCH($F166,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AM$6,MATCH($F166,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AN$6,MATCH($F166,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AO$6,MATCH($F166,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AP$6,MATCH($F166,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,20,"Paraipaba",11813941.209193815,{"$f":"INDEX(PC!$K$338:$AG$372,H$6,MATCH($F167,PC!$K$3:$AG$3,0))","v":236913.62752037792},{"$f":"INDEX(PC!$K$338:$AG$372,I$6,MATCH($F167,PC!$K$3:$AG$3,0))","v":254497.14203207329},{"$f":"INDEX(PC!$K$338:$AG$372,J$6,MATCH($F167,PC!$K$3:$AG$3,0))","v":272185.19577279815},{"$f":"INDEX(PC!$K$338:$AG$372,K$6,MATCH($F167,PC!$K$3:$AG$3,0))","v":289806.27906992601},{"$f":"INDEX(PC!$K$338:$AG$372,L$6,MATCH($F167,PC!$K$3:$AG$3,0))","v":307360.39192345674},{"$f":"INDEX(PC!$K$338:$AG$372,M$6,MATCH($F167,PC!$K$3:$AG$3,0))","v":324880.20284246217},{"$f":"INDEX(PC!$K$338:$AG$372,N$6,MATCH($F167,PC!$K$3:$AG$3,0))","v":342367.3452523959},{"$f":"INDEX(PC!$K$338:$AG$372,O$6,MATCH($F167,PC!$K$3:$AG$3,0))","v":359754.8487096607},{"$f":"INDEX(PC!$K$338:$AG$372,P$6,MATCH($F167,PC!$K$3:$AG$3,0))","v":377008.41127973143},{"$f":"INDEX(PC!$K$338:$AG$372,Q$6,MATCH($F167,PC!$K$3:$AG$3,0))","v":394193.36998075142},{"$f":"INDEX(PC!$K$338:$AG$372,R$6,MATCH($F167,PC!$K$3:$AG$3,0))","v":411280.32315455622},{"$f":"INDEX(PC!$K$338:$AG$372,S$6,MATCH($F167,PC!$K$3:$AG$3,0))","v":415868.61525368312},{"$f":"INDEX(PC!$K$338:$AG$372,T$6,MATCH($F167,PC!$K$3:$AG$3,0))","v":419899.90927313664},{"$f":"INDEX(PC!$K$338:$AG$372,U$6,MATCH($F167,PC!$K$3:$AG$3,0))","v":423349.70383111306},{"$f":"INDEX(PC!$K$338:$AG$372,V$6,MATCH($F167,PC!$K$3:$AG$3,0))","v":426667.19092734897},{"$f":"INDEX(PC!$K$338:$AG$372,W$6,MATCH($F167,PC!$K$3:$AG$3,0))","v":429849.10371093714},{"$f":"INDEX(PC!$K$338:$AG$372,X$6,MATCH($F167,PC!$K$3:$AG$3,0))","v":432996.71455999993},{"$f":"INDEX(PC!$K$338:$AG$372,Y$6,MATCH($F167,PC!$K$3:$AG$3,0))","v":436013.65137277578},{"$f":"INDEX(PC!$K$338:$AG$372,Z$6,MATCH($F167,PC!$K$3:$AG$3,0))","v":438860.71193837852},{"$f":"INDEX(PC!$K$338:$AG$372,AA$6,MATCH($F167,PC!$K$3:$AG$3,0))","v":440299.75976298895},{"$f":"INDEX(PC!$K$338:$AG$372,AB$6,MATCH($F167,PC!$K$3:$AG$3,0))","v":440234.42274484545},{"$f":"INDEX(PC!$K$338:$AG$372,AC$6,MATCH($F167,PC!$K$3:$AG$3,0))","v":440016.36044679151},{"$f":"INDEX(PC!$K$338:$AG$372,AD$6,MATCH($F167,PC!$K$3:$AG$3,0))","v":439681.50822880614},{"$f":"INDEX(PC!$K$338:$AG$372,AE$6,MATCH($F167,PC!$K$3:$AG$3,0))","v":439212.71512362652},{"$f":"INDEX(PC!$K$338:$AG$372,AF$6,MATCH($F167,PC!$K$3:$AG$3,0))","v":438676.9515748499},{"$f":"INDEX(PC!$K$338:$AG$372,AG$6,MATCH($F167,PC!$K$3:$AG$3,0))","v":438141.18802607333},{"$f":"INDEX(PC!$K$338:$AG$372,AH$6,MATCH($F167,PC!$K$3:$AG$3,0))","v":437337.54270290834},{"$f":"INDEX(PC!$K$338:$AG$372,AI$6,MATCH($F167,PC!$K$3:$AG$3,0))","v":436466.92693614628},{"$f":"INDEX(PC!$K$338:$AG$372,AJ$6,MATCH($F167,PC!$K$3:$AG$3,0))","v":435596.31116938416},{"$f":"INDEX(PC!$K$338:$AG$372,AK$6,MATCH($F167,PC!$K$3:$AG$3,0))","v":434524.78407183086},{"$f":"INDEX(PC!$K$338:$AG$372,AL$6,MATCH($F167,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AM$6,MATCH($F167,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AN$6,MATCH($F167,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AO$6,MATCH($F167,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AP$6,MATCH($F167,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,21,"São Gonçalo do Amarante",29931686.867137812,{"$f":"INDEX(PC!$K$338:$AG$372,H$6,MATCH($F168,PC!$K$3:$AG$3,0))","v":399559.79682355112},{"$f":"INDEX(PC!$K$338:$AG$372,I$6,MATCH($F168,PC!$K$3:$AG$3,0))","v":445568.52982982632},{"$f":"INDEX(PC!$K$338:$AG$372,J$6,MATCH($F168,PC!$K$3:$AG$3,0))","v":499122.88156538544},{"$f":"INDEX(PC!$K$338:$AG$372,K$6,MATCH($F168,PC!$K$3:$AG$3,0))","v":584700.44003016828},{"$f":"INDEX(PC!$K$338:$AG$372,L$6,MATCH($F168,PC!$K$3:$AG$3,0))","v":676916.30070968624},{"$f":"INDEX(PC!$K$338:$AG$372,M$6,MATCH($F168,PC!$K$3:$AG$3,0))","v":740791.95350668498},{"$f":"INDEX(PC!$K$338:$AG$372,N$6,MATCH($F168,PC!$K$3:$AG$3,0))","v":804761.25487794355},{"$f":"INDEX(PC!$K$338:$AG$372,O$6,MATCH($F168,PC!$K$3:$AG$3,0))","v":868856.44449656748},{"$f":"INDEX(PC!$K$338:$AG$372,P$6,MATCH($F168,PC!$K$3:$AG$3,0))","v":932985.40901082603},{"$f":"INDEX(PC!$K$338:$AG$372,Q$6,MATCH($F168,PC!$K$3:$AG$3,0))","v":997112.83830255584},{"$f":"INDEX(PC!$K$338:$AG$372,R$6,MATCH($F168,PC!$K$3:$AG$3,0))","v":1061180.3939156607},{"$f":"INDEX(PC!$K$338:$AG$372,S$6,MATCH($F168,PC!$K$3:$AG$3,0))","v":1095047.4029020297},{"$f":"INDEX(PC!$K$338:$AG$372,T$6,MATCH($F168,PC!$K$3:$AG$3,0))","v":1117179.1708778909},{"$f":"INDEX(PC!$K$338:$AG$372,U$6,MATCH($F168,PC!$K$3:$AG$3,0))","v":1127032.2290680322},{"$f":"INDEX(PC!$K$338:$AG$372,V$6,MATCH($F168,PC!$K$3:$AG$3,0))","v":1136542.9326342405},{"$f":"INDEX(PC!$K$338:$AG$372,W$6,MATCH($F168,PC!$K$3:$AG$3,0))","v":1145519.3787604102},{"$f":"INDEX(PC!$K$338:$AG$372,X$6,MATCH($F168,PC!$K$3:$AG$3,0))","v":1154082.8500263197},{"$f":"INDEX(PC!$K$338:$AG$372,Y$6,MATCH($F168,PC!$K$3:$AG$3,0))","v":1162210.3180940368},{"$f":"INDEX(PC!$K$338:$AG$372,Z$6,MATCH($F168,PC!$K$3:$AG$3,0))","v":1169923.276078965},{"$f":"INDEX(PC!$K$338:$AG$372,AA$6,MATCH($F168,PC!$K$3:$AG$3,0))","v":1173884.1502033907},{"$f":"INDEX(PC!$K$338:$AG$372,AB$6,MATCH($F168,PC!$K$3:$AG$3,0))","v":1173383.6676589865},{"$f":"INDEX(PC!$K$338:$AG$372,AC$6,MATCH($F168,PC!$K$3:$AG$3,0))","v":1172423.3859671927},{"$f":"INDEX(PC!$K$338:$AG$372,AD$6,MATCH($F168,PC!$K$3:$AG$3,0))","v":1171038.6152461725},{"$f":"INDEX(PC!$K$338:$AG$372,AE$6,MATCH($F168,PC!$K$3:$AG$3,0))","v":1169150.2915356904},{"$f":"INDEX(PC!$K$338:$AG$372,AF$6,MATCH($F168,PC!$K$3:$AG$3,0))","v":1166947.2472067948},{"$f":"INDEX(PC!$K$338:$AG$372,AG$6,MATCH($F168,PC!$K$3:$AG$3,0))","v":1164303.59401212},{"$f":"INDEX(PC!$K$338:$AG$372,AH$6,MATCH($F168,PC!$K$3:$AG$3,0))","v":1161156.3878279831},{"$f":"INDEX(PC!$K$338:$AG$372,AI$6,MATCH($F168,PC!$K$3:$AG$3,0))","v":1157568.5727780671},{"$f":"INDEX(PC!$K$338:$AG$372,AJ$6,MATCH($F168,PC!$K$3:$AG$3,0))","v":1153603.092986055},{"$f":"INDEX(PC!$K$338:$AG$372,AK$6,MATCH($F168,PC!$K$3:$AG$3,0))","v":1149134.0602045807},{"$f":"INDEX(PC!$K$338:$AG$372,AL$6,MATCH($F168,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AM$6,MATCH($F168,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AN$6,MATCH($F168,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AO$6,MATCH($F168,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AP$6,MATCH($F168,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,22,"São Luís do Curu",5294907.6647223607,{"$f":"INDEX(PC!$K$338:$AG$372,H$6,MATCH($F169,PC!$K$3:$AG$3,0))","v":33744.798165650107},{"$f":"INDEX(PC!$K$338:$AG$372,I$6,MATCH($F169,PC!$K$3:$AG$3,0))","v":45618.927220063037},{"$f":"INDEX(PC!$K$338:$AG$372,J$6,MATCH($F169,PC!$K$3:$AG$3,0))","v":61793.619570973773},{"$f":"INDEX(PC!$K$338:$AG$372,K$6,MATCH($F169,PC!$K$3:$AG$3,0))","v":77967.007930587817},{"$f":"INDEX(PC!$K$338:$AG$372,L$6,MATCH($F169,PC!$K$3:$AG$3,0))","v":94193.85993336633},{"$f":"INDEX(PC!$K$338:$AG$372,M$6,MATCH($F169,PC!$K$3:$AG$3,0))","v":110448.09575337541},{"$f":"INDEX(PC!$K$338:$AG$372,N$6,MATCH($F169,PC!$K$3:$AG$3,0))","v":126728.41139931837},{"$f":"INDEX(PC!$K$338:$AG$372,O$6,MATCH($F169,PC!$K$3:$AG$3,0))","v":143036.11086249194},{"$f":"INDEX(PC!$K$338:$AG$372,P$6,MATCH($F169,PC!$K$3:$AG$3,0))","v":159317.73049973158},{"$f":"INDEX(PC!$K$338:$AG$372,Q$6,MATCH($F169,PC!$K$3:$AG$3,0))","v":175624.12597160848},{"$f":"INDEX(PC!$K$338:$AG$372,R$6,MATCH($F169,PC!$K$3:$AG$3,0))","v":191933.12942607873},{"$f":"INDEX(PC!$K$338:$AG$372,S$6,MATCH($F169,PC!$K$3:$AG$3,0))","v":200941.10130364294},{"$f":"INDEX(PC!$K$338:$AG$372,T$6,MATCH($F169,PC!$K$3:$AG$3,0))","v":206481.76032329703},{"$f":"INDEX(PC!$K$338:$AG$372,U$6,MATCH($F169,PC!$K$3:$AG$3,0))","v":208352.98783405335},{"$f":"INDEX(PC!$K$338:$AG$372,V$6,MATCH($F169,PC!$K$3:$AG$3,0))","v":210198.13551887579},{"$f":"INDEX(PC!$K$338:$AG$372,W$6,MATCH($F169,PC!$K$3:$AG$3,0))","v":211989.81956053377},{"$f":"INDEX(PC!$K$338:$AG$372,X$6,MATCH($F169,PC!$K$3:$AG$3,0))","v":213728.03995902726},{"$f":"INDEX(PC!$K$338:$AG$372,Y$6,MATCH($F169,PC!$K$3:$AG$3,0))","v":215438.87654029019},{"$f":"INDEX(PC!$K$338:$AG$372,Z$6,MATCH($F169,PC!$K$3:$AG$3,0))","v":217149.71312155313},{"$f":"INDEX(PC!$K$338:$AG$372,AA$6,MATCH($F169,PC!$K$3:$AG$3,0))","v":217998.61145570112},{"$f":"INDEX(PC!$K$338:$AG$372,AB$6,MATCH($F169,PC!$K$3:$AG$3,0))","v":218025.9952729317},{"$f":"INDEX(PC!$K$338:$AG$372,AC$6,MATCH($F169,PC!$K$3:$AG$3,0))","v":217879.29625205358},{"$f":"INDEX(PC!$K$338:$AG$372,AD$6,MATCH($F169,PC!$K$3:$AG$3,0))","v":217758.67705710937},{"$f":"INDEX(PC!$K$338:$AG$372,AE$6,MATCH($F169,PC!$K$3:$AG$3,0))","v":217624.36595354983},{"$f":"INDEX(PC!$K$338:$AG$372,AF$6,MATCH($F169,PC!$K$3:$AG$3,0))","v":217463.97502405645},{"$f":"INDEX(PC!$K$338:$AG$372,AG$6,MATCH($F169,PC!$K$3:$AG$3,0))","v":217250.1204513986},{"$f":"INDEX(PC!$K$338:$AG$372,AH$6,MATCH($F169,PC!$K$3:$AG$3,0))","v":216982.80223557627},{"$f":"INDEX(PC!$K$338:$AG$372,AI$6,MATCH($F169,PC!$K$3:$AG$3,0))","v":216715.48401975393},{"$f":"INDEX(PC!$K$338:$AG$372,AJ$6,MATCH($F169,PC!$K$3:$AG$3,0))","v":216448.1658039316},{"$f":"INDEX(PC!$K$338:$AG$372,AK$6,MATCH($F169,PC!$K$3:$AG$3,0))","v":216073.92030178034},{"$f":"INDEX(PC!$K$338:$AG$372,AL$6,MATCH($F169,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AM$6,MATCH($F169,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AN$6,MATCH($F169,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AO$6,MATCH($F169,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AP$6,MATCH($F169,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,23,"Trairi",13221837.493999746,{"$f":"INDEX(PC!$K$338:$AG$372,H$6,MATCH($F170,PC!$K$3:$AG$3,0))","v":77065.95416935868},{"$f":"INDEX(PC!$K$338:$AG$372,I$6,MATCH($F170,PC!$K$3:$AG$3,0))","v":101365.23437116943},{"$f":"INDEX(PC!$K$338:$AG$372,J$6,MATCH($F170,PC!$K$3:$AG$3,0))","v":139850.17530847856},{"$f":"INDEX(PC!$K$338:$AG$372,K$6,MATCH($F170,PC!$K$3:$AG$3,0))","v":178984.17286594777},{"$f":"INDEX(PC!$K$338:$AG$372,L$6,MATCH($F170,PC!$K$3:$AG$3,0))","v":218678.17043755506},{"$f":"INDEX(PC!$K$338:$AG$372,M$6,MATCH($F170,PC!$K$3:$AG$3,0))","v":258865.75292728405},{"$f":"INDEX(PC!$K$338:$AG$372,N$6,MATCH($F170,PC!$K$3:$AG$3,0))","v":299519.75052312808},{"$f":"INDEX(PC!$K$338:$AG$372,O$6,MATCH($F170,PC!$K$3:$AG$3,0))","v":340514.88020305627},{"$f":"INDEX(PC!$K$338:$AG$372,P$6,MATCH($F170,PC!$K$3:$AG$3,0))","v":381819.44385306077},{"$f":"INDEX(PC!$K$338:$AG$372,Q$6,MATCH($F170,PC!$K$3:$AG$3,0))","v":423403.25279313413},{"$f":"INDEX(PC!$K$338:$AG$372,R$6,MATCH($F170,PC!$K$3:$AG$3,0))","v":465174.23154925363},{"$f":"INDEX(PC!$K$338:$AG$372,S$6,MATCH($F170,PC!$K$3:$AG$3,0))","v":500325.93054992257},{"$f":"INDEX(PC!$K$338:$AG$372,T$6,MATCH($F170,PC!$K$3:$AG$3,0))","v":521530.45938715193},{"$f":"INDEX(PC!$K$338:$AG$372,U$6,MATCH($F170,PC!$K$3:$AG$3,0))","v":527879.1387927176},{"$f":"INDEX(PC!$K$338:$AG$372,V$6,MATCH($F170,PC!$K$3:$AG$3,0))","v":533915.36536020623},{"$f":"INDEX(PC!$K$338:$AG$372,W$6,MATCH($F170,PC!$K$3:$AG$3,0))","v":539705.55418563413},{"$f":"INDEX(PC!$K$338:$AG$372,X$6,MATCH($F170,PC!$K$3:$AG$3,0))","v":545156.1203609783},{"$f":"INDEX(PC!$K$338:$AG$372,Y$6,MATCH($F170,PC!$K$3:$AG$3,0))","v":550265.55445223837},{"$f":"INDEX(PC!$K$338:$AG$372,Z$6,MATCH($F170,PC!$K$3:$AG$3,0))","v":555125.93193343701},{"$f":"INDEX(PC!$K$338:$AG$372,AA$6,MATCH($F170,PC!$K$3:$AG$3,0))","v":557595.36595804605},{"$f":"INDEX(PC!$K$338:$AG$372,AB$6,MATCH($F170,PC!$K$3:$AG$3,0))","v":557257.25274196255},{"$f":"INDEX(PC!$K$338:$AG$372,AC$6,MATCH($F170,PC!$K$3:$AG$3,0))","v":556560.64895079087},{"$f":"INDEX(PC!$K$338:$AG$372,AD$6,MATCH($F170,PC!$K$3:$AG$3,0))","v":555570.46024654666},{"$f":"INDEX(PC!$K$338:$AG$372,AE$6,MATCH($F170,PC!$K$3:$AG$3,0))","v":554270.83757222618},{"$f":"INDEX(PC!$K$338:$AG$372,AF$6,MATCH($F170,PC!$K$3:$AG$3,0))","v":552661.78092782933},{"$f":"INDEX(PC!$K$338:$AG$372,AG$6,MATCH($F170,PC!$K$3:$AG$3,0))","v":550805.17710737151},{"$f":"INDEX(PC!$K$338:$AG$372,AH$6,MATCH($F170,PC!$K$3:$AG$3,0))","v":548577.252522822},{"$f":"INDEX(PC!$K$338:$AG$372,AI$6,MATCH($F170,PC!$K$3:$AG$3,0))","v":546039.89396819624},{"$f":"INDEX(PC!$K$338:$AG$372,AJ$6,MATCH($F170,PC!$K$3:$AG$3,0))","v":543254.9882375095},{"$f":"INDEX(PC!$K$338:$AG$372,AK$6,MATCH($F170,PC!$K$3:$AG$3,0))","v":540098.76174273109},{"$f":"INDEX(PC!$K$338:$AG$372,AL$6,MATCH($F170,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AM$6,MATCH($F170,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AN$6,MATCH($F170,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AO$6,MATCH($F170,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$338:$AG$372,AP$6,MATCH($F170,PC!$K$3:$AG$3,0))","v":0}]
[null,0]
[null,2,null,null,null,"PPP 1",{"$f":"SUM(H172:AP172)","v":975919386.17531359},{"$f":"SUMIF($B148:$B170,\"1\",H148:H170)","v":10391896.14961073},12298189.964395523,14703174.497396527,17313270.834692411,19817360.312524434,22200549.293605048,24561793.318379704,26936729.278361928,29322539.809123397,31716864.879081301,34117167.911384299,35996933.987213559,37011174.831464574,37403215.165085472,37781991.605359241,38147198.522522524,38498551.832542874,38836019.52675578,39159543.565999985,39326489.372844175,39322813.963751711,39297466.002740376,39257209.583886109,39203022.594546825,39134972.776959941,39052693.556091346,38956979.083695956,38847094.711644888,38722673.346092917,38583805.897560045,0,0,0,0,0]
[null,1,null,null,null,"PPP 2",{"$f":"SUM(H173:AP173)","v":3235661553.9695396},{"$f":"SUMIF($B148:$B170,\"2\",H148:H170)","v":68227964.718055442},75248246.245289817,79594646.173705801,87766159.129858255,95523507.550549969,97824589.525540471,100109307.32772322,102375371.45512643,104621340.21424769,106845931.63743417,109046701.62047765,110481191.24046117,111750608.61649136,112846198.10153092,113910414.82217327,114942376.67379352,115941637.71620549,116907788.01371463,117840941.39283359,118313627.99679026,118284162.80746889,118207638.86180189,118100776.7114825,117961181.65204351,117788758.62713033,117583676.83180252,117345523.60850133,117073956.49261135,116768727.12924567,116428601.07544804,0,0,0,0,0]
[null,3,null,null,null,"PPP Total",{"$f":"SUM(H174:AP174)","v":4211580940.1448531},{"$f":"SUM(H172:H173)","v":78619860.86766617},87546436.209685341,94297820.67110233,105079429.96455067,115340867.86307441,120025138.81914552,124671100.64610292,129312100.73348837,133943880.02337109,138562796.51651546,143163869.53186196,146478125.22767472,148761783.44795594,150249413.2666164,151692406.42753249,153089575.19631606,154440189.54874837,155743807.54047042,157000484.95883358,157640117.36963445,157606976.77122059,157505104.86454228,157357986.29536861,157164204.24659032,156923731.40409029,156636370.38789386,156302502.69219729,155921051.20425624,155491400.47533858,155012406.9730081,0,0,0,0,0]
[null,0]
[null,0,null,"Tabela 13 - Volume Tratado de Esgoto c/ Infiltração (m³)"]
[null,0]
[null,1,null,null,1,"Aquiraz",{"$f":"SUM(H178:AP178)","v":40952127.375272222},{"$f":"INDEX(PC!$K$376:$AG$410,H$6,MATCH($F178,PC!$K$3:$AG$3,0))","v":437445.17929433921},{"$f":"INDEX(PC!$K$376:$AG$410,I$6,MATCH($F178,PC!$K$3:$AG$3,0))","v":567426.5023338946},{"$f":"INDEX(PC!$K$376:$AG$410,J$6,MATCH($F178,PC!$K$3:$AG$3,0))","v":696505.78689806792},{"$f":"INDEX(PC!$K$376:$AG$410,K$6,MATCH($F178,PC!$K$3:$AG$3,0))","v":804623.17959803494},{"$f":"INDEX(PC!$K$376:$AG$410,L$6,MATCH($F178,PC!$K$3:$AG$3,0))","v":936833.91904094652},{"$f":"INDEX(PC!$K$376:$AG$410,M$6,MATCH($F178,PC!$K$3:$AG$3,0))","v":1050148.1663221817},{"$f":"INDEX(PC!$K$376:$AG$410,N$6,MATCH($F178,PC!$K$3:$AG$3,0))","v":1125486.4032992951},{"$f":"INDEX(PC!$K$376:$AG$410,O$6,MATCH($F178,PC!$K$3:$AG$3,0))","v":1201022.1324031039},{"$f":"INDEX(PC!$K$376:$AG$410,P$6,MATCH($F178,PC!$K$3:$AG$3,0))","v":1276715.0882485532},{"$f":"INDEX(PC!$K$376:$AG$410,Q$6,MATCH($F178,PC!$K$3:$AG$3,0))","v":1352526.9228498777},{"$f":"INDEX(PC!$K$376:$AG$410,R$6,MATCH($F178,PC!$K$3:$AG$3,0))","v":1428340.6748504904},{"$f":"INDEX(PC!$K$376:$AG$410,S$6,MATCH($F178,PC!$K$3:$AG$3,0))","v":1489147.2664612299},{"$f":"INDEX(PC!$K$376:$AG$410,T$6,MATCH($F178,PC!$K$3:$AG$3,0))","v":1518068.2495067043},{"$f":"INDEX(PC!$K$376:$AG$410,U$6,MATCH($F178,PC!$K$3:$AG$3,0))","v":1534643.0985347982},{"$f":"INDEX(PC!$K$376:$AG$410,V$6,MATCH($F178,PC!$K$3:$AG$3,0))","v":1550627.388582095},{"$f":"INDEX(PC!$K$376:$AG$410,W$6,MATCH($F178,PC!$K$3:$AG$3,0))","v":1565984.6890621169},{"$f":"INDEX(PC!$K$376:$AG$410,X$6,MATCH($F178,PC!$K$3:$AG$3,0))","v":1580749.5131620532},{"$f":"INDEX(PC!$K$376:$AG$410,Y$6,MATCH($F178,PC!$K$3:$AG$3,0))","v":1594927.6130797688},{"$f":"INDEX(PC!$K$376:$AG$410,Z$6,MATCH($F178,PC!$K$3:$AG$3,0))","v":1608474.888631633},{"$f":"INDEX(PC!$K$376:$AG$410,AA$6,MATCH($F178,PC!$K$3:$AG$3,0))","v":1614416.9090260828},{"$f":"INDEX(PC!$K$376:$AG$410,AB$6,MATCH($F178,PC!$K$3:$AG$3,0))","v":1614267.3518815953},{"$f":"INDEX(PC!$K$376:$AG$410,AC$6,MATCH($F178,PC!$K$3:$AG$3,0))","v":1613128.4167043434},{"$f":"INDEX(PC!$K$376:$AG$410,AD$6,MATCH($F178,PC!$K$3:$AG$3,0))","v":1611336.6070694248},{"$f":"INDEX(PC!$K$376:$AG$410,AE$6,MATCH($F178,PC!$K$3:$AG$3,0))","v":1608978.2059448124},{"$f":"INDEX(PC!$K$376:$AG$410,AF$6,MATCH($F178,PC!$K$3:$AG$3,0))","v":1605990.8978536371},{"$f":"INDEX(PC!$K$376:$AG$410,AG$6,MATCH($F178,PC!$K$3:$AG$3,0))","v":1602453.2961667187},{"$f":"INDEX(PC!$K$376:$AG$410,AH$6,MATCH($F178,PC!$K$3:$AG$3,0))","v":1598286.7875132372},{"$f":"INDEX(PC!$K$376:$AG$410,AI$6,MATCH($F178,PC!$K$3:$AG$3,0))","v":1593491.3718931922},{"$f":"INDEX(PC!$K$376:$AG$410,AJ$6,MATCH($F178,PC!$K$3:$AG$3,0))","v":1588067.0493065841},{"$f":"INDEX(PC!$K$376:$AG$410,AK$6,MATCH($F178,PC!$K$3:$AG$3,0))","v":1582013.8197534129},{"$f":"INDEX(PC!$K$376:$AG$410,AL$6,MATCH($F178,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AM$6,MATCH($F178,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AN$6,MATCH($F178,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AO$6,MATCH($F178,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AP$6,MATCH($F178,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,{"$f":"E178+1","v":2},"Barbalha",43931993.724693216,{"$f":"INDEX(PC!$K$376:$AG$410,H$6,MATCH($F179,PC!$K$3:$AG$3,0))","v":331198.47650695284},{"$f":"INDEX(PC!$K$376:$AG$410,I$6,MATCH($F179,PC!$K$3:$AG$3,0))","v":441020.28194964101},{"$f":"INDEX(PC!$K$376:$AG$410,J$6,MATCH($F179,PC!$K$3:$AG$3,0))","v":593211.86124511366},{"$f":"INDEX(PC!$K$376:$AG$410,K$6,MATCH($F179,PC!$K$3:$AG$3,0))","v":745648.77777450101},{"$f":"INDEX(PC!$K$376:$AG$410,L$6,MATCH($F179,PC!$K$3:$AG$3,0))","v":880152.2553262898},{"$f":"INDEX(PC!$K$376:$AG$410,M$6,MATCH($F179,PC!$K$3:$AG$3,0))","v":995391.0089382641},{"$f":"INDEX(PC!$K$376:$AG$410,N$6,MATCH($F179,PC!$K$3:$AG$3,0))","v":1110890.5513895985},{"$f":"INDEX(PC!$K$376:$AG$410,O$6,MATCH($F179,PC!$K$3:$AG$3,0))","v":1226604.6136926641},{"$f":"INDEX(PC!$K$376:$AG$410,P$6,MATCH($F179,PC!$K$3:$AG$3,0))","v":1342451.1735512111},{"$f":"INDEX(PC!$K$376:$AG$410,Q$6,MATCH($F179,PC!$K$3:$AG$3,0))","v":1458297.7334097584},{"$f":"INDEX(PC!$K$376:$AG$410,R$6,MATCH($F179,PC!$K$3:$AG$3,0))","v":1574144.2932683057},{"$f":"INDEX(PC!$K$376:$AG$410,S$6,MATCH($F179,PC!$K$3:$AG$3,0))","v":1639056.6358787294},{"$f":"INDEX(PC!$K$376:$AG$410,T$6,MATCH($F179,PC!$K$3:$AG$3,0))","v":1680868.1348477858},{"$f":"INDEX(PC!$K$376:$AG$410,U$6,MATCH($F179,PC!$K$3:$AG$3,0))","v":1698314.8055589001},{"$f":"INDEX(PC!$K$376:$AG$410,V$6,MATCH($F179,PC!$K$3:$AG$3,0))","v":1715157.8762950441},{"$f":"INDEX(PC!$K$376:$AG$410,W$6,MATCH($F179,PC!$K$3:$AG$3,0))","v":1731439.4097722438},{"$f":"INDEX(PC!$K$376:$AG$410,X$6,MATCH($F179,PC!$K$3:$AG$3,0))","v":1747245.6345583517},{"$f":"INDEX(PC!$K$376:$AG$410,Y$6,MATCH($F179,PC!$K$3:$AG$3,0))","v":1762536.591073144},{"$f":"INDEX(PC!$K$376:$AG$410,Z$6,MATCH($F179,PC!$K$3:$AG$3,0))","v":1775908.3284977444},{"$f":"INDEX(PC!$K$376:$AG$410,AA$6,MATCH($F179,PC!$K$3:$AG$3,0))","v":1782617.3317038591},{"$f":"INDEX(PC!$K$376:$AG$410,AB$6,MATCH($F179,PC!$K$3:$AG$3,0))","v":1782104.1665683445},{"$f":"INDEX(PC!$K$376:$AG$410,AC$6,MATCH($F179,PC!$K$3:$AG$3,0))","v":1780852.800766577},{"$f":"INDEX(PC!$K$376:$AG$410,AD$6,MATCH($F179,PC!$K$3:$AG$3,0))","v":1779128.2294095194},{"$f":"INDEX(PC!$K$376:$AG$410,AE$6,MATCH($F179,PC!$K$3:$AG$3,0))","v":1776800.0580774918},{"$f":"INDEX(PC!$K$376:$AG$410,AF$6,MATCH($F179,PC!$K$3:$AG$3,0))","v":1773954.5153383466},{"$f":"INDEX(PC!$K$376:$AG$410,AG$6,MATCH($F179,PC!$K$3:$AG$3,0))","v":1770332.9154885255},{"$f":"INDEX(PC!$K$376:$AG$410,AH$6,MATCH($F179,PC!$K$3:$AG$3,0))","v":1766538.8585029989},{"$f":"INDEX(PC!$K$376:$AG$410,AI$6,MATCH($F179,PC!$K$3:$AG$3,0))","v":1762054.9729746489},{"$f":"INDEX(PC!$K$376:$AG$410,AJ$6,MATCH($F179,PC!$K$3:$AG$3,0))","v":1756881.2589034759},{"$f":"INDEX(PC!$K$376:$AG$410,AK$6,MATCH($F179,PC!$K$3:$AG$3,0))","v":1751190.1734251857},{"$f":"INDEX(PC!$K$376:$AG$410,AL$6,MATCH($F179,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AM$6,MATCH($F179,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AN$6,MATCH($F179,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AO$6,MATCH($F179,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AP$6,MATCH($F179,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,3,"Cascavel",38827105.689214833,{"$f":"INDEX(PC!$K$376:$AG$410,H$6,MATCH($F180,PC!$K$3:$AG$3,0))","v":73387.16518390704},{"$f":"INDEX(PC!$K$376:$AG$410,I$6,MATCH($F180,PC!$K$3:$AG$3,0))","v":155508.93623326375},{"$f":"INDEX(PC!$K$376:$AG$410,J$6,MATCH($F180,PC!$K$3:$AG$3,0))","v":288360.2334135893},{"$f":"INDEX(PC!$K$376:$AG$410,K$6,MATCH($F180,PC!$K$3:$AG$3,0))","v":422579.18395605101},{"$f":"INDEX(PC!$K$376:$AG$410,L$6,MATCH($F180,PC!$K$3:$AG$3,0))","v":557996.39323102369},{"$f":"INDEX(PC!$K$376:$AG$410,M$6,MATCH($F180,PC!$K$3:$AG$3,0))","v":694439.68964774127},{"$f":"INDEX(PC!$K$376:$AG$410,N$6,MATCH($F180,PC!$K$3:$AG$3,0))","v":831906.29624506203},{"$f":"INDEX(PC!$K$376:$AG$410,O$6,MATCH($F180,PC!$K$3:$AG$3,0))","v":970287.91153847205},{"$f":"INDEX(PC!$K$376:$AG$410,P$6,MATCH($F180,PC!$K$3:$AG$3,0))","v":1109354.0477532356},{"$f":"INDEX(PC!$K$376:$AG$410,Q$6,MATCH($F180,PC!$K$3:$AG$3,0))","v":1249046.3887053831},{"$f":"INDEX(PC!$K$376:$AG$410,R$6,MATCH($F180,PC!$K$3:$AG$3,0))","v":1389253.8559492587},{"$f":"INDEX(PC!$K$376:$AG$410,S$6,MATCH($F180,PC!$K$3:$AG$3,0))","v":1507153.5561873436},{"$f":"INDEX(PC!$K$376:$AG$410,T$6,MATCH($F180,PC!$K$3:$AG$3,0))","v":1575409.5221007441},{"$f":"INDEX(PC!$K$376:$AG$410,U$6,MATCH($F180,PC!$K$3:$AG$3,0))","v":1591189.2533252398},{"$f":"INDEX(PC!$K$376:$AG$410,V$6,MATCH($F180,PC!$K$3:$AG$3,0))","v":1606544.109495102},{"$f":"INDEX(PC!$K$376:$AG$410,W$6,MATCH($F180,PC!$K$3:$AG$3,0))","v":1621469.9251686195},{"$f":"INDEX(PC!$K$376:$AG$410,X$6,MATCH($F180,PC!$K$3:$AG$3,0))","v":1635915.3265646754},{"$f":"INDEX(PC!$K$376:$AG$410,Y$6,MATCH($F180,PC!$K$3:$AG$3,0))","v":1649901.1408918314},{"$f":"INDEX(PC!$K$376:$AG$410,Z$6,MATCH($F180,PC!$K$3:$AG$3,0))","v":1661492.1766960057},{"$f":"INDEX(PC!$K$376:$AG$410,AA$6,MATCH($F180,PC!$K$3:$AG$3,0))","v":1667347.3992626334},{"$f":"INDEX(PC!$K$376:$AG$410,AB$6,MATCH($F180,PC!$K$3:$AG$3,0))","v":1666896.143077157},{"$f":"INDEX(PC!$K$376:$AG$410,AC$6,MATCH($F180,PC!$K$3:$AG$3,0))","v":1665899.2140273966},{"$f":"INDEX(PC!$K$376:$AG$410,AD$6,MATCH($F180,PC!$K$3:$AG$3,0))","v":1664419.0937390341},{"$f":"INDEX(PC!$K$376:$AG$410,AE$6,MATCH($F180,PC!$K$3:$AG$3,0))","v":1662426.6241200846},{"$f":"INDEX(PC!$K$376:$AG$410,AF$6,MATCH($F180,PC!$K$3:$AG$3,0))","v":1660149.5159841424},{"$f":"INDEX(PC!$K$376:$AG$410,AG$6,MATCH($F180,PC!$K$3:$AG$3,0))","v":1657303.1308142145},{"$f":"INDEX(PC!$K$376:$AG$410,AH$6,MATCH($F180,PC!$K$3:$AG$3,0))","v":1654001.3240170979},{"$f":"INDEX(PC!$K$376:$AG$410,AI$6,MATCH($F180,PC!$K$3:$AG$3,0))","v":1650130.2401859961},{"$f":"INDEX(PC!$K$376:$AG$410,AJ$6,MATCH($F180,PC!$K$3:$AG$3,0))","v":1645974.5178379014},{"$f":"INDEX(PC!$K$376:$AG$410,AK$6,MATCH($F180,PC!$K$3:$AG$3,0))","v":1641363.3738626183},{"$f":"INDEX(PC!$K$376:$AG$410,AL$6,MATCH($F180,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AM$6,MATCH($F180,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AN$6,MATCH($F180,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AO$6,MATCH($F180,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AP$6,MATCH($F180,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,4,"Caucaia",323968340.10617012,{"$f":"INDEX(PC!$K$376:$AG$410,H$6,MATCH($F181,PC!$K$3:$AG$3,0))","v":5151150.439409405},{"$f":"INDEX(PC!$K$376:$AG$410,I$6,MATCH($F181,PC!$K$3:$AG$3,0))","v":5749413.4407597473},{"$f":"INDEX(PC!$K$376:$AG$410,J$6,MATCH($F181,PC!$K$3:$AG$3,0))","v":6318864.16648426},{"$f":"INDEX(PC!$K$376:$AG$410,K$6,MATCH($F181,PC!$K$3:$AG$3,0))","v":6893574.7801971808},{"$f":"INDEX(PC!$K$376:$AG$410,L$6,MATCH($F181,PC!$K$3:$AG$3,0))","v":7472795.425585351},{"$f":"INDEX(PC!$K$376:$AG$410,M$6,MATCH($F181,PC!$K$3:$AG$3,0))","v":8055896.0780951055},{"$f":"INDEX(PC!$K$376:$AG$410,N$6,MATCH($F181,PC!$K$3:$AG$3,0))","v":8642096.0156570524},{"$f":"INDEX(PC!$K$376:$AG$410,O$6,MATCH($F181,PC!$K$3:$AG$3,0))","v":9230649.0132234804},{"$f":"INDEX(PC!$K$376:$AG$410,P$6,MATCH($F181,PC!$K$3:$AG$3,0))","v":9820921.4149752818},{"$f":"INDEX(PC!$K$376:$AG$410,Q$6,MATCH($F181,PC!$K$3:$AG$3,0))","v":10412281.380726065},{"$f":"INDEX(PC!$K$376:$AG$410,R$6,MATCH($F181,PC!$K$3:$AG$3,0))","v":11003913.691384772},{"$f":"INDEX(PC!$K$376:$AG$410,S$6,MATCH($F181,PC!$K$3:$AG$3,0))","v":11559674.180110767},{"$f":"INDEX(PC!$K$376:$AG$410,T$6,MATCH($F181,PC!$K$3:$AG$3,0))","v":11889317.855976149},{"$f":"INDEX(PC!$K$376:$AG$410,U$6,MATCH($F181,PC!$K$3:$AG$3,0))","v":12017751.298233233},{"$f":"INDEX(PC!$K$376:$AG$410,V$6,MATCH($F181,PC!$K$3:$AG$3,0))","v":12141611.16166988},{"$f":"INDEX(PC!$K$376:$AG$410,W$6,MATCH($F181,PC!$K$3:$AG$3,0))","v":12260706.804850549},{"$f":"INDEX(PC!$K$376:$AG$410,X$6,MATCH($F181,PC!$K$3:$AG$3,0))","v":12375001.915120844},{"$f":"INDEX(PC!$K$376:$AG$410,Y$6,MATCH($F181,PC!$K$3:$AG$3,0))","v":12484422.051539265},{"$f":"INDEX(PC!$K$376:$AG$410,Z$6,MATCH($F181,PC!$K$3:$AG$3,0))","v":12588929.085818704},{"$f":"INDEX(PC!$K$376:$AG$410,AA$6,MATCH($F181,PC!$K$3:$AG$3,0))","v":12637749.634013481},{"$f":"INDEX(PC!$K$376:$AG$410,AB$6,MATCH($F181,PC!$K$3:$AG$3,0))","v":12633403.009282986},{"$f":"INDEX(PC!$K$376:$AG$410,AC$6,MATCH($F181,PC!$K$3:$AG$3,0))","v":12622136.100442095},{"$f":"INDEX(PC!$K$376:$AG$410,AD$6,MATCH($F181,PC!$K$3:$AG$3,0))","v":12606503.502727157},{"$f":"INDEX(PC!$K$376:$AG$410,AE$6,MATCH($F181,PC!$K$3:$AG$3,0))","v":12586032.243814733},{"$f":"INDEX(PC!$K$376:$AG$410,AF$6,MATCH($F181,PC!$K$3:$AG$3,0))","v":12560647.882763328},{"$f":"INDEX(PC!$K$376:$AG$410,AG$6,MATCH($F181,PC!$K$3:$AG$3,0))","v":12530499.301455943},{"$f":"INDEX(PC!$K$376:$AG$410,AH$6,MATCH($F181,PC!$K$3:$AG$3,0))","v":12495512.058951076},{"$f":"INDEX(PC!$K$376:$AG$410,AI$6,MATCH($F181,PC!$K$3:$AG$3,0))","v":12455537.273365727},{"$f":"INDEX(PC!$K$376:$AG$410,AJ$6,MATCH($F181,PC!$K$3:$AG$3,0))","v":12410649.385641394},{"$f":"INDEX(PC!$K$376:$AG$410,AK$6,MATCH($F181,PC!$K$3:$AG$3,0))","v":12360699.513895083},{"$f":"INDEX(PC!$K$376:$AG$410,AL$6,MATCH($F181,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AM$6,MATCH($F181,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AN$6,MATCH($F181,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AO$6,MATCH($F181,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AP$6,MATCH($F181,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,5,"Chorozinho",10383491.470094953,{"$f":"INDEX(PC!$K$376:$AG$410,H$6,MATCH($F182,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,I$6,MATCH($F182,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,J$6,MATCH($F182,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,K$6,MATCH($F182,PC!$K$3:$AG$3,0))","v":53013.171049380289},{"$f":"INDEX(PC!$K$376:$AG$410,L$6,MATCH($F182,PC!$K$3:$AG$3,0))","v":117501.52995109254},{"$f":"INDEX(PC!$K$376:$AG$410,M$6,MATCH($F182,PC!$K$3:$AG$3,0))","v":159063.86364832657},{"$f":"INDEX(PC!$K$376:$AG$410,N$6,MATCH($F182,PC!$K$3:$AG$3,0))","v":201086.25136304175},{"$f":"INDEX(PC!$K$376:$AG$410,O$6,MATCH($F182,PC!$K$3:$AG$3,0))","v":243520.32844211831},{"$f":"INDEX(PC!$K$376:$AG$410,P$6,MATCH($F182,PC!$K$3:$AG$3,0))","v":286317.73023243638},{"$f":"INDEX(PC!$K$376:$AG$410,Q$6,MATCH($F182,PC!$K$3:$AG$3,0))","v":329406.49956715922},{"$f":"INDEX(PC!$K$376:$AG$410,R$6,MATCH($F182,PC!$K$3:$AG$3,0))","v":372737.09216748108},{"$f":"INDEX(PC!$K$376:$AG$410,S$6,MATCH($F182,PC!$K$3:$AG$3,0))","v":416238.73049225111},{"$f":"INDEX(PC!$K$376:$AG$410,T$6,MATCH($F182,PC!$K$3:$AG$3,0))","v":435936.16343256825},{"$f":"INDEX(PC!$K$376:$AG$410,U$6,MATCH($F182,PC!$K$3:$AG$3,0))","v":440750.25909452658},{"$f":"INDEX(PC!$K$376:$AG$410,V$6,MATCH($F182,PC!$K$3:$AG$3,0))","v":445394.48865772272},{"$f":"INDEX(PC!$K$376:$AG$410,W$6,MATCH($F182,PC!$K$3:$AG$3,0))","v":449846.43923412543},{"$f":"INDEX(PC!$K$376:$AG$410,X$6,MATCH($F182,PC!$K$3:$AG$3,0))","v":454127.34408607997},{"$f":"INDEX(PC!$K$376:$AG$410,Y$6,MATCH($F182,PC!$K$3:$AG$3,0))","v":458240.74209064391},{"$f":"INDEX(PC!$K$376:$AG$410,Z$6,MATCH($F182,PC!$K$3:$AG$3,0))","v":462135.90934332588},{"$f":"INDEX(PC!$K$376:$AG$410,AA$6,MATCH($F182,PC!$K$3:$AG$3,0))","v":463694.19487433258},{"$f":"INDEX(PC!$K$376:$AG$410,AB$6,MATCH($F182,PC!$K$3:$AG$3,0))","v":463526.68802694196},{"$f":"INDEX(PC!$K$376:$AG$410,AC$6,MATCH($F182,PC!$K$3:$AG$3,0))","v":463079.02007916226},{"$f":"INDEX(PC!$K$376:$AG$410,AD$6,MATCH($F182,PC!$K$3:$AG$3,0))","v":462498.64424172445},{"$f":"INDEX(PC!$K$376:$AG$410,AE$6,MATCH($F182,PC!$K$3:$AG$3,0))","v":461724.80979180743},{"$f":"INDEX(PC!$K$376:$AG$410,AF$6,MATCH($F182,PC!$K$3:$AG$3,0))","v":460757.51672941115},{"$f":"INDEX(PC!$K$376:$AG$410,AG$6,MATCH($F182,PC!$K$3:$AG$3,0))","v":459596.76505453547},{"$f":"INDEX(PC!$K$376:$AG$410,AH$6,MATCH($F182,PC!$K$3:$AG$3,0))","v":458290.91942030052},{"$f":"INDEX(PC!$K$376:$AG$410,AI$6,MATCH($F182,PC!$K$3:$AG$3,0))","v":456791.61517358624},{"$f":"INDEX(PC!$K$376:$AG$410,AJ$6,MATCH($F182,PC!$K$3:$AG$3,0))","v":455050.48766127287},{"$f":"INDEX(PC!$K$376:$AG$410,AK$6,MATCH($F182,PC!$K$3:$AG$3,0))","v":453164.26618960011},{"$f":"INDEX(PC!$K$376:$AG$410,AL$6,MATCH($F182,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AM$6,MATCH($F182,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AN$6,MATCH($F182,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AO$6,MATCH($F182,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AP$6,MATCH($F182,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,6,"Eusébio",92092474.750427753,{"$f":"INDEX(PC!$K$376:$AG$410,H$6,MATCH($F183,PC!$K$3:$AG$3,0))","v":371051.43690762867},{"$f":"INDEX(PC!$K$376:$AG$410,I$6,MATCH($F183,PC!$K$3:$AG$3,0))","v":608167.26737435511},{"$f":"INDEX(PC!$K$376:$AG$410,J$6,MATCH($F183,PC!$K$3:$AG$3,0))","v":891443.8472894989},{"$f":"INDEX(PC!$K$376:$AG$410,K$6,MATCH($F183,PC!$K$3:$AG$3,0))","v":1177825.2180783728},{"$f":"INDEX(PC!$K$376:$AG$410,L$6,MATCH($F183,PC!$K$3:$AG$3,0))","v":1467054.118433811},{"$f":"INDEX(PC!$K$376:$AG$410,M$6,MATCH($F183,PC!$K$3:$AG$3,0))","v":1758820.3214854083},{"$f":"INDEX(PC!$K$376:$AG$410,N$6,MATCH($F183,PC!$K$3:$AG$3,0))","v":2052813.6003627598},{"$f":"INDEX(PC!$K$376:$AG$410,O$6,MATCH($F183,PC!$K$3:$AG$3,0))","v":2348774.171589022},{"$f":"INDEX(PC!$K$376:$AG$410,P$6,MATCH($F183,PC!$K$3:$AG$3,0))","v":2646394.3304634681},{"$f":"INDEX(PC!$K$376:$AG$410,Q$6,MATCH($F183,PC!$K$3:$AG$3,0))","v":2945361.3279460147},{"$f":"INDEX(PC!$K$376:$AG$410,R$6,MATCH($F183,PC!$K$3:$AG$3,0))","v":3245317.0159423728},{"$f":"INDEX(PC!$K$376:$AG$410,S$6,MATCH($F183,PC!$K$3:$AG$3,0))","v":3528661.7139686048},{"$f":"INDEX(PC!$K$376:$AG$410,T$6,MATCH($F183,PC!$K$3:$AG$3,0))","v":3671029.589175676},{"$f":"INDEX(PC!$K$376:$AG$410,U$6,MATCH($F183,PC!$K$3:$AG$3,0))","v":3709935.5420177844},{"$f":"INDEX(PC!$K$376:$AG$410,V$6,MATCH($F183,PC!$K$3:$AG$3,0))","v":3747547.6218150328},{"$f":"INDEX(PC!$K$376:$AG$410,W$6,MATCH($F183,PC!$K$3:$AG$3,0))","v":3783868.3507370977},{"$f":"INDEX(PC!$K$376:$AG$410,X$6,MATCH($F183,PC!$K$3:$AG$3,0))","v":3818844.7632207419},{"$f":"INDEX(PC!$K$376:$AG$410,Y$6,MATCH($F183,PC!$K$3:$AG$3,0))","v":3852527.3026595241},{"$f":"INDEX(PC!$K$376:$AG$410,Z$6,MATCH($F183,PC!$K$3:$AG$3,0))","v":3884918.4912231248},{"$f":"INDEX(PC!$K$376:$AG$410,AA$6,MATCH($F183,PC!$K$3:$AG$3,0))","v":3898992.1980268713},{"$f":"INDEX(PC!$K$376:$AG$410,AB$6,MATCH($F183,PC!$K$3:$AG$3,0))","v":3897710.9358304013},{"$f":"INDEX(PC!$K$376:$AG$410,AC$6,MATCH($F183,PC!$K$3:$AG$3,0))","v":3894632.6277382919},{"$f":"INDEX(PC!$K$376:$AG$410,AD$6,MATCH($F183,PC!$K$3:$AG$3,0))","v":3890392.8605094212},{"$f":"INDEX(PC!$K$376:$AG$410,AE$6,MATCH($F183,PC!$K$3:$AG$3,0))","v":3884705.367885327},{"$f":"INDEX(PC!$K$376:$AG$410,AF$6,MATCH($F183,PC!$K$3:$AG$3,0))","v":3877776.9677796112},{"$f":"INDEX(PC!$K$376:$AG$410,AG$6,MATCH($F183,PC!$K$3:$AG$3,0))","v":3869504.2512354734},{"$f":"INDEX(PC!$K$376:$AG$410,AH$6,MATCH($F183,PC!$K$3:$AG$3,0))","v":3859887.2182529136},{"$f":"INDEX(PC!$K$376:$AG$410,AI$6,MATCH($F183,PC!$K$3:$AG$3,0))","v":3849029.2777887331},{"$f":"INDEX(PC!$K$376:$AG$410,AJ$6,MATCH($F183,PC!$K$3:$AG$3,0))","v":3836620.2029725262},{"$f":"INDEX(PC!$K$376:$AG$410,AK$6,MATCH($F183,PC!$K$3:$AG$3,0))","v":3822866.8117178972},{"$f":"INDEX(PC!$K$376:$AG$410,AL$6,MATCH($F183,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AM$6,MATCH($F183,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AN$6,MATCH($F183,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AO$6,MATCH($F183,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AP$6,MATCH($F183,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,7,"Farias Brito",6729760.9234187305,{"$f":"INDEX(PC!$K$376:$AG$410,H$6,MATCH($F184,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,I$6,MATCH($F184,PC!$K$3:$AG$3,0))","v":17294.12843731403},{"$f":"INDEX(PC!$K$376:$AG$410,J$6,MATCH($F184,PC!$K$3:$AG$3,0))","v":42449.635249766929},{"$f":"INDEX(PC!$K$376:$AG$410,K$6,MATCH($F184,PC!$K$3:$AG$3,0))","v":67637.21805171555},{"$f":"INDEX(PC!$K$376:$AG$410,L$6,MATCH($F184,PC!$K$3:$AG$3,0))","v":92824.800853664157},{"$f":"INDEX(PC!$K$376:$AG$410,M$6,MATCH($F184,PC!$K$3:$AG$3,0))","v":118012.38365561276},{"$f":"INDEX(PC!$K$376:$AG$410,N$6,MATCH($F184,PC!$K$3:$AG$3,0))","v":143199.96645756139},{"$f":"INDEX(PC!$K$376:$AG$410,O$6,MATCH($F184,PC!$K$3:$AG$3,0))","v":168418.09782093449},{"$f":"INDEX(PC!$K$376:$AG$410,P$6,MATCH($F184,PC!$K$3:$AG$3,0))","v":193668.3051738033},{"$f":"INDEX(PC!$K$376:$AG$410,Q$6,MATCH($F184,PC!$K$3:$AG$3,0))","v":218887.96396524762},{"$f":"INDEX(PC!$K$376:$AG$410,R$6,MATCH($F184,PC!$K$3:$AG$3,0))","v":244136.6438900452},{"$f":"INDEX(PC!$K$376:$AG$410,S$6,MATCH($F184,PC!$K$3:$AG$3,0))","v":264911.83699005429},{"$f":"INDEX(PC!$K$376:$AG$410,T$6,MATCH($F184,PC!$K$3:$AG$3,0))","v":275806.09789731121},{"$f":"INDEX(PC!$K$376:$AG$410,U$6,MATCH($F184,PC!$K$3:$AG$3,0))","v":278006.23822315747},{"$f":"INDEX(PC!$K$376:$AG$410,V$6,MATCH($F184,PC!$K$3:$AG$3,0))","v":280238.45453849941},{"$f":"INDEX(PC!$K$376:$AG$410,W$6,MATCH($F184,PC!$K$3:$AG$3,0))","v":282470.67085384135},{"$f":"INDEX(PC!$K$376:$AG$410,X$6,MATCH($F184,PC!$K$3:$AG$3,0))","v":284641.79004633438},{"$f":"INDEX(PC!$K$376:$AG$410,Y$6,MATCH($F184,PC!$K$3:$AG$3,0))","v":286809.85438268492},{"$f":"INDEX(PC!$K$376:$AG$410,Z$6,MATCH($F184,PC!$K$3:$AG$3,0))","v":288751.21546121145},{"$f":"INDEX(PC!$K$376:$AG$410,AA$6,MATCH($F184,PC!$K$3:$AG$3,0))","v":289553.11519860436},{"$f":"INDEX(PC!$K$376:$AG$410,AB$6,MATCH($F184,PC!$K$3:$AG$3,0))","v":289745.57113557868},{"$f":"INDEX(PC!$K$376:$AG$410,AC$6,MATCH($F184,PC!$K$3:$AG$3,0))","v":289466.05179854459},{"$f":"INDEX(PC!$K$376:$AG$410,AD$6,MATCH($F184,PC!$K$3:$AG$3,0))","v":289307.19927913719},{"$f":"INDEX(PC!$K$376:$AG$410,AE$6,MATCH($F184,PC!$K$3:$AG$3,0))","v":289307.19927913719},{"$f":"INDEX(PC!$K$376:$AG$410,AF$6,MATCH($F184,PC!$K$3:$AG$3,0))","v":289197.98817204463},{"$f":"INDEX(PC!$K$376:$AG$410,AG$6,MATCH($F184,PC!$K$3:$AG$3,0))","v":289181.95017729676},{"$f":"INDEX(PC!$K$376:$AG$410,AH$6,MATCH($F184,PC!$K$3:$AG$3,0))","v":289072.7390702042},{"$f":"INDEX(PC!$K$376:$AG$410,AI$6,MATCH($F184,PC!$K$3:$AG$3,0))","v":288994.07652453618},{"$f":"INDEX(PC!$K$376:$AG$410,AJ$6,MATCH($F184,PC!$K$3:$AG$3,0))","v":288978.03852978832},{"$f":"INDEX(PC!$K$376:$AG$410,AK$6,MATCH($F184,PC!$K$3:$AG$3,0))","v":288791.69230509887},{"$f":"INDEX(PC!$K$376:$AG$410,AL$6,MATCH($F184,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AM$6,MATCH($F184,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AN$6,MATCH($F184,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AO$6,MATCH($F184,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AP$6,MATCH($F184,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,8,"Fortaleza",3047691944.8868155,{"$f":"INDEX(PC!$K$376:$AG$410,H$6,MATCH($F185,PC!$K$3:$AG$3,0))","v":67170792.251303107},{"$f":"INDEX(PC!$K$376:$AG$410,I$6,MATCH($F185,PC!$K$3:$AG$3,0))","v":73604442.57026346},{"$f":"INDEX(PC!$K$376:$AG$410,J$6,MATCH($F185,PC!$K$3:$AG$3,0))","v":78314392.527784273},{"$f":"INDEX(PC!$K$376:$AG$410,K$6,MATCH($F185,PC!$K$3:$AG$3,0))","v":85754368.555216089},{"$f":"INDEX(PC!$K$376:$AG$410,L$6,MATCH($F185,PC!$K$3:$AG$3,0))","v":92768192.843607828},{"$f":"INDEX(PC!$K$376:$AG$410,M$6,MATCH($F185,PC!$K$3:$AG$3,0))","v":94349434.682389334},{"$f":"INDEX(PC!$K$376:$AG$410,N$6,MATCH($F185,PC!$K$3:$AG$3,0))","v":95910423.983969167},{"$f":"INDEX(PC!$K$376:$AG$410,O$6,MATCH($F185,PC!$K$3:$AG$3,0))","v":97449810.244503245},{"$f":"INDEX(PC!$K$376:$AG$410,P$6,MATCH($F185,PC!$K$3:$AG$3,0))","v":99070355.136910975},{"$f":"INDEX(PC!$K$376:$AG$410,Q$6,MATCH($F185,PC!$K$3:$AG$3,0))","v":100737035.68288212},{"$f":"INDEX(PC!$K$376:$AG$410,R$6,MATCH($F185,PC!$K$3:$AG$3,0))","v":102379502.54840615},{"$f":"INDEX(PC!$K$376:$AG$410,S$6,MATCH($F185,PC!$K$3:$AG$3,0))","v":103357107.18914968},{"$f":"INDEX(PC!$K$376:$AG$410,T$6,MATCH($F185,PC!$K$3:$AG$3,0))","v":104280784.9499336},{"$f":"INDEX(PC!$K$376:$AG$410,U$6,MATCH($F185,PC!$K$3:$AG$3,0))","v":105277620.85947868},{"$f":"INDEX(PC!$K$376:$AG$410,V$6,MATCH($F185,PC!$K$3:$AG$3,0))","v":106248731.93000011},{"$f":"INDEX(PC!$K$376:$AG$410,W$6,MATCH($F185,PC!$K$3:$AG$3,0))","v":107193555.8699346},{"$f":"INDEX(PC!$K$376:$AG$410,X$6,MATCH($F185,PC!$K$3:$AG$3,0))","v":108111522.85702817},{"$f":"INDEX(PC!$K$376:$AG$410,Y$6,MATCH($F185,PC!$K$3:$AG$3,0))","v":109002422.03194459},{"$f":"INDEX(PC!$K$376:$AG$410,Z$6,MATCH($F185,PC!$K$3:$AG$3,0))","v":109866303.59928769},{"$f":"INDEX(PC!$K$376:$AG$410,AA$6,MATCH($F185,PC!$K$3:$AG$3,0))","v":110278741.95078032},{"$f":"INDEX(PC!$K$376:$AG$410,AB$6,MATCH($F185,PC!$K$3:$AG$3,0))","v":110254701.4762166},{"$f":"INDEX(PC!$K$376:$AG$410,AC$6,MATCH($F185,PC!$K$3:$AG$3,0))","v":110192004.71178712},{"$f":"INDEX(PC!$K$376:$AG$410,AD$6,MATCH($F185,PC!$K$3:$AG$3,0))","v":110104420.27010359},{"$f":"INDEX(PC!$K$376:$AG$410,AE$6,MATCH($F185,PC!$K$3:$AG$3,0))","v":109990076.77455668},{"$f":"INDEX(PC!$K$376:$AG$410,AF$6,MATCH($F185,PC!$K$3:$AG$3,0))","v":109848768.38627055},{"$f":"INDEX(PC!$K$376:$AG$410,AG$6,MATCH($F185,PC!$K$3:$AG$3,0))","v":109680598.02468312},{"$f":"INDEX(PC!$K$376:$AG$410,AH$6,MATCH($F185,PC!$K$3:$AG$3,0))","v":109485565.68979441},{"$f":"INDEX(PC!$K$376:$AG$410,AI$6,MATCH($F185,PC!$K$3:$AG$3,0))","v":109263156.78441471},{"$f":"INDEX(PC!$K$376:$AG$410,AJ$6,MATCH($F185,PC!$K$3:$AG$3,0))","v":109012856.71135435},{"$f":"INDEX(PC!$K$376:$AG$410,AK$6,MATCH($F185,PC!$K$3:$AG$3,0))","v":108734253.79286158},{"$f":"INDEX(PC!$K$376:$AG$410,AL$6,MATCH($F185,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AM$6,MATCH($F185,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AN$6,MATCH($F185,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AO$6,MATCH($F185,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AP$6,MATCH($F185,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,9,"Guaiúba",13859668.32446794,{"$f":"INDEX(PC!$K$376:$AG$410,H$6,MATCH($F186,PC!$K$3:$AG$3,0))","v":103597.36906255965},{"$f":"INDEX(PC!$K$376:$AG$410,I$6,MATCH($F186,PC!$K$3:$AG$3,0))","v":133515.98608792626},{"$f":"INDEX(PC!$K$376:$AG$410,J$6,MATCH($F186,PC!$K$3:$AG$3,0))","v":173355.02915395368},{"$f":"INDEX(PC!$K$376:$AG$410,K$6,MATCH($F186,PC!$K$3:$AG$3,0))","v":213399.49518344938},{"$f":"INDEX(PC!$K$376:$AG$410,L$6,MATCH($F186,PC!$K$3:$AG$3,0))","v":253649.38417641327},{"$f":"INDEX(PC!$K$376:$AG$410,M$6,MATCH($F186,PC!$K$3:$AG$3,0))","v":294037.89191708341},{"$f":"INDEX(PC!$K$376:$AG$410,N$6,MATCH($F186,PC!$K$3:$AG$3,0))","v":334561.67819467169},{"$f":"INDEX(PC!$K$376:$AG$410,O$6,MATCH($F186,PC!$K$3:$AG$3,0))","v":375190.68111208506},{"$f":"INDEX(PC!$K$376:$AG$410,P$6,MATCH($F186,PC!$K$3:$AG$3,0))","v":415886.48824526055},{"$f":"INDEX(PC!$K$376:$AG$410,Q$6,MATCH($F186,PC!$K$3:$AG$3,0))","v":456619.03769710497},{"$f":"INDEX(PC!$K$376:$AG$410,R$6,MATCH($F186,PC!$K$3:$AG$3,0))","v":497383.31915143662},{"$f":"INDEX(PC!$K$376:$AG$410,S$6,MATCH($F186,PC!$K$3:$AG$3,0))","v":521882.82617536635},{"$f":"INDEX(PC!$K$376:$AG$410,T$6,MATCH($F186,PC!$K$3:$AG$3,0))","v":537094.87710298016},{"$f":"INDEX(PC!$K$376:$AG$410,U$6,MATCH($F186,PC!$K$3:$AG$3,0))","v":542491.71862975857},{"$f":"INDEX(PC!$K$376:$AG$410,V$6,MATCH($F186,PC!$K$3:$AG$3,0))","v":547749.94140883069},{"$f":"INDEX(PC!$K$376:$AG$410,W$6,MATCH($F186,PC!$K$3:$AG$3,0))","v":552839.48354310368},{"$f":"INDEX(PC!$K$376:$AG$410,X$6,MATCH($F186,PC!$K$3:$AG$3,0))","v":557788.73682427651},{"$f":"INDEX(PC!$K$376:$AG$410,Y$6,MATCH($F186,PC!$K$3:$AG$3,0))","v":562604.38167392521},{"$f":"INDEX(PC!$K$376:$AG$410,Z$6,MATCH($F186,PC!$K$3:$AG$3,0))","v":566646.03672752785},{"$f":"INDEX(PC!$K$376:$AG$410,AA$6,MATCH($F186,PC!$K$3:$AG$3,0))","v":568678.55499208753},{"$f":"INDEX(PC!$K$376:$AG$410,AB$6,MATCH($F186,PC!$K$3:$AG$3,0))","v":568543.27645516943},{"$f":"INDEX(PC!$K$376:$AG$410,AC$6,MATCH($F186,PC!$K$3:$AG$3,0))","v":568183.36874275154},{"$f":"INDEX(PC!$K$376:$AG$410,AD$6,MATCH($F186,PC!$K$3:$AG$3,0))","v":567704.04849465901},{"$f":"INDEX(PC!$K$376:$AG$410,AE$6,MATCH($F186,PC!$K$3:$AG$3,0))","v":567087.77960425429},{"$f":"INDEX(PC!$K$376:$AG$410,AF$6,MATCH($F186,PC!$K$3:$AG$3,0))","v":566197.61342922528},{"$f":"INDEX(PC!$K$376:$AG$410,AG$6,MATCH($F186,PC!$K$3:$AG$3,0))","v":565238.97293304023},{"$f":"INDEX(PC!$K$376:$AG$410,AH$6,MATCH($F186,PC!$K$3:$AG$3,0))","v":564074.90947338683},{"$f":"INDEX(PC!$K$376:$AG$410,AI$6,MATCH($F186,PC!$K$3:$AG$3,0))","v":562773.89737142134},{"$f":"INDEX(PC!$K$376:$AG$410,AJ$6,MATCH($F186,PC!$K$3:$AG$3,0))","v":561267.46230598784},{"$f":"INDEX(PC!$K$376:$AG$410,AK$6,MATCH($F186,PC!$K$3:$AG$3,0))","v":559624.07859824202},{"$f":"INDEX(PC!$K$376:$AG$410,AL$6,MATCH($F186,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AM$6,MATCH($F186,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AN$6,MATCH($F186,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AO$6,MATCH($F186,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AP$6,MATCH($F186,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,10,"Horizonte",51990911.066480637,{"$f":"INDEX(PC!$K$376:$AG$410,H$6,MATCH($F187,PC!$K$3:$AG$3,0))","v":505536.97551262856},{"$f":"INDEX(PC!$K$376:$AG$410,I$6,MATCH($F187,PC!$K$3:$AG$3,0))","v":837657.43616157502},{"$f":"INDEX(PC!$K$376:$AG$410,J$6,MATCH($F187,PC!$K$3:$AG$3,0))","v":942557.7008206303},{"$f":"INDEX(PC!$K$376:$AG$410,K$6,MATCH($F187,PC!$K$3:$AG$3,0))","v":1048374.2630106703},{"$f":"INDEX(PC!$K$376:$AG$410,L$6,MATCH($F187,PC!$K$3:$AG$3,0))","v":1154938.4376192165},{"$f":"INDEX(PC!$K$376:$AG$410,M$6,MATCH($F187,PC!$K$3:$AG$3,0))","v":1262167.9063113793},{"$f":"INDEX(PC!$K$376:$AG$410,N$6,MATCH($F187,PC!$K$3:$AG$3,0))","v":1369925.0220353757},{"$f":"INDEX(PC!$K$376:$AG$410,O$6,MATCH($F187,PC!$K$3:$AG$3,0))","v":1478070.7882585234},{"$f":"INDEX(PC!$K$376:$AG$410,P$6,MATCH($F187,PC!$K$3:$AG$3,0))","v":1586521.5371650329},{"$f":"INDEX(PC!$K$376:$AG$410,Q$6,MATCH($F187,PC!$K$3:$AG$3,0))","v":1695140.9711840211},{"$f":"INDEX(PC!$K$376:$AG$410,R$6,MATCH($F187,PC!$K$3:$AG$3,0))","v":1803815.7339199022},{"$f":"INDEX(PC!$K$376:$AG$410,S$6,MATCH($F187,PC!$K$3:$AG$3,0))","v":1885076.5004559823},{"$f":"INDEX(PC!$K$376:$AG$410,T$6,MATCH($F187,PC!$K$3:$AG$3,0))","v":1937156.0920141232},{"$f":"INDEX(PC!$K$376:$AG$410,U$6,MATCH($F187,PC!$K$3:$AG$3,0))","v":1958336.6194088412},{"$f":"INDEX(PC!$K$376:$AG$410,V$6,MATCH($F187,PC!$K$3:$AG$3,0))","v":1978715.5551490597},{"$f":"INDEX(PC!$K$376:$AG$410,W$6,MATCH($F187,PC!$K$3:$AG$3,0))","v":1998318.5393718756},{"$f":"INDEX(PC!$K$376:$AG$410,X$6,MATCH($F187,PC!$K$3:$AG$3,0))","v":2017121.2814210916},{"$f":"INDEX(PC!$K$376:$AG$410,Y$6,MATCH($F187,PC!$K$3:$AG$3,0))","v":2035092.7432360121},{"$f":"INDEX(PC!$K$376:$AG$410,Z$6,MATCH($F187,PC!$K$3:$AG$3,0))","v":2050013.9535454405},{"$f":"INDEX(PC!$K$376:$AG$410,AA$6,MATCH($F187,PC!$K$3:$AG$3,0))","v":2057514.3683866994},{"$f":"INDEX(PC!$K$376:$AG$410,AB$6,MATCH($F187,PC!$K$3:$AG$3,0))","v":2056830.1815704852},{"$f":"INDEX(PC!$K$376:$AG$410,AC$6,MATCH($F187,PC!$K$3:$AG$3,0))","v":2054947.6557152211},{"$f":"INDEX(PC!$K$376:$AG$410,AD$6,MATCH($F187,PC!$K$3:$AG$3,0))","v":2052291.8773043542},{"$f":"INDEX(PC!$K$376:$AG$410,AE$6,MATCH($F187,PC!$K$3:$AG$3,0))","v":2048861.4968569847},{"$f":"INDEX(PC!$K$376:$AG$410,AF$6,MATCH($F187,PC!$K$3:$AG$3,0))","v":2044656.5143731125},{"$f":"INDEX(PC!$K$376:$AG$410,AG$6,MATCH($F187,PC!$K$3:$AG$3,0))","v":2039566.2724189509},{"$f":"INDEX(PC!$K$376:$AG$410,AH$6,MATCH($F187,PC!$K$3:$AG$3,0))","v":2033756.7571451801},{"$f":"INDEX(PC!$K$376:$AG$410,AI$6,MATCH($F187,PC!$K$3:$AG$3,0))","v":2027117.3111180132},{"$f":"INDEX(PC!$K$376:$AG$410,AJ$6,MATCH($F187,PC!$K$3:$AG$3,0))","v":2019592.6056205572},{"$f":"INDEX(PC!$K$376:$AG$410,AK$6,MATCH($F187,PC!$K$3:$AG$3,0))","v":2011237.9693697055},{"$f":"INDEX(PC!$K$376:$AG$410,AL$6,MATCH($F187,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AM$6,MATCH($F187,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AN$6,MATCH($F187,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AO$6,MATCH($F187,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AP$6,MATCH($F187,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,11,"Itaitinga",53700760.887953728,{"$f":"INDEX(PC!$K$376:$AG$410,H$6,MATCH($F188,PC!$K$3:$AG$3,0))","v":115025.67158253913},{"$f":"INDEX(PC!$K$376:$AG$410,I$6,MATCH($F188,PC!$K$3:$AG$3,0))","v":264978.00761780661},{"$f":"INDEX(PC!$K$376:$AG$410,J$6,MATCH($F188,PC!$K$3:$AG$3,0))","v":428419.70794278471},{"$f":"INDEX(PC!$K$376:$AG$410,K$6,MATCH($F188,PC!$K$3:$AG$3,0))","v":592967.67442278843},{"$f":"INDEX(PC!$K$376:$AG$410,L$6,MATCH($F188,PC!$K$3:$AG$3,0))","v":764434.86351570417},{"$f":"INDEX(PC!$K$376:$AG$410,M$6,MATCH($F188,PC!$K$3:$AG$3,0))","v":938151.68530801649},{"$f":"INDEX(PC!$K$376:$AG$410,N$6,MATCH($F188,PC!$K$3:$AG$3,0))","v":1113944.4425223358},{"$f":"INDEX(PC!$K$376:$AG$410,O$6,MATCH($F188,PC!$K$3:$AG$3,0))","v":1291539.9413825735},{"$f":"INDEX(PC!$K$376:$AG$410,P$6,MATCH($F188,PC!$K$3:$AG$3,0))","v":1470725.6978406608},{"$f":"INDEX(PC!$K$376:$AG$410,Q$6,MATCH($F188,PC!$K$3:$AG$3,0))","v":1651333.0737632092},{"$f":"INDEX(PC!$K$376:$AG$410,R$6,MATCH($F188,PC!$K$3:$AG$3,0))","v":1833050.0886034509},{"$f":"INDEX(PC!$K$376:$AG$410,S$6,MATCH($F188,PC!$K$3:$AG$3,0))","v":2000946.4819933942},{"$f":"INDEX(PC!$K$376:$AG$410,T$6,MATCH($F188,PC!$K$3:$AG$3,0))","v":2105487.2150507784},{"$f":"INDEX(PC!$K$376:$AG$410,U$6,MATCH($F188,PC!$K$3:$AG$3,0))","v":2142589.5585662788},{"$f":"INDEX(PC!$K$376:$AG$410,V$6,MATCH($F188,PC!$K$3:$AG$3,0))","v":2178688.505188121},{"$f":"INDEX(PC!$K$376:$AG$410,W$6,MATCH($F188,PC!$K$3:$AG$3,0))","v":2213886.9241776699},{"$f":"INDEX(PC!$K$376:$AG$410,X$6,MATCH($F188,PC!$K$3:$AG$3,0))","v":2248221.9159242725},{"$f":"INDEX(PC!$K$376:$AG$410,Y$6,MATCH($F188,PC!$K$3:$AG$3,0))","v":2281590.6111665615},{"$f":"INDEX(PC!$K$376:$AG$410,Z$6,MATCH($F188,PC!$K$3:$AG$3,0))","v":2313955.9095151913},{"$f":"INDEX(PC!$K$376:$AG$410,AA$6,MATCH($F188,PC!$K$3:$AG$3,0))","v":2337730.781349034},{"$f":"INDEX(PC!$K$376:$AG$410,AB$6,MATCH($F188,PC!$K$3:$AG$3,0))","v":2352534.1044866317},{"$f":"INDEX(PC!$K$376:$AG$410,AC$6,MATCH($F188,PC!$K$3:$AG$3,0))","v":2353618.4476843174},{"$f":"INDEX(PC!$K$376:$AG$410,AD$6,MATCH($F188,PC!$K$3:$AG$3,0))","v":2352658.8967053392},{"$f":"INDEX(PC!$K$376:$AG$410,AE$6,MATCH($F188,PC!$K$3:$AG$3,0))","v":2350480.0920219654},{"$f":"INDEX(PC!$K$376:$AG$410,AF$6,MATCH($F188,PC!$K$3:$AG$3,0))","v":2347368.7184609557},{"$f":"INDEX(PC!$K$376:$AG$410,AG$6,MATCH($F188,PC!$K$3:$AG$3,0))","v":2343289.3620142988},{"$f":"INDEX(PC!$K$376:$AG$410,AH$6,MATCH($F188,PC!$K$3:$AG$3,0))","v":2338242.0226819939},{"$f":"INDEX(PC!$K$376:$AG$410,AI$6,MATCH($F188,PC!$K$3:$AG$3,0))","v":2332226.7004640419},{"$f":"INDEX(PC!$K$376:$AG$410,AJ$6,MATCH($F188,PC!$K$3:$AG$3,0))","v":2325312.5369951315},{"$f":"INDEX(PC!$K$376:$AG$410,AK$6,MATCH($F188,PC!$K$3:$AG$3,0))","v":2317361.2490058849},{"$f":"INDEX(PC!$K$376:$AG$410,AL$6,MATCH($F188,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AM$6,MATCH($F188,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AN$6,MATCH($F188,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AO$6,MATCH($F188,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AP$6,MATCH($F188,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,12,"Juazeiro do Norte",286974686.4098891,{"$f":"INDEX(PC!$K$376:$AG$410,H$6,MATCH($F189,PC!$K$3:$AG$3,0))","v":3148580.5017515034},{"$f":"INDEX(PC!$K$376:$AG$410,I$6,MATCH($F189,PC!$K$3:$AG$3,0))","v":3697664.1337637347},{"$f":"INDEX(PC!$K$376:$AG$410,J$6,MATCH($F189,PC!$K$3:$AG$3,0))","v":4420958.1382334102},{"$f":"INDEX(PC!$K$376:$AG$410,K$6,MATCH($F189,PC!$K$3:$AG$3,0))","v":5150022.2675583474},{"$f":"INDEX(PC!$K$376:$AG$410,L$6,MATCH($F189,PC!$K$3:$AG$3,0))","v":5884241.9522273354},{"$f":"INDEX(PC!$K$376:$AG$410,M$6,MATCH($F189,PC!$K$3:$AG$3,0))","v":6622956.4295959659},{"$f":"INDEX(PC!$K$376:$AG$410,N$6,MATCH($F189,PC!$K$3:$AG$3,0))","v":7365589.2896978408},{"$f":"INDEX(PC!$K$376:$AG$410,O$6,MATCH($F189,PC!$K$3:$AG$3,0))","v":8111443.618740838},{"$f":"INDEX(PC!$K$376:$AG$410,P$6,MATCH($F189,PC!$K$3:$AG$3,0))","v":8859856.6456834543},{"$f":"INDEX(PC!$K$376:$AG$410,Q$6,MATCH($F189,PC!$K$3:$AG$3,0))","v":9610294.1368982922},{"$f":"INDEX(PC!$K$376:$AG$410,R$6,MATCH($F189,PC!$K$3:$AG$3,0))","v":10362059.178593235},{"$f":"INDEX(PC!$K$376:$AG$410,S$6,MATCH($F189,PC!$K$3:$AG$3,0))","v":10714146.290469229},{"$f":"INDEX(PC!$K$376:$AG$410,T$6,MATCH($F189,PC!$K$3:$AG$3,0))","v":10809622.513855178},{"$f":"INDEX(PC!$K$376:$AG$410,U$6,MATCH($F189,PC!$K$3:$AG$3,0))","v":10918840.190168273},{"$f":"INDEX(PC!$K$376:$AG$410,V$6,MATCH($F189,PC!$K$3:$AG$3,0))","v":11024928.783806641},{"$f":"INDEX(PC!$K$376:$AG$410,W$6,MATCH($F189,PC!$K$3:$AG$3,0))","v":11127807.958886459},{"$f":"INDEX(PC!$K$376:$AG$410,X$6,MATCH($F189,PC!$K$3:$AG$3,0))","v":11227353.194787813},{"$f":"INDEX(PC!$K$376:$AG$410,Y$6,MATCH($F189,PC!$K$3:$AG$3,0))","v":11323562.483113604},{"$f":"INDEX(PC!$K$376:$AG$410,Z$6,MATCH($F189,PC!$K$3:$AG$3,0))","v":11407635.993926724},{"$f":"INDEX(PC!$K$376:$AG$410,AA$6,MATCH($F189,PC!$K$3:$AG$3,0))","v":11450193.928379558},{"$f":"INDEX(PC!$K$376:$AG$410,AB$6,MATCH($F189,PC!$K$3:$AG$3,0))","v":11447177.315942176},{"$f":"INDEX(PC!$K$376:$AG$410,AC$6,MATCH($F189,PC!$K$3:$AG$3,0))","v":11439473.104683984},{"$f":"INDEX(PC!$K$376:$AG$410,AD$6,MATCH($F189,PC!$K$3:$AG$3,0))","v":11428686.00388426},{"$f":"INDEX(PC!$K$376:$AG$410,AE$6,MATCH($F189,PC!$K$3:$AG$3,0))","v":11414687.476128893},{"$f":"INDEX(PC!$K$376:$AG$410,AF$6,MATCH($F189,PC!$K$3:$AG$3,0))","v":11397312.832856053},{"$f":"INDEX(PC!$K$376:$AG$410,AG$6,MATCH($F189,PC!$K$3:$AG$3,0))","v":11376644.418346656},{"$f":"INDEX(PC!$K$376:$AG$410,AH$6,MATCH($F189,PC!$K$3:$AG$3,0))","v":11352682.232600704},{"$f":"INDEX(PC!$K$376:$AG$410,AI$6,MATCH($F189,PC!$K$3:$AG$3,0))","v":11325343.931337276},{"$f":"INDEX(PC!$K$376:$AG$410,AJ$6,MATCH($F189,PC!$K$3:$AG$3,0))","v":11294547.170275468},{"$f":"INDEX(PC!$K$376:$AG$410,AK$6,MATCH($F189,PC!$K$3:$AG$3,0))","v":11260374.293696187},{"$f":"INDEX(PC!$K$376:$AG$410,AL$6,MATCH($F189,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AM$6,MATCH($F189,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AN$6,MATCH($F189,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AO$6,MATCH($F189,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AP$6,MATCH($F189,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,13,"Maracanaú",259990596.21732989,{"$f":"INDEX(PC!$K$376:$AG$410,H$6,MATCH($F190,PC!$K$3:$AG$3,0))","v":4794251.8481968669},{"$f":"INDEX(PC!$K$376:$AG$410,I$6,MATCH($F190,PC!$K$3:$AG$3,0))","v":5036776.927595879},{"$f":"INDEX(PC!$K$376:$AG$410,J$6,MATCH($F190,PC!$K$3:$AG$3,0))","v":5441642.2453219257},{"$f":"INDEX(PC!$K$376:$AG$410,K$6,MATCH($F190,PC!$K$3:$AG$3,0))","v":5837854.6502816631},{"$f":"INDEX(PC!$K$376:$AG$410,L$6,MATCH($F190,PC!$K$3:$AG$3,0))","v":6236765.9142169952},{"$f":"INDEX(PC!$K$376:$AG$410,M$6,MATCH($F190,PC!$K$3:$AG$3,0))","v":6638006.9470078396},{"$f":"INDEX(PC!$K$376:$AG$410,N$6,MATCH($F190,PC!$K$3:$AG$3,0))","v":7041208.6585341226},{"$f":"INDEX(PC!$K$376:$AG$410,O$6,MATCH($F190,PC!$K$3:$AG$3,0))","v":7446037.9674679665},{"$f":"INDEX(PC!$K$376:$AG$410,P$6,MATCH($F190,PC!$K$3:$AG$3,0))","v":7852091.5753367022},{"$f":"INDEX(PC!$K$376:$AG$410,Q$6,MATCH($F190,PC!$K$3:$AG$3,0))","v":8258996.7911410304},{"$f":"INDEX(PC!$K$376:$AG$410,R$6,MATCH($F190,PC!$K$3:$AG$3,0))","v":8666460.143224502},{"$f":"INDEX(PC!$K$376:$AG$410,S$6,MATCH($F190,PC!$K$3:$AG$3,0))","v":9070706.6814540587},{"$f":"INDEX(PC!$K$376:$AG$410,T$6,MATCH($F190,PC!$K$3:$AG$3,0))","v":9331636.426277265},{"$f":"INDEX(PC!$K$376:$AG$410,U$6,MATCH($F190,PC!$K$3:$AG$3,0))","v":9441042.9739511274},{"$f":"INDEX(PC!$K$376:$AG$410,V$6,MATCH($F190,PC!$K$3:$AG$3,0))","v":9548270.9896967281},{"$f":"INDEX(PC!$K$376:$AG$410,W$6,MATCH($F190,PC!$K$3:$AG$3,0))","v":9653286.2651614714},{"$f":"INDEX(PC!$K$376:$AG$410,X$6,MATCH($F190,PC!$K$3:$AG$3,0))","v":9755941.1642973274},{"$f":"INDEX(PC!$K$376:$AG$410,Y$6,MATCH($F190,PC!$K$3:$AG$3,0))","v":9856232.0862250794},{"$f":"INDEX(PC!$K$376:$AG$410,Z$6,MATCH($F190,PC!$K$3:$AG$3,0))","v":9954198.6406161431},{"$f":"INDEX(PC!$K$376:$AG$410,AA$6,MATCH($F190,PC!$K$3:$AG$3,0))","v":10020023.74708708},{"$f":"INDEX(PC!$K$376:$AG$410,AB$6,MATCH($F190,PC!$K$3:$AG$3,0))","v":10051555.880303778},{"$f":"INDEX(PC!$K$376:$AG$410,AC$6,MATCH($F190,PC!$K$3:$AG$3,0))","v":10049398.953650836},{"$f":"INDEX(PC!$K$376:$AG$410,AD$6,MATCH($F190,PC!$K$3:$AG$3,0))","v":10043932.818994466},{"$f":"INDEX(PC!$K$376:$AG$410,AE$6,MATCH($F190,PC!$K$3:$AG$3,0))","v":10036403.380544882},{"$f":"INDEX(PC!$K$376:$AG$410,AF$6,MATCH($F190,PC!$K$3:$AG$3,0))","v":10026437.947302787},{"$f":"INDEX(PC!$K$376:$AG$410,AG$6,MATCH($F190,PC!$K$3:$AG$3,0))","v":10014184.155316208},{"$f":"INDEX(PC!$K$376:$AG$410,AH$6,MATCH($F190,PC!$K$3:$AG$3,0))","v":9999568.1865611337},{"$f":"INDEX(PC!$K$376:$AG$410,AI$6,MATCH($F190,PC!$K$3:$AG$3,0))","v":9982663.8590615764},{"$f":"INDEX(PC!$K$376:$AG$410,AJ$6,MATCH($F190,PC!$K$3:$AG$3,0))","v":9963397.3547935225},{"$f":"INDEX(PC!$K$376:$AG$410,AK$6,MATCH($F190,PC!$K$3:$AG$3,0))","v":9941621.03770894},{"$f":"INDEX(PC!$K$376:$AG$410,AL$6,MATCH($F190,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AM$6,MATCH($F190,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AN$6,MATCH($F190,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AO$6,MATCH($F190,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AP$6,MATCH($F190,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,14,"Maranguape",71307669.890380308,{"$f":"INDEX(PC!$K$376:$AG$410,H$6,MATCH($F191,PC!$K$3:$AG$3,0))","v":544969.21075036121},{"$f":"INDEX(PC!$K$376:$AG$410,I$6,MATCH($F191,PC!$K$3:$AG$3,0))","v":721562.28381942352},{"$f":"INDEX(PC!$K$376:$AG$410,J$6,MATCH($F191,PC!$K$3:$AG$3,0))","v":979226.67106264876},{"$f":"INDEX(PC!$K$376:$AG$410,K$6,MATCH($F191,PC!$K$3:$AG$3,0))","v":1239590.4414767507},{"$f":"INDEX(PC!$K$376:$AG$410,L$6,MATCH($F191,PC!$K$3:$AG$3,0))","v":1458347.1418755802},{"$f":"INDEX(PC!$K$376:$AG$410,M$6,MATCH($F191,PC!$K$3:$AG$3,0))","v":1632293.7608555479},{"$f":"INDEX(PC!$K$376:$AG$410,N$6,MATCH($F191,PC!$K$3:$AG$3,0))","v":1806638.1499046641},{"$f":"INDEX(PC!$K$376:$AG$410,O$6,MATCH($F191,PC!$K$3:$AG$3,0))","v":1981245.5804511209},{"$f":"INDEX(PC!$K$376:$AG$410,P$6,MATCH($F191,PC!$K$3:$AG$3,0))","v":2155923.5831066202},{"$f":"INDEX(PC!$K$376:$AG$410,Q$6,MATCH($F191,PC!$K$3:$AG$3,0))","v":2330502.1432448323},{"$f":"INDEX(PC!$K$376:$AG$410,R$6,MATCH($F191,PC!$K$3:$AG$3,0))","v":2504950.7865459435},{"$f":"INDEX(PC!$K$376:$AG$410,S$6,MATCH($F191,PC!$K$3:$AG$3,0))","v":2613002.225069758},{"$f":"INDEX(PC!$K$376:$AG$410,T$6,MATCH($F191,PC!$K$3:$AG$3,0))","v":2685826.9144650353},{"$f":"INDEX(PC!$K$376:$AG$410,U$6,MATCH($F191,PC!$K$3:$AG$3,0))","v":2722637.3734866595},{"$f":"INDEX(PC!$K$376:$AG$410,V$6,MATCH($F191,PC!$K$3:$AG$3,0))","v":2758363.5882875398},{"$f":"INDEX(PC!$K$376:$AG$410,W$6,MATCH($F191,PC!$K$3:$AG$3,0))","v":2792907.7202619575},{"$f":"INDEX(PC!$K$376:$AG$410,X$6,MATCH($F191,PC!$K$3:$AG$3,0))","v":2826234.4833553918},{"$f":"INDEX(PC!$K$376:$AG$410,Y$6,MATCH($F191,PC!$K$3:$AG$3,0))","v":2858377.5597107946},{"$f":"INDEX(PC!$K$376:$AG$410,Z$6,MATCH($F191,PC!$K$3:$AG$3,0))","v":2889077.3078403221},{"$f":"INDEX(PC!$K$376:$AG$410,AA$6,MATCH($F191,PC!$K$3:$AG$3,0))","v":2908659.7135040024},{"$f":"INDEX(PC!$K$376:$AG$410,AB$6,MATCH($F191,PC!$K$3:$AG$3,0))","v":2916130.9829090452},{"$f":"INDEX(PC!$K$376:$AG$410,AC$6,MATCH($F191,PC!$K$3:$AG$3,0))","v":2913301.6829010681},{"$f":"INDEX(PC!$K$376:$AG$410,AD$6,MATCH($F191,PC!$K$3:$AG$3,0))","v":2909553.3415639689},{"$f":"INDEX(PC!$K$376:$AG$410,AE$6,MATCH($F191,PC!$K$3:$AG$3,0))","v":2904555.5531145027},{"$f":"INDEX(PC!$K$376:$AG$410,AF$6,MATCH($F191,PC!$K$3:$AG$3,0))","v":2898374.0779270059},{"$f":"INDEX(PC!$K$376:$AG$410,AG$6,MATCH($F191,PC!$K$3:$AG$3,0))","v":2890811.634878472},{"$f":"INDEX(PC!$K$376:$AG$410,AH$6,MATCH($F191,PC!$K$3:$AG$3,0))","v":2882197.0258405777},{"$f":"INDEX(PC!$K$376:$AG$410,AI$6,MATCH($F191,PC!$K$3:$AG$3,0))","v":2872332.9696903164},{"$f":"INDEX(PC!$K$376:$AG$410,AJ$6,MATCH($F191,PC!$K$3:$AG$3,0))","v":2861219.4664276885},{"$f":"INDEX(PC!$K$376:$AG$410,AK$6,MATCH($F191,PC!$K$3:$AG$3,0))","v":2848856.5160526945},{"$f":"INDEX(PC!$K$376:$AG$410,AL$6,MATCH($F191,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AM$6,MATCH($F191,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AN$6,MATCH($F191,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AO$6,MATCH($F191,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AP$6,MATCH($F191,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,15,"Missão Velha",18446551.532945897,{"$f":"INDEX(PC!$K$376:$AG$410,H$6,MATCH($F192,PC!$K$3:$AG$3,0))","v":25568.83735849494},{"$f":"INDEX(PC!$K$376:$AG$410,I$6,MATCH($F192,PC!$K$3:$AG$3,0))","v":65312.152384476773},{"$f":"INDEX(PC!$K$376:$AG$410,J$6,MATCH($F192,PC!$K$3:$AG$3,0))","v":118189.60192167408},{"$f":"INDEX(PC!$K$376:$AG$410,K$6,MATCH($F192,PC!$K$3:$AG$3,0))","v":196778.85591159505},{"$f":"INDEX(PC!$K$376:$AG$410,L$6,MATCH($F192,PC!$K$3:$AG$3,0))","v":263551.09112585761},{"$f":"INDEX(PC!$K$376:$AG$410,M$6,MATCH($F192,PC!$K$3:$AG$3,0))","v":330875.30329232977},{"$f":"INDEX(PC!$K$376:$AG$410,N$6,MATCH($F192,PC!$K$3:$AG$3,0))","v":396846.89233781403},{"$f":"INDEX(PC!$K$376:$AG$410,O$6,MATCH($F192,PC!$K$3:$AG$3,0))","v":463233.58600182983},{"$f":"INDEX(PC!$K$376:$AG$410,P$6,MATCH($F192,PC!$K$3:$AG$3,0))","v":529988.26430065196},{"$f":"INDEX(PC!$K$376:$AG$410,Q$6,MATCH($F192,PC!$K$3:$AG$3,0))","v":597066.05105930415},{"$f":"INDEX(PC!$K$376:$AG$410,R$6,MATCH($F192,PC!$K$3:$AG$3,0))","v":664330.07394410856},{"$f":"INDEX(PC!$K$376:$AG$410,S$6,MATCH($F192,PC!$K$3:$AG$3,0))","v":717782.90418253501},{"$f":"INDEX(PC!$K$376:$AG$410,T$6,MATCH($F192,PC!$K$3:$AG$3,0))","v":749071.39160012186},{"$f":"INDEX(PC!$K$376:$AG$410,U$6,MATCH($F192,PC!$K$3:$AG$3,0))","v":756898.61474005098},{"$f":"INDEX(PC!$K$376:$AG$410,V$6,MATCH($F192,PC!$K$3:$AG$3,0))","v":764496.96938760055},{"$f":"INDEX(PC!$K$376:$AG$410,W$6,MATCH($F192,PC!$K$3:$AG$3,0))","v":771819.33555904531},{"$f":"INDEX(PC!$K$376:$AG$410,X$6,MATCH($F192,PC!$K$3:$AG$3,0))","v":778910.58942936151},{"$f":"INDEX(PC!$K$376:$AG$410,Y$6,MATCH($F192,PC!$K$3:$AG$3,0))","v":785728.09863232193},{"$f":"INDEX(PC!$K$376:$AG$410,Z$6,MATCH($F192,PC!$K$3:$AG$3,0))","v":791434.10428057029},{"$f":"INDEX(PC!$K$376:$AG$410,AA$6,MATCH($F192,PC!$K$3:$AG$3,0))","v":794306.1794790593},{"$f":"INDEX(PC!$K$376:$AG$410,AB$6,MATCH($F192,PC!$K$3:$AG$3,0))","v":794124.43097040488},{"$f":"INDEX(PC!$K$376:$AG$410,AC$6,MATCH($F192,PC!$K$3:$AG$3,0))","v":793456.89786763105},{"$f":"INDEX(PC!$K$376:$AG$410,AD$6,MATCH($F192,PC!$K$3:$AG$3,0))","v":792628.93243931676},{"$f":"INDEX(PC!$K$376:$AG$410,AE$6,MATCH($F192,PC!$K$3:$AG$3,0))","v":791616.97469359892},{"$f":"INDEX(PC!$K$376:$AG$410,AF$6,MATCH($F192,PC!$K$3:$AG$3,0))","v":790237.03231307492},{"$f":"INDEX(PC!$K$376:$AG$410,AG$6,MATCH($F192,PC!$K$3:$AG$3,0))","v":788673.09761514759},{"$f":"INDEX(PC!$K$376:$AG$410,AH$6,MATCH($F192,PC!$K$3:$AG$3,0))","v":786833.1744411157},{"$f":"INDEX(PC!$K$376:$AG$410,AI$6,MATCH($F192,PC!$K$3:$AG$3,0))","v":784717.26279097877},{"$f":"INDEX(PC!$K$376:$AG$410,AJ$6,MATCH($F192,PC!$K$3:$AG$3,0))","v":782325.36266473716},{"$f":"INDEX(PC!$K$376:$AG$410,AK$6,MATCH($F192,PC!$K$3:$AG$3,0))","v":779749.47022109223},{"$f":"INDEX(PC!$K$376:$AG$410,AL$6,MATCH($F192,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AM$6,MATCH($F192,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AN$6,MATCH($F192,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AO$6,MATCH($F192,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AP$6,MATCH($F192,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,16,"Nova Olinda",10809843.63917877,{"$f":"INDEX(PC!$K$376:$AG$410,H$6,MATCH($F193,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,I$6,MATCH($F193,PC!$K$3:$AG$3,0))","v":20723.655772612405},{"$f":"INDEX(PC!$K$376:$AG$410,J$6,MATCH($F193,PC!$K$3:$AG$3,0))","v":56268.563591925362},{"$f":"INDEX(PC!$K$376:$AG$410,K$6,MATCH($F193,PC!$K$3:$AG$3,0))","v":92756.098154529289},{"$f":"INDEX(PC!$K$376:$AG$410,L$6,MATCH($F193,PC!$K$3:$AG$3,0))","v":130122.62845577498},{"$f":"INDEX(PC!$K$376:$AG$410,M$6,MATCH($F193,PC!$K$3:$AG$3,0))","v":168340.03847035236},{"$f":"INDEX(PC!$K$376:$AG$410,N$6,MATCH($F193,PC!$K$3:$AG$3,0))","v":207316.58116830225},{"$f":"INDEX(PC!$K$376:$AG$410,O$6,MATCH($F193,PC!$K$3:$AG$3,0))","v":246932.39349435523},{"$f":"INDEX(PC!$K$376:$AG$410,P$6,MATCH($F193,PC!$K$3:$AG$3,0))","v":287094.24862774624},{"$f":"INDEX(PC!$K$376:$AG$410,Q$6,MATCH($F193,PC!$K$3:$AG$3,0))","v":327772.5507523595},{"$f":"INDEX(PC!$K$376:$AG$410,R$6,MATCH($F193,PC!$K$3:$AG$3,0))","v":368877.03262904153},{"$f":"INDEX(PC!$K$376:$AG$410,S$6,MATCH($F193,PC!$K$3:$AG$3,0))","v":410315.94722783309},{"$f":"INDEX(PC!$K$376:$AG$410,T$6,MATCH($F193,PC!$K$3:$AG$3,0))","v":435632.54099749605},{"$f":"INDEX(PC!$K$376:$AG$410,U$6,MATCH($F193,PC!$K$3:$AG$3,0))","v":443739.16769577179},{"$f":"INDEX(PC!$K$376:$AG$410,V$6,MATCH($F193,PC!$K$3:$AG$3,0))","v":451573.51288578147},{"$f":"INDEX(PC!$K$376:$AG$410,W$6,MATCH($F193,PC!$K$3:$AG$3,0))","v":459104.50096060324},{"$f":"INDEX(PC!$K$376:$AG$410,X$6,MATCH($F193,PC!$K$3:$AG$3,0))","v":466332.13192023721},{"$f":"INDEX(PC!$K$376:$AG$410,Y$6,MATCH($F193,PC!$K$3:$AG$3,0))","v":473256.40576468332},{"$f":"INDEX(PC!$K$376:$AG$410,Z$6,MATCH($F193,PC!$K$3:$AG$3,0))","v":479906.91831005755},{"$f":"INDEX(PC!$K$376:$AG$410,AA$6,MATCH($F193,PC!$K$3:$AG$3,0))","v":484686.97527690773},{"$f":"INDEX(PC!$K$376:$AG$410,AB$6,MATCH($F193,PC!$K$3:$AG$3,0))","v":484994.77176451293},{"$f":"INDEX(PC!$K$376:$AG$410,AC$6,MATCH($F193,PC!$K$3:$AG$3,0))","v":484723.9700470526},{"$f":"INDEX(PC!$K$376:$AG$410,AD$6,MATCH($F193,PC!$K$3:$AG$3,0))","v":484041.04659017851},{"$f":"INDEX(PC!$K$376:$AG$410,AE$6,MATCH($F193,PC!$K$3:$AG$3,0))","v":483070.30382157746},{"$f":"INDEX(PC!$K$376:$AG$410,AF$6,MATCH($F193,PC!$K$3:$AG$3,0))","v":481856.8753608262},{"$f":"INDEX(PC!$K$376:$AG$410,AG$6,MATCH($F193,PC!$K$3:$AG$3,0))","v":480340.0897848871},{"$f":"INDEX(PC!$K$376:$AG$410,AH$6,MATCH($F193,PC!$K$3:$AG$3,0))","v":478459.27567072259},{"$f":"INDEX(PC!$K$376:$AG$410,AI$6,MATCH($F193,PC!$K$3:$AG$3,0))","v":476396.44728744542},{"$f":"INDEX(PC!$K$376:$AG$410,AJ$6,MATCH($F193,PC!$K$3:$AG$3,0))","v":473969.59036594274},{"$f":"INDEX(PC!$K$376:$AG$410,AK$6,MATCH($F193,PC!$K$3:$AG$3,0))","v":471239.37632925238},{"$f":"INDEX(PC!$K$376:$AG$410,AL$6,MATCH($F193,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AM$6,MATCH($F193,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AN$6,MATCH($F193,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AO$6,MATCH($F193,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AP$6,MATCH($F193,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,17,"Pacajus",44668427.263550147,{"$f":"INDEX(PC!$K$376:$AG$410,H$6,MATCH($F194,PC!$K$3:$AG$3,0))","v":84725.449043773711},{"$f":"INDEX(PC!$K$376:$AG$410,I$6,MATCH($F194,PC!$K$3:$AG$3,0))","v":168040.30781504707},{"$f":"INDEX(PC!$K$376:$AG$410,J$6,MATCH($F194,PC!$K$3:$AG$3,0))","v":285684.49663644668},{"$f":"INDEX(PC!$K$376:$AG$410,K$6,MATCH($F194,PC!$K$3:$AG$3,0))","v":471549.18610231398},{"$f":"INDEX(PC!$K$376:$AG$410,L$6,MATCH($F194,PC!$K$3:$AG$3,0))","v":626579.23120769719},{"$f":"INDEX(PC!$K$376:$AG$410,M$6,MATCH($F194,PC!$K$3:$AG$3,0))","v":783457.22374593653},{"$f":"INDEX(PC!$K$376:$AG$410,N$6,MATCH($F194,PC!$K$3:$AG$3,0))","v":942045.49428077333},{"$f":"INDEX(PC!$K$376:$AG$410,O$6,MATCH($F194,PC!$K$3:$AG$3,0))","v":1102157.3948265112},{"$f":"INDEX(PC!$K$376:$AG$410,P$6,MATCH($F194,PC!$K$3:$AG$3,0))","v":1263520.2339997916},{"$f":"INDEX(PC!$K$376:$AG$410,Q$6,MATCH($F194,PC!$K$3:$AG$3,0))","v":1425969.8674727667},{"$f":"INDEX(PC!$K$376:$AG$410,R$6,MATCH($F194,PC!$K$3:$AG$3,0))","v":1589291.8486235735},{"$f":"INDEX(PC!$K$376:$AG$410,S$6,MATCH($F194,PC!$K$3:$AG$3,0))","v":1734011.3711301608},{"$f":"INDEX(PC!$K$376:$AG$410,T$6,MATCH($F194,PC!$K$3:$AG$3,0))","v":1818141.7804925779},{"$f":"INDEX(PC!$K$376:$AG$410,U$6,MATCH($F194,PC!$K$3:$AG$3,0))","v":1838020.2754595985},{"$f":"INDEX(PC!$K$376:$AG$410,V$6,MATCH($F194,PC!$K$3:$AG$3,0))","v":1857165.4159296262},{"$f":"INDEX(PC!$K$376:$AG$410,W$6,MATCH($F194,PC!$K$3:$AG$3,0))","v":1875578.52564724},{"$f":"INDEX(PC!$K$376:$AG$410,X$6,MATCH($F194,PC!$K$3:$AG$3,0))","v":1893258.2808678604},{"$f":"INDEX(PC!$K$376:$AG$410,Y$6,MATCH($F194,PC!$K$3:$AG$3,0))","v":1910179.5304444793},{"$f":"INDEX(PC!$K$376:$AG$410,Z$6,MATCH($F194,PC!$K$3:$AG$3,0))","v":1924489.2093479007},{"$f":"INDEX(PC!$K$376:$AG$410,AA$6,MATCH($F194,PC!$K$3:$AG$3,0))","v":1931735.38717559},{"$f":"INDEX(PC!$K$376:$AG$410,AB$6,MATCH($F194,PC!$K$3:$AG$3,0))","v":1931036.4500376619},{"$f":"INDEX(PC!$K$376:$AG$410,AC$6,MATCH($F194,PC!$K$3:$AG$3,0))","v":1929257.9991952246},{"$f":"INDEX(PC!$K$376:$AG$410,AD$6,MATCH($F194,PC!$K$3:$AG$3,0))","v":1926815.6904462136},{"$f":"INDEX(PC!$K$376:$AG$410,AE$6,MATCH($F194,PC!$K$3:$AG$3,0))","v":1923613.5523086207},{"$f":"INDEX(PC!$K$376:$AG$410,AF$6,MATCH($F194,PC!$K$3:$AG$3,0))","v":1919651.5847824472},{"$f":"INDEX(PC!$K$376:$AG$410,AG$6,MATCH($F194,PC!$K$3:$AG$3,0))","v":1914984.0613954477},{"$f":"INDEX(PC!$K$376:$AG$410,AH$6,MATCH($F194,PC!$K$3:$AG$3,0))","v":1909502.4350921116},{"$f":"INDEX(PC!$K$376:$AG$410,AI$6,MATCH($F194,PC!$K$3:$AG$3,0))","v":1903260.9794001938},{"$f":"INDEX(PC!$K$376:$AG$410,AJ$6,MATCH($F194,PC!$K$3:$AG$3,0))","v":1896259.6943196952},{"$f":"INDEX(PC!$K$376:$AG$410,AK$6,MATCH($F194,PC!$K$3:$AG$3,0))","v":1888444.3063228591},{"$f":"INDEX(PC!$K$376:$AG$410,AL$6,MATCH($F194,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AM$6,MATCH($F194,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AN$6,MATCH($F194,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AO$6,MATCH($F194,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AP$6,MATCH($F194,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,18,"Pacatuba",60299019.606490254,{"$f":"INDEX(PC!$K$376:$AG$410,H$6,MATCH($F195,PC!$K$3:$AG$3,0))","v":1100002.2557791902},{"$f":"INDEX(PC!$K$376:$AG$410,I$6,MATCH($F195,PC!$K$3:$AG$3,0))","v":1194579.6339743459},{"$f":"INDEX(PC!$K$376:$AG$410,J$6,MATCH($F195,PC!$K$3:$AG$3,0))","v":1328068.0356326913},{"$f":"INDEX(PC!$K$376:$AG$410,K$6,MATCH($F195,PC!$K$3:$AG$3,0))","v":1525813.0219737054},{"$f":"INDEX(PC!$K$376:$AG$410,L$6,MATCH($F195,PC!$K$3:$AG$3,0))","v":1624106.895226242},{"$f":"INDEX(PC!$K$376:$AG$410,M$6,MATCH($F195,PC!$K$3:$AG$3,0))","v":1692543.5571720442},{"$f":"INDEX(PC!$K$376:$AG$410,N$6,MATCH($F195,PC!$K$3:$AG$3,0))","v":1761047.8402670249},{"$f":"INDEX(PC!$K$376:$AG$410,O$6,MATCH($F195,PC!$K$3:$AG$3,0))","v":1829520.7867318983},{"$f":"INDEX(PC!$K$376:$AG$410,P$6,MATCH($F195,PC!$K$3:$AG$3,0))","v":1897858.4908984154},{"$f":"INDEX(PC!$K$376:$AG$410,Q$6,MATCH($F195,PC!$K$3:$AG$3,0))","v":1966027.9668401468},{"$f":"INDEX(PC!$K$376:$AG$410,R$6,MATCH($F195,PC!$K$3:$AG$3,0))","v":2033961.5934079154},{"$f":"INDEX(PC!$K$376:$AG$410,S$6,MATCH($F195,PC!$K$3:$AG$3,0))","v":2099968.1616765554},{"$f":"INDEX(PC!$K$376:$AG$410,T$6,MATCH($F195,PC!$K$3:$AG$3,0))","v":2141095.2188726468},{"$f":"INDEX(PC!$K$376:$AG$410,U$6,MATCH($F195,PC!$K$3:$AG$3,0))","v":2163120.1260740082},{"$f":"INDEX(PC!$K$376:$AG$410,V$6,MATCH($F195,PC!$K$3:$AG$3,0))","v":2184501.8077100138},{"$f":"INDEX(PC!$K$376:$AG$410,W$6,MATCH($F195,PC!$K$3:$AG$3,0))","v":2205175.9412241294},{"$f":"INDEX(PC!$K$376:$AG$410,X$6,MATCH($F195,PC!$K$3:$AG$3,0))","v":2225104.5928009609},{"$f":"INDEX(PC!$K$376:$AG$410,Y$6,MATCH($F195,PC!$K$3:$AG$3,0))","v":2244324.0469595804},{"$f":"INDEX(PC!$K$376:$AG$410,Z$6,MATCH($F195,PC!$K$3:$AG$3,0))","v":2262832.6544036665},{"$f":"INDEX(PC!$K$376:$AG$410,AA$6,MATCH($F195,PC!$K$3:$AG$3,0))","v":2271100.5768629638},{"$f":"INDEX(PC!$K$376:$AG$410,AB$6,MATCH($F195,PC!$K$3:$AG$3,0))","v":2270430.962556466},{"$f":"INDEX(PC!$K$376:$AG$410,AC$6,MATCH($F195,PC!$K$3:$AG$3,0))","v":2268841.0409026137},{"$f":"INDEX(PC!$K$376:$AG$410,AD$6,MATCH($F195,PC!$K$3:$AG$3,0))","v":2266609.542979727},{"$f":"INDEX(PC!$K$376:$AG$410,AE$6,MATCH($F195,PC!$K$3:$AG$3,0))","v":2263498.9701175219},{"$f":"INDEX(PC!$K$376:$AG$410,AF$6,MATCH($F195,PC!$K$3:$AG$3,0))","v":2259847.42806189},{"$f":"INDEX(PC!$K$376:$AG$410,AG$6,MATCH($F195,PC!$K$3:$AG$3,0))","v":2255384.4322161172},{"$f":"INDEX(PC!$K$376:$AG$410,AH$6,MATCH($F195,PC!$K$3:$AG$3,0))","v":2250380.4671769179},{"$f":"INDEX(PC!$K$376:$AG$410,AI$6,MATCH($F195,PC!$K$3:$AG$3,0))","v":2244565.048347577},{"$f":"INDEX(PC!$K$376:$AG$410,AJ$6,MATCH($F195,PC!$K$3:$AG$3,0))","v":2238005.7968772748},{"$f":"INDEX(PC!$K$376:$AG$410,AK$6,MATCH($F195,PC!$K$3:$AG$3,0))","v":2230702.7127660108},{"$f":"INDEX(PC!$K$376:$AG$410,AL$6,MATCH($F195,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AM$6,MATCH($F195,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AN$6,MATCH($F195,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AO$6,MATCH($F195,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AP$6,MATCH($F195,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,19,"Paracuru",20914392.863666996,{"$f":"INDEX(PC!$K$376:$AG$410,H$6,MATCH($F196,PC!$K$3:$AG$3,0))","v":212319.12039295299},{"$f":"INDEX(PC!$K$376:$AG$410,I$6,MATCH($F196,PC!$K$3:$AG$3,0))","v":254601.53555127245},{"$f":"INDEX(PC!$K$376:$AG$410,J$6,MATCH($F196,PC!$K$3:$AG$3,0))","v":307542.91834222362},{"$f":"INDEX(PC!$K$376:$AG$410,K$6,MATCH($F196,PC!$K$3:$AG$3,0))","v":360893.06047780823},{"$f":"INDEX(PC!$K$376:$AG$410,L$6,MATCH($F196,PC!$K$3:$AG$3,0))","v":414535.57908906834},{"$f":"INDEX(PC!$K$376:$AG$410,M$6,MATCH($F196,PC!$K$3:$AG$3,0))","v":468467.63556944375},{"$f":"INDEX(PC!$K$376:$AG$410,N$6,MATCH($F196,PC!$K$3:$AG$3,0))","v":522635.29639429564},{"$f":"INDEX(PC!$K$376:$AG$410,O$6,MATCH($F196,PC!$K$3:$AG$3,0))","v":577004.49828490417},{"$f":"INDEX(PC!$K$376:$AG$410,P$6,MATCH($F196,PC!$K$3:$AG$3,0))","v":631551.11308550986},{"$f":"INDEX(PC!$K$376:$AG$410,Q$6,MATCH($F196,PC!$K$3:$AG$3,0))","v":686184.30538619438},{"$f":"INDEX(PC!$K$376:$AG$410,R$6,MATCH($F196,PC!$K$3:$AG$3,0))","v":740905.49449023732},{"$f":"INDEX(PC!$K$376:$AG$410,S$6,MATCH($F196,PC!$K$3:$AG$3,0))","v":776604.28558352881},{"$f":"INDEX(PC!$K$376:$AG$410,T$6,MATCH($F196,PC!$K$3:$AG$3,0))","v":798706.15125463507},{"$f":"INDEX(PC!$K$376:$AG$410,U$6,MATCH($F196,PC!$K$3:$AG$3,0))","v":806417.70097004878},{"$f":"INDEX(PC!$K$376:$AG$410,V$6,MATCH($F196,PC!$K$3:$AG$3,0))","v":813868.09888194653},{"$f":"INDEX(PC!$K$376:$AG$410,W$6,MATCH($F196,PC!$K$3:$AG$3,0))","v":821084.31175264774},{"$f":"INDEX(PC!$K$376:$AG$410,X$6,MATCH($F196,PC!$K$3:$AG$3,0))","v":828097.56425431243},{"$f":"INDEX(PC!$K$376:$AG$410,Y$6,MATCH($F196,PC!$K$3:$AG$3,0))","v":834878.05101806065},{"$f":"INDEX(PC!$K$376:$AG$410,Z$6,MATCH($F196,PC!$K$3:$AG$3,0))","v":840234.50159669609},{"$f":"INDEX(PC!$K$376:$AG$410,AA$6,MATCH($F196,PC!$K$3:$AG$3,0))","v":842943.95155817328},{"$f":"INDEX(PC!$K$376:$AG$410,AB$6,MATCH($F196,PC!$K$3:$AG$3,0))","v":842742.41049241635},{"$f":"INDEX(PC!$K$376:$AG$410,AC$6,MATCH($F196,PC!$K$3:$AG$3,0))","v":842203.78489766479},{"$f":"INDEX(PC!$K$376:$AG$410,AD$6,MATCH($F196,PC!$K$3:$AG$3,0))","v":841389.10481495771},{"$f":"INDEX(PC!$K$376:$AG$410,AE$6,MATCH($F196,PC!$K$3:$AG$3,0))","v":840399.85042881349},{"$f":"INDEX(PC!$K$376:$AG$410,AF$6,MATCH($F196,PC!$K$3:$AG$3,0))","v":839177.83030475269},{"$f":"INDEX(PC!$K$376:$AG$410,AG$6,MATCH($F196,PC!$K$3:$AG$3,0))","v":837664.85300829657},{"$f":"INDEX(PC!$K$376:$AG$410,AH$6,MATCH($F196,PC!$K$3:$AG$3,0))","v":835977.30140840344},{"$f":"INDEX(PC!$K$376:$AG$410,AI$6,MATCH($F196,PC!$K$3:$AG$3,0))","v":834056.98407059361},{"$f":"INDEX(PC!$K$376:$AG$410,AJ$6,MATCH($F196,PC!$K$3:$AG$3,0))","v":831903.90099486755},{"$f":"INDEX(PC!$K$376:$AG$410,AK$6,MATCH($F196,PC!$K$3:$AG$3,0))","v":829401.66931226733},{"$f":"INDEX(PC!$K$376:$AG$410,AL$6,MATCH($F196,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AM$6,MATCH($F196,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AN$6,MATCH($F196,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AO$6,MATCH($F196,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AP$6,MATCH($F196,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,20,"Paraipaba",13760149.253146512,{"$f":"INDEX(PC!$K$376:$AG$410,H$6,MATCH($F197,PC!$K$3:$AG$3,0))","v":276013.4108910943},{"$f":"INDEX(PC!$K$376:$AG$410,I$6,MATCH($F197,PC!$K$3:$AG$3,0))","v":296728.22095012123},{"$f":"INDEX(PC!$K$376:$AG$410,J$6,MATCH($F197,PC!$K$3:$AG$3,0))","v":317547.57023817778},{"$f":"INDEX(PC!$K$376:$AG$410,K$6,MATCH($F197,PC!$K$3:$AG$3,0))","v":338299.94908263721},{"$f":"INDEX(PC!$K$376:$AG$410,L$6,MATCH($F197,PC!$K$3:$AG$3,0))","v":358985.35748349957},{"$f":"INDEX(PC!$K$376:$AG$410,M$6,MATCH($F197,PC!$K$3:$AG$3,0))","v":379636.46394983656},{"$f":"INDEX(PC!$K$376:$AG$410,N$6,MATCH($F197,PC!$K$3:$AG$3,0))","v":399752.33772966609},{"$f":"INDEX(PC!$K$376:$AG$410,O$6,MATCH($F197,PC!$K$3:$AG$3,0))","v":419768.57255682658},{"$f":"INDEX(PC!$K$376:$AG$410,P$6,MATCH($F197,PC!$K$3:$AG$3,0))","v":439650.86649679311},{"$f":"INDEX(PC!$K$376:$AG$410,Q$6,MATCH($F197,PC!$K$3:$AG$3,0))","v":459464.55656770885},{"$f":"INDEX(PC!$K$376:$AG$410,R$6,MATCH($F197,PC!$K$3:$AG$3,0))","v":479180.24111140944},{"$f":"INDEX(PC!$K$376:$AG$410,S$6,MATCH($F197,PC!$K$3:$AG$3,0))","v":484292.31224759365},{"$f":"INDEX(PC!$K$376:$AG$410,T$6,MATCH($F197,PC!$K$3:$AG$3,0))","v":488847.38530410459},{"$f":"INDEX(PC!$K$376:$AG$410,U$6,MATCH($F197,PC!$K$3:$AG$3,0))","v":492820.95889913838},{"$f":"INDEX(PC!$K$376:$AG$410,V$6,MATCH($F197,PC!$K$3:$AG$3,0))","v":496662.22503243171},{"$f":"INDEX(PC!$K$376:$AG$410,W$6,MATCH($F197,PC!$K$3:$AG$3,0))","v":500367.91685307724},{"$f":"INDEX(PC!$K$376:$AG$410,X$6,MATCH($F197,PC!$K$3:$AG$3,0))","v":504039.30673919746},{"$f":"INDEX(PC!$K$376:$AG$410,Y$6,MATCH($F197,PC!$K$3:$AG$3,0))","v":507580.02258903079},{"$f":"INDEX(PC!$K$376:$AG$410,Z$6,MATCH($F197,PC!$K$3:$AG$3,0))","v":510542.99363734981},{"$f":"INDEX(PC!$K$376:$AG$410,AA$6,MATCH($F197,PC!$K$3:$AG$3,0))","v":512097.95194467658},{"$f":"INDEX(PC!$K$376:$AG$410,AB$6,MATCH($F197,PC!$K$3:$AG$3,0))","v":512032.61492653308},{"$f":"INDEX(PC!$K$376:$AG$410,AC$6,MATCH($F197,PC!$K$3:$AG$3,0))","v":511814.5526284792},{"$f":"INDEX(PC!$K$376:$AG$410,AD$6,MATCH($F197,PC!$K$3:$AG$3,0))","v":511479.70041049377},{"$f":"INDEX(PC!$K$376:$AG$410,AE$6,MATCH($F197,PC!$K$3:$AG$3,0))","v":511010.90730531421},{"$f":"INDEX(PC!$K$376:$AG$410,AF$6,MATCH($F197,PC!$K$3:$AG$3,0))","v":510475.14375653758},{"$f":"INDEX(PC!$K$376:$AG$410,AG$6,MATCH($F197,PC!$K$3:$AG$3,0))","v":509939.38020776096},{"$f":"INDEX(PC!$K$376:$AG$410,AH$6,MATCH($F197,PC!$K$3:$AG$3,0))","v":509135.73488459596},{"$f":"INDEX(PC!$K$376:$AG$410,AI$6,MATCH($F197,PC!$K$3:$AG$3,0))","v":508265.11911783396},{"$f":"INDEX(PC!$K$376:$AG$410,AJ$6,MATCH($F197,PC!$K$3:$AG$3,0))","v":507394.50335107179},{"$f":"INDEX(PC!$K$376:$AG$410,AK$6,MATCH($F197,PC!$K$3:$AG$3,0))","v":506322.97625351854},{"$f":"INDEX(PC!$K$376:$AG$410,AL$6,MATCH($F197,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AM$6,MATCH($F197,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AN$6,MATCH($F197,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AO$6,MATCH($F197,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AP$6,MATCH($F197,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,21,"São Gonçalo do Amarante",39756371.925318815,{"$f":"INDEX(PC!$K$376:$AG$410,H$6,MATCH($F198,PC!$K$3:$AG$3,0))","v":537151.5259105087},{"$f":"INDEX(PC!$K$376:$AG$410,I$6,MATCH($F198,PC!$K$3:$AG$3,0))","v":591809.13646774145},{"$f":"INDEX(PC!$K$376:$AG$410,J$6,MATCH($F198,PC!$K$3:$AG$3,0))","v":716916.4207862583},{"$f":"INDEX(PC!$K$376:$AG$410,K$6,MATCH($F198,PC!$K$3:$AG$3,0))","v":819421.06126691692},{"$f":"INDEX(PC!$K$376:$AG$410,L$6,MATCH($F198,PC!$K$3:$AG$3,0))","v":928564.00396231108},{"$f":"INDEX(PC!$K$376:$AG$410,M$6,MATCH($F198,PC!$K$3:$AG$3,0))","v":1009366.7387751857},{"$f":"INDEX(PC!$K$376:$AG$410,N$6,MATCH($F198,PC!$K$3:$AG$3,0))","v":1090263.12216232},{"$f":"INDEX(PC!$K$376:$AG$410,O$6,MATCH($F198,PC!$K$3:$AG$3,0))","v":1171285.39379682},{"$f":"INDEX(PC!$K$376:$AG$410,P$6,MATCH($F198,PC!$K$3:$AG$3,0))","v":1252341.4403269545},{"$f":"INDEX(PC!$K$376:$AG$410,Q$6,MATCH($F198,PC!$K$3:$AG$3,0))","v":1333395.9516345602},{"$f":"INDEX(PC!$K$376:$AG$410,R$6,MATCH($F198,PC!$K$3:$AG$3,0))","v":1414390.5892635409},{"$f":"INDEX(PC!$K$376:$AG$410,S$6,MATCH($F198,PC!$K$3:$AG$3,0))","v":1450582.0822256871},{"$f":"INDEX(PC!$K$376:$AG$410,T$6,MATCH($F198,PC!$K$3:$AG$3,0))","v":1475038.334177325},{"$f":"INDEX(PC!$K$376:$AG$410,U$6,MATCH($F198,PC!$K$3:$AG$3,0))","v":1487215.8763432431},{"$f":"INDEX(PC!$K$376:$AG$410,V$6,MATCH($F198,PC!$K$3:$AG$3,0))","v":1499051.0638852282},{"$f":"INDEX(PC!$K$376:$AG$410,W$6,MATCH($F198,PC!$K$3:$AG$3,0))","v":1510351.9939871747},{"$f":"INDEX(PC!$K$376:$AG$410,X$6,MATCH($F198,PC!$K$3:$AG$3,0))","v":1521239.9492288611},{"$f":"INDEX(PC!$K$376:$AG$410,Y$6,MATCH($F198,PC!$K$3:$AG$3,0))","v":1531691.9012723551},{"$f":"INDEX(PC!$K$376:$AG$410,Z$6,MATCH($F198,PC!$K$3:$AG$3,0))","v":1539404.8592572834},{"$f":"INDEX(PC!$K$376:$AG$410,AA$6,MATCH($F198,PC!$K$3:$AG$3,0))","v":1543365.7333817091},{"$f":"INDEX(PC!$K$376:$AG$410,AB$6,MATCH($F198,PC!$K$3:$AG$3,0))","v":1542865.2508373051},{"$f":"INDEX(PC!$K$376:$AG$410,AC$6,MATCH($F198,PC!$K$3:$AG$3,0))","v":1541904.969145511},{"$f":"INDEX(PC!$K$376:$AG$410,AD$6,MATCH($F198,PC!$K$3:$AG$3,0))","v":1540520.1984244906},{"$f":"INDEX(PC!$K$376:$AG$410,AE$6,MATCH($F198,PC!$K$3:$AG$3,0))","v":1538631.8747140088},{"$f":"INDEX(PC!$K$376:$AG$410,AF$6,MATCH($F198,PC!$K$3:$AG$3,0))","v":1536428.8303851131},{"$f":"INDEX(PC!$K$376:$AG$410,AG$6,MATCH($F198,PC!$K$3:$AG$3,0))","v":1533785.1771904384},{"$f":"INDEX(PC!$K$376:$AG$410,AH$6,MATCH($F198,PC!$K$3:$AG$3,0))","v":1530637.9710063015},{"$f":"INDEX(PC!$K$376:$AG$410,AI$6,MATCH($F198,PC!$K$3:$AG$3,0))","v":1527050.1559563854},{"$f":"INDEX(PC!$K$376:$AG$410,AJ$6,MATCH($F198,PC!$K$3:$AG$3,0))","v":1523084.6761643731},{"$f":"INDEX(PC!$K$376:$AG$410,AK$6,MATCH($F198,PC!$K$3:$AG$3,0))","v":1518615.6433828992},{"$f":"INDEX(PC!$K$376:$AG$410,AL$6,MATCH($F198,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AM$6,MATCH($F198,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AN$6,MATCH($F198,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AO$6,MATCH($F198,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AP$6,MATCH($F198,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,22,"São Luís do Curu",6537756.0414676359,{"$f":"INDEX(PC!$K$376:$AG$410,H$6,MATCH($F199,PC!$K$3:$AG$3,0))","v":56131.699989650115},{"$f":"INDEX(PC!$K$376:$AG$410,I$6,MATCH($F199,PC!$K$3:$AG$3,0))","v":69509.095680971659},{"$f":"INDEX(PC!$K$376:$AG$410,J$6,MATCH($F199,PC!$K$3:$AG$3,0))","v":87187.05466879101},{"$f":"INDEX(PC!$K$376:$AG$410,K$6,MATCH($F199,PC!$K$3:$AG$3,0))","v":104863.70966531367},{"$f":"INDEX(PC!$K$376:$AG$410,L$6,MATCH($F199,PC!$K$3:$AG$3,0))","v":122593.8283050008},{"$f":"INDEX(PC!$K$376:$AG$410,M$6,MATCH($F199,PC!$K$3:$AG$3,0))","v":140351.33076191848},{"$f":"INDEX(PC!$K$376:$AG$410,N$6,MATCH($F199,PC!$K$3:$AG$3,0))","v":158134.91304477004},{"$f":"INDEX(PC!$K$376:$AG$410,O$6,MATCH($F199,PC!$K$3:$AG$3,0))","v":175945.87914485222},{"$f":"INDEX(PC!$K$376:$AG$410,P$6,MATCH($F199,PC!$K$3:$AG$3,0))","v":193730.7654190005},{"$f":"INDEX(PC!$K$376:$AG$410,Q$6,MATCH($F199,PC!$K$3:$AG$3,0))","v":211540.42752778597},{"$f":"INDEX(PC!$K$376:$AG$410,R$6,MATCH($F199,PC!$K$3:$AG$3,0))","v":229352.69761916483},{"$f":"INDEX(PC!$K$376:$AG$410,S$6,MATCH($F199,PC!$K$3:$AG$3,0))","v":239863.93613363768},{"$f":"INDEX(PC!$K$376:$AG$410,T$6,MATCH($F199,PC!$K$3:$AG$3,0))","v":246907.8617902004},{"$f":"INDEX(PC!$K$376:$AG$410,U$6,MATCH($F199,PC!$K$3:$AG$3,0))","v":250282.3559378653},{"$f":"INDEX(PC!$K$376:$AG$410,V$6,MATCH($F199,PC!$K$3:$AG$3,0))","v":253630.77025959635},{"$f":"INDEX(PC!$K$376:$AG$410,W$6,MATCH($F199,PC!$K$3:$AG$3,0))","v":256925.72093816294},{"$f":"INDEX(PC!$K$376:$AG$410,X$6,MATCH($F199,PC!$K$3:$AG$3,0))","v":260167.20797356506},{"$f":"INDEX(PC!$K$376:$AG$410,Y$6,MATCH($F199,PC!$K$3:$AG$3,0))","v":263381.3111917366},{"$f":"INDEX(PC!$K$376:$AG$410,Z$6,MATCH($F199,PC!$K$3:$AG$3,0))","v":266595.41440990818},{"$f":"INDEX(PC!$K$376:$AG$410,AA$6,MATCH($F199,PC!$K$3:$AG$3,0))","v":268947.57938096474},{"$f":"INDEX(PC!$K$376:$AG$410,AB$6,MATCH($F199,PC!$K$3:$AG$3,0))","v":268974.96319819539},{"$f":"INDEX(PC!$K$376:$AG$410,AC$6,MATCH($F199,PC!$K$3:$AG$3,0))","v":268828.26417731727},{"$f":"INDEX(PC!$K$376:$AG$410,AD$6,MATCH($F199,PC!$K$3:$AG$3,0))","v":268707.64498237305},{"$f":"INDEX(PC!$K$376:$AG$410,AE$6,MATCH($F199,PC!$K$3:$AG$3,0))","v":268573.33387881349},{"$f":"INDEX(PC!$K$376:$AG$410,AF$6,MATCH($F199,PC!$K$3:$AG$3,0))","v":268412.94294932007},{"$f":"INDEX(PC!$K$376:$AG$410,AG$6,MATCH($F199,PC!$K$3:$AG$3,0))","v":268199.08837666223},{"$f":"INDEX(PC!$K$376:$AG$410,AH$6,MATCH($F199,PC!$K$3:$AG$3,0))","v":267931.77016083989},{"$f":"INDEX(PC!$K$376:$AG$410,AI$6,MATCH($F199,PC!$K$3:$AG$3,0))","v":267664.45194501762},{"$f":"INDEX(PC!$K$376:$AG$410,AJ$6,MATCH($F199,PC!$K$3:$AG$3,0))","v":267397.13372919528},{"$f":"INDEX(PC!$K$376:$AG$410,AK$6,MATCH($F199,PC!$K$3:$AG$3,0))","v":267022.88822704396},{"$f":"INDEX(PC!$K$376:$AG$410,AL$6,MATCH($F199,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AM$6,MATCH($F199,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AN$6,MATCH($F199,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AO$6,MATCH($F199,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AP$6,MATCH($F199,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,23,"Trairi",15985268.823965503,{"$f":"INDEX(PC!$K$376:$AG$410,H$6,MATCH($F200,PC!$K$3:$AG$3,0))","v":114274.26141654237},{"$f":"INDEX(PC!$K$376:$AG$410,I$6,MATCH($F200,PC!$K$3:$AG$3,0))","v":144931.07884153686},{"$f":"INDEX(PC!$K$376:$AG$410,J$6,MATCH($F200,PC!$K$3:$AG$3,0))","v":189773.55700202967},{"$f":"INDEX(PC!$K$376:$AG$410,K$6,MATCH($F200,PC!$K$3:$AG$3,0))","v":235265.0917826826},{"$f":"INDEX(PC!$K$376:$AG$410,L$6,MATCH($F200,PC!$K$3:$AG$3,0))","v":281316.62657747359},{"$f":"INDEX(PC!$K$376:$AG$410,M$6,MATCH($F200,PC!$K$3:$AG$3,0))","v":327861.74629038625},{"$f":"INDEX(PC!$K$376:$AG$410,N$6,MATCH($F200,PC!$K$3:$AG$3,0))","v":374873.28110941406},{"$f":"INDEX(PC!$K$376:$AG$410,O$6,MATCH($F200,PC!$K$3:$AG$3,0))","v":422225.94801252597},{"$f":"INDEX(PC!$K$376:$AG$410,P$6,MATCH($F200,PC!$K$3:$AG$3,0))","v":469888.04888571409},{"$f":"INDEX(PC!$K$376:$AG$410,Q$6,MATCH($F200,PC!$K$3:$AG$3,0))","v":517829.39504897117},{"$f":"INDEX(PC!$K$376:$AG$410,R$6,MATCH($F200,PC!$K$3:$AG$3,0))","v":565957.91102827433},{"$f":"INDEX(PC!$K$376:$AG$410,S$6,MATCH($F200,PC!$K$3:$AG$3,0))","v":601909.48050099902},{"$f":"INDEX(PC!$K$376:$AG$410,T$6,MATCH($F200,PC!$K$3:$AG$3,0))","v":623913.87981028412},{"$f":"INDEX(PC!$K$376:$AG$410,U$6,MATCH($F200,PC!$K$3:$AG$3,0))","v":631062.42968790536},{"$f":"INDEX(PC!$K$376:$AG$410,V$6,MATCH($F200,PC!$K$3:$AG$3,0))","v":637898.52672744985},{"$f":"INDEX(PC!$K$376:$AG$410,W$6,MATCH($F200,PC!$K$3:$AG$3,0))","v":644488.58602493349},{"$f":"INDEX(PC!$K$376:$AG$410,X$6,MATCH($F200,PC!$K$3:$AG$3,0))","v":650739.02267233341},{"$f":"INDEX(PC!$K$376:$AG$410,Y$6,MATCH($F200,PC!$K$3:$AG$3,0))","v":656648.32723564922},{"$f":"INDEX(PC!$K$376:$AG$410,Z$6,MATCH($F200,PC!$K$3:$AG$3,0))","v":661508.70471684774},{"$f":"INDEX(PC!$K$376:$AG$410,AA$6,MATCH($F200,PC!$K$3:$AG$3,0))","v":663978.13874145679},{"$f":"INDEX(PC!$K$376:$AG$410,AB$6,MATCH($F200,PC!$K$3:$AG$3,0))","v":663640.02552537341},{"$f":"INDEX(PC!$K$376:$AG$410,AC$6,MATCH($F200,PC!$K$3:$AG$3,0))","v":662943.42173420161},{"$f":"INDEX(PC!$K$376:$AG$410,AD$6,MATCH($F200,PC!$K$3:$AG$3,0))","v":661953.23302995751},{"$f":"INDEX(PC!$K$376:$AG$410,AE$6,MATCH($F200,PC!$K$3:$AG$3,0))","v":660653.61035563692},{"$f":"INDEX(PC!$K$376:$AG$410,AF$6,MATCH($F200,PC!$K$3:$AG$3,0))","v":659044.55371124018},{"$f":"INDEX(PC!$K$376:$AG$410,AG$6,MATCH($F200,PC!$K$3:$AG$3,0))","v":657187.94989078224},{"$f":"INDEX(PC!$K$376:$AG$410,AH$6,MATCH($F200,PC!$K$3:$AG$3,0))","v":654960.02530623286},{"$f":"INDEX(PC!$K$376:$AG$410,AI$6,MATCH($F200,PC!$K$3:$AG$3,0))","v":652422.66675160697},{"$f":"INDEX(PC!$K$376:$AG$410,AJ$6,MATCH($F200,PC!$K$3:$AG$3,0))","v":649637.76102092024},{"$f":"INDEX(PC!$K$376:$AG$410,AK$6,MATCH($F200,PC!$K$3:$AG$3,0))","v":646481.53452614183},{"$f":"INDEX(PC!$K$376:$AG$410,AL$6,MATCH($F200,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AM$6,MATCH($F200,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AN$6,MATCH($F200,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AO$6,MATCH($F200,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$376:$AG$410,AP$6,MATCH($F200,PC!$K$3:$AG$3,0))","v":0}]
[null,0]
[null,2,null,null,null,"PPP 1",{"$f":"SUM(H202:AP202)","v":1104965088.7717884},{"$f":"SUMIF($B178:$B200,\"1\",H178:H200)","v":11635340.376930745},13930227.641321294,16686341.554414127,19640432.702583872,22449100.556483649,25138706.177374035,27804507.118060246,30483999.993954018,33174367.440627042,35873249.426496513,38578109.374711066,40613009.12981309,41707882.727688991,42180555.814934768,42639965.008833431,43085804.6796216,43517790.743266828,43935891.191104636,44321871.738366589,44541251.360585369,44587609.213516355,44562261.252505012,44522004.833650745,44467817.844311461,44399768.026724562,44317488.805855982,44221774.333460599,44111889.961409532,43987468.595857553,43848601.147324681,0,0,0,0,0]
[null,1,null,null,null,"PPP 2",{"$f":"SUM(H203:AP203)","v":3468614223.9005513},{"$f":"SUMIF($B178:$B200,\"2\",H178:H200)","v":73517832.709313259},80711435.078514859,86252224.215305999,94506686.207688645,102346983.66461053,104731014.6758312,107098178.95006667,109446689.54952265,111878438.78610024,114357731.69977342,116813203.17330357,118470033.46595187,119803516.41824631,120963171.47955014,122091453.77645664,123187481.20434114,124250807.8230173,125281023.69679068,126273519.15872447,126747824.93980078,126718359.75047943,126641835.80481239,126534973.65449302,126395378.595054,126222955.57014085,126017873.774813,125779720.55151187,125508153.43562189,125202924.07225616,124862798.01845853,0,0,0,0,0]
[null,3,null,null,null,"PPP Total",{"$f":"SUM(H204:AP204)","v":4573579312.6723385},{"$f":"SUM(H202:H203)","v":85153173.086244002},94641662.719836146,102938565.76972012,114147118.91027251,124796084.22109419,129869720.85320523,134902686.06812692,139930689.54347667,145052806.22672728,150230981.12626994,155391312.54801464,159083042.59576496,161511399.1459353,163143727.29448491,164731418.78529006,166273285.88396275,167768598.56628412,169216914.88789532,170595390.89709106,171289076.30038616,171305968.96399578,171204097.05731741,171056978.48814377,170863196.43936545,170622723.59686542,170335362.58066899,170001494.88497245,169620043.39703143,169190392.66811371,168711399.16578323,0,0,0,0,0]
[null,0]
[null,0]
[null,0]

{"sheet":"C. Receita (14-16)","index":31,"n_rows":49,"n_cols":42,"rows_kept":49,"cut":false,"hidden":true,"merged":[]}
[]
[null,"PPI CE"]
[null,"Receita"]
[]
[null,null,null,null,null,null,null,2023,{"$f":"H5+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[null,null,null,null,null,"Ano do Contrato de Concessão","TOTAL",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35]
[null,0]
[null,0,null,"Tabela 14 - Aderência ao Cronograma de Expansão (%)"]
[null,0]
[null,1,null,null,1,"Aquiraz",{"$f":"MAX(H10:AP10)","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,H$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":0.10998323710188117},{"$f":"INDEX(PC!$K$456:$AG$490,I$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":0.22061836468616131},{"$f":"INDEX(PC!$K$456:$AG$490,J$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":0.33348854535295214},{"$f":"INDEX(PC!$K$456:$AG$490,K$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":0.48230582976345687},{"$f":"INDEX(PC!$K$456:$AG$490,L$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":0.5430247718383312},{"$f":"INDEX(PC!$K$456:$AG$490,M$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":0.6040230955485193},{"$f":"INDEX(PC!$K$456:$AG$490,N$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":0.66520767368224998},{"$f":"INDEX(PC!$K$456:$AG$490,O$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":0.72657850623952314},{"$f":"INDEX(PC!$K$456:$AG$490,P$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":0.78804246600856775},{"$f":"INDEX(PC!$K$456:$AG$490,Q$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":0.84941329856584091},{"$f":"INDEX(PC!$K$456:$AG$490,R$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":0.89448686906314023},{"$f":"INDEX(PC!$K$456:$AG$490,S$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":0.911715403240827},{"$f":"INDEX(PC!$K$456:$AG$490,T$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":0.92819891972434343},{"$f":"INDEX(PC!$K$456:$AG$490,U$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":0.94403054572546097},{"$f":"INDEX(PC!$K$456:$AG$490,V$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":0.95902402682063703},{"$f":"INDEX(PC!$K$456:$AG$490,W$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":0.97345874464518534},{"$f":"INDEX(PC!$K$456:$AG$490,X$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":0.98705531756379217},{"$f":"INDEX(PC!$K$456:$AG$490,Y$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,Z$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AA$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AB$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AC$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AD$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AE$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AF$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AG$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AH$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AI$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AJ$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AK$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AL$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AM$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AN$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AO$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AP$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,{"$f":"E10+1","v":2},"Barbalha",1,{"$f":"INDEX(PC!$K$456:$AG$490,H$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":0.1082899099952629},{"$f":"INDEX(PC!$K$456:$AG$490,I$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":0.21790620558976789},{"$f":"INDEX(PC!$K$456:$AG$490,J$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":0.32875414495499761},{"$f":"INDEX(PC!$K$456:$AG$490,K$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":0.3979156797726196},{"$f":"INDEX(PC!$K$456:$AG$490,L$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":0.46745618190431076},{"$f":"INDEX(PC!$K$456:$AG$490,M$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":0.53718616769303651},{"$f":"INDEX(PC!$K$456:$AG$490,N$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":0.60720037896731405},{"$f":"INDEX(PC!$K$456:$AG$490,O$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":0.6772145902415917},{"$f":"INDEX(PC!$K$456:$AG$490,P$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":0.74722880151586923},{"$f":"INDEX(PC!$K$456:$AG$490,Q$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":0.81724301279014688},{"$f":"INDEX(PC!$K$456:$AG$490,R$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":0.88687825675035525},{"$f":"INDEX(PC!$K$456:$AG$490,S$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":0.90487920416864043},{"$f":"INDEX(PC!$K$456:$AG$490,T$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":0.92221695878730459},{"$f":"INDEX(PC!$K$456:$AG$490,U$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":0.93889152060634773},{"$f":"INDEX(PC!$K$456:$AG$490,V$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":0.95499763145428707},{"$f":"INDEX(PC!$K$456:$AG$490,W$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":0.97063003315964003},{"$f":"INDEX(PC!$K$456:$AG$490,X$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":0.98559924206537186},{"$f":"INDEX(PC!$K$456:$AG$490,Y$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,Z$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AA$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AB$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AC$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AD$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AE$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AF$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AG$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AH$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AI$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AJ$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AK$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AL$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AM$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AN$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AO$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AP$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,3,"Cascavel",1,{"$f":"INDEX(PC!$K$456:$AG$490,H$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":8.0925846549507074E-2},{"$f":"INDEX(PC!$K$456:$AG$490,I$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":0.16292327475353621},{"$f":"INDEX(PC!$K$456:$AG$490,J$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":0.24590655807972567},{"$f":"INDEX(PC!$K$456:$AG$490,K$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":0.32970424346335192},{"$f":"INDEX(PC!$K$456:$AG$490,L$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":0.41423060437205317},{"$f":"INDEX(PC!$K$456:$AG$490,M$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":0.49957136733819119},{"$f":"INDEX(PC!$K$456:$AG$490,N$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":0.58546935276468071},{"$f":"INDEX(PC!$K$456:$AG$490,O$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":0.6718388341191599},{"$f":"INDEX(PC!$K$456:$AG$490,P$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":0.75867981140162877},{"$f":"INDEX(PC!$K$456:$AG$490,Q$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":0.84582083154736387},{"$f":"INDEX(PC!$K$456:$AG$490,R$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":0.93321903129018435},{"$f":"INDEX(PC!$K$456:$AG$490,S$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":0.94372053150450064},{"$f":"INDEX(PC!$K$456:$AG$490,T$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":0.95396485212173165},{"$f":"INDEX(PC!$K$456:$AG$490,U$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":0.96382340334333472},{"$f":"INDEX(PC!$K$456:$AG$490,V$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":0.97342477496785251},{"$f":"INDEX(PC!$K$456:$AG$490,W$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":0.98255465066438064},{"$f":"INDEX(PC!$K$456:$AG$490,X$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":0.99147021003000424},{"$f":"INDEX(PC!$K$456:$AG$490,Y$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,Z$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AA$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AB$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AC$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AD$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AE$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AF$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AG$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AH$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AI$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AJ$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AK$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AL$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AM$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AN$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AO$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AP$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,4,"Caucaia",1,{"$f":"INDEX(PC!$K$456:$AG$490,H$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":7.7201376449514469E-2},{"$f":"INDEX(PC!$K$456:$AG$490,I$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":0.15531017252757612},{"$f":"INDEX(PC!$K$456:$AG$490,J$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":0.23417318751767702},{"$f":"INDEX(PC!$K$456:$AG$490,K$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":0.31370792872631281},{"$f":"INDEX(PC!$K$456:$AG$490,L$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":0.39379654944847742},{"$f":"INDEX(PC!$K$456:$AG$490,M$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":0.47430941830866408},{"$f":"INDEX(PC!$K$456:$AG$490,N$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":0.55514047327236726},{"$f":"INDEX(PC!$K$456:$AG$490,O$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":0.63619543697558212},{"$f":"INDEX(PC!$K$456:$AG$490,P$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":0.71736824738380311},{"$f":"INDEX(PC!$K$456:$AG$490,Q$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":0.79850570378052232},{"$f":"INDEX(PC!$K$456:$AG$490,R$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":0.87947817479023283},{"$f":"INDEX(PC!$K$456:$AG$490,S$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":0.89892288111624397},{"$f":"INDEX(PC!$K$456:$AG$490,T$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":0.91767229188271893},{"$f":"INDEX(PC!$K$456:$AG$490,U$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":0.93566748373715469},{"$f":"INDEX(PC!$K$456:$AG$490,V$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":0.95290845667955126},{"$f":"INDEX(PC!$K$456:$AG$490,W$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":0.96938342603940797},{"$f":"INDEX(PC!$K$456:$AG$490,X$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":0.98508060714622414},{"$f":"INDEX(PC!$K$456:$AG$490,Y$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,Z$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AA$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AB$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AC$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AD$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AE$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AF$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AG$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AH$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AI$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AJ$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AK$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AL$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AM$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AN$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AO$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AP$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,5,"Chorozinho",1,{"$f":"INDEX(PC!$K$456:$AG$490,H$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,I$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,J$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0.21246956992155802},{"$f":"INDEX(PC!$K$456:$AG$490,K$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0.29848525831755479},{"$f":"INDEX(PC!$K$456:$AG$490,L$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0.38585339464430618},{"$f":"INDEX(PC!$K$456:$AG$490,M$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0.47443873410873683},{"$f":"INDEX(PC!$K$456:$AG$490,N$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0.5641060319177712},{"$f":"INDEX(PC!$K$456:$AG$490,O$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0.65472004327833377},{"$f":"INDEX(PC!$K$456:$AG$490,P$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0.74601027860427371},{"$f":"INDEX(PC!$K$456:$AG$490,Q$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0.83797673789559102},{"$f":"INDEX(PC!$K$456:$AG$490,R$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0.93021368677305927},{"$f":"INDEX(PC!$K$456:$AG$490,S$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0.94170949418447392},{"$f":"INDEX(PC!$K$456:$AG$490,T$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0.95266432242358667},{"$f":"INDEX(PC!$K$456:$AG$490,U$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0.96321341628347312},{"$f":"INDEX(PC!$K$456:$AG$490,V$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0.9730862861779821},{"$f":"INDEX(PC!$K$456:$AG$490,W$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0.98268866648634023},{"$f":"INDEX(PC!$K$456:$AG$490,X$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0.99161482282932112},{"$f":"INDEX(PC!$K$456:$AG$490,Y$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,Z$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AA$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AB$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AC$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AD$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AE$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AF$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AG$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AH$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AI$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AJ$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AK$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AL$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AM$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AN$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AO$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AP$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,6,"Eusébio",1,{"$f":"INDEX(PC!$K$456:$AG$490,H$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":7.9309169412566757E-2},{"$f":"INDEX(PC!$K$456:$AG$490,I$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":0.15979244782789834},{"$f":"INDEX(PC!$K$456:$AG$490,J$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":0.24137408627807447},{"$f":"INDEX(PC!$K$456:$AG$490,K$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":0.32394046131121462},{"$f":"INDEX(PC!$K$456:$AG$490,L$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":0.40737794947543837},{"$f":"INDEX(PC!$K$456:$AG$490,M$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":0.49157292731886526},{"$f":"INDEX(PC!$K$456:$AG$490,N$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":0.57644964587357495},{"$f":"INDEX(PC!$K$456:$AG$490,O$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":0.66185660720372685},{"$f":"INDEX(PC!$K$456:$AG$490,P$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":0.74771806234140059},{"$f":"INDEX(PC!$K$456:$AG$490,Q$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":0.83384463886679538},{"$f":"INDEX(PC!$K$456:$AG$490,R$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":0.92019846229595126},{"$f":"INDEX(PC!$K$456:$AG$490,S$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":0.93303791235844413},{"$f":"INDEX(PC!$K$456:$AG$490,T$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":0.94538499412945498},{"$f":"INDEX(PC!$K$456:$AG$490,U$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":0.957277582092944},{"$f":"INDEX(PC!$K$456:$AG$490,V$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":0.968677801764951},{"$f":"INDEX(PC!$K$456:$AG$490,W$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":0.97958565314547585},{"$f":"INDEX(PC!$K$456:$AG$490,X$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":0.990039010718479},{"$f":"INDEX(PC!$K$456:$AG$490,Y$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,Z$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AA$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AB$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AC$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AD$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AE$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AF$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AG$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AH$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AI$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AJ$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AK$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AL$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AM$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AN$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AO$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AP$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,7,"Farias Brito",1,{"$f":"INDEX(PC!$K$456:$AG$490,H$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":8.6804689448740341E-2},{"$f":"INDEX(PC!$K$456:$AG$490,I$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":0.1738588176602644},{"$f":"INDEX(PC!$K$456:$AG$490,J$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":0.26091294587178848},{"$f":"INDEX(PC!$K$456:$AG$490,K$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":0.34796707408331257},{"$f":"INDEX(PC!$K$456:$AG$490,L$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":0.4350212022948366},{"$f":"INDEX(PC!$K$456:$AG$490,M$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":0.52207533050636068},{"$f":"INDEX(PC!$K$456:$AG$490,N$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":0.60937889748066854},{"$f":"INDEX(PC!$K$456:$AG$490,O$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":0.69668246445497628},{"$f":"INDEX(PC!$K$456:$AG$490,P$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":0.78373659266650042},{"$f":"INDEX(PC!$K$456:$AG$490,Q$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":0.87128959840359188},{"$f":"INDEX(PC!$K$456:$AG$490,R$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":0.94662010476428038},{"$f":"INDEX(PC!$K$456:$AG$490,S$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":0.95410326764779252},{"$f":"INDEX(PC!$K$456:$AG$490,T$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":0.96183586929408826},{"$f":"INDEX(PC!$K$456:$AG$490,U$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":0.96956847094038412},{"$f":"INDEX(PC!$K$456:$AG$490,V$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":0.97730107258667998},{"$f":"INDEX(PC!$K$456:$AG$490,W$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":0.98453479670740829},{"$f":"INDEX(PC!$K$456:$AG$490,X$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":0.99226739835370414},{"$f":"INDEX(PC!$K$456:$AG$490,Y$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,Z$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AA$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AB$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AC$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AD$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AE$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AF$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AG$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AH$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AI$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AJ$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AK$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AL$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AM$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AN$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AO$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AP$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,8,"Fortaleza",1,{"$f":"INDEX(PC!$K$456:$AG$490,H$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":0.12070566699410938},{"$f":"INDEX(PC!$K$456:$AG$490,I$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":0.19522179494486558},{"$f":"INDEX(PC!$K$456:$AG$490,J$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":0.57112156394688052},{"$f":"INDEX(PC!$K$456:$AG$490,K$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":0.60211016156448327},{"$f":"INDEX(PC!$K$456:$AG$490,L$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":0.63246845989050227},{"$f":"INDEX(PC!$K$456:$AG$490,M$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":0.66213611112042403},{"$f":"INDEX(PC!$K$456:$AG$490,N$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":0.69108629400779831},{"$f":"INDEX(PC!$K$456:$AG$490,O$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":0.71930895058520605},{"$f":"INDEX(PC!$K$456:$AG$490,P$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":0.7467739069503907},{"$f":"INDEX(PC!$K$456:$AG$490,Q$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":0.77341746264303268},{"$f":"INDEX(PC!$K$456:$AG$490,R$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":0.79922285438410035},{"$f":"INDEX(PC!$K$456:$AG$490,S$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":0.83047295915459429},{"$f":"INDEX(PC!$K$456:$AG$490,T$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":0.86089160528512665},{"$f":"INDEX(PC!$K$456:$AG$490,U$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":0.89046538215247206},{"$f":"INDEX(PC!$K$456:$AG$490,V$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":0.91917082116598658},{"$f":"INDEX(PC!$K$456:$AG$490,W$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":0.94699451170244509},{"$f":"INDEX(PC!$K$456:$AG$490,X$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":0.97393645376184745},{"$f":"INDEX(PC!$K$456:$AG$490,Y$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,Z$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AA$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AB$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AC$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AD$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AE$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AF$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AG$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AH$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AI$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AJ$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AK$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AL$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AM$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AN$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AO$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AP$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,9,"Guaiúba",1,{"$f":"INDEX(PC!$K$456:$AG$490,H$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":7.8717888286589682E-2},{"$f":"INDEX(PC!$K$456:$AG$490,I$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":0.15814282347395711},{"$f":"INDEX(PC!$K$456:$AG$490,J$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":0.23827480556210229},{"$f":"INDEX(PC!$K$456:$AG$490,K$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":0.31911383455102521},{"$f":"INDEX(PC!$K$456:$AG$490,L$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":0.40018854584020741},{"$f":"INDEX(PC!$K$456:$AG$490,M$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":0.48197030403016733},{"$f":"INDEX(PC!$K$456:$AG$490,N$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":0.5637520622201273},{"$f":"INDEX(PC!$K$456:$AG$490,O$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":0.64600518501060566},{"$f":"INDEX(PC!$K$456:$AG$490,P$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":0.72802262550082486},{"$f":"INDEX(PC!$K$456:$AG$490,Q$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":0.81051143059156261},{"$f":"INDEX(PC!$K$456:$AG$490,R$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":0.89276455338204097},{"$f":"INDEX(PC!$K$456:$AG$490,S$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":0.90973367900070701},{"$f":"INDEX(PC!$K$456:$AG$490,T$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":0.92599575771859532},{"$f":"INDEX(PC!$K$456:$AG$490,U$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":0.94202215413622437},{"$f":"INDEX(PC!$K$456:$AG$490,V$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":0.95710582135281641},{"$f":"INDEX(PC!$K$456:$AG$490,W$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":0.97218948856940846},{"$f":"INDEX(PC!$K$456:$AG$490,X$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":0.9863304265849635},{"$f":"INDEX(PC!$K$456:$AG$490,Y$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,Z$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AA$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AB$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AC$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AD$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AE$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AF$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AG$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AH$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AI$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AJ$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AK$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AL$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AM$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AN$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AO$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AP$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,10,"Horizonte",1,{"$f":"INDEX(PC!$K$456:$AG$490,H$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":7.6778919870520754E-2},{"$f":"INDEX(PC!$K$456:$AG$490,I$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":0.15463683343744675},{"$f":"INDEX(PC!$K$456:$AG$490,J$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":0.23328979499119767},{"$f":"INDEX(PC!$K$456:$AG$490,K$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":0.31268101538985749},{"$f":"INDEX(PC!$K$456:$AG$490,L$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":0.39269691634959397},{"$f":"INDEX(PC!$K$456:$AG$490,M$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":0.47316713044465897},{"$f":"INDEX(PC!$K$456:$AG$490,N$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":0.55397807939122035},{"$f":"INDEX(PC!$K$456:$AG$490,O$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":0.63507297404736218},{"$f":"INDEX(PC!$K$456:$AG$490,P$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":0.71622465784542},{"$f":"INDEX(PC!$K$456:$AG$490,Q$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":0.7974331307853938},{"$f":"INDEX(PC!$K$456:$AG$490,R$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":0.87841444715770345},{"$f":"INDEX(PC!$K$456:$AG$490,S$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":0.8982338576864104},{"$f":"INDEX(PC!$K$456:$AG$490,T$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":0.9172582202282924},{"$f":"INDEX(PC!$K$456:$AG$490,U$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":0.93543074564143336},{"$f":"INDEX(PC!$K$456:$AG$490,V$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":0.95286501220966546},{"$f":"INDEX(PC!$K$456:$AG$490,W$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":0.96939065250724066},{"$f":"INDEX(PC!$K$456:$AG$490,X$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":0.98512124481799079},{"$f":"INDEX(PC!$K$456:$AG$490,Y$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,Z$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AA$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AB$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AC$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AD$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AE$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AF$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AG$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AH$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AI$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AJ$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AK$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AL$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AM$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AN$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AO$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AP$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,11,"Itaitinga",1,{"$f":"INDEX(PC!$K$456:$AG$490,H$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":7.8795171369793887E-2},{"$f":"INDEX(PC!$K$456:$AG$490,I$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":0.15277723867562007},{"$f":"INDEX(PC!$K$456:$AG$490,J$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":0.23308620890424253},{"$f":"INDEX(PC!$K$456:$AG$490,K$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":0.31471490121492063},{"$f":"INDEX(PC!$K$456:$AG$490,L$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":0.39754686954159063},{"$f":"INDEX(PC!$K$456:$AG$490,M$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":0.48150448317354344},{"$f":"INDEX(PC!$K$456:$AG$490,N$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":0.5663548499786516},{"$f":"INDEX(PC!$K$456:$AG$490,O$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":0.65209796995691494},{"$f":"INDEX(PC!$K$456:$AG$490,P$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":0.73853976633156082},{"$f":"INDEX(PC!$K$456:$AG$490,Q$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":0.82552497768117072},{"$f":"INDEX(PC!$K$456:$AG$490,R$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":0.91293715793968089},{"$f":"INDEX(PC!$K$456:$AG$490,S$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":0.92698831657803826},{"$f":"INDEX(PC!$K$456:$AG$490,T$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":0.94045724488607696},{"$f":"INDEX(PC!$K$456:$AG$490,U$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":0.95338275821915153},{"$f":"INDEX(PC!$K$456:$AG$490,V$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":0.96584248728797117},{"$f":"INDEX(PC!$K$456:$AG$490,W$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":0.97779761673718124},{"$f":"INDEX(PC!$K$456:$AG$490,X$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":0.98917051585607263},{"$f":"INDEX(PC!$K$456:$AG$490,Y$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,Z$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AA$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AB$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AC$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AD$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AE$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AF$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AG$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AH$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AI$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AJ$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AK$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AL$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AM$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AN$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AO$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AP$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,12,"Juazeiro do Norte",1,{"$f":"INDEX(PC!$K$456:$AG$490,H$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":8.6154076066651722E-2},{"$f":"INDEX(PC!$K$456:$AG$490,I$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":0.17321726568532217},{"$f":"INDEX(PC!$K$456:$AG$490,J$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":0.26111484719420158},{"$f":"INDEX(PC!$K$456:$AG$490,K$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":0.34973473810057537},{"$f":"INDEX(PC!$K$456:$AG$490,L$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":0.43898976313233207},{"$f":"INDEX(PC!$K$456:$AG$490,M$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":0.52879274701736034},{"$f":"INDEX(PC!$K$456:$AG$490,N$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":0.61901915365264393},{"$f":"INDEX(PC!$K$456:$AG$490,O$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":0.70959426137637305},{"$f":"INDEX(PC!$K$456:$AG$490,P$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":0.80043089491643626},{"$f":"INDEX(PC!$K$456:$AG$490,Q$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":0.89140451816981747},{"$f":"INDEX(PC!$K$456:$AG$490,R$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":0.90231388079404218},{"$f":"INDEX(PC!$K$456:$AG$490,S$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":0.91773145034745574},{"$f":"INDEX(PC!$K$456:$AG$490,T$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":0.93267578270940743},{"$f":"INDEX(PC!$K$456:$AG$490,U$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":0.94714687787989738},{"$f":"INDEX(PC!$K$456:$AG$490,V$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":0.96111982863832224},{"$f":"INDEX(PC!$K$456:$AG$490,W$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":0.97458218137438046},{"$f":"INDEX(PC!$K$456:$AG$490,X$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":0.98754638969837361},{"$f":"INDEX(PC!$K$456:$AG$490,Y$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,Z$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AA$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AB$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AC$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AD$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AE$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AF$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AG$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AH$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AI$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AJ$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AK$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AL$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AM$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AN$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AO$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AP$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,13,"Maracanaú",1,{"$f":"INDEX(PC!$K$456:$AG$490,H$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":8.2801222654312098E-2},{"$f":"INDEX(PC!$K$456:$AG$490,I$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":0.1613455598764543},{"$f":"INDEX(PC!$K$456:$AG$490,J$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":0.24051402691759885},{"$f":"INDEX(PC!$K$456:$AG$490,K$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":0.32022660713428391},{"$f":"INDEX(PC!$K$456:$AG$490,L$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":0.40040328388304769},{"$f":"INDEX(PC!$K$456:$AG$490,M$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":0.48096404052042824},{"$f":"INDEX(PC!$K$456:$AG$490,N$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":0.56184486373165621},{"$f":"INDEX(PC!$K$456:$AG$490,O$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":0.64293373021588496},{"$f":"INDEX(PC!$K$456:$AG$490,P$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":0.72418262998703731},{"$f":"INDEX(PC!$K$456:$AG$490,Q$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":0.80551154640165157},{"$f":"INDEX(PC!$K$456:$AG$490,R$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":0.88682445948757338},{"$f":"INDEX(PC!$K$456:$AG$490,S$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":0.90446012770656292},{"$f":"INDEX(PC!$K$456:$AG$490,T$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":0.92161569606478144},{"$f":"INDEX(PC!$K$456:$AG$490,U$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":0.93830716789092128},{"$f":"INDEX(PC!$K$456:$AG$490,V$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":0.95450253652759776},{"$f":"INDEX(PC!$K$456:$AG$490,W$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":0.97016979531742598},{"$f":"INDEX(PC!$K$456:$AG$490,X$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":0.98534095091779095},{"$f":"INDEX(PC!$K$456:$AG$490,Y$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,Z$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AA$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AB$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AC$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AD$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AE$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AF$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AG$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AH$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AI$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AJ$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AK$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AL$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AM$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AN$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AO$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AP$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,14,"Maranguape",1,{"$f":"INDEX(PC!$K$456:$AG$490,H$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":0.11919033967509339},{"$f":"INDEX(PC!$K$456:$AG$490,I$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":0.24024845799669881},{"$f":"INDEX(PC!$K$456:$AG$490,J$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":0.36300060811397794},{"$f":"INDEX(PC!$K$456:$AG$490,K$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":0.42763443662583617},{"$f":"INDEX(PC!$K$456:$AG$490,L$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":0.49261575883937103},{"$f":"INDEX(PC!$K$456:$AG$490,M$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":0.55777082790374422},{"$f":"INDEX(PC!$K$456:$AG$490,N$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":0.62309964381895577},{"$f":"INDEX(PC!$K$456:$AG$490,O$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":0.6883415863087482},{"$f":"INDEX(PC!$K$456:$AG$490,P$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":0.75354009208583095},{"$f":"INDEX(PC!$K$456:$AG$490,Q$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":0.818608287724785},{"$f":"INDEX(PC!$K$456:$AG$490,R$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":0.88332898966206241},{"$f":"INDEX(PC!$K$456:$AG$490,S$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":0.90226739640344022},{"$f":"INDEX(PC!$K$456:$AG$490,T$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":0.92051081574146465},{"$f":"INDEX(PC!$K$456:$AG$490,U$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":0.93801581096342623},{"$f":"INDEX(PC!$K$456:$AG$490,V$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":0.95469550864390584},{"$f":"INDEX(PC!$K$456:$AG$490,W$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":0.97059334549561294},{"$f":"INDEX(PC!$K$456:$AG$490,X$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":0.98570932151854751},{"$f":"INDEX(PC!$K$456:$AG$490,Y$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,Z$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AA$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AB$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AC$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AD$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AE$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AF$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AG$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AH$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AI$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AJ$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AK$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AL$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AM$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AN$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AO$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AP$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,15,"Missão Velha",1,{"$f":"INDEX(PC!$K$456:$AG$490,H$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":7.9933262551190654E-2},{"$f":"INDEX(PC!$K$456:$AG$490,I$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":0.16107993326255118},{"$f":"INDEX(PC!$K$456:$AG$490,J$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":0.24328833611406037},{"$f":"INDEX(PC!$K$456:$AG$490,K$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":0.32640679508569698},{"$f":"INDEX(PC!$K$456:$AG$490,L$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":0.41043531017746093},{"$f":"INDEX(PC!$K$456:$AG$490,M$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":0.49522220536933109},{"$f":"INDEX(PC!$K$456:$AG$490,N$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":0.58061580464128626},{"$f":"INDEX(PC!$K$456:$AG$490,O$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":0.66661610799332627},{"$f":"INDEX(PC!$K$456:$AG$490,P$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":0.75307143940542998},{"$f":"INDEX(PC!$K$456:$AG$490,Q$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":0.83967844683755499},{"$f":"INDEX(PC!$K$456:$AG$490,R$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":0.9265888063097224},{"$f":"INDEX(PC!$K$456:$AG$490,S$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":0.93826785985135752},{"$f":"INDEX(PC!$K$456:$AG$490,T$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":0.94964356135295014},{"$f":"INDEX(PC!$K$456:$AG$490,U$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":0.96056423479447894},{"$f":"INDEX(PC!$K$456:$AG$490,V$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":0.97102988017594416},{"$f":"INDEX(PC!$K$456:$AG$490,W$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":0.98119217351736687},{"$f":"INDEX(PC!$K$456:$AG$490,X$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":0.99074776277870469},{"$f":"INDEX(PC!$K$456:$AG$490,Y$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,Z$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AA$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AB$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AC$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AD$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AE$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AF$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AG$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AH$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AI$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AJ$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AK$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AL$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AM$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AN$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AO$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AP$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,16,"Nova Olinda",1,{"$f":"INDEX(PC!$K$456:$AG$490,H$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":7.4794939524537751E-2},{"$f":"INDEX(PC!$K$456:$AG$490,I$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":0.15195328791880996},{"$f":"INDEX(PC!$K$456:$AG$490,J$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":0.23105797302933406},{"$f":"INDEX(PC!$K$456:$AG$490,K$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":0.31224801890727094},{"$f":"INDEX(PC!$K$456:$AG$490,L$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":0.39524537745029892},{"$f":"INDEX(PC!$K$456:$AG$490,M$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":0.47991102460725704},{"$f":"INDEX(PC!$K$456:$AG$490,N$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":0.5658278882246629},{"$f":"INDEX(PC!$K$456:$AG$490,O$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":0.65299596830251638},{"$f":"INDEX(PC!$K$456:$AG$490,P$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":0.74127624078965659},{"$f":"INDEX(PC!$K$456:$AG$490,Q$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":0.83039065758376196},{"$f":"INDEX(PC!$K$456:$AG$490,R$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":0.92020019463367164},{"$f":"INDEX(PC!$K$456:$AG$490,S$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":0.93354650354511326},{"$f":"INDEX(PC!$K$456:$AG$490,T$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":0.94633671625191162},{"$f":"INDEX(PC!$K$456:$AG$490,U$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":0.95843180870290556},{"$f":"INDEX(PC!$K$456:$AG$490,V$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":0.96983178089809541},{"$f":"INDEX(PC!$K$456:$AG$490,W$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":0.98053663283748094},{"$f":"INDEX(PC!$K$456:$AG$490,X$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":0.99054636452106215},{"$f":"INDEX(PC!$K$456:$AG$490,Y$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,Z$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AA$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AB$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AC$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AD$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AE$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AF$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AG$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AH$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AI$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AJ$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AK$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AL$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AM$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AN$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AO$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AP$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,17,"Pacajus",1,{"$f":"INDEX(PC!$K$456:$AG$490,H$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":7.9105674754361338E-2},{"$f":"INDEX(PC!$K$456:$AG$490,I$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":0.15968183944923467},{"$f":"INDEX(PC!$K$456:$AG$490,J$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":0.24159481318093709},{"$f":"INDEX(PC!$K$456:$AG$490,K$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":0.3247109150457857},{"$f":"INDEX(PC!$K$456:$AG$490,L$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":0.40889646414009756},{"$f":"INDEX(PC!$K$456:$AG$490,M$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":0.49411804023795203},{"$f":"INDEX(PC!$K$456:$AG$490,N$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":0.58017512198382459},{"$f":"INDEX(PC!$K$456:$AG$490,O$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":0.66693402847403249},{"$f":"INDEX(PC!$K$456:$AG$490,P$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":0.75432791925673415},{"$f":"INDEX(PC!$K$456:$AG$490,Q$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":0.84215627297640527},{"$f":"INDEX(PC!$K$456:$AG$490,R$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":0.93028540872936305},{"$f":"INDEX(PC!$K$456:$AG$490,S$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":0.94161486531648952},{"$f":"INDEX(PC!$K$456:$AG$490,T$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":0.95247643874072585},{"$f":"INDEX(PC!$K$456:$AG$490,U$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":0.96290354922799282},{"$f":"INDEX(PC!$K$456:$AG$490,V$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":0.97286277655236952},{"$f":"INDEX(PC!$K$456:$AG$490,W$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":0.98238754093977676},{"$f":"INDEX(PC!$K$456:$AG$490,X$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":0.99141100193837306},{"$f":"INDEX(PC!$K$456:$AG$490,Y$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,Z$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AA$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AB$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AC$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AD$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AE$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AF$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AG$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AH$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AI$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AJ$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AK$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AL$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AM$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AN$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AO$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AP$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,18,"Pacatuba",1,{"$f":"INDEX(PC!$K$456:$AG$490,H$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":0.12243859904083709},{"$f":"INDEX(PC!$K$456:$AG$490,I$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":0.24596715593663712},{"$f":"INDEX(PC!$K$456:$AG$490,J$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":0.37065833454439762},{"$f":"INDEX(PC!$K$456:$AG$490,K$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":0.43264060456329023},{"$f":"INDEX(PC!$K$456:$AG$490,L$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":0.49469553843918035},{"$f":"INDEX(PC!$K$456:$AG$490,M$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":0.55682313617206802},{"$f":"INDEX(PC!$K$456:$AG$490,N$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":0.61880540619096058},{"$f":"INDEX(PC!$K$456:$AG$490,O$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":0.68064234849585814},{"$f":"INDEX(PC!$K$456:$AG$490,P$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":0.74226129922976314},{"$f":"INDEX(PC!$K$456:$AG$490,Q$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":0.80358959453567791},{"$f":"INDEX(PC!$K$456:$AG$490,R$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":0.86455457055660512},{"$f":"INDEX(PC!$K$456:$AG$490,S$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":0.88613573608487139},{"$f":"INDEX(PC!$K$456:$AG$490,T$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":0.90699026304316233},{"$f":"INDEX(PC!$K$456:$AG$490,U$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":0.92719081528847547},{"$f":"INDEX(PC!$K$456:$AG$490,V$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":0.94651940124981837},{"$f":"INDEX(PC!$K$456:$AG$490,W$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":0.96512134864118593},{"$f":"INDEX(PC!$K$456:$AG$490,X$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":0.98292399360558058},{"$f":"INDEX(PC!$K$456:$AG$490,Y$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,Z$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AA$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AB$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AC$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AD$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AE$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AF$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AG$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AH$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AI$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AJ$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AK$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AL$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AM$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AN$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AO$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AP$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,19,"Paracuru",1,{"$f":"INDEX(PC!$K$456:$AG$490,H$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":7.850309510410805E-2},{"$f":"INDEX(PC!$K$456:$AG$490,I$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":0.15813168261114238},{"$f":"INDEX(PC!$K$456:$AG$490,J$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":0.2386043894203714},{"$f":"INDEX(PC!$K$456:$AG$490,K$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":0.31963984243106358},{"$f":"INDEX(PC!$K$456:$AG$490,L$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":0.40151941474395048},{"$f":"INDEX(PC!$K$456:$AG$490,M$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":0.48368036015756893},{"$f":"INDEX(PC!$K$456:$AG$490,N$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":0.56654473832301633},{"$f":"INDEX(PC!$K$456:$AG$490,O$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":0.64954980303882948},{"$f":"INDEX(PC!$K$456:$AG$490,P$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":0.73283624085537424},{"$f":"INDEX(PC!$K$456:$AG$490,Q$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":0.81626336522228471},{"$f":"INDEX(PC!$K$456:$AG$490,R$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":0.89969048958919529},{"$f":"INDEX(PC!$K$456:$AG$490,S$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":0.91572875633089479},{"$f":"INDEX(PC!$K$456:$AG$490,T$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":0.93120427687113116},{"$f":"INDEX(PC!$K$456:$AG$490,U$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":0.94597636465953849},{"$f":"INDEX(PC!$K$456:$AG$490,V$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":0.96032639279684862},{"$f":"INDEX(PC!$K$456:$AG$490,W$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":0.9741136747326955},{"$f":"INDEX(PC!$K$456:$AG$490,X$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":0.98733821046707937},{"$f":"INDEX(PC!$K$456:$AG$490,Y$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,Z$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AA$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AB$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AC$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AD$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AE$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AF$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AG$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AH$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AI$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AJ$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AK$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AL$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AM$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AN$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AO$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AP$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,20,"Paraipaba",1,{"$f":"INDEX(PC!$K$456:$AG$490,H$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":6.9444444444444448E-2},{"$f":"INDEX(PC!$K$456:$AG$490,I$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":0.13802083333333334},{"$f":"INDEX(PC!$K$456:$AG$490,J$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":0.20572916666666666},{"$f":"INDEX(PC!$K$456:$AG$490,K$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":0.27256944444444442},{"$f":"INDEX(PC!$K$456:$AG$490,L$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":0.33940972222222221},{"$f":"INDEX(PC!$K$456:$AG$490,M$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":0.40538194444444442},{"$f":"INDEX(PC!$K$456:$AG$490,N$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":0.46961805555555558},{"$f":"INDEX(PC!$K$456:$AG$490,O$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":0.53211805555555558},{"$f":"INDEX(PC!$K$456:$AG$490,P$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":0.59461805555555558},{"$f":"INDEX(PC!$K$456:$AG$490,Q$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":0.65451388888888884},{"$f":"INDEX(PC!$K$456:$AG$490,R$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":0.71354166666666663},{"$f":"INDEX(PC!$K$456:$AG$490,S$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":0.75868055555555558},{"$f":"INDEX(PC!$K$456:$AG$490,T$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":0.80295138888888884},{"$f":"INDEX(PC!$K$456:$AG$490,U$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":0.84461805555555558},{"$f":"INDEX(PC!$K$456:$AG$490,V$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":0.88541666666666663},{"$f":"INDEX(PC!$K$456:$AG$490,W$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":0.92621527777777779},{"$f":"INDEX(PC!$K$456:$AG$490,X$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":0.96354166666666663},{"$f":"INDEX(PC!$K$456:$AG$490,Y$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,Z$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AA$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AB$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AC$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AD$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AE$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AF$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AG$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AH$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AI$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AJ$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AK$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AL$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AM$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AN$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AO$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AP$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,21,"São Gonçalo do Amarante",1,{"$f":"INDEX(PC!$K$456:$AG$490,H$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":5.0227698901687649E-2},{"$f":"INDEX(PC!$K$456:$AG$490,I$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":0.1003214572729708},{"$f":"INDEX(PC!$K$456:$AG$490,J$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":0.2902491293865524},{"$f":"INDEX(PC!$K$456:$AG$490,K$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":0.36230913474417359},{"$f":"INDEX(PC!$K$456:$AG$490,L$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":0.43450308063219928},{"$f":"INDEX(PC!$K$456:$AG$490,M$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":0.50696490758103407},{"$f":"INDEX(PC!$K$456:$AG$490,N$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":0.5796946155906777},{"$f":"INDEX(PC!$K$456:$AG$490,O$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":0.65229038306991693},{"$f":"INDEX(PC!$K$456:$AG$490,P$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":0.72502009107956067},{"$f":"INDEX(PC!$K$456:$AG$490,Q$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":0.79734797749799091},{"$f":"INDEX(PC!$K$456:$AG$490,R$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":0.86914010179480305},{"$f":"INDEX(PC!$K$456:$AG$490,S$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":0.89030270559871416},{"$f":"INDEX(PC!$K$456:$AG$490,T$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":0.91106348781141178},{"$f":"INDEX(PC!$K$456:$AG$490,U$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":0.9307527457808733},{"$f":"INDEX(PC!$K$456:$AG$490,V$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":0.94923653897669436},{"$f":"INDEX(PC!$K$456:$AG$490,W$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":0.96718457005089742},{"$f":"INDEX(PC!$K$456:$AG$490,X$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":0.9837931958210554},{"$f":"INDEX(PC!$K$456:$AG$490,Y$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,Z$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AA$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AB$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AC$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AD$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AE$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AF$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AG$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AH$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AI$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AJ$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AK$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AL$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AM$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AN$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AO$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AP$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,22,"São Luís do Curu",1,{"$f":"INDEX(PC!$K$456:$AG$490,H$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":8.0211335254562921E-2},{"$f":"INDEX(PC!$K$456:$AG$490,I$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":0.15994236311239193},{"$f":"INDEX(PC!$K$456:$AG$490,J$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":0.24015369836695485},{"$f":"INDEX(PC!$K$456:$AG$490,K$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":0.32084534101825168},{"$f":"INDEX(PC!$K$456:$AG$490,L$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":0.40153698366954849},{"$f":"INDEX(PC!$K$456:$AG$490,M$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":0.48270893371757922},{"$f":"INDEX(PC!$K$456:$AG$490,N$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":0.56388088376560996},{"$f":"INDEX(PC!$K$456:$AG$490,O$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":0.64457252641690677},{"$f":"INDEX(PC!$K$456:$AG$490,P$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":0.72622478386167144},{"$f":"INDEX(PC!$K$456:$AG$490,Q$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":0.80691642651296835},{"$f":"INDEX(PC!$K$456:$AG$490,R$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":0.88808837656099904},{"$f":"INDEX(PC!$K$456:$AG$490,S$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":0.90489913544668588},{"$f":"INDEX(PC!$K$456:$AG$490,T$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":0.92170989433237271},{"$f":"INDEX(PC!$K$456:$AG$490,U$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":0.93804034582132567},{"$f":"INDEX(PC!$K$456:$AG$490,V$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":0.95389048991354464},{"$f":"INDEX(PC!$K$456:$AG$490,W$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":0.96926032660902983},{"$f":"INDEX(PC!$K$456:$AG$490,X$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":0.98463016330451492},{"$f":"INDEX(PC!$K$456:$AG$490,Y$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,Z$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AA$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AB$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AC$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AD$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AE$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AF$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AG$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AH$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AI$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AJ$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AK$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AL$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AM$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AN$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AO$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AP$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,23,"Trairi",1,{"$f":"INDEX(PC!$K$456:$AG$490,H$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":7.6564380264741272E-2},{"$f":"INDEX(PC!$K$456:$AG$490,I$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":0.154632972322503},{"$f":"INDEX(PC!$K$456:$AG$490,J$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":0.23435619735258725},{"$f":"INDEX(PC!$K$456:$AG$490,K$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":0.31513237063778582},{"$f":"INDEX(PC!$K$456:$AG$490,L$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":0.39726233453670279},{"$f":"INDEX(PC!$K$456:$AG$490,M$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":0.48029482551143199},{"$f":"INDEX(PC!$K$456:$AG$490,N$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":0.5640794223826715},{"$f":"INDEX(PC!$K$456:$AG$490,O$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":0.64861612515042122},{"$f":"INDEX(PC!$K$456:$AG$490,P$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":0.73375451263537905},{"$f":"INDEX(PC!$K$456:$AG$490,Q$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":0.81919374247894106},{"$f":"INDEX(PC!$K$456:$AG$490,R$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":0.90463297232250306},{"$f":"INDEX(PC!$K$456:$AG$490,S$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":0.92057761732851984},{"$f":"INDEX(PC!$K$456:$AG$490,T$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":0.93546931407942235},{"$f":"INDEX(PC!$K$456:$AG$490,U$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":0.94990974729241873},{"$f":"INDEX(PC!$K$456:$AG$490,V$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":0.9635980746089049},{"$f":"INDEX(PC!$K$456:$AG$490,W$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":0.97638387484957878},{"$f":"INDEX(PC!$K$456:$AG$490,X$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":0.98841756919374246},{"$f":"INDEX(PC!$K$456:$AG$490,Y$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,Z$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AA$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AB$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AC$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AD$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AE$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AF$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AG$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AH$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AI$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AJ$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AK$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":1},{"$f":"INDEX(PC!$K$456:$AG$490,AL$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AM$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AN$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AO$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$456:$AG$490,AP$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":0}]
[null,0]
[null,2,null,null,null,"PPP 1",{"$f":"MAX(H34:AP34)","v":1},{"$f":"TRANSPOSE(PC!$E$456:$E$490)","v":8.3794461393303085E-2},0.16794795888229247,0.26571859897130301,0.34931399164694477,0.42823824504252106,0.50764332421696523,0.58756285627844285,0.66775621105957039,0.74820415530948114,0.82888357198893159,0.90317019211219662,0.91849075227786581,0.93332684665277377,0.94768609637628298,0.9614397743842491,0.97483186417451884,0.98757347674016716,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0]
[null,1,null,null,null,"PPP 2",{"$f":"MAX(H35:AP35)","v":1.0000000000000002},{"$f":"TRANSPOSE(PC!$F$456:$F$490)","v":7.8979713916166885E-2},0.15165446801782617,0.28776961895109859,0.35804488908093074,0.4286423635919433,0.49935378583444956,0.57000635469967098,0.64037875439891689,0.71094226261739057,0.78087979528923257,0.85054209087264276,0.87422637293302974,0.89728032273586744,0.9193471607141912,0.940649634401171,0.96136223739454729,0.98096255233730445,1,1,0.99999999999999989,1.0000000000000002,1,1,1.0000000000000002,1,1,1,1,1,1,0,0,0,0,0]
[null,0]
[null,0,null,"Tabela 15 - Contraprestação Fixa - em R$"]
[null,0]
[null,2,null,null,null,"PPP 1",{"$f":"SUM(H39:AP39)","v":6960775597.7741165},{"$f":"TRANSPOSE(PC!$E$494:E528)","v":0},48352151.071052305,76500279.7613841,100567360.31655444,123289621.71675102,146150312.66889572,169159114.40415636,192246749.59232298,215407680.98806262,238635253.20490167,260022341.81653169,264433125.04101115,268704430.75555515,272838453.08317804,276798131.55292279,280653708.91751611,284322014.14589244,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,0,0,0,0,0]
[null,1,null,null,null,"PPP 2",{"$f":"SUM(H40:AP40)","v":0},{"$f":"TRANSPOSE(PC!$F$494:F528)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,null,null,null,"PPP Total",{"$f":"SUM(H41:AP41)","v":6960775597.7741165},{"$f":"SUM(H39:H40)","v":0},48352151.071052305,76500279.7613841,100567360.31655444,123289621.71675102,146150312.66889572,169159114.40415636,192246749.59232298,215407680.98806262,238635253.20490167,260022341.81653169,264433125.04101115,268704430.75555515,272838453.08317804,276798131.55292279,280653708.91751611,284322014.14589244,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,287899605.28749418,0,0,0,0,0]
[null,0]
[null,0,null,"Tabela 16 - Contraprestação Variável - em R$"]
[null,0]
[null,2,null,null,null,"PPP 1",{"$f":"SUM(H45:AP45)","v":3655081532.320539},{"$f":"TRANSPOSE(PC!$E$532:E566)","v":38876769.419480681},46158285.816339411,55156556.861145496,64918580.672412083,74285538.393553749,83202102.046229541,92036395.420279711,100921558.78417994,109847115.10828871,118804127.57187375,127783410.53114071,134805311.96928471,138596209.06951171,140062402.95884788,141479183.10777217,142845285.10261199,144159895.93811727,145422789.42916083,146633592.09151688,147258707.86640275,147244823.51646814,147150325.34611985,147000478.58236435,146798482.79627758,146544709.87706298,146237860.22470766,145881282.41087669,145471531.86890027,145007942.40947345,144490277.13013813,0,0,0,0,0]
[null,1,null,null,null,"PPP 2",{"$f":"SUM(H46:AP46)","v":0},{"$f":"TRANSPOSE(PC!$F$532:F566)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,null,null,null,"PPP Total",{"$f":"SUM(H47:AP47)","v":3655081532.320539},{"$f":"SUM(H45:H46)","v":38876769.419480681},46158285.816339411,55156556.861145496,64918580.672412083,74285538.393553749,83202102.046229541,92036395.420279711,100921558.78417994,109847115.10828871,118804127.57187375,127783410.53114071,134805311.96928471,138596209.06951171,140062402.95884788,141479183.10777217,142845285.10261199,144159895.93811727,145422789.42916083,146633592.09151688,147258707.86640275,147244823.51646814,147150325.34611985,147000478.58236435,146798482.79627758,146544709.87706298,146237860.22470766,145881282.41087669,145471531.86890027,145007942.40947345,144490277.13013813,0,0,0,0,0]
[null,0]
[null,0]

{"sheet":"D. OPEX (17-21)","index":32,"n_rows":158,"n_cols":42,"rows_kept":158,"cut":false,"hidden":true,"merged":[]}
[]
[null,"PPI CE"]
[null,"OpEx"]
[]
[null,null,null,null,null,null,null,2023,{"$f":"H5+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[null,null,null,null,null,"Ano do Contrato de Concessão","TOTAL",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35]
[null,0]
[null,0,null,"Tabela 17 - Energia - em R$"]
[null,0]
[null,1,null,null,1,"Aquiraz",{"$f":"SUM(H10:AP10)","v":10961887.896798763},{"$f":"INDEX(PC!$K$769:$AG$803,H$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":118773.84485009049},{"$f":"INDEX(PC!$K$769:$AG$803,I$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":153916.95094276679},{"$f":"INDEX(PC!$K$769:$AG$803,J$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":188750.51992924046},{"$f":"INDEX(PC!$K$769:$AG$803,K$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":217720.51590237772},{"$f":"INDEX(PC!$K$769:$AG$803,L$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":253062.21466816959},{"$f":"INDEX(PC!$K$769:$AG$803,M$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":283147.04428693093},{"$f":"INDEX(PC!$K$769:$AG$803,N$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":302874.00624777592},{"$f":"INDEX(PC!$K$769:$AG$803,O$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":322565.68440287188},{"$f":"INDEX(PC!$K$769:$AG$803,P$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":342220.60896001343},{"$f":"INDEX(PC!$K$769:$AG$803,Q$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":361836.73656860663},{"$f":"INDEX(PC!$K$769:$AG$803,R$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":381668.35670835973},{"$f":"INDEX(PC!$K$769:$AG$803,S$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":397910.37241123803},{"$f":"INDEX(PC!$K$769:$AG$803,T$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":405634.96292790456},{"$f":"INDEX(PC!$K$769:$AG$803,U$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":410057.54512508382},{"$f":"INDEX(PC!$K$769:$AG$803,V$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":414324.74268465897},{"$f":"INDEX(PC!$K$769:$AG$803,W$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":418421.80040306522},{"$f":"INDEX(PC!$K$769:$AG$803,X$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":422362.95783275226},{"$f":"INDEX(PC!$K$769:$AG$803,Y$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":426144.29553952895},{"$f":"INDEX(PC!$K$769:$AG$803,Z$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":429759.40729611169},{"$f":"INDEX(PC!$K$769:$AG$803,AA$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":431341.06308736082},{"$f":"INDEX(PC!$K$769:$AG$803,AB$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":431295.87606356194},{"$f":"INDEX(PC!$K$769:$AG$803,AC$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":430987.07696738985},{"$f":"INDEX(PC!$K$769:$AG$803,AD$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":430501.1878823064},{"$f":"INDEX(PC!$K$769:$AG$803,AE$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":429866.33593768132},{"$f":"INDEX(PC!$K$769:$AG$803,AF$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":429062.04223577224},{"$f":"INDEX(PC!$K$769:$AG$803,AG$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":428111.88832661958},{"$f":"INDEX(PC!$K$769:$AG$803,AH$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":426992.28728978895},{"$f":"INDEX(PC!$K$769:$AG$803,AI$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":425703.23392092017},{"$f":"INDEX(PC!$K$769:$AG$803,AJ$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":424249.00939340406},{"$f":"INDEX(PC!$K$769:$AG$803,AK$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":422625.32800641155},{"$f":"INDEX(PC!$K$769:$AG$803,AL$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AM$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AN$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AO$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AP$6,MATCH($F10,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,{"$f":"E10+1","v":2},"Barbalha",11889645.79485639,{"$f":"INDEX(PC!$K$769:$AG$803,H$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":89931.100939292475},{"$f":"INDEX(PC!$K$769:$AG$803,I$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":119678.97787912846},{"$f":"INDEX(PC!$K$769:$AG$803,J$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":160863.71121740976},{"$f":"INDEX(PC!$K$769:$AG$803,K$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":202121.95024402108},{"$f":"INDEX(PC!$K$769:$AG$803,L$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":238499.42130589683},{"$f":"INDEX(PC!$K$769:$AG$803,M$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":269642.86125739885},{"$f":"INDEX(PC!$K$769:$AG$803,N$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":300847.72256389359},{"$f":"INDEX(PC!$K$769:$AG$803,O$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":332102.71065351908},{"$f":"INDEX(PC!$K$769:$AG$803,P$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":363385.04519316473},{"$f":"INDEX(PC!$K$769:$AG$803,Q$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":394661.22033138544},{"$f":"INDEX(PC!$K$769:$AG$803,R$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":425933.60021611612},{"$f":"INDEX(PC!$K$769:$AG$803,S$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":443491.95815252629},{"$f":"INDEX(PC!$K$769:$AG$803,T$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":454800.83346077532},{"$f":"INDEX(PC!$K$769:$AG$803,U$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":459518.46497243445},{"$f":"INDEX(PC!$K$769:$AG$803,V$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":464074.2077474629},{"$f":"INDEX(PC!$K$769:$AG$803,W$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":468475.50308453309},{"$f":"INDEX(PC!$K$769:$AG$803,X$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":472749.52387397585},{"$f":"INDEX(PC!$K$769:$AG$803,Y$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":476885.55807044735},{"$f":"INDEX(PC!$K$769:$AG$803,Z$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":480503.91581232008},{"$f":"INDEX(PC!$K$769:$AG$803,AA$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":482318.95805616991},{"$f":"INDEX(PC!$K$769:$AG$803,AB$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":482181.36035848822},{"$f":"INDEX(PC!$K$769:$AG$803,AC$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":481843.43177675165},{"$f":"INDEX(PC!$K$769:$AG$803,AD$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":481378.91690855753},{"$f":"INDEX(PC!$K$769:$AG$803,AE$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":480752.43625490525},{"$f":"INDEX(PC!$K$769:$AG$803,AF$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":479985.37497992703},{"$f":"INDEX(PC!$K$769:$AG$803,AG$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":479011.53525367595},{"$f":"INDEX(PC!$K$769:$AG$803,AH$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":477986.74374066008},{"$f":"INDEX(PC!$K$769:$AG$803,AI$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":476778.60589290533},{"$f":"INDEX(PC!$K$769:$AG$803,AJ$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":475387.12517507985},{"$f":"INDEX(PC!$K$769:$AG$803,AK$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":473853.01948356943},{"$f":"INDEX(PC!$K$769:$AG$803,AL$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AM$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AN$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AO$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AP$6,MATCH($F11,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,3,"Cascavel",10366745.129639473,{"$f":"INDEX(PC!$K$769:$AG$803,H$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":19114.647476006008},{"$f":"INDEX(PC!$K$769:$AG$803,I$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":23559.056509371741},{"$f":"INDEX(PC!$K$769:$AG$803,J$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":77840.407870833355},{"$f":"INDEX(PC!$K$769:$AG$803,K$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":113861.407542771},{"$f":"INDEX(PC!$K$769:$AG$803,L$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":150108.58193790072},{"$f":"INDEX(PC!$K$769:$AG$803,M$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":186552.55421279566},{"$f":"INDEX(PC!$K$769:$AG$803,N$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":223207.95840905208},{"$f":"INDEX(PC!$K$769:$AG$803,O$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":260056.19688331764},{"$f":"INDEX(PC!$K$769:$AG$803,P$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":297042.77630690049},{"$f":"INDEX(PC!$K$769:$AG$803,Q$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":334160.12113930681},{"$f":"INDEX(PC!$K$769:$AG$803,R$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":371382.43601694377},{"$f":"INDEX(PC!$K$769:$AG$803,S$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":402901.48408470786},{"$f":"INDEX(PC!$K$769:$AG$803,T$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":421149.32975122565},{"$f":"INDEX(PC!$K$769:$AG$803,U$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":425369.19194401236},{"$f":"INDEX(PC!$K$769:$AG$803,V$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":429473.750630959},{"$f":"INDEX(PC!$K$769:$AG$803,W$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":433464.75958425622},{"$f":"INDEX(PC!$K$769:$AG$803,X$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":437325.90398425504},{"$f":"INDEX(PC!$K$769:$AG$803,Y$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":441064.47223732714},{"$f":"INDEX(PC!$K$769:$AG$803,Z$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":444164.81532544561},{"$f":"INDEX(PC!$K$769:$AG$803,AA$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":445729.50444885454},{"$f":"INDEX(PC!$K$769:$AG$803,AB$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":445610.02912425098},{"$f":"INDEX(PC!$K$769:$AG$803,AC$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":445341.48542494001},{"$f":"INDEX(PC!$K$769:$AG$803,AD$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":444945.51012564189},{"$f":"INDEX(PC!$K$769:$AG$803,AE$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":444412.85722406779},{"$f":"INDEX(PC!$K$769:$AG$803,AF$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":443802.65862927074},{"$f":"INDEX(PC!$K$769:$AG$803,AG$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":443040.27251774992},{"$f":"INDEX(PC!$K$769:$AG$803,AH$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":442156.71733824973},{"$f":"INDEX(PC!$K$769:$AG$803,AI$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":441122.42871876637},{"$f":"INDEX(PC!$K$769:$AG$803,AJ$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":440009.13756994647},{"$f":"INDEX(PC!$K$769:$AG$803,AK$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":438774.67667034583},{"$f":"INDEX(PC!$K$769:$AG$803,AL$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AM$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AN$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AO$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AP$6,MATCH($F12,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,4,"Caucaia",53587585.899361305,{"$f":"INDEX(PC!$K$769:$AG$803,H$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":842444.42356419528},{"$f":"INDEX(PC!$K$769:$AG$803,I$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":942057.00772295578},{"$f":"INDEX(PC!$K$769:$AG$803,J$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1036111.2640136423},{"$f":"INDEX(PC!$K$769:$AG$803,K$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1131412.8339907064},{"$f":"INDEX(PC!$K$769:$AG$803,L$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1227833.2827735399},{"$f":"INDEX(PC!$K$769:$AG$803,M$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1325265.2198883011},{"$f":"INDEX(PC!$K$769:$AG$803,N$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1423574.7904901577},{"$f":"INDEX(PC!$K$769:$AG$803,O$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1522627.6623966799},{"$f":"INDEX(PC!$K$769:$AG$803,P$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1622316.3733975396},{"$f":"INDEX(PC!$K$769:$AG$803,Q$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1722524.2221624083},{"$f":"INDEX(PC!$K$769:$AG$803,R$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1823088.6124775372},{"$f":"INDEX(PC!$K$769:$AG$803,S$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1915142.661717779},{"$f":"INDEX(PC!$K$769:$AG$803,T$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1969744.0978563728},{"$f":"INDEX(PC!$K$769:$AG$803,U$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":1991007.2975563121},{"$f":"INDEX(PC!$K$769:$AG$803,V$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":2011509.9253112855},{"$f":"INDEX(PC!$K$769:$AG$803,W$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":2031227.6152792154},{"$f":"INDEX(PC!$K$769:$AG$803,X$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":2050147.4804364992},{"$f":"INDEX(PC!$K$769:$AG$803,Y$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":2068257.1829849994},{"$f":"INDEX(PC!$K$769:$AG$803,Z$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":2085575.9302335372},{"$f":"INDEX(PC!$K$769:$AG$803,AA$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":2093666.9270039306},{"$f":"INDEX(PC!$K$769:$AG$803,AB$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":2092940.336401572},{"$f":"INDEX(PC!$K$769:$AG$803,AC$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":2091078.4751094962},{"$f":"INDEX(PC!$K$769:$AG$803,AD$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":2088497.4172565085},{"$f":"INDEX(PC!$K$769:$AG$803,AE$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":2085112.0208599013},{"$f":"INDEX(PC!$K$769:$AG$803,AF$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":2080910.1306401871},{"$f":"INDEX(PC!$K$769:$AG$803,AG$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":2075923.2021024418},{"$f":"INDEX(PC!$K$769:$AG$803,AH$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":2070139.0850058752},{"$f":"INDEX(PC!$K$769:$AG$803,AI$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":2063519.1717027009},{"$f":"INDEX(PC!$K$769:$AG$803,AJ$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":2056097.072020777},{"$f":"INDEX(PC!$K$769:$AG$803,AK$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":2047834.1770042379},{"$f":"INDEX(PC!$K$769:$AG$803,AL$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AM$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AN$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AO$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AP$6,MATCH($F13,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,5,"Chorozinho",2598190.5087137483,{"$f":"INDEX(PC!$K$769:$AG$803,H$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,I$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,J$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,K$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":13265.125536435649},{"$f":"INDEX(PC!$K$769:$AG$803,L$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":29401.609348601989},{"$f":"INDEX(PC!$K$769:$AG$803,M$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":39801.469669492639},{"$f":"INDEX(PC!$K$769:$AG$803,N$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":50316.446180843668},{"$f":"INDEX(PC!$K$769:$AG$803,O$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":60934.436924170783},{"$f":"INDEX(PC!$K$769:$AG$803,P$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":71643.339940989681},{"$f":"INDEX(PC!$K$769:$AG$803,Q$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":82425.149878433498},{"$f":"INDEX(PC!$K$769:$AG$803,R$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":93267.469608298794},{"$f":"INDEX(PC!$K$769:$AG$803,S$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":104152.58894743782},{"$f":"INDEX(PC!$K$769:$AG$803,T$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":109081.34373660985},{"$f":"INDEX(PC!$K$769:$AG$803,U$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":110285.94217952895},{"$f":"INDEX(PC!$K$769:$AG$803,V$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":111448.03618289348},{"$f":"INDEX(PC!$K$769:$AG$803,W$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":112562.01752203994},{"$f":"INDEX(PC!$K$769:$AG$803,X$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":113633.19925191265},{"$f":"INDEX(PC!$K$769:$AG$803,Y$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":114662.46688166902},{"$f":"INDEX(PC!$K$769:$AG$803,Z$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":115637.12811338653},{"$f":"INDEX(PC!$K$769:$AG$803,AA$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":116027.04731235617},{"$f":"INDEX(PC!$K$769:$AG$803,AB$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":115985.13321223982},{"$f":"INDEX(PC!$K$769:$AG$803,AC$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":115873.11630383031},{"$f":"INDEX(PC!$K$769:$AG$803,AD$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":115727.89280201873},{"$f":"INDEX(PC!$K$769:$AG$803,AE$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":115534.26146626999},{"$f":"INDEX(PC!$K$769:$AG$803,AF$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":115292.22229658408},{"$f":"INDEX(PC!$K$769:$AG$803,AG$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":115001.77529296093},{"$f":"INDEX(PC!$K$769:$AG$803,AH$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":114675.02241388493},{"$f":"INDEX(PC!$K$769:$AG$803,AI$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":114299.86170087174},{"$f":"INDEX(PC!$K$769:$AG$803,AJ$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":113864.19119543706},{"$f":"INDEX(PC!$K$769:$AG$803,AK$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":113392.2148145495},{"$f":"INDEX(PC!$K$769:$AG$803,AL$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AM$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AN$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AO$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AP$6,MATCH($F14,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,6,"Eusébio",25013182.894919708,{"$f":"INDEX(PC!$K$769:$AG$803,H$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":100781.06251292986},{"$f":"INDEX(PC!$K$769:$AG$803,I$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":165183.95374609713},{"$f":"INDEX(PC!$K$769:$AG$803,J$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":242124.53898356698},{"$f":"INDEX(PC!$K$769:$AG$803,K$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":319908.41464390309},{"$f":"INDEX(PC!$K$769:$AG$803,L$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":398465.70613479638},{"$f":"INDEX(PC!$K$769:$AG$803,M$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":477712.15291846247},{"$f":"INDEX(PC!$K$769:$AG$803,N$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":557563.49445711693},{"$f":"INDEX(PC!$K$769:$AG$803,O$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":637949.17111342831},{"$f":"INDEX(PC!$K$769:$AG$803,P$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":718785.60739463498},{"$f":"INDEX(PC!$K$769:$AG$803,Q$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":799987.85771792964},{"$f":"INDEX(PC!$K$769:$AG$803,R$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":881458.64569009817},{"$f":"INDEX(PC!$K$769:$AG$803,S$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":958417.73244765121},{"$f":"INDEX(PC!$K$769:$AG$803,T$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":997086.18728683481},{"$f":"INDEX(PC!$K$769:$AG$803,U$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1007653.4102524252},{"$f":"INDEX(PC!$K$769:$AG$803,V$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1017869.2051214031},{"$f":"INDEX(PC!$K$769:$AG$803,W$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1027734.2569387904},{"$f":"INDEX(PC!$K$769:$AG$803,X$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1037234.1797591128},{"$f":"INDEX(PC!$K$769:$AG$803,Y$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1046382.6744828221},{"$f":"INDEX(PC!$K$769:$AG$803,Z$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1055180.4261549411},{"$f":"INDEX(PC!$K$769:$AG$803,AA$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1059002.9773812557},{"$f":"INDEX(PC!$K$769:$AG$803,AB$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1058654.9745097561},{"$f":"INDEX(PC!$K$769:$AG$803,AC$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1057818.8770596278},{"$f":"INDEX(PC!$K$769:$AG$803,AD$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1056667.3163765748},{"$f":"INDEX(PC!$K$769:$AG$803,AE$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1055122.5398505286},{"$f":"INDEX(PC!$K$769:$AG$803,AF$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1053240.7211733446},{"$f":"INDEX(PC!$K$769:$AG$803,AG$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1050993.7734990951},{"$f":"INDEX(PC!$K$769:$AG$803,AH$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1048381.6968277803},{"$f":"INDEX(PC!$K$769:$AG$803,AI$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1045432.578005328},{"$f":"INDEX(PC!$K$769:$AG$803,AJ$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1042062.1564939538},{"$f":"INDEX(PC!$K$769:$AG$803,AK$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":1038326.6059855144},{"$f":"INDEX(PC!$K$769:$AG$803,AL$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AM$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AN$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AO$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AP$6,MATCH($F15,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,7,"Farias Brito",1679614.951002355,{"$f":"INDEX(PC!$K$769:$AG$803,H$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,I$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,J$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":10621.883758652175},{"$f":"INDEX(PC!$K$769:$AG$803,K$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":16924.401438947058},{"$f":"INDEX(PC!$K$769:$AG$803,L$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":23226.919119241935},{"$f":"INDEX(PC!$K$769:$AG$803,M$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":29529.436799536812},{"$f":"INDEX(PC!$K$769:$AG$803,N$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":35831.954479831693},{"$f":"INDEX(PC!$K$769:$AG$803,O$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":42142.116119056627},{"$f":"INDEX(PC!$K$769:$AG$803,P$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":48460.303915158111},{"$f":"INDEX(PC!$K$769:$AG$803,Q$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":54770.847752329544},{"$f":"INDEX(PC!$K$769:$AG$803,R$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":61088.653350484528},{"$f":"INDEX(PC!$K$769:$AG$803,S$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":66287.088740410778},{"$f":"INDEX(PC!$K$769:$AG$803,T$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":69013.085614410942},{"$f":"INDEX(PC!$K$769:$AG$803,U$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":69563.611776917605},{"$f":"INDEX(PC!$K$769:$AG$803,V$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":70122.164096300825},{"$f":"INDEX(PC!$K$769:$AG$803,W$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":70680.716415684044},{"$f":"INDEX(PC!$K$769:$AG$803,X$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":71223.980817207179},{"$f":"INDEX(PC!$K$769:$AG$803,Y$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":71766.480822837271},{"$f":"INDEX(PC!$K$769:$AG$803,Z$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":72252.254412842245},{"$f":"INDEX(PC!$K$769:$AG$803,AA$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":72452.908334756154},{"$f":"INDEX(PC!$K$769:$AG$803,AB$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":72501.065276015506},{"$f":"INDEX(PC!$K$769:$AG$803,AC$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":72431.123051805509},{"$f":"INDEX(PC!$K$769:$AG$803,AD$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":72391.374465369227},{"$f":"INDEX(PC!$K$769:$AG$803,AE$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":72391.374465369227},{"$f":"INDEX(PC!$K$769:$AG$803,AF$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":72364.047312194292},{"$f":"INDEX(PC!$K$769:$AG$803,AG$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":72360.034233756014},{"$f":"INDEX(PC!$K$769:$AG$803,AH$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":72332.707080581065},{"$f":"INDEX(PC!$K$769:$AG$803,AI$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":72313.023886336188},{"$f":"INDEX(PC!$K$769:$AG$803,AJ$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":72309.01080789791},{"$f":"INDEX(PC!$K$769:$AG$803,AK$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":72262.382658424569},{"$f":"INDEX(PC!$K$769:$AG$803,AL$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AM$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AN$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AO$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AP$6,MATCH($F16,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,8,"Fortaleza",498327126.7820096,{"$f":"INDEX(PC!$K$769:$AG$803,H$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":10983074.573013071},{"$f":"INDEX(PC!$K$769:$AG$803,I$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":12035038.661295207},{"$f":"INDEX(PC!$K$769:$AG$803,J$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":12805161.05951074},{"$f":"INDEX(PC!$K$769:$AG$803,K$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":14021669.139763849},{"$f":"INDEX(PC!$K$769:$AG$803,L$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":15168497.28663482},{"$f":"INDEX(PC!$K$769:$AG$803,M$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":15427045.62961597},{"$f":"INDEX(PC!$K$769:$AG$803,N$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":15682282.486772353},{"$f":"INDEX(PC!$K$769:$AG$803,O$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":15933987.037656067},{"$f":"INDEX(PC!$K$769:$AG$803,P$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":16198961.810257237},{"$f":"INDEX(PC!$K$769:$AG$803,Q$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":16471480.208690092},{"$f":"INDEX(PC!$K$769:$AG$803,R$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":16740039.436043905},{"$f":"INDEX(PC!$K$769:$AG$803,S$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":16899887.255495545},{"$f":"INDEX(PC!$K$769:$AG$803,T$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":17050917.508200757},{"$f":"INDEX(PC!$K$769:$AG$803,U$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":17213909.826210503},{"$f":"INDEX(PC!$K$769:$AG$803,V$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":17372695.884089828},{"$f":"INDEX(PC!$K$769:$AG$803,W$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":17527183.7417266},{"$f":"INDEX(PC!$K$769:$AG$803,X$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":17677280.227667883},{"$f":"INDEX(PC!$K$769:$AG$803,Y$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":17822950.864371639},{"$f":"INDEX(PC!$K$769:$AG$803,Z$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":17964203.860776436},{"$f":"INDEX(PC!$K$769:$AG$803,AA$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":18031641.522584364},{"$f":"INDEX(PC!$K$769:$AG$803,AB$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":18027710.672343444},{"$f":"INDEX(PC!$K$769:$AG$803,AC$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":18017459.144616343},{"$f":"INDEX(PC!$K$769:$AG$803,AD$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":18003138.240809713},{"$f":"INDEX(PC!$K$769:$AG$803,AE$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":17984441.972737838},{"$f":"INDEX(PC!$K$769:$AG$803,AF$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":17961336.683752522},{"$f":"INDEX(PC!$K$769:$AG$803,AG$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":17933839.202177864},{"$f":"INDEX(PC!$K$769:$AG$803,AH$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":17901949.52801387},{"$f":"INDEX(PC!$K$769:$AG$803,AI$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":17865583.519640043},{"$f":"INDEX(PC!$K$769:$AG$803,AJ$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":17824657.0354359},{"$f":"INDEX(PC!$K$769:$AG$803,AK$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":17779102.762105059},{"$f":"INDEX(PC!$K$769:$AG$803,AL$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AM$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AN$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AO$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AP$6,MATCH($F17,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,9,"Guaiúba",3465048.71376266,{"$f":"INDEX(PC!$K$769:$AG$803,H$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":25739.942035509939},{"$f":"INDEX(PC!$K$769:$AG$803,I$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":32612.724218909898},{"$f":"INDEX(PC!$K$769:$AG$803,J$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":41394.141596743866},{"$f":"INDEX(PC!$K$769:$AG$803,K$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":53397.505506389469},{"$f":"INDEX(PC!$K$769:$AG$803,L$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":63468.961707753726},{"$f":"INDEX(PC!$K$769:$AG$803,M$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":73575.103536361712},{"$f":"INDEX(PC!$K$769:$AG$803,N$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":83715.095193966597},{"$f":"INDEX(PC!$K$769:$AG$803,O$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":93881.414496346813},{"$f":"INDEX(PC!$K$769:$AG$803,P$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":104064.44976366377},{"$f":"INDEX(PC!$K$769:$AG$803,Q$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":114256.67881169589},{"$f":"INDEX(PC!$K$769:$AG$803,R$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":124456.84794307304},{"$f":"INDEX(PC!$K$769:$AG$803,S$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":130587.19309730834},{"$f":"INDEX(PC!$K$769:$AG$803,T$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":134393.60122621441},{"$f":"INDEX(PC!$K$769:$AG$803,U$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":135744.01620679122},{"$f":"INDEX(PC!$K$769:$AG$803,V$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":137059.74556012431},{"$f":"INDEX(PC!$K$769:$AG$803,W$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":138333.26710199213},{"$f":"INDEX(PC!$K$769:$AG$803,X$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":139571.68511749286},{"$f":"INDEX(PC!$K$769:$AG$803,Y$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":140776.67120312009},{"$f":"INDEX(PC!$K$769:$AG$803,Z$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":141787.98708179238},{"$f":"INDEX(PC!$K$769:$AG$803,AA$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":142296.57031499245},{"$f":"INDEX(PC!$K$769:$AG$803,AB$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":142262.72048599558},{"$f":"INDEX(PC!$K$769:$AG$803,AC$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":142172.66322489895},{"$f":"INDEX(PC!$K$769:$AG$803,AD$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":142052.72617647788},{"$f":"INDEX(PC!$K$769:$AG$803,AE$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":141898.52139993649},{"$f":"INDEX(PC!$K$769:$AG$803,AF$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":141675.78116715458},{"$f":"INDEX(PC!$K$769:$AG$803,AG$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":141435.90707031247},{"$f":"INDEX(PC!$K$769:$AG$803,AH$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":141144.63138128989},{"$f":"INDEX(PC!$K$769:$AG$803,AI$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":140819.08796414704},{"$f":"INDEX(PC!$K$769:$AG$803,AJ$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":140442.14295482379},{"$f":"INDEX(PC!$K$769:$AG$803,AK$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":140030.9302173802},{"$f":"INDEX(PC!$K$769:$AG$803,AL$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AM$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AN$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AO$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AP$6,MATCH($F18,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,10,"Horizonte",14106820.902015137,{"$f":"INDEX(PC!$K$769:$AG$803,H$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":137308.6005442935},{"$f":"INDEX(PC!$K$769:$AG$803,I$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":226963.22166356107},{"$f":"INDEX(PC!$K$769:$AG$803,J$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":255461.05239981154},{"$f":"INDEX(PC!$K$769:$AG$803,K$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":284210.03632861789},{"$f":"INDEX(PC!$K$769:$AG$803,L$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":313163.56894599844},{"$f":"INDEX(PC!$K$769:$AG$803,M$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":342298.68223344529},{"$f":"INDEX(PC!$K$769:$AG$803,N$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":371577.60631275049},{"$f":"INDEX(PC!$K$769:$AG$803,O$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":400962.33891982405},{"$f":"INDEX(PC!$K$769:$AG$803,P$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":430429.90889331565},{"$f":"INDEX(PC!$K$769:$AG$803,Q$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":459943.20595801866},{"$f":"INDEX(PC!$K$769:$AG$803,R$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":489471.2967492204},{"$f":"INDEX(PC!$K$769:$AG$803,S$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":511527.2860653532},{"$f":"INDEX(PC!$K$769:$AG$803,T$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":525664.8221059764},{"$f":"INDEX(PC!$K$769:$AG$803,U$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":531417.46571882977},{"$f":"INDEX(PC!$K$769:$AG$803,V$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":536952.38628046797},{"$f":"INDEX(PC!$K$769:$AG$803,W$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":542276.4949289246},{"$f":"INDEX(PC!$K$769:$AG$803,X$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":547383.23193488922},{"$f":"INDEX(PC!$K$769:$AG$803,Y$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":552264.15932748199},{"$f":"INDEX(PC!$K$769:$AG$803,Z$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":556313.50512911554},{"$f":"INDEX(PC!$K$769:$AG$803,AA$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":558348.83537924616},{"$f":"INDEX(PC!$K$769:$AG$803,AB$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":558162.88909032638},{"$f":"INDEX(PC!$K$769:$AG$803,AC$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":557651.51699124079},{"$f":"INDEX(PC!$K$769:$AG$803,AD$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":556930.07480798732},{"$f":"INDEX(PC!$K$769:$AG$803,AE$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":555998.2115041638},{"$f":"INDEX(PC!$K$769:$AG$803,AF$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":554855.92670594994},{"$f":"INDEX(PC!$K$769:$AG$803,AG$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":553473.15978667396},{"$f":"INDEX(PC!$K$769:$AG$803,AH$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":551895.00038998877},{"$f":"INDEX(PC!$K$769:$AG$803,AI$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":550091.38767353841},{"$f":"INDEX(PC!$K$769:$AG$803,AJ$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":548047.29068218824},{"$f":"INDEX(PC!$K$769:$AG$803,AK$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":545777.73856394144},{"$f":"INDEX(PC!$K$769:$AG$803,AL$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AM$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AN$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AO$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AP$6,MATCH($F19,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,11,"Itaitinga",14585632.076094227,{"$f":"INDEX(PC!$K$769:$AG$803,H$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":31242.054996373685},{"$f":"INDEX(PC!$K$769:$AG$803,I$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":71970.520779656174},{"$f":"INDEX(PC!$K$769:$AG$803,J$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":116362.8248627468},{"$f":"INDEX(PC!$K$769:$AG$803,K$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":161055.60124545914},{"$f":"INDEX(PC!$K$769:$AG$803,L$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":207627.70361193354},{"$f":"INDEX(PC!$K$769:$AG$803,M$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":254810.82739257772},{"$f":"INDEX(PC!$K$769:$AG$803,N$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":302557.79477205471},{"$f":"INDEX(PC!$K$769:$AG$803,O$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":350794.40374954336},{"$f":"INDEX(PC!$K$769:$AG$803,P$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":399462.94165773829},{"$f":"INDEX(PC!$K$769:$AG$803,Q$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":448517.60479242873},{"$f":"INDEX(PC!$K$769:$AG$803,R$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":497873.65630082507},{"$f":"INDEX(PC!$K$769:$AG$803,S$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":543475.89694688318},{"$f":"INDEX(PC!$K$769:$AG$803,T$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":571870.14395805041},{"$f":"INDEX(PC!$K$769:$AG$803,U$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":581947.48965538759},{"$f":"INDEX(PC!$K$769:$AG$803,V$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":591752.3033126716},{"$f":"INDEX(PC!$K$769:$AG$803,W$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":601312.52518947073},{"$f":"INDEX(PC!$K$769:$AG$803,X$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":610638.23210071144},{"$f":"INDEX(PC!$K$769:$AG$803,Y$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":619701.48378682532},{"$f":"INDEX(PC!$K$769:$AG$803,Z$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":628492.20343288581},{"$f":"INDEX(PC!$K$769:$AG$803,AA$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":634949.68238645711},{"$f":"INDEX(PC!$K$769:$AG$803,AB$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":638970.40427602292},{"$f":"INDEX(PC!$K$769:$AG$803,AC$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":639264.92209409736},{"$f":"INDEX(PC!$K$769:$AG$803,AD$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":639004.2990171389},{"$f":"INDEX(PC!$K$769:$AG$803,AE$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":638412.51515873754},{"$f":"INDEX(PC!$K$769:$AG$803,AF$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":637567.43681605137},{"$f":"INDEX(PC!$K$769:$AG$803,AG$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":636459.44521119632},{"$f":"INDEX(PC!$K$769:$AG$803,AH$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":635088.54034417216},{"$f":"INDEX(PC!$K$769:$AG$803,AI$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":633454.722214979},{"$f":"INDEX(PC!$K$769:$AG$803,AJ$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":631576.77034234325},{"$f":"INDEX(PC!$K$769:$AG$803,AK$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":629417.12568881223},{"$f":"INDEX(PC!$K$769:$AG$803,AL$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AM$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AN$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AO$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AP$6,MATCH($F20,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,12,"Juazeiro do Norte",68605433.167359367,{"$f":"INDEX(PC!$K$769:$AG$803,H$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":752713.52984923043},{"$f":"INDEX(PC!$K$769:$AG$803,I$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":883979.88260865607},{"$f":"INDEX(PC!$K$769:$AG$803,J$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1056893.7347144845},{"$f":"INDEX(PC!$K$769:$AG$803,K$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1231187.0182958806},{"$f":"INDEX(PC!$K$769:$AG$803,L$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1406712.811657222},{"$f":"INDEX(PC!$K$769:$AG$803,M$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1583313.149968901},{"$f":"INDEX(PC!$K$769:$AG$803,N$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1760850.2341242386},{"$f":"INDEX(PC!$K$769:$AG$803,O$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":1939157.4568409447},{"$f":"INDEX(PC!$K$769:$AG$803,P$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":2118076.3731531519},{"$f":"INDEX(PC!$K$769:$AG$803,Q$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":2297479.2668156442},{"$f":"INDEX(PC!$K$769:$AG$803,R$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":2477199.5305461325},{"$f":"INDEX(PC!$K$769:$AG$803,S$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":2561371.0270815315},{"$f":"INDEX(PC!$K$769:$AG$803,T$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":2584195.9937868556},{"$f":"INDEX(PC!$K$769:$AG$803,U$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":2610306.0527844983},{"$f":"INDEX(PC!$K$769:$AG$803,V$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":2635668.0594887435},{"$f":"INDEX(PC!$K$769:$AG$803,W$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":2660262.8084491813},{"$f":"INDEX(PC!$K$769:$AG$803,X$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":2684060.5312176798},{"$f":"INDEX(PC!$K$769:$AG$803,Y$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":2707060.7476579784},{"$f":"INDEX(PC!$K$769:$AG$803,Z$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":2727159.7316464004},{"$f":"INDEX(PC!$K$769:$AG$803,AA$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":2737333.8190001347},{"$f":"INDEX(PC!$K$769:$AG$803,AB$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":2736612.6543373079},{"$f":"INDEX(PC!$K$769:$AG$803,AC$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":2734770.8516431628},{"$f":"INDEX(PC!$K$769:$AG$803,AD$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":2732192.0397896045},{"$f":"INDEX(PC!$K$769:$AG$803,AE$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":2728845.4900559792},{"$f":"INDEX(PC!$K$769:$AG$803,AF$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":2724691.8312689494},{"$f":"INDEX(PC!$K$769:$AG$803,AG$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":2719750.7490151846},{"$f":"INDEX(PC!$K$769:$AG$803,AH$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":2714022.2432946842},{"$f":"INDEX(PC!$K$769:$AG$803,AI$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":2707486.6285207793},{"$f":"INDEX(PC!$K$769:$AG$803,AJ$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":2700124.2191068032},{"$f":"INDEX(PC!$K$769:$AG$803,AK$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":2691954.700639423},{"$f":"INDEX(PC!$K$769:$AG$803,AL$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AM$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AN$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AO$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AP$6,MATCH($F21,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,13,"Maracanaú",62154497.65298634,{"$f":"INDEX(PC!$K$769:$AG$803,H$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1146134.9740414771},{"$f":"INDEX(PC!$K$769:$AG$803,I$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1204114.0882771921},{"$f":"INDEX(PC!$K$769:$AG$803,J$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1300902.9752850283},{"$f":"INDEX(PC!$K$769:$AG$803,K$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1395623.2588354708},{"$f":"INDEX(PC!$K$769:$AG$803,L$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1490988.7435058958},{"$f":"INDEX(PC!$K$769:$AG$803,M$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1586911.1929856974},{"$f":"INDEX(PC!$K$769:$AG$803,N$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1683302.3709642724},{"$f":"INDEX(PC!$K$769:$AG$803,O$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1780082.6495515618},{"$f":"INDEX(PC!$K$769:$AG$803,P$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1877155.6144374423},{"$f":"INDEX(PC!$K$769:$AG$803,Q$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":1974432.1684692537},{"$f":"INDEX(PC!$K$769:$AG$803,R$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":2071842.1530195409},{"$f":"INDEX(PC!$K$769:$AG$803,S$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":2168483.1118741217},{"$f":"INDEX(PC!$K$769:$AG$803,T$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":2230862.1265314496},{"$f":"INDEX(PC!$K$769:$AG$803,U$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":2257017.3379489123},{"$f":"INDEX(PC!$K$769:$AG$803,V$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":2282651.7399232946},{"$f":"INDEX(PC!$K$769:$AG$803,W$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":2307757.154455076},{"$f":"INDEX(PC!$K$769:$AG$803,X$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":2332298.2870200155},{"$f":"INDEX(PC!$K$769:$AG$803,Y$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":2356274.2767760586},{"$f":"INDEX(PC!$K$769:$AG$803,Z$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":2379694.5929858056},{"$f":"INDEX(PC!$K$769:$AG$803,AA$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":2395431.0330154882},{"$f":"INDEX(PC!$K$769:$AG$803,AB$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":2402969.2437374354},{"$f":"INDEX(PC!$K$769:$AG$803,AC$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":2402453.5993466824},{"$f":"INDEX(PC!$K$769:$AG$803,AD$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":2401146.84110768},{"$f":"INDEX(PC!$K$769:$AG$803,AE$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":2399346.8203713461},{"$f":"INDEX(PC!$K$769:$AG$803,AF$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":2396964.4399850219},{"$f":"INDEX(PC!$K$769:$AG$803,AG$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":2394034.9944729493},{"$f":"INDEX(PC!$K$769:$AG$803,AH$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":2390540.8365730075},{"$f":"INDEX(PC!$K$769:$AG$803,AI$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":2386499.6135473168},{"$f":"INDEX(PC!$K$769:$AG$803,AJ$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":2381893.6781337564},{"$f":"INDEX(PC!$K$769:$AG$803,AK$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":2376687.7358080852},{"$f":"INDEX(PC!$K$769:$AG$803,AL$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AM$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AN$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AO$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AP$6,MATCH($F22,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,14,"Maranguape",19062474.304718692,{"$f":"INDEX(PC!$K$769:$AG$803,H$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":139386.61998283648},{"$f":"INDEX(PC!$K$769:$AG$803,I$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":182829.92442232551},{"$f":"INDEX(PC!$K$769:$AG$803,J$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":263565.69706686155},{"$f":"INDEX(PC!$K$769:$AG$803,K$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":333269.3230206453},{"$f":"INDEX(PC!$K$769:$AG$803,L$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":391688.52757714462},{"$f":"INDEX(PC!$K$769:$AG$803,M$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":438013.45565789734},{"$f":"INDEX(PC!$K$769:$AG$803,N$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":484399.91323881148},{"$f":"INDEX(PC!$K$769:$AG$803,O$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":530822.38407834515},{"$f":"INDEX(PC!$K$769:$AG$803,P$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":577227.87259371241},{"$f":"INDEX(PC!$K$769:$AG$803,Q$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":623577.07754537498},{"$f":"INDEX(PC!$K$769:$AG$803,R$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":669863.34528564929},{"$f":"INDEX(PC!$K$769:$AG$803,S$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":698765.68747949426},{"$f":"INDEX(PC!$K$769:$AG$803,T$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":718246.35716665571},{"$f":"INDEX(PC!$K$769:$AG$803,U$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":728094.22674663423},{"$f":"INDEX(PC!$K$769:$AG$803,V$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":737652.67963913514},{"$f":"INDEX(PC!$K$769:$AG$803,W$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":746892.69725034793},{"$f":"INDEX(PC!$K$769:$AG$803,X$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":755806.44819548435},{"$f":"INDEX(PC!$K$769:$AG$803,Y$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":764402.63066770521},{"$f":"INDEX(PC!$K$769:$AG$803,Z$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":772613.67773380631},{"$f":"INDEX(PC!$K$769:$AG$803,AA$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":777847.70969732653},{"$f":"INDEX(PC!$K$769:$AG$803,AB$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":779841.19305936422},{"$f":"INDEX(PC!$K$769:$AG$803,AC$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":779082.8104515241},{"$f":"INDEX(PC!$K$769:$AG$803,AD$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":778072.43370727333},{"$f":"INDEX(PC!$K$769:$AG$803,AE$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":776730.03074300906},{"$f":"INDEX(PC!$K$769:$AG$803,AF$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":775068.75390634302},{"$f":"INDEX(PC!$K$769:$AG$803,AG$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":773039.65834785311},{"$f":"INDEX(PC!$K$769:$AG$803,AH$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":770725.80968976102},{"$f":"INDEX(PC!$K$769:$AG$803,AI$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":768078.43157513114},{"$f":"INDEX(PC!$K$769:$AG$803,AJ$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":765094.18775968999},{"$f":"INDEX(PC!$K$769:$AG$803,AK$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":761774.74043254787},{"$f":"INDEX(PC!$K$769:$AG$803,AL$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AM$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AN$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AO$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AP$6,MATCH($F23,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,15,"Missão Velha",4615755.2350703478,{"$f":"INDEX(PC!$K$769:$AG$803,H$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":6397.9164171335851},{"$f":"INDEX(PC!$K$769:$AG$803,I$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":16342.616057203903},{"$f":"INDEX(PC!$K$769:$AG$803,J$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":29573.78092195241},{"$f":"INDEX(PC!$K$769:$AG$803,K$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":49238.635888279015},{"$f":"INDEX(PC!$K$769:$AG$803,L$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":65946.598549870381},{"$f":"INDEX(PC!$K$769:$AG$803,M$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":82792.678653209543},{"$f":"INDEX(PC!$K$769:$AG$803,N$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":99300.301064842701},{"$f":"INDEX(PC!$K$769:$AG$803,O$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":115911.79228429429},{"$f":"INDEX(PC!$K$769:$AG$803,P$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":132615.36179824441},{"$f":"INDEX(PC!$K$769:$AG$803,Q$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":149399.78054638841},{"$f":"INDEX(PC!$K$769:$AG$803,R$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":166230.79989479695},{"$f":"INDEX(PC!$K$769:$AG$803,S$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":179605.93836236838},{"$f":"INDEX(PC!$K$769:$AG$803,T$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":187435.04394544833},{"$f":"INDEX(PC!$K$769:$AG$803,U$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":189393.59680123092},{"$f":"INDEX(PC!$K$769:$AG$803,V$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":191294.88144945953},{"$f":"INDEX(PC!$K$769:$AG$803,W$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":193127.10737681424},{"$f":"INDEX(PC!$K$769:$AG$803,X$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":194901.50364359969},{"$f":"INDEX(PC!$K$769:$AG$803,Y$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":196607.40264252655},{"$f":"INDEX(PC!$K$769:$AG$803,Z$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":198035.17766026923},{"$f":"INDEX(PC!$K$769:$AG$803,AA$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":198753.83751977005},{"$f":"INDEX(PC!$K$769:$AG$803,AB$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":198708.359825536},{"$f":"INDEX(PC!$K$769:$AG$803,AC$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":198541.32755350356},{"$f":"INDEX(PC!$K$769:$AG$803,AD$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":198334.15139088189},{"$f":"INDEX(PC!$K$769:$AG$803,AE$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":198080.93608101085},{"$f":"INDEX(PC!$K$769:$AG$803,AF$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":197735.64247664131},{"$f":"INDEX(PC!$K$769:$AG$803,AG$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":197344.3097250225},{"$f":"INDEX(PC!$K$769:$AG$803,AH$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":196883.91825252981},{"$f":"INDEX(PC!$K$769:$AG$803,AI$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":196354.46805916319},{"$f":"INDEX(PC!$K$769:$AG$803,AJ$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":195755.95914492267},{"$f":"INDEX(PC!$K$769:$AG$803,AK$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":195111.41108343285},{"$f":"INDEX(PC!$K$769:$AG$803,AL$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AM$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AN$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AO$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AP$6,MATCH($F24,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,16,"Nova Olinda",2699688.1751185525,{"$f":"INDEX(PC!$K$769:$AG$803,H$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,I$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,J$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":14079.700290075887},{"$f":"INDEX(PC!$K$769:$AG$803,K$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":23209.728109712112},{"$f":"INDEX(PC!$K$769:$AG$803,L$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":32559.7010597427},{"$f":"INDEX(PC!$K$769:$AG$803,M$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":42122.583858219026},{"$f":"INDEX(PC!$K$769:$AG$803,N$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":51875.419269308695},{"$f":"INDEX(PC!$K$769:$AG$803,O$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":61788.214775230626},{"$f":"INDEX(PC!$K$769:$AG$803,P$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":71837.642862155117},{"$f":"INDEX(PC!$K$769:$AG$803,Q$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":82016.297970136235},{"$f":"INDEX(PC!$K$769:$AG$803,R$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":92301.593141338875},{"$f":"INDEX(PC!$K$769:$AG$803,S$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":102670.57113993065},{"$f":"INDEX(PC!$K$769:$AG$803,T$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":109005.37035797232},{"$f":"INDEX(PC!$K$769:$AG$803,U$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":111033.8364674507},{"$f":"INDEX(PC!$K$769:$AG$803,V$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":112994.17142542647},{"$f":"INDEX(PC!$K$769:$AG$803,W$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":114878.59939395635},{"$f":"INDEX(PC!$K$769:$AG$803,X$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":116687.12037304036},{"$f":"INDEX(PC!$K$769:$AG$803,Y$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":118419.7343626785},{"$f":"INDEX(PC!$K$769:$AG$803,Z$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":120083.84692281671},{"$f":"INDEX(PC!$K$769:$AG$803,AA$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":121279.92809437159},{"$f":"INDEX(PC!$K$769:$AG$803,AB$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":121356.94591780934},{"$f":"INDEX(PC!$K$769:$AG$803,AC$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":121289.185044304},{"$f":"INDEX(PC!$K$769:$AG$803,AD$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":121118.30174855146},{"$f":"INDEX(PC!$K$769:$AG$803,AE$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":120875.39938232467},{"$f":"INDEX(PC!$K$769:$AG$803,AF$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":120571.77142454121},{"$f":"INDEX(PC!$K$769:$AG$803,AG$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":120192.23647731185},{"$f":"INDEX(PC!$K$769:$AG$803,AH$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":119721.61314274745},{"$f":"INDEX(PC!$K$769:$AG$803,AI$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":119205.44561451554},{"$f":"INDEX(PC!$K$769:$AG$803,AJ$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":118598.18969894855},{"$f":"INDEX(PC!$K$769:$AG$803,AK$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":117915.02679393573},{"$f":"INDEX(PC!$K$769:$AG$803,AL$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AM$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AN$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AO$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AP$6,MATCH($F25,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,17,"Pacajus",12102052.803585107,{"$f":"INDEX(PC!$K$769:$AG$803,H$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":18000.529519774038},{"$f":"INDEX(PC!$K$769:$AG$803,I$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":20340.579092616339},{"$f":"INDEX(PC!$K$769:$AG$803,J$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":77594.598081721342},{"$f":"INDEX(PC!$K$769:$AG$803,K$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":128077.19705537525},{"$f":"INDEX(PC!$K$769:$AG$803,L$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":170184.81641230421},{"$f":"INDEX(PC!$K$769:$AG$803,M$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":212794.35568444329},{"$f":"INDEX(PC!$K$769:$AG$803,N$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":255868.42255719233},{"$f":"INDEX(PC!$K$769:$AG$803,O$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":299356.32168094924},{"$f":"INDEX(PC!$K$769:$AG$803,P$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":343183.98750948679},{"$f":"INDEX(PC!$K$769:$AG$803,Q$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":387306.83689847362},{"$f":"INDEX(PC!$K$769:$AG$803,R$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":431666.62412709062},{"$f":"INDEX(PC!$K$769:$AG$803,S$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":470973.80850597384},{"$f":"INDEX(PC!$K$769:$AG$803,T$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":493824.41950442386},{"$f":"INDEX(PC!$K$769:$AG$803,U$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":499223.605829184},{"$f":"INDEX(PC!$K$769:$AG$803,V$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":504423.60617040092},{"$f":"INDEX(PC!$K$769:$AG$803,W$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":509424.78006956098},{"$f":"INDEX(PC!$K$769:$AG$803,X$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":514226.76798517763},{"$f":"INDEX(PC!$K$769:$AG$803,Y$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":518822.73862900696},{"$f":"INDEX(PC!$K$769:$AG$803,Z$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":522709.38209850702},{"$f":"INDEX(PC!$K$769:$AG$803,AA$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":524677.51219582814},{"$f":"INDEX(PC!$K$769:$AG$803,AB$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":524487.67429093504},{"$f":"INDEX(PC!$K$769:$AG$803,AC$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":524004.63030376821},{"$f":"INDEX(PC!$K$769:$AG$803,AD$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":523341.27626110148},{"$f":"INDEX(PC!$K$769:$AG$803,AE$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":522471.54540516058},{"$f":"INDEX(PC!$K$769:$AG$803,AF$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":521395.43773594574},{"$f":"INDEX(PC!$K$769:$AG$803,AG$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":520127.6944544047},{"$f":"INDEX(PC!$K$769:$AG$803,AH$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":518638.83315864165},{"$f":"INDEX(PC!$K$769:$AG$803,AI$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":516943.59504960437},{"$f":"INDEX(PC!$K$769:$AG$803,AJ$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":515041.98012729321},{"$f":"INDEX(PC!$K$769:$AG$803,AK$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":512919.24719075963},{"$f":"INDEX(PC!$K$769:$AG$803,AL$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AM$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AN$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AO$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AP$6,MATCH($F26,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,18,"Pacatuba",15729967.441683957,{"$f":"INDEX(PC!$K$769:$AG$803,H$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":204966.09529099168},{"$f":"INDEX(PC!$K$769:$AG$803,I$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":199238.80419133315},{"$f":"INDEX(PC!$K$769:$AG$803,J$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":352715.80494855309},{"$f":"INDEX(PC!$K$769:$AG$803,K$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":404862.11479676119},{"$f":"INDEX(PC!$K$769:$AG$803,L$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":430576.11163525522},{"$f":"INDEX(PC!$K$769:$AG$803,M$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":448363.44310652668},{"$f":"INDEX(PC!$K$769:$AG$803,N$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":466164.86244775774},{"$f":"INDEX(PC!$K$769:$AG$803,O$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":483954.56867229944},{"$f":"INDEX(PC!$K$769:$AG$803,P$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":501706.46552266995},{"$f":"INDEX(PC!$K$769:$AG$803,Q$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":519411.64325637126},{"$f":"INDEX(PC!$K$769:$AG$803,R$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":537051.96885249473},{"$f":"INDEX(PC!$K$769:$AG$803,S$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":554477.36756509158},{"$f":"INDEX(PC!$K$769:$AG$803,T$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":565334.22788876074},{"$f":"INDEX(PC!$K$769:$AG$803,U$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":571147.03345892695},{"$f":"INDEX(PC!$K$769:$AG$803,V$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":576791.24334089865},{"$f":"INDEX(PC!$K$769:$AG$803,W$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":582249.3923491434},{"$f":"INDEX(PC!$K$769:$AG$803,X$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":587510.8799416814},{"$f":"INDEX(PC!$K$769:$AG$803,Y$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":592585.8725413623},{"$f":"INDEX(PC!$K$769:$AG$803,Z$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":597472.56085709098},{"$f":"INDEX(PC!$K$769:$AG$803,AA$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":599656.09056870942},{"$f":"INDEX(PC!$K$769:$AG$803,AB$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":599479.35970391985},{"$f":"INDEX(PC!$K$769:$AG$803,AC$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":599060.99519379099},{"$f":"INDEX(PC!$K$769:$AG$803,AD$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":598474.00031919626},{"$f":"INDEX(PC!$K$769:$AG$803,AE$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":597655.56316647574},{"$f":"INDEX(PC!$K$769:$AG$803,AF$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":596694.57219381514},{"$f":"INDEX(PC!$K$769:$AG$803,AG$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":595520.58849875629},{"$f":"INDEX(PC!$K$769:$AG$803,AH$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":594202.37660874636},{"$f":"INDEX(PC!$K$769:$AG$803,AI$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":592672.85108419287},{"$f":"INDEX(PC!$K$769:$AG$803,AJ$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":590945.43130287656},{"$f":"INDEX(PC!$K$769:$AG$803,AK$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":589025.15237950778},{"$f":"INDEX(PC!$K$769:$AG$803,AL$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AM$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AN$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AO$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AP$6,MATCH($F27,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,19,"Paracuru",5372521.3344049929,{"$f":"INDEX(PC!$K$769:$AG$803,H$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":46195.084751057344},{"$f":"INDEX(PC!$K$769:$AG$803,I$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":45765.887375344042},{"$f":"INDEX(PC!$K$769:$AG$803,J$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":79356.217331039254},{"$f":"INDEX(PC!$K$769:$AG$803,K$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":93140.706861189508},{"$f":"INDEX(PC!$K$769:$AG$803,L$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":107002.06375568216},{"$f":"INDEX(PC!$K$769:$AG$803,M$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":120939.05358393547},{"$f":"INDEX(PC!$K$769:$AG$803,N$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":134937.51104654075},{"$f":"INDEX(PC!$K$769:$AG$803,O$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":148988.38643738438},{"$f":"INDEX(PC!$K$769:$AG$803,P$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":163085.33044704248},{"$f":"INDEX(PC!$K$769:$AG$803,Q$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":177204.78112548866},{"$f":"INDEX(PC!$K$769:$AG$803,R$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":191347.02894406495},{"$f":"INDEX(PC!$K$769:$AG$803,S$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":200567.80022709406},{"$f":"INDEX(PC!$K$769:$AG$803,T$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":206277.01532768901},{"$f":"INDEX(PC!$K$769:$AG$803,U$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":208269.6989883605},{"$f":"INDEX(PC!$K$769:$AG$803,V$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":210194.90556675298},{"$f":"INDEX(PC!$K$769:$AG$803,W$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":212059.58971373158},{"$f":"INDEX(PC!$K$769:$AG$803,X$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":213871.8160451563},{"$f":"INDEX(PC!$K$769:$AG$803,Y$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":215623.8870574981},{"$f":"INDEX(PC!$K$769:$AG$803,Z$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":217007.32647327156},{"$f":"INDEX(PC!$K$769:$AG$803,AA$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":217707.08617639099},{"$f":"INDEX(PC!$K$769:$AG$803,AB$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":217654.98508684553},{"$f":"INDEX(PC!$K$769:$AG$803,AC$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":217515.78590027592},{"$f":"INDEX(PC!$K$769:$AG$803,AD$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":217305.24096764979},{"$f":"INDEX(PC!$K$769:$AG$803,AE$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":217049.57915681347},{"$f":"INDEX(PC!$K$769:$AG$803,AF$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":216733.76146310047},{"$f":"INDEX(PC!$K$769:$AG$803,AG$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":216342.74882985244},{"$f":"INDEX(PC!$K$769:$AG$803,AH$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":215906.6190250222},{"$f":"INDEX(PC!$K$769:$AG$803,AI$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":215410.33295927578},{"$f":"INDEX(PC!$K$769:$AG$803,AJ$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":214853.89046293957},{"$f":"INDEX(PC!$K$769:$AG$803,AK$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":214207.21331850367},{"$f":"INDEX(PC!$K$769:$AG$803,AL$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AM$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AN$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AO$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AP$6,MATCH($F28,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,20,"Paraipaba",3442252.2399489391,{"$f":"INDEX(PC!$K$769:$AG$803,H$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":69064.960136033216},{"$f":"INDEX(PC!$K$769:$AG$803,I$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":74248.286287952287},{"$f":"INDEX(PC!$K$769:$AG$803,J$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":78601.371111417277},{"$f":"INDEX(PC!$K$769:$AG$803,K$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":84650.49731454291},{"$f":"INDEX(PC!$K$769:$AG$803,L$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":89826.466489340804},{"$f":"INDEX(PC!$K$769:$AG$803,M$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":94993.852524163944},{"$f":"INDEX(PC!$K$769:$AG$803,N$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":100027.31092105892},{"$f":"INDEX(PC!$K$769:$AG$803,O$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":105035.83733993201},{"$f":"INDEX(PC!$K$769:$AG$803,P$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":110010.84864080859},{"$f":"INDEX(PC!$K$769:$AG$803,Q$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":114968.69366173567},{"$f":"INDEX(PC!$K$769:$AG$803,R$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":119902.01542559208},{"$f":"INDEX(PC!$K$769:$AG$803,S$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":121181.17424651055},{"$f":"INDEX(PC!$K$769:$AG$803,T$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":122320.95922307741},{"$f":"INDEX(PC!$K$769:$AG$803,U$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":123315.239541025},{"$f":"INDEX(PC!$K$769:$AG$803,V$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":124276.41346192728},{"$f":"INDEX(PC!$K$769:$AG$803,W$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":125203.66354388179},{"$f":"INDEX(PC!$K$769:$AG$803,X$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":126122.33048586156},{"$f":"INDEX(PC!$K$769:$AG$803,Y$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":127008.29975174715},{"$f":"INDEX(PC!$K$769:$AG$803,Z$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":127749.70386206089},{"$f":"INDEX(PC!$K$769:$AG$803,AA$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":128138.79051245954},{"$f":"INDEX(PC!$K$769:$AG$803,AB$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":128122.44167441242},{"$f":"INDEX(PC!$K$769:$AG$803,AC$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":128067.87742743018},{"$f":"INDEX(PC!$K$769:$AG$803,AD$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":127984.08963243879},{"$f":"INDEX(PC!$K$769:$AG$803,AE$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":127866.7867194508},{"$f":"INDEX(PC!$K$769:$AG$803,AF$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":127732.72624746455},{"$f":"INDEX(PC!$K$769:$AG$803,AG$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":127598.66577547832},{"$f":"INDEX(PC!$K$769:$AG$803,AH$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":127397.57506749885},{"$f":"INDEX(PC!$K$769:$AG$803,AI$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":127179.72680052122},{"$f":"INDEX(PC!$K$769:$AG$803,AJ$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":126961.87853354351},{"$f":"INDEX(PC!$K$769:$AG$803,AK$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":126693.75758957096},{"$f":"INDEX(PC!$K$769:$AG$803,AL$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AM$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AN$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AO$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AP$6,MATCH($F29,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,21,"São Gonçalo do Amarante",9947966.7792622037,{"$f":"INDEX(PC!$K$769:$AG$803,H$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":134407.77607236075},{"$f":"INDEX(PC!$K$769:$AG$803,I$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":148084.3785319259},{"$f":"INDEX(PC!$K$769:$AG$803,J$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":179389.12411037539},{"$f":"INDEX(PC!$K$769:$AG$803,K$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":205038.16371935455},{"$f":"INDEX(PC!$K$769:$AG$803,L$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":232348.26058041235},{"$f":"INDEX(PC!$K$769:$AG$803,M$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":252566.97981118047},{"$f":"INDEX(PC!$K$769:$AG$803,N$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":272809.13208828907},{"$f":"INDEX(PC!$K$769:$AG$803,O$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":293082.7845260523},{"$f":"INDEX(PC!$K$769:$AG$803,P$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":313364.88822643022},{"$f":"INDEX(PC!$K$769:$AG$803,Q$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":333646.60777850758},{"$f":"INDEX(PC!$K$769:$AG$803,R$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":353913.34554685885},{"$f":"INDEX(PC!$K$769:$AG$803,S$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":362969.29688858695},{"$f":"INDEX(PC!$K$769:$AG$803,T$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":369088.818620026},{"$f":"INDEX(PC!$K$769:$AG$803,U$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":372135.92224274029},{"$f":"INDEX(PC!$K$769:$AG$803,V$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":375097.36079440621},{"$f":"INDEX(PC!$K$769:$AG$803,W$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":377925.11573744041},{"$f":"INDEX(PC!$K$769:$AG$803,X$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":380649.53478759556},{"$f":"INDEX(PC!$K$769:$AG$803,Y$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":383264.85572036164},{"$f":"INDEX(PC!$K$769:$AG$803,Z$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":385194.81678290636},{"$f":"INDEX(PC!$K$769:$AG$803,AA$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":386185.91939862404},{"$f":"INDEX(PC!$K$769:$AG$803,AB$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":386060.68705260695},{"$f":"INDEX(PC!$K$769:$AG$803,AC$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":385820.40229054051},{"$f":"INDEX(PC!$K$769:$AG$803,AD$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":385473.90052333998},{"$f":"INDEX(PC!$K$769:$AG$803,AE$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":385001.39811352105},{"$f":"INDEX(PC!$K$769:$AG$803,AF$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":384450.14530206576},{"$f":"INDEX(PC!$K$769:$AG$803,AG$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":383788.64192831941},{"$f":"INDEX(PC!$K$769:$AG$803,AH$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":383001.13791195449},{"$f":"INDEX(PC!$K$769:$AG$803,AI$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":382103.38333329867},{"$f":"INDEX(PC!$K$769:$AG$803,AJ$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":381111.12827267899},{"$f":"INDEX(PC!$K$769:$AG$803,AK$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":379992.87256944121},{"$f":"INDEX(PC!$K$769:$AG$803,AL$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AM$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AN$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AO$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AP$6,MATCH($F30,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,22,"São Luís do Curu",1635898.2664115231,{"$f":"INDEX(PC!$K$769:$AG$803,H$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":14045.453840946126},{"$f":"INDEX(PC!$K$769:$AG$803,I$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":17392.788657621426},{"$f":"INDEX(PC!$K$769:$AG$803,J$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":21816.224203156969},{"$f":"INDEX(PC!$K$769:$AG$803,K$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":26239.333459811718},{"$f":"INDEX(PC!$K$769:$AG$803,L$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":30675.820560579043},{"$f":"INDEX(PC!$K$769:$AG$803,M$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":35119.159727843042},{"$f":"INDEX(PC!$K$769:$AG$803,N$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":39569.024672722931},{"$f":"INDEX(PC!$K$769:$AG$803,O$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":44025.741684099521},{"$f":"INDEX(PC!$K$769:$AG$803,P$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":48475.932917860206},{"$f":"INDEX(PC!$K$769:$AG$803,Q$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":52932.323640355993},{"$f":"INDEX(PC!$K$769:$AG$803,R$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":57389.36694061337},{"$f":"INDEX(PC!$K$769:$AG$803,S$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":60019.522724126524},{"$f":"INDEX(PC!$K$769:$AG$803,T$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":61782.076373607124},{"$f":"INDEX(PC!$K$769:$AG$803,U$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":62626.453112531999},{"$f":"INDEX(PC!$K$769:$AG$803,V$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":63464.304073840991},{"$f":"INDEX(PC!$K$769:$AG$803,W$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":64288.777191037414},{"$f":"INDEX(PC!$K$769:$AG$803,X$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":65099.872464121261},{"$f":"INDEX(PC!$K$769:$AG$803,Y$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":65904.115670708416},{"$f":"INDEX(PC!$K$769:$AG$803,Z$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":66708.358877295585},{"$f":"INDEX(PC!$K$769:$AG$803,AA$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":67296.925133677578},{"$f":"INDEX(PC!$K$769:$AG$803,AB$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":67303.777200174285},{"$f":"INDEX(PC!$K$769:$AG$803,AC$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":67267.069701084896},{"$f":"INDEX(PC!$K$769:$AG$803,AD$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":67236.887979611405},{"$f":"INDEX(PC!$K$769:$AG$803,AE$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":67203.28022488956},{"$f":"INDEX(PC!$K$769:$AG$803,AF$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":67163.146692551833},{"$f":"INDEX(PC!$K$769:$AG$803,AG$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":67109.635316101543},{"$f":"INDEX(PC!$K$769:$AG$803,AH$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":67042.746095538678},{"$f":"INDEX(PC!$K$769:$AG$803,AI$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":66975.856874975812},{"$f":"INDEX(PC!$K$769:$AG$803,AJ$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":66908.967654412947},{"$f":"INDEX(PC!$K$769:$AG$803,AK$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":66815.322745624915},{"$f":"INDEX(PC!$K$769:$AG$803,AL$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AM$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AN$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AO$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AP$6,MATCH($F31,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,23,"Trairi",3999885.188646005,{"$f":"INDEX(PC!$K$769:$AG$803,H$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":28594.071874363366},{"$f":"INDEX(PC!$K$769:$AG$803,I$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":36265.118967760987},{"$f":"INDEX(PC!$K$769:$AG$803,J$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":47485.747547208397},{"$f":"INDEX(PC!$K$769:$AG$803,K$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":58868.785154002224},{"$f":"INDEX(PC!$K$769:$AG$803,L$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":70391.947758808878},{"$f":"INDEX(PC!$K$769:$AG$803,M$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":82038.61676348123},{"$f":"INDEX(PC!$K$769:$AG$803,N$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":93801.993650595585},{"$f":"INDEX(PC!$K$769:$AG$803,O$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":105650.72970091987},{"$f":"INDEX(PC!$K$769:$AG$803,P$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":117576.89331079301},{"$f":"INDEX(PC!$K$769:$AG$803,Q$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":129572.9305719664},{"$f":"INDEX(PC!$K$769:$AG$803,R$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":141615.80206428145},{"$f":"INDEX(PC!$K$769:$AG$803,S$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":150611.71898167094},{"$f":"INDEX(PC!$K$769:$AG$803,T$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":156117.73028817505},{"$f":"INDEX(PC!$K$769:$AG$803,U$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":157906.46334550885},{"$f":"INDEX(PC!$K$769:$AG$803,V$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":159617.01345246896},{"$f":"INDEX(PC!$K$769:$AG$803,W$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":161265.9992072024},{"$f":"INDEX(PC!$K$769:$AG$803,X$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":162830.00349413833},{"$f":"INDEX(PC!$K$769:$AG$803,Y$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":164308.6486178643},{"$f":"INDEX(PC!$K$769:$AG$803,Z$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":165524.82784590003},{"$f":"INDEX(PC!$K$769:$AG$803,AA$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":166142.73754064125},{"$f":"INDEX(PC!$K$769:$AG$803,AB$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":166058.13376825611},{"$f":"INDEX(PC!$K$769:$AG$803,AC$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":165883.82733541809},{"$f":"INDEX(PC!$K$769:$AG$803,AD$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":165636.05914486176},{"$f":"INDEX(PC!$K$769:$AG$803,AE$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":165310.86339475651},{"$f":"INDEX(PC!$K$769:$AG$803,AF$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":164908.24008510241},{"$f":"INDEX(PC!$K$769:$AG$803,AG$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":164443.6747278093},{"$f":"INDEX(PC!$K$769:$AG$803,AH$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":163886.19629905745},{"$f":"INDEX(PC!$K$769:$AG$803,AI$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":163251.29031075674},{"$f":"INDEX(PC!$K$769:$AG$803,AJ$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":162554.44227481697},{"$f":"INDEX(PC!$K$769:$AG$803,AK$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":161764.68116741854},{"$f":"INDEX(PC!$K$769:$AG$803,AL$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AM$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AN$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AO$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$769:$AG$803,AP$6,MATCH($F32,PC!$K$3:$AG$3,0))","v":0}]
[null,0]
[null,2,null,null,null,"PPP 1",{"$f":"SUM(H34:AP34)","v":279636637.64832485},{"$f":"SUMIF($B10:$B32,\"1\",H10:H32)","v":2790490.9184559388},3300731.3003888186,4188745.3719276818,4947932.2343910467,5665681.9971777303,6351380.9922218965,7030253.6022837088,7712461.8611457041,8397298.299902441,9084182.494451778,9772756.9774504621,10295099.112902028,10577597.84924957,10697772.827868249,10814552.9230543,10927853.880512835,11037614.433048988,11143821.665629376,11241860.612663539,11297447.476793079,11309079.883268964,11302587.612431318,11292278.34288636,11278394.838466965,11260968.660307504,11239898.022183521,11215388.977526514,11187255.963428495,11155400.479889365,11119848.036416641,0,0,0,0,0]
[null,1,null,null,null,"PPP 2",{"$f":"SUM(H35:AP35)","v":576313236.49004436},{"$f":"SUMIF($B10:$B32,\"2\",H10:H32)","v":12117826.343252027},13298852.128838765,14247921.007827578,15621019.460263453,16926575.128553182,17337968.511914875,17747002.249641716,18153398.179741129,18573792.077197712,19002329.767630555,19427295.607442856,19710379.430281315,19936248.205889702,20129170.900996979,20316855.80675051,20499154.502399109,20676001.265381258,20847317.854174815,21011964.824851409,21090779.908350091,21085851.033527311,21073092.582380589,21055271.836314123,21031985.901207171,21003234.834182993,20969045.770857863,20929322.887418814,20884023.281621572,20833144.414655067,20776410.786499858,0,0,0,0,0]
[null,3,null,null,null,"PPP Total",{"$f":"SUM(H36:AP36)","v":855949874.1383692},{"$f":"SUM(H34:H35)","v":14908317.261707965},16599583.429227583,18436666.379755259,20568951.694654502,22592257.125730913,23689349.504136771,24777255.851925425,25865860.040886834,26971090.377100155,28086512.262082331,29200052.584893316,30005478.543183342,30513846.055139273,30826943.728865229,31131408.72980481,31427008.382911943,31713615.698430248,31991139.519804191,32253825.437514946,32388227.385143168,32394930.916796274,32375680.194811907,32347550.179200485,32310380.739674136,32264203.494490497,32208943.793041386,32144711.86494533,32071279.245050065,31988544.89454443,31896258.8229165,0,0,0,0,0]
[null,0]
[null,0,null,"Tabela 18 - Produtos Químicos - em R$"]
[null,0]
[null,1,null,null,1,"Aquiraz",{"$f":"SUM(H40:AP40)","v":1982740.944758167},{"$f":"INDEX(PC!$K$807:$AG$841,H$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,I$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":15244.294092552393},{"$f":"INDEX(PC!$K$807:$AG$841,J$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":26292.782431762971},{"$f":"INDEX(PC!$K$807:$AG$841,K$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":30374.165726523363},{"$f":"INDEX(PC!$K$807:$AG$841,L$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":35365.062101981202},{"$f":"INDEX(PC!$K$807:$AG$841,M$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":52507.408316109089},{"$f":"INDEX(PC!$K$807:$AG$841,N$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":56274.32016496476},{"$f":"INDEX(PC!$K$807:$AG$841,O$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":60051.106620155195},{"$f":"INDEX(PC!$K$807:$AG$841,P$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":63835.754412427661},{"$f":"INDEX(PC!$K$807:$AG$841,Q$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":67626.346142493887},{"$f":"INDEX(PC!$K$807:$AG$841,R$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":71417.033742524523},{"$f":"INDEX(PC!$K$807:$AG$841,S$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":74457.363323061494},{"$f":"INDEX(PC!$K$807:$AG$841,T$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":75903.412475335223},{"$f":"INDEX(PC!$K$807:$AG$841,U$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":76732.15492673991},{"$f":"INDEX(PC!$K$807:$AG$841,V$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":77531.369429104758},{"$f":"INDEX(PC!$K$807:$AG$841,W$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":78299.234453105848},{"$f":"INDEX(PC!$K$807:$AG$841,X$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":79037.47565810266},{"$f":"INDEX(PC!$K$807:$AG$841,Y$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":79746.380653988454},{"$f":"INDEX(PC!$K$807:$AG$841,Z$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":80423.744431581654},{"$f":"INDEX(PC!$K$807:$AG$841,AA$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":80720.845451304151},{"$f":"INDEX(PC!$K$807:$AG$841,AB$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":80713.367594079769},{"$f":"INDEX(PC!$K$807:$AG$841,AC$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":80656.42083521717},{"$f":"INDEX(PC!$K$807:$AG$841,AD$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":80566.830353471247},{"$f":"INDEX(PC!$K$807:$AG$841,AE$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":80448.910297240625},{"$f":"INDEX(PC!$K$807:$AG$841,AF$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":80299.544892681864},{"$f":"INDEX(PC!$K$807:$AG$841,AG$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":80122.664808335947},{"$f":"INDEX(PC!$K$807:$AG$841,AH$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":79914.339375661861},{"$f":"INDEX(PC!$K$807:$AG$841,AI$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":79674.56859465962},{"$f":"INDEX(PC!$K$807:$AG$841,AJ$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":79403.352465329212},{"$f":"INDEX(PC!$K$807:$AG$841,AK$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":79100.690987670649},{"$f":"INDEX(PC!$K$807:$AG$841,AL$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AM$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AN$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AO$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AP$6,MATCH($F40,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,{"$f":"E40+1","v":2},"Barbalha",66735.911094162744,{"$f":"INDEX(PC!$K$807:$AG$841,H$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,I$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":675.03104380047182},{"$f":"INDEX(PC!$K$807:$AG$841,J$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":907.97733864048109},{"$f":"INDEX(PC!$K$807:$AG$841,K$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":1141.2991496548498},{"$f":"INDEX(PC!$K$807:$AG$841,L$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":1347.1718193769759},{"$f":"INDEX(PC!$K$807:$AG$841,M$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":1523.5576667422426},{"$f":"INDEX(PC!$K$807:$AG$841,N$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":1700.3426806983671},{"$f":"INDEX(PC!$K$807:$AG$841,O$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":1877.4560413663248},{"$f":"INDEX(PC!$K$807:$AG$841,P$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":2054.7722044151215},{"$f":"INDEX(PC!$K$807:$AG$841,Q$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":2232.0883674639185},{"$f":"INDEX(PC!$K$807:$AG$841,R$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":2409.4045305127156},{"$f":"INDEX(PC!$K$807:$AG$841,S$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":2508.7601569572421},{"$f":"INDEX(PC!$K$807:$AG$841,T$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":2572.7573492568181},{"$f":"INDEX(PC!$K$807:$AG$841,U$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":2599.4614370799522},{"$f":"INDEX(PC!$K$807:$AG$841,V$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":2625.2416473903768},{"$f":"INDEX(PC!$K$807:$AG$841,W$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":2650.1623618962944},{"$f":"INDEX(PC!$K$807:$AG$841,X$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":2674.3555630995211},{"$f":"INDEX(PC!$K$807:$AG$841,Y$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":2697.7600883772648},{"$f":"INDEX(PC!$K$807:$AG$841,Z$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":2718.227033414918},{"$f":"INDEX(PC!$K$807:$AG$841,AA$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":2728.4959158732572},{"$f":"INDEX(PC!$K$807:$AG$841,AB$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":2727.7104590331833},{"$f":"INDEX(PC!$K$807:$AG$841,AC$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":2725.7951032141518},{"$f":"INDEX(PC!$K$807:$AG$841,AD$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":2723.1554531778388},{"$f":"INDEX(PC!$K$807:$AG$841,AE$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":2719.5919256288171},{"$f":"INDEX(PC!$K$807:$AG$841,AF$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":2715.2365030689011},{"$f":"INDEX(PC!$K$807:$AG$841,AG$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":2709.6932379926443},{"$f":"INDEX(PC!$K$807:$AG$841,AH$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":2703.8860079127567},{"$f":"INDEX(PC!$K$807:$AG$841,AI$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":2697.0229178183431},{"$f":"INDEX(PC!$K$807:$AG$841,AJ$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":2689.1039677094054},{"$f":"INDEX(PC!$K$807:$AG$841,AK$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":2680.3931225895731},{"$f":"INDEX(PC!$K$807:$AG$841,AL$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AM$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AN$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AO$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AP$6,MATCH($F41,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,3,"Cascavel",1937789.7863124991,{"$f":"INDEX(PC!$K$807:$AG$841,H$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":3524.7997229254065},{"$f":"INDEX(PC!$K$807:$AG$841,I$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":4354.5071996911893},{"$f":"INDEX(PC!$K$807:$AG$841,J$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":14418.011670679465},{"$f":"INDEX(PC!$K$807:$AG$841,K$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":21128.959197802553},{"$f":"INDEX(PC!$K$807:$AG$841,L$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":27899.819661551184},{"$f":"INDEX(PC!$K$807:$AG$841,M$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":34721.984482387066},{"$f":"INDEX(PC!$K$807:$AG$841,N$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":41595.314812253106},{"$f":"INDEX(PC!$K$807:$AG$841,O$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":48514.395576923605},{"$f":"INDEX(PC!$K$807:$AG$841,P$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":55467.702387661782},{"$f":"INDEX(PC!$K$807:$AG$841,Q$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":62452.319435269157},{"$f":"INDEX(PC!$K$807:$AG$841,R$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":69462.692797462936},{"$f":"INDEX(PC!$K$807:$AG$841,S$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":75357.677809367175},{"$f":"INDEX(PC!$K$807:$AG$841,T$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":78770.476105037204},{"$f":"INDEX(PC!$K$807:$AG$841,U$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":79559.462666261999},{"$f":"INDEX(PC!$K$807:$AG$841,V$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":80327.205474755101},{"$f":"INDEX(PC!$K$807:$AG$841,W$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":81073.496258430983},{"$f":"INDEX(PC!$K$807:$AG$841,X$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":81795.766328233774},{"$f":"INDEX(PC!$K$807:$AG$841,Y$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":82495.05704459158},{"$f":"INDEX(PC!$K$807:$AG$841,Z$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":83074.608834800296},{"$f":"INDEX(PC!$K$807:$AG$841,AA$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":83367.36996313167},{"$f":"INDEX(PC!$K$807:$AG$841,AB$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":83344.807153857852},{"$f":"INDEX(PC!$K$807:$AG$841,AC$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":83294.960701369841},{"$f":"INDEX(PC!$K$807:$AG$841,AD$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":83220.954686951707},{"$f":"INDEX(PC!$K$807:$AG$841,AE$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":83121.331206004237},{"$f":"INDEX(PC!$K$807:$AG$841,AF$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":83007.475799207125},{"$f":"INDEX(PC!$K$807:$AG$841,AG$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":82865.156540710726},{"$f":"INDEX(PC!$K$807:$AG$841,AH$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":82700.066200854897},{"$f":"INDEX(PC!$K$807:$AG$841,AI$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":82506.512009299811},{"$f":"INDEX(PC!$K$807:$AG$841,AJ$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":82298.725891895068},{"$f":"INDEX(PC!$K$807:$AG$841,AK$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":82068.168693130923},{"$f":"INDEX(PC!$K$807:$AG$841,AL$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AM$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AN$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AO$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AP$6,MATCH($F42,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,4,"Caucaia",38807187.665867023,{"$f":"INDEX(PC!$K$807:$AG$841,H$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":195421.95125118381},{"$f":"INDEX(PC!$K$807:$AG$841,I$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":223630.158332402},{"$f":"INDEX(PC!$K$807:$AG$841,J$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":245779.61014490656},{"$f":"INDEX(PC!$K$807:$AG$841,K$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":609924.61882361374},{"$f":"INDEX(PC!$K$807:$AG$841,L$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":933637.57827714621},{"$f":"INDEX(PC!$K$807:$AG$841,M$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":1006489.1217888419},{"$f":"INDEX(PC!$K$807:$AG$841,N$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":1092115.1539417151},{"$f":"INDEX(PC!$K$807:$AG$841,O$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":1155157.7344289517},{"$f":"INDEX(PC!$K$807:$AG$841,P$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":1229026.6172482143},{"$f":"INDEX(PC!$K$807:$AG$841,Q$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":1303031.6018695615},{"$f":"INDEX(PC!$K$807:$AG$841,R$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":1377070.6687451866},{"$f":"INDEX(PC!$K$807:$AG$841,S$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":1446620.6024629737},{"$f":"INDEX(PC!$K$807:$AG$841,T$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":1487873.4375817154},{"$f":"INDEX(PC!$K$807:$AG$841,U$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":1503946.0760245887},{"$f":"INDEX(PC!$K$807:$AG$841,V$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":1519446.3598106138},{"$f":"INDEX(PC!$K$807:$AG$841,W$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":1534350.4313617968},{"$f":"INDEX(PC!$K$807:$AG$841,X$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":1548653.7463775668},{"$f":"INDEX(PC!$K$807:$AG$841,Y$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":1562346.989041754},{"$f":"INDEX(PC!$K$807:$AG$841,Z$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":1575425.3878387599},{"$f":"INDEX(PC!$K$807:$AG$841,AA$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":1581534.9727406958},{"$f":"INDEX(PC!$K$807:$AG$841,AB$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":1580991.0199624132},{"$f":"INDEX(PC!$K$807:$AG$841,AC$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":1579581.0371029181},{"$f":"INDEX(PC!$K$807:$AG$841,AD$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":1577624.7157073417},{"$f":"INDEX(PC!$K$807:$AG$841,AE$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":1575062.8662607525},{"$f":"INDEX(PC!$K$807:$AG$841,AF$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":1571886.1729469823},{"$f":"INDEX(PC!$K$807:$AG$841,AG$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":1568113.2673983697},{"$f":"INDEX(PC!$K$807:$AG$841,AH$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":1563734.8337987452},{"$f":"INDEX(PC!$K$807:$AG$841,AI$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":1558732.2405157697},{"$f":"INDEX(PC!$K$807:$AG$841,AJ$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":1553114.8033656129},{"$f":"INDEX(PC!$K$807:$AG$841,AK$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":1546863.890715936},{"$f":"INDEX(PC!$K$807:$AG$841,AL$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AM$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AN$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AO$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AP$6,MATCH($F43,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,5,"Chorozinho",0,{"$f":"INDEX(PC!$K$807:$AG$841,H$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,I$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,J$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,K$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,L$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,M$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,N$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,O$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,P$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,Q$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,R$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,S$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,T$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,U$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,V$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,W$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,X$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,Y$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,Z$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AA$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AB$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AC$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AD$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AE$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AF$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AG$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AH$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AI$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AJ$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AK$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AL$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AM$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AN$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AO$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AP$6,MATCH($F44,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,6,"Eusébio",4555662.8023072891,{"$f":"INDEX(PC!$K$807:$AG$841,H$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,I$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,J$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":44572.192364474948},{"$f":"INDEX(PC!$K$807:$AG$841,K$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":58891.260903918643},{"$f":"INDEX(PC!$K$807:$AG$841,L$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":73352.705921690547},{"$f":"INDEX(PC!$K$807:$AG$841,M$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":87941.016074270417},{"$f":"INDEX(PC!$K$807:$AG$841,N$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":102640.68001813799},{"$f":"INDEX(PC!$K$807:$AG$841,O$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":117438.70857945111},{"$f":"INDEX(PC!$K$807:$AG$841,P$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":132319.71652317341},{"$f":"INDEX(PC!$K$807:$AG$841,Q$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":147268.06639730075},{"$f":"INDEX(PC!$K$807:$AG$841,R$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":162265.85079711865},{"$f":"INDEX(PC!$K$807:$AG$841,S$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":176433.08569843025},{"$f":"INDEX(PC!$K$807:$AG$841,T$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":183551.47945878381},{"$f":"INDEX(PC!$K$807:$AG$841,U$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":185496.77710088925},{"$f":"INDEX(PC!$K$807:$AG$841,V$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":187377.38109075165},{"$f":"INDEX(PC!$K$807:$AG$841,W$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":189193.41753685489},{"$f":"INDEX(PC!$K$807:$AG$841,X$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":190942.23816103709},{"$f":"INDEX(PC!$K$807:$AG$841,Y$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":192626.36513297621},{"$f":"INDEX(PC!$K$807:$AG$841,Z$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":194245.92456115625},{"$f":"INDEX(PC!$K$807:$AG$841,AA$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":194949.60990134359},{"$f":"INDEX(PC!$K$807:$AG$841,AB$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":194885.54679152009},{"$f":"INDEX(PC!$K$807:$AG$841,AC$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":194731.63138691461},{"$f":"INDEX(PC!$K$807:$AG$841,AD$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":194519.64302547107},{"$f":"INDEX(PC!$K$807:$AG$841,AE$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":194235.26839426637},{"$f":"INDEX(PC!$K$807:$AG$841,AF$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":193888.84838898058},{"$f":"INDEX(PC!$K$807:$AG$841,AG$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":193475.21256177369},{"$f":"INDEX(PC!$K$807:$AG$841,AH$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":192994.3609126457},{"$f":"INDEX(PC!$K$807:$AG$841,AI$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":192451.46388943668},{"$f":"INDEX(PC!$K$807:$AG$841,AJ$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":191831.01014862632},{"$f":"INDEX(PC!$K$807:$AG$841,AK$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":191143.34058589488},{"$f":"INDEX(PC!$K$807:$AG$841,AL$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AM$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AN$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AO$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AP$6,MATCH($F45,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,7,"Farias Brito",335623.33974907093,{"$f":"INDEX(PC!$K$807:$AG$841,H$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,I$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,J$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":2122.4817624883467},{"$f":"INDEX(PC!$K$807:$AG$841,K$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":3381.8609025857777},{"$f":"INDEX(PC!$K$807:$AG$841,L$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":4641.2400426832082},{"$f":"INDEX(PC!$K$807:$AG$841,M$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":5900.6191827806388},{"$f":"INDEX(PC!$K$807:$AG$841,N$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":7159.9983228780693},{"$f":"INDEX(PC!$K$807:$AG$841,O$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":8420.9048910467245},{"$f":"INDEX(PC!$K$807:$AG$841,P$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":9683.4152586901655},{"$f":"INDEX(PC!$K$807:$AG$841,Q$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":10944.398198262381},{"$f":"INDEX(PC!$K$807:$AG$841,R$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":12206.832194502262},{"$f":"INDEX(PC!$K$807:$AG$841,S$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":13245.591849502714},{"$f":"INDEX(PC!$K$807:$AG$841,T$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":13790.304894865561},{"$f":"INDEX(PC!$K$807:$AG$841,U$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":13900.311911157874},{"$f":"INDEX(PC!$K$807:$AG$841,V$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":14011.922726924971},{"$f":"INDEX(PC!$K$807:$AG$841,W$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":14123.533542692068},{"$f":"INDEX(PC!$K$807:$AG$841,X$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":14232.08950231672},{"$f":"INDEX(PC!$K$807:$AG$841,Y$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":14340.492719134247},{"$f":"INDEX(PC!$K$807:$AG$841,Z$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":14437.560773060573},{"$f":"INDEX(PC!$K$807:$AG$841,AA$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":14477.655759930218},{"$f":"INDEX(PC!$K$807:$AG$841,AB$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":14487.278556778934},{"$f":"INDEX(PC!$K$807:$AG$841,AC$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":14473.302589927231},{"$f":"INDEX(PC!$K$807:$AG$841,AD$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":14465.35996395686},{"$f":"INDEX(PC!$K$807:$AG$841,AE$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":14465.35996395686},{"$f":"INDEX(PC!$K$807:$AG$841,AF$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":14459.899408602232},{"$f":"INDEX(PC!$K$807:$AG$841,AG$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":14459.097508864839},{"$f":"INDEX(PC!$K$807:$AG$841,AH$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":14453.636953510211},{"$f":"INDEX(PC!$K$807:$AG$841,AI$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":14449.703826226811},{"$f":"INDEX(PC!$K$807:$AG$841,AJ$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":14448.901926489416},{"$f":"INDEX(PC!$K$807:$AG$841,AK$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":14439.584615254944},{"$f":"INDEX(PC!$K$807:$AG$841,AL$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AM$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AN$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AO$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AP$6,MATCH($F46,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,8,"Fortaleza",484013964.21875602,{"$f":"INDEX(PC!$K$807:$AG$841,H$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":9799033.2225430403},{"$f":"INDEX(PC!$K$807:$AG$841,I$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":10737589.269073728},{"$f":"INDEX(PC!$K$807:$AG$841,J$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":11424687.851112058},{"$f":"INDEX(PC!$K$807:$AG$841,K$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":13196982.038867408},{"$f":"INDEX(PC!$K$807:$AG$841,L$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":14842910.854977252},{"$f":"INDEX(PC!$K$807:$AG$841,M$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":15095909.549182294},{"$f":"INDEX(PC!$K$807:$AG$841,N$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":15345667.837435067},{"$f":"INDEX(PC!$K$807:$AG$841,O$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":15591969.639120519},{"$f":"INDEX(PC!$K$807:$AG$841,P$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":15851256.821905756},{"$f":"INDEX(PC!$K$807:$AG$841,Q$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":16117925.709261138},{"$f":"INDEX(PC!$K$807:$AG$841,R$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":16380720.407744985},{"$f":"INDEX(PC!$K$807:$AG$841,S$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":16537137.150263948},{"$f":"INDEX(PC!$K$807:$AG$841,T$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":16684925.591989378},{"$f":"INDEX(PC!$K$807:$AG$841,U$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":16844419.337516591},{"$f":"INDEX(PC!$K$807:$AG$841,V$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":16999797.108800016},{"$f":"INDEX(PC!$K$807:$AG$841,W$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":17150968.939189538},{"$f":"INDEX(PC!$K$807:$AG$841,X$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":17297843.657124508},{"$f":"INDEX(PC!$K$807:$AG$841,Y$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":17440387.525111135},{"$f":"INDEX(PC!$K$807:$AG$841,Z$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":17578608.57588603},{"$f":"INDEX(PC!$K$807:$AG$841,AA$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":17644598.712124851},{"$f":"INDEX(PC!$K$807:$AG$841,AB$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":17640752.236194655},{"$f":"INDEX(PC!$K$807:$AG$841,AC$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":17630720.75388594},{"$f":"INDEX(PC!$K$807:$AG$841,AD$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":17616707.243216574},{"$f":"INDEX(PC!$K$807:$AG$841,AE$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":17598412.283929069},{"$f":"INDEX(PC!$K$807:$AG$841,AF$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":17575802.941803288},{"$f":"INDEX(PC!$K$807:$AG$841,AG$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":17548895.683949299},{"$f":"INDEX(PC!$K$807:$AG$841,AH$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":17517690.510367107},{"$f":"INDEX(PC!$K$807:$AG$841,AI$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":17482105.085506354},{"$f":"INDEX(PC!$K$807:$AG$841,AJ$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":17442057.073816694},{"$f":"INDEX(PC!$K$807:$AG$841,AK$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":17397480.606857855},{"$f":"INDEX(PC!$K$807:$AG$841,AL$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AM$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AN$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AO$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AP$6,MATCH($F47,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,9,"Guaiúba",157164.67597728682,{"$f":"INDEX(PC!$K$807:$AG$841,H$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,I$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,J$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,K$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":2997.1839211158626},{"$f":"INDEX(PC!$K$807:$AG$841,L$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":3562.491350792322},{"$f":"INDEX(PC!$K$807:$AG$841,M$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":3411.1124352329871},{"$f":"INDEX(PC!$K$807:$AG$841,N$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":3881.2259651354034},{"$f":"INDEX(PC!$K$807:$AG$841,O$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":4352.5601057086442},{"$f":"INDEX(PC!$K$807:$AG$841,P$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":4824.6692371839981},{"$f":"INDEX(PC!$K$807:$AG$841,Q$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":5297.2046136555118},{"$f":"INDEX(PC!$K$807:$AG$841,R$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":5770.1081108055305},{"$f":"INDEX(PC!$K$807:$AG$841,S$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":6054.3251296446224},{"$f":"INDEX(PC!$K$807:$AG$841,T$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":6230.7990383176366},{"$f":"INDEX(PC!$K$807:$AG$841,U$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":6293.4074086978972},{"$f":"INDEX(PC!$K$807:$AG$841,V$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":6354.4076729562739},{"$f":"INDEX(PC!$K$807:$AG$841,W$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":6413.451085186819},{"$f":"INDEX(PC!$K$807:$AG$841,X$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":6470.8670165229314},{"$f":"INDEX(PC!$K$807:$AG$841,Y$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":6526.7329660548185},{"$f":"INDEX(PC!$K$807:$AG$841,Z$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":6573.6199156325756},{"$f":"INDEX(PC!$K$807:$AG$841,AA$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":6597.199013829324},{"$f":"INDEX(PC!$K$807:$AG$841,AB$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":6595.6296572525471},{"$f":"INDEX(PC!$K$807:$AG$841,AC$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":6591.4543937674207},{"$f":"INDEX(PC!$K$807:$AG$841,AD$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":6585.8938340447703},{"$f":"INDEX(PC!$K$807:$AG$841,AE$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":6578.7445429727895},{"$f":"INDEX(PC!$K$807:$AG$841,AF$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":6568.4177892021507},{"$f":"INDEX(PC!$K$807:$AG$841,AG$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":6557.296669756849},{"$f":"INDEX(PC!$K$807:$AG$841,AH$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":6543.7924532875522},{"$f":"INDEX(PC!$K$807:$AG$841,AI$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":6528.699505468926},{"$f":"INDEX(PC!$K$807:$AG$841,AJ$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":6511.223460626311},{"$f":"INDEX(PC!$K$807:$AG$841,AK$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":6492.1586844343637},{"$f":"INDEX(PC!$K$807:$AG$841,AL$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AM$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AN$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AO$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AP$6,MATCH($F48,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,10,"Horizonte",2599545.5533240326,{"$f":"INDEX(PC!$K$807:$AG$841,H$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":25276.848775631428},{"$f":"INDEX(PC!$K$807:$AG$841,I$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":41882.871808078751},{"$f":"INDEX(PC!$K$807:$AG$841,J$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":47127.885041031521},{"$f":"INDEX(PC!$K$807:$AG$841,K$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":52418.71315053352},{"$f":"INDEX(PC!$K$807:$AG$841,L$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":57746.921880960828},{"$f":"INDEX(PC!$K$807:$AG$841,M$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":63108.395315568967},{"$f":"INDEX(PC!$K$807:$AG$841,N$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":68496.251101768794},{"$f":"INDEX(PC!$K$807:$AG$841,O$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":73903.539412926169},{"$f":"INDEX(PC!$K$807:$AG$841,P$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":79326.076858251647},{"$f":"INDEX(PC!$K$807:$AG$841,Q$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":84757.048559201066},{"$f":"INDEX(PC!$K$807:$AG$841,R$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":90190.786695995121},{"$f":"INDEX(PC!$K$807:$AG$841,S$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":94253.825022799123},{"$f":"INDEX(PC!$K$807:$AG$841,T$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":96857.804600706164},{"$f":"INDEX(PC!$K$807:$AG$841,U$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":97916.830970442068},{"$f":"INDEX(PC!$K$807:$AG$841,V$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":98935.77775745299},{"$f":"INDEX(PC!$K$807:$AG$841,W$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":99915.926968593791},{"$f":"INDEX(PC!$K$807:$AG$841,X$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":100856.06407105458},{"$f":"INDEX(PC!$K$807:$AG$841,Y$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":101754.63716180061},{"$f":"INDEX(PC!$K$807:$AG$841,Z$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":102500.69767727202},{"$f":"INDEX(PC!$K$807:$AG$841,AA$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":102875.71841933497},{"$f":"INDEX(PC!$K$807:$AG$841,AB$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":102841.50907852426},{"$f":"INDEX(PC!$K$807:$AG$841,AC$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":102747.38278576106},{"$f":"INDEX(PC!$K$807:$AG$841,AD$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":102614.59386521771},{"$f":"INDEX(PC!$K$807:$AG$841,AE$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":102443.07484284924},{"$f":"INDEX(PC!$K$807:$AG$841,AF$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":102232.82571865563},{"$f":"INDEX(PC!$K$807:$AG$841,AG$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":101978.31362094755},{"$f":"INDEX(PC!$K$807:$AG$841,AH$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":101687.83785725902},{"$f":"INDEX(PC!$K$807:$AG$841,AI$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":101355.86555590067},{"$f":"INDEX(PC!$K$807:$AG$841,AJ$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":100979.63028102787},{"$f":"INDEX(PC!$K$807:$AG$841,AK$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":100561.89846848528},{"$f":"INDEX(PC!$K$807:$AG$841,AL$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AM$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AN$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AO$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AP$6,MATCH($F49,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,11,"Itaitinga",2685038.0443976866,{"$f":"INDEX(PC!$K$807:$AG$841,H$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":5751.2835791269572},{"$f":"INDEX(PC!$K$807:$AG$841,I$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":13248.900380890331},{"$f":"INDEX(PC!$K$807:$AG$841,J$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":21420.985397139237},{"$f":"INDEX(PC!$K$807:$AG$841,K$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":29648.383721139424},{"$f":"INDEX(PC!$K$807:$AG$841,L$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":38221.74317578521},{"$f":"INDEX(PC!$K$807:$AG$841,M$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":46907.58426540083},{"$f":"INDEX(PC!$K$807:$AG$841,N$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":55697.222126116794},{"$f":"INDEX(PC!$K$807:$AG$841,O$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":64576.997069128665},{"$f":"INDEX(PC!$K$807:$AG$841,P$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":73536.284892033043},{"$f":"INDEX(PC!$K$807:$AG$841,Q$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":82566.65368816047},{"$f":"INDEX(PC!$K$807:$AG$841,R$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":91652.504430172557},{"$f":"INDEX(PC!$K$807:$AG$841,S$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":100047.32409966971},{"$f":"INDEX(PC!$K$807:$AG$841,T$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":105274.36075253892},{"$f":"INDEX(PC!$K$807:$AG$841,U$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":107129.47792831395},{"$f":"INDEX(PC!$K$807:$AG$841,V$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":108934.42525940605},{"$f":"INDEX(PC!$K$807:$AG$841,W$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":110694.34620888351},{"$f":"INDEX(PC!$K$807:$AG$841,X$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":112411.09579621363},{"$f":"INDEX(PC!$K$807:$AG$841,Y$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":114079.53055832809},{"$f":"INDEX(PC!$K$807:$AG$841,Z$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":115697.79547575957},{"$f":"INDEX(PC!$K$807:$AG$841,AA$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":116886.53906745171},{"$f":"INDEX(PC!$K$807:$AG$841,AB$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":117626.70522433158},{"$f":"INDEX(PC!$K$807:$AG$841,AC$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":117680.92238421587},{"$f":"INDEX(PC!$K$807:$AG$841,AD$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":117632.94483526697},{"$f":"INDEX(PC!$K$807:$AG$841,AE$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":117524.00460109828},{"$f":"INDEX(PC!$K$807:$AG$841,AF$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":117368.43592304779},{"$f":"INDEX(PC!$K$807:$AG$841,AG$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":117164.46810071495},{"$f":"INDEX(PC!$K$807:$AG$841,AH$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":116912.10113409971},{"$f":"INDEX(PC!$K$807:$AG$841,AI$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":116611.3350232021},{"$f":"INDEX(PC!$K$807:$AG$841,AJ$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":116265.62684975658},{"$f":"INDEX(PC!$K$807:$AG$841,AK$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":115868.06245029425},{"$f":"INDEX(PC!$K$807:$AG$841,AL$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AM$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AN$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AO$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AP$6,MATCH($F50,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,12,"Juazeiro do Norte",7934342.2668342805,{"$f":"INDEX(PC!$K$807:$AG$841,H$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,I$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,J$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":90629.641833784917},{"$f":"INDEX(PC!$K$807:$AG$841,K$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":105575.45648494613},{"$f":"INDEX(PC!$K$807:$AG$841,L$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":120626.96002066038},{"$f":"INDEX(PC!$K$807:$AG$841,M$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":169009.05411624559},{"$f":"INDEX(PC!$K$807:$AG$841,N$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":187960.05863751753},{"$f":"INDEX(PC!$K$807:$AG$841,O$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":206993.27076869772},{"$f":"INDEX(PC!$K$807:$AG$841,P$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":257627.03721490895},{"$f":"INDEX(PC!$K$807:$AG$841,Q$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":279448.26922895742},{"$f":"INDEX(PC!$K$807:$AG$841,R$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":301308.10377469688},{"$f":"INDEX(PC!$K$807:$AG$841,S$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":311546.09780797048},{"$f":"INDEX(PC!$K$807:$AG$841,T$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":314322.3567858598},{"$f":"INDEX(PC!$K$807:$AG$841,U$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":317498.18992687884},{"$f":"INDEX(PC!$K$807:$AG$841,V$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":320583.03555749805},{"$f":"INDEX(PC!$K$807:$AG$841,W$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":323574.55766974809},{"$f":"INDEX(PC!$K$807:$AG$841,X$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":326469.13545127684},{"$f":"INDEX(PC!$K$807:$AG$841,Y$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":329266.71050188493},{"$f":"INDEX(PC!$K$807:$AG$841,Z$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":331711.40124184091},{"$f":"INDEX(PC!$K$807:$AG$841,AA$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":332948.90146351903},{"$f":"INDEX(PC!$K$807:$AG$841,AB$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":332861.18436427607},{"$f":"INDEX(PC!$K$807:$AG$841,AC$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":332637.16120003077},{"$f":"INDEX(PC!$K$807:$AG$841,AD$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":332323.49372996786},{"$f":"INDEX(PC!$K$807:$AG$841,AE$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":331916.44434133661},{"$f":"INDEX(PC!$K$807:$AG$841,AF$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":331411.22421780013},{"$f":"INDEX(PC!$K$807:$AG$841,AG$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":330810.22776752687},{"$f":"INDEX(PC!$K$807:$AG$841,AH$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":330113.45499051688},{"$f":"INDEX(PC!$K$807:$AG$841,AI$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":329318.51147860161},{"$f":"INDEX(PC!$K$807:$AG$841,AJ$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":328423.00282361289},{"$f":"INDEX(PC!$K$807:$AG$841,AK$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":327429.32343371894},{"$f":"INDEX(PC!$K$807:$AG$841,AL$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AM$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AN$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AO$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AP$6,MATCH($F51,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,13,"Maracanaú",1566120.3184870956,{"$f":"INDEX(PC!$K$807:$AG$841,H$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":27922.25887126887},{"$f":"INDEX(PC!$K$807:$AG$841,I$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":29334.752053557815},{"$f":"INDEX(PC!$K$807:$AG$841,J$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":31692.732937227276},{"$f":"INDEX(PC!$K$807:$AG$841,K$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":35238.559257233384},{"$f":"INDEX(PC!$K$807:$AG$841,L$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":37646.474331289712},{"$f":"INDEX(PC!$K$807:$AG$841,M$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":40068.4523964256},{"$f":"INDEX(PC!$K$807:$AG$841,N$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":42502.265544471571},{"$f":"INDEX(PC!$K$807:$AG$841,O$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":44945.903224152724},{"$f":"INDEX(PC!$K$807:$AG$841,P$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":47396.931038249721},{"$f":"INDEX(PC!$K$807:$AG$841,Q$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":49853.09934290361},{"$f":"INDEX(PC!$K$807:$AG$841,R$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":52312.636679423566},{"$f":"INDEX(PC!$K$807:$AG$841,S$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":54752.756628495335},{"$f":"INDEX(PC!$K$807:$AG$841,T$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":56327.785269279273},{"$f":"INDEX(PC!$K$807:$AG$841,U$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":56988.186965499772},{"$f":"INDEX(PC!$K$807:$AG$841,V$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":57635.438569597965},{"$f":"INDEX(PC!$K$807:$AG$841,W$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":58269.333592523981},{"$f":"INDEX(PC!$K$807:$AG$841,X$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":58888.980871010033},{"$f":"INDEX(PC!$K$807:$AG$841,Y$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":59494.358669366688},{"$f":"INDEX(PC!$K$807:$AG$841,Z$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":60085.706080177937},{"$f":"INDEX(PC!$K$807:$AG$841,AA$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":60483.040726883788},{"$f":"INDEX(PC!$K$807:$AG$841,AB$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":60673.375535032879},{"$f":"INDEX(PC!$K$807:$AG$841,AC$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":60660.355857047303},{"$f":"INDEX(PC!$K$807:$AG$841,AD$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":60627.361080449504},{"$f":"INDEX(PC!$K$807:$AG$841,AE$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":60581.911753792054},{"$f":"INDEX(PC!$K$807:$AG$841,AF$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":60521.758233216024},{"$f":"INDEX(PC!$K$807:$AG$841,AG$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":60447.791681989191},{"$f":"INDEX(PC!$K$807:$AG$841,AH$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":60359.566518477681},{"$f":"INDEX(PC!$K$807:$AG$841,AI$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":60257.528324315361},{"$f":"INDEX(PC!$K$807:$AG$841,AJ$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":60141.231517868357},{"$f":"INDEX(PC!$K$807:$AG$841,AK$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":60009.784935868862},{"$f":"INDEX(PC!$K$807:$AG$841,AL$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AM$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AN$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AO$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AP$6,MATCH($F52,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,14,"Maranguape",690606.48572262796,{"$f":"INDEX(PC!$K$807:$AG$841,H$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":101.13426580903928},{"$f":"INDEX(PC!$K$807:$AG$841,I$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":1356.9489842911391},{"$f":"INDEX(PC!$K$807:$AG$841,J$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":5621.8650217584209},{"$f":"INDEX(PC!$K$807:$AG$841,K$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":7116.6465846786296},{"$f":"INDEX(PC!$K$807:$AG$841,L$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":8372.5566600372531},{"$f":"INDEX(PC!$K$807:$AG$841,M$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":9371.2063514671318},{"$f":"INDEX(PC!$K$807:$AG$841,N$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":18383.137092016776},{"$f":"INDEX(PC!$K$807:$AG$841,O$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":20159.825098516412},{"$f":"INDEX(PC!$K$807:$AG$841,P$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":21937.231199425532},{"$f":"INDEX(PC!$K$807:$AG$841,Q$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":23713.625440030384},{"$f":"INDEX(PC!$K$807:$AG$841,R$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":25488.697734108689},{"$f":"INDEX(PC!$K$807:$AG$841,S$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":26588.156642068607},{"$f":"INDEX(PC!$K$807:$AG$841,T$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":27329.171797155181},{"$f":"INDEX(PC!$K$807:$AG$841,U$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":27703.730318821672},{"$f":"INDEX(PC!$K$807:$AG$841,V$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":28067.256299106146},{"$f":"INDEX(PC!$K$807:$AG$841,W$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":28418.754198031813},{"$f":"INDEX(PC!$K$807:$AG$841,X$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":28757.864968393933},{"$f":"INDEX(PC!$K$807:$AG$841,Y$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":29084.93133706976},{"$f":"INDEX(PC!$K$807:$AG$841,Z$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":29397.311366565576},{"$f":"INDEX(PC!$K$807:$AG$841,AA$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":29596.568781740785},{"$f":"INDEX(PC!$K$807:$AG$841,AB$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":29672.591404052586},{"$f":"INDEX(PC!$K$807:$AG$841,AC$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":29643.802346363402},{"$f":"INDEX(PC!$K$807:$AG$841,AD$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":29605.661741023476},{"$f":"INDEX(PC!$K$807:$AG$841,AE$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":29554.807600570231},{"$f":"INDEX(PC!$K$807:$AG$841,AF$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":29491.909058430712},{"$f":"INDEX(PC!$K$807:$AG$841,AG$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":29414.958714323835},{"$f":"INDEX(PC!$K$807:$AG$841,AH$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":29327.302235384708},{"$f":"INDEX(PC!$K$807:$AG$841,AI$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":29226.932221332267},{"$f":"INDEX(PC!$K$807:$AG$841,AJ$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":29113.848672166521},{"$f":"INDEX(PC!$K$807:$AG$841,AK$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":28988.051587887465},{"$f":"INDEX(PC!$K$807:$AG$841,AL$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AM$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AN$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AO$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AP$6,MATCH($F53,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,15,"Missão Velha",0,{"$f":"INDEX(PC!$K$807:$AG$841,H$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,I$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,J$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,K$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,L$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,M$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,N$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,O$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,P$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,Q$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,R$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,S$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,T$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,U$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,V$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,W$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,X$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,Y$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,Z$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AA$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AB$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AC$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AD$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AE$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AF$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AG$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AH$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AI$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AJ$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AK$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AL$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AM$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AN$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AO$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AP$6,MATCH($F54,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,16,"Nova Olinda",539455.99917030788,{"$f":"INDEX(PC!$K$807:$AG$841,H$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,I$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,J$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":2813.4281795962684},{"$f":"INDEX(PC!$K$807:$AG$841,K$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":4637.804907726465},{"$f":"INDEX(PC!$K$807:$AG$841,L$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":6506.1314227887488},{"$f":"INDEX(PC!$K$807:$AG$841,M$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":8417.0019235176187},{"$f":"INDEX(PC!$K$807:$AG$841,N$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":10365.829058415113},{"$f":"INDEX(PC!$K$807:$AG$841,O$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":12346.619674717762},{"$f":"INDEX(PC!$K$807:$AG$841,P$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":14354.712431387314},{"$f":"INDEX(PC!$K$807:$AG$841,Q$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":16388.627537617976},{"$f":"INDEX(PC!$K$807:$AG$841,R$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":18443.851631452078},{"$f":"INDEX(PC!$K$807:$AG$841,S$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":20515.797361391655},{"$f":"INDEX(PC!$K$807:$AG$841,T$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":21781.627049874805},{"$f":"INDEX(PC!$K$807:$AG$841,U$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":22186.958384788592},{"$f":"INDEX(PC!$K$807:$AG$841,V$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":22578.675644289076},{"$f":"INDEX(PC!$K$807:$AG$841,W$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":22955.225048030163},{"$f":"INDEX(PC!$K$807:$AG$841,X$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":23316.606596011861},{"$f":"INDEX(PC!$K$807:$AG$841,Y$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":23662.820288234168},{"$f":"INDEX(PC!$K$807:$AG$841,Z$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":23995.34591550288},{"$f":"INDEX(PC!$K$807:$AG$841,AA$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":24234.348763845388},{"$f":"INDEX(PC!$K$807:$AG$841,AB$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":24249.738588225649},{"$f":"INDEX(PC!$K$807:$AG$841,AC$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":24236.198502352632},{"$f":"INDEX(PC!$K$807:$AG$841,AD$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":24202.052329508926},{"$f":"INDEX(PC!$K$807:$AG$841,AE$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":24153.515191078874},{"$f":"INDEX(PC!$K$807:$AG$841,AF$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":24092.843768041312},{"$f":"INDEX(PC!$K$807:$AG$841,AG$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":24017.004489244355},{"$f":"INDEX(PC!$K$807:$AG$841,AH$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":23922.963783536132},{"$f":"INDEX(PC!$K$807:$AG$841,AI$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":23819.822364372274},{"$f":"INDEX(PC!$K$807:$AG$841,AJ$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":23698.479518297139},{"$f":"INDEX(PC!$K$807:$AG$841,AK$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":23561.96881646262},{"$f":"INDEX(PC!$K$807:$AG$841,AL$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AM$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AN$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AO$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AP$6,MATCH($F55,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,17,"Pacajus",2227841.2086229669,{"$f":"INDEX(PC!$K$807:$AG$841,H$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":3313.679265166229},{"$f":"INDEX(PC!$K$807:$AG$841,I$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":3744.4540232349},{"$f":"INDEX(PC!$K$807:$AG$841,J$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":14284.224831822336},{"$f":"INDEX(PC!$K$807:$AG$841,K$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":23577.459305115699},{"$f":"INDEX(PC!$K$807:$AG$841,L$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":31328.961560384862},{"$f":"INDEX(PC!$K$807:$AG$841,M$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":39172.861187296825},{"$f":"INDEX(PC!$K$807:$AG$841,N$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":47102.274714038671},{"$f":"INDEX(PC!$K$807:$AG$841,O$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":55107.869741325558},{"$f":"INDEX(PC!$K$807:$AG$841,P$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":63176.011699989584},{"$f":"INDEX(PC!$K$807:$AG$841,Q$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":71298.493373638339},{"$f":"INDEX(PC!$K$807:$AG$841,R$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":79464.59243117868},{"$f":"INDEX(PC!$K$807:$AG$841,S$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":86700.568556508049},{"$f":"INDEX(PC!$K$807:$AG$841,T$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":90907.089024628905},{"$f":"INDEX(PC!$K$807:$AG$841,U$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":91901.013772979932},{"$f":"INDEX(PC!$K$807:$AG$841,V$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":92858.270796481316},{"$f":"INDEX(PC!$K$807:$AG$841,W$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":93778.926282362008},{"$f":"INDEX(PC!$K$807:$AG$841,X$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":94662.91404339303},{"$f":"INDEX(PC!$K$807:$AG$841,Y$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":95508.976522223966},{"$f":"INDEX(PC!$K$807:$AG$841,Z$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":96224.460467395038},{"$f":"INDEX(PC!$K$807:$AG$841,AA$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":96586.769358779507},{"$f":"INDEX(PC!$K$807:$AG$841,AB$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":96551.8225018831},{"$f":"INDEX(PC!$K$807:$AG$841,AC$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":96462.899959761242},{"$f":"INDEX(PC!$K$807:$AG$841,AD$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":96340.784522310685},{"$f":"INDEX(PC!$K$807:$AG$841,AE$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":96180.677615431036},{"$f":"INDEX(PC!$K$807:$AG$841,AF$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":95982.579239122366},{"$f":"INDEX(PC!$K$807:$AG$841,AG$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":95749.203069772397},{"$f":"INDEX(PC!$K$807:$AG$841,AH$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":95475.121754605585},{"$f":"INDEX(PC!$K$807:$AG$841,AI$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":95163.048970009695},{"$f":"INDEX(PC!$K$807:$AG$841,AJ$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":94812.98471598477},{"$f":"INDEX(PC!$K$807:$AG$841,AK$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":94422.21531614296},{"$f":"INDEX(PC!$K$807:$AG$841,AL$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AM$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AN$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AO$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AP$6,MATCH($F56,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,18,"Pacatuba",2260117.7685827841,{"$f":"INDEX(PC!$K$807:$AG$841,H$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,I$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,J$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":46660.2735400155},{"$f":"INDEX(PC!$K$807:$AG$841,K$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":59589.601248711559},{"$f":"INDEX(PC!$K$807:$AG$841,L$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":63428.402352095378},{"$f":"INDEX(PC!$K$807:$AG$841,M$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":66101.150151080612},{"$f":"INDEX(PC!$K$807:$AG$841,N$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":68776.538848562253},{"$f":"INDEX(PC!$K$807:$AG$841,O$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":71450.703715033349},{"$f":"INDEX(PC!$K$807:$AG$841,P$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":74119.586784511659},{"$f":"INDEX(PC!$K$807:$AG$841,Q$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":76781.89981382819},{"$f":"INDEX(PC!$K$807:$AG$841,R$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":79435.001904486548},{"$f":"INDEX(PC!$K$807:$AG$841,S$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":82012.844029490981},{"$f":"INDEX(PC!$K$807:$AG$841,T$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":83619.033584537436},{"$f":"INDEX(PC!$K$807:$AG$841,U$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":84479.201520429924},{"$f":"INDEX(PC!$K$807:$AG$841,V$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":85314.248714527363},{"$f":"INDEX(PC!$K$807:$AG$841,W$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":86121.663092650298},{"$f":"INDEX(PC!$K$807:$AG$841,X$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":86899.963175154349},{"$f":"INDEX(PC!$K$807:$AG$841,Y$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":87650.56602952542},{"$f":"INDEX(PC!$K$807:$AG$841,Z$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":88373.407243605092},{"$f":"INDEX(PC!$K$807:$AG$841,AA$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":88696.305393908915},{"$f":"INDEX(PC!$K$807:$AG$841,AB$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":88670.154057578708},{"$f":"INDEX(PC!$K$807:$AG$841,AC$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":88608.060736834072},{"$f":"INDEX(PC!$K$807:$AG$841,AD$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":88520.911086452848},{"$f":"INDEX(PC!$K$807:$AG$841,AE$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":88399.429755618417},{"$f":"INDEX(PC!$K$807:$AG$841,AF$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":88256.821236812772},{"$f":"INDEX(PC!$K$807:$AG$841,AG$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":88082.521936050325},{"$f":"INDEX(PC!$K$807:$AG$841,AH$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":87887.095447316708},{"$f":"INDEX(PC!$K$807:$AG$841,AI$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":87659.978176626202},{"$f":"INDEX(PC!$K$807:$AG$841,AJ$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":87403.811022475347},{"$f":"INDEX(PC!$K$807:$AG$841,AK$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":87118.593984864085},{"$f":"INDEX(PC!$K$807:$AG$841,AL$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AM$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AN$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AO$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AP$6,MATCH($F57,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,19,"Paracuru",1022373.6103861385,{"$f":"INDEX(PC!$K$807:$AG$841,H$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,I$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,J$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":15377.145917111182},{"$f":"INDEX(PC!$K$807:$AG$841,K$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":18044.653023890412},{"$f":"INDEX(PC!$K$807:$AG$841,L$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":20726.778954453417},{"$f":"INDEX(PC!$K$807:$AG$841,M$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":23423.38177847219},{"$f":"INDEX(PC!$K$807:$AG$841,N$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":26131.764819714783},{"$f":"INDEX(PC!$K$807:$AG$841,O$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":28850.224914245209},{"$f":"INDEX(PC!$K$807:$AG$841,P$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":31577.555654275493},{"$f":"INDEX(PC!$K$807:$AG$841,Q$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":34309.215269309723},{"$f":"INDEX(PC!$K$807:$AG$841,R$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":37045.274724511866},{"$f":"INDEX(PC!$K$807:$AG$841,S$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":38830.214279176442},{"$f":"INDEX(PC!$K$807:$AG$841,T$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":39935.307562731759},{"$f":"INDEX(PC!$K$807:$AG$841,U$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":40320.885048502445},{"$f":"INDEX(PC!$K$807:$AG$841,V$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":40693.404944097332},{"$f":"INDEX(PC!$K$807:$AG$841,W$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":41054.215587632389},{"$f":"INDEX(PC!$K$807:$AG$841,X$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":41404.878212715623},{"$f":"INDEX(PC!$K$807:$AG$841,Y$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":41743.902550903033},{"$f":"INDEX(PC!$K$807:$AG$841,Z$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":42011.72507983481},{"$f":"INDEX(PC!$K$807:$AG$841,AA$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":42147.197577908664},{"$f":"INDEX(PC!$K$807:$AG$841,AB$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":42137.120524620819},{"$f":"INDEX(PC!$K$807:$AG$841,AC$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":42110.189244883244},{"$f":"INDEX(PC!$K$807:$AG$841,AD$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":42069.455240747891},{"$f":"INDEX(PC!$K$807:$AG$841,AE$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":42019.992521440676},{"$f":"INDEX(PC!$K$807:$AG$841,AF$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":41958.891515237636},{"$f":"INDEX(PC!$K$807:$AG$841,AG$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":41883.242650414832},{"$f":"INDEX(PC!$K$807:$AG$841,AH$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":41798.865070420172},{"$f":"INDEX(PC!$K$807:$AG$841,AI$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":41702.84920352968},{"$f":"INDEX(PC!$K$807:$AG$841,AJ$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":41595.195049743379},{"$f":"INDEX(PC!$K$807:$AG$841,AK$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":41470.083465613367},{"$f":"INDEX(PC!$K$807:$AG$841,AL$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AM$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AN$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AO$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AP$6,MATCH($F58,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,20,"Paraipaba",0,{"$f":"INDEX(PC!$K$807:$AG$841,H$6,MATCH($F59,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,I$6,MATCH($F59,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,J$6,MATCH($F59,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,K$6,MATCH($F59,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,L$6,MATCH($F59,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,M$6,MATCH($F59,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,N$6,MATCH($F59,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,O$6,MATCH($F59,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,P$6,MATCH($F59,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,Q$6,MATCH($F59,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,R$6,MATCH($F59,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,S$6,MATCH($F59,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,T$6,MATCH($F59,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,U$6,MATCH($F59,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,V$6,MATCH($F59,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,W$6,MATCH($F59,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,X$6,MATCH($F59,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,Y$6,MATCH($F59,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,Z$6,MATCH($F59,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AA$6,MATCH($F59,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AB$6,MATCH($F59,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AC$6,MATCH($F59,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AD$6,MATCH($F59,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AE$6,MATCH($F59,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AF$6,MATCH($F59,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AG$6,MATCH($F59,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AH$6,MATCH($F59,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AI$6,MATCH($F59,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AJ$6,MATCH($F59,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AK$6,MATCH($F59,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AL$6,MATCH($F59,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AM$6,MATCH($F59,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AN$6,MATCH($F59,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AO$6,MATCH($F59,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AP$6,MATCH($F59,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,21,"São Gonçalo do Amarante",789904.77855709183,{"$f":"INDEX(PC!$K$807:$AG$841,H$6,MATCH($F60,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,I$6,MATCH($F60,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,J$6,MATCH($F60,PC!$K$3:$AG$3,0))","v":11011.778075273891},{"$f":"INDEX(PC!$K$807:$AG$841,K$6,MATCH($F60,PC!$K$3:$AG$3,0))","v":12586.241039060958},{"$f":"INDEX(PC!$K$807:$AG$841,L$6,MATCH($F60,PC!$K$3:$AG$3,0))","v":14262.667786443744},{"$f":"INDEX(PC!$K$807:$AG$841,M$6,MATCH($F60,PC!$K$3:$AG$3,0))","v":21601.124125015835},{"$f":"INDEX(PC!$K$807:$AG$841,N$6,MATCH($F60,PC!$K$3:$AG$3,0))","v":23332.360901185813},{"$f":"INDEX(PC!$K$807:$AG$841,O$6,MATCH($F60,PC!$K$3:$AG$3,0))","v":25066.291770149583},{"$f":"INDEX(PC!$K$807:$AG$841,P$6,MATCH($F60,PC!$K$3:$AG$3,0))","v":26800.945444497047},{"$f":"INDEX(PC!$K$807:$AG$841,Q$6,MATCH($F60,PC!$K$3:$AG$3,0))","v":28535.566264054345},{"$f":"INDEX(PC!$K$807:$AG$841,R$6,MATCH($F60,PC!$K$3:$AG$3,0))","v":29248.788944867512},{"$f":"INDEX(PC!$K$807:$AG$841,S$6,MATCH($F60,PC!$K$3:$AG$3,0))","v":29997.208332895712},{"$f":"INDEX(PC!$K$807:$AG$841,T$6,MATCH($F60,PC!$K$3:$AG$3,0))","v":30502.949644486609},{"$f":"INDEX(PC!$K$807:$AG$841,U$6,MATCH($F60,PC!$K$3:$AG$3,0))","v":30754.774256006131},{"$f":"INDEX(PC!$K$807:$AG$841,V$6,MATCH($F60,PC!$K$3:$AG$3,0))","v":30999.519169586685},{"$f":"INDEX(PC!$K$807:$AG$841,W$6,MATCH($F60,PC!$K$3:$AG$3,0))","v":31233.215944679509},{"$f":"INDEX(PC!$K$807:$AG$841,X$6,MATCH($F60,PC!$K$3:$AG$3,0))","v":31458.372635711417},{"$f":"INDEX(PC!$K$807:$AG$841,Y$6,MATCH($F60,PC!$K$3:$AG$3,0))","v":31674.513029816568},{"$f":"INDEX(PC!$K$807:$AG$841,Z$6,MATCH($F60,PC!$K$3:$AG$3,0))","v":31834.012592352021},{"$f":"INDEX(PC!$K$807:$AG$841,AA$6,MATCH($F60,PC!$K$3:$AG$3,0))","v":31915.921205278268},{"$f":"INDEX(PC!$K$807:$AG$841,AB$6,MATCH($F60,PC!$K$3:$AG$3,0))","v":31905.571512327126},{"$f":"INDEX(PC!$K$807:$AG$841,AC$6,MATCH($F60,PC!$K$3:$AG$3,0))","v":31885.713435821162},{"$f":"INDEX(PC!$K$807:$AG$841,AD$6,MATCH($F60,PC!$K$3:$AG$3,0))","v":31857.077168821368},{"$f":"INDEX(PC!$K$807:$AG$841,AE$6,MATCH($F60,PC!$K$3:$AG$3,0))","v":31818.027713821648},{"$f":"INDEX(PC!$K$807:$AG$841,AF$6,MATCH($F60,PC!$K$3:$AG$3,0))","v":31772.470016321971},{"$f":"INDEX(PC!$K$807:$AG$841,AG$6,MATCH($F60,PC!$K$3:$AG$3,0))","v":31717.800779322362},{"$f":"INDEX(PC!$K$807:$AG$841,AH$6,MATCH($F60,PC!$K$3:$AG$3,0))","v":31652.718354322817},{"$f":"INDEX(PC!$K$807:$AG$841,AI$6,MATCH($F60,PC!$K$3:$AG$3,0))","v":31578.524389823338},{"$f":"INDEX(PC!$K$807:$AG$841,AJ$6,MATCH($F60,PC!$K$3:$AG$3,0))","v":31496.520534323925},{"$f":"INDEX(PC!$K$807:$AG$841,AK$6,MATCH($F60,PC!$K$3:$AG$3,0))","v":31404.103490824582},{"$f":"INDEX(PC!$K$807:$AG$841,AL$6,MATCH($F60,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AM$6,MATCH($F60,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AN$6,MATCH($F60,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AO$6,MATCH($F60,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AP$6,MATCH($F60,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,22,"São Luís do Curu",0,{"$f":"INDEX(PC!$K$807:$AG$841,H$6,MATCH($F61,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,I$6,MATCH($F61,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,J$6,MATCH($F61,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,K$6,MATCH($F61,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,L$6,MATCH($F61,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,M$6,MATCH($F61,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,N$6,MATCH($F61,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,O$6,MATCH($F61,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,P$6,MATCH($F61,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,Q$6,MATCH($F61,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,R$6,MATCH($F61,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,S$6,MATCH($F61,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,T$6,MATCH($F61,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,U$6,MATCH($F61,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,V$6,MATCH($F61,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,W$6,MATCH($F61,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,X$6,MATCH($F61,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,Y$6,MATCH($F61,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,Z$6,MATCH($F61,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AA$6,MATCH($F61,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AB$6,MATCH($F61,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AC$6,MATCH($F61,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AD$6,MATCH($F61,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AE$6,MATCH($F61,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AF$6,MATCH($F61,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AG$6,MATCH($F61,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AH$6,MATCH($F61,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AI$6,MATCH($F61,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AJ$6,MATCH($F61,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AK$6,MATCH($F61,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AL$6,MATCH($F61,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AM$6,MATCH($F61,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AN$6,MATCH($F61,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AO$6,MATCH($F61,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AP$6,MATCH($F61,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,23,"Trairi",213992.02564104646,{"$f":"INDEX(PC!$K$807:$AG$841,H$6,MATCH($F62,PC!$K$3:$AG$3,0))","v":2409.7307895662852},{"$f":"INDEX(PC!$K$807:$AG$841,I$6,MATCH($F62,PC!$K$3:$AG$3,0))","v":3056.1989963468131},{"$f":"INDEX(PC!$K$807:$AG$841,J$6,MATCH($F62,PC!$K$3:$AG$3,0))","v":4001.8038855344898},{"$f":"INDEX(PC!$K$807:$AG$841,K$6,MATCH($F62,PC!$K$3:$AG$3,0))","v":2815.9677848988536},{"$f":"INDEX(PC!$K$807:$AG$841,L$6,MATCH($F62,PC!$K$3:$AG$3,0))","v":3367.1742450015995},{"$f":"INDEX(PC!$K$807:$AG$841,M$6,MATCH($F62,PC!$K$3:$AG$3,0))","v":3924.2885906219576},{"$f":"INDEX(PC!$K$807:$AG$841,N$6,MATCH($F62,PC!$K$3:$AG$3,0))","v":4486.9856170525381},{"$f":"INDEX(PC!$K$807:$AG$841,O$6,MATCH($F62,PC!$K$3:$AG$3,0))","v":5053.7657692536995},{"$f":"INDEX(PC!$K$807:$AG$841,P$6,MATCH($F62,PC!$K$3:$AG$3,0))","v":5624.2496417334869},{"$f":"INDEX(PC!$K$807:$AG$841,Q$6,MATCH($F62,PC!$K$3:$AG$3,0))","v":6198.075895928132},{"$f":"INDEX(PC!$K$807:$AG$841,R$6,MATCH($F62,PC!$K$3:$AG$3,0))","v":7588.2027027051154},{"$f":"INDEX(PC!$K$807:$AG$841,S$6,MATCH($F62,PC!$K$3:$AG$3,0))","v":8070.2311209381287},{"$f":"INDEX(PC!$K$807:$AG$841,T$6,MATCH($F62,PC!$K$3:$AG$3,0))","v":8365.2598484397004},{"$f":"INDEX(PC!$K$807:$AG$841,U$6,MATCH($F62,PC!$K$3:$AG$3,0))","v":8461.10557202581},{"$f":"INDEX(PC!$K$807:$AG$841,V$6,MATCH($F62,PC!$K$3:$AG$3,0))","v":8552.7620168260564},{"$f":"INDEX(PC!$K$807:$AG$841,W$6,MATCH($F62,PC!$K$3:$AG$3,0))","v":8641.1196575582035},{"$f":"INDEX(PC!$K$807:$AG$841,X$6,MATCH($F62,PC!$K$3:$AG$3,0))","v":8724.9237343926688},{"$f":"INDEX(PC!$K$807:$AG$841,Y$6,MATCH($F62,PC!$K$3:$AG$3,0))","v":8804.154009267686},{"$f":"INDEX(PC!$K$807:$AG$841,Z$6,MATCH($F62,PC!$K$3:$AG$3,0))","v":8869.3205681589443},{"$f":"INDEX(PC!$K$807:$AG$841,AA$6,MATCH($F62,PC!$K$3:$AG$3,0))","v":8902.4300372105299},{"$f":"INDEX(PC!$K$807:$AG$841,AB$6,MATCH($F62,PC!$K$3:$AG$3,0))","v":8897.8967113746166},{"$f":"INDEX(PC!$K$807:$AG$841,AC$6,MATCH($F62,PC!$K$3:$AG$3,0))","v":8888.5568458689286},{"$f":"INDEX(PC!$K$807:$AG$841,AD$6,MATCH($F62,PC!$K$3:$AG$3,0))","v":8875.2806773494667},{"$f":"INDEX(PC!$K$807:$AG$841,AE$6,MATCH($F62,PC!$K$3:$AG$3,0))","v":8857.8557061676729},{"$f":"INDEX(PC!$K$807:$AG$841,AF$6,MATCH($F62,PC!$K$3:$AG$3,0))","v":8836.2819323235472},{"$f":"INDEX(PC!$K$807:$AG$841,AG$6,MATCH($F62,PC!$K$3:$AG$3,0))","v":8811.3891163495573},{"$f":"INDEX(PC!$K$807:$AG$841,AH$6,MATCH($F62,PC!$K$3:$AG$3,0))","v":8781.5177371807677},{"$f":"INDEX(PC!$K$807:$AG$841,AI$6,MATCH($F62,PC!$K$3:$AG$3,0))","v":8747.4975553496461},{"$f":"INDEX(PC!$K$807:$AG$841,AJ$6,MATCH($F62,PC!$K$3:$AG$3,0))","v":8710.1583313886622},{"$f":"INDEX(PC!$K$807:$AG$841,AK$6,MATCH($F62,PC!$K$3:$AG$3,0))","v":8667.8405442328767},{"$f":"INDEX(PC!$K$807:$AG$841,AL$6,MATCH($F62,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AM$6,MATCH($F62,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AN$6,MATCH($F62,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AO$6,MATCH($F62,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$807:$AG$841,AP$6,MATCH($F62,PC!$K$3:$AG$3,0))","v":0}]
[null,0]
[null,2,null,null,null,"PPP 1",{"$f":"SUM(H64:AP64)","v":29538785.105340261},{"$f":"SUMIF($B40:$B62,\"1\",H40:H62)","v":65890.004479927928},109841.759586097,348564.48235042172,435717.35446168587,510046.64230207773,628161.40386452561,712535.45908697532,790139.86051915004,899659.90214230958,980628.14013878303,1061828.0974544408,1124474.1741153575,1157238.4581861768,1170385.1652389816,1183134.6566402423,1195482.0282989906,1207415.417201821,1218935.3196735561,1229459.8110177652,1235149.3679808762,1235901.4209664271,1235150.3487827766,1233949.6405072713,1232323.0720318444,1230297.8201768696,1227853.6107080041,1224995.5256250694,1221720.9928572704,1218020.9332618651,1213884.2356826998,0,0,0,0,0]
[null,1,null,null,null,"PPP 2",{"$f":"SUM(H65:AP65)","v":524847422.29920757},{"$f":"SUMIF($B40:$B62,\"2\",H40:H62)","v":9996864.9045837913},10964275.626402477,11700858.189134885,13840353.519538872,15814905.054240298,16151347.465465246,16491734.102714736,16806097.656003121,17144286.189894479,17490000.168559991,17831673.342862256,18060655.406459931,18251602.54662675,18427902.178417712,18599489.154741138,18766247.921741206,18928085.578084897,19084957.083742876,19236749.021965135,19309099.233685944,19304683.844905395,19293186.250515435,19277133.772010837,19256171.02613125,19230256.758214153,19199421.383893758,19163658.445327774,19122866.197170824,19076973.751097769,19025886.52507446,0,0,0,0,0]
[null,3,null,null,null,"PPP Total",{"$f":"SUM(H66:AP66)","v":554386207.40454769},{"$f":"SUM(H64:H65)","v":10062754.909063719},11074117.385988574,12049422.671485307,14276070.874000559,16324951.696542375,16779508.869329773,17204269.561801713,17596237.51652227,18043946.092036787,18470628.308698773,18893501.440316696,19185129.580575287,19408841.004812926,19598287.343656693,19782623.811381381,19961729.950040195,20135500.995286718,20303892.403416432,20466208.832982901,20544248.601666819,20540585.265871823,20528336.599298213,20511083.412518106,20488494.098163094,20460554.578391023,20427274.994601764,20388653.970952842,20344587.190028094,20294994.684359632,20239770.760757159,0,0,0,0,0]
[null,0]
[null,0,null,"Tabela 19 - Pessoal - em R$"]
[null,0]
[null,1,null,null,1,"Aquiraz",{"$f":"SUM(H70:AP70)","v":50230405.828616962},{"$f":"INDEX(PC!$K$848:$AG$882,H$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":514569.02691217797},{"$f":"INDEX(PC!$K$848:$AG$882,I$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":625351.90150096023},{"$f":"INDEX(PC!$K$848:$AG$882,J$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":784555.07668974227},{"$f":"INDEX(PC!$K$848:$AG$882,K$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":945646.39967852447},{"$f":"INDEX(PC!$K$848:$AG$882,L$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":1131503.4762673066},{"$f":"INDEX(PC!$K$848:$AG$882,M$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":1284795.2732560886},{"$f":"INDEX(PC!$K$848:$AG$882,N$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":1378443.2818448709},{"$f":"INDEX(PC!$K$848:$AG$882,O$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":1472401.4646336529},{"$f":"INDEX(PC!$K$848:$AG$882,P$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":1566606.5822224352},{"$f":"INDEX(PC!$K$848:$AG$882,Q$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":1660998.4066112174},{"$f":"INDEX(PC!$K$848:$AG$882,R$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":1755393.2423999999},{"$f":"INDEX(PC!$K$848:$AG$882,S$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":1826218.3589999999},{"$f":"INDEX(PC!$K$848:$AG$882,T$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":1867968.4085999997},{"$f":"INDEX(PC!$K$848:$AG$882,U$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":1890328.0535999998},{"$f":"INDEX(PC!$K$848:$AG$882,V$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":1911760.1873999999},{"$f":"INDEX(PC!$K$848:$AG$882,W$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":1932207.5933999997},{"$f":"INDEX(PC!$K$848:$AG$882,X$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":1951724.4767999998},{"$f":"INDEX(PC!$K$848:$AG$882,Y$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":1970319.8717999998},{"$f":"INDEX(PC!$K$848:$AG$882,Z$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":1987924.5162},{"$f":"INDEX(PC!$K$848:$AG$882,AA$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":1997256.8447999998},{"$f":"INDEX(PC!$K$848:$AG$882,AB$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":1997021.9556},{"$f":"INDEX(PC!$K$848:$AG$882,AC$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":1995233.1840000001},{"$f":"INDEX(PC!$K$848:$AG$882,AD$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":1992419.0307},{"$f":"INDEX(PC!$K$848:$AG$882,AE$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":1988715.0086999999},{"$f":"INDEX(PC!$K$848:$AG$882,AF$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":1984023.2474999998},{"$f":"INDEX(PC!$K$848:$AG$882,AG$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":1978467.2145},{"$f":"INDEX(PC!$K$848:$AG$882,AH$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":1971923.4423},{"$f":"INDEX(PC!$K$848:$AG$882,AI$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":1964391.9309},{"$f":"INDEX(PC!$K$848:$AG$882,AJ$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":1955872.6803000001},{"$f":"INDEX(PC!$K$848:$AG$882,AK$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":1946365.6905},{"$f":"INDEX(PC!$K$848:$AG$882,AL$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AM$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AN$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AO$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AP$6,MATCH($F70,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,{"$f":"E70+1","v":2},"Barbalha",56233511.763443306,{"$f":"INDEX(PC!$K$848:$AG$882,H$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":359348.96702605672},{"$f":"INDEX(PC!$K$848:$AG$882,I$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":503315.10632345104},{"$f":"INDEX(PC!$K$848:$AG$882,J$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":707948.91002084524},{"$f":"INDEX(PC!$K$848:$AG$882,K$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":914251.02931823966},{"$f":"INDEX(PC!$K$848:$AG$882,L$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":1094874.9408156339},{"$f":"INDEX(PC!$K$848:$AG$882,M$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":1247914.4283130281},{"$f":"INDEX(PC!$K$848:$AG$882,N$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":1401327.3294104226},{"$f":"INDEX(PC!$K$848:$AG$882,O$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":1555047.3933078167},{"$f":"INDEX(PC!$K$848:$AG$882,P$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":1708957.1754052108},{"$f":"INDEX(PC!$K$848:$AG$882,Q$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":1862866.9575026052},{"$f":"INDEX(PC!$K$848:$AG$882,R$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":2016776.7395999997},{"$f":"INDEX(PC!$K$848:$AG$882,S$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":2107778.2361999997},{"$f":"INDEX(PC!$K$848:$AG$882,T$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":2165702.5151999993},{"$f":"INDEX(PC!$K$848:$AG$882,U$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":2188739.7251999993},{"$f":"INDEX(PC!$K$848:$AG$882,V$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":2210912.6634},{"$f":"INDEX(PC!$K$848:$AG$882,W$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":2232281.5577999996},{"$f":"INDEX(PC!$K$848:$AG$882,X$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":2252969.8757999996},{"$f":"INDEX(PC!$K$848:$AG$882,Y$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":2272920.4007999995},{"$f":"INDEX(PC!$K$848:$AG$882,Z$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":2292066.8819999998},{"$f":"INDEX(PC!$K$848:$AG$882,AA$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":2301673.2479999997},{"$f":"INDEX(PC!$K$848:$AG$882,AB$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":2300938.4663999998},{"$f":"INDEX(PC!$K$848:$AG$882,AC$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":2299146.6834},{"$f":"INDEX(PC!$K$848:$AG$882,AD$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":2296677.3354000002},{"$f":"INDEX(PC!$K$848:$AG$882,AE$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":2293343.7156000002},{"$f":"INDEX(PC!$K$848:$AG$882,AF$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":2289269.2914000005},{"$f":"INDEX(PC!$K$848:$AG$882,AG$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":2284083.6606000001},{"$f":"INDEX(PC!$K$848:$AG$882,AH$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":2278651.0950000002},{"$f":"INDEX(PC!$K$848:$AG$882,AI$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":2272230.7902000002},{"$f":"INDEX(PC!$K$848:$AG$882,AJ$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":2264822.7461999999},{"$f":"INDEX(PC!$K$848:$AG$882,AK$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":2256673.8977999999},{"$f":"INDEX(PC!$K$848:$AG$882,AL$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AM$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AN$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AO$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AP$6,MATCH($F71,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,3,"Cascavel",69824898.158399969,{"$f":"INDEX(PC!$K$848:$AG$882,H$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":91608.978109090895},{"$f":"INDEX(PC!$K$848:$AG$882,I$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":221257.96101818181},{"$f":"INDEX(PC!$K$848:$AG$882,J$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":460931.45432727266},{"$f":"INDEX(PC!$K$848:$AG$882,K$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":703571.17663636361},{"$f":"INDEX(PC!$K$848:$AG$882,L$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":948809.73714545439},{"$f":"INDEX(PC!$K$848:$AG$882,M$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":1196273.7222545452},{"$f":"INDEX(PC!$K$848:$AG$882,N$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":1445957.1091636361},{"$f":"INDEX(PC!$K$848:$AG$882,O$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":1697625.008672727},{"$f":"INDEX(PC!$K$848:$AG$882,P$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":1950777.5283818177},{"$f":"INDEX(PC!$K$848:$AG$882,Q$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":2205288.1894909088},{"$f":"INDEX(PC!$K$848:$AG$882,R$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":2460916.0799999996},{"$f":"INDEX(PC!$K$848:$AG$882,S$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":2712286.672199999},{"$f":"INDEX(PC!$K$848:$AG$882,T$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":2855987.6687999987},{"$f":"INDEX(PC!$K$848:$AG$882,U$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":2885875.8137999987},{"$f":"INDEX(PC!$K$848:$AG$882,V$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":2914842.4703999986},{"$f":"INDEX(PC!$K$848:$AG$882,W$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":2942878.6043999987},{"$f":"INDEX(PC!$K$848:$AG$882,X$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":2969872.7939999984},{"$f":"INDEX(PC!$K$848:$AG$882,Y$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":2995870.2101999982},{"$f":"INDEX(PC!$K$848:$AG$882,Z$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":3021009.3773999983},{"$f":"INDEX(PC!$K$848:$AG$882,AA$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":3033708.4511999981},{"$f":"INDEX(PC!$K$848:$AG$882,AB$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":3032729.7461999981},{"$f":"INDEX(PC!$K$848:$AG$882,AC$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":3030567.5609999979},{"$f":"INDEX(PC!$K$848:$AG$882,AD$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":3027357.4085999983},{"$f":"INDEX(PC!$K$848:$AG$882,AE$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":3023036.0495999982},{"$f":"INDEX(PC!$K$848:$AG$882,AF$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":3018097.3535999982},{"$f":"INDEX(PC!$K$848:$AG$882,AG$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":3011923.9835999981},{"$f":"INDEX(PC!$K$848:$AG$882,AH$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":3004762.8743999978},{"$f":"INDEX(PC!$K$848:$AG$882,AI$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":2996367.0911999983},{"$f":"INDEX(PC!$K$848:$AG$882,AJ$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":2987353.970999998},{"$f":"INDEX(PC!$K$848:$AG$882,AK$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":2977353.1115999985},{"$f":"INDEX(PC!$K$848:$AG$882,AL$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AM$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AN$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AO$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AP$6,MATCH($F72,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,4,"Caucaia",482385642.37380654,{"$f":"INDEX(PC!$K$848:$AG$882,H$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":7395552.660273931},{"$f":"INDEX(PC!$K$848:$AG$882,I$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":8315276.9874065379},{"$f":"INDEX(PC!$K$848:$AG$882,J$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":9187213.4079391453},{"$f":"INDEX(PC!$K$848:$AG$882,K$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":10067873.854271755},{"$f":"INDEX(PC!$K$848:$AG$882,L$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":10956014.618204361},{"$f":"INDEX(PC!$K$848:$AG$882,M$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":11850590.743936967},{"$f":"INDEX(PC!$K$848:$AG$882,N$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":12750307.329469575},{"$f":"INDEX(PC!$K$848:$AG$882,O$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":13653926.689402182},{"$f":"INDEX(PC!$K$848:$AG$882,P$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":14560397.845134789},{"$f":"INDEX(PC!$K$848:$AG$882,Q$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":15468672.829467395},{"$f":"INDEX(PC!$K$848:$AG$882,R$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":16377399.523799999},{"$f":"INDEX(PC!$K$848:$AG$882,S$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":17226629.380799998},{"$f":"INDEX(PC!$K$848:$AG$882,T$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":17760523.498199996},{"$f":"INDEX(PC!$K$848:$AG$882,U$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":17960691.256200001},{"$f":"INDEX(PC!$K$848:$AG$882,V$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":18153273.297599997},{"$f":"INDEX(PC!$K$848:$AG$882,W$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":18337953.4254},{"$f":"INDEX(PC!$K$848:$AG$882,X$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":18514671.411600001},{"$f":"INDEX(PC!$K$848:$AG$882,Y$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":18683303.788799997},{"$f":"INDEX(PC!$K$848:$AG$882,Z$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":18843787.317599997},{"$f":"INDEX(PC!$K$848:$AG$882,AA$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":18924760.852199998},{"$f":"INDEX(PC!$K$848:$AG$882,AB$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":18917551.560599998},{"$f":"INDEX(PC!$K$848:$AG$882,AC$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":18898864.317899995},{"$f":"INDEX(PC!$K$848:$AG$882,AD$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":18872936.163899999},{"$f":"INDEX(PC!$K$848:$AG$882,AE$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":18838982.628899999},{"$f":"INDEX(PC!$K$848:$AG$882,AF$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":18796880.245499998},{"$f":"INDEX(PC!$K$848:$AG$882,AG$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":18746875.948499996},{"$f":"INDEX(PC!$K$848:$AG$882,AH$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":18688846.270499997},{"$f":"INDEX(PC!$K$848:$AG$882,AI$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":18622544.276699997},{"$f":"INDEX(PC!$K$848:$AG$882,AJ$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":18548093.434499994},{"$f":"INDEX(PC!$K$848:$AG$882,AK$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":18465246.809099995},{"$f":"INDEX(PC!$K$848:$AG$882,AL$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AM$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AN$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AO$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AP$6,MATCH($F73,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,5,"Chorozinho",20338906.763700001,{"$f":"INDEX(PC!$K$848:$AG$882,H$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,I$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,J$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,K$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":94618.188000000009},{"$f":"INDEX(PC!$K$848:$AG$882,L$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":232272.29339999997},{"$f":"INDEX(PC!$K$848:$AG$882,M$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":311399.83979999996},{"$f":"INDEX(PC!$K$848:$AG$882,N$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":391701.8322},{"$f":"INDEX(PC!$K$848:$AG$882,O$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":473054.80320000002},{"$f":"INDEX(PC!$K$848:$AG$882,P$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":555335.28540000005},{"$f":"INDEX(PC!$K$848:$AG$882,Q$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":638359.5834},{"$f":"INDEX(PC!$K$848:$AG$882,R$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":722001.2183999999},{"$f":"INDEX(PC!$K$848:$AG$882,S$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":806079.50640000007},{"$f":"INDEX(PC!$K$848:$AG$882,T$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":854328.15720000002},{"$f":"INDEX(PC!$K$848:$AG$882,U$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":864581.97420000006},{"$f":"INDEX(PC!$K$848:$AG$882,V$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":874402.1496},{"$f":"INDEX(PC!$K$848:$AG$882,W$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":883731.46679999994},{"$f":"INDEX(PC!$K$848:$AG$882,X$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":892624.13099999994},{"$f":"INDEX(PC!$K$848:$AG$882,Y$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":901089.1764},{"$f":"INDEX(PC!$K$848:$AG$882,Z$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":908997.11280000012},{"$f":"INDEX(PC!$K$848:$AG$882,AA$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":912975.17220000015},{"$f":"INDEX(PC!$K$848:$AG$882,AB$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":912547.55340000009},{"$f":"INDEX(PC!$K$848:$AG$882,AC$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":911404.72710000002},{"$f":"INDEX(PC!$K$848:$AG$882,AD$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":909923.11830000009},{"$f":"INDEX(PC!$K$848:$AG$882,AE$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":907947.63990000007},{"$f":"INDEX(PC!$K$848:$AG$882,AF$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":905478.29190000007},{"$f":"INDEX(PC!$K$848:$AG$882,AG$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":902515.07430000009},{"$f":"INDEX(PC!$K$848:$AG$882,AH$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":899181.45449999999},{"$f":"INDEX(PC!$K$848:$AG$882,AI$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":895353.96510000003},{"$f":"INDEX(PC!$K$848:$AG$882,AJ$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":890909.13869999989},{"$f":"INDEX(PC!$K$848:$AG$882,AK$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":886093.91009999998},{"$f":"INDEX(PC!$K$848:$AG$882,AL$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AM$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AN$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AO$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AP$6,MATCH($F74,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,6,"Eusébio",92836456.829990566,{"$f":"INDEX(PC!$K$848:$AG$882,H$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":394388.23418010457},{"$f":"INDEX(PC!$K$848:$AG$882,I$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":620318.49586209399},{"$f":"INDEX(PC!$K$848:$AG$882,J$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":901363.40034408343},{"$f":"INDEX(PC!$K$848:$AG$882,K$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":1186115.3382260732},{"$f":"INDEX(PC!$K$848:$AG$882,L$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":1474267.1467080626},{"$f":"INDEX(PC!$K$848:$AG$882,M$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":1765448.4235900522},{"$f":"INDEX(PC!$K$848:$AG$882,N$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":2059288.7666720417},{"$f":"INDEX(PC!$K$848:$AG$882,O$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":2355478.0017540311},{"$f":"INDEX(PC!$K$848:$AG$882,P$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":2653648.7380360202},{"$f":"INDEX(PC!$K$848:$AG$882,Q$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":2953427.5619180095},{"$f":"INDEX(PC!$K$848:$AG$882,R$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":3254386.8545999993},{"$f":"INDEX(PC!$K$848:$AG$882,S$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":3535513.090199999},{"$f":"INDEX(PC!$K$848:$AG$882,T$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":3700116.2141999989},{"$f":"INDEX(PC!$K$848:$AG$882,U$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":3741188.6987999994},{"$f":"INDEX(PC!$K$848:$AG$882,V$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":3780716.3351999987},{"$f":"INDEX(PC!$K$848:$AG$882,W$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":3818702.1347999987},{"$f":"INDEX(PC!$K$848:$AG$882,X$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":3855082.8581999992},{"$f":"INDEX(PC!$K$848:$AG$882,Y$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":3889918.7333999993},{"$f":"INDEX(PC!$K$848:$AG$882,Z$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":3923212.7717999988},{"$f":"INDEX(PC!$K$848:$AG$882,AA$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":3940016.3837999995},{"$f":"INDEX(PC!$K$848:$AG$882,AB$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":3938486.5925999992},{"$f":"INDEX(PC!$K$848:$AG$882,AC$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":3934811.1788999992},{"$f":"INDEX(PC!$K$848:$AG$882,AD$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":3929749.0154999993},{"$f":"INDEX(PC!$K$848:$AG$882,AE$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":3922958.3084999998},{"$f":"INDEX(PC!$K$848:$AG$882,AF$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":3914685.9926999998},{"$f":"INDEX(PC!$K$848:$AG$882,AG$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":3904808.6007000003},{"$f":"INDEX(PC!$K$848:$AG$882,AH$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":3893326.1325000003},{"$f":"INDEX(PC!$K$848:$AG$882,AI$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":3880362.0555000007},{"$f":"INDEX(PC!$K$848:$AG$882,AJ$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":3865545.9675000003},{"$f":"INDEX(PC!$K$848:$AG$882,AK$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":3849124.8033000003},{"$f":"INDEX(PC!$K$848:$AG$882,AL$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AM$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AN$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AO$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AP$6,MATCH($F75,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,7,"Farias Brito",11404078.446599996,{"$f":"INDEX(PC!$K$848:$AG$882,H$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,I$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":20959.344000000001},{"$f":"INDEX(PC!$K$848:$AG$882,J$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":63986.227200000001},{"$f":"INDEX(PC!$K$848:$AG$882,K$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":107076.34980000001},{"$f":"INDEX(PC!$K$848:$AG$882,L$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":150166.4724},{"$f":"INDEX(PC!$K$848:$AG$882,M$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":193256.595},{"$f":"INDEX(PC!$K$848:$AG$882,N$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":236346.7176},{"$f":"INDEX(PC!$K$848:$AG$882,O$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":279497.06819999998},{"$f":"INDEX(PC!$K$848:$AG$882,P$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":322710.65819999995},{"$f":"INDEX(PC!$K$848:$AG$882,Q$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":365864.02019999991},{"$f":"INDEX(PC!$K$848:$AG$882,R$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":409074.59879999992},{"$f":"INDEX(PC!$K$848:$AG$882,S$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":449460.48419999989},{"$f":"INDEX(PC!$K$848:$AG$882,T$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":470365.62299999991},{"$f":"INDEX(PC!$K$848:$AG$882,U$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":474129.87299999991},{"$f":"INDEX(PC!$K$848:$AG$882,V$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":477957.36239999993},{"$f":"INDEX(PC!$K$848:$AG$882,W$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":481784.85179999995},{"$f":"INDEX(PC!$K$848:$AG$882,X$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":485491.8851999999},{"$f":"INDEX(PC!$K$848:$AG$882,Y$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":489192.89579999994},{"$f":"INDEX(PC!$K$848:$AG$882,Z$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":493020.3851999999},{"$f":"INDEX(PC!$K$848:$AG$882,AA$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":494601.37019999995},{"$f":"INDEX(PC!$K$848:$AG$882,AB$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":494980.80659999995},{"$f":"INDEX(PC!$K$848:$AG$882,AC$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":494429.72039999993},{"$f":"INDEX(PC!$K$848:$AG$882,AD$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":494116.53479999996},{"$f":"INDEX(PC!$K$848:$AG$882,AE$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":494116.53479999996},{"$f":"INDEX(PC!$K$848:$AG$882,AF$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":493901.2196999999},{"$f":"INDEX(PC!$K$848:$AG$882,AG$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":493869.59999999992},{"$f":"INDEX(PC!$K$848:$AG$882,AH$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":493654.28489999991},{"$f":"INDEX(PC!$K$848:$AG$882,AI$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":493499.19779999997},{"$f":"INDEX(PC!$K$848:$AG$882,AJ$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":493467.57809999998},{"$f":"INDEX(PC!$K$848:$AG$882,AK$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":493100.18729999993},{"$f":"INDEX(PC!$K$848:$AG$882,AL$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AM$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AN$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AO$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AP$6,MATCH($F76,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,8,"Fortaleza",3304816058.069366,{"$f":"INDEX(PC!$K$848:$AG$882,H$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":70881542.467902899},{"$f":"INDEX(PC!$K$848:$AG$882,I$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":78481331.514632612},{"$f":"INDEX(PC!$K$848:$AG$882,J$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":82863819.097762316},{"$f":"INDEX(PC!$K$848:$AG$882,K$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":91789193.299092039},{"$f":"INDEX(PC!$K$848:$AG$882,L$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":100203334.16802172},{"$f":"INDEX(PC!$K$848:$AG$882,M$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":102100272.41915144},{"$f":"INDEX(PC!$K$848:$AG$882,N$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":103972914.69508113},{"$f":"INDEX(PC!$K$848:$AG$882,O$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":105819640.86261085},{"$f":"INDEX(PC!$K$848:$AG$882,P$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":107639764.32254055},{"$f":"INDEX(PC!$K$848:$AG$882,Q$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":109432553.30467027},{"$f":"INDEX(PC!$K$848:$AG$882,R$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":111196294.3224},{"$f":"INDEX(PC!$K$848:$AG$882,S$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":112162432.75019999},{"$f":"INDEX(PC!$K$848:$AG$882,T$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":113210571.59999999},{"$f":"INDEX(PC!$K$848:$AG$882,U$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":114346474.69139999},{"$f":"INDEX(PC!$K$848:$AG$882,V$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":115451516.95560001},{"$f":"INDEX(PC!$K$848:$AG$882,W$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":116525023.83899999},{"$f":"INDEX(PC!$K$848:$AG$882,X$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":117566311.7538},{"$f":"INDEX(PC!$K$848:$AG$882,Y$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":118575127.74240001},{"$f":"INDEX(PC!$K$848:$AG$882,Z$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":119551532.0328},{"$f":"INDEX(PC!$K$848:$AG$882,AA$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":120046314.087},{"$f":"INDEX(PC!$K$848:$AG$882,AB$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":120017473.9092},{"$f":"INDEX(PC!$K$848:$AG$882,AC$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":119942259.6771},{"$f":"INDEX(PC!$K$848:$AG$882,AD$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":119837188.91969998},{"$f":"INDEX(PC!$K$848:$AG$882,AE$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":119700016.63829999},{"$f":"INDEX(PC!$K$848:$AG$882,AF$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":119530495.89809999},{"$f":"INDEX(PC!$K$848:$AG$882,AG$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":119328750.16649999},{"$f":"INDEX(PC!$K$848:$AG$882,AH$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":119094779.44349998},{"$f":"INDEX(PC!$K$848:$AG$882,AI$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":118827966.39209998},{"$f":"INDEX(PC!$K$848:$AG$882,AJ$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":118527693.67529999},{"$f":"INDEX(PC!$K$848:$AG$882,AK$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":118193467.42349999},{"$f":"INDEX(PC!$K$848:$AG$882,AL$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AM$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AN$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AO$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AP$6,MATCH($F77,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,9,"Guaiúba",21517587.968596775,{"$f":"INDEX(PC!$K$848:$AG$882,H$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":152574.16372668621},{"$f":"INDEX(PC!$K$848:$AG$882,I$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":197003.2976340176},{"$f":"INDEX(PC!$K$848:$AG$882,J$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":259320.14754134888},{"$f":"INDEX(PC!$K$848:$AG$882,K$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":322007.39964868029},{"$f":"INDEX(PC!$K$848:$AG$882,L$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":385065.05395601166},{"$f":"INDEX(PC!$K$848:$AG$882,M$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":448372.65446334303},{"$f":"INDEX(PC!$K$848:$AG$882,N$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":511924.17837067443},{"$f":"INDEX(PC!$K$848:$AG$882,O$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":575665.42047800578},{"$f":"INDEX(PC!$K$848:$AG$882,P$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":639527.11858533719},{"$f":"INDEX(PC!$K$848:$AG$882,Q$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":703455.0674926684},{"$f":"INDEX(PC!$K$848:$AG$882,R$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":767440.23299999989},{"$f":"INDEX(PC!$K$848:$AG$882,S$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":810593.59499999997},{"$f":"INDEX(PC!$K$848:$AG$882,T$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":837000.5615999999},{"$f":"INDEX(PC!$K$848:$AG$882,U$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":845709.53039999981},{"$f":"INDEX(PC!$K$848:$AG$882,V$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":854168.55299999996},{"$f":"INDEX(PC!$K$848:$AG$882,W$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":862323.42419999989},{"$f":"INDEX(PC!$K$848:$AG$882,X$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":870225.3378000001},{"$f":"INDEX(PC!$K$848:$AG$882,Y$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":877886.33939999994},{"$f":"INDEX(PC!$K$848:$AG$882,Z$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":885173.92740000004},{"$f":"INDEX(PC!$K$848:$AG$882,AA$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":888838.8012000001},{"$f":"INDEX(PC!$K$848:$AG$882,AB$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":888594.87780000013},{"$f":"INDEX(PC!$K$848:$AG$882,AC$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":887945.92110000015},{"$f":"INDEX(PC!$K$848:$AG$882,AD$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":887081.64930000016},{"$f":"INDEX(PC!$K$848:$AG$882,AE$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":885970.44270000001},{"$f":"INDEX(PC!$K$848:$AG$882,AF$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":884365.36650000012},{"$f":"INDEX(PC!$K$848:$AG$882,AG$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":882636.82290000014},{"$f":"INDEX(PC!$K$848:$AG$882,AH$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":880537.87710000004},{"$f":"INDEX(PC!$K$848:$AG$882,AI$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":878191.99650000012},{"$f":"INDEX(PC!$K$848:$AG$882,AJ$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":875475.7137000002},{"$f":"INDEX(PC!$K$848:$AG$882,AK$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":872512.49610000022},{"$f":"INDEX(PC!$K$848:$AG$882,AL$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AM$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AN$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AO$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AP$6,MATCH($F78,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,10,"Horizonte",97599749.783256441,{"$f":"INDEX(PC!$K$848:$AG$882,H$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":879479.41366480943},{"$f":"INDEX(PC!$K$848:$AG$882,I$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":1578173.2951183282},{"$f":"INDEX(PC!$K$848:$AG$882,J$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":1769819.6901718478},{"$f":"INDEX(PC!$K$848:$AG$882,K$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":1963510.8258253667},{"$f":"INDEX(PC!$K$848:$AG$882,L$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":2158870.2770788856},{"$f":"INDEX(PC!$K$848:$AG$882,M$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":2355714.3485324048},{"$f":"INDEX(PC!$K$848:$AG$882,N$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":2553735.8773859236},{"$f":"INDEX(PC!$K$848:$AG$882,O$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":2752624.6894394429},{"$f":"INDEX(PC!$K$848:$AG$882,P$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":2952194.0778929614},{"$f":"INDEX(PC!$K$848:$AG$882,Q$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":3152139.8913464802},{"$f":"INDEX(PC!$K$848:$AG$882,R$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":3352209.172199999},{"$f":"INDEX(PC!$K$848:$AG$882,S$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":3528526.6421999997},{"$f":"INDEX(PC!$K$848:$AG$882,T$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":3639725.5985999992},{"$f":"INDEX(PC!$K$848:$AG$882,U$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":3681972.5291999993},{"$f":"INDEX(PC!$K$848:$AG$882,V$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":3722430.6881999988},{"$f":"INDEX(PC!$K$848:$AG$882,W$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":3761157.2921999996},{"$f":"INDEX(PC!$K$848:$AG$882,X$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":3798098.135999999},{"$f":"INDEX(PC!$K$848:$AG$882,Y$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":3833183.9573999993},{"$f":"INDEX(PC!$K$848:$AG$882,Z$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":3866481.0071999999},{"$f":"INDEX(PC!$K$848:$AG$882,AA$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":3883218.3683999996},{"$f":"INDEX(PC!$K$848:$AG$882,AB$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":3881691.5885999999},{"$f":"INDEX(PC!$K$848:$AG$882,AC$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":3877490.6855999995},{"$f":"INDEX(PC!$K$848:$AG$882,AD$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":3871564.2503999993},{"$f":"INDEX(PC!$K$848:$AG$882,AE$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":3863909.2715999996},{"$f":"INDEX(PC!$K$848:$AG$882,AF$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":3854525.7491999995},{"$f":"INDEX(PC!$K$848:$AG$882,AG$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":3843166.7483999995},{"$f":"INDEX(PC!$K$848:$AG$882,AH$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":3830202.6713999999},{"$f":"INDEX(PC!$K$848:$AG$882,AI$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":3815386.5833999999},{"$f":"INDEX(PC!$K$848:$AG$882,AJ$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":3798595.0169999995},{"$f":"INDEX(PC!$K$848:$AG$882,AK$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":3779951.4395999997},{"$f":"INDEX(PC!$K$848:$AG$882,AL$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AM$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AN$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AO$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AP$6,MATCH($F79,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,11,"Itaitinga",85796666.042349532,{"$f":"INDEX(PC!$K$848:$AG$882,H$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":160825.90220900593},{"$f":"INDEX(PC!$K$848:$AG$882,I$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":406135.84338810534},{"$f":"INDEX(PC!$K$848:$AG$882,J$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":675533.97316720476},{"$f":"INDEX(PC!$K$848:$AG$882,K$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":946907.58134630404},{"$f":"INDEX(PC!$K$848:$AG$882,L$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":1230636.9637254034},{"$f":"INDEX(PC!$K$848:$AG$882,M$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":1518383.5537045028},{"$f":"INDEX(PC!$K$848:$AG$882,N$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":1809837.1770836019},{"$f":"INDEX(PC!$K$848:$AG$882,O$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":2104509.9870627015},{"$f":"INDEX(PC!$K$848:$AG$882,P$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":2402022.5472418009},{"$f":"INDEX(PC!$K$848:$AG$882,Q$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":2702073.7176209004},{"$f":"INDEX(PC!$K$848:$AG$882,R$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":3004106.3891999996},{"$f":"INDEX(PC!$K$848:$AG$882,S$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":3281459.3405999998},{"$f":"INDEX(PC!$K$848:$AG$882,T$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":3445677.0053999997},{"$f":"INDEX(PC!$K$848:$AG$882,U$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":3489468.7841999996},{"$f":"INDEX(PC!$K$848:$AG$882,V$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":3531468.78},{"$f":"INDEX(PC!$K$848:$AG$882,W$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":3571860.6881999997},{"$f":"INDEX(PC!$K$848:$AG$882,X$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":3610710.7595999995},{"$f":"INDEX(PC!$K$848:$AG$882,Y$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":3647835.2987999995},{"$f":"INDEX(PC!$K$848:$AG$882,Z$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":3683168.0549999992},{"$f":"INDEX(PC!$K$848:$AG$882,AA$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":3703160.7395999995},{"$f":"INDEX(PC!$K$848:$AG$882,AB$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":3707132.7761999997},{"$f":"INDEX(PC!$K$848:$AG$882,AC$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":3709069.1063999999},{"$f":"INDEX(PC!$K$848:$AG$882,AD$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":3707355.6197999995},{"$f":"INDEX(PC!$K$848:$AG$882,AE$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":3703464.8909999998},{"$f":"INDEX(PC!$K$848:$AG$882,AF$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":3697908.8579999995},{"$f":"INDEX(PC!$K$848:$AG$882,AG$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":3690624.2813999993},{"$f":"INDEX(PC!$K$848:$AG$882,AH$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":3681611.161199999},{"$f":"INDEX(PC!$K$848:$AG$882,AI$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":3670869.4973999993},{"$f":"INDEX(PC!$K$848:$AG$882,AJ$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":3658522.7573999991},{"$f":"INDEX(PC!$K$848:$AG$882,AK$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":3644324.0063999994},{"$f":"INDEX(PC!$K$848:$AG$882,AL$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AM$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AN$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AO$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AP$6,MATCH($F80,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,12,"Juazeiro do Norte",380672069.1484803,{"$f":"INDEX(PC!$K$848:$AG$882,H$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":4053960.3465055181},{"$f":"INDEX(PC!$K$848:$AG$882,I$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":4762442.927074966},{"$f":"INDEX(PC!$K$848:$AG$882,J$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":5732137.3550444134},{"$f":"INDEX(PC!$K$848:$AG$882,K$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":6710483.5352138616},{"$f":"INDEX(PC!$K$848:$AG$882,L$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":7696559.9791833097},{"$f":"INDEX(PC!$K$848:$AG$882,M$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":8689375.9363527596},{"$f":"INDEX(PC!$K$848:$AG$882,N$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":9688067.1349222064},{"$f":"INDEX(PC!$K$848:$AG$882,O$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":10691588.619091654},{"$f":"INDEX(PC!$K$848:$AG$882,P$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":11698946.626861103},{"$f":"INDEX(PC!$K$848:$AG$882,Q$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":12709340.125830548},{"$f":"INDEX(PC!$K$848:$AG$882,R$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":13721724.160199998},{"$f":"INDEX(PC!$K$848:$AG$882,S$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":14236447.705199998},{"$f":"INDEX(PC!$K$848:$AG$882,T$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":14366407.683599997},{"$f":"INDEX(PC!$K$848:$AG$882,U$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":14516971.660799997},{"$f":"INDEX(PC!$K$848:$AG$882,V$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":14662843.876799999},{"$f":"INDEX(PC!$K$848:$AG$882,W$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":14803903.875599997},{"$f":"INDEX(PC!$K$848:$AG$882,X$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":14939964.950399997},{"$f":"INDEX(PC!$K$848:$AG$882,Y$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":15071024.089799996},{"$f":"INDEX(PC!$K$848:$AG$882,Z$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":15197084.305199996},{"$f":"INDEX(PC!$K$848:$AG$882,AA$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":15260895.871199995},{"$f":"INDEX(PC!$K$848:$AG$882,AB$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":15256372.748399997},{"$f":"INDEX(PC!$K$848:$AG$882,AC$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":15244821.017999995},{"$f":"INDEX(PC!$K$848:$AG$882,AD$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":15228646.788599996},{"$f":"INDEX(PC!$K$848:$AG$882,AE$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":15207657.330599997},{"$f":"INDEX(PC!$K$848:$AG$882,AF$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":15181605.709199997},{"$f":"INDEX(PC!$K$848:$AG$882,AG$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":15150615.391799996},{"$f":"INDEX(PC!$K$848:$AG$882,AH$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":15114686.378399996},{"$f":"INDEX(PC!$K$848:$AG$882,AI$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":15073695.201599997},{"$f":"INDEX(PC!$K$848:$AG$882,AJ$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":15027518.393999998},{"$f":"INDEX(PC!$K$848:$AG$882,AK$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":14976279.422999997},{"$f":"INDEX(PC!$K$848:$AG$882,AL$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AM$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AN$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AO$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AP$6,MATCH($F81,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,13,"Maracanaú",348268218.67143518,{"$f":"INDEX(PC!$K$848:$AG$882,H$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":5766093.7354973191},{"$f":"INDEX(PC!$K$848:$AG$882,I$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":6123000.8958275868},{"$f":"INDEX(PC!$K$848:$AG$882,J$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":6751436.9599578558},{"$f":"INDEX(PC!$K$848:$AG$882,K$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":7365400.2356881239},{"$f":"INDEX(PC!$K$848:$AG$882,L$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":7983877.6000183932},{"$f":"INDEX(PC!$K$848:$AG$882,M$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":8606251.7159486599},{"$f":"INDEX(PC!$K$848:$AG$882,N$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":9231905.2464789301},{"$f":"INDEX(PC!$K$848:$AG$882,O$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":9860281.0826091971},{"$f":"INDEX(PC!$K$848:$AG$882,P$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":10490704.670739464},{"$f":"INDEX(PC!$K$848:$AG$882,Q$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":11122552.651069732},{"$f":"INDEX(PC!$K$848:$AG$882,R$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":11755334.1654},{"$f":"INDEX(PC!$K$848:$AG$882,S$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":12382735.264199998},{"$f":"INDEX(PC!$K$848:$AG$882,T$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":12770425.911599999},{"$f":"INDEX(PC!$K$848:$AG$882,U$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":12904680.146399997},{"$f":"INDEX(PC!$K$848:$AG$882,V$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":13035290.587199999},{"$f":"INDEX(PC!$K$848:$AG$882,W$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":13162200.017399998},{"$f":"INDEX(PC!$K$848:$AG$882,X$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":13285161.502199998},{"$f":"INDEX(PC!$K$848:$AG$882,Y$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":13404169.0188},{"$f":"INDEX(PC!$K$848:$AG$882,Z$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":13519288.817999998},{"$f":"INDEX(PC!$K$848:$AG$882,AA$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":13580649.104399998},{"$f":"INDEX(PC!$K$848:$AG$882,AB$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":13584651.254999999},{"$f":"INDEX(PC!$K$848:$AG$882,AC$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":13581043.597799998},{"$f":"INDEX(PC!$K$848:$AG$882,AD$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":13571900.987399999},{"$f":"INDEX(PC!$K$848:$AG$882,AE$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":13559307.312599998},{"$f":"INDEX(PC!$K$848:$AG$882,AF$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":13542639.213599999},{"$f":"INDEX(PC!$K$848:$AG$882,AG$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":13522143.625199998},{"$f":"INDEX(PC!$K$848:$AG$882,AH$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":13497697.08},{"$f":"INDEX(PC!$K$848:$AG$882,AI$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":13469423.045399999},{"$f":"INDEX(PC!$K$848:$AG$882,AJ$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":13437198.054},{"$f":"INDEX(PC!$K$848:$AG$882,AK$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":13400775.170999998},{"$f":"INDEX(PC!$K$848:$AG$882,AL$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AM$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AN$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AO$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AP$6,MATCH($F82,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,14,"Maranguape",118930040.63247436,{"$f":"INDEX(PC!$K$848:$AG$882,H$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":790773.8973771584},{"$f":"INDEX(PC!$K$848:$AG$882,I$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":1099468.7639794424},{"$f":"INDEX(PC!$K$848:$AG$882,J$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":1560377.8549817265},{"$f":"INDEX(PC!$K$848:$AG$882,K$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":2026355.1321840107},{"$f":"INDEX(PC!$K$848:$AG$882,L$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":2414213.6819862952},{"$f":"INDEX(PC!$K$848:$AG$882,M$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":2717939.738588579},{"$f":"INDEX(PC!$K$848:$AG$882,N$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":3022412.622390863},{"$f":"INDEX(PC!$K$848:$AG$882,O$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":3327379.3757931464},{"$f":"INDEX(PC!$K$848:$AG$882,P$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":3632478.6307954309},{"$f":"INDEX(PC!$K$848:$AG$882,Q$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":3937391.1789977145},{"$f":"INDEX(PC!$K$848:$AG$882,R$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":4242059.8037999989},{"$f":"INDEX(PC!$K$848:$AG$882,S$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":4426532.1449999996},{"$f":"INDEX(PC!$K$848:$AG$882,T$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":4547018.2589999996},{"$f":"INDEX(PC!$K$848:$AG$882,U$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":4599886.3973999992},{"$f":"INDEX(PC!$K$848:$AG$882,V$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":4650718.8293999992},{"$f":"INDEX(PC!$K$848:$AG$882,W$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":4699331.8595999992},{"$f":"INDEX(PC!$K$848:$AG$882,X$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":4745659.2371999994},{"$f":"INDEX(PC!$K$848:$AG$882,Y$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":4789764.2015999993},{"$f":"INDEX(PC!$K$848:$AG$882,Z$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":4831586.5247999998},{"$f":"INDEX(PC!$K$848:$AG$882,AA$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":4852741.6097999997},{"$f":"INDEX(PC!$K$848:$AG$882,AB$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":4851157.6133999992},{"$f":"INDEX(PC!$K$848:$AG$882,AC$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":4845845.5038000001},{"$f":"INDEX(PC!$K$848:$AG$882,AD$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":4838807.8619999997},{"$f":"INDEX(PC!$K$848:$AG$882,AE$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":4829424.3395999996},{"$f":"INDEX(PC!$K$848:$AG$882,AF$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":4817818.4039999992},{"$f":"INDEX(PC!$K$848:$AG$882,AG$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":4803619.652999999},{"$f":"INDEX(PC!$K$848:$AG$882,AH$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":4787445.4235999994},{"$f":"INDEX(PC!$K$848:$AG$882,AI$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":4768925.3136},{"$f":"INDEX(PC!$K$848:$AG$882,AJ$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":4748059.3229999999},{"$f":"INDEX(PC!$K$848:$AG$882,AK$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":4724847.4517999999},{"$f":"INDEX(PC!$K$848:$AG$882,AL$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AM$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AN$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AO$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AP$6,MATCH($F83,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,15,"Missão Velha",21119099.472769465,{"$f":"INDEX(PC!$K$848:$AG$882,H$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":30376.393339902843},{"$f":"INDEX(PC!$K$848:$AG$882,I$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":68740.083485912561},{"$f":"INDEX(PC!$K$848:$AG$882,J$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":124731.00353192227},{"$f":"INDEX(PC!$K$848:$AG$882,K$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":215229.55617793201},{"$f":"INDEX(PC!$K$848:$AG$882,L$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":289868.57072394167},{"$f":"INDEX(PC!$K$848:$AG$882,M$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":365248.38966995134},{"$f":"INDEX(PC!$K$848:$AG$882,N$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":441308.78501596116},{"$f":"INDEX(PC!$K$848:$AG$882,O$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":517926.28936197079},{"$f":"INDEX(PC!$K$848:$AG$882,P$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":595037.66330798063},{"$f":"INDEX(PC!$K$848:$AG$882,Q$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":672582.67885399028},{"$f":"INDEX(PC!$K$848:$AG$882,R$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":750377.64060000004},{"$f":"INDEX(PC!$K$848:$AG$882,S$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":820997.98199999996},{"$f":"INDEX(PC!$K$848:$AG$882,T$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":861871.71420000005},{"$f":"INDEX(PC!$K$848:$AG$882,U$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":871258.24800000002},{"$f":"INDEX(PC!$K$848:$AG$882,V$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":880337.61900000006},{"$f":"INDEX(PC!$K$848:$AG$882,W$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":889046.5878000001},{"$f":"INDEX(PC!$K$848:$AG$882,X$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":897445.3824},{"$f":"INDEX(PC!$K$848:$AG$882,Y$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":905476.78620000009},{"$f":"INDEX(PC!$K$848:$AG$882,Z$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":913134.77639999997},{"$f":"INDEX(PC!$K$848:$AG$882,AA$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":916989.36840000004},{"$f":"INDEX(PC!$K$848:$AG$882,AB$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":916745.44500000007},{"$f":"INDEX(PC!$K$848:$AG$882,AC$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":915849.55350000015},{"$f":"INDEX(PC!$K$848:$AG$882,AD$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":914738.34690000012},{"$f":"INDEX(PC!$K$848:$AG$882,AE$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":913380.20550000004},{"$f":"INDEX(PC!$K$848:$AG$882,AF$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":911528.19449999998},{"$f":"INDEX(PC!$K$848:$AG$882,AG$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":909429.24870000011},{"$f":"INDEX(PC!$K$848:$AG$882,AH$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":906959.90070000011},{"$f":"INDEX(PC!$K$848:$AG$882,AI$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":904120.15050000022},{"$f":"INDEX(PC!$K$848:$AG$882,AJ$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":900909.9981000002},{"$f":"INDEX(PC!$K$848:$AG$882,AK$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":897452.91090000025},{"$f":"INDEX(PC!$K$848:$AG$882,AL$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AM$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AN$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AO$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AP$6,MATCH($F84,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,16,"Nova Olinda",20000185.997400001,{"$f":"INDEX(PC!$K$848:$AG$882,H$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,I$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":32402.664000000001},{"$f":"INDEX(PC!$K$848:$AG$882,J$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":99852.001199999984},{"$f":"INDEX(PC!$K$848:$AG$882,K$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":169219.60020000002},{"$f":"INDEX(PC!$K$848:$AG$882,L$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":240375.97080000001},{"$f":"INDEX(PC!$K$848:$AG$882,M$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":313263.89639999997},{"$f":"INDEX(PC!$K$848:$AG$882,N$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":387696.67019999999},{"$f":"INDEX(PC!$K$848:$AG$882,O$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":463430.3688},{"$f":"INDEX(PC!$K$848:$AG$882,P$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":540275.27399999998},{"$f":"INDEX(PC!$K$848:$AG$882,Q$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":618171.15779999993},{"$f":"INDEX(PC!$K$848:$AG$882,R$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":696934.32480000006},{"$f":"INDEX(PC!$K$848:$AG$882,S$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":776378.06819999998},{"$f":"INDEX(PC!$K$848:$AG$882,T$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":823012.60859999992},{"$f":"INDEX(PC!$K$848:$AG$882,U$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":834624.56700000004},{"$f":"INDEX(PC!$K$848:$AG$882,V$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":845682.42780000006},{"$f":"INDEX(PC!$K$848:$AG$882,W$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":856122.95160000015},{"$f":"INDEX(PC!$K$848:$AG$882,X$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":865946.13840000005},{"$f":"INDEX(PC!$K$848:$AG$882,Y$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":875151.98820000002},{"$f":"INDEX(PC!$K$848:$AG$882,Z$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":883800.72900000005},{"$f":"INDEX(PC!$K$848:$AG$882,AA$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":888643.06020000007},{"$f":"INDEX(PC!$K$848:$AG$882,AB$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":889269.4314},{"$f":"INDEX(PC!$K$848:$AG$882,AC$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":888718.3452000001},{"$f":"INDEX(PC!$K$848:$AG$882,AD$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":887328.58409999998},{"$f":"INDEX(PC!$K$848:$AG$882,AE$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":885353.10569999996},{"$f":"INDEX(PC!$K$848:$AG$882,AF$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":882883.75770000007},{"$f":"INDEX(PC!$K$848:$AG$882,AG$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":879797.07270000002},{"$f":"INDEX(PC!$K$848:$AG$882,AH$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":875969.58330000006},{"$f":"INDEX(PC!$K$848:$AG$882,AI$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":871771.69169999997},{"$f":"INDEX(PC!$K$848:$AG$882,AJ$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":866832.99569999997},{"$f":"INDEX(PC!$K$848:$AG$882,AK$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":861276.96270000003},{"$f":"INDEX(PC!$K$848:$AG$882,AL$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AM$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AN$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AO$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AP$6,MATCH($F85,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,17,"Pacajus",86992915.344930649,{"$f":"INDEX(PC!$K$848:$AG$882,H$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":107239.82116921419},{"$f":"INDEX(PC!$K$848:$AG$882,I$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":249478.99863229279},{"$f":"INDEX(PC!$K$848:$AG$882,J$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":469814.31799537136},{"$f":"INDEX(PC!$K$848:$AG$882,K$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":845345.14775844989},{"$f":"INDEX(PC!$K$848:$AG$882,L$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":1150729.9316215287},{"$f":"INDEX(PC!$K$848:$AG$882,M$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":1460318.6298846072},{"$f":"INDEX(PC!$K$848:$AG$882,N$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":1773798.0569476853},{"$f":"INDEX(PC!$K$848:$AG$882,O$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":2090743.6054107638},{"$f":"INDEX(PC!$K$848:$AG$882,P$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":2410534.9268738427},{"$f":"INDEX(PC!$K$848:$AG$882,Q$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":2732798.6077369205},{"$f":"INDEX(PC!$K$848:$AG$882,R$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":3057046.8011999992},{"$f":"INDEX(PC!$K$848:$AG$882,S$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":3382061.180399999},{"$f":"INDEX(PC!$K$848:$AG$882,T$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":3569240.7701999987},{"$f":"INDEX(PC!$K$848:$AG$882,U$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":3610253.0267999982},{"$f":"INDEX(PC!$K$848:$AG$882,V$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":3649596.9677999988},{"$f":"INDEX(PC!$K$848:$AG$882,W$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":3687275.6045999983},{"$f":"INDEX(PC!$K$848:$AG$882,X$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":3723285.9257999985},{"$f":"INDEX(PC!$K$848:$AG$882,Y$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":3757570.7147999988},{"$f":"INDEX(PC!$K$848:$AG$882,Z$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":3790123.9487999994},{"$f":"INDEX(PC!$K$848:$AG$882,AA$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":3806608.3523999993},{"$f":"INDEX(PC!$K$848:$AG$882,AB$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":3805018.3331999998},{"$f":"INDEX(PC!$K$848:$AG$882,AC$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":3800972.5172999999},{"$f":"INDEX(PC!$K$848:$AG$882,AD$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":3795416.4842999997},{"$f":"INDEX(PC!$K$848:$AG$882,AE$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":3788131.9076999994},{"$f":"INDEX(PC!$K$848:$AG$882,AF$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":3779118.7874999992},{"$f":"INDEX(PC!$K$848:$AG$882,AG$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":3768500.5910999994},{"$f":"INDEX(PC!$K$848:$AG$882,AH$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":3756030.3836999992},{"$f":"INDEX(PC!$K$848:$AG$882,AI$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":3741831.6326999995},{"$f":"INDEX(PC!$K$848:$AG$882,AJ$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":3725904.3380999994},{"$f":"INDEX(PC!$K$848:$AG$882,AK$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":3708125.0324999993},{"$f":"INDEX(PC!$K$848:$AG$882,AL$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AM$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AN$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AO$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AP$6,MATCH($F86,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,18,"Pacatuba",93463845.55572398,{"$f":"INDEX(PC!$K$848:$AG$882,H$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":1831256.0573134518},{"$f":"INDEX(PC!$K$848:$AG$882,I$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":1909987.3408621063},{"$f":"INDEX(PC!$K$848:$AG$882,J$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":2059765.078910761},{"$f":"INDEX(PC!$K$848:$AG$882,K$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":2326866.9609594154},{"$f":"INDEX(PC!$K$848:$AG$882,L$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":2489724.7149080709},{"$f":"INDEX(PC!$K$848:$AG$882,M$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":2598067.0946567249},{"$f":"INDEX(PC!$K$848:$AG$882,N$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":2706532.9418053799},{"$f":"INDEX(PC!$K$848:$AG$882,O$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":2814941.5723540345},{"$f":"INDEX(PC!$K$848:$AG$882,P$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":2923103.2681026896},{"$f":"INDEX(PC!$K$848:$AG$882,Q$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3030957.8010513443},{"$f":"INDEX(PC!$K$848:$AG$882,R$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3138381.7037999998},{"$f":"INDEX(PC!$K$848:$AG$882,S$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3242287.0493999994},{"$f":"INDEX(PC!$K$848:$AG$882,T$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3313232.6219999995},{"$f":"INDEX(PC!$K$848:$AG$882,U$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3349300.1597999996},{"$f":"INDEX(PC!$K$848:$AG$882,V$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3384193.2515999996},{"$f":"INDEX(PC!$K$848:$AG$882,W$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3417794.4528000001},{"$f":"INDEX(PC!$K$848:$AG$882,X$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3450034.5011999998},{"$f":"INDEX(PC!$K$848:$AG$882,Y$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3480979.6475999998},{"$f":"INDEX(PC!$K$848:$AG$882,Z$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3510626.8806000003},{"$f":"INDEX(PC!$K$848:$AG$882,AA$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3525723.0288},{"$f":"INDEX(PC!$K$848:$AG$882,AB$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3524500.4004000002},{"$f":"INDEX(PC!$K$848:$AG$882,AC$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3521597.4108000002},{"$f":"INDEX(PC!$K$848:$AG$882,AD$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3517522.9865999999},{"$f":"INDEX(PC!$K$848:$AG$882,AE$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3511843.4862000002},{"$f":"INDEX(PC!$K$848:$AG$882,AF$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3505176.2466000002},{"$f":"INDEX(PC!$K$848:$AG$882,AG$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3497027.3982000002},{"$f":"INDEX(PC!$K$848:$AG$882,AH$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3487890.8106},{"$f":"INDEX(PC!$K$848:$AG$882,AI$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3477272.6141999997},{"$f":"INDEX(PC!$K$848:$AG$882,AJ$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3465296.2763999994},{"$f":"INDEX(PC!$K$848:$AG$882,AK$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":3451961.7971999999},{"$f":"INDEX(PC!$K$848:$AG$882,AL$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AM$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AN$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AO$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AP$6,MATCH($F87,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,19,"Paracuru",32989692.879733011,{"$f":"INDEX(PC!$K$848:$AG$882,H$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":275986.89176963904},{"$f":"INDEX(PC!$K$848:$AG$882,I$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":341751.54021267511},{"$f":"INDEX(PC!$K$848:$AG$882,J$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":430131.80265571125},{"$f":"INDEX(PC!$K$848:$AG$882,K$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":519379.34829874721},{"$f":"INDEX(PC!$K$848:$AG$882,L$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":609247.24234178325},{"$f":"INDEX(PC!$K$848:$AG$882,M$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":699729.46198481938},{"$f":"INDEX(PC!$K$848:$AG$882,N$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":790711.57402785553},{"$f":"INDEX(PC!$K$848:$AG$882,O$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":882121.3048708915},{"$f":"INDEX(PC!$K$848:$AG$882,P$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":973907.46071392752},{"$f":"INDEX(PC!$K$848:$AG$882,Q$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":1065877.3119569637},{"$f":"INDEX(PC!$K$848:$AG$882,R$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":1158033.8699999999},{"$f":"INDEX(PC!$K$848:$AG$882,S$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":1231250.0381999998},{"$f":"INDEX(PC!$K$848:$AG$882,T$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":1275616.9943999997},{"$f":"INDEX(PC!$K$848:$AG$882,U$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":1289451.3659999999},{"$f":"INDEX(PC!$K$848:$AG$882,V$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":1302731.6399999999},{"$f":"INDEX(PC!$K$848:$AG$882,W$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":1315515.0329999996},{"$f":"INDEX(PC!$K$848:$AG$882,X$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":1327867.7957999997},{"$f":"INDEX(PC!$K$848:$AG$882,Y$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":1339726.6889999995},{"$f":"INDEX(PC!$K$848:$AG$882,Z$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":1351091.7125999995},{"$f":"INDEX(PC!$K$848:$AG$882,AA$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":1356840.4751999995},{"$f":"INDEX(PC!$K$848:$AG$882,AB$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":1356412.8563999995},{"$f":"INDEX(PC!$K$848:$AG$882,AC$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":1355270.0300999994},{"$f":"INDEX(PC!$K$848:$AG$882,AD$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":1353541.4864999994},{"$f":"INDEX(PC!$K$848:$AG$882,AE$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":1351442.5406999998},{"$f":"INDEX(PC!$K$848:$AG$882,AF$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":1348849.7252999996},{"$f":"INDEX(PC!$K$848:$AG$882,AG$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":1345639.5728999996},{"$f":"INDEX(PC!$K$848:$AG$882,AH$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":1342059.0182999996},{"$f":"INDEX(PC!$K$848:$AG$882,AI$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":1337984.5940999996},{"$f":"INDEX(PC!$K$848:$AG$882,AJ$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":1333416.3002999995},{"$f":"INDEX(PC!$K$848:$AG$882,AK$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":1328107.2020999999},{"$f":"INDEX(PC!$K$848:$AG$882,AL$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AM$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AN$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AO$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AP$6,MATCH($F88,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,20,"Paraipaba",21244839.641166881,{"$f":"INDEX(PC!$K$848:$AG$882,H$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":418927.60113943339},{"$f":"INDEX(PC!$K$848:$AG$882,I$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":451344.74970549002},{"$f":"INDEX(PC!$K$848:$AG$882,J$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":483954.62787154666},{"$f":"INDEX(PC!$K$848:$AG$882,K$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":516441.03863760334},{"$f":"INDEX(PC!$K$848:$AG$882,L$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":548803.98200365994},{"$f":"INDEX(PC!$K$848:$AG$882,M$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":581103.68596971652},{"$f":"INDEX(PC!$K$848:$AG$882,N$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":613343.16193577321},{"$f":"INDEX(PC!$K$848:$AG$882,O$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":645398.94250182982},{"$f":"INDEX(PC!$K$848:$AG$882,P$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":677207.7882678865},{"$f":"INDEX(PC!$K$848:$AG$882,Q$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":708890.15523394314},{"$f":"INDEX(PC!$K$848:$AG$882,R$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":740391.83819999988},{"$f":"INDEX(PC!$K$848:$AG$882,S$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":748850.86079999991},{"$f":"INDEX(PC!$K$848:$AG$882,T$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":756282.99599999981},{"$f":"INDEX(PC!$K$848:$AG$882,U$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":762643.07279999985},{"$f":"INDEX(PC!$K$848:$AG$882,V$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":768759.2261999998},{"$f":"INDEX(PC!$K$848:$AG$882,W$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":774625.43339999986},{"$f":"INDEX(PC!$K$848:$AG$882,X$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":780428.40119999985},{"$f":"INDEX(PC!$K$848:$AG$882,Y$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":785990.45699999994},{"$f":"INDEX(PC!$K$848:$AG$882,Z$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":791239.32719999983},{"$f":"INDEX(PC!$K$848:$AG$882,AA$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":793892.37059999979},{"$f":"INDEX(PC!$K$848:$AG$882,AB$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":793771.91459999979},{"$f":"INDEX(PC!$K$848:$AG$882,AC$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":793369.89269999973},{"$f":"INDEX(PC!$K$848:$AG$882,AD$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":792752.55569999991},{"$f":"INDEX(PC!$K$848:$AG$882,AE$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":791888.28389999981},{"$f":"INDEX(PC!$K$848:$AG$882,AF$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":790900.54469999985},{"$f":"INDEX(PC!$K$848:$AG$882,AG$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":789912.8054999999},{"$f":"INDEX(PC!$K$848:$AG$882,AH$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":788431.19669999985},{"$f":"INDEX(PC!$K$848:$AG$882,AI$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":786826.12049999996},{"$f":"INDEX(PC!$K$848:$AG$882,AJ$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":785221.04429999983},{"$f":"INDEX(PC!$K$848:$AG$882,AK$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":783245.56589999981},{"$f":"INDEX(PC!$K$848:$AG$882,AL$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AM$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AN$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AO$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AP$6,MATCH($F89,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,21,"São Gonçalo do Amarante",56542853.675989807,{"$f":"INDEX(PC!$K$848:$AG$882,H$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":711441.10003451305},{"$f":"INDEX(PC!$K$848:$AG$882,I$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":801689.05821106175},{"$f":"INDEX(PC!$K$848:$AG$882,J$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":906738.04738761042},{"$f":"INDEX(PC!$K$848:$AG$882,K$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":1074601.829164159},{"$f":"INDEX(PC!$K$848:$AG$882,L$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":1255486.9045407076},{"$f":"INDEX(PC!$K$848:$AG$882,M$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":1380781.5359172563},{"$f":"INDEX(PC!$K$848:$AG$882,N$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":1506259.8626938048},{"$f":"INDEX(PC!$K$848:$AG$882,O$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":1631985.1242703535},{"$f":"INDEX(PC!$K$848:$AG$882,P$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":1757776.6366469022},{"$f":"INDEX(PC!$K$848:$AG$882,Q$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":1883565.1376234507},{"$f":"INDEX(PC!$K$848:$AG$882,R$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":2009236.1939999997},{"$f":"INDEX(PC!$K$848:$AG$882,S$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":2075667.6779999998},{"$f":"INDEX(PC!$K$848:$AG$882,T$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":2119080.0203999993},{"$f":"INDEX(PC!$K$848:$AG$882,U$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":2138407.1855999995},{"$f":"INDEX(PC!$K$848:$AG$882,V$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":2157062.8085999996},{"$f":"INDEX(PC!$K$848:$AG$882,W$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":2174670.4643999995},{"$f":"INDEX(PC!$K$848:$AG$882,X$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":2191468.0535999998},{"$f":"INDEX(PC!$K$848:$AG$882,Y$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":2207410.4051999995},{"$f":"INDEX(PC!$K$848:$AG$882,Z$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":2222539.6787999994},{"$f":"INDEX(PC!$K$848:$AG$882,AA$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":2230309.0907999994},{"$f":"INDEX(PC!$K$848:$AG$882,AB$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":2229327.3743999992},{"$f":"INDEX(PC!$K$848:$AG$882,AC$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":2227443.7436999995},{"$f":"INDEX(PC!$K$848:$AG$882,AD$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":2224727.4608999994},{"$f":"INDEX(PC!$K$848:$AG$882,AE$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":2221023.4388999995},{"$f":"INDEX(PC!$K$848:$AG$882,AF$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":2216702.0798999993},{"$f":"INDEX(PC!$K$848:$AG$882,AG$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":2211516.4490999994},{"$f":"INDEX(PC!$K$848:$AG$882,AH$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":2205343.0790999993},{"$f":"INDEX(PC!$K$848:$AG$882,AI$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":2198305.4372999994},{"$f":"INDEX(PC!$K$848:$AG$882,AJ$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":2190526.9910999993},{"$f":"INDEX(PC!$K$848:$AG$882,AK$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":2181760.8056999994},{"$f":"INDEX(PC!$K$848:$AG$882,AL$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AM$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AN$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AO$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AP$6,MATCH($F90,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,22,"São Luís do Curu",12098179.531589206,{"$f":"INDEX(PC!$K$848:$AG$882,H$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":73605.001216219214},{"$f":"INDEX(PC!$K$848:$AG$882,I$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":101026.77337459728},{"$f":"INDEX(PC!$K$848:$AG$882,J$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":138380.14273297536},{"$f":"INDEX(PC!$K$848:$AG$882,K$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":175730.50069135343},{"$f":"INDEX(PC!$K$848:$AG$882,L$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":213204.32604973149},{"$f":"INDEX(PC!$K$848:$AG$882,M$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":250741.39080810954},{"$f":"INDEX(PC!$K$848:$AG$882,N$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":288338.68356648757},{"$f":"INDEX(PC!$K$848:$AG$882,O$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":325999.21572486567},{"$f":"INDEX(PC!$K$848:$AG$882,P$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":363599.51988324372},{"$f":"INDEX(PC!$K$848:$AG$882,Q$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":401257.0406416218},{"$f":"INDEX(PC!$K$848:$AG$882,R$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":438920.58419999992},{"$f":"INDEX(PC!$K$848:$AG$882,S$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":459723.33539999987},{"$f":"INDEX(PC!$K$848:$AG$882,T$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":472518.77399999986},{"$f":"INDEX(PC!$K$848:$AG$882,U$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":476840.13299999986},{"$f":"INDEX(PC!$K$848:$AG$882,V$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":481101.26399999991},{"$f":"INDEX(PC!$K$848:$AG$882,W$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":485238.92759999988},{"$f":"INDEX(PC!$K$848:$AG$882,X$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":489253.12379999988},{"$f":"INDEX(PC!$K$848:$AG$882,Y$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":493204.08059999987},{"$f":"INDEX(PC!$K$848:$AG$882,Z$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":497155.03739999991},{"$f":"INDEX(PC!$K$848:$AG$882,AA$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":499115.45879999991},{"$f":"INDEX(PC!$K$848:$AG$882,AB$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":499178.69819999993},{"$f":"INDEX(PC!$K$848:$AG$882,AC$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":498839.91569999995},{"$f":"INDEX(PC!$K$848:$AG$882,AD$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":498561.36119999993},{"$f":"INDEX(PC!$K$848:$AG$882,AE$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":498251.18699999992},{"$f":"INDEX(PC!$K$848:$AG$882,AF$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":497880.78479999991},{"$f":"INDEX(PC!$K$848:$AG$882,AG$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":497386.91519999993},{"$f":"INDEX(PC!$K$848:$AG$882,AH$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":496769.57819999993},{"$f":"INDEX(PC!$K$848:$AG$882,AI$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":496152.24119999993},{"$f":"INDEX(PC!$K$848:$AG$882,AJ$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":495534.90419999999},{"$f":"INDEX(PC!$K$848:$AG$882,AK$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":494670.63239999994},{"$f":"INDEX(PC!$K$848:$AG$882,AL$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AM$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AN$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AO$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AP$6,MATCH($F91,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,23,"Trairi",26043187.974299997,{"$f":"INDEX(PC!$K$848:$AG$882,H$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":142581.57709090906},{"$f":"INDEX(PC!$K$848:$AG$882,I$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":191059.91558181818},{"$f":"INDEX(PC!$K$848:$AG$882,J$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":267839.39127272728},{"$f":"INDEX(PC!$K$848:$AG$882,K$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":345913.76896363636},{"$f":"INDEX(PC!$K$848:$AG$882,L$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":425105.37605454546},{"$f":"INDEX(PC!$K$848:$AG$882,M$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":505281.71094545443},{"$f":"INDEX(PC!$K$848:$AG$882,N$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":586388.5684363636},{"$f":"INDEX(PC!$K$848:$AG$882,O$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":668176.00232727255},{"$f":"INDEX(PC!$K$848:$AG$882,P$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":750580.77321818168},{"$f":"INDEX(PC!$K$848:$AG$882,Q$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":833542.65310909087},{"$f":"INDEX(PC!$K$848:$AG$882,R$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":916877.94659999979},{"$f":"INDEX(PC!$K$848:$AG$882,S$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":987007.42979999993},{"$f":"INDEX(PC!$K$848:$AG$882,T$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":1029311.5769999997},{"$f":"INDEX(PC!$K$848:$AG$882,U$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":1041977.5253999999},{"$f":"INDEX(PC!$K$848:$AG$882,V$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":1054020.1139999998},{"$f":"INDEX(PC!$K$848:$AG$882,W$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":1065571.8444000001},{"$f":"INDEX(PC!$K$848:$AG$882,X$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":1076446.0098000001},{"$f":"INDEX(PC!$K$848:$AG$882,Y$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":1086639.5988},{"$f":"INDEX(PC!$K$848:$AG$882,Z$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":1096336.3067999999},{"$f":"INDEX(PC!$K$848:$AG$882,AA$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":1101262.9572000001},{"$f":"INDEX(PC!$K$848:$AG$882,AB$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":1100588.4035999998},{"$f":"INDEX(PC!$K$848:$AG$882,AC$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":1099198.6424999998},{"$f":"INDEX(PC!$K$848:$AG$882,AD$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":1097223.1640999999},{"$f":"INDEX(PC!$K$848:$AG$882,AE$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":1094630.3487},{"$f":"INDEX(PC!$K$848:$AG$882,AF$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":1091420.1963},{"$f":"INDEX(PC!$K$848:$AG$882,AG$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":1087716.1742999998},{"$f":"INDEX(PC!$K$848:$AG$882,AH$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":1083271.3478999999},{"$f":"INDEX(PC!$K$848:$AG$882,AI$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":1078209.1845},{"$f":"INDEX(PC!$K$848:$AG$882,AJ$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":1072653.1514999999},{"$f":"INDEX(PC!$K$848:$AG$882,AK$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":1066356.3141000001},{"$f":"INDEX(PC!$K$848:$AG$882,AL$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AM$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AN$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AO$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$848:$AG$882,AP$6,MATCH($F92,PC!$K$3:$AG$3,0))","v":0}]
[null,0]
[null,2,null,null,null,"PPP 1",{"$f":"SUM(H94:AP94)","v":1575228636.4081674},{"$f":"SUMIF($B70:$B92,\"1\",H70:H92)","v":15132494.937030496},18418036.918707445,22421573.451084398,26842604.456661347,31071816.810738299,35072024.240415245,39040283.727492198,43032194.750169136,47042860.772046089,51068267.596923031,55104163.127999999,58325355.3204,60088081.321799986,60748969.188599989,61387322.749199994,62002602.962999992,62594297.891999982,63162353.330999993,63706700.017799988,63987699.774599984,63981839.590199992,63938946.714299999,63870606.002699994,63778559.550299987,63663025.683599994,63523228.967099987,63360530.553599991,63173692.757699981,62962284.949199997,62726218.291799992,0,0,0,0,0]
[null,1,null,null,null,"PPP 2",{"$f":"SUM(H95:AP95)","v":3936120454.1459513},{"$f":"SUMIF($B70:$B92,\"2\",H70:H92)","v":79899637.299427524},88683480.539124802,94278076.517622039,104489133.6391193,114211196.6172165,117368500.94871375,120508263.87521099,123627248.14170824,126723234.34640548,129794358.43270274,132837154.27920002,134891561.47319999,136623905.45999998,138016485.2304,139368465.30600002,140678598.96719995,141946446.54960001,143171402.76179999,144353681.41319999,144952495.29179993,144914304.71700001,144815246.21969998,144676931.11199999,144496235.06639996,144273129.47459999,144007798.03199995,143699499.93420002,143347988.24639997,142953139.50119996,142512854.75279999,0,0,0,0,0]
[null,3,null,null,null,"PPP Total",{"$f":"SUM(H96:AP96)","v":5511349090.5541182},{"$f":"SUM(H94:H95)","v":95032132.236458018},107101517.45783225,116699649.96870643,131331738.09578064,145283013.42795479,152440525.18912899,159548547.60270318,166659442.89187738,173766095.11845157,180862626.02962577,187941317.40720001,193216916.79359999,196711986.78179997,198765454.41899997,200755788.05520001,202681201.93019995,204540744.44159999,206333756.09279999,208060381.43099999,208940195.06639993,208896144.30720001,208754192.93399999,208547537.11469999,208274794.61669993,207936155.15819997,207531026.99909994,207060030.4878,206521681.00409997,205915424.45039997,205239073.04459998,0,0,0,0,0]
[null,0]
[null,0,null,"Tabela 20 - Outros custos - em R$"]
[null,0]
[null,1,null,null,1,"Aquiraz",{"$f":"SUM(H100:AP100)","v":50763650.14722994},{"$f":"INDEX(PC!$K$886:$AG$920,H$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":644542.64096206939},{"$f":"INDEX(PC!$K$886:$AG$920,I$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":701862.41360917536},{"$f":"INDEX(PC!$K$886:$AG$920,J$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":846146.56906020292},{"$f":"INDEX(PC!$K$886:$AG$920,K$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":1032341.1559739757},{"$f":"INDEX(PC!$K$886:$AG$920,L$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":1200781.4606250029},{"$f":"INDEX(PC!$K$886:$AG$920,M$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":1339708.1964760302},{"$f":"INDEX(PC!$K$886:$AG$920,N$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":1424580.3971270579},{"$f":"INDEX(PC!$K$886:$AG$920,O$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":1509733.7053780854},{"$f":"INDEX(PC!$K$886:$AG$920,P$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":1595110.8080291131},{"$f":"INDEX(PC!$K$886:$AG$920,Q$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":1700165.6925087122},{"$f":"INDEX(PC!$K$886:$AG$920,R$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":1766206.1633311682},{"$f":"INDEX(PC!$K$886:$AG$920,S$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":1830394.2181311683},{"$f":"INDEX(PC!$K$886:$AG$920,T$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":1868231.8469311681},{"$f":"INDEX(PC!$K$886:$AG$920,U$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":1888496.1569311684},{"$f":"INDEX(PC!$K$886:$AG$920,V$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":1907919.8733311682},{"$f":"INDEX(PC!$K$886:$AG$920,W$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":1926451.1413311681},{"$f":"INDEX(PC!$K$886:$AG$920,X$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":1944139.0865311685},{"$f":"INDEX(PC!$K$886:$AG$920,Y$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":1960991.8965311684},{"$f":"INDEX(PC!$K$886:$AG$920,Z$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":1976946.7997311682},{"$f":"INDEX(PC!$K$886:$AG$920,AA$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":2004913.1619597399},{"$f":"INDEX(PC!$K$886:$AG$920,AB$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":1985191.7129311683},{"$f":"INDEX(PC!$K$886:$AG$920,AC$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":1983570.5681311686},{"$f":"INDEX(PC!$K$886:$AG$920,AD$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":1981020.1307311684},{"$f":"INDEX(PC!$K$886:$AG$920,AE$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":1977663.2147311685},{"$f":"INDEX(PC!$K$886:$AG$920,AF$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":1973411.1211311682},{"$f":"INDEX(PC!$K$886:$AG$920,AG$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":1968375.7471311686},{"$f":"INDEX(PC!$K$886:$AG$920,AH$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":1962445.1955311685},{"$f":"INDEX(PC!$K$886:$AG$920,AI$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":1955619.4663311685},{"$f":"INDEX(PC!$K$886:$AG$920,AJ$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":1947898.5595311683},{"$f":"INDEX(PC!$K$886:$AG$920,AK$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":1958791.0465597401},{"$f":"INDEX(PC!$K$886:$AG$920,AL$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AM$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AN$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AO$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AP$6,MATCH($F100,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,{"$f":"E100+1","v":2},"Barbalha",55938731.715441443,{"$f":"INDEX(PC!$K$886:$AG$920,H$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":538615.72448154143},{"$f":"INDEX(PC!$K$886:$AG$920,I$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":582927.56329871283},{"$f":"INDEX(PC!$K$886:$AG$920,J$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":768385.01732372714},{"$f":"INDEX(PC!$K$886:$AG$920,K$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":995553.67121148668},{"$f":"INDEX(PC!$K$886:$AG$920,L$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":1159251.213636501},{"$f":"INDEX(PC!$K$886:$AG$920,M$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":1297949.2840615155},{"$f":"INDEX(PC!$K$886:$AG$920,N$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":1436985.7752865301},{"$f":"INDEX(PC!$K$886:$AG$920,O$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":1576300.6449115442},{"$f":"INDEX(PC!$K$886:$AG$920,P$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":1715787.4541365586},{"$f":"INDEX(PC!$K$886:$AG$920,Q$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":1855274.263361573},{"$f":"INDEX(PC!$K$886:$AG$920,R$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":1994761.0725865879},{"$f":"INDEX(PC!$K$886:$AG$920,S$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":2077234.7673865876},{"$f":"INDEX(PC!$K$886:$AG$920,T$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":2129730.9293865873},{"$f":"INDEX(PC!$K$886:$AG$920,U$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":2150609.3093865877},{"$f":"INDEX(PC!$K$886:$AG$920,V$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":2170704.4089865875},{"$f":"INDEX(PC!$K$886:$AG$920,W$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":2190070.8121865876},{"$f":"INDEX(PC!$K$886:$AG$920,X$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":2208820.4161865879},{"$f":"INDEX(PC!$K$886:$AG$920,Y$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":2226901.3661865876},{"$f":"INDEX(PC!$K$886:$AG$920,Z$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":2244253.6197865875},{"$f":"INDEX(PC!$K$886:$AG$920,AA$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":2252959.7677865876},{"$f":"INDEX(PC!$K$886:$AG$920,AB$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":2252293.8429865874},{"$f":"INDEX(PC!$K$886:$AG$920,AC$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":2250669.9689865881},{"$f":"INDEX(PC!$K$886:$AG$920,AD$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":2248432.0249865879},{"$f":"INDEX(PC!$K$886:$AG$920,AE$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":2245410.8005865882},{"$f":"INDEX(PC!$K$886:$AG$920,AF$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":2241718.1929865885},{"$f":"INDEX(PC!$K$886:$AG$920,AG$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":2237018.5105865882},{"$f":"INDEX(PC!$K$886:$AG$920,AH$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":2232095.0337865879},{"$f":"INDEX(PC!$K$886:$AG$920,AI$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":2226276.379386588},{"$f":"INDEX(PC!$K$886:$AG$920,AJ$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":2219562.5473865881},{"$f":"INDEX(PC!$K$886:$AG$920,AK$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":2212177.3321865881},{"$f":"INDEX(PC!$K$886:$AG$920,AL$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AM$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AN$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AO$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AP$6,MATCH($F101,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,3,"Cascavel",68591814.280222714,{"$f":"INDEX(PC!$K$886:$AG$920,H$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":263222.70108747232},{"$f":"INDEX(PC!$K$886:$AG$920,I$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":337640.62835627806},{"$f":"INDEX(PC!$K$886:$AG$920,J$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":554854.18282900529},{"$f":"INDEX(PC!$K$886:$AG$920,K$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":814955.22236447758},{"$f":"INDEX(PC!$K$886:$AG$920,L$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":1037212.3384372046},{"$f":"INDEX(PC!$K$886:$AG$920,M$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":1261486.3333099319},{"$f":"INDEX(PC!$K$886:$AG$920,N$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":1487771.7485826593},{"$f":"INDEX(PC!$K$886:$AG$920,O$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":1715855.7066553864},{"$f":"INDEX(PC!$K$886:$AG$920,P$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":1945285.1603281135},{"$f":"INDEX(PC!$K$886:$AG$920,Q$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":2198705.4832008407},{"$f":"INDEX(PC!$K$886:$AG$920,R$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":2407618.3392735673},{"$f":"INDEX(PC!$K$886:$AG$920,S$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":2635432.8508735676},{"$f":"INDEX(PC!$K$886:$AG$920,T$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":2765667.5456735673},{"$f":"INDEX(PC!$K$886:$AG$920,U$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":2792754.8556735669},{"$f":"INDEX(PC!$K$886:$AG$920,V$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":2819007.0304735661},{"$f":"INDEX(PC!$K$886:$AG$920,W$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":2844415.882473567},{"$f":"INDEX(PC!$K$886:$AG$920,X$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":2868880.4312735666},{"$f":"INDEX(PC!$K$886:$AG$920,Y$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":2892441.6148735667},{"$f":"INDEX(PC!$K$886:$AG$920,Z$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":2915224.9764735666},{"$f":"INDEX(PC!$K$886:$AG$920,AA$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":2949494.0128735672},{"$f":"INDEX(PC!$K$886:$AG$920,AB$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":2925847.0228735665},{"$f":"INDEX(PC!$K$886:$AG$920,AC$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":2923887.4572735666},{"$f":"INDEX(PC!$K$886:$AG$920,AD$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":2920978.1300735665},{"$f":"INDEX(PC!$K$886:$AG$920,AE$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":2917061.7280735658},{"$f":"INDEX(PC!$K$886:$AG$920,AF$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":2912585.8400735664},{"$f":"INDEX(PC!$K$886:$AG$920,AG$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":2906990.9800735665},{"$f":"INDEX(PC!$K$886:$AG$920,AH$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":2900500.9424735662},{"$f":"INDEX(PC!$K$886:$AG$920,AI$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":2892891.9328735666},{"$f":"INDEX(PC!$K$886:$AG$920,AJ$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":2884723.4372735666},{"$f":"INDEX(PC!$K$886:$AG$920,AK$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":2898419.7640735665},{"$f":"INDEX(PC!$K$886:$AG$920,AL$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AM$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AN$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AO$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AP$6,MATCH($F102,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,4,"Caucaia",462000434.77459961,{"$f":"INDEX(PC!$K$886:$AG$920,H$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":7164298.9494791115},{"$f":"INDEX(PC!$K$886:$AG$920,I$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":7998511.7525158571},{"$f":"INDEX(PC!$K$886:$AG$920,J$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":8790767.6080253292},{"$f":"INDEX(PC!$K$886:$AG$920,K$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":9583679.2607476395},{"$f":"INDEX(PC!$K$886:$AG$920,L$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":11047753.058046255},{"$f":"INDEX(PC!$K$886:$AG$920,M$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":11526464.27194185},{"$f":"INDEX(PC!$K$886:$AG$920,N$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":12349613.361087687},{"$f":"INDEX(PC!$K$886:$AG$920,O$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":13177826.766160797},{"$f":"INDEX(PC!$K$886:$AG$920,P$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":14010137.450906634},{"$f":"INDEX(PC!$K$886:$AG$920,Q$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":15060211.757621301},{"$f":"INDEX(PC!$K$886:$AG$920,R$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":15682990.509271031},{"$f":"INDEX(PC!$K$886:$AG$920,S$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":16467925.827998301},{"$f":"INDEX(PC!$K$886:$AG$920,T$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":16952748.425198302},{"$f":"INDEX(PC!$K$886:$AG$920,U$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":17135118.349198308},{"$f":"INDEX(PC!$K$886:$AG$920,V$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":17310613.418398302},{"$f":"INDEX(PC!$K$886:$AG$920,W$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":17478947.066798303},{"$f":"INDEX(PC!$K$886:$AG$920,X$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":17639904.710398301},{"$f":"INDEX(PC!$K$886:$AG$920,Y$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":17793534.451998305},{"$f":"INDEX(PC!$K$886:$AG$920,Z$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":17939778.978398301},{"$f":"INDEX(PC!$K$886:$AG$920,AA$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":18227758.722912591},{"$f":"INDEX(PC!$K$886:$AG$920,AB$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":18006630.732398298},{"$f":"INDEX(PC!$K$886:$AG$920,AC$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":17989614.681798302},{"$f":"INDEX(PC!$K$886:$AG$920,AD$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":17966036.269798305},{"$f":"INDEX(PC!$K$886:$AG$920,AE$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":17935184.539798304},{"$f":"INDEX(PC!$K$886:$AG$920,AF$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":17896867.594598304},{"$f":"INDEX(PC!$K$886:$AG$920,AG$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":17851309.228598304},{"$f":"INDEX(PC!$K$886:$AG$920,AH$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":17798477.5445983},{"$f":"INDEX(PC!$K$886:$AG$920,AI$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":17738068.748198301},{"$f":"INDEX(PC!$K$886:$AG$920,AJ$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":17670274.736598298},{"$f":"INDEX(PC!$K$886:$AG$920,AK$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":17809386.001112588},{"$f":"INDEX(PC!$K$886:$AG$920,AL$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AM$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AN$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AO$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AP$6,MATCH($F103,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,5,"Chorozinho",23684657.459337026,{"$f":"INDEX(PC!$K$886:$AG$920,H$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":180198.45221474508},{"$f":"INDEX(PC!$K$886:$AG$920,I$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":137116.87621082351},{"$f":"INDEX(PC!$K$886:$AG$920,J$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":137116.87621082351},{"$f":"INDEX(PC!$K$886:$AG$920,K$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":263067.56327356858},{"$f":"INDEX(PC!$K$886:$AG$920,L$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":387822.02447356854},{"$f":"INDEX(PC!$K$886:$AG$920,M$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":459534.48367356852},{"$f":"INDEX(PC!$K$886:$AG$920,N$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":532311.33087356854},{"$f":"INDEX(PC!$K$886:$AG$920,O$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":606040.66887356865},{"$f":"INDEX(PC!$K$886:$AG$920,P$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":680610.60047356854},{"$f":"INDEX(PC!$K$886:$AG$920,Q$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":759106.07304499717},{"$f":"INDEX(PC!$K$886:$AG$920,R$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":831658.17447356845},{"$f":"INDEX(PC!$K$886:$AG$920,S$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":907857.43847356853},{"$f":"INDEX(PC!$K$886:$AG$920,T$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":951584.68087356852},{"$f":"INDEX(PC!$K$886:$AG$920,U$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":960877.6068735685},{"$f":"INDEX(PC!$K$886:$AG$920,V$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":969777.5280735686},{"$f":"INDEX(PC!$K$886:$AG$920,W$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":978232.58967356861},{"$f":"INDEX(PC!$K$886:$AG$920,X$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":986291.91727356857},{"$f":"INDEX(PC!$K$886:$AG$920,Y$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":993963.69847356854},{"$f":"INDEX(PC!$K$886:$AG$920,Z$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":1001130.5776735686},{"$f":"INDEX(PC!$K$886:$AG$920,AA$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":1007987.2794449971},{"$f":"INDEX(PC!$K$886:$AG$920,AB$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":1004348.3044735687},{"$f":"INDEX(PC!$K$886:$AG$920,AC$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":1003312.5730735685},{"$f":"INDEX(PC!$K$886:$AG$920,AD$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":1001969.8066735686},{"$f":"INDEX(PC!$K$886:$AG$920,AE$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":1000179.4514735687},{"$f":"INDEX(PC!$K$886:$AG$920,AF$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":997941.50747356866},{"$f":"INDEX(PC!$K$886:$AG$920,AG$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":995255.97467356862},{"$f":"INDEX(PC!$K$886:$AG$920,AH$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":992234.75027356856},{"$f":"INDEX(PC!$K$886:$AG$920,AI$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":988765.93707356846},{"$f":"INDEX(PC!$K$886:$AG$920,AJ$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":984737.63787356846},{"$f":"INDEX(PC!$K$886:$AG$920,AK$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":983625.07564499718},{"$f":"INDEX(PC!$K$886:$AG$920,AL$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AM$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AN$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AO$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AP$6,MATCH($F104,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,6,"Eusébio",89693265.548348024,{"$f":"INDEX(PC!$K$886:$AG$920,H$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":578705.63440493157},{"$f":"INDEX(PC!$K$886:$AG$920,I$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":697300.69126422179},{"$f":"INDEX(PC!$K$886:$AG$920,J$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":952008.71853135515},{"$f":"INDEX(PC!$K$886:$AG$920,K$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":1250275.6140612338},{"$f":"INDEX(PC!$K$886:$AG$920,L$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":1511424.5533283672},{"$f":"INDEX(PC!$K$886:$AG$920,M$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":1775319.0677955009},{"$f":"INDEX(PC!$K$886:$AG$920,N$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":2041623.4658626341},{"$f":"INDEX(PC!$K$886:$AG$920,O$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":2310056.6399297672},{"$f":"INDEX(PC!$K$886:$AG$920,P$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":2580285.6275969008},{"$f":"INDEX(PC!$K$886:$AG$920,Q$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":2962520.5794926053},{"$f":"INDEX(PC!$K$886:$AG$920,R$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":3124728.2349311672},{"$f":"INDEX(PC!$K$886:$AG$920,S$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":3379509.9717311673},{"$f":"INDEX(PC!$K$886:$AG$920,T$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":3528688.043731167},{"$f":"INDEX(PC!$K$886:$AG$920,U$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":3565911.6025311677},{"$f":"INDEX(PC!$K$886:$AG$920,V$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":3601735.0817311672},{"$f":"INDEX(PC!$K$886:$AG$920,W$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":3636161.2105311668},{"$f":"INDEX(PC!$K$886:$AG$920,X$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":3669132.6757311672},{"$f":"INDEX(PC!$K$886:$AG$920,Y$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":3700704.0613311674},{"$f":"INDEX(PC!$K$886:$AG$920,Z$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":3730878.0965311672},{"$f":"INDEX(PC!$K$886:$AG$920,AA$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":3856655.6039597392},{"$f":"INDEX(PC!$K$886:$AG$920,AB$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":3744720.5989311677},{"$f":"INDEX(PC!$K$886:$AG$920,AC$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":3741389.6103311675},{"$f":"INDEX(PC!$K$886:$AG$920,AD$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":3736801.8251311677},{"$f":"INDEX(PC!$K$886:$AG$920,AE$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":3730647.4791311678},{"$f":"INDEX(PC!$K$886:$AG$920,AF$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":3723150.3667311682},{"$f":"INDEX(PC!$K$886:$AG$920,AG$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":3714198.5907311682},{"$f":"INDEX(PC!$K$886:$AG$920,AH$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":3703792.1511311685},{"$f":"INDEX(PC!$K$886:$AG$920,AI$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":3692042.9451311687},{"$f":"INDEX(PC!$K$886:$AG$920,AJ$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":3678615.2811311684},{"$f":"INDEX(PC!$K$886:$AG$920,AK$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":3774281.5249597398},{"$f":"INDEX(PC!$K$886:$AG$920,AL$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AM$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AN$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AO$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AP$6,MATCH($F105,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,7,"Farias Brito",15677576.836942744,{"$f":"INDEX(PC!$K$886:$AG$920,H$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":183538.92411874508},{"$f":"INDEX(PC!$K$886:$AG$920,I$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":159452.5801148235},{"$f":"INDEX(PC!$K$886:$AG$920,J$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":198447.38971482348},{"$f":"INDEX(PC!$K$886:$AG$920,K$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":277698.73557756864},{"$f":"INDEX(PC!$K$886:$AG$920,L$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":316750.85837756866},{"$f":"INDEX(PC!$K$886:$AG$920,M$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":355802.98117756861},{"$f":"INDEX(PC!$K$886:$AG$920,N$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":394855.10397756862},{"$f":"INDEX(PC!$K$886:$AG$920,O$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":433961.81077756861},{"$f":"INDEX(PC!$K$886:$AG$920,P$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":473125.83077756857},{"$f":"INDEX(PC!$K$886:$AG$920,Q$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":512235.26677756855},{"$f":"INDEX(PC!$K$886:$AG$920,R$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":551396.55757756846},{"$f":"INDEX(PC!$K$886:$AG$920,S$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":587997.85877756844},{"$f":"INDEX(PC!$K$886:$AG$920,T$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":606943.96517756849},{"$f":"INDEX(PC!$K$886:$AG$920,U$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":610355.46517756861},{"$f":"INDEX(PC!$K$886:$AG$920,V$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":613824.27837756847},{"$f":"INDEX(PC!$K$886:$AG$920,W$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":617293.09157756856},{"$f":"INDEX(PC!$K$886:$AG$920,X$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":620652.73677756847},{"$f":"INDEX(PC!$K$886:$AG$920,Y$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":624006.92357756849},{"$f":"INDEX(PC!$K$886:$AG$920,Z$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":627475.73677756847},{"$f":"INDEX(PC!$K$886:$AG$920,AA$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":628908.56677756854},{"$f":"INDEX(PC!$K$886:$AG$920,AB$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":629252.44597756851},{"$f":"INDEX(PC!$K$886:$AG$920,AC$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":628753.00237756863},{"$f":"INDEX(PC!$K$886:$AG$920,AD$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":628469.16557756858},{"$f":"INDEX(PC!$K$886:$AG$920,AE$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":628469.16557756858},{"$f":"INDEX(PC!$K$886:$AG$920,AF$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":628274.02777756844},{"$f":"INDEX(PC!$K$886:$AG$920,AG$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":628245.37117756845},{"$f":"INDEX(PC!$K$886:$AG$920,AH$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":628050.23337756842},{"$f":"INDEX(PC!$K$886:$AG$920,AI$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":627909.67957756855},{"$f":"INDEX(PC!$K$886:$AG$920,AJ$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":627881.02297756856},{"$f":"INDEX(PC!$K$886:$AG$920,AK$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":627548.0605775686},{"$f":"INDEX(PC!$K$886:$AG$920,AL$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AM$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AN$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AO$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AP$6,MATCH($F106,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,8,"Fortaleza",3107102121.7147708,{"$f":"INDEX(PC!$K$886:$AG$920,H$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":66871002.734271519},{"$f":"INDEX(PC!$K$886:$AG$920,I$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":73758611.244045958},{"$f":"INDEX(PC!$K$886:$AG$920,J$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":77730413.433020383},{"$f":"INDEX(PC!$K$886:$AG$920,K$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":86683669.057443827},{"$f":"INDEX(PC!$K$886:$AG$920,L$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":96111154.150553778},{"$f":"INDEX(PC!$K$886:$AG$920,M$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":97097942.451461554},{"$f":"INDEX(PC!$K$886:$AG$920,N$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":97309173.212839335},{"$f":"INDEX(PC!$K$886:$AG$920,O$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":98982841.625013784},{"$f":"INDEX(PC!$K$886:$AG$920,P$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":100632400.2843882},{"$f":"INDEX(PC!$K$886:$AG$920,Q$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":107862648.85250551},{"$f":"INDEX(PC!$K$886:$AG$920,R$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":103855645.8431371},{"$f":"INDEX(PC!$K$886:$AG$920,S$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":104731246.89153709},{"$f":"INDEX(PC!$K$886:$AG$920,T$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":105681164.05593708},{"$f":"INDEX(PC!$K$886:$AG$920,U$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":106710621.02513708},{"$f":"INDEX(PC!$K$886:$AG$920,V$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":107712109.15273708},{"$f":"INDEX(PC!$K$886:$AG$920,W$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":108685017.09793708},{"$f":"INDEX(PC!$K$886:$AG$920,X$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":109628725.3323371},{"$f":"INDEX(PC!$K$886:$AG$920,Y$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":110543004.60313709},{"$f":"INDEX(PC!$K$886:$AG$920,Z$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":111427909.49433707},{"$f":"INDEX(PC!$K$886:$AG$920,AA$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":117481788.09907995},{"$f":"INDEX(PC!$K$886:$AG$920,AB$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":111850187.69353709},{"$f":"INDEX(PC!$K$886:$AG$920,AC$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":111782021.82973707},{"$f":"INDEX(PC!$K$886:$AG$920,AD$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":111686797.31253707},{"$f":"INDEX(PC!$K$886:$AG$920,AE$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":111562479.52333708},{"$f":"INDEX(PC!$K$886:$AG$920,AF$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":111408844.66773708},{"$f":"INDEX(PC!$K$886:$AG$920,AG$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":111226004.64293706},{"$f":"INDEX(PC!$K$886:$AG$920,AH$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":111013959.44893706},{"$f":"INDEX(PC!$K$886:$AG$920,AI$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":110772149.59973708},{"$f":"INDEX(PC!$K$886:$AG$920,AJ$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":110500015.60933708},{"$f":"INDEX(PC!$K$886:$AG$920,AK$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":115802572.74607992},{"$f":"INDEX(PC!$K$886:$AG$920,AL$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AM$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AN$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AO$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AP$6,MATCH($F107,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,9,"Guaiúba",25082789.109286487,{"$f":"INDEX(PC!$K$886:$AG$920,H$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":328496.2203352169},{"$f":"INDEX(PC!$K$886:$AG$920,I$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":325680.29893044819},{"$f":"INDEX(PC!$K$886:$AG$920,J$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":382157.40152960084},{"$f":"INDEX(PC!$K$886:$AG$920,K$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":479169.41879149876},{"$f":"INDEX(PC!$K$886:$AG$920,L$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":536317.90459065151},{"$f":"INDEX(PC!$K$886:$AG$920,M$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":593692.91398980445},{"$f":"INDEX(PC!$K$886:$AG$920,N$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":651288.98858895735},{"$f":"INDEX(PC!$K$886:$AG$920,O$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":709057.00278811005},{"$f":"INDEX(PC!$K$886:$AG$920,P$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":766934.18498726282},{"$f":"INDEX(PC!$K$886:$AG$920,Q$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":837877.12387212983},{"$f":"INDEX(PC!$K$886:$AG$920,R$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":882860.48898556852},{"$f":"INDEX(PC!$K$886:$AG$920,S$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":921969.92498556862},{"$f":"INDEX(PC!$K$886:$AG$920,T$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":945902.27978556848},{"$f":"INDEX(PC!$K$886:$AG$920,U$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":953795.12618556852},{"$f":"INDEX(PC!$K$886:$AG$920,V$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":961461.44898556848},{"$f":"INDEX(PC!$K$886:$AG$920,W$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":968852.12258556834},{"$f":"INDEX(PC!$K$886:$AG$920,X$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":976013.54338556854},{"$f":"INDEX(PC!$K$886:$AG$920,Y$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":982956.62818556849},{"$f":"INDEX(PC!$K$886:$AG$920,Z$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":989561.2921855686},{"$f":"INDEX(PC!$K$886:$AG$920,AA$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":1005888.4428712829},{"$f":"INDEX(PC!$K$886:$AG$920,AB$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":992661.66338556854},{"$f":"INDEX(PC!$K$886:$AG$920,AC$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":992073.52078556875},{"$f":"INDEX(PC!$K$886:$AG$920,AD$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":991290.2403855687},{"$f":"INDEX(PC!$K$886:$AG$920,AE$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":990283.16558556852},{"$f":"INDEX(PC!$K$886:$AG$920,AF$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":988828.50198556867},{"$f":"INDEX(PC!$K$886:$AG$920,AG$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":987261.94118556858},{"$f":"INDEX(PC!$K$886:$AG$920,AH$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":985359.68878556869},{"$f":"INDEX(PC!$K$886:$AG$920,AI$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":983233.64198556857},{"$f":"INDEX(PC!$K$886:$AG$920,AJ$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":980771.90358556865},{"$f":"INDEX(PC!$K$886:$AG$920,AK$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":991092.08507128293},{"$f":"INDEX(PC!$K$886:$AG$920,AL$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AM$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AN$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AO$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AP$6,MATCH($F108,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,10,"Horizonte",108957144.61111909,{"$f":"INDEX(PC!$K$886:$AG$920,H$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":977261.35178770043},{"$f":"INDEX(PC!$K$886:$AG$920,I$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":1586445.9712245725},{"$f":"INDEX(PC!$K$886:$AG$920,J$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":1779701.7295411546},{"$f":"INDEX(PC!$K$886:$AG$920,K$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":2016104.288016408},{"$f":"INDEX(PC!$K$886:$AG$920,L$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":2664907.535172937},{"$f":"INDEX(PC!$K$886:$AG$920,M$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":2730683.4625393874},{"$f":"INDEX(PC!$K$886:$AG$920,N$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":2933204.5395401213},{"$f":"INDEX(PC!$K$886:$AG$920,O$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":3136731.6123208632},{"$f":"INDEX(PC!$K$886:$AG$920,P$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":3342109.8860272765},{"$f":"INDEX(PC!$K$886:$AG$920,Q$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":3584172.5213113045},{"$f":"INDEX(PC!$K$886:$AG$920,R$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":3756061.4745948748},{"$f":"INDEX(PC!$K$886:$AG$920,S$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":3942909.9932297445},{"$f":"INDEX(PC!$K$886:$AG$920,T$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":4050092.1355751366},{"$f":"INDEX(PC!$K$886:$AG$920,U$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":4095128.587224368},{"$f":"INDEX(PC!$K$886:$AG$920,V$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":4138375.2894353131},{"$f":"INDEX(PC!$K$886:$AG$920,W$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":4180556.8356471714},{"$f":"INDEX(PC!$K$886:$AG$920,X$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":4221191.2455860944},{"$f":"INDEX(PC!$K$886:$AG$920,Y$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":4259990.8579939315},{"$f":"INDEX(PC!$K$886:$AG$920,Z$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":4297613.7420988912},{"$f":"INDEX(PC!$K$886:$AG$920,AA$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":4353871.4622413944},{"$f":"INDEX(PC!$K$886:$AG$920,AB$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":4322045.1558124702},{"$f":"INDEX(PC!$K$886:$AG$920,AC$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":4318237.9218124701},{"$f":"INDEX(PC!$K$886:$AG$920,AD$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":4313426.8562124697},{"$f":"INDEX(PC!$K$886:$AG$920,AE$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":4306729.2298124693},{"$f":"INDEX(PC!$K$886:$AG$920,AF$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":4298545.0426124698},{"$f":"INDEX(PC!$K$886:$AG$920,AG$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":4288650.5002124701},{"$f":"INDEX(PC!$K$886:$AG$920,AH$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":4277461.2942124708},{"$f":"INDEX(PC!$K$886:$AG$920,AI$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":4264833.63021247},{"$f":"INDEX(PC!$K$886:$AG$920,AJ$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":4250335.61101247},{"$f":"INDEX(PC!$K$886:$AG$920,AK$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":4269764.848098184},{"$f":"INDEX(PC!$K$886:$AG$920,AL$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AM$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AN$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AO$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AP$6,MATCH($F109,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,11,"Itaitinga",83088828.972127661,{"$f":"INDEX(PC!$K$886:$AG$920,H$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":367030.56087915535},{"$f":"INDEX(PC!$K$886:$AG$920,I$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":503189.21649102325},{"$f":"INDEX(PC!$K$886:$AG$920,J$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":747341.8949107345},{"$f":"INDEX(PC!$K$886:$AG$920,K$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":1033484.1515931905},{"$f":"INDEX(PC!$K$886:$AG$920,L$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":1290625.0928129014},{"$f":"INDEX(PC!$K$886:$AG$920,M$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":1551406.7868326127},{"$f":"INDEX(PC!$K$886:$AG$920,N$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":1815548.1260523235},{"$f":"INDEX(PC!$K$886:$AG$920,O$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":2082606.9800720348},{"$f":"INDEX(PC!$K$886:$AG$920,P$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":2352239.4696917459},{"$f":"INDEX(PC!$K$886:$AG$920,Q$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":2659938.3891971712},{"$f":"INDEX(PC!$K$886:$AG$920,R$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":2897901.6937311683},{"$f":"INDEX(PC!$K$886:$AG$920,S$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":3149263.7429311676},{"$f":"INDEX(PC!$K$886:$AG$920,T$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":3298092.4773311676},{"$f":"INDEX(PC!$K$886:$AG$920,U$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":3337780.5037311679},{"$f":"INDEX(PC!$K$886:$AG$920,V$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":3375844.6561311679},{"$f":"INDEX(PC!$K$886:$AG$920,W$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":3412451.4157311679},{"$f":"INDEX(PC!$K$886:$AG$920,X$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":3447660.824931168},{"$f":"INDEX(PC!$K$886:$AG$920,Y$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":3481306.402531168},{"$f":"INDEX(PC!$K$886:$AG$920,Z$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":3513328.1061311676},{"$f":"INDEX(PC!$K$886:$AG$920,AA$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":3567212.979216882},{"$f":"INDEX(PC!$K$886:$AG$920,AB$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":3535047.0797311678},{"$f":"INDEX(PC!$K$886:$AG$920,AC$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":3536801.9553311681},{"$f":"INDEX(PC!$K$886:$AG$920,AD$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":3535249.0405311678},{"$f":"INDEX(PC!$K$886:$AG$920,AE$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":3531722.9141311678},{"$f":"INDEX(PC!$K$886:$AG$920,AF$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":3526687.5401311675},{"$f":"INDEX(PC!$K$886:$AG$920,AG$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":3520085.6053311676},{"$f":"INDEX(PC!$K$886:$AG$920,AH$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":3511917.1097311676},{"$f":"INDEX(PC!$K$886:$AG$920,AI$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":3502182.0533311674},{"$f":"INDEX(PC!$K$886:$AG$920,AJ$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":3490992.3333311677},{"$f":"INDEX(PC!$K$886:$AG$920,AK$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":3513889.8696168815},{"$f":"INDEX(PC!$K$886:$AG$920,AL$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AM$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AN$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AO$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AP$6,MATCH($F110,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,12,"Juazeiro do Norte",358832882.76135594,{"$f":"INDEX(PC!$K$886:$AG$920,H$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":4242058.3658531904},{"$f":"INDEX(PC!$K$886:$AG$920,I$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":4884148.6424322352},{"$f":"INDEX(PC!$K$886:$AG$920,J$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":5762972.456211281},{"$f":"INDEX(PC!$K$886:$AG$920,K$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":6770234.9307785621},{"$f":"INDEX(PC!$K$886:$AG$920,L$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":7663905.5925576072},{"$f":"INDEX(PC!$K$886:$AG$920,M$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":8305194.7479131231},{"$f":"INDEX(PC!$K$886:$AG$920,N$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":9210298.0284921695},{"$f":"INDEX(PC!$K$886:$AG$920,O$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":10119778.945871213},{"$f":"INDEX(PC!$K$886:$AG$920,P$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":11032736.864050262},{"$f":"INDEX(PC!$K$886:$AG$920,Q$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":11948445.815829303},{"$f":"INDEX(PC!$K$886:$AG$920,R$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":12865958.768808348},{"$f":"INDEX(PC!$K$886:$AG$920,S$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":13332447.278808348},{"$f":"INDEX(PC!$K$886:$AG$920,T$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":13450228.634008348},{"$f":"INDEX(PC!$K$886:$AG$920,U$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":13586683.175608348},{"$f":"INDEX(PC!$K$886:$AG$920,V$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":13718885.623608349},{"$f":"INDEX(PC!$K$886:$AG$920,W$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":13846726.810008349},{"$f":"INDEX(PC!$K$886:$AG$920,X$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":13970037.524408348},{"$f":"INDEX(PC!$K$886:$AG$920,Y$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":14088815.037608348},{"$f":"INDEX(PC!$K$886:$AG$920,Z$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":14203062.078808347},{"$f":"INDEX(PC!$K$886:$AG$920,AA$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":14260893.826808348},{"$f":"INDEX(PC!$K$886:$AG$920,AB$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":14256794.568408348},{"$f":"INDEX(PC!$K$886:$AG$920,AC$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":14246325.357208347},{"$f":"INDEX(PC!$K$886:$AG$920,AD$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":14231666.824008347},{"$f":"INDEX(PC!$K$886:$AG$920,AE$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":14212644.300008349},{"$f":"INDEX(PC!$K$886:$AG$920,AF$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":14189033.990808349},{"$f":"INDEX(PC!$K$886:$AG$920,AG$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":14160947.793608347},{"$f":"INDEX(PC!$K$886:$AG$920,AH$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":14128385.708408348},{"$f":"INDEX(PC!$K$886:$AG$920,AI$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":14091235.838008348},{"$f":"INDEX(PC!$K$886:$AG$920,AJ$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":14049386.28520835},{"$f":"INDEX(PC!$K$886:$AG$920,AK$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":14002948.947208351},{"$f":"INDEX(PC!$K$886:$AG$920,AL$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AM$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AN$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AO$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AP$6,MATCH($F111,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,13,"Maracanaú",336642302.95472366,{"$f":"INDEX(PC!$K$886:$AG$920,H$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":5628101.4048074959},{"$f":"INDEX(PC!$K$886:$AG$920,I$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":5951562.5929503422},{"$f":"INDEX(PC!$K$886:$AG$920,J$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":6434944.4054853469},{"$f":"INDEX(PC!$K$886:$AG$920,K$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":7071771.280953682},{"$f":"INDEX(PC!$K$886:$AG$920,L$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":8184653.8785853144},{"$f":"INDEX(PC!$K$886:$AG$920,M$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":8512254.8517782781},{"$f":"INDEX(PC!$K$886:$AG$920,N$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":9079278.0355211254},{"$f":"INDEX(PC!$K$886:$AG$920,O$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":9648768.4160639737},{"$f":"INDEX(PC!$K$886:$AG$920,P$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":10220114.652606815},{"$f":"INDEX(PC!$K$886:$AG$920,Q$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":11036608.943606805},{"$f":"INDEX(PC!$K$886:$AG$920,R$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":11366235.000892509},{"$f":"INDEX(PC!$K$886:$AG$920,S$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":11934841.987292508},{"$f":"INDEX(PC!$K$886:$AG$920,T$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":12286201.92449251},{"$f":"INDEX(PC!$K$886:$AG$920,U$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":12407875.118892509},{"$f":"INDEX(PC!$K$886:$AG$920,V$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":12526245.981292505},{"$f":"INDEX(PC!$K$886:$AG$920,W$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":12641262.656892508},{"$f":"INDEX(PC!$K$886:$AG$920,X$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":12752701.351292508},{"$f":"INDEX(PC!$K$886:$AG$920,Y$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":12860556.606092505},{"$f":"INDEX(PC!$K$886:$AG$920,Z$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":12964888.463692507},{"$f":"INDEX(PC!$K$886:$AG$920,AA$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":13264355.785749648},{"$f":"INDEX(PC!$K$886:$AG$920,AB$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":13024125.749692511},{"$f":"INDEX(PC!$K$886:$AG$920,AC$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":13020856.168092508},{"$f":"INDEX(PC!$K$886:$AG$920,AD$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":13012570.316892507},{"$f":"INDEX(PC!$K$886:$AG$920,AE$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":13001156.802492507},{"$f":"INDEX(PC!$K$886:$AG$920,AF$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":12986050.680492505},{"$f":"INDEX(PC!$K$886:$AG$920,AG$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":12967475.745292507},{"$f":"INDEX(PC!$K$886:$AG$920,AH$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":12945320.099692509},{"$f":"INDEX(PC!$K$886:$AG$920,AI$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":12919695.640892511},{"$f":"INDEX(PC!$K$886:$AG$920,AJ$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":12890490.471692508},{"$f":"INDEX(PC!$K$886:$AG$920,AK$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":13101337.940549649},{"$f":"INDEX(PC!$K$886:$AG$920,AL$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AM$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AN$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AO$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AP$6,MATCH($F112,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,14,"Maranguape",120997308.42518787,{"$f":"INDEX(PC!$K$886:$AG$920,H$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":949971.47140019597},{"$f":"INDEX(PC!$K$886:$AG$920,I$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":1257287.7958280735},{"$f":"INDEX(PC!$K$886:$AG$920,J$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":1618490.4925917329},{"$f":"INDEX(PC!$K$886:$AG$920,K$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":2112433.0049687959},{"$f":"INDEX(PC!$K$886:$AG$920,L$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":2485693.9010248585},{"$f":"INDEX(PC!$K$886:$AG$920,M$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":2783836.9643813861},{"$f":"INDEX(PC!$K$886:$AG$920,N$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":3083887.9842076818},{"$f":"INDEX(PC!$K$886:$AG$920,O$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":3385622.313994912},{"$f":"INDEX(PC!$K$886:$AG$920,P$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":3688510.2396165663},{"$f":"INDEX(PC!$K$886:$AG$920,Q$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":4053961.5179893672},{"$f":"INDEX(PC!$K$886:$AG$920,R$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":4297044.4839442456},{"$f":"INDEX(PC!$K$886:$AG$920,S$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":4493936.8249855665},{"$f":"INDEX(PC!$K$886:$AG$920,T$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":4606412.1169855669},{"$f":"INDEX(PC!$K$886:$AG$920,U$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":4657205.9521855675},{"$f":"INDEX(PC!$K$886:$AG$920,V$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":4706314.8481855681},{"$f":"INDEX(PC!$K$886:$AG$920,W$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":4753252.3237855677},{"$f":"INDEX(PC!$K$886:$AG$920,X$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":4797638.3365855673},{"$f":"INDEX(PC!$K$886:$AG$920,Y$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":4840570.1997855669},{"$f":"INDEX(PC!$K$886:$AG$920,Z$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":4880873.3293855684},{"$f":"INDEX(PC!$K$886:$AG$920,AA$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":4962063.102242711},{"$f":"INDEX(PC!$K$886:$AG$920,AB$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":4898690.4001855683},{"$f":"INDEX(PC!$K$886:$AG$920,AC$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":4893876.0913855685},{"$f":"INDEX(PC!$K$886:$AG$920,AD$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":4887097.9509855667},{"$f":"INDEX(PC!$K$886:$AG$920,AE$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":4878273.7637855671},{"$f":"INDEX(PC!$K$886:$AG$920,AF$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":4867435.4269855674},{"$f":"INDEX(PC!$K$886:$AG$920,AG$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":4854167.2489855671},{"$f":"INDEX(PC!$K$886:$AG$920,AH$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":4838708.7157855676},{"$f":"INDEX(PC!$K$886:$AG$920,AI$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":4821284.1357855676},{"$f":"INDEX(PC!$K$886:$AG$920,AJ$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":4801413.5089855669},{"$f":"INDEX(PC!$K$886:$AG$920,AK$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":4841353.9782427093},{"$f":"INDEX(PC!$K$886:$AG$920,AL$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AM$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AN$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AO$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AP$6,MATCH($F113,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,15,"Missão Velha",24482197.739055283,{"$f":"INDEX(PC!$K$886:$AG$920,H$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":211068.72843011614},{"$f":"INDEX(PC!$K$886:$AG$920,I$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":202755.75943505747},{"$f":"INDEX(PC!$K$886:$AG$920,J$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":253499.73864392034},{"$f":"INDEX(PC!$K$886:$AG$920,K$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":375716.84371552838},{"$f":"INDEX(PC!$K$886:$AG$920,L$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":443361.39392439125},{"$f":"INDEX(PC!$K$886:$AG$920,M$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":511677.3273332541},{"$f":"INDEX(PC!$K$886:$AG$920,N$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":580610.05994211696},{"$f":"INDEX(PC!$K$886:$AG$920,O$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":650047.69455097988},{"$f":"INDEX(PC!$K$886:$AG$920,P$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":719932.91795984283},{"$f":"INDEX(PC!$K$886:$AG$920,Q$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":790211.14616870554},{"$f":"INDEX(PC!$K$886:$AG$920,R$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":860715.89797756856},{"$f":"INDEX(PC!$K$886:$AG$920,S$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":924718.36717756861},{"$f":"INDEX(PC!$K$886:$AG$920,T$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":961761.79877756862},{"$f":"INDEX(PC!$K$886:$AG$920,U$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":970268.71517756849},{"$f":"INDEX(PC!$K$886:$AG$920,V$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":978497.25317756867},{"$f":"INDEX(PC!$K$886:$AG$920,W$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":986390.09957756859},{"$f":"INDEX(PC!$K$886:$AG$920,X$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":994001.83837756852},{"$f":"INDEX(PC!$K$886:$AG$920,Y$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":1001280.6147775685},{"$f":"INDEX(PC!$K$886:$AG$920,Z$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":1008220.9703775686},{"$f":"INDEX(PC!$K$886:$AG$920,AA$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":1011714.3463775687},{"$f":"INDEX(PC!$K$886:$AG$920,AB$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":1011493.2811775685},{"$f":"INDEX(PC!$K$886:$AG$920,AC$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":1010681.3441775687},{"$f":"INDEX(PC!$K$886:$AG$920,AD$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":1009674.2693775686},{"$f":"INDEX(PC!$K$886:$AG$920,AE$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":1008443.4001775685},{"$f":"INDEX(PC!$K$886:$AG$920,AF$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":1006764.9421775686},{"$f":"INDEX(PC!$K$886:$AG$920,AG$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":1004862.6897775686},{"$f":"INDEX(PC!$K$886:$AG$920,AH$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":1002624.7457775685},{"$f":"INDEX(PC!$K$886:$AG$920,AI$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":1000051.1101775687},{"$f":"INDEX(PC!$K$886:$AG$920,AJ$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":997141.78297756868},{"$f":"INDEX(PC!$K$886:$AG$920,AK$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":994008.66137756873},{"$f":"INDEX(PC!$K$886:$AG$920,AL$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AM$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AN$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AO$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AP$6,MATCH($F114,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,16,"Nova Olinda",23468138.279342748,{"$f":"INDEX(PC!$K$886:$AG$920,H$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":183538.92411874508},{"$f":"INDEX(PC!$K$886:$AG$920,I$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":169823.54011482353},{"$f":"INDEX(PC!$K$886:$AG$920,J$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":230952.16171482348},{"$f":"INDEX(PC!$K$886:$AG$920,K$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":334018.5067775686},{"$f":"INDEX(PC!$K$886:$AG$920,L$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":398506.77357756859},{"$f":"INDEX(PC!$K$886:$AG$920,M$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":464564.33037756861},{"$f":"INDEX(PC!$K$886:$AG$920,N$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":532021.96677756868},{"$f":"INDEX(PC!$K$886:$AG$920,O$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":600658.61757756851},{"$f":"INDEX(PC!$K$886:$AG$920,P$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":670302.34317756852},{"$f":"INDEX(PC!$K$886:$AG$920,Q$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":740898.55957756855},{"$f":"INDEX(PC!$K$886:$AG$920,R$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":812280.78557756846},{"$f":"INDEX(PC!$K$886:$AG$920,S$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":884279.81077756849},{"$f":"INDEX(PC!$K$886:$AG$920,T$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":926544.20197756833},{"$f":"INDEX(PC!$K$886:$AG$920,U$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":937067.99717756861},{"$f":"INDEX(PC!$K$886:$AG$920,V$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":947089.61957756861},{"$f":"INDEX(PC!$K$886:$AG$920,W$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":956551.75597756868},{"$f":"INDEX(PC!$K$886:$AG$920,X$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":965454.40637756861},{"$f":"INDEX(PC!$K$886:$AG$920,Y$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":973797.5707775685},{"$f":"INDEX(PC!$K$886:$AG$920,Z$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":981635.83317756851},{"$f":"INDEX(PC!$K$886:$AG$920,AA$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":986024.38677756861},{"$f":"INDEX(PC!$K$886:$AG$920,AB$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":986592.06037756859},{"$f":"INDEX(PC!$K$886:$AG$920,AC$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":986092.61677756859},{"$f":"INDEX(PC!$K$886:$AG$920,AD$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":984833.09097756853},{"$f":"INDEX(PC!$K$886:$AG$920,AE$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":983042.73577756854},{"$f":"INDEX(PC!$K$886:$AG$920,AF$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":980804.79177756852},{"$f":"INDEX(PC!$K$886:$AG$920,AG$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":978007.36177756859},{"$f":"INDEX(PC!$K$886:$AG$920,AH$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":974538.54857756861},{"$f":"INDEX(PC!$K$886:$AG$920,AI$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":970734.04377756862},{"$f":"INDEX(PC!$K$886:$AG$920,AJ$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":966258.15577756846},{"$f":"INDEX(PC!$K$886:$AG$920,AK$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":961222.78177756863},{"$f":"INDEX(PC!$K$886:$AG$920,AL$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AM$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AN$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AO$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AP$6,MATCH($F115,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,17,"Pacajus",84151006.850283012,{"$f":"INDEX(PC!$K$886:$AG$920,H$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":277388.76898934145},{"$f":"INDEX(PC!$K$886:$AG$920,I$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":363217.05654796015},{"$f":"INDEX(PC!$K$886:$AG$920,J$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":562904.62831050053},{"$f":"INDEX(PC!$K$886:$AG$920,K$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":943443.47433578596},{"$f":"INDEX(PC!$K$886:$AG$920,L$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":1220210.4770983262},{"$f":"INDEX(PC!$K$886:$AG$920,M$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":1500787.4430608668},{"$f":"INDEX(PC!$K$886:$AG$920,N$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":1784890.5354234069},{"$f":"INDEX(PC!$K$886:$AG$920,O$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":2072134.9369859472},{"$f":"INDEX(PC!$K$886:$AG$920,P$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":2361958.4325484876},{"$f":"INDEX(PC!$K$886:$AG$920,Q$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":2676782.6013110271},{"$f":"INDEX(PC!$K$886:$AG$920,R$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":2947885.3128735675},{"$f":"INDEX(PC!$K$886:$AG$920,S$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":3242442.4104735665},{"$f":"INDEX(PC!$K$886:$AG$920,T$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":3412081.2948735668},{"$f":"INDEX(PC!$K$886:$AG$920,U$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":3449250.2696735668},{"$f":"INDEX(PC!$K$886:$AG$920,V$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":3484907.2676735669},{"$f":"INDEX(PC!$K$886:$AG$920,W$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":3519055.0180735667},{"$f":"INDEX(PC!$K$886:$AG$920,X$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":3551690.7916735667},{"$f":"INDEX(PC!$K$886:$AG$920,Y$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":3582762.733673567},{"$f":"INDEX(PC!$K$886:$AG$920,Z$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":3612265.3856735672},{"$f":"INDEX(PC!$K$886:$AG$920,AA$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":3649965.0264735674},{"$f":"INDEX(PC!$K$886:$AG$920,AB$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":3625764.0088735679},{"$f":"INDEX(PC!$K$886:$AG$920,AC$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":3622097.3286735681},{"$f":"INDEX(PC!$K$886:$AG$920,AD$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":3617061.9546735678},{"$f":"INDEX(PC!$K$886:$AG$920,AE$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":3610460.0198735674},{"$f":"INDEX(PC!$K$886:$AG$920,AF$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":3602291.5242735669},{"$f":"INDEX(PC!$K$886:$AG$920,AG$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":3592668.3650735673},{"$f":"INDEX(PC!$K$886:$AG$920,AH$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":3581366.7478735675},{"$f":"INDEX(PC!$K$886:$AG$920,AI$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":3568498.5698735677},{"$f":"INDEX(PC!$K$886:$AG$920,AJ$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":3554063.8310735677},{"$f":"INDEX(PC!$K$886:$AG$920,AK$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":3560710.6342735677},{"$f":"INDEX(PC!$K$886:$AG$920,AL$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AM$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AN$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AO$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AP$6,MATCH($F116,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,18,"Pacatuba",100082685.71795751,{"$f":"INDEX(PC!$K$886:$AG$920,H$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":1892949.4586812383},{"$f":"INDEX(PC!$K$886:$AG$920,I$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":1967597.9803912481},{"$f":"INDEX(PC!$K$886:$AG$920,J$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":2020597.0067449568},{"$f":"INDEX(PC!$K$886:$AG$920,K$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":2306604.9140591291},{"$f":"INDEX(PC!$K$886:$AG$920,L$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":2908590.3064911044},{"$f":"INDEX(PC!$K$886:$AG$920,M$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":2876355.4382408829},{"$f":"INDEX(PC!$K$886:$AG$920,N$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":2979042.6281431089},{"$f":"INDEX(PC!$K$886:$AG$920,O$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":3081946.9249763233},{"$f":"INDEX(PC!$K$886:$AG$920,P$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":3184752.4330610787},{"$f":"INDEX(PC!$K$886:$AG$920,Q$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":3340262.8590942454},{"$f":"INDEX(PC!$K$886:$AG$920,R$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":3390943.30202355},{"$f":"INDEX(PC!$K$886:$AG$920,S$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":3490740.9939244697},{"$f":"INDEX(PC!$K$886:$AG$920,T$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":3555598.2167244703},{"$f":"INDEX(PC!$K$886:$AG$920,U$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":3588845.8451244696},{"$f":"INDEX(PC!$K$886:$AG$920,V$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":3620949.0855244696},{"$f":"INDEX(PC!$K$886:$AG$920,W$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":3651961.4991244697},{"$f":"INDEX(PC!$K$886:$AG$920,X$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":3681660.3143244702},{"$f":"INDEX(PC!$K$886:$AG$920,Y$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":3710185.57352447},{"$f":"INDEX(PC!$K$886:$AG$920,Z$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":3737454.5475244704},{"$f":"INDEX(PC!$K$886:$AG$920,AA$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":3803238.8842673274},{"$f":"INDEX(PC!$K$886:$AG$920,AB$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":3750107.9719244698},{"$f":"INDEX(PC!$K$886:$AG$920,AC$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":3747477.0231244704},{"$f":"INDEX(PC!$K$886:$AG$920,AD$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":3743784.4155244702},{"$f":"INDEX(PC!$K$886:$AG$920,AE$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":3738557.1443244708},{"$f":"INDEX(PC!$K$886:$AG$920,AF$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":3732434.6955244699},{"$f":"INDEX(PC!$K$886:$AG$920,AG$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":3724969.48032447},{"$f":"INDEX(PC!$K$886:$AG$920,AH$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":3716609.0875244709},{"$f":"INDEX(PC!$K$886:$AG$920,AI$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":3706905.9283244698},{"$f":"INDEX(PC!$K$886:$AG$920,AJ$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":3695891.8999244696},{"$f":"INDEX(PC!$K$886:$AG$920,AK$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":3735669.8594673276},{"$f":"INDEX(PC!$K$886:$AG$920,AL$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AM$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AN$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AO$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AP$6,MATCH($F117,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,19,"Paracuru",37159231.112995937,{"$f":"INDEX(PC!$K$886:$AG$920,H$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":433662.92791023705},{"$f":"INDEX(PC!$K$886:$AG$920,I$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":451343.15788716625},{"$f":"INDEX(PC!$K$886:$AG$920,J$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":535001.25586801709},{"$f":"INDEX(PC!$K$886:$AG$920,K$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":662044.58651161287},{"$f":"INDEX(PC!$K$886:$AG$920,L$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":751744.24262579693},{"$f":"INDEX(PC!$K$886:$AG$920,M$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":844480.65553998097},{"$f":"INDEX(PC!$K$886:$AG$920,N$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":940070.11565416516},{"$f":"INDEX(PC!$K$886:$AG$920,O$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":1030113.7888350161},{"$f":"INDEX(PC!$K$886:$AG$920,P$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":1120498.6120158667},{"$f":"INDEX(PC!$K$886:$AG$920,Q$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":1211049.9163967178},{"$f":"INDEX(PC!$K$886:$AG$920,R$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":1301930.4311775682},{"$f":"INDEX(PC!$K$886:$AG$920,S$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":1375325.4707775682},{"$f":"INDEX(PC!$K$886:$AG$920,T$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":1416094.7743775682},{"$f":"INDEX(PC!$K$886:$AG$920,U$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":1429512.7191775683},{"$f":"INDEX(PC!$K$886:$AG$920,V$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":1442108.4911775687},{"$f":"INDEX(PC!$K$886:$AG$920,W$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":1454573.9451775684},{"$f":"INDEX(PC!$K$886:$AG$920,X$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":1466329.1235775682},{"$f":"INDEX(PC!$K$886:$AG$920,Y$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":1477716.713177568},{"$f":"INDEX(PC!$K$886:$AG$920,Z$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":1488656.7139775679},{"$f":"INDEX(PC!$K$886:$AG$920,AA$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":1493866.756777568},{"$f":"INDEX(PC!$K$886:$AG$920,AB$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":1493479.2103775681},{"$f":"INDEX(PC!$K$886:$AG$920,AC$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":1492443.478977568},{"$f":"INDEX(PC!$K$886:$AG$920,AD$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":1490876.9181775679},{"$f":"INDEX(PC!$K$886:$AG$920,AE$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":1488974.6657775682},{"$f":"INDEX(PC!$K$886:$AG$920,AF$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":1486624.8245775681},{"$f":"INDEX(PC!$K$886:$AG$920,AG$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":1483715.4973775679},{"$f":"INDEX(PC!$K$886:$AG$920,AH$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":1480470.4785775682},{"$f":"INDEX(PC!$K$886:$AG$920,AI$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":1476537.870977568},{"$f":"INDEX(PC!$K$886:$AG$920,AJ$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":1472397.674577568},{"$f":"INDEX(PC!$K$886:$AG$920,AK$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":1467586.0949775681},{"$f":"INDEX(PC!$K$886:$AG$920,AL$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AM$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AN$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AO$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AP$6,MATCH($F118,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,20,"Paraipaba",24596154.725038622,{"$f":"INDEX(PC!$K$886:$AG$920,H$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":563208.58242708724},{"$f":"INDEX(PC!$K$886:$AG$920,I$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":549506.32563233143},{"$f":"INDEX(PC!$K$886:$AG$920,J$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":579060.31364149717},{"$f":"INDEX(PC!$K$886:$AG$920,K$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":648701.62751340808},{"$f":"INDEX(PC!$K$886:$AG$920,L$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":678031.82112257381},{"$f":"INDEX(PC!$K$886:$AG$920,M$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":707304.70153173956},{"$f":"INDEX(PC!$K$886:$AG$920,N$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":736522.99794090539},{"$f":"INDEX(PC!$K$886:$AG$920,O$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":765574.81315007096},{"$f":"INDEX(PC!$K$886:$AG$920,P$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":794402.83395923674},{"$f":"INDEX(PC!$K$886:$AG$920,Q$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":823116.22836840258},{"$f":"INDEX(PC!$K$886:$AG$920,R$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":851665.87077756843},{"$f":"INDEX(PC!$K$886:$AG$920,S$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":859332.1935775684},{"$f":"INDEX(PC!$K$886:$AG$920,T$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":866067.85917756835},{"$f":"INDEX(PC!$K$886:$AG$920,U$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":871831.92957756843},{"$f":"INDEX(PC!$K$886:$AG$920,V$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":877374.93477756844},{"$f":"INDEX(PC!$K$886:$AG$920,W$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":882691.41637756827},{"$f":"INDEX(PC!$K$886:$AG$920,X$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":887950.58477756835},{"$f":"INDEX(PC!$K$886:$AG$920,Y$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":892991.41717756831},{"$f":"INDEX(PC!$K$886:$AG$920,Z$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":897748.41277756845},{"$f":"INDEX(PC!$K$886:$AG$920,AA$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":900152.83797756827},{"$f":"INDEX(PC!$K$886:$AG$920,AB$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":900043.66997756821},{"$f":"INDEX(PC!$K$886:$AG$920,AC$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":899679.3217775682},{"$f":"INDEX(PC!$K$886:$AG$920,AD$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":899119.8357775684},{"$f":"INDEX(PC!$K$886:$AG$920,AE$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":898336.55537756823},{"$f":"INDEX(PC!$K$886:$AG$920,AF$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":897441.37777756841},{"$f":"INDEX(PC!$K$886:$AG$920,AG$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":896546.20017756836},{"$f":"INDEX(PC!$K$886:$AG$920,AH$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":895203.4337775684},{"$f":"INDEX(PC!$K$886:$AG$920,AI$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":893748.77017756843},{"$f":"INDEX(PC!$K$886:$AG$920,AJ$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":892294.10657756834},{"$f":"INDEX(PC!$K$886:$AG$920,AK$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":890503.75137756823},{"$f":"INDEX(PC!$K$886:$AG$920,AL$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AM$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AN$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AO$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AP$6,MATCH($F119,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,21,"São Gonçalo do Amarante",59089697.636627667,{"$f":"INDEX(PC!$K$886:$AG$920,H$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":834991.41943574185},{"$f":"INDEX(PC!$K$886:$AG$920,I$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":878893.34159364784},{"$f":"INDEX(PC!$K$886:$AG$920,J$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":979938.13048274803},{"$f":"INDEX(PC!$K$886:$AG$920,K$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":1178879.9797800479},{"$f":"INDEX(PC!$K$886:$AG$920,L$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":1350100.0304509664},{"$f":"INDEX(PC!$K$886:$AG$920,M$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":1471561.59457643},{"$f":"INDEX(PC!$K$886:$AG$920,N$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":1593943.0944473485},{"$f":"INDEX(PC!$K$886:$AG$920,O$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":1717250.9341728124},{"$f":"INDEX(PC!$K$886:$AG$920,P$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":1841330.0890255491},{"$f":"INDEX(PC!$K$886:$AG$920,Q$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":1966052.3328601038},{"$f":"INDEX(PC!$K$886:$AG$920,R$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":2091313.9560764777},{"$f":"INDEX(PC!$K$886:$AG$920,S$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":2163693.1989855678},{"$f":"INDEX(PC!$K$886:$AG$920,T$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":2204157.3461855678},{"$f":"INDEX(PC!$K$886:$AG$920,U$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":2222633.3517855681},{"$f":"INDEX(PC!$K$886:$AG$920,V$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":2240580.7457855679},{"$f":"INDEX(PC!$K$886:$AG$920,W$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":2257498.3781855684},{"$f":"INDEX(PC!$K$886:$AG$920,X$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":2273601.8557855682},{"$f":"INDEX(PC!$K$886:$AG$920,Y$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":2288930.2405855684},{"$f":"INDEX(PC!$K$886:$AG$920,Z$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":2303521.7413855679},{"$f":"INDEX(PC!$K$886:$AG$920,AA$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":2310563.0773855676},{"$f":"INDEX(PC!$K$886:$AG$920,AB$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":2309673.3581855679},{"$f":"INDEX(PC!$K$886:$AG$920,AC$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":2307886.2435855679},{"$f":"INDEX(PC!$K$886:$AG$920,AD$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":2305344.5051855678},{"$f":"INDEX(PC!$K$886:$AG$920,AE$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":2301827.589185568},{"$f":"INDEX(PC!$K$886:$AG$920,AF$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":2297751.1871855683},{"$f":"INDEX(PC!$K$886:$AG$920,AG$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":2292811.504785568},{"$f":"INDEX(PC!$K$886:$AG$920,AH$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":2287056.6447855681},{"$f":"INDEX(PC!$K$886:$AG$920,AI$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":2280358.5043855677},{"$f":"INDEX(PC!$K$886:$AG$920,AJ$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":2272908.9807855682},{"$f":"INDEX(PC!$K$886:$AG$920,AK$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":2264644.2795855678},{"$f":"INDEX(PC!$K$886:$AG$920,AL$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AM$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AN$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AO$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AP$6,MATCH($F120,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,22,"São Luís do Curu",24865100.092400406,{"$f":"INDEX(PC!$K$886:$AG$920,H$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":256927.3027807351},{"$f":"INDEX(PC!$K$886:$AG$920,I$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":238697.78913141452},{"$f":"INDEX(PC!$K$886:$AG$920,J$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":272550.75308601552},{"$f":"INDEX(PC!$K$886:$AG$920,K$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":346600.21090336156},{"$f":"INDEX(PC!$K$886:$AG$920,L$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":831021.87579184503},{"$f":"INDEX(PC!$K$886:$AG$920,M$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":730494.7737514656},{"$f":"INDEX(PC!$K$886:$AG$920,N$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":764568.80290606653},{"$f":"INDEX(PC!$K$886:$AG$920,O$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":798700.14526066754},{"$f":"INDEX(PC!$K$886:$AG$920,P$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":832776.90361526841},{"$f":"INDEX(PC!$K$886:$AG$920,Q$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":870156.94534129812},{"$f":"INDEX(PC!$K$886:$AG$920,R$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":901039.58832447056},{"$f":"INDEX(PC!$K$886:$AG$920,S$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":919892.90192447032},{"$f":"INDEX(PC!$K$886:$AG$920,T$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":931489.27272447047},{"$f":"INDEX(PC!$K$886:$AG$920,U$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":935405.67472447036},{"$f":"INDEX(PC!$K$886:$AG$920,V$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":939267.49272447044},{"$f":"INDEX(PC!$K$886:$AG$920,W$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":943017.41352447052},{"$f":"INDEX(PC!$K$886:$AG$920,X$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":946655.43712447037},{"$f":"INDEX(PC!$K$886:$AG$920,Y$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":950236.14752447046},{"$f":"INDEX(PC!$K$886:$AG$920,Z$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":953816.85792447045},{"$f":"INDEX(PC!$K$886:$AG$920,AA$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":958844.99569589912},{"$f":"INDEX(PC!$K$886:$AG$920,AB$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":955650.88032447058},{"$f":"INDEX(PC!$K$886:$AG$920,AC$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":955343.84532447055},{"$f":"INDEX(PC!$K$886:$AG$920,AD$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":955091.39432447043},{"$f":"INDEX(PC!$K$886:$AG$920,AE$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":954810.28672447044},{"$f":"INDEX(PC!$K$886:$AG$920,AF$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":954474.59512447042},{"$f":"INDEX(PC!$K$886:$AG$920,AG$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":954027.00632447039},{"$f":"INDEX(PC!$K$886:$AG$920,AH$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":953467.52032447059},{"$f":"INDEX(PC!$K$886:$AG$920,AI$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":952908.03432447044},{"$f":"INDEX(PC!$K$886:$AG$920,AJ$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":952348.54832447064},{"$f":"INDEX(PC!$K$886:$AG$920,AK$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":954816.69649589912},{"$f":"INDEX(PC!$K$886:$AG$920,AL$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AM$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AN$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AO$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AP$6,MATCH($F121,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,23,"Trairi",42018298.961933829,{"$f":"INDEX(PC!$K$886:$AG$920,H$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":312759.10084601777},{"$f":"INDEX(PC!$K$886:$AG$920,I$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":325678.38531482348},{"$f":"INDEX(PC!$K$886:$AG$920,J$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":408707.17647845979},{"$f":"INDEX(PC!$K$886:$AG$920,K$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":534601.11034120491},{"$f":"INDEX(PC!$K$886:$AG$920,L$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":724483.19162337948},{"$f":"INDEX(PC!$K$886:$AG$920,M$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1028867.5779346522},{"$f":"INDEX(PC!$K$886:$AG$920,N$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1121476.4113164705},{"$f":"INDEX(PC!$K$886:$AG$920,O$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1216160.9529891978},{"$f":"INDEX(PC!$K$886:$AG$920,P$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1312801.3442982885},{"$f":"INDEX(PC!$K$886:$AG$920,Q$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1411343.0012437429},{"$f":"INDEX(PC!$K$886:$AG$920,R$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1511696.5335346521},{"$f":"INDEX(PC!$K$886:$AG$920,S$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1601403.9613164703},{"$f":"INDEX(PC!$K$886:$AG$920,T$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1641583.7629164702},{"$f":"INDEX(PC!$K$886:$AG$920,U$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1654822.7781164702},{"$f":"INDEX(PC!$K$886:$AG$920,V$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1667416.8489164701},{"$f":"INDEX(PC!$K$886:$AG$920,W$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1679726.0601164703},{"$f":"INDEX(PC!$K$886:$AG$920,X$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1691261.2013164703},{"$f":"INDEX(PC!$K$886:$AG$920,Y$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1702259.5433164702},{"$f":"INDEX(PC!$K$886:$AG$920,Z$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1712727.5673164702},{"$f":"INDEX(PC!$K$886:$AG$920,AA$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1717192.5385164702},{"$f":"INDEX(PC!$K$886:$AG$920,AB$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1716581.1977164703},{"$f":"INDEX(PC!$K$886:$AG$920,AC$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1715321.6719164702},{"$f":"INDEX(PC!$K$886:$AG$920,AD$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1713531.3167164705},{"$f":"INDEX(PC!$K$886:$AG$920,AE$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1711101.4755164704},{"$f":"INDEX(PC!$K$886:$AG$920,AF$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1708112.1483164704},{"$f":"INDEX(PC!$K$886:$AG$920,AG$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1704755.2323164702},{"$f":"INDEX(PC!$K$886:$AG$920,AH$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1700566.9331164702},{"$f":"INDEX(PC!$K$886:$AG$920,AI$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1695819.1479164702},{"$f":"INDEX(PC!$K$886:$AG$920,AJ$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1690703.7739164704},{"$f":"INDEX(PC!$K$886:$AG$920,AK$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":1684837.0167164702},{"$f":"INDEX(PC!$K$886:$AG$920,AL$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AM$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AN$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AO$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$886:$AG$920,AP$6,MATCH($F122,PC!$K$3:$AG$3,0))","v":0}]
[null,0]
[null,2,null,null,null,"PPP 1",{"$f":"SUM(H124:AP124)","v":1570134981.4079611},{"$f":"SUMIF($B100:$B122,\"1\",H100:H122)","v":17446689.3325519},19828009.607199818,23250520.669353992,28076872.776452463,33410015.304713875,36320254.61294128,39968198.7143986,43639302.621727854,47329796.905068733,51657166.836343929,54754255.751582593,57735978.439959705,59343762.092305087,59952906.287554331,60541539.274565279,61109685.265177131,61655967.440716043,62181231.785923883,62684813.55602885,63566146.635828495,62944975.867742434,62906102.507542431,62844326.042742424,62760745.31554243,62655958.192942433,62529181.905942425,62381410.05294244,62212160.932742439,62020164.269742429,62426842.409685291,0,0,0,0,0]
[null,1,null,null,null,"PPP 2",{"$f":"SUM(H125:AP125)","v":3756831039.0183673},{"$f":"SUMIF($B100:$B122,\"2\",H100:H122)","v":76436851.017150447},84201241.996121198,89296438.670602456,99638175.833241105,111494288.3702146,113407116.02673768,114815367.99619196,117688469.02558234,120544347.51820904,129204579.03433707,126196282.73229885,128118820.44611703,129693305.49651703,130959945.82771705,132189471.08451703,133381471.37811702,134534428.24531704,135648673.11691704,136724159.76611704,143090167.02834558,137232246.74251705,137142311.07311702,137016797.55251703,136852714.63571703,136650116.39531705,136409169.31251702,136129202.00411701,135809590.67571703,135450943.43011701,140874346.58634558,0,0,0,0,0]
[null,3,null,null,null,"PPP Total",{"$f":"SUM(H126:AP126)","v":5326966020.4263296},{"$f":"SUM(H124:H125)","v":93883540.349702343},104029251.60332102,112546959.33995645,127715048.60969357,144904303.67492849,149727370.63967896,154783566.71059057,161327771.6473102,167874144.42327777,180861745.87068099,180950538.48388144,185854798.88607675,189037067.58882213,190912852.11527139,192731010.35908231,194491156.64329416,196190395.68603307,197829904.90284091,199408973.32214588,206656313.66417408,200177222.61025947,200048413.58065945,199861123.59525946,199613459.95125946,199306074.58825949,198938351.21845943,198510612.05705947,198021751.60845947,197471107.69985944,203301188.99603087,0,0,0,0,0]
[null,0]
[null,0,null,"Tabela 21 - Seguros e Garantias - em R$"]
[null,0]
[null,1,null,null,1,"Aquiraz",{"$f":"SUM(H130:AP130)","v":520677.10237640206},{"$f":"INDEX(PC!$K$930:$AG$964,H$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":83182.892654049516},{"$f":"INDEX(PC!$K$930:$AG$964,I$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":95336.101772771333},{"$f":"INDEX(PC!$K$930:$AG$964,J$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":22923.168687498404},{"$f":"INDEX(PC!$K$930:$AG$964,K$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":34533.24309474961},{"$f":"INDEX(PC!$K$930:$AG$964,L$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":35225.179015142603},{"$f":"INDEX(PC!$K$930:$AG$964,M$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":38675.01975515583},{"$f":"INDEX(PC!$K$930:$AG$964,N$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":25263.787430952361},{"$f":"INDEX(PC!$K$930:$AG$964,O$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":24081.999949960169},{"$f":"INDEX(PC!$K$930:$AG$964,P$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":22616.021841260987},{"$f":"INDEX(PC!$K$930:$AG$964,Q$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":22910.853175994598},{"$f":"INDEX(PC!$K$930:$AG$964,R$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":21953.694224350071},{"$f":"INDEX(PC!$K$930:$AG$964,S$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":6869.8302138782183},{"$f":"INDEX(PC!$K$930:$AG$964,T$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":7077.3438093958111},{"$f":"INDEX(PC!$K$930:$AG$964,U$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":7238.6581102183327},{"$f":"INDEX(PC!$K$930:$AG$964,V$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":7195.1374091516245},{"$f":"INDEX(PC!$K$930:$AG$964,W$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":7616.9650925223395},{"$f":"INDEX(PC!$K$930:$AG$964,X$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":7397.2514042712455},{"$f":"INDEX(PC!$K$930:$AG$964,Y$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":7344.6938662904986},{"$f":"INDEX(PC!$K$930:$AG$964,Z$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":4287.1110321706647},{"$f":"INDEX(PC!$K$930:$AG$964,AA$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":4257.3287673490995},{"$f":"INDEX(PC!$K$930:$AG$964,AB$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":3713.3080359432188},{"$f":"INDEX(PC!$K$930:$AG$964,AC$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":3511.4629551733683},{"$f":"INDEX(PC!$K$930:$AG$964,AD$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":3549.8585944887182},{"$f":"INDEX(PC!$K$930:$AG$964,AE$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":3286.7461570487376},{"$f":"INDEX(PC!$K$930:$AG$964,AF$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":3286.074904613155},{"$f":"INDEX(PC!$K$930:$AG$964,AG$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":3709.2278106775539},{"$f":"INDEX(PC!$K$930:$AG$964,AH$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":3511.4629551733683},{"$f":"INDEX(PC!$K$930:$AG$964,AI$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":3549.8585944887182},{"$f":"INDEX(PC!$K$930:$AG$964,AJ$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":3286.7461570487376},{"$f":"INDEX(PC!$K$930:$AG$964,AK$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":3286.074904613155},{"$f":"INDEX(PC!$K$930:$AG$964,AL$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AM$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AN$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AO$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AP$6,MATCH($F130,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,{"$f":"E130+1","v":2},"Barbalha",334239.74559787899,{"$f":"INDEX(PC!$K$930:$AG$964,H$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":38846.038233111452},{"$f":"INDEX(PC!$K$930:$AG$964,I$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":51016.618194278984},{"$f":"INDEX(PC!$K$930:$AG$964,J$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":21559.332983810993},{"$f":"INDEX(PC!$K$930:$AG$964,K$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":27649.080366221406},{"$f":"INDEX(PC!$K$930:$AG$964,L$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":26133.565816592516},{"$f":"INDEX(PC!$K$930:$AG$964,M$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":16139.44878410011},{"$f":"INDEX(PC!$K$930:$AG$964,N$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":19507.419094752138},{"$f":"INDEX(PC!$K$930:$AG$964,O$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":16630.644904195884},{"$f":"INDEX(PC!$K$930:$AG$964,P$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":19200.608195779758},{"$f":"INDEX(PC!$K$930:$AG$964,Q$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":16698.882289271769},{"$f":"INDEX(PC!$K$930:$AG$964,R$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":16223.313894173149},{"$f":"INDEX(PC!$K$930:$AG$964,S$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":4702.9252669333555},{"$f":"INDEX(PC!$K$930:$AG$964,T$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":4775.3770196812893},{"$f":"INDEX(PC!$K$930:$AG$964,U$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":4759.4714040819736},{"$f":"INDEX(PC!$K$930:$AG$964,V$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":4790.6123317530373},{"$f":"INDEX(PC!$K$930:$AG$964,W$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":4693.9483001896842},{"$f":"INDEX(PC!$K$930:$AG$964,X$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":4621.8171657769508},{"$f":"INDEX(PC!$K$930:$AG$964,Y$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":4599.6032715373631},{"$f":"INDEX(PC!$K$930:$AG$964,Z$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":2669.1808893366706},{"$f":"INDEX(PC!$K$930:$AG$964,AA$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":2695.7808486966719},{"$f":"INDEX(PC!$K$930:$AG$964,AB$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":2622.5312449206708},{"$f":"INDEX(PC!$K$930:$AG$964,AC$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":2584.6553588392753},{"$f":"INDEX(PC!$K$930:$AG$964,AD$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":2622.5312449206717},{"$f":"INDEX(PC!$K$930:$AG$964,AE$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":2640.5346392886704},{"$f":"INDEX(PC!$K$930:$AG$964,AF$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":2692.7856838326711},{"$f":"INDEX(PC!$K$930:$AG$964,AG$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":2622.5312449206708},{"$f":"INDEX(PC!$K$930:$AG$964,AH$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":2584.6553588392753},{"$f":"INDEX(PC!$K$930:$AG$964,AI$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":2622.5312449206717},{"$f":"INDEX(PC!$K$930:$AG$964,AJ$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":2640.5346392886704},{"$f":"INDEX(PC!$K$930:$AG$964,AK$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":2692.7856838326711},{"$f":"INDEX(PC!$K$930:$AG$964,AL$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AM$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AN$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AO$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AP$6,MATCH($F131,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,3,"Cascavel",662570.64597775356,{"$f":"INDEX(PC!$K$930:$AG$964,H$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":36457.619283497006},{"$f":"INDEX(PC!$K$930:$AG$964,I$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":121702.35197848591},{"$f":"INDEX(PC!$K$930:$AG$964,J$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":40941.831121893891},{"$f":"INDEX(PC!$K$930:$AG$964,K$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":37699.373729121246},{"$f":"INDEX(PC!$K$930:$AG$964,L$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":95328.594757973391},{"$f":"INDEX(PC!$K$930:$AG$964,M$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":49424.724382610257},{"$f":"INDEX(PC!$K$930:$AG$964,N$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":37611.516282339267},{"$f":"INDEX(PC!$K$930:$AG$964,O$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":39255.254667962872},{"$f":"INDEX(PC!$K$930:$AG$964,P$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":37331.418335671515},{"$f":"INDEX(PC!$K$930:$AG$964,Q$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":42636.273009424105},{"$f":"INDEX(PC!$K$930:$AG$964,R$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":38522.398367289534},{"$f":"INDEX(PC!$K$930:$AG$964,S$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":6061.7629200517467},{"$f":"INDEX(PC!$K$930:$AG$964,T$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":6556.652282832627},{"$f":"INDEX(PC!$K$930:$AG$964,U$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":5948.3311545632532},{"$f":"INDEX(PC!$K$930:$AG$964,V$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":5904.2313290349248},{"$f":"INDEX(PC!$K$930:$AG$964,W$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":6860.1551396675559},{"$f":"INDEX(PC!$K$930:$AG$964,X$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":6540.4841963528243},{"$f":"INDEX(PC!$K$930:$AG$964,Y$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":6337.9261291029479},{"$f":"INDEX(PC!$K$930:$AG$964,Z$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":3142.8179512357747},{"$f":"INDEX(PC!$K$930:$AG$964,AA$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":3114.1516693111384},{"$f":"INDEX(PC!$K$930:$AG$964,AB$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":4089.1536889640656},{"$f":"INDEX(PC!$K$930:$AG$964,AC$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":3627.553792312814},{"$f":"INDEX(PC!$K$930:$AG$964,AD$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":3659.8758601390296},{"$f":"INDEX(PC!$K$930:$AG$964,AE$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":3111.8971796188789},{"$f":"INDEX(PC!$K$930:$AG$964,AF$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":3109.8232342756892},{"$f":"INDEX(PC!$K$930:$AG$964,AG$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":4089.1536889640656},{"$f":"INDEX(PC!$K$930:$AG$964,AH$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":3627.553792312814},{"$f":"INDEX(PC!$K$930:$AG$964,AI$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":3659.8758601390296},{"$f":"INDEX(PC!$K$930:$AG$964,AJ$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":3111.8971796188789},{"$f":"INDEX(PC!$K$930:$AG$964,AK$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":3105.9930129865706},{"$f":"INDEX(PC!$K$930:$AG$964,AL$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AM$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AN$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AO$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AP$6,MATCH($F132,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,4,"Caucaia",2905334.8138408163,{"$f":"INDEX(PC!$K$930:$AG$964,H$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":182234.86547831947},{"$f":"INDEX(PC!$K$930:$AG$964,I$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":156283.76956381282},{"$f":"INDEX(PC!$K$930:$AG$964,J$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":367601.54313399945},{"$f":"INDEX(PC!$K$930:$AG$964,K$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":425415.30060653423},{"$f":"INDEX(PC!$K$930:$AG$964,L$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":253443.0717148383},{"$f":"INDEX(PC!$K$930:$AG$964,M$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":235204.97561845207},{"$f":"INDEX(PC!$K$930:$AG$964,N$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":240744.85257614608},{"$f":"INDEX(PC!$K$930:$AG$964,O$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":142455.61201988638},{"$f":"INDEX(PC!$K$930:$AG$964,P$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":122400.72745749546},{"$f":"INDEX(PC!$K$930:$AG$964,Q$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":130672.52598982869},{"$f":"INDEX(PC!$K$930:$AG$964,R$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":119269.17510759816},{"$f":"INDEX(PC!$K$930:$AG$964,S$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":38553.346231337564},{"$f":"INDEX(PC!$K$930:$AG$964,T$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":38653.092584909013},{"$f":"INDEX(PC!$K$930:$AG$964,U$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":38590.879303911221},{"$f":"INDEX(PC!$K$930:$AG$964,V$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":38873.304478464299},{"$f":"INDEX(PC!$K$930:$AG$964,W$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":38487.066247172261},{"$f":"INDEX(PC!$K$930:$AG$964,X$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":38451.679722177243},{"$f":"INDEX(PC!$K$930:$AG$964,Y$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":38220.447874313511},{"$f":"INDEX(PC!$K$930:$AG$964,Z$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":22970.755581220925},{"$f":"INDEX(PC!$K$930:$AG$964,AA$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":22553.859967929449},{"$f":"INDEX(PC!$K$930:$AG$964,AB$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":21284.888961211793},{"$f":"INDEX(PC!$K$930:$AG$964,AC$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":21415.815163195788},{"$f":"INDEX(PC!$K$930:$AG$964,AD$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":21542.550179505248},{"$f":"INDEX(PC!$K$930:$AG$964,AE$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":21509.742245361249},{"$f":"INDEX(PC!$K$930:$AG$964,AF$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":21478.177937830711},{"$f":"INDEX(PC!$K$930:$AG$964,AG$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":21254.205535644163},{"$f":"INDEX(PC!$K$930:$AG$964,AH$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":21385.131737628162},{"$f":"INDEX(PC!$K$930:$AG$964,AI$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":21501.638945415078},{"$f":"INDEX(PC!$K$930:$AG$964,AJ$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":21458.603202748538},{"$f":"INDEX(PC!$K$930:$AG$964,AK$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":21423.208673928879},{"$f":"INDEX(PC!$K$930:$AG$964,AL$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AM$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AN$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AO$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AP$6,MATCH($F133,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,5,"Chorozinho",230752.66922036954,{"$f":"INDEX(PC!$K$930:$AG$964,H$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":843.52587783029992},{"$f":"INDEX(PC!$K$930:$AG$964,I$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1084.423354895134},{"$f":"INDEX(PC!$K$930:$AG$964,J$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":14432.198868487854},{"$f":"INDEX(PC!$K$930:$AG$964,K$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":29214.484991762078},{"$f":"INDEX(PC!$K$930:$AG$964,L$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":20049.541037771804},{"$f":"INDEX(PC!$K$930:$AG$964,M$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":41524.136217144085},{"$f":"INDEX(PC!$K$930:$AG$964,N$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":17880.639299628681},{"$f":"INDEX(PC!$K$930:$AG$964,O$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":18168.845938314567},{"$f":"INDEX(PC!$K$930:$AG$964,P$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":18467.467495003042},{"$f":"INDEX(PC!$K$930:$AG$964,Q$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":20470.247164323227},{"$f":"INDEX(PC!$K$930:$AG$964,R$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":15537.260053055857},{"$f":"INDEX(PC!$K$930:$AG$964,S$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":2398.652494877098},{"$f":"INDEX(PC!$K$930:$AG$964,T$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":2535.2338967598157},{"$f":"INDEX(PC!$K$930:$AG$964,U$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":2504.3620306219373},{"$f":"INDEX(PC!$K$930:$AG$964,V$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":2558.0538660989841},{"$f":"INDEX(PC!$K$930:$AG$964,W$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":2550.429005194203},{"$f":"INDEX(PC!$K$930:$AG$964,X$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":2512.2276840635618},{"$f":"INDEX(PC!$K$930:$AG$964,Y$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":2474.6606251403437},{"$f":"INDEX(PC!$K$930:$AG$964,Z$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1317.9462707034775},{"$f":"INDEX(PC!$K$930:$AG$964,AA$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1291.4546455923512},{"$f":"INDEX(PC!$K$930:$AG$964,AB$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1293.4822975127004},{"$f":"INDEX(PC!$K$930:$AG$964,AC$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1293.5887723852306},{"$f":"INDEX(PC!$K$930:$AG$964,AD$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1300.6161139721962},{"$f":"INDEX(PC!$K$930:$AG$964,AE$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1291.1352209747611},{"$f":"INDEX(PC!$K$930:$AG$964,AF$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1289.616796705641},{"$f":"INDEX(PC!$K$930:$AG$964,AG$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1293.4822975127004},{"$f":"INDEX(PC!$K$930:$AG$964,AH$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1293.5887723852306},{"$f":"INDEX(PC!$K$930:$AG$964,AI$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1300.6161139721962},{"$f":"INDEX(PC!$K$930:$AG$964,AJ$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1291.1352209747611},{"$f":"INDEX(PC!$K$930:$AG$964,AK$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":1289.616796705641},{"$f":"INDEX(PC!$K$930:$AG$964,AL$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AM$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AN$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AO$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AP$6,MATCH($F134,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,6,"Eusébio",1388900.3518012324,{"$f":"INDEX(PC!$K$930:$AG$964,H$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":78500.609424751645},{"$f":"INDEX(PC!$K$930:$AG$964,I$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":222591.17738475275},{"$f":"INDEX(PC!$K$930:$AG$964,J$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":98825.790069700117},{"$f":"INDEX(PC!$K$930:$AG$964,K$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":100904.63017662926},{"$f":"INDEX(PC!$K$930:$AG$964,L$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":164937.90810685523},{"$f":"INDEX(PC!$K$930:$AG$964,M$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":106767.93059488961},{"$f":"INDEX(PC!$K$930:$AG$964,N$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":101760.61078351708},{"$f":"INDEX(PC!$K$930:$AG$964,O$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":103059.19992922738},{"$f":"INDEX(PC!$K$930:$AG$964,P$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":102834.67985314202},{"$f":"INDEX(PC!$K$930:$AG$964,Q$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":64183.250719447169},{"$f":"INDEX(PC!$K$930:$AG$964,R$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":61662.219955221808},{"$f":"INDEX(PC!$K$930:$AG$964,S$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":14156.925280692794},{"$f":"INDEX(PC!$K$930:$AG$964,T$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":14003.694577842094},{"$f":"INDEX(PC!$K$930:$AG$964,U$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":14144.460034566529},{"$f":"INDEX(PC!$K$930:$AG$964,V$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":14730.092710138557},{"$f":"INDEX(PC!$K$930:$AG$964,W$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":14689.642723523197},{"$f":"INDEX(PC!$K$930:$AG$964,X$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":14715.04482735397},{"$f":"INDEX(PC!$K$930:$AG$964,Y$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":14668.908638732824},{"$f":"INDEX(PC!$K$930:$AG$964,Z$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":9334.7463123508969},{"$f":"INDEX(PC!$K$930:$AG$964,AA$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":9269.0044802982266},{"$f":"INDEX(PC!$K$930:$AG$964,AB$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":6283.0242363731077},{"$f":"INDEX(PC!$K$930:$AG$964,AC$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":6308.9578118475365},{"$f":"INDEX(PC!$K$930:$AG$964,AD$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":6345.381476937293},{"$f":"INDEX(PC!$K$930:$AG$964,AE$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":6329.8222575210903},{"$f":"INDEX(PC!$K$930:$AG$964,AF$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":6322.3024301208206},{"$f":"INDEX(PC!$K$930:$AG$964,AG$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":6279.1939947731062},{"$f":"INDEX(PC!$K$930:$AG$964,AH$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":6305.1275702475359},{"$f":"INDEX(PC!$K$930:$AG$964,AI$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":6341.5512353372924},{"$f":"INDEX(PC!$K$930:$AG$964,AJ$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":6325.9920159210897},{"$f":"INDEX(PC!$K$930:$AG$964,AK$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":6318.4721885208219},{"$f":"INDEX(PC!$K$930:$AG$964,AL$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AM$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AN$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AO$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AP$6,MATCH($F135,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,7,"Farias Brito",110254.76187550632,{"$f":"INDEX(PC!$K$930:$AG$964,H$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":8094.9587383852941},{"$f":"INDEX(PC!$K$930:$AG$964,I$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":17682.354882785559},{"$f":"INDEX(PC!$K$930:$AG$964,J$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":4487.8999746783384},{"$f":"INDEX(PC!$K$930:$AG$964,K$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":5105.6085512847949},{"$f":"INDEX(PC!$K$930:$AG$964,L$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":5843.5287763467823},{"$f":"INDEX(PC!$K$930:$AG$964,M$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":12384.191734723949},{"$f":"INDEX(PC!$K$930:$AG$964,N$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":6158.0721328823356},{"$f":"INDEX(PC!$K$930:$AG$964,O$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":6813.5192002207214},{"$f":"INDEX(PC!$K$930:$AG$964,P$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":9417.3382959447972},{"$f":"INDEX(PC!$K$930:$AG$964,Q$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":10588.472816240279},{"$f":"INDEX(PC!$K$930:$AG$964,R$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":6656.8182656576937},{"$f":"INDEX(PC!$K$930:$AG$964,S$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1006.9398047555745},{"$f":"INDEX(PC!$K$930:$AG$964,T$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1162.7306800232238},{"$f":"INDEX(PC!$K$930:$AG$964,U$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1162.8417541560495},{"$f":"INDEX(PC!$K$930:$AG$964,V$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1163.5358175065794},{"$f":"INDEX(PC!$K$930:$AG$964,W$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1154.0204982877008},{"$f":"INDEX(PC!$K$930:$AG$964,X$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1164.3503656610833},{"$f":"INDEX(PC!$K$930:$AG$964,Y$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":1160.0601438593776},{"$f":"INDEX(PC!$K$930:$AG$964,Z$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":781.99412412036668},{"$f":"INDEX(PC!$K$930:$AG$964,AA$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":751.34237371071163},{"$f":"INDEX(PC!$K$930:$AG$964,AB$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":751.60624449471152},{"$f":"INDEX(PC!$K$930:$AG$964,AC$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":751.35163233471167},{"$f":"INDEX(PC!$K$930:$AG$964,AD$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":751.63402036671187},{"$f":"INDEX(PC!$K$930:$AG$964,AE$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":751.15720123071162},{"$f":"INDEX(PC!$K$930:$AG$964,AF$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":751.34237371071163},{"$f":"INDEX(PC!$K$930:$AG$964,AG$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":751.60624449471152},{"$f":"INDEX(PC!$K$930:$AG$964,AH$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":751.35163233471167},{"$f":"INDEX(PC!$K$930:$AG$964,AI$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":751.63402036671187},{"$f":"INDEX(PC!$K$930:$AG$964,AJ$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":751.15720123071162},{"$f":"INDEX(PC!$K$930:$AG$964,AK$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":751.34237371071163},{"$f":"INDEX(PC!$K$930:$AG$964,AL$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AM$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AN$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AO$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AP$6,MATCH($F136,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,8,"Fortaleza",10988074.000634478,{"$f":"INDEX(PC!$K$930:$AG$964,H$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":814603.84116973577},{"$f":"INDEX(PC!$K$930:$AG$964,I$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":1319164.872725988},{"$f":"INDEX(PC!$K$930:$AG$964,J$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":1079495.4967631344},{"$f":"INDEX(PC!$K$930:$AG$964,K$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":1047951.5812824646},{"$f":"INDEX(PC!$K$930:$AG$964,L$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":904024.93140907434},{"$f":"INDEX(PC!$K$930:$AG$964,M$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":652561.85899538256},{"$f":"INDEX(PC!$K$930:$AG$964,N$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":551360.17921886744},{"$f":"INDEX(PC!$K$930:$AG$964,O$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":631174.08957675286},{"$f":"INDEX(PC!$K$930:$AG$964,P$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":514564.75570302812},{"$f":"INDEX(PC!$K$930:$AG$964,Q$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":475969.28967956727},{"$f":"INDEX(PC!$K$930:$AG$964,R$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":386362.87692540156},{"$f":"INDEX(PC!$K$930:$AG$964,S$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":204665.04667679296},{"$f":"INDEX(PC!$K$930:$AG$964,T$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":203636.84772769775},{"$f":"INDEX(PC!$K$930:$AG$964,U$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":202375.30149468468},{"$f":"INDEX(PC!$K$930:$AG$964,V$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":200681.02265156672},{"$f":"INDEX(PC!$K$930:$AG$964,W$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":199328.90544959999},{"$f":"INDEX(PC!$K$930:$AG$964,X$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":197712.422198293},{"$f":"INDEX(PC!$K$930:$AG$964,Y$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":196392.00693968523},{"$f":"INDEX(PC!$K$930:$AG$964,Z$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":101829.65796103461},{"$f":"INDEX(PC!$K$930:$AG$964,AA$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":100321.39164372257},{"$f":"INDEX(PC!$K$930:$AG$964,AB$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":100451.93320772058},{"$f":"INDEX(PC!$K$930:$AG$964,AC$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":100442.38253197464},{"$f":"INDEX(PC!$K$930:$AG$964,AD$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":100909.94686310655},{"$f":"INDEX(PC!$K$930:$AG$964,AE$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":100248.12109215865},{"$f":"INDEX(PC!$K$930:$AG$964,AF$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":100135.67851772068},{"$f":"INDEX(PC!$K$930:$AG$964,AG$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":100386.95172849868},{"$f":"INDEX(PC!$K$930:$AG$964,AH$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":100359.67883114678},{"$f":"INDEX(PC!$K$930:$AG$964,AI$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":100815.42834787472},{"$f":"INDEX(PC!$K$930:$AG$964,AJ$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":100135.88035532083},{"$f":"INDEX(PC!$K$930:$AG$964,AK$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":100011.62296647887},{"$f":"INDEX(PC!$K$930:$AG$964,AL$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AM$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AN$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AO$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AP$6,MATCH($F137,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,9,"Guaiúba",179616.58865545798,{"$f":"INDEX(PC!$K$930:$AG$964,H$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":8601.2064518196512},{"$f":"INDEX(PC!$K$930:$AG$964,I$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":24831.342104325809},{"$f":"INDEX(PC!$K$930:$AG$964,J$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":19026.472801204043},{"$f":"INDEX(PC!$K$930:$AG$964,K$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":10872.036481406225},{"$f":"INDEX(PC!$K$930:$AG$964,L$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":23747.152320127989},{"$f":"INDEX(PC!$K$930:$AG$964,M$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":10181.439906843096},{"$f":"INDEX(PC!$K$930:$AG$964,N$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":10536.595922771456},{"$f":"INDEX(PC!$K$930:$AG$964,O$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":10907.895101748922},{"$f":"INDEX(PC!$K$930:$AG$964,P$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":11239.750371693277},{"$f":"INDEX(PC!$K$930:$AG$964,Q$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":11603.479711236541},{"$f":"INDEX(PC!$K$930:$AG$964,R$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":11114.671248241275},{"$f":"INDEX(PC!$K$930:$AG$964,S$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":2068.3305706741057},{"$f":"INDEX(PC!$K$930:$AG$964,T$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":2048.3142154802235},{"$f":"INDEX(PC!$K$930:$AG$964,U$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":2070.1432010041453},{"$f":"INDEX(PC!$K$930:$AG$964,V$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":2040.5633073581901},{"$f":"INDEX(PC!$K$930:$AG$964,W$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":2051.8142836224638},{"$f":"INDEX(PC!$K$930:$AG$964,X$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":2022.5394900067622},{"$f":"INDEX(PC!$K$930:$AG$964,Y$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":2002.3414154352188},{"$f":"INDEX(PC!$K$930:$AG$964,Z$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1068.173636442219},{"$f":"INDEX(PC!$K$930:$AG$964,AA$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1051.6921901702194},{"$f":"INDEX(PC!$K$930:$AG$964,AB$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1053.0902423942191},{"$f":"INDEX(PC!$K$930:$AG$964,AC$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1052.9096992262193},{"$f":"INDEX(PC!$K$930:$AG$964,AD$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1057.2936576902196},{"$f":"INDEX(PC!$K$930:$AG$964,AE$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1051.3912848902191},{"$f":"INDEX(PC!$K$930:$AG$964,AF$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1050.6320777222193},{"$f":"INDEX(PC!$K$930:$AG$964,AG$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1053.0902423942191},{"$f":"INDEX(PC!$K$930:$AG$964,AH$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1052.9096992262193},{"$f":"INDEX(PC!$K$930:$AG$964,AI$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1057.2936576902196},{"$f":"INDEX(PC!$K$930:$AG$964,AJ$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1051.3912848902191},{"$f":"INDEX(PC!$K$930:$AG$964,AK$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":1050.6320777222193},{"$f":"INDEX(PC!$K$930:$AG$964,AL$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AM$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AN$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AO$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AP$6,MATCH($F138,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,10,"Horizonte",652552.74831571977,{"$f":"INDEX(PC!$K$930:$AG$964,H$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":40235.551070161309},{"$f":"INDEX(PC!$K$930:$AG$964,I$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":40051.799828892137},{"$f":"INDEX(PC!$K$930:$AG$964,J$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":91378.963002036005},{"$f":"INDEX(PC!$K$930:$AG$964,K$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":38177.750384773586},{"$f":"INDEX(PC!$K$930:$AG$964,L$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":57119.585009845279},{"$f":"INDEX(PC!$K$930:$AG$964,M$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":47306.977284791996},{"$f":"INDEX(PC!$K$930:$AG$964,N$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":36780.17949957688},{"$f":"INDEX(PC!$K$930:$AG$964,O$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":38053.001147556963},{"$f":"INDEX(PC!$K$930:$AG$964,P$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":39396.656783924052},{"$f":"INDEX(PC!$K$930:$AG$964,Q$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":73251.570090569367},{"$f":"INDEX(PC!$K$930:$AG$964,R$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":38795.467837223136},{"$f":"INDEX(PC!$K$930:$AG$964,S$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":8742.5963012321099},{"$f":"INDEX(PC!$K$930:$AG$964,T$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":9037.3049833880559},{"$f":"INDEX(PC!$K$930:$AG$964,U$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":8949.0104596995516},{"$f":"INDEX(PC!$K$930:$AG$964,V$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":9328.9608592357108},{"$f":"INDEX(PC!$K$930:$AG$964,W$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":9185.7884512875553},{"$f":"INDEX(PC!$K$930:$AG$964,X$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":8662.1179417336825},{"$f":"INDEX(PC!$K$930:$AG$964,Y$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":8821.7610026630846},{"$f":"INDEX(PC!$K$930:$AG$964,Z$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":5161.2422399062507},{"$f":"INDEX(PC!$K$930:$AG$964,AA$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":5446.3325625704711},{"$f":"INDEX(PC!$K$930:$AG$964,AB$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":3888.5442324876444},{"$f":"INDEX(PC!$K$930:$AG$964,AC$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":3620.7427519061712},{"$f":"INDEX(PC!$K$930:$AG$964,AD$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":3695.911599377484},{"$f":"INDEX(PC!$K$930:$AG$964,AE$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":3745.2106513909634},{"$f":"INDEX(PC!$K$930:$AG$964,AF$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":4104.4840781127523},{"$f":"INDEX(PC!$K$930:$AG$964,AG$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":4034.953729043249},{"$f":"INDEX(PC!$K$930:$AG$964,AH$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":3681.3009811092315},{"$f":"INDEX(PC!$K$930:$AG$964,AI$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":3820.8582791023623},{"$f":"INDEX(PC!$K$930:$AG$964,AJ$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":3805.7688805940238},{"$f":"INDEX(PC!$K$930:$AG$964,AK$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":4272.3563915287223},{"$f":"INDEX(PC!$K$930:$AG$964,AL$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AM$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AN$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AO$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AP$6,MATCH($F139,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,11,"Itaitinga",541508.07254382689,{"$f":"INDEX(PC!$K$930:$AG$964,H$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":14299.22796478491},{"$f":"INDEX(PC!$K$930:$AG$964,I$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":27353.112935968034},{"$f":"INDEX(PC!$K$930:$AG$964,J$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":37682.53485359461},{"$f":"INDEX(PC!$K$930:$AG$964,K$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":24523.740051946679},{"$f":"INDEX(PC!$K$930:$AG$964,L$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":28631.619049263409},{"$f":"INDEX(PC!$K$930:$AG$964,M$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":49141.380237054393},{"$f":"INDEX(PC!$K$930:$AG$964,N$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":31462.697378802521},{"$f":"INDEX(PC!$K$930:$AG$964,O$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":33039.572646692097},{"$f":"INDEX(PC!$K$930:$AG$964,P$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":35079.001128351782},{"$f":"INDEX(PC!$K$930:$AG$964,Q$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":37207.15677294942},{"$f":"INDEX(PC!$K$930:$AG$964,R$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":38825.19959527591},{"$f":"INDEX(PC!$K$930:$AG$964,S$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":16718.33606865014},{"$f":"INDEX(PC!$K$930:$AG$964,T$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":16811.219177046311},{"$f":"INDEX(PC!$K$930:$AG$964,U$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":16807.327535187564},{"$f":"INDEX(PC!$K$930:$AG$964,V$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":16784.527357588973},{"$f":"INDEX(PC!$K$930:$AG$964,W$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":16824.864156235686},{"$f":"INDEX(PC!$K$930:$AG$964,X$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":16643.50741959357},{"$f":"INDEX(PC!$K$930:$AG$964,Y$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":16675.611555792286},{"$f":"INDEX(PC!$K$930:$AG$964,Z$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":15297.227399822161},{"$f":"INDEX(PC!$K$930:$AG$964,AA$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":15032.337778757297},{"$f":"INDEX(PC!$K$930:$AG$964,AB$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":3794.7416732015422},{"$f":"INDEX(PC!$K$930:$AG$964,AC$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":3608.8967126255407},{"$f":"INDEX(PC!$K$930:$AG$964,AD$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":3694.6084243055434},{"$f":"INDEX(PC!$K$930:$AG$964,AE$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":3628.5018489455383},{"$f":"INDEX(PC!$K$930:$AG$964,AF$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":3652.9214697455423},{"$f":"INDEX(PC!$K$930:$AG$964,AG$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":3721.8148909295414},{"$f":"INDEX(PC!$K$930:$AG$964,AH$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":3601.9620032495409},{"$f":"INDEX(PC!$K$930:$AG$964,AI$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":3690.739329128714},{"$f":"INDEX(PC!$K$930:$AG$964,AJ$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":3624.6327537687098},{"$f":"INDEX(PC!$K$930:$AG$964,AK$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":3649.0523745687128},{"$f":"INDEX(PC!$K$930:$AG$964,AL$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AM$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AN$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AO$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AP$6,MATCH($F140,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,12,"Juazeiro do Norte",2474079.6598998788,{"$f":"INDEX(PC!$K$930:$AG$964,H$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":173401.16355387474},{"$f":"INDEX(PC!$K$930:$AG$964,I$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":388163.86495189229},{"$f":"INDEX(PC!$K$930:$AG$964,J$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":203214.76112334456},{"$f":"INDEX(PC!$K$930:$AG$964,K$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":161379.95191169859},{"$f":"INDEX(PC!$K$930:$AG$964,L$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":206822.48739153601},{"$f":"INDEX(PC!$K$930:$AG$964,M$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":153294.00209301268},{"$f":"INDEX(PC!$K$930:$AG$964,N$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":144883.03205113983},{"$f":"INDEX(PC!$K$930:$AG$964,O$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":194279.71984135525},{"$f":"INDEX(PC!$K$930:$AG$964,P$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":133259.14318021943},{"$f":"INDEX(PC!$K$930:$AG$964,Q$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":135205.93656962819},{"$f":"INDEX(PC!$K$930:$AG$964,R$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":102501.34353118576},{"$f":"INDEX(PC!$K$930:$AG$964,S$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":33098.186551279738},{"$f":"INDEX(PC!$K$930:$AG$964,T$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":34157.957877589091},{"$f":"INDEX(PC!$K$930:$AG$964,U$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":33919.024586226406},{"$f":"INDEX(PC!$K$930:$AG$964,V$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":33741.178568009222},{"$f":"INDEX(PC!$K$930:$AG$964,W$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":33612.829215630103},{"$f":"INDEX(PC!$K$930:$AG$964,X$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":33448.959090340926},{"$f":"INDEX(PC!$K$930:$AG$964,Y$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":33197.89617738597},{"$f":"INDEX(PC!$K$930:$AG$964,Z$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":20381.571072385923},{"$f":"INDEX(PC!$K$930:$AG$964,AA$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":20194.261708263108},{"$f":"INDEX(PC!$K$930:$AG$964,AB$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":20214.653827623119},{"$f":"INDEX(PC!$K$930:$AG$964,AC$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":20214.116827431102},{"$f":"INDEX(PC!$K$930:$AG$964,AD$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":20287.148853543124},{"$f":"INDEX(PC!$K$930:$AG$964,AE$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":20174.724759748395},{"$f":"INDEX(PC!$K$930:$AG$964,AF$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":20160.318340804388},{"$f":"INDEX(PC!$K$930:$AG$964,AG$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":20187.032848481686},{"$f":"INDEX(PC!$K$930:$AG$964,AH$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":20186.495848289669},{"$f":"INDEX(PC!$K$930:$AG$964,AI$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":20245.717384830976},{"$f":"INDEX(PC!$K$930:$AG$964,AJ$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":20133.293291036247},{"$f":"INDEX(PC!$K$930:$AG$964,AK$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":20118.88687209224},{"$f":"INDEX(PC!$K$930:$AG$964,AL$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AM$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AN$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AO$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AP$6,MATCH($F141,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,13,"Maracanaú",1872721.5221206276,{"$f":"INDEX(PC!$K$930:$AG$964,H$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":79111.932532552208},{"$f":"INDEX(PC!$K$930:$AG$964,I$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":132363.79884580759},{"$f":"INDEX(PC!$K$930:$AG$964,J$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":86388.842870757595},{"$f":"INDEX(PC!$K$930:$AG$964,K$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":201055.18445392075},{"$f":"INDEX(PC!$K$930:$AG$964,L$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":196351.49717541251},{"$f":"INDEX(PC!$K$930:$AG$964,M$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":112115.17989089098},{"$f":"INDEX(PC!$K$930:$AG$964,N$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":117325.48561828965},{"$f":"INDEX(PC!$K$930:$AG$964,O$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":115997.25634122634},{"$f":"INDEX(PC!$K$930:$AG$964,P$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":84556.96850804759},{"$f":"INDEX(PC!$K$930:$AG$964,Q$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":85303.411774449414},{"$f":"INDEX(PC!$K$930:$AG$964,R$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":82982.706890125773},{"$f":"INDEX(PC!$K$930:$AG$964,S$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":50157.022171949153},{"$f":"INDEX(PC!$K$930:$AG$964,T$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":50428.159577763246},{"$f":"INDEX(PC!$K$930:$AG$964,U$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":50351.602259351472},{"$f":"INDEX(PC!$K$930:$AG$964,V$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":50117.375721567245},{"$f":"INDEX(PC!$K$930:$AG$964,W$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":49719.465977588654},{"$f":"INDEX(PC!$K$930:$AG$964,X$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":49824.618601710885},{"$f":"INDEX(PC!$K$930:$AG$964,Y$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":49666.302243166916},{"$f":"INDEX(PC!$K$930:$AG$964,Z$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":44131.170221791312},{"$f":"INDEX(PC!$K$930:$AG$964,AA$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":43292.787368955112},{"$f":"INDEX(PC!$K$930:$AG$964,AB$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":13955.208645425741},{"$f":"INDEX(PC!$K$930:$AG$964,AC$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":14193.004070523028},{"$f":"INDEX(PC!$K$930:$AG$964,AD$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":14193.508668831964},{"$f":"INDEX(PC!$K$930:$AG$964,AE$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":14252.176323595897},{"$f":"INDEX(PC!$K$930:$AG$964,AF$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":14170.455862801797},{"$f":"INDEX(PC!$K$930:$AG$964,AG$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":13935.470448470842},{"$f":"INDEX(PC!$K$930:$AG$964,AH$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":14188.97323193742},{"$f":"INDEX(PC!$K$930:$AG$964,AI$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":14185.44699166075},{"$f":"INDEX(PC!$K$930:$AG$964,AJ$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":14244.114646424681},{"$f":"INDEX(PC!$K$930:$AG$964,AK$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":14162.394185630583},{"$f":"INDEX(PC!$K$930:$AG$964,AL$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AM$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AN$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AO$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AP$6,MATCH($F142,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,14,"Maranguape",721909.93718057731,{"$f":"INDEX(PC!$K$930:$AG$964,H$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":47229.041017904492},{"$f":"INDEX(PC!$K$930:$AG$964,I$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":72190.332766274994},{"$f":"INDEX(PC!$K$930:$AG$964,J$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":53698.813607815573},{"$f":"INDEX(PC!$K$930:$AG$964,K$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":46390.024120254297},{"$f":"INDEX(PC!$K$930:$AG$964,L$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":40379.4039503819},{"$f":"INDEX(PC!$K$930:$AG$964,M$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":74648.705597957378},{"$f":"INDEX(PC!$K$930:$AG$964,N$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":42305.629265640964},{"$f":"INDEX(PC!$K$930:$AG$964,O$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":41716.183815982782},{"$f":"INDEX(PC!$K$930:$AG$964,P$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":38619.601561300253},{"$f":"INDEX(PC!$K$930:$AG$964,Q$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":40071.122411398625},{"$f":"INDEX(PC!$K$930:$AG$964,R$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":37041.794348705254},{"$f":"INDEX(PC!$K$930:$AG$964,S$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":15851.552426353772},{"$f":"INDEX(PC!$K$930:$AG$964,T$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":15824.479641694747},{"$f":"INDEX(PC!$K$930:$AG$964,U$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":16078.8033534188},{"$f":"INDEX(PC!$K$930:$AG$964,V$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":15956.767521528358},{"$f":"INDEX(PC!$K$930:$AG$964,W$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":15905.868489903291},{"$f":"INDEX(PC!$K$930:$AG$964,X$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":15893.312368450397},{"$f":"INDEX(PC!$K$930:$AG$964,Y$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":15673.574134843599},{"$f":"INDEX(PC!$K$930:$AG$964,Z$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":12771.32254319504},{"$f":"INDEX(PC!$K$930:$AG$964,AA$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":12470.329504550673},{"$f":"INDEX(PC!$K$930:$AG$964,AB$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":5210.122624330611},{"$f":"INDEX(PC!$K$930:$AG$964,AC$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":5116.5814196310248},{"$f":"INDEX(PC!$K$930:$AG$964,AD$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":5165.5266815868281},{"$f":"INDEX(PC!$K$930:$AG$964,AE$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":5035.3087643214949},{"$f":"INDEX(PC!$K$930:$AG$964,AF$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":5025.8695971534935},{"$f":"INDEX(PC!$K$930:$AG$964,AG$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":5206.2924030414933},{"$f":"INDEX(PC!$K$930:$AG$964,AH$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":5155.6768320784176},{"$f":"INDEX(PC!$K$930:$AG$964,AI$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":5161.1276539764149},{"$f":"INDEX(PC!$K$930:$AG$964,AJ$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":5095.2981873418521},{"$f":"INDEX(PC!$K$930:$AG$964,AK$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":5021.4705695604162},{"$f":"INDEX(PC!$K$930:$AG$964,AL$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AM$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AN$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AO$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AP$6,MATCH($F143,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,15,"Missão Velha",232620.86060711145,{"$f":"INDEX(PC!$K$930:$AG$964,H$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":4748.3257948387563},{"$f":"INDEX(PC!$K$930:$AG$964,I$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":40690.564087220686},{"$f":"INDEX(PC!$K$930:$AG$964,J$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":12927.88685195068},{"$f":"INDEX(PC!$K$930:$AG$964,K$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":17018.839452618126},{"$f":"INDEX(PC!$K$930:$AG$964,L$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":14486.302751418116},{"$f":"INDEX(PC!$K$930:$AG$964,M$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":31930.730360953417},{"$f":"INDEX(PC!$K$930:$AG$964,N$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":13488.101802794283},{"$f":"INDEX(PC!$K$930:$AG$964,O$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":17941.158053950025},{"$f":"INDEX(PC!$K$930:$AG$964,P$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":19504.751271514859},{"$f":"INDEX(PC!$K$930:$AG$964,Q$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":14366.523818252921},{"$f":"INDEX(PC!$K$930:$AG$964,R$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":14525.703281048658},{"$f":"INDEX(PC!$K$930:$AG$964,S$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":2292.8495205414852},{"$f":"INDEX(PC!$K$930:$AG$964,T$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":2363.8221411017512},{"$f":"INDEX(PC!$K$930:$AG$964,U$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":2340.4104401826662},{"$f":"INDEX(PC!$K$930:$AG$964,V$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":2336.6661803515399},{"$f":"INDEX(PC!$K$930:$AG$964,W$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":2329.2801091055735},{"$f":"INDEX(PC!$K$930:$AG$964,X$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":2306.9267200584482},{"$f":"INDEX(PC!$K$930:$AG$964,Y$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":2290.27008134158},{"$f":"INDEX(PC!$K$930:$AG$964,Z$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1235.5546659463178},{"$f":"INDEX(PC!$K$930:$AG$964,AA$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1225.5286043143178},{"$f":"INDEX(PC!$K$930:$AG$964,AB$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1227.1071997063179},{"$f":"INDEX(PC!$K$930:$AG$964,AC$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1226.834070298318},{"$f":"INDEX(PC!$K$930:$AG$964,AD$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1232.0929687303183},{"$f":"INDEX(PC!$K$930:$AG$964,AE$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1225.1212248583181},{"$f":"INDEX(PC!$K$930:$AG$964,AF$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1224.1768452103179},{"$f":"INDEX(PC!$K$930:$AG$964,AG$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1227.1071997063179},{"$f":"INDEX(PC!$K$930:$AG$964,AH$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1226.834070298318},{"$f":"INDEX(PC!$K$930:$AG$964,AI$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1232.0929687303183},{"$f":"INDEX(PC!$K$930:$AG$964,AJ$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1225.1212248583181},{"$f":"INDEX(PC!$K$930:$AG$964,AK$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":1224.1768452103179},{"$f":"INDEX(PC!$K$930:$AG$964,AL$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AM$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AN$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AO$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AP$6,MATCH($F144,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,16,"Nova Olinda",169839.07208305146,{"$f":"INDEX(PC!$K$930:$AG$964,H$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":8460.638948031481},{"$f":"INDEX(PC!$K$930:$AG$964,I$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":25473.850931868958},{"$f":"INDEX(PC!$K$930:$AG$964,J$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":5665.2266391009553},{"$f":"INDEX(PC!$K$930:$AG$964,K$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":6734.49310085049},{"$f":"INDEX(PC!$K$930:$AG$964,L$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":9283.9188191958601},{"$f":"INDEX(PC!$K$930:$AG$964,M$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":9695.8045270486618},{"$f":"INDEX(PC!$K$930:$AG$964,N$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":25644.501423942624},{"$f":"INDEX(PC!$K$930:$AG$964,O$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":8064.8188221761438},{"$f":"INDEX(PC!$K$930:$AG$964,P$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":12014.575863704198},{"$f":"INDEX(PC!$K$930:$AG$964,Q$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":10346.04753437908},{"$f":"INDEX(PC!$K$930:$AG$964,R$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":7838.1674565900139},{"$f":"INDEX(PC!$K$930:$AG$964,S$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":3505.2950791264625},{"$f":"INDEX(PC!$K$930:$AG$964,T$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":3630.0027820077316},{"$f":"INDEX(PC!$K$930:$AG$964,U$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":3614.0709489197457},{"$f":"INDEX(PC!$K$930:$AG$964,V$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":3570.9187677946466},{"$f":"INDEX(PC!$K$930:$AG$964,W$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":3510.9387428753148},{"$f":"INDEX(PC!$K$930:$AG$964,X$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":3518.4850244567037},{"$f":"INDEX(PC!$K$930:$AG$964,Y$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":3491.9079011302465},{"$f":"INDEX(PC!$K$930:$AG$964,Z$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":3159.85474321026},{"$f":"INDEX(PC!$K$930:$AG$964,AA$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":3071.317738133439},{"$f":"INDEX(PC!$K$930:$AG$964,AB$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":924.83426177482556},{"$f":"INDEX(PC!$K$930:$AG$964,AC$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":960.74406987106761},{"$f":"INDEX(PC!$K$930:$AG$964,AD$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":960.87832079730038},{"$f":"INDEX(PC!$K$930:$AG$964,AE$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":969.48889744536166},{"$f":"INDEX(PC!$K$930:$AG$964,AF$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":957.56834106430972},{"$f":"INDEX(PC!$K$930:$AG$964,AG$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":922.04276837763132},{"$f":"INDEX(PC!$K$930:$AG$964,AH$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":960.74406987106761},{"$f":"INDEX(PC!$K$930:$AG$964,AI$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":960.87832079730038},{"$f":"INDEX(PC!$K$930:$AG$964,AJ$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":969.48889744536166},{"$f":"INDEX(PC!$K$930:$AG$964,AK$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":957.56834106430972},{"$f":"INDEX(PC!$K$930:$AG$964,AL$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AM$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AN$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AO$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AP$6,MATCH($F145,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,17,"Pacajus",801983.90098605026,{"$f":"INDEX(PC!$K$930:$AG$964,H$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":39339.610493268716},{"$f":"INDEX(PC!$K$930:$AG$964,I$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":210080.36570923121},{"$f":"INDEX(PC!$K$930:$AG$964,J$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":50259.784381841688},{"$f":"INDEX(PC!$K$930:$AG$964,K$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":48590.011594262447},{"$f":"INDEX(PC!$K$930:$AG$964,L$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":42749.000986763662},{"$f":"INDEX(PC!$K$930:$AG$964,M$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":92332.223812550656},{"$f":"INDEX(PC!$K$930:$AG$964,N$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":40949.944212640694},{"$f":"INDEX(PC!$K$930:$AG$964,O$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":50237.415494700181},{"$f":"INDEX(PC!$K$930:$AG$964,P$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":47509.962336127799},{"$f":"INDEX(PC!$K$930:$AG$964,Q$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":41801.97681879325},{"$f":"INDEX(PC!$K$930:$AG$964,R$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":41062.508759087563},{"$f":"INDEX(PC!$K$930:$AG$964,S$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":7028.7205565914737},{"$f":"INDEX(PC!$K$930:$AG$964,T$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":7517.1011253076695},{"$f":"INDEX(PC!$K$930:$AG$964,U$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":7417.4622135823884},{"$f":"INDEX(PC!$K$930:$AG$964,V$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":7366.7831711442759},{"$f":"INDEX(PC!$K$930:$AG$964,W$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":7305.5139690917995},{"$f":"INDEX(PC!$K$930:$AG$964,X$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":7218.0605645376118},{"$f":"INDEX(PC!$K$930:$AG$964,Y$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":7132.8495793874145},{"$f":"INDEX(PC!$K$930:$AG$964,Z$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":3901.9182792962761},{"$f":"INDEX(PC!$K$930:$AG$964,AA$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":3831.3708864105934},{"$f":"INDEX(PC!$K$930:$AG$964,AB$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":3838.5232202392244},{"$f":"INDEX(PC!$K$930:$AG$964,AC$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":3838.1806489102155},{"$f":"INDEX(PC!$K$930:$AG$964,AD$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":3863.7623943710673},{"$f":"INDEX(PC!$K$930:$AG$964,AE$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":3825.0917774498116},{"$f":"INDEX(PC!$K$930:$AG$964,AF$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":3820.0689410717764},{"$f":"INDEX(PC!$K$930:$AG$964,AG$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":3834.535635708975},{"$f":"INDEX(PC!$K$930:$AG$964,AH$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":3834.1930643799665},{"$f":"INDEX(PC!$K$930:$AG$964,AI$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":3859.7748098408183},{"$f":"INDEX(PC!$K$930:$AG$964,AJ$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":3821.1041929195621},{"$f":"INDEX(PC!$K$930:$AG$964,AK$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":3816.0813565415274},{"$f":"INDEX(PC!$K$930:$AG$964,AL$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AM$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AN$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AO$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AP$6,MATCH($F146,PC!$K$3:$AG$3,0))","v":0}]
[null,1,null,null,18,"Pacatuba",618478.95548285684,{"$f":"INDEX(PC!$K$930:$AG$964,H$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":66591.150317771884},{"$f":"INDEX(PC!$K$930:$AG$964,I$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":183565.43975048367},{"$f":"INDEX(PC!$K$930:$AG$964,J$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":80315.734863999503},{"$f":"INDEX(PC!$K$930:$AG$964,K$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":26923.060797693197},{"$f":"INDEX(PC!$K$930:$AG$964,L$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":19033.220670317733},{"$f":"INDEX(PC!$K$930:$AG$964,M$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":19728.366686646899},{"$f":"INDEX(PC!$K$930:$AG$964,N$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":21035.268574217553},{"$f":"INDEX(PC!$K$930:$AG$964,O$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":28599.69452936999},{"$f":"INDEX(PC!$K$930:$AG$964,P$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":26056.155582602492},{"$f":"INDEX(PC!$K$930:$AG$964,Q$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":20128.434497196286},{"$f":"INDEX(PC!$K$930:$AG$964,R$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":19664.388444037493},{"$f":"INDEX(PC!$K$930:$AG$964,S$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":7681.1124654934501},{"$f":"INDEX(PC!$K$930:$AG$964,T$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":8056.3329048865871},{"$f":"INDEX(PC!$K$930:$AG$964,U$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":7926.7482902404099},{"$f":"INDEX(PC!$K$930:$AG$964,V$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":7886.2938329256667},{"$f":"INDEX(PC!$K$930:$AG$964,W$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":8101.4238694638789},{"$f":"INDEX(PC!$K$930:$AG$964,X$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":7902.579012106391},{"$f":"INDEX(PC!$K$930:$AG$964,Y$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":7807.6749168593433},{"$f":"INDEX(PC!$K$930:$AG$964,Z$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":4256.113020660202},{"$f":"INDEX(PC!$K$930:$AG$964,AA$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":4181.625872253273},{"$f":"INDEX(PC!$K$930:$AG$964,AB$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":4471.8717454271928},{"$f":"INDEX(PC!$K$930:$AG$964,AC$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":4336.2783099316503},{"$f":"INDEX(PC!$K$930:$AG$964,AD$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":4355.1336210539903},{"$f":"INDEX(PC!$K$930:$AG$964,AE$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":4179.7417299437257},{"$f":"INDEX(PC!$K$930:$AG$964,AF$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":4176.0428854588863},{"$f":"INDEX(PC!$K$930:$AG$964,AG$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":4471.8717454271928},{"$f":"INDEX(PC!$K$930:$AG$964,AH$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":4336.2783099316503},{"$f":"INDEX(PC!$K$930:$AG$964,AI$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":4355.1336210539903},{"$f":"INDEX(PC!$K$930:$AG$964,AJ$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":4179.7417299437257},{"$f":"INDEX(PC!$K$930:$AG$964,AK$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":4176.0428854588863},{"$f":"INDEX(PC!$K$930:$AG$964,AL$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AM$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AN$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AO$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AP$6,MATCH($F147,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,19,"Paracuru",337708.91118113475,{"$f":"INDEX(PC!$K$930:$AG$964,H$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":21936.493225988444},{"$f":"INDEX(PC!$K$930:$AG$964,I$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":63501.776640541138},{"$f":"INDEX(PC!$K$930:$AG$964,J$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":25451.76577138028},{"$f":"INDEX(PC!$K$930:$AG$964,K$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":41952.077829298833},{"$f":"INDEX(PC!$K$930:$AG$964,L$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":25494.564229206586},{"$f":"INDEX(PC!$K$930:$AG$964,M$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":19361.594682869923},{"$f":"INDEX(PC!$K$930:$AG$964,N$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":21501.406187731875},{"$f":"INDEX(PC!$K$930:$AG$964,O$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":18692.126998701377},{"$f":"INDEX(PC!$K$930:$AG$964,P$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":21958.806481606909},{"$f":"INDEX(PC!$K$930:$AG$964,Q$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":19052.364914083922},{"$f":"INDEX(PC!$K$930:$AG$964,R$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":18314.101115992918},{"$f":"INDEX(PC!$K$930:$AG$964,S$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":2961.1773003524504},{"$f":"INDEX(PC!$K$930:$AG$964,T$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":3356.8451566443218},{"$f":"INDEX(PC!$K$930:$AG$964,U$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":3251.5655109454292},{"$f":"INDEX(PC!$K$930:$AG$964,V$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":3397.7041245245859},{"$f":"INDEX(PC!$K$930:$AG$964,W$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":3240.0933161949324},{"$f":"INDEX(PC!$K$930:$AG$964,X$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":3101.4910567608435},{"$f":"INDEX(PC!$K$930:$AG$964,Y$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":3155.160267804662},{"$f":"INDEX(PC!$K$930:$AG$964,Z$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":1517.4919748487746},{"$f":"INDEX(PC!$K$930:$AG$964,AA$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":1584.9057493767746},{"$f":"INDEX(PC!$K$930:$AG$964,AB$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":1521.9332182407743},{"$f":"INDEX(PC!$K$930:$AG$964,AC$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":1383.7945481607742},{"$f":"INDEX(PC!$K$930:$AG$964,AD$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":1479.4083582087744},{"$f":"INDEX(PC!$K$930:$AG$964,AE$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":1494.9721051527742},{"$f":"INDEX(PC!$K$930:$AG$964,AF$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":1582.5910933767746},{"$f":"INDEX(PC!$K$930:$AG$964,AG$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":1521.9332182407743},{"$f":"INDEX(PC!$K$930:$AG$964,AH$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":1383.7945481607742},{"$f":"INDEX(PC!$K$930:$AG$964,AI$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":1479.4083582087744},{"$f":"INDEX(PC!$K$930:$AG$964,AJ$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":1494.9721051527742},{"$f":"INDEX(PC!$K$930:$AG$964,AK$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":1582.5910933767746},{"$f":"INDEX(PC!$K$930:$AG$964,AL$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AM$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AN$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AO$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AP$6,MATCH($F148,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,20,"Paraipaba",150555.92398924753,{"$f":"INDEX(PC!$K$930:$AG$964,H$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":5742.5504384315573},{"$f":"INDEX(PC!$K$930:$AG$964,I$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":36757.058381953131},{"$f":"INDEX(PC!$K$930:$AG$964,J$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":27909.138467547113},{"$f":"INDEX(PC!$K$930:$AG$964,K$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":6148.1515989358368},{"$f":"INDEX(PC!$K$930:$AG$964,L$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":6191.7668775419106},{"$f":"INDEX(PC!$K$930:$AG$964,M$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":6358.6223484353641},{"$f":"INDEX(PC!$K$930:$AG$964,N$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":5947.2574875918135},{"$f":"INDEX(PC!$K$930:$AG$964,O$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":5982.8836600392897},{"$f":"INDEX(PC!$K$930:$AG$964,P$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":6022.4126851148285},{"$f":"INDEX(PC!$K$930:$AG$964,Q$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":6038.9604242187224},{"$f":"INDEX(PC!$K$930:$AG$964,R$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":5359.8084162171781},{"$f":"INDEX(PC!$K$930:$AG$964,S$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1951.9831373529664},{"$f":"INDEX(PC!$K$930:$AG$964,T$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":7531.0071629183058},{"$f":"INDEX(PC!$K$930:$AG$964,U$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1810.7702119950861},{"$f":"INDEX(PC!$K$930:$AG$964,V$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1805.4105966416143},{"$f":"INDEX(PC!$K$930:$AG$964,W$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1889.2702581752067},{"$f":"INDEX(PC!$K$930:$AG$964,X$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1861.0555705277245},{"$f":"INDEX(PC!$K$930:$AG$964,Y$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1853.988773720713},{"$f":"INDEX(PC!$K$930:$AG$964,Z$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1216.6488065755132},{"$f":"INDEX(PC!$K$930:$AG$964,AA$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1199.884231202685},{"$f":"INDEX(PC!$K$930:$AG$964,AB$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1100.8074038656277},{"$f":"INDEX(PC!$K$930:$AG$964,AC$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1099.816731097628},{"$f":"INDEX(PC!$K$930:$AG$964,AD$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1101.9739904896278},{"$f":"INDEX(PC!$K$930:$AG$964,AE$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1097.7057648256282},{"$f":"INDEX(PC!$K$930:$AG$964,AF$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1097.0437732096279},{"$f":"INDEX(PC!$K$930:$AG$964,AG$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1100.8074038656277},{"$f":"INDEX(PC!$K$930:$AG$964,AH$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1095.4665128813001},{"$f":"INDEX(PC!$K$930:$AG$964,AI$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1097.6237722733001},{"$f":"INDEX(PC!$K$930:$AG$964,AJ$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1093.3555466093003},{"$f":"INDEX(PC!$K$930:$AG$964,AK$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":1092.6935549933003},{"$f":"INDEX(PC!$K$930:$AG$964,AL$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AM$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AN$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AO$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AP$6,MATCH($F149,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,21,"São Gonçalo do Amarante",519447.54474169371,{"$f":"INDEX(PC!$K$930:$AG$964,H$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":16877.924153436477},{"$f":"INDEX(PC!$K$930:$AG$964,I$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":44665.475849653289},{"$f":"INDEX(PC!$K$930:$AG$964,J$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":30682.009004547959},{"$f":"INDEX(PC!$K$930:$AG$964,K$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":42068.437427853278},{"$f":"INDEX(PC!$K$930:$AG$964,L$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":58751.439168377474},{"$f":"INDEX(PC!$K$930:$AG$964,M$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":36353.90291019209},{"$f":"INDEX(PC!$K$930:$AG$964,N$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":34421.792790034837},{"$f":"INDEX(PC!$K$930:$AG$964,O$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":29563.686877754015},{"$f":"INDEX(PC!$K$930:$AG$964,P$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":50284.507367956394},{"$f":"INDEX(PC!$K$930:$AG$964,Q$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":52243.394052300551},{"$f":"INDEX(PC!$K$930:$AG$964,R$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":28509.823382386221},{"$f":"INDEX(PC!$K$930:$AG$964,S$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":6551.9302045311751},{"$f":"INDEX(PC!$K$930:$AG$964,T$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":6510.9283389460879},{"$f":"INDEX(PC!$K$930:$AG$964,U$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":6722.2485068366004},{"$f":"INDEX(PC!$K$930:$AG$964,V$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":6740.647346993831},{"$f":"INDEX(PC!$K$930:$AG$964,W$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":6964.8935967471871},{"$f":"INDEX(PC!$K$930:$AG$964,X$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":6917.5966605885042},{"$f":"INDEX(PC!$K$930:$AG$964,Y$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":6889.9708592394827},{"$f":"INDEX(PC!$K$930:$AG$964,Z$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":3986.2094410835025},{"$f":"INDEX(PC!$K$930:$AG$964,AA$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":3972.5562250915609},{"$f":"INDEX(PC!$K$930:$AG$964,AB$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":3967.4925333865917},{"$f":"INDEX(PC!$K$930:$AG$964,AC$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":3970.416703733642},{"$f":"INDEX(PC!$K$930:$AG$964,AD$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":3983.6242172696202},{"$f":"INDEX(PC!$K$930:$AG$964,AE$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":3971.5199849678856},{"$f":"INDEX(PC!$K$930:$AG$964,AF$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":3969.3025300138961},{"$f":"INDEX(PC!$K$930:$AG$964,AG$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":3981.9787461865917},{"$f":"INDEX(PC!$K$930:$AG$964,AH$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":3974.2469453336421},{"$f":"INDEX(PC!$K$930:$AG$964,AI$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":3987.4544588696194},{"$f":"INDEX(PC!$K$930:$AG$964,AJ$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":3982.1759561678855},{"$f":"INDEX(PC!$K$930:$AG$964,AK$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":3979.9585012138964},{"$f":"INDEX(PC!$K$930:$AG$964,AL$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AM$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AN$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AO$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AP$6,MATCH($F150,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,22,"São Luís do Curu",99761.250870245451,{"$f":"INDEX(PC!$K$930:$AG$964,H$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":3572.6793309031464},{"$f":"INDEX(PC!$K$930:$AG$964,I$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":6804.1112796978623},{"$f":"INDEX(PC!$K$930:$AG$964,J$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":14880.248294839959},{"$f":"INDEX(PC!$K$930:$AG$964,K$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":4214.4208768293465},{"$f":"INDEX(PC!$K$930:$AG$964,L$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":6399.4235323633684},{"$f":"INDEX(PC!$K$930:$AG$964,M$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":4555.4754475241443},{"$f":"INDEX(PC!$K$930:$AG$964,N$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":5957.6859909225122},{"$f":"INDEX(PC!$K$930:$AG$964,O$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":4568.6281126952135},{"$f":"INDEX(PC!$K$930:$AG$964,P$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":4735.1556202230495},{"$f":"INDEX(PC!$K$930:$AG$964,Q$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":4882.7686999603402},{"$f":"INDEX(PC!$K$930:$AG$964,R$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":5092.4972183420214},{"$f":"INDEX(PC!$K$930:$AG$964,S$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":2609.279257808807},{"$f":"INDEX(PC!$K$930:$AG$964,T$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":2628.606390799619},{"$f":"INDEX(PC!$K$930:$AG$964,U$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":2623.2504463284131},{"$f":"INDEX(PC!$K$930:$AG$964,V$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":2618.9731386093572},{"$f":"INDEX(PC!$K$930:$AG$964,W$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":2615.8022436961537},{"$f":"INDEX(PC!$K$930:$AG$964,X$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":2618.1551401711049},{"$f":"INDEX(PC!$K$930:$AG$964,Y$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":2621.4663104988249},{"$f":"INDEX(PC!$K$930:$AG$964,Z$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":2429.4719972597322},{"$f":"INDEX(PC!$K$930:$AG$964,AA$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":2398.9856658852932},{"$f":"INDEX(PC!$K$930:$AG$964,AB$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":1093.3675164605067},{"$f":"INDEX(PC!$K$930:$AG$964,AC$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":1093.487879359888},{"$f":"INDEX(PC!$K$930:$AG$964,AD$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":1094.5665161120378},{"$f":"INDEX(PC!$K$930:$AG$964,AE$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":1093.0203157892138},{"$f":"INDEX(PC!$K$930:$AG$964,AF$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":1092.6407097219339},{"$f":"INDEX(PC!$K$930:$AG$964,AG$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":1093.3675164605067},{"$f":"INDEX(PC!$K$930:$AG$964,AH$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":1093.487879359888},{"$f":"INDEX(PC!$K$930:$AG$964,AI$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":1094.5665161120378},{"$f":"INDEX(PC!$K$930:$AG$964,AJ$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":1093.0203157892138},{"$f":"INDEX(PC!$K$930:$AG$964,AK$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":1092.6407097219339},{"$f":"INDEX(PC!$K$930:$AG$964,AL$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AM$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AN$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AO$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AP$6,MATCH($F151,PC!$K$3:$AG$3,0))","v":0}]
[null,2,null,null,23,"Trairi",279655.42334380141,{"$f":"INDEX(PC!$K$930:$AG$964,H$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":13200.165844717636},{"$f":"INDEX(PC!$K$930:$AG$964,I$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":29592.262950507411},{"$f":"INDEX(PC!$K$930:$AG$964,J$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":39238.077231695643},{"$f":"INDEX(PC!$K$930:$AG$964,K$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":15339.552745867517},{"$f":"INDEX(PC!$K$930:$AG$964,L$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":21385.989586212967},{"$f":"INDEX(PC!$K$930:$AG$964,M$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":17347.697559872562},{"$f":"INDEX(PC!$K$930:$AG$964,N$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":20409.314780693483},{"$f":"INDEX(PC!$K$930:$AG$964,O$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":18253.85573833016},{"$f":"INDEX(PC!$K$930:$AG$964,P$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":19048.381800941293},{"$f":"INDEX(PC!$K$930:$AG$964,Q$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":24753.242001087034},{"$f":"INDEX(PC!$K$930:$AG$964,R$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":20065.85081097412},{"$f":"INDEX(PC!$K$930:$AG$964,S$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":3246.618812553867},{"$f":"INDEX(PC!$K$930:$AG$964,T$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":3220.8484240875673},{"$f":"INDEX(PC!$K$930:$AG$964,U$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":3176.8079442377384},{"$f":"INDEX(PC!$K$930:$AG$964,V$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":3417.0435010332963},{"$f":"INDEX(PC!$K$930:$AG$964,W$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":3289.6300400104019},{"$f":"INDEX(PC!$K$930:$AG$964,X$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":3091.3742557045193},{"$f":"INDEX(PC!$K$930:$AG$964,Y$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":3051.2092837273894},{"$f":"INDEX(PC!$K$930:$AG$964,Z$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":1438.6211315107266},{"$f":"INDEX(PC!$K$930:$AG$964,AA$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":1645.5873338043123},{"$f":"INDEX(PC!$K$930:$AG$964,AB$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":1642.3113569883128},{"$f":"INDEX(PC!$K$930:$AG$964,AC$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":1455.2720690481237},{"$f":"INDEX(PC!$K$930:$AG$964,AD$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":1455.2720690481237},{"$f":"INDEX(PC!$K$930:$AG$964,AE$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":1455.2720690481237},{"$f":"INDEX(PC!$K$930:$AG$964,AF$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":1704.7019212119046},{"$f":"INDEX(PC!$K$930:$AG$964,AG$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":1642.3113569883128},{"$f":"INDEX(PC!$K$930:$AG$964,AH$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":1455.2720690481237},{"$f":"INDEX(PC!$K$930:$AG$964,AI$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":1476.7348858797161},{"$f":"INDEX(PC!$K$930:$AG$964,AJ$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":1455.2720690481237},{"$f":"INDEX(PC!$K$930:$AG$964,AK$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":1700.8716999227859},{"$f":"INDEX(PC!$K$930:$AG$964,AL$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AM$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AN$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AO$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":0},{"$f":"INDEX(PC!$K$930:$AG$964,AP$6,MATCH($F152,PC!$K$3:$AG$3,0))","v":0}]
[null,0]
[null,2,null,null,null,"PPP 1",{"$f":"SUM(H154:AP154)","v":11512706.594724301},{"$f":"SUMIF($B130:$B152,\"1\",H130:H152)","v":727943.4923566333},1654177.4994799348,843729.24270171474,816771.51325919281,986122.50563494477,865290.26186637394,692593.4807738883,746846.18038464035,657104.10060428781,646773.63917355426,554907.65615126898,182341.03769308067,185985.72669280032,185232.72777602123,185471.69875118756,186112.94802418901,184392.28187647503,183346.04168266902,132897.94440257383,131176.64699933669,77331.80342081892,76245.858903247266,76735.762501112462,75498.049918272576,75794.483862404173,77339.407192923958,76299.108191664433,76795.130086036472,75557.417503305565,75892.946859747506,0,0,0,0,0]
[null,1,null,null,null,"PPP 2",{"$f":"SUM(H155:AP155)","v":15280537.868601415},{"$f":"SUMIF($B130:$B152,\"2\",H130:H152)","v":1058168.5196415323},1656769.3273921537,1585258.2786671447,1583089.5223677836,1275691.1865176151,971744.12756272859,880342.48903198796,850690.88298415928,739014.74711636594,713612.54576104658,582974.13297691219,260539.38162072984,265538.17578600266,258550.82341893917,257534.10583783369,255815.66115159614,253753.77460422297,252184.25030898984,135388.85689353378,133677.17081701267,131062.7341978742,130860.98562657049,131567.34219373998,130870.35357730353,131060.13648308553,130981.55550588467,130747.07852355868,131452.85528463326,130713.27955083665,130883.58719963644,0,0,0,0,0]
[null,3,null,null,null,"PPP Total",{"$f":"SUM(H156:AP156)","v":26793244.463325717},{"$f":"SUM(H154:H155)","v":1786112.0119981656},3310946.8268720885,2428987.5213688593,2399861.0356269763,2261813.6921525598,1837034.3894291027,1572935.9698058763,1597537.0633687996,1396118.8477206538,1360386.1849346007,1137881.7891281811,442880.41931381053,451523.90247880295,443783.55119496037,443005.80458902125,441928.60917578515,438146.056480698,435530.29199165886,268286.80129610759,264853.81781634933,208394.53761869314,207106.84452981775,208303.10469485243,206368.40349557612,206854.6203454897,208320.96269880864,207046.18671522313,208247.98537066975,206270.69705414222,206776.53405938396,0,0,0,0,0]
[null,0]
[null,0]

{"sheet":"E. DFs (22-24)","index":33,"n_rows":143,"n_cols":42,"rows_kept":143,"cut":false,"hidden":true,"merged":[]}
[]
[null,"PPI CE"]
[null,"Demonstrações Financeirias (DFs)"]
[]
[null,null,null,null,null,null,null,2023,{"$f":"H5+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[null,null,null,null,null,"Ano do Contrato de Concessão","TOTAL",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35]
[null,0]
[null,0,null,"Tabela 22 - Demonstração de Resultado do Exercício Societário - em R$"]
[null,1,null,null,null,"Receita Bruta Operacional",{"$f":"SUM(H9:AP9)","v":3655081.5323205385},{"$f":"Cons1!F42","v":38876.769419480683},{"$f":"Cons1!G42","v":46158.285816339412},{"$f":"Cons1!H42","v":55156.556861145495},{"$f":"Cons1!I42","v":64918.580672412085},{"$f":"Cons1!J42","v":74285.538393553754},{"$f":"Cons1!K42","v":83202.102046229542},{"$f":"Cons1!L42","v":92036.395420279718},{"$f":"Cons1!M42","v":100921.55878417994},{"$f":"Cons1!N42","v":109847.11510828871},{"$f":"Cons1!O42","v":118804.12757187376},{"$f":"Cons1!P42","v":127783.41053114072},{"$f":"Cons1!Q42","v":134805.31196928472},{"$f":"Cons1!R42","v":138596.20906951171},{"$f":"Cons1!S42","v":140062.40295884787},{"$f":"Cons1!T42","v":141479.18310777217},{"$f":"Cons1!U42","v":142845.28510261199},{"$f":"Cons1!V42","v":144159.89593811726},{"$f":"Cons1!W42","v":145422.78942916082},{"$f":"Cons1!X42","v":146633.59209151688},{"$f":"Cons1!Y42","v":147258.70786640275},{"$f":"Cons1!Z42","v":147244.82351646814},{"$f":"Cons1!AA42","v":147150.32534611985},{"$f":"Cons1!AB42","v":147000.47858236436},{"$f":"Cons1!AC42","v":146798.48279627759},{"$f":"Cons1!AD42","v":146544.70987706297},{"$f":"Cons1!AE42","v":146237.86022470766},{"$f":"Cons1!AF42","v":145881.28241087668},{"$f":"Cons1!AG42","v":145471.53186890026},{"$f":"Cons1!AH42","v":145007.94240947344},{"$f":"Cons1!AI42","v":144490.27713013813},{"$f":"Cons1!AJ42","v":0},{"$f":"Cons1!AK42","v":0},{"$f":"Cons1!AL42","v":0},{"$f":"Cons1!AM42","v":0},{"$f":"Cons1!AN42","v":0}]
[null,1,null,null,null,"Receita Financeiro  Remuneração do Ativo Financeiro",4528477.057629033,{"$f":"Cons1!F53","v":20240.570436159047},{"$f":"Cons1!G53","v":62483.426041298175},{"$f":"Cons1!H53","v":84236.18590932111},{"$f":"Cons1!I53","v":104819.38229334225},{"$f":"Cons1!J53","v":129827.21522381202},{"$f":"Cons1!K53","v":151806.57913176992},{"$f":"Cons1!L53","v":168835.75374468518},{"$f":"Cons1!M53","v":186800.23316050592},{"$f":"Cons1!N53","v":201350.12806766847},{"$f":"Cons1!O53","v":214471.05954984474},{"$f":"Cons1!P53","v":223949.95097182406},{"$f":"Cons1!Q53","v":223681.59743594201},{"$f":"Cons1!R53","v":222915.29080977308},{"$f":"Cons1!S53","v":221482.49504981696},{"$f":"Cons1!T53","v":219344.20015602771},{"$f":"Cons1!U53","v":216433.9877359611},{"$f":"Cons1!V53","v":212607.17253672189},{"$f":"Cons1!W53","v":207775.74856589799},{"$f":"Cons1!X53","v":200898.25526805726},{"$f":"Cons1!Y53","v":193065.56438659396},{"$f":"Cons1!Z53","v":182707.44240463086},{"$f":"Cons1!AA53","v":170952.47677404384},{"$f":"Cons1!AB53","v":157660.02745772613},{"$f":"Cons1!AC53","v":142579.33697357736},{"$f":"Cons1!AD53","v":125516.96602870729},{"$f":"Cons1!AE53","v":106246.04218556201},{"$f":"Cons1!AF53","v":84404.686406118955},{"$f":"Cons1!AG53","v":59694.5285924567},{"$f":"Cons1!AH53","v":31690.75433120424},{"$f":"Cons1!AI53","v":-8.5867759447492626E-9},{"$f":"Cons1!AJ53","v":-9.7197978620242444E-9},{"$f":"Cons1!AK53","v":0},{"$f":"Cons1!AL53","v":0},{"$f":"Cons1!AM53","v":0},{"$f":"Cons1!AN53","v":0}]
[null,1,null,null,null,"Receita de Construção - Ativo Financeiro",2432298.5401449963,{"$f":"Cons1!F54","v":153396.18826370189},{"$f":"Cons1!G54","v":348255.37557587976},{"$f":"Cons1!H54","v":178873.39560930512},{"$f":"Cons1!I54","v":172324.00462665755},{"$f":"Cons1!J54","v":207995.8390288665},{"$f":"Cons1!K54","v":182896.99191983487},{"$f":"Cons1!L54","v":146410.68030527464},{"$f":"Cons1!M54","v":159557.48812266302},{"$f":"Cons1!N54","v":138876.00105019601},{"$f":"Cons1!O54","v":136724.06546667297},{"$f":"Cons1!P54","v":117388.47765024997},{"$f":"Cons1!Q54","v":38449.416688621415},{"$f":"Cons1!R54","v":39215.264018822447},{"$f":"Cons1!S54","v":39064.505456844774},{"$f":"Cons1!T54","v":39110.249054882763},{"$f":"Cons1!U54","v":39254.028967381557},{"$f":"Cons1!V54","v":38885.935455804349},{"$f":"Cons1!W54","v":38676.76406950441},{"$f":"Cons1!X54","v":28001.745834185767},{"$f":"Cons1!Y54","v":27640.131477993087},{"$f":"Cons1!Z54","v":16333.465306197679},{"$f":"Cons1!AA54","v":16105.398920836917},{"$f":"Cons1!AB54","v":16208.314642425788},{"$f":"Cons1!AC54","v":15948.310992720717},{"$f":"Cons1!AD54","v":16010.53991769092},{"$f":"Cons1!AE54","v":16335.062626379469},{"$f":"Cons1!AF54","v":16125.583856218453},{"$f":"Cons1!AG54","v":16225.294640013626},{"$f":"Cons1!AH54","v":15974.28793232412},{"$f":"Cons1!AI54","v":16035.732666846008},{"$f":"Cons1!AJ54","v":0},{"$f":"Cons1!AK54","v":0},{"$f":"Cons1!AL54","v":0},{"$f":"Cons1!AM54","v":0},{"$f":"Cons1!AN54","v":0}]
[null,1,null,null,null,"Deduções",-981966.7845337555,{"$f":"Cons1!F56","v":-3596.1011713019629},{"$f":"Cons1!G56","v":-8742.2154120837349},{"$f":"Cons1!H56","v":-12178.257387583988},{"$f":"Cons1!I56","v":-15307.449541479404},{"$f":"Cons1!J56","v":-18275.702310203193},{"$f":"Cons1!K56","v":-21215.098361149088},{"$f":"Cons1!L56","v":-24160.584658760337},{"$f":"Cons1!M56","v":-27118.068524826522},{"$f":"Cons1!N56","v":-30086.0686389125},{"$f":"Cons1!O56","v":-33063.142721851727},{"$f":"Cons1!P56","v":-35872.032092159701},{"$f":"Cons1!Q56","v":-36929.555423452366},{"$f":"Cons1!R56","v":-37675.309183818688},{"$f":"Cons1!S56","v":-38193.329183887392},{"$f":"Cons1!T56","v":-38690.651606114276},{"$f":"Cons1!U56","v":-39173.656946861847},{"$f":"Cons1!V56","v":-39634.576682770901},{"$f":"Cons1!W56","v":-40082.321511290589},{"$f":"Cons1!X56","v":-40194.320757558526},{"$f":"Cons1!Y56","v":-40252.143966735464},{"$f":"Cons1!Z56","v":-40250.859664366515},{"$f":"Cons1!AA56","v":-40242.118583609299},{"$f":"Cons1!AB56","v":-40228.25775796191},{"$f":"Cons1!AC56","v":-40209.573147748888},{"$f":"Cons1!AD56","v":-40186.099152721537},{"$f":"Cons1!AE56","v":-40157.715559878678},{"$f":"Cons1!AF56","v":-40124.7321120993},{"$f":"Cons1!AG56","v":-40086.830186966487},{"$f":"Cons1!AH56","v":-40043.9481619695},{"$f":"Cons1!AI56","v":-39996.064123630989},{"$f":"Cons1!AJ56","v":0},{"$f":"Cons1!AK56","v":0},{"$f":"Cons1!AL56","v":0},{"$f":"Cons1!AM56","v":0},{"$f":"Cons1!AN56","v":0}]
[null,1,null,null,null,"Receita Líquida",9633890.3455608115,{"$f":"Cons1!F62","v":208917.42694803965},{"$f":"Cons1!G62","v":448154.87202143361},{"$f":"Cons1!H62","v":306087.88099218777},{"$f":"Cons1!I62","v":326754.5180509325},{"$f":"Cons1!J62","v":393832.89033602912},{"$f":"Cons1!K62","v":396690.57473668526},{"$f":"Cons1!L62","v":383122.24481147924},{"$f":"Cons1!M62","v":420161.2115425223},{"$f":"Cons1!N62","v":419987.17558724066},{"$f":"Cons1!O62","v":436936.10986653971},{"$f":"Cons1!P62","v":433249.80706105498},{"$f":"Cons1!Q62","v":360006.77067039575},{"$f":"Cons1!R62","v":363051.45471428853},{"$f":"Cons1!S62","v":362416.07428162219},{"$f":"Cons1!T62","v":361242.98071256833},{"$f":"Cons1!U62","v":359359.64485909283},{"$f":"Cons1!V62","v":356018.42724787258},{"$f":"Cons1!W62","v":351792.98055327265},{"$f":"Cons1!X62","v":335339.2724362014},{"$f":"Cons1!Y62","v":327712.25976425433},{"$f":"Cons1!Z62","v":306034.87156293017},{"$f":"Cons1!AA62","v":293966.08245739131},{"$f":"Cons1!AB62","v":280640.56292455434},{"$f":"Cons1!AC62","v":265116.55761482677},{"$f":"Cons1!AD62","v":247886.11667073966},{"$f":"Cons1!AE62","v":228661.24947677046},{"$f":"Cons1!AF62","v":206286.82056111479},{"$f":"Cons1!AG62","v":181304.52491440409},{"$f":"Cons1!AH62","v":152629.03651103232},{"$f":"Cons1!AI62","v":120529.94567334457},{"$f":"Cons1!AJ62","v":-9.7197978620242444E-9},{"$f":"Cons1!AK62","v":0},{"$f":"Cons1!AL62","v":0},{"$f":"Cons1!AM62","v":0},{"$f":"Cons1!AN62","v":0}]
[null,1,null,null,null,"Custo de Construção",-2432298.5401449963,{"$f":"Cons1!F63","v":-153396.18826370189},{"$f":"Cons1!G63","v":-348255.37557587976},{"$f":"Cons1!H63","v":-178873.39560930512},{"$f":"Cons1!I63","v":-172324.00462665755},{"$f":"Cons1!J63","v":-207995.8390288665},{"$f":"Cons1!K63","v":-182896.99191983487},{"$f":"Cons1!L63","v":-146410.68030527464},{"$f":"Cons1!M63","v":-159557.48812266302},{"$f":"Cons1!N63","v":-138876.00105019601},{"$f":"Cons1!O63","v":-136724.06546667297},{"$f":"Cons1!P63","v":-117388.47765024997},{"$f":"Cons1!Q63","v":-38449.416688621415},{"$f":"Cons1!R63","v":-39215.264018822447},{"$f":"Cons1!S63","v":-39064.505456844774},{"$f":"Cons1!T63","v":-39110.249054882763},{"$f":"Cons1!U63","v":-39254.028967381557},{"$f":"Cons1!V63","v":-38885.935455804349},{"$f":"Cons1!W63","v":-38676.76406950441},{"$f":"Cons1!X63","v":-28001.745834185767},{"$f":"Cons1!Y63","v":-27640.131477993087},{"$f":"Cons1!Z63","v":-16333.465306197679},{"$f":"Cons1!AA63","v":-16105.398920836917},{"$f":"Cons1!AB63","v":-16208.314642425788},{"$f":"Cons1!AC63","v":-15948.310992720717},{"$f":"Cons1!AD63","v":-16010.53991769092},{"$f":"Cons1!AE63","v":-16335.062626379469},{"$f":"Cons1!AF63","v":-16125.583856218453},{"$f":"Cons1!AG63","v":-16225.294640013626},{"$f":"Cons1!AH63","v":-15974.28793232412},{"$f":"Cons1!AI63","v":-16035.732666846008},{"$f":"Cons1!AJ63","v":0},{"$f":"Cons1!AK63","v":0},{"$f":"Cons1!AL63","v":0},{"$f":"Cons1!AM63","v":0},{"$f":"Cons1!AN63","v":0}]
[null,1,null,null,null,{"$f":"Cons1!B67","v":"Energia Elétrica"},-281102.36532297393,{"$f":"Cons1!F67*-1","v":-2803.2947193911432},{"$f":"Cons1!G67*-1","v":-3326.0293886587492},{"$f":"Cons1!H67*-1","v":-4217.0616692342592},{"$f":"Cons1!I67*-1","v":-4979.2413900700167},{"$f":"Cons1!J67*-1","v":-5699.9742934744618},{"$f":"Cons1!K67*-1","v":-6388.6572741585314},{"$f":"Cons1!L67*-1","v":-7070.4792239524349},{"$f":"Cons1!M67*-1","v":-7755.6275273029596},{"$f":"Cons1!N67*-1","v":-8443.3959828378793},{"$f":"Cons1!O67*-1","v":-9133.1944487004239},{"$f":"Cons1!P67*-1","v":-9824.6832030123132},{"$f":"Cons1!Q67*-1","v":-10348.347241771517},{"$f":"Cons1!R67*-1","v":-10631.728047401892},{"$f":"Cons1!S67*-1","v":-10752.332585946475},{"$f":"Cons1!T67*-1","v":-10869.542241058427},{"$f":"Cons1!U67*-1","v":-10983.264308221447},{"$f":"Cons1!V67*-1","v":-11093.45399817243},{"$f":"Cons1!W67*-1","v":-11200.091213189791},{"$f":"Cons1!X67*-1","v":-11298.501969966344},{"$f":"Cons1!Y67*-1","v":-11354.301779675618},{"$f":"Cons1!Z67*-1","v":-11365.921299563841},{"$f":"Cons1!AA67*-1","v":-11359.424592359948},{"$f":"Cons1!AB67*-1","v":-11349.12377303641},{"$f":"Cons1!AC67*-1","v":-11335.231818395596},{"$f":"Cons1!AD67*-1","v":-11317.788317282229},{"$f":"Cons1!AE67*-1","v":-11296.695919838096},{"$f":"Cons1!AF67*-1","v":-11272.186875181089},{"$f":"Cons1!AG67*-1","v":-11244.028087907745},{"$f":"Cons1!AH67*-1","v":-11212.168168002368},{"$f":"Cons1!AI67*-1","v":-11176.593965209493},{"$f":"Cons1!AJ67*-1","v":0},{"$f":"Cons1!AK67*-1","v":0},{"$f":"Cons1!AL67*-1","v":0},{"$f":"Cons1!AM67*-1","v":0},{"$f":"Cons1!AN67*-1","v":0}]
[null,1,null,null,null,{"$f":"Cons1!B68","v":"Produtos Químicos"},-29831.669148218542,{"$f":"Cons1!F68*-1","v":-68.448480414421851},{"$f":"Cons1!G68*-1","v":-114.89686395353193},{"$f":"Cons1!H68*-1","v":-354.22269006385602},{"$f":"Cons1!I68*-1","v":-441.97359991093509},{"$f":"Cons1!J68*-1","v":-516.89898366990451},{"$f":"Cons1!K68*-1","v":-635.61001000460283},{"$f":"Cons1!L68*-1","v":-720.57340699871747},{"$f":"Cons1!M68*-1","v":-798.7652928121563},{"$f":"Cons1!N68*-1","v":-908.87121470668808},{"$f":"Cons1!O68*-1","v":-990.42178704740479},{"$f":"Cons1!P68*-1","v":-1072.2040787073058},{"$f":"Cons1!Q68*-1","v":-1135.114300196577},{"$f":"Cons1!R68*-1","v":-1168.0548407590513},{"$f":"Cons1!S68*-1","v":-1181.2873831617187},{"$f":"Cons1!T68*-1","v":-1194.1227099128419},{"$f":"Cons1!U68*-1","v":-1206.5542283847249},{"$f":"Cons1!V68*-1","v":-1218.5733682105813},{"$f":"Cons1!W68*-1","v":-1230.1791904590154},{"$f":"Cons1!X68*-1","v":-1240.7779774192629},{"$f":"Cons1!Y68*-1","v":-1246.5100855079233},{"$f":"Cons1!Z68*-1","v":-1247.2595634749637},{"$f":"Cons1!AA68*-1","v":-1246.5076048095309},{"$f":"Cons1!AB68*-1","v":-1245.3085850707537},{"$f":"Cons1!AC68*-1","v":-1243.6803280585989},{"$f":"Cons1!AD68*-1","v":-1241.6516147033315},{"$f":"Cons1!AE68*-1","v":-1239.2030572523909},{"$f":"Cons1!AF68*-1","v":-1236.344972169456},{"$f":"Cons1!AG68*-1","v":-1233.0652893646361},{"$f":"Cons1!AH68*-1","v":-1229.3643432874487},{"$f":"Cons1!AI68*-1","v":-1225.2232977262083},{"$f":"Cons1!AJ68*-1","v":0},{"$f":"Cons1!AK68*-1","v":0},{"$f":"Cons1!AL68*-1","v":0},{"$f":"Cons1!AM68*-1","v":0},{"$f":"Cons1!AN68*-1","v":0}]
[null,1,null,null,null,{"$f":"Cons1!B69","v":"Pessoal"},-1584496.4834056674,{"$f":"Cons1!F69*-1","v":-15210.268174721405},{"$f":"Cons1!G69*-1","v":-18581.858721289263},{"$f":"Cons1!H69*-1","v":-22603.904139357124},{"$f":"Cons1!I69*-1","v":-27043.263346624986},{"$f":"Cons1!J69*-1","v":-31290.734640192844},{"$f":"Cons1!K69*-1","v":-35309.207032160703},{"$f":"Cons1!L69*-1","v":-39295.484546728556},{"$f":"Cons1!M69*-1","v":-43305.347346096409},{"$f":"Cons1!N69*-1","v":-47333.907928064269},{"$f":"Cons1!O69*-1","v":-51377.082834232118},{"$f":"Cons1!P69*-1","v":-55430.746446599995},{"$f":"Cons1!Q69*-1","v":-58661.014998599996},{"$f":"Cons1!R69*-1","v":-60429.682492199987},{"$f":"Cons1!S69*-1","v":-61093.286641799983},{"$f":"Cons1!T69*-1","v":-61734.356485199998},{"$f":"Cons1!U69*-1","v":-62352.292753799993},{"$f":"Cons1!V69*-1","v":-62946.700954199987},{"$f":"Cons1!W69*-1","v":-63517.475687399994},{"$f":"Cons1!X69*-1","v":-64064.472406199995},{"$f":"Cons1!Y69*-1","v":-64346.989908599986},{"$f":"Cons1!Z69*-1","v":-64341.037876499999},{"$f":"Cons1!AA69*-1","v":-64298.113380899995},{"$f":"Cons1!AB69*-1","v":-64229.832897299988},{"$f":"Cons1!AC69*-1","v":-64137.72621689998},{"$f":"Cons1!AD69*-1","v":-64022.068882799991},{"$f":"Cons1!AE69*-1","v":-63882.117079199983},{"$f":"Cons1!AF69*-1","v":-63719.418665699988},{"$f":"Cons1!AG69*-1","v":-63532.397174399979},{"$f":"Cons1!AH69*-1","v":-63320.957746199994},{"$f":"Cons1!AI69*-1","v":-63084.736001699988},{"$f":"Cons1!AJ69*-1","v":0},{"$f":"Cons1!AK69*-1","v":0},{"$f":"Cons1!AL69*-1","v":0},{"$f":"Cons1!AM69*-1","v":0},{"$f":"Cons1!AN69*-1","v":0}]
[null,1,null,null,null,{"$f":"Cons1!B70","v":"Outros Custos"},-1584435.8104847688,{"$f":"Cons1!F70*-1","v":-17700.713320197916},{"$f":"Cons1!G70*-1","v":-20118.211565117512},{"$f":"Cons1!H70*-1","v":-23558.996747717618},{"$f":"Cons1!I70*-1","v":-28443.78353723386},{"$f":"Cons1!J70*-1","v":-33795.362561862734},{"$f":"Cons1!K70*-1","v":-36724.146408589659},{"$f":"Cons1!L70*-1","v":-40390.552574720663},{"$f":"Cons1!M70*-1","v":-44080.25356652456},{"$f":"Cons1!N70*-1","v":-47789.419395329554},{"$f":"Cons1!O70*-1","v":-52135.533805477477},{"$f":"Cons1!P70*-1","v":-55251.554759397484},{"$f":"Cons1!Q70*-1","v":-58244.439830737268},{"$f":"Cons1!R70*-1","v":-59857.60819468266},{"$f":"Cons1!S70*-1","v":-60469.2141283319},{"$f":"Cons1!T70*-1","v":-61060.388853742843},{"$f":"Cons1!U70*-1","v":-61630.941998754701},{"$f":"Cons1!V70*-1","v":-62179.843183493613},{"$f":"Cons1!W70*-1","v":-62707.651996301451},{"$f":"Cons1!X70*-1","v":-63213.875462406417},{"$f":"Cons1!Y70*-1","v":-64096.504059006067},{"$f":"Cons1!Z70*-1","v":-63475.250050319999},{"$f":"Cons1!AA70*-1","v":-63436.428033519995},{"$f":"Cons1!AB70*-1","v":-63374.786152719993},{"$f":"Cons1!AC70*-1","v":-63291.230841519995},{"$f":"Cons1!AD70*-1","v":-63186.411821720001},{"$f":"Cons1!AE70*-1","v":-63059.574980919992},{"$f":"Cons1!AF70*-1","v":-62911.883127920009},{"$f":"Cons1!AG70*-1","v":-62742.707526520004},{"$f":"Cons1!AH70*-1","v":-62550.842206919995},{"$f":"Cons1!AI70*-1","v":-62957.699793062857},{"$f":"Cons1!AJ70*-1","v":0},{"$f":"Cons1!AK70*-1","v":0},{"$f":"Cons1!AL70*-1","v":0},{"$f":"Cons1!AM70*-1","v":0},{"$f":"Cons1!AN70*-1","v":0}]
[null,1,null,null,null,{"$f":"Cons1!B71","v":"Gastos totais com garantias"},-11578.545116723291,{"$f":"Cons1!F71*-1","v":-730.21656561894451},{"$f":"Cons1!G71*-1","v":-1657.8107134851796},{"$f":"Cons1!H71*-1","v":-851.4964948013203},{"$f":"Cons1!I71*-1","v":-820.31922863598959},{"$f":"Cons1!J71*-1","v":-990.12895273245556},{"$f":"Cons1!K71*-1","v":-870.65014335392448},{"$f":"Cons1!L71*-1","v":-696.9632384780017},{"$f":"Cons1!M71*-1","v":-759.54638974094155},{"$f":"Cons1!N71*-1","v":-661.09567442076775},{"$f":"Cons1!O71*-1","v":-650.85174965953399},{"$f":"Cons1!P71*-1","v":-558.80795972350404},{"$f":"Cons1!Q71*-1","v":-183.03193398880939},{"$f":"Cons1!R71*-1","v":-186.67762045323747},{"$f":"Cons1!S71*-1","v":-185.95995986068257},{"$f":"Cons1!T71*-1","v":-186.17771450919398},{"$f":"Cons1!U71*-1","v":-186.86215442323777},{"$f":"Cons1!V71*-1","v":-185.1099076243249},{"$f":"Cons1!W71*-1","v":-184.1141826779714},{"$f":"Cons1!X71*-1","v":-133.29756694620667},{"$f":"Cons1!Y71*-1","v":-131.57616306879353},{"$f":"Cons1!Z71*-1","v":-77.752694350164177},{"$f":"Cons1!AA71*-1","v":-76.66702296200053},{"$f":"Cons1!AB71*-1","v":-77.156935818489714},{"$f":"Cons1!AC71*-1","v":-75.919232494273828},{"$f":"Cons1!AD71*-1","v":-76.215462748677425},{"$f":"Cons1!AE71*-1","v":-77.760298122269219},{"$f":"Cons1!AF71*-1","v":-76.763109927122542},{"$f":"Cons1!AG71*-1","v":-77.237766220230156},{"$f":"Cons1!AH71*-1","v":-76.042891314204084},{"$f":"Cons1!AI71*-1","v":-76.335388562837181},{"$f":"Cons1!AJ71*-1","v":0},{"$f":"Cons1!AK71*-1","v":0},{"$f":"Cons1!AL71*-1","v":0},{"$f":"Cons1!AM71*-1","v":0},{"$f":"Cons1!AN71*-1","v":0}]
[null,1,null,null,null,{"$f":"Cons1!B72","v":"Crédito de PIS/COFINS - Opex"},175321.71065842637,{"$f":"Cons1!F72","v":1902.9522281003224},{"$f":"Cons1!G72","v":2179.2202481400059},{"$f":"Cons1!H72","v":2602.0510023989555},{"$f":"Cons1!I72","v":3132.5123637673701},{"$f":"Cons1!J72","v":3701.1318151081578},{"$f":"Cons1!K72","v":4046.7282665796329},{"$f":"Cons1!L72","v":4456.7984815246427},{"$f":"Cons1!M72","v":4868.704790764169},{"$f":"Cons1!N72","v":5285.6060098408552},{"$f":"Cons1!O72","v":5758.9713788133413},{"$f":"Cons1!P72","v":6118.7308888033322},{"$f":"Cons1!Q72","v":6449.8308769752466},{"$f":"Cons1!R72","v":6628.3086751630317},{"$f":"Cons1!S72","v":6697.2621540132086},{"$f":"Cons1!T72","v":6763.974976936056},{"$f":"Cons1!U72","v":6828.4203495208785},{"$f":"Cons1!V72","v":6890.4980258635878},{"$f":"Cons1!W72","v":6950.2578219953957},{"$f":"Cons1!X72","v":7007.1668754057637},{"$f":"Cons1!Y72","v":7094.5017229875384},{"$f":"Cons1!Z72","v":7038.1798594856909},{"$f":"Cons1!AA72","v":7033.9183213387751},{"$f":"Cons1!AB72","v":7027.1527122515126},{"$f":"Cons1!AC72","v":7017.9882263876116},{"$f":"Cons1!AD72","v":7006.4912872177656},{"$f":"Cons1!AE72","v":6992.5813411159679},{"$f":"Cons1!AF72","v":6976.3883852125255},{"$f":"Cons1!AG72","v":6957.8315836007951},{"$f":"Cons1!AH72","v":6936.7946614344064},{"$f":"Cons1!AI72","v":6970.7553276798681},{"$f":"Cons1!AJ72","v":0},{"$f":"Cons1!AK72","v":0},{"$f":"Cons1!AL72","v":0},{"$f":"Cons1!AM72","v":0},{"$f":"Cons1!AN72","v":0}]
[null,1,null,null,null,"Lucro Bruto",3885468.6425958914,{"$f":"Cons1!F75","v":20911.249652094251},{"$f":"Cons1!G75","v":58279.909441189615},{"$f":"Cons1!H75","v":78230.854644107429},{"$f":"Cons1!I75","v":95834.44468556653},{"$f":"Cons1!J75","v":117245.08369033836},{"$f":"Cons1!K75","v":137912.04021516262},{"$f":"Cons1!L75","v":152994.30999685085},{"$f":"Cons1!M75","v":168772.88808814643},{"$f":"Cons1!N75","v":181260.09035152636},{"$f":"Cons1!O75","v":191683.93115356308},{"$f":"Cons1!P75","v":199842.06385216775},{"$f":"Cons1!Q75","v":199435.23655345544},{"$f":"Cons1!R75","v":198190.74817513226},{"$f":"Cons1!S75","v":196366.75027968988},{"$f":"Cons1!T75","v":193852.11863019835},{"$f":"Cons1!U75","v":190574.12079764804},{"$f":"Cons1!V75","v":186399.30840623088},{"$f":"Cons1!W75","v":181226.96203573543},{"$f":"Cons1!X75","v":174393.76809448318},{"$f":"Cons1!Y75","v":165990.74801339037},{"$f":"Cons1!Z75","v":156232.36463200918},{"$f":"Cons1!AA75","v":144477.4612233417},{"$f":"Cons1!AB75","v":131183.19265043442},{"$f":"Cons1!AC75","v":116102.44641112525},{"$f":"Cons1!AD75","v":99037.93194101227},{"$f":"Cons1!AE75","v":79763.416856174212},{"$f":"Cons1!AF75","v":57921.028339211189},{"$f":"Cons1!AG75","v":33207.626013578643},{"$f":"Cons1!AH75","v":5202.1678844185953},{"$f":"Cons1!AI75","v":-27055.620112082979},{"$f":"Cons1!AJ75","v":-9.7197978620242444E-9},{"$f":"Cons1!AK75","v":0},{"$f":"Cons1!AL75","v":0},{"$f":"Cons1!AM75","v":0},{"$f":"Cons1!AN75","v":0}]
[null,1,null,null,null,"Despesas Operacionais",0,{"$f":"Cons1!F76","v":0},{"$f":"Cons1!G76","v":0},{"$f":"Cons1!H76","v":0},{"$f":"Cons1!I76","v":0},{"$f":"Cons1!J76","v":0},{"$f":"Cons1!K76","v":0},{"$f":"Cons1!L76","v":0},{"$f":"Cons1!M76","v":0},{"$f":"Cons1!N76","v":0},{"$f":"Cons1!O76","v":0},{"$f":"Cons1!P76","v":0},{"$f":"Cons1!Q76","v":0},{"$f":"Cons1!R76","v":0},{"$f":"Cons1!S76","v":0},{"$f":"Cons1!T76","v":0},{"$f":"Cons1!U76","v":0},{"$f":"Cons1!V76","v":0},{"$f":"Cons1!W76","v":0},{"$f":"Cons1!X76","v":0},{"$f":"Cons1!Y76","v":0},{"$f":"Cons1!Z76","v":0},{"$f":"Cons1!AA76","v":0},{"$f":"Cons1!AB76","v":0},{"$f":"Cons1!AC76","v":0},{"$f":"Cons1!AD76","v":0},{"$f":"Cons1!AE76","v":0},{"$f":"Cons1!AF76","v":0},{"$f":"Cons1!AG76","v":0},{"$f":"Cons1!AH76","v":0},{"$f":"Cons1!AI76","v":0},{"$f":"Cons1!AJ76","v":0},{"$f":"Cons1!AK76","v":0},{"$f":"Cons1!AL76","v":0},{"$f":"Cons1!AM76","v":0},{"$f":"Cons1!AN76","v":0}]
[null,1,null,null,null,"Lucro Operacional",3885468.6425958914,{"$f":"Cons1!F113","v":20911.249652094251},{"$f":"Cons1!G113","v":58279.909441189615},{"$f":"Cons1!H113","v":78230.854644107429},{"$f":"Cons1!I113","v":95834.44468556653},{"$f":"Cons1!J113","v":117245.08369033836},{"$f":"Cons1!K113","v":137912.04021516262},{"$f":"Cons1!L113","v":152994.30999685085},{"$f":"Cons1!M113","v":168772.88808814643},{"$f":"Cons1!N113","v":181260.09035152636},{"$f":"Cons1!O113","v":191683.93115356308},{"$f":"Cons1!P113","v":199842.06385216775},{"$f":"Cons1!Q113","v":199435.23655345544},{"$f":"Cons1!R113","v":198190.74817513226},{"$f":"Cons1!S113","v":196366.75027968988},{"$f":"Cons1!T113","v":193852.11863019835},{"$f":"Cons1!U113","v":190574.12079764804},{"$f":"Cons1!V113","v":186399.30840623088},{"$f":"Cons1!W113","v":181226.96203573543},{"$f":"Cons1!X113","v":174393.76809448318},{"$f":"Cons1!Y113","v":165990.74801339037},{"$f":"Cons1!Z113","v":156232.36463200918},{"$f":"Cons1!AA113","v":144477.4612233417},{"$f":"Cons1!AB113","v":131183.19265043442},{"$f":"Cons1!AC113","v":116102.44641112525},{"$f":"Cons1!AD113","v":99037.93194101227},{"$f":"Cons1!AE113","v":79763.416856174212},{"$f":"Cons1!AF113","v":57921.028339211189},{"$f":"Cons1!AG113","v":33207.626013578643},{"$f":"Cons1!AH113","v":5202.1678844185953},{"$f":"Cons1!AI113","v":-27055.620112082979},{"$f":"Cons1!AJ113","v":-9.7197978620242444E-9},{"$f":"Cons1!AK113","v":0},{"$f":"Cons1!AL113","v":0},{"$f":"Cons1!AM113","v":0},{"$f":"Cons1!AN113","v":0}]
[null,1,null,null,null,"Receita/Despesas financeiras líquidas",-998591.50488435139,{"$f":"Cons1!F115","v":-4529.4078108044168},{"$f":"Cons1!G115","v":-14916.383325473344},{"$f":"Cons1!H115","v":-27478.050135733076},{"$f":"Cons1!I115","v":-34907.475154003747},{"$f":"Cons1!J115","v":-43252.13459840438},{"$f":"Cons1!K115","v":-51509.725794008118},{"$f":"Cons1!L115","v":-57479.242753363229},{"$f":"Cons1!M115","v":-61961.766783290819},{"$f":"Cons1!N115","v":-66281.190238125942},{"$f":"Cons1!O115","v":-68803.545960337491},{"$f":"Cons1!P115","v":-69872.204185367329},{"$f":"Cons1!Q115","v":-68505.08405106017},{"$f":"Cons1!R115","v":-65285.771958089179},{"$f":"Cons1!S115","v":-59850.585278690618},{"$f":"Cons1!T115","v":-53560.17174258158},{"$f":"Cons1!U115","v":-46984.148790999498},{"$f":"Cons1!V115","v":-40180.418231073236},{"$f":"Cons1!W115","v":-33087.868633740487},{"$f":"Cons1!X115","v":-28895.66537178792},{"$f":"Cons1!Y115","v":-24553.446035085544},{"$f":"Cons1!Z115","v":-20211.226698383154},{"$f":"Cons1!AA115","v":-16524.124019241033},{"$f":"Cons1!AB115","v":-13270.377873184076},{"$f":"Cons1!AC115","v":-10016.63172712712},{"$f":"Cons1!AD115","v":-6762.8855810701616},{"$f":"Cons1!AE115","v":-4626.6166636184535},{"$f":"Cons1!AF115","v":-3272.9535898014237},{"$f":"Cons1!AG115","v":-1919.2905159843931},{"$f":"Cons1!AH115","v":-565.62744216736314},{"$f":"Cons1!AI115","v":472.516058246169},{"$f":"Cons1!AJ115","v":2.4330802261829411E-12},{"$f":"Cons1!AK115","v":2.4330802261829411E-12},{"$f":"Cons1!AL115","v":2.4330802261829411E-12},{"$f":"Cons1!AM115","v":2.4330802261829411E-12},{"$f":"Cons1!AN115","v":2.4330802261829411E-12}]
[null,1,null,null,null,"Lucro Antes do Imposto de Renda",2886877.1377115389,{"$f":"Cons1!F116","v":16381.841841289835},{"$f":"Cons1!G116","v":43363.526115716275},{"$f":"Cons1!H116","v":50752.804508374349},{"$f":"Cons1!I116","v":60926.969531562783},{"$f":"Cons1!J116","v":73992.949091933988},{"$f":"Cons1!K116","v":86402.3144211545},{"$f":"Cons1!L116","v":95515.067243487618},{"$f":"Cons1!M116","v":106811.12130485561},{"$f":"Cons1!N116","v":114978.90011340042},{"$f":"Cons1!O116","v":122880.38519322559},{"$f":"Cons1!P116","v":129969.85966680042},{"$f":"Cons1!Q116","v":130930.15250239527},{"$f":"Cons1!R116","v":132904.97621704309},{"$f":"Cons1!S116","v":136516.16500099926},{"$f":"Cons1!T116","v":140291.94688761677},{"$f":"Cons1!U116","v":143589.97200664855},{"$f":"Cons1!V116","v":146218.89017515763},{"$f":"Cons1!W116","v":148139.09340199493},{"$f":"Cons1!X116","v":145498.10272269527},{"$f":"Cons1!Y116","v":141437.30197830484},{"$f":"Cons1!Z116","v":136021.13793362601},{"$f":"Cons1!AA116","v":127953.33720410067},{"$f":"Cons1!AB116","v":117912.81477725034},{"$f":"Cons1!AC116","v":106085.81468399812},{"$f":"Cons1!AD116","v":92275.046359942105},{"$f":"Cons1!AE116","v":75136.800192555762},{"$f":"Cons1!AF116","v":54648.074749409767},{"$f":"Cons1!AG116","v":31288.335497594249},{"$f":"Cons1!AH116","v":4636.540442251232},{"$f":"Cons1!AI116","v":-26583.104053836811},{"$f":"Cons1!AJ116","v":-9.7173647817980618E-9},{"$f":"Cons1!AK116","v":2.4330802261829411E-12},{"$f":"Cons1!AL116","v":2.4330802261829411E-12},{"$f":"Cons1!AM116","v":2.4330802261829411E-12},{"$f":"Cons1!AN116","v":2.4330802261829411E-12}]
[null,1,null,null,null,"Imposto de Renda e Contribuição Social",-980842.22682192316,{"$f":"Cons1!F117","v":-5569.8262260385436},{"$f":"Cons1!G117","v":-14719.598879343534},{"$f":"Cons1!H117","v":-17231.953532847278},{"$f":"Cons1!I117","v":-20691.169640731343},{"$f":"Cons1!J117","v":-25133.602691257554},{"$f":"Cons1!K117","v":-29352.786903192529},{"$f":"Cons1!L117","v":-32451.122862785789},{"$f":"Cons1!M117","v":-36291.781243650905},{"$f":"Cons1!N117","v":-39068.826038556144},{"$f":"Cons1!O117","v":-41755.330965696703},{"$f":"Cons1!P117","v":-44165.752286712137},{"$f":"Cons1!Q117","v":-44492.251850814391},{"$f":"Cons1!R117","v":-45163.691913794653},{"$f":"Cons1!S117","v":-46391.49610033974},{"$f":"Cons1!T117","v":-47675.2619417897},{"$f":"Cons1!U117","v":-48796.590482260508},{"$f":"Cons1!V117","v":-49690.422659553595},{"$f":"Cons1!W117","v":-50343.291756678278},{"$f":"Cons1!X117","v":-49445.35492571639},{"$f":"Cons1!Y117","v":-48064.682672623647},{"$f":"Cons1!Z117","v":-46223.186897432846},{"$f":"Cons1!AA117","v":-43480.134649394226},{"$f":"Cons1!AB117","v":-40066.357024265119},{"$f":"Cons1!AC117","v":-36045.176992559354},{"$f":"Cons1!AD117","v":-31349.515762380317},{"$f":"Cons1!AE117","v":-25522.512065468956},{"$f":"Cons1!AF117","v":-18556.345414799325},{"$f":"Cons1!AG117","v":-10614.034069182046},{"$f":"Cons1!AH117","v":-1552.4237503654222},{"$f":"Cons1!AI117","v":9062.255378304515},{"$f":"Cons1!AJ117","v":3.3041473338339589E-9},{"$f":"Cons1!AK117","v":-5.8393925428390589E-13},{"$f":"Cons1!AL117","v":-5.8393925428390589E-13},{"$f":"Cons1!AM117","v":-5.8393925428390589E-13},{"$f":"Cons1!AN117","v":-5.8393925428390589E-13}]
[null,1,null,null,null,"IR/Benefício SUDENE",0,{"$f":"Cons1!F120","v":0},{"$f":"Cons1!G120","v":0},{"$f":"Cons1!H120","v":0},{"$f":"Cons1!I120","v":0},{"$f":"Cons1!J120","v":0},{"$f":"Cons1!K120","v":0},{"$f":"Cons1!L120","v":0},{"$f":"Cons1!M120","v":0},{"$f":"Cons1!N120","v":0},{"$f":"Cons1!O120","v":0},{"$f":"Cons1!P120","v":0},{"$f":"Cons1!Q120","v":0},{"$f":"Cons1!R120","v":0},{"$f":"Cons1!S120","v":0},{"$f":"Cons1!T120","v":0},{"$f":"Cons1!U120","v":0},{"$f":"Cons1!V120","v":0},{"$f":"Cons1!W120","v":0},{"$f":"Cons1!X120","v":0},{"$f":"Cons1!Y120","v":0},{"$f":"Cons1!Z120","v":0},{"$f":"Cons1!AA120","v":0},{"$f":"Cons1!AB120","v":0},{"$f":"Cons1!AC120","v":0},{"$f":"Cons1!AD120","v":0},{"$f":"Cons1!AE120","v":0},{"$f":"Cons1!AF120","v":0},{"$f":"Cons1!AG120","v":0},{"$f":"Cons1!AH120","v":0},{"$f":"Cons1!AI120","v":0},{"$f":"Cons1!AJ120","v":0},{"$f":"Cons1!AK120","v":0},{"$f":"Cons1!AL120","v":0},{"$f":"Cons1!AM120","v":0},{"$f":"Cons1!AN120","v":0}]
[null,1,null,null,null,"Lucro Líquido",1906034.9108896151,{"$f":"Cons1!F161","v":10812.015615251292},{"$f":"Cons1!G161","v":28643.927236372743},{"$f":"Cons1!H161","v":33520.850975527072},{"$f":"Cons1!I161","v":40235.79989083144},{"$f":"Cons1!J161","v":48859.346400676433},{"$f":"Cons1!K161","v":57049.527517961971},{"$f":"Cons1!L161","v":63063.944380701825},{"$f":"Cons1!M161","v":70519.340061204712},{"$f":"Cons1!N161","v":75910.074074844277},{"$f":"Cons1!O161","v":81125.05422752889},{"$f":"Cons1!P161","v":85804.107380088273},{"$f":"Cons1!Q161","v":86437.900651580887},{"$f":"Cons1!R161","v":87741.284303248438},{"$f":"Cons1!S161","v":90124.668900659512},{"$f":"Cons1!T161","v":92616.684945827059},{"$f":"Cons1!U161","v":94793.381524388038},{"$f":"Cons1!V161","v":96528.467515604047},{"$f":"Cons1!W161","v":97795.801645316649},{"$f":"Cons1!X161","v":96052.747796978889},{"$f":"Cons1!Y161","v":93372.61930568119},{"$f":"Cons1!Z161","v":89797.951036193175},{"$f":"Cons1!AA161","v":84473.20255470644},{"$f":"Cons1!AB161","v":77846.457752985225},{"$f":"Cons1!AC161","v":70040.637691438766},{"$f":"Cons1!AD161","v":60925.530597561788},{"$f":"Cons1!AE161","v":49614.288127086809},{"$f":"Cons1!AF161","v":36091.729334610442},{"$f":"Cons1!AG161","v":20674.301428412204},{"$f":"Cons1!AH161","v":3084.1166918858098},{"$f":"Cons1!AI161","v":-17520.848675532296},{"$f":"Cons1!AJ161","v":-6.4132174479641033E-9},{"$f":"Cons1!AK161","v":1.8491409718990353E-12},{"$f":"Cons1!AL161","v":1.8491409718990353E-12},{"$f":"Cons1!AM161","v":1.8491409718990353E-12},{"$f":"Cons1!AN161","v":1.8491409718990353E-12}]
[null,"D"]
[null,2,null,null,null,"Receita Bruta Operacional",{"$f":"SUM(H30:AP30)","v":0},{"$f":"Cons2!F42","v":0},{"$f":"Cons2!G42","v":0},{"$f":"Cons2!H42","v":0},{"$f":"Cons2!I42","v":0},{"$f":"Cons2!J42","v":0},{"$f":"Cons2!K42","v":0},{"$f":"Cons2!L42","v":0},{"$f":"Cons2!M42","v":0},{"$f":"Cons2!N42","v":0},{"$f":"Cons2!O42","v":0},{"$f":"Cons2!P42","v":0},{"$f":"Cons2!Q42","v":0},{"$f":"Cons2!R42","v":0},{"$f":"Cons2!S42","v":0},{"$f":"Cons2!T42","v":0},{"$f":"Cons2!U42","v":0},{"$f":"Cons2!V42","v":0},{"$f":"Cons2!W42","v":0},{"$f":"Cons2!X42","v":0},{"$f":"Cons2!Y42","v":0},{"$f":"Cons2!Z42","v":0},{"$f":"Cons2!AA42","v":0},{"$f":"Cons2!AB42","v":0},{"$f":"Cons2!AC42","v":0},{"$f":"Cons2!AD42","v":0},{"$f":"Cons2!AE42","v":0},{"$f":"Cons2!AF42","v":0},{"$f":"Cons2!AG42","v":0},{"$f":"Cons2!AH42","v":0},{"$f":"Cons2!AI42","v":0},{"$f":"Cons2!AJ42","v":0},{"$f":"Cons2!AK42","v":0},{"$f":"Cons2!AL42","v":0},{"$f":"Cons2!AM42","v":0},{"$f":"Cons2!AN42","v":0}]
[null,2,null,null,null,"Receita Financeiro  Remuneração do Ativo Financeiro",0,{"$f":"Cons2!F53","v":0},{"$f":"Cons2!G53","v":0},{"$f":"Cons2!H53","v":0},{"$f":"Cons2!I53","v":0},{"$f":"Cons2!J53","v":0},{"$f":"Cons2!K53","v":0},{"$f":"Cons2!L53","v":0},{"$f":"Cons2!M53","v":0},{"$f":"Cons2!N53","v":0},{"$f":"Cons2!O53","v":0},{"$f":"Cons2!P53","v":0},{"$f":"Cons2!Q53","v":0},{"$f":"Cons2!R53","v":0},{"$f":"Cons2!S53","v":0},{"$f":"Cons2!T53","v":0},{"$f":"Cons2!U53","v":0},{"$f":"Cons2!V53","v":0},{"$f":"Cons2!W53","v":0},{"$f":"Cons2!X53","v":0},{"$f":"Cons2!Y53","v":0},{"$f":"Cons2!Z53","v":0},{"$f":"Cons2!AA53","v":0},{"$f":"Cons2!AB53","v":0},{"$f":"Cons2!AC53","v":0},{"$f":"Cons2!AD53","v":0},{"$f":"Cons2!AE53","v":0},{"$f":"Cons2!AF53","v":0},{"$f":"Cons2!AG53","v":0},{"$f":"Cons2!AH53","v":0},{"$f":"Cons2!AI53","v":0},{"$f":"Cons2!AJ53","v":0},{"$f":"Cons2!AK53","v":0},{"$f":"Cons2!AL53","v":0},{"$f":"Cons2!AM53","v":0},{"$f":"Cons2!AN53","v":0}]
[null,2,null,null,null,"Receita de Construção - Ativo Financeiro",0,{"$f":"Cons2!F54","v":0},{"$f":"Cons2!G54","v":0},{"$f":"Cons2!H54","v":0},{"$f":"Cons2!I54","v":0},{"$f":"Cons2!J54","v":0},{"$f":"Cons2!K54","v":0},{"$f":"Cons2!L54","v":0},{"$f":"Cons2!M54","v":0},{"$f":"Cons2!N54","v":0},{"$f":"Cons2!O54","v":0},{"$f":"Cons2!P54","v":0},{"$f":"Cons2!Q54","v":0},{"$f":"Cons2!R54","v":0},{"$f":"Cons2!S54","v":0},{"$f":"Cons2!T54","v":0},{"$f":"Cons2!U54","v":0},{"$f":"Cons2!V54","v":0},{"$f":"Cons2!W54","v":0},{"$f":"Cons2!X54","v":0},{"$f":"Cons2!Y54","v":0},{"$f":"Cons2!Z54","v":0},{"$f":"Cons2!AA54","v":0},{"$f":"Cons2!AB54","v":0},{"$f":"Cons2!AC54","v":0},{"$f":"Cons2!AD54","v":0},{"$f":"Cons2!AE54","v":0},{"$f":"Cons2!AF54","v":0},{"$f":"Cons2!AG54","v":0},{"$f":"Cons2!AH54","v":0},{"$f":"Cons2!AI54","v":0},{"$f":"Cons2!AJ54","v":0},{"$f":"Cons2!AK54","v":0},{"$f":"Cons2!AL54","v":0},{"$f":"Cons2!AM54","v":0},{"$f":"Cons2!AN54","v":0}]
[null,2,null,null,null,"Deduções",0,{"$f":"Cons2!F56","v":0},{"$f":"Cons2!G56","v":0},{"$f":"Cons2!H56","v":0},{"$f":"Cons2!I56","v":0},{"$f":"Cons2!J56","v":0},{"$f":"Cons2!K56","v":0},{"$f":"Cons2!L56","v":0},{"$f":"Cons2!M56","v":0},{"$f":"Cons2!N56","v":0},{"$f":"Cons2!O56","v":0},{"$f":"Cons2!P56","v":0},{"$f":"Cons2!Q56","v":0},{"$f":"Cons2!R56","v":0},{"$f":"Cons2!S56","v":0},{"$f":"Cons2!T56","v":0},{"$f":"Cons2!U56","v":0},{"$f":"Cons2!V56","v":0},{"$f":"Cons2!W56","v":0},{"$f":"Cons2!X56","v":0},{"$f":"Cons2!Y56","v":0},{"$f":"Cons2!Z56","v":0},{"$f":"Cons2!AA56","v":0},{"$f":"Cons2!AB56","v":0},{"$f":"Cons2!AC56","v":0},{"$f":"Cons2!AD56","v":0},{"$f":"Cons2!AE56","v":0},{"$f":"Cons2!AF56","v":0},{"$f":"Cons2!AG56","v":0},{"$f":"Cons2!AH56","v":0},{"$f":"Cons2!AI56","v":0},{"$f":"Cons2!AJ56","v":0},{"$f":"Cons2!AK56","v":0},{"$f":"Cons2!AL56","v":0},{"$f":"Cons2!AM56","v":0},{"$f":"Cons2!AN56","v":0}]
[null,2,null,null,null,"Receita Líquida",0,{"$f":"Cons2!F62","v":0},{"$f":"Cons2!G62","v":0},{"$f":"Cons2!H62","v":0},{"$f":"Cons2!I62","v":0},{"$f":"Cons2!J62","v":0},{"$f":"Cons2!K62","v":0},{"$f":"Cons2!L62","v":0},{"$f":"Cons2!M62","v":0},{"$f":"Cons2!N62","v":0},{"$f":"Cons2!O62","v":0},{"$f":"Cons2!P62","v":0},{"$f":"Cons2!Q62","v":0},{"$f":"Cons2!R62","v":0},{"$f":"Cons2!S62","v":0},{"$f":"Cons2!T62","v":0},{"$f":"Cons2!U62","v":0},{"$f":"Cons2!V62","v":0},{"$f":"Cons2!W62","v":0},{"$f":"Cons2!X62","v":0},{"$f":"Cons2!Y62","v":0},{"$f":"Cons2!Z62","v":0},{"$f":"Cons2!AA62","v":0},{"$f":"Cons2!AB62","v":0},{"$f":"Cons2!AC62","v":0},{"$f":"Cons2!AD62","v":0},{"$f":"Cons2!AE62","v":0},{"$f":"Cons2!AF62","v":0},{"$f":"Cons2!AG62","v":0},{"$f":"Cons2!AH62","v":0},{"$f":"Cons2!AI62","v":0},{"$f":"Cons2!AJ62","v":0},{"$f":"Cons2!AK62","v":0},{"$f":"Cons2!AL62","v":0},{"$f":"Cons2!AM62","v":0},{"$f":"Cons2!AN62","v":0}]
[null,2,null,null,null,"Custo de Construção",0,{"$f":"Cons2!F63","v":0},{"$f":"Cons2!G63","v":0},{"$f":"Cons2!H63","v":0},{"$f":"Cons2!I63","v":0},{"$f":"Cons2!J63","v":0},{"$f":"Cons2!K63","v":0},{"$f":"Cons2!L63","v":0},{"$f":"Cons2!M63","v":0},{"$f":"Cons2!N63","v":0},{"$f":"Cons2!O63","v":0},{"$f":"Cons2!P63","v":0},{"$f":"Cons2!Q63","v":0},{"$f":"Cons2!R63","v":0},{"$f":"Cons2!S63","v":0},{"$f":"Cons2!T63","v":0},{"$f":"Cons2!U63","v":0},{"$f":"Cons2!V63","v":0},{"$f":"Cons2!W63","v":0},{"$f":"Cons2!X63","v":0},{"$f":"Cons2!Y63","v":0},{"$f":"Cons2!Z63","v":0},{"$f":"Cons2!AA63","v":0},{"$f":"Cons2!AB63","v":0},{"$f":"Cons2!AC63","v":0},{"$f":"Cons2!AD63","v":0},{"$f":"Cons2!AE63","v":0},{"$f":"Cons2!AF63","v":0},{"$f":"Cons2!AG63","v":0},{"$f":"Cons2!AH63","v":0},{"$f":"Cons2!AI63","v":0},{"$f":"Cons2!AJ63","v":0},{"$f":"Cons2!AK63","v":0},{"$f":"Cons2!AL63","v":0},{"$f":"Cons2!AM63","v":0},{"$f":"Cons2!AN63","v":0}]
[null,2,null,null,null,"Energia Elétrica",-576313.23649004428,{"$f":"Cons2!F67*-1","v":-12117.826343252027},{"$f":"Cons2!G67*-1","v":-13298.852128838764},{"$f":"Cons2!H67*-1","v":-14247.921007827577},{"$f":"Cons2!I67*-1","v":-15621.019460263453},{"$f":"Cons2!J67*-1","v":-16926.575128553181},{"$f":"Cons2!K67*-1","v":-17337.968511914874},{"$f":"Cons2!L67*-1","v":-17747.002249641715},{"$f":"Cons2!M67*-1","v":-18153.398179741129},{"$f":"Cons2!N67*-1","v":-18573.792077197711},{"$f":"Cons2!O67*-1","v":-19002.329767630556},{"$f":"Cons2!P67*-1","v":-19427.295607442855},{"$f":"Cons2!Q67*-1","v":-19710.379430281315},{"$f":"Cons2!R67*-1","v":-19936.2482058897},{"$f":"Cons2!S67*-1","v":-20129.170900996978},{"$f":"Cons2!T67*-1","v":-20316.855806750511},{"$f":"Cons2!U67*-1","v":-20499.154502399109},{"$f":"Cons2!V67*-1","v":-20676.001265381259},{"$f":"Cons2!W67*-1","v":-20847.317854174817},{"$f":"Cons2!X67*-1","v":-21011.96482485141},{"$f":"Cons2!Y67*-1","v":-21090.77990835009},{"$f":"Cons2!Z67*-1","v":-21085.851033527309},{"$f":"Cons2!AA67*-1","v":-21073.092582380588},{"$f":"Cons2!AB67*-1","v":-21055.271836314125},{"$f":"Cons2!AC67*-1","v":-21031.985901207172},{"$f":"Cons2!AD67*-1","v":-21003.234834182993},{"$f":"Cons2!AE67*-1","v":-20969.045770857861},{"$f":"Cons2!AF67*-1","v":-20929.322887418813},{"$f":"Cons2!AG67*-1","v":-20884.023281621572},{"$f":"Cons2!AH67*-1","v":-20833.144414655068},{"$f":"Cons2!AI67*-1","v":-20776.410786499859},{"$f":"Cons2!AJ67*-1","v":0},{"$f":"Cons2!AK67*-1","v":0},{"$f":"Cons2!AL67*-1","v":0},{"$f":"Cons2!AM67*-1","v":0},{"$f":"Cons2!AN67*-1","v":0}]
[null,2,null,null,null,"Produtos Químicos",-524847.42229920742,{"$f":"Cons2!F68*-1","v":-9996.8649045837919},{"$f":"Cons2!G68*-1","v":-10964.275626402477},{"$f":"Cons2!H68*-1","v":-11700.858189134884},{"$f":"Cons2!I68*-1","v":-13840.353519538872},{"$f":"Cons2!J68*-1","v":-15814.905054240298},{"$f":"Cons2!K68*-1","v":-16151.347465465245},{"$f":"Cons2!L68*-1","v":-16491.734102714738},{"$f":"Cons2!M68*-1","v":-16806.097656003119},{"$f":"Cons2!N68*-1","v":-17144.286189894479},{"$f":"Cons2!O68*-1","v":-17490.000168559989},{"$f":"Cons2!P68*-1","v":-17831.673342862257},{"$f":"Cons2!Q68*-1","v":-18060.65540645993},{"$f":"Cons2!R68*-1","v":-18251.602546626749},{"$f":"Cons2!S68*-1","v":-18427.902178417713},{"$f":"Cons2!T68*-1","v":-18599.489154741139},{"$f":"Cons2!U68*-1","v":-18766.247921741207},{"$f":"Cons2!V68*-1","v":-18928.085578084898},{"$f":"Cons2!W68*-1","v":-19084.957083742876},{"$f":"Cons2!X68*-1","v":-19236.749021965134},{"$f":"Cons2!Y68*-1","v":-19309.099233685945},{"$f":"Cons2!Z68*-1","v":-19304.683844905394},{"$f":"Cons2!AA68*-1","v":-19293.186250515435},{"$f":"Cons2!AB68*-1","v":-19277.133772010835},{"$f":"Cons2!AC68*-1","v":-19256.171026131251},{"$f":"Cons2!AD68*-1","v":-19230.256758214153},{"$f":"Cons2!AE68*-1","v":-19199.421383893758},{"$f":"Cons2!AF68*-1","v":-19163.658445327772},{"$f":"Cons2!AG68*-1","v":-19122.866197170824},{"$f":"Cons2!AH68*-1","v":-19076.973751097768},{"$f":"Cons2!AI68*-1","v":-19025.88652507446},{"$f":"Cons2!AJ68*-1","v":0},{"$f":"Cons2!AK68*-1","v":0},{"$f":"Cons2!AL68*-1","v":0},{"$f":"Cons2!AM68*-1","v":0},{"$f":"Cons2!AN68*-1","v":0}]
[null,2,null,null,null,"Pessoal",-3936120.4541459507,{"$f":"Cons2!F69*-1","v":-79899.63729942753},{"$f":"Cons2!G69*-1","v":-88683.480539124808},{"$f":"Cons2!H69*-1","v":-94278.076517622045},{"$f":"Cons2!I69*-1","v":-104489.1336391193},{"$f":"Cons2!J69*-1","v":-114211.1966172165},{"$f":"Cons2!K69*-1","v":-117368.50094871374},{"$f":"Cons2!L69*-1","v":-120508.26387521099},{"$f":"Cons2!M69*-1","v":-123627.24814170825},{"$f":"Cons2!N69*-1","v":-126723.23434640547},{"$f":"Cons2!O69*-1","v":-129794.35843270273},{"$f":"Cons2!P69*-1","v":-132837.15427920001},{"$f":"Cons2!Q69*-1","v":-134891.56147319998},{"$f":"Cons2!R69*-1","v":-136623.90545999998},{"$f":"Cons2!S69*-1","v":-138016.48523039999},{"$f":"Cons2!T69*-1","v":-139368.46530600003},{"$f":"Cons2!U69*-1","v":-140678.59896719994},{"$f":"Cons2!V69*-1","v":-141946.44654960002},{"$f":"Cons2!W69*-1","v":-143171.40276179998},{"$f":"Cons2!X69*-1","v":-144353.68141319999},{"$f":"Cons2!Y69*-1","v":-144952.49529179995},{"$f":"Cons2!Z69*-1","v":-144914.30471700002},{"$f":"Cons2!AA69*-1","v":-144815.24621969997},{"$f":"Cons2!AB69*-1","v":-144676.93111199999},{"$f":"Cons2!AC69*-1","v":-144496.23506639997},{"$f":"Cons2!AD69*-1","v":-144273.12947459999},{"$f":"Cons2!AE69*-1","v":-144007.79803199993},{"$f":"Cons2!AF69*-1","v":-143699.49993420002},{"$f":"Cons2!AG69*-1","v":-143347.98824639997},{"$f":"Cons2!AH69*-1","v":-142953.13950119997},{"$f":"Cons2!AI69*-1","v":-142512.85475279999},{"$f":"Cons2!AJ69*-1","v":0},{"$f":"Cons2!AK69*-1","v":0},{"$f":"Cons2!AL69*-1","v":0},{"$f":"Cons2!AM69*-1","v":0},{"$f":"Cons2!AN69*-1","v":0}]
[null,2,null,null,null,"Outros Custos",-3756831.0390183683,{"$f":"Cons2!F70*-1","v":-76436.851017150446},{"$f":"Cons2!G70*-1","v":-84201.2419961212},{"$f":"Cons2!H70*-1","v":-89296.438670602452},{"$f":"Cons2!I70*-1","v":-99638.175833241112},{"$f":"Cons2!J70*-1","v":-111494.28837021459},{"$f":"Cons2!K70*-1","v":-113407.11602673767},{"$f":"Cons2!L70*-1","v":-114815.36799619197},{"$f":"Cons2!M70*-1","v":-117688.46902558234},{"$f":"Cons2!N70*-1","v":-120544.34751820903},{"$f":"Cons2!O70*-1","v":-129204.57903433708},{"$f":"Cons2!P70*-1","v":-126196.28273229885},{"$f":"Cons2!Q70*-1","v":-128118.82044611702},{"$f":"Cons2!R70*-1","v":-129693.30549651703},{"$f":"Cons2!S70*-1","v":-130959.94582771705},{"$f":"Cons2!T70*-1","v":-132189.47108451702},{"$f":"Cons2!U70*-1","v":-133381.47137811701},{"$f":"Cons2!V70*-1","v":-134534.42824531705},{"$f":"Cons2!W70*-1","v":-135648.67311691705},{"$f":"Cons2!X70*-1","v":-136724.15976611702},{"$f":"Cons2!Y70*-1","v":-143090.16702834558},{"$f":"Cons2!Z70*-1","v":-137232.24674251705},{"$f":"Cons2!AA70*-1","v":-137142.31107311702},{"$f":"Cons2!AB70*-1","v":-137016.79755251703},{"$f":"Cons2!AC70*-1","v":-136852.71463571704},{"$f":"Cons2!AD70*-1","v":-136650.11639531705},{"$f":"Cons2!AE70*-1","v":-136409.16931251701},{"$f":"Cons2!AF70*-1","v":-136129.20200411702},{"$f":"Cons2!AG70*-1","v":-135809.59067571702},{"$f":"Cons2!AH70*-1","v":-135450.94343011701},{"$f":"Cons2!AI70*-1","v":-140874.34658634558},{"$f":"Cons2!AJ70*-1","v":0},{"$f":"Cons2!AK70*-1","v":0},{"$f":"Cons2!AL70*-1","v":0},{"$f":"Cons2!AM70*-1","v":0},{"$f":"Cons2!AN70*-1","v":0}]
[null,2,null,null,null,"Gastos totais com garantias",-15280.537868601417,{"$f":"Cons2!F71*-1","v":-1058.1685196415324},{"$f":"Cons2!G71*-1","v":-1656.7693273921536},{"$f":"Cons2!H71*-1","v":-1585.2582786671446},{"$f":"Cons2!I71*-1","v":-1583.0895223677835},{"$f":"Cons2!J71*-1","v":-1275.6911865176151},{"$f":"Cons2!K71*-1","v":-971.74412756272864},{"$f":"Cons2!L71*-1","v":-880.34248903198795},{"$f":"Cons2!M71*-1","v":-850.69088298415932},{"$f":"Cons2!N71*-1","v":-739.01474711636592},{"$f":"Cons2!O71*-1","v":-713.61254576104659},{"$f":"Cons2!P71*-1","v":-582.97413297691219},{"$f":"Cons2!Q71*-1","v":-260.53938162072984},{"$f":"Cons2!R71*-1","v":-265.53817578600268},{"$f":"Cons2!S71*-1","v":-258.55082341893916},{"$f":"Cons2!T71*-1","v":-257.53410583783369},{"$f":"Cons2!U71*-1","v":-255.81566115159615},{"$f":"Cons2!V71*-1","v":-253.75377460422297},{"$f":"Cons2!W71*-1","v":-252.18425030898985},{"$f":"Cons2!X71*-1","v":-135.38885689353378},{"$f":"Cons2!Y71*-1","v":-133.67717081701267},{"$f":"Cons2!Z71*-1","v":-131.06273419787419},{"$f":"Cons2!AA71*-1","v":-130.86098562657048},{"$f":"Cons2!AB71*-1","v":-131.56734219373999},{"$f":"Cons2!AC71*-1","v":-130.87035357730352},{"$f":"Cons2!AD71*-1","v":-131.06013648308553},{"$f":"Cons2!AE71*-1","v":-130.98155550588467},{"$f":"Cons2!AF71*-1","v":-130.74707852355868},{"$f":"Cons2!AG71*-1","v":-131.45285528463327},{"$f":"Cons2!AH71*-1","v":-130.71327955083666},{"$f":"Cons2!AI71*-1","v":-130.88358719963645},{"$f":"Cons2!AJ71*-1","v":0},{"$f":"Cons2!AK71*-1","v":0},{"$f":"Cons2!AL71*-1","v":0},{"$f":"Cons2!AM71*-1","v":0},{"$f":"Cons2!AN71*-1","v":0}]
[null,2,null,null,null,"Crédito de PIS/COFINS - Opex",449364.23204720474,{"$f":"Cons2!F72*1","v":9116.017659511228},{"$f":"Cons2!G72*1","v":10032.954202001025},{"$f":"Cons2!H72*1","v":10660.182652749754},{"$f":"Cons2!I72*1","v":11941.70826520652},{"$f":"Cons2!J72*1","v":13341.808591153245},{"$f":"Cons2!K72*1","v":13587.919960380892},{"$f":"Cons2!L72*1","v":13787.50465224073},{"$f":"Cons2!M72*1","v":14119.936749672705},{"$f":"Cons2!N72*1","v":14454.274385140361},{"$f":"Cons2!O72*1","v":15326.964079773807},{"$f":"Cons2!P72*1","v":15119.610780640867},{"$f":"Cons2!Q72*1","v":15344.811613664386},{"$f":"Cons2!R72*1","v":15529.006953035598},{"$f":"Cons2!S72*1","v":15680.324248909687},{"$f":"Cons2!T72*1","v":15827.2879842558},{"$f":"Cons2!U72*1","v":15969.835826708802},{"$f":"Cons2!V72*1","v":16107.812645712445},{"$f":"Cons2!W72*1","v":16241.237695072216},{"$f":"Cons2!X72*1","v":16369.990809196353},{"$f":"Cons2!Y72*1","v":16972.829270760296},{"$f":"Cons2!Z72*1","v":16430.107299937852},{"$f":"Cons2!AA72*1","v":16419.544566306206},{"$f":"Cons2!AB72*1","v":16404.801292377884},{"$f":"Cons2!AC72*1","v":16385.530619582634},{"$f":"Cons2!AD72*1","v":16361.733738863566},{"$f":"Cons2!AE72*1","v":16333.431373222345},{"$f":"Cons2!AF72*1","v":16300.551958659882},{"$f":"Cons2!AG72*1","v":16263.024414292113},{"$f":"Cons2!AH72*1","v":16220.898197617957},{"$f":"Cons2!AI72*1","v":16712.589560557586},{"$f":"Cons2!AJ72*1","v":0},{"$f":"Cons2!AK72*1","v":0},{"$f":"Cons2!AL72*1","v":0},{"$f":"Cons2!AM72*1","v":0},{"$f":"Cons2!AN72*1","v":0}]
[null,2,null,null,null,"Lucro Bruto",-8360028.457774967,{"$f":"Cons2!F75","v":-170393.33042454411},{"$f":"Cons2!G75","v":-188771.66541587838},{"$f":"Cons2!H75","v":-200448.37001110433},{"$f":"Cons2!I75","v":-223230.06370932402},{"$f":"Cons2!J75","v":-246380.84776558893},{"$f":"Cons2!K75","v":-251648.75712001335},{"$f":"Cons2!L75","v":-256655.2060605507},{"$f":"Cons2!M75","v":-263005.96713634627},{"$f":"Cons2!N75","v":-269270.40049368271},{"$f":"Cons2!O75","v":-280877.9158692176},{"$f":"Cons2!P75","v":-281755.76931414002},{"$f":"Cons2!Q75","v":-285697.14452401455},{"$f":"Cons2!R75","v":-289241.59293178387},{"$f":"Cons2!S75","v":-292111.73071204103},{"$f":"Cons2!T75","v":-294904.52747359069},{"$f":"Cons2!U75","v":-297611.45260390005},{"$f":"Cons2!V75","v":-300230.90276727499},{"$f":"Cons2!W75","v":-302763.29737187154},{"$f":"Cons2!X75","v":-305091.95307383069},{"$f":"Cons2!Y75","v":-311603.38936223823},{"$f":"Cons2!Z75","v":-306238.04177220981},{"$f":"Cons2!AA75","v":-306035.15254503337},{"$f":"Cons2!AB75","v":-305752.90032265784},{"$f":"Cons2!AC75","v":-305382.44636345014},{"$f":"Cons2!AD75","v":-304926.06385993375},{"$f":"Cons2!AE75","v":-304382.9846815521},{"$f":"Cons2!AF75","v":-303751.87839092728},{"$f":"Cons2!AG75","v":-303032.89684190182},{"$f":"Cons2!AH75","v":-302224.01617900265},{"$f":"Cons2!AI75","v":-306607.79267736193},{"$f":"Cons2!AJ75","v":0},{"$f":"Cons2!AK75","v":0},{"$f":"Cons2!AL75","v":0},{"$f":"Cons2!AM75","v":0},{"$f":"Cons2!AN75","v":0}]
[null,2,null,null,null,"Despesas Operacionais",0,{"$f":"Cons2!F76","v":0},{"$f":"Cons2!G76","v":0},{"$f":"Cons2!H76","v":0},{"$f":"Cons2!I76","v":0},{"$f":"Cons2!J76","v":0},{"$f":"Cons2!K76","v":0},{"$f":"Cons2!L76","v":0},{"$f":"Cons2!M76","v":0},{"$f":"Cons2!N76","v":0},{"$f":"Cons2!O76","v":0},{"$f":"Cons2!P76","v":0},{"$f":"Cons2!Q76","v":0},{"$f":"Cons2!R76","v":0},{"$f":"Cons2!S76","v":0},{"$f":"Cons2!T76","v":0},{"$f":"Cons2!U76","v":0},{"$f":"Cons2!V76","v":0},{"$f":"Cons2!W76","v":0},{"$f":"Cons2!X76","v":0},{"$f":"Cons2!Y76","v":0},{"$f":"Cons2!Z76","v":0},{"$f":"Cons2!AA76","v":0},{"$f":"Cons2!AB76","v":0},{"$f":"Cons2!AC76","v":0},{"$f":"Cons2!AD76","v":0},{"$f":"Cons2!AE76","v":0},{"$f":"Cons2!AF76","v":0},{"$f":"Cons2!AG76","v":0},{"$f":"Cons2!AH76","v":0},{"$f":"Cons2!AI76","v":0},{"$f":"Cons2!AJ76","v":0},{"$f":"Cons2!AK76","v":0},{"$f":"Cons2!AL76","v":0},{"$f":"Cons2!AM76","v":0},{"$f":"Cons2!AN76","v":0}]
[null,2,null,null,null,"Lucro Operacional",-8360028.457774967,{"$f":"Cons2!F113","v":-170393.33042454411},{"$f":"Cons2!G113","v":-188771.66541587838},{"$f":"Cons2!H113","v":-200448.37001110433},{"$f":"Cons2!I113","v":-223230.06370932402},{"$f":"Cons2!J113","v":-246380.84776558893},{"$f":"Cons2!K113","v":-251648.75712001335},{"$f":"Cons2!L113","v":-256655.2060605507},{"$f":"Cons2!M113","v":-263005.96713634627},{"$f":"Cons2!N113","v":-269270.40049368271},{"$f":"Cons2!O113","v":-280877.9158692176},{"$f":"Cons2!P113","v":-281755.76931414002},{"$f":"Cons2!Q113","v":-285697.14452401455},{"$f":"Cons2!R113","v":-289241.59293178387},{"$f":"Cons2!S113","v":-292111.73071204103},{"$f":"Cons2!T113","v":-294904.52747359069},{"$f":"Cons2!U113","v":-297611.45260390005},{"$f":"Cons2!V113","v":-300230.90276727499},{"$f":"Cons2!W113","v":-302763.29737187154},{"$f":"Cons2!X113","v":-305091.95307383069},{"$f":"Cons2!Y113","v":-311603.38936223823},{"$f":"Cons2!Z113","v":-306238.04177220981},{"$f":"Cons2!AA113","v":-306035.15254503337},{"$f":"Cons2!AB113","v":-305752.90032265784},{"$f":"Cons2!AC113","v":-305382.44636345014},{"$f":"Cons2!AD113","v":-304926.06385993375},{"$f":"Cons2!AE113","v":-304382.9846815521},{"$f":"Cons2!AF113","v":-303751.87839092728},{"$f":"Cons2!AG113","v":-303032.89684190182},{"$f":"Cons2!AH113","v":-302224.01617900265},{"$f":"Cons2!AI113","v":-306607.79267736193},{"$f":"Cons2!AJ113","v":0},{"$f":"Cons2!AK113","v":0},{"$f":"Cons2!AL113","v":0},{"$f":"Cons2!AM113","v":0},{"$f":"Cons2!AN113","v":0}]
[null,2,null,null,null,"Receita/Despesas financeiras líquidas",3796.8638834951448,{"$f":"Cons2!F115","v":0},{"$f":"Cons2!G115","v":0},{"$f":"Cons2!H115","v":0},{"$f":"Cons2!I115","v":0},{"$f":"Cons2!J115","v":0},{"$f":"Cons2!K115","v":0},{"$f":"Cons2!L115","v":0},{"$f":"Cons2!M115","v":0},{"$f":"Cons2!N115","v":922.09551456310669},{"$f":"Cons2!O115","v":922.09551456310669},{"$f":"Cons2!P115","v":488.16821359223297},{"$f":"Cons2!Q115","v":488.16821359223297},{"$f":"Cons2!R115","v":488.16821359223297},{"$f":"Cons2!S115","v":488.16821359223297},{"$f":"Cons2!T115","v":0},{"$f":"Cons2!U115","v":0},{"$f":"Cons2!V115","v":0},{"$f":"Cons2!W115","v":0},{"$f":"Cons2!X115","v":0},{"$f":"Cons2!Y115","v":0},{"$f":"Cons2!Z115","v":0},{"$f":"Cons2!AA115","v":0},{"$f":"Cons2!AB115","v":0},{"$f":"Cons2!AC115","v":0},{"$f":"Cons2!AD115","v":0},{"$f":"Cons2!AE115","v":0},{"$f":"Cons2!AF115","v":0},{"$f":"Cons2!AG115","v":0},{"$f":"Cons2!AH115","v":0},{"$f":"Cons2!AI115","v":0},{"$f":"Cons2!AJ115","v":0},{"$f":"Cons2!AK115","v":0},{"$f":"Cons2!AL115","v":0},{"$f":"Cons2!AM115","v":0},{"$f":"Cons2!AN115","v":0}]
[null,2,null,null,null,"Lucro Antes do Imposto de Renda",-8356231.5938914716,{"$f":"Cons2!F116","v":-170393.33042454411},{"$f":"Cons2!G116","v":-188771.66541587838},{"$f":"Cons2!H116","v":-200448.37001110433},{"$f":"Cons2!I116","v":-223230.06370932402},{"$f":"Cons2!J116","v":-246380.84776558893},{"$f":"Cons2!K116","v":-251648.75712001335},{"$f":"Cons2!L116","v":-256655.2060605507},{"$f":"Cons2!M116","v":-263005.96713634627},{"$f":"Cons2!N116","v":-268348.30497911962},{"$f":"Cons2!O116","v":-279955.82035465451},{"$f":"Cons2!P116","v":-281267.60110054776},{"$f":"Cons2!Q116","v":-285208.97631042229},{"$f":"Cons2!R116","v":-288753.42471819161},{"$f":"Cons2!S116","v":-291623.56249844877},{"$f":"Cons2!T116","v":-294904.52747359069},{"$f":"Cons2!U116","v":-297611.45260390005},{"$f":"Cons2!V116","v":-300230.90276727499},{"$f":"Cons2!W116","v":-302763.29737187154},{"$f":"Cons2!X116","v":-305091.95307383069},{"$f":"Cons2!Y116","v":-311603.38936223823},{"$f":"Cons2!Z116","v":-306238.04177220981},{"$f":"Cons2!AA116","v":-306035.15254503337},{"$f":"Cons2!AB116","v":-305752.90032265784},{"$f":"Cons2!AC116","v":-305382.44636345014},{"$f":"Cons2!AD116","v":-304926.06385993375},{"$f":"Cons2!AE116","v":-304382.9846815521},{"$f":"Cons2!AF116","v":-303751.87839092728},{"$f":"Cons2!AG116","v":-303032.89684190182},{"$f":"Cons2!AH116","v":-302224.01617900265},{"$f":"Cons2!AI116","v":-306607.79267736193},{"$f":"Cons2!AJ116","v":0},{"$f":"Cons2!AK116","v":0},{"$f":"Cons2!AL116","v":0},{"$f":"Cons2!AM116","v":0},{"$f":"Cons2!AN116","v":0}]
[null,2,null,null,null,"Imposto de Renda e Contribuição Social",4.6566128730773926E-10,{"$f":"Cons2!F117","v":57933.732344344993},{"$f":"Cons2!G117","v":64182.366241398646},{"$f":"Cons2!H117","v":68152.445803775467},{"$f":"Cons2!I117","v":75898.221661170159},{"$f":"Cons2!J117","v":83769.488240300227},{"$f":"Cons2!K117","v":85560.577420804533},{"$f":"Cons2!L117","v":87262.770060587223},{"$f":"Cons2!M117","v":89422.028826357724},{"$f":"Cons2!N117","v":91238.423692900658},{"$f":"Cons2!O117","v":95184.978920582522},{"$f":"Cons2!P117","v":95630.984374186228},{"$f":"Cons2!Q117","v":96971.051945543571},{"$f":"Cons2!R117","v":98176.16440418514},{"$f":"Cons2!S117","v":99152.011249472576},{"$f":"Cons2!T117","v":100267.53934102082},{"$f":"Cons2!U117","v":101187.893885326},{"$f":"Cons2!V117","v":102078.50694087349},{"$f":"Cons2!W117","v":102939.52110643631},{"$f":"Cons2!X117","v":103731.26404510242},{"$f":"Cons2!Y117","v":105945.152383161},{"$f":"Cons2!Z117","v":104120.93420255132},{"$f":"Cons2!AA117","v":104051.95186531133},{"$f":"Cons2!AB117","v":103955.98610970365},{"$f":"Cons2!AC117","v":103830.03176357305},{"$f":"Cons2!AD117","v":103674.86171237746},{"$f":"Cons2!AE117","v":103490.2147917277},{"$f":"Cons2!AF117","v":103275.63865291527},{"$f":"Cons2!AG117","v":103031.18492624661},{"$f":"Cons2!AH117","v":102756.16550086089},{"$f":"Cons2!AI117","v":-2736872.0924127973},{"$f":"Cons2!AJ117","v":0},{"$f":"Cons2!AK117","v":0},{"$f":"Cons2!AL117","v":0},{"$f":"Cons2!AM117","v":0},{"$f":"Cons2!AN117","v":0}]
[null,2,null,null,null,"IR/Benefício SUDENE",0,{"$f":"Cons2!F120","v":0},{"$f":"Cons2!G120","v":0},{"$f":"Cons2!H120","v":0},{"$f":"Cons2!I120","v":0},{"$f":"Cons2!J120","v":0},{"$f":"Cons2!K120","v":0},{"$f":"Cons2!L120","v":0},{"$f":"Cons2!M120","v":0},{"$f":"Cons2!N120","v":0},{"$f":"Cons2!O120","v":0},{"$f":"Cons2!P120","v":0},{"$f":"Cons2!Q120","v":0},{"$f":"Cons2!R120","v":0},{"$f":"Cons2!S120","v":0},{"$f":"Cons2!T120","v":0},{"$f":"Cons2!U120","v":0},{"$f":"Cons2!V120","v":0},{"$f":"Cons2!W120","v":0},{"$f":"Cons2!X120","v":0},{"$f":"Cons2!Y120","v":0},{"$f":"Cons2!Z120","v":0},{"$f":"Cons2!AA120","v":0},{"$f":"Cons2!AB120","v":0},{"$f":"Cons2!AC120","v":0},{"$f":"Cons2!AD120","v":0},{"$f":"Cons2!AE120","v":0},{"$f":"Cons2!AF120","v":0},{"$f":"Cons2!AG120","v":0},{"$f":"Cons2!AH120","v":0},{"$f":"Cons2!AI120","v":0},{"$f":"Cons2!AJ120","v":0},{"$f":"Cons2!AK120","v":0},{"$f":"Cons2!AL120","v":0},{"$f":"Cons2!AM120","v":0},{"$f":"Cons2!AN120","v":0}]
[null,2,null,null,null,"Lucro Líquido",-8356231.5938914726,{"$f":"Cons2!F161","v":-112459.59808019912},{"$f":"Cons2!G161","v":-124589.29917447973},{"$f":"Cons2!H161","v":-132295.92420732888},{"$f":"Cons2!I161","v":-147331.84204815386},{"$f":"Cons2!J161","v":-162611.35952528869},{"$f":"Cons2!K161","v":-166088.17969920882},{"$f":"Cons2!L161","v":-169392.43599996349},{"$f":"Cons2!M161","v":-173583.93830998853},{"$f":"Cons2!N161","v":-177109.88128621897},{"$f":"Cons2!O161","v":-184770.841434072},{"$f":"Cons2!P161","v":-185636.61672636154},{"$f":"Cons2!Q161","v":-188237.92436487874},{"$f":"Cons2!R161","v":-190577.26031400647},{"$f":"Cons2!S161","v":-192471.5512489762},{"$f":"Cons2!T161","v":-194636.98813256988},{"$f":"Cons2!U161","v":-196423.55871857406},{"$f":"Cons2!V161","v":-198152.39582640151},{"$f":"Cons2!W161","v":-199823.77626543521},{"$f":"Cons2!X161","v":-201360.68902872829},{"$f":"Cons2!Y161","v":-205658.23697907722},{"$f":"Cons2!Z161","v":-202117.10756965849},{"$f":"Cons2!AA161","v":-201983.20067972204},{"$f":"Cons2!AB161","v":-201796.91421295417},{"$f":"Cons2!AC161","v":-201552.41459987708},{"$f":"Cons2!AD161","v":-201251.20214755629},{"$f":"Cons2!AE161","v":-200892.76988982438},{"$f":"Cons2!AF161","v":-200476.23973801202},{"$f":"Cons2!AG161","v":-200001.71191565521},{"$f":"Cons2!AH161","v":-199467.85067814175},{"$f":"Cons2!AI161","v":-3043479.8850901593},{"$f":"Cons2!AJ161","v":0},{"$f":"Cons2!AK161","v":0},{"$f":"Cons2!AL161","v":0},{"$f":"Cons2!AM161","v":0},{"$f":"Cons2!AN161","v":0}]
[null,0]
[null,0,null,"Tabela 23 - Demonstração do Fluxo de Caixa - em R$"]
[null,0]
[null,1,null,null,null,{"$f":"Cons1!B45","v":"Contraprestação Fixa"},{"$f":"SUM(H53:AP53)","v":6960775.5977741135},{"$f":"Cons1!F45","v":0},{"$f":"Cons1!G45","v":48352.151071052307},{"$f":"Cons1!H45","v":76500.279761384096},{"$f":"Cons1!I45","v":100567.36031655445},{"$f":"Cons1!J45","v":123289.62171675102},{"$f":"Cons1!K45","v":146150.31266889573},{"$f":"Cons1!L45","v":169159.11440415637},{"$f":"Cons1!M45","v":192246.74959232297},{"$f":"Cons1!N45","v":215407.68098806261},{"$f":"Cons1!O45","v":238635.25320490167},{"$f":"Cons1!P45","v":260022.3418165317},{"$f":"Cons1!Q45","v":264433.12504101114},{"$f":"Cons1!R45","v":268704.43075555516},{"$f":"Cons1!S45","v":272838.45308317803},{"$f":"Cons1!T45","v":276798.13155292277},{"$f":"Cons1!U45","v":280653.70891751611},{"$f":"Cons1!V45","v":284322.01414589246},{"$f":"Cons1!W45","v":287899.6052874942},{"$f":"Cons1!X45","v":287899.6052874942},{"$f":"Cons1!Y45","v":287899.6052874942},{"$f":"Cons1!Z45","v":287899.6052874942},{"$f":"Cons1!AA45","v":287899.6052874942},{"$f":"Cons1!AB45","v":287899.6052874942},{"$f":"Cons1!AC45","v":287899.6052874942},{"$f":"Cons1!AD45","v":287899.6052874942},{"$f":"Cons1!AE45","v":287899.6052874942},{"$f":"Cons1!AF45","v":287899.6052874942},{"$f":"Cons1!AG45","v":287899.6052874942},{"$f":"Cons1!AH45","v":287899.6052874942},{"$f":"Cons1!AI45","v":287899.6052874942},{"$f":"Cons1!AJ45","v":0},{"$f":"Cons1!AK45","v":0},{"$f":"Cons1!AL45","v":0},{"$f":"Cons1!AM45","v":0},{"$f":"Cons1!AN45","v":0}]
[null,1,null,null,null,{"$f":"Cons1!B46","v":"Contraprestação Variável"},3655081.5323205385,{"$f":"Cons1!F46","v":38876.769419480683},{"$f":"Cons1!G46","v":46158.285816339412},{"$f":"Cons1!H46","v":55156.556861145495},{"$f":"Cons1!I46","v":64918.580672412085},{"$f":"Cons1!J46","v":74285.538393553754},{"$f":"Cons1!K46","v":83202.102046229542},{"$f":"Cons1!L46","v":92036.395420279718},{"$f":"Cons1!M46","v":100921.55878417994},{"$f":"Cons1!N46","v":109847.11510828871},{"$f":"Cons1!O46","v":118804.12757187376},{"$f":"Cons1!P46","v":127783.41053114072},{"$f":"Cons1!Q46","v":134805.31196928472},{"$f":"Cons1!R46","v":138596.20906951171},{"$f":"Cons1!S46","v":140062.40295884787},{"$f":"Cons1!T46","v":141479.18310777217},{"$f":"Cons1!U46","v":142845.28510261199},{"$f":"Cons1!V46","v":144159.89593811726},{"$f":"Cons1!W46","v":145422.78942916082},{"$f":"Cons1!X46","v":146633.59209151688},{"$f":"Cons1!Y46","v":147258.70786640275},{"$f":"Cons1!Z46","v":147244.82351646814},{"$f":"Cons1!AA46","v":147150.32534611985},{"$f":"Cons1!AB46","v":147000.47858236436},{"$f":"Cons1!AC46","v":146798.48279627759},{"$f":"Cons1!AD46","v":146544.70987706297},{"$f":"Cons1!AE46","v":146237.86022470766},{"$f":"Cons1!AF46","v":145881.28241087668},{"$f":"Cons1!AG46","v":145471.53186890026},{"$f":"Cons1!AH46","v":145007.94240947344},{"$f":"Cons1!AI46","v":144490.27713013813},{"$f":"Cons1!AJ46","v":0},{"$f":"Cons1!AK46","v":0},{"$f":"Cons1!AL46","v":0},{"$f":"Cons1!AM46","v":0},{"$f":"Cons1!AN46","v":0}]
[null,1,null,null,null,"Deduções",-981966.7845337555,{"$f":"Cons1!F59*-1","v":-3596.1011713019629},{"$f":"Cons1!G59*-1","v":-8742.2154120837349},{"$f":"Cons1!H59*-1","v":-12178.257387583988},{"$f":"Cons1!I59*-1","v":-15307.449541479404},{"$f":"Cons1!J59*-1","v":-18275.702310203193},{"$f":"Cons1!K59*-1","v":-21215.098361149088},{"$f":"Cons1!L59*-1","v":-24160.584658760337},{"$f":"Cons1!M59*-1","v":-27118.068524826522},{"$f":"Cons1!N59*-1","v":-30086.0686389125},{"$f":"Cons1!O59*-1","v":-33063.142721851727},{"$f":"Cons1!P59*-1","v":-35872.032092159701},{"$f":"Cons1!Q59*-1","v":-36929.555423452366},{"$f":"Cons1!R59*-1","v":-37675.309183818688},{"$f":"Cons1!S59*-1","v":-38193.329183887392},{"$f":"Cons1!T59*-1","v":-38690.651606114276},{"$f":"Cons1!U59*-1","v":-39173.656946861847},{"$f":"Cons1!V59*-1","v":-39634.576682770901},{"$f":"Cons1!W59*-1","v":-40082.321511290589},{"$f":"Cons1!X59*-1","v":-40194.320757558526},{"$f":"Cons1!Y59*-1","v":-40252.143966735464},{"$f":"Cons1!Z59*-1","v":-40250.859664366515},{"$f":"Cons1!AA59*-1","v":-40242.118583609299},{"$f":"Cons1!AB59*-1","v":-40228.25775796191},{"$f":"Cons1!AC59*-1","v":-40209.573147748888},{"$f":"Cons1!AD59*-1","v":-40186.099152721537},{"$f":"Cons1!AE59*-1","v":-40157.715559878678},{"$f":"Cons1!AF59*-1","v":-40124.7321120993},{"$f":"Cons1!AG59*-1","v":-40086.830186966487},{"$f":"Cons1!AH59*-1","v":-40043.9481619695},{"$f":"Cons1!AI59*-1","v":-39996.064123630989},{"$f":"Cons1!AJ59*-1","v":0},{"$f":"Cons1!AK59*-1","v":0},{"$f":"Cons1!AL59*-1","v":0},{"$f":"Cons1!AM59*-1","v":0},{"$f":"Cons1!AN59*-1","v":0}]
[null,1,null,null,null,"Receita Líquida Fiscal",9633890.3455608953,{"$f":"SUM(H53:H55)","v":35280.668248178721},85768.22147530799,119478.57923494562,150178.49144748712,179299.45780010158,208137.3163539762,237034.92516567576,266050.23985167639,295168.72745743883,324376.23805492371,351933.72025551274,362308.88158684352,369625.33064124821,374707.5268581385,379586.66305458063,384325.33707326627,388847.33340123884,393240.0732053644,394338.87662145257,394906.16918716149,394893.56913959578,394807.81205000478,394671.8261118966,394488.51493602287,394258.21601183567,393979.74995232321,393656.15558627155,393284.30696942797,392863.59953499812,392393.81829400134,0,0,0,0,0]
[null,1,null,null,null,{"$f":"Cons1!$B$66","v":"Custos Operacionais"},-3491444.8734783521,{"$f":"Cons1!F66*-1","v":-36512.941260343832},{"$f":"Cons1!G66*-1","v":-43798.807252504237},{"$f":"Cons1!H66*-1","v":-51585.681741174179},{"$f":"Cons1!I66*-1","v":-61728.581102475793},{"$f":"Cons1!J66*-1","v":-72293.099431932409},{"$f":"Cons1!K66*-1","v":-79928.270868267413},{"$f":"Cons1!L66*-1","v":-88174.052990878379},{"$f":"Cons1!M66*-1","v":-96699.540122477018},{"$f":"Cons1!N66*-1","v":-105136.69019535914},{"$f":"Cons1!O66*-1","v":-114287.08462511696},{"$f":"Cons1!P66*-1","v":-122137.9964474406},{"$f":"Cons1!Q66*-1","v":-128571.94830529417},{"$f":"Cons1!R66*-1","v":-132273.75119549682},{"$f":"Cons1!S66*-1","v":-133682.08069910077},{"$f":"Cons1!T66*-1","v":-135044.58800442331},{"$f":"Cons1!U66*-1","v":-136359.91544358409},{"$f":"Cons1!V66*-1","v":-137623.68141170093},{"$f":"Cons1!W66*-1","v":-138839.51227002821},{"$f":"Cons1!X66*-1","v":-139950.92538293824},{"$f":"Cons1!Y66*-1","v":-141175.88199585839},{"$f":"Cons1!Z66*-1","v":-140507.22148420897},{"$f":"Cons1!AA66*-1","v":-140417.14063455147},{"$f":"Cons1!AB66*-1","v":-140276.20834394565},{"$f":"Cons1!AC66*-1","v":-140083.78843736844},{"$f":"Cons1!AD66*-1","v":-139844.13609925425},{"$f":"Cons1!AE66*-1","v":-139555.35133533273},{"$f":"Cons1!AF66*-1","v":-139216.59675089765},{"$f":"Cons1!AG66*-1","v":-138829.4358444126},{"$f":"Cons1!AH66*-1","v":-138389.37535572401},{"$f":"Cons1!AI66*-1","v":-138520.58844626139},{"$f":"Cons1!AJ66*-1","v":0},{"$f":"Cons1!AK66*-1","v":0},{"$f":"Cons1!AL66*-1","v":0},{"$f":"Cons1!AM66*-1","v":0},{"$f":"Cons1!AN66*-1","v":0}]
[null,1,null,null,null,{"$f":"Cons1!$B$72","v":"Crédito de PIS/COFINS - Opex"},175321.71065842637,{"$f":"Cons1!F72","v":1902.9522281003224},{"$f":"Cons1!G72","v":2179.2202481400059},{"$f":"Cons1!H72","v":2602.0510023989555},{"$f":"Cons1!I72","v":3132.5123637673701},{"$f":"Cons1!J72","v":3701.1318151081578},{"$f":"Cons1!K72","v":4046.7282665796329},{"$f":"Cons1!L72","v":4456.7984815246427},{"$f":"Cons1!M72","v":4868.704790764169},{"$f":"Cons1!N72","v":5285.6060098408552},{"$f":"Cons1!O72","v":5758.9713788133413},{"$f":"Cons1!P72","v":6118.7308888033322},{"$f":"Cons1!Q72","v":6449.8308769752466},{"$f":"Cons1!R72","v":6628.3086751630317},{"$f":"Cons1!S72","v":6697.2621540132086},{"$f":"Cons1!T72","v":6763.974976936056},{"$f":"Cons1!U72","v":6828.4203495208785},{"$f":"Cons1!V72","v":6890.4980258635878},{"$f":"Cons1!W72","v":6950.2578219953957},{"$f":"Cons1!X72","v":7007.1668754057637},{"$f":"Cons1!Y72","v":7094.5017229875384},{"$f":"Cons1!Z72","v":7038.1798594856909},{"$f":"Cons1!AA72","v":7033.9183213387751},{"$f":"Cons1!AB72","v":7027.1527122515126},{"$f":"Cons1!AC72","v":7017.9882263876116},{"$f":"Cons1!AD72","v":7006.4912872177656},{"$f":"Cons1!AE72","v":6992.5813411159679},{"$f":"Cons1!AF72","v":6976.3883852125255},{"$f":"Cons1!AG72","v":6957.8315836007951},{"$f":"Cons1!AH72","v":6936.7946614344064},{"$f":"Cons1!AI72","v":6970.7553276798681},{"$f":"Cons1!AJ72","v":0},{"$f":"Cons1!AK72","v":0},{"$f":"Cons1!AL72","v":0},{"$f":"Cons1!AM72","v":0},{"$f":"Cons1!AN72","v":0}]
[null,1,null,null,null,"EBITDA Fiscal",6317767.1827409705,{"$f":"SUM(H56:H58)","v":670.67921593521123},44148.634470943762,70494.9484961704,91582.4227087787,110707.49018327732,132255.77375228843,153317.67065632201,174219.40451996354,195317.64327192053,215848.12480862011,235914.4546968755,240186.7641585246,243979.8881209144,247722.70831305094,251306.05002709338,254793.84197920305,258114.15001540148,261350.81875733158,261395.11811392009,260824.78891429064,261424.52751487249,261424.58973679208,261422.77048020248,261422.71472504205,261420.57119979919,261416.97995810644,261415.94722058641,261412.70270861615,261411.01884070851,260843.9851754198,0,0,0,0,0]
[null,1,null,null,null,"Variação Pagamento PIS COFINS",247920.23687428341,{"$f":"Cons1!F167-H55-H58","v":1693.1489432016406},{"$f":"Cons1!G167-I55-I58","v":6562.9951639437295},{"$f":"Cons1!H167-J55-J58","v":9576.2063851850326},{"$f":"Cons1!I167-K55-K58","v":12174.937177712034},{"$f":"Cons1!J167-L55-L58","v":14574.570495095035},{"$f":"Cons1!K167-M55-M58","v":17168.370094569455},{"$f":"Cons1!L167-N55-N58","v":19703.786177235696},{"$f":"Cons1!M167-O55-O58","v":22249.363734062354},{"$f":"Cons1!N167-P55-P58","v":24800.462629071644},{"$f":"Cons1!O167-Q55-Q58","v":27304.171343038386},{"$f":"Cons1!P167-R55-R58","v":29753.301203356368},{"$f":"Cons1!Q167-S55-S58","v":16373.874530644811},{"$f":"Cons1!R167-T55-T58","v":3997.1481231306616},{"$f":"Cons1!S167-U55-U58","v":3981.7815479428546},{"$f":"Cons1!T167-V55-V58","v":3986.4441185417681},{"$f":"Cons1!U167-W55-W58","v":4001.0993713308999},{"$f":"Cons1!V167-X55-X58","v":3963.5801979745484},{"$f":"Cons1!W167-Y55-Y58","v":3942.2596985445252},{"$f":"Cons1!X167-Z55-Z58","v":2854.1724403991002},{"$f":"Cons1!Y167-AA55-AA58","v":2817.3136768202303},{"$f":"Cons1!Z167-AB55-AB58","v":1664.8435711551328},{"$f":"Cons1!AA167-AC55-AC58","v":1641.5971351817261},{"$f":"Cons1!AB167-AD55-AD58","v":1652.0871674097925},{"$f":"Cons1!AC167-AE55-AE58","v":1625.5854179908147},{"$f":"Cons1!AD167-AF55-AF58","v":1631.9283111695995},{"$f":"Cons1!AE167-AG55-AG58","v":1665.0063834050679},{"$f":"Cons1!AF167-AH55-AH58","v":1643.6545528376919},{"$f":"Cons1!AG167-AI55-AI58","v":1653.8179109655775},{"$f":"Cons1!AH167-AJ55-AJ58","v":1628.2332052231186},{"$f":"Cons1!AI167-AK55-AK58","v":1634.4961671440833},{"$f":"Cons1!AJ167-AL55-AL58","v":0},{"$f":"Cons1!AK167-AM55-AM58","v":0},{"$f":"Cons1!AL167-AN55-AN58","v":0},{"$f":"Cons1!AM167-AO55-AO58","v":0},{"$f":"Cons1!AN167-AP55-AP58","v":0}]
[null,1,null,null,null,"Variação no capital de giro",-3.637978807091713E-12,{"$f":"Cons1!F187","v":-196.98567992807102},{"$f":"Cons1!G187","v":238.5488694526548},{"$f":"Cons1!H187","v":60.281689158127392},{"$f":"Cons1!I187","v":389.1516490528702},{"$f":"Cons1!J187","v":178.57947927064106},{"$f":"Cons1!K187","v":62.503675042332361},{"$f":"Cons1!L187","v":205.72888545222759},{"$f":"Cons1!M187","v":238.68159998188821},{"$f":"Cons1!N187","v":255.84378991825542},{"$f":"Cons1!O187","v":341.87641804128361},{"$f":"Cons1!P187","v":277.93609237492274},{"$f":"Cons1!Q187","v":1228.9386920659745},{"$f":"Cons1!R187","v":1208.2003044742542},{"$f":"Cons1!S187","v":228.81674482159542},{"$f":"Cons1!T187","v":241.47151481155379},{"$f":"Cons1!U187","v":240.42243641853202},{"$f":"Cons1!V187","v":240.27639750035451},{"$f":"Cons1!W187","v":238.55258310404679},{"$f":"Cons1!X187","v":140.9013327688117},{"$f":"Cons1!Y187","v":86.274939435050328},{"$f":"Cons1!Z187","v":139.80494861242187},{"$f":"Cons1!AA187","v":55.699508246754704},{"$f":"Cons1!AB187","v":34.010916206443653},{"$f":"Cons1!AC187","v":29.848332438865327},{"$f":"Cons1!AD187","v":16.173466205978912},{"$f":"Cons1!AE187","v":-34.596723281541927},{"$f":"Cons1!AF187","v":-74.032978779185214},{"$f":"Cons1!AG187","v":-115.55360508316153},{"$f":"Cons1!AH187","v":-185.72395373632025},{"$f":"Cons1!AI187","v":-5771.6313240475647},{"$f":"Cons1!AJ187","v":0},{"$f":"Cons1!AK187","v":0},{"$f":"Cons1!AL187","v":0},{"$f":"Cons1!AM187","v":0},{"$f":"Cons1!AN187","v":0}]
[null,1,null,null,null,{"$f":"Cons1!$B$188","v":"Imposto de Renda e Contribuição Social"},-1320363.3384826316,{"$f":"Cons1!F188","v":0},{"$f":"Cons1!G188","v":-7654.5923277524435},{"$f":"Cons1!H188","v":-15950.764207025255},{"$f":"Cons1!I188","v":-20950.499455124536},{"$f":"Cons1!J188","v":-24733.076809153503},{"$f":"Cons1!K188","v":-29572.094132507533},{"$f":"Cons1!L188","v":-34658.987775554226},{"$f":"Cons1!M188","v":-39406.901377813847},{"$f":"Cons1!N188","v":-44434.037082703464},{"$f":"Cons1!O188","v":-49200.773078578051},{"$f":"Cons1!P188","v":-54027.72112053063},{"$f":"Cons1!Q188","v":-54792.264144115994},{"$f":"Cons1!R188","v":-55341.19352652855},{"$f":"Cons1!S188","v":-55832.462282718072},{"$f":"Cons1!T188","v":-56219.705673076256},{"$f":"Cons1!U188","v":-56515.79694686622},{"$f":"Cons1!V188","v":-56700.328960961298},{"$f":"Cons1!W188","v":-56789.250196015113},{"$f":"Cons1!X188","v":-56010.929178619946},{"$f":"Cons1!Y188","v":-54962.685914153422},{"$f":"Cons1!Z188","v":-54611.259217940526},{"$f":"Cons1!AA188","v":-54002.854191939354},{"$f":"Cons1!AB188","v":-53313.382272395793},{"$f":"Cons1!AC188","v":-52538.731067423381},{"$f":"Cons1!AD188","v":-51630.738340171651},{"$f":"Cons1!AE188","v":-50518.733059402315},{"$f":"Cons1!AF188","v":-49147.707300866932},{"$f":"Cons1!AG188","v":-47307.737440928846},{"$f":"Cons1!AH188","v":-44591.535977345149},{"$f":"Cons1!AI188","v":-38946.595424419342},{"$f":"Cons1!AJ188","v":0},{"$f":"Cons1!AK188","v":0},{"$f":"Cons1!AL188","v":0},{"$f":"Cons1!AM188","v":0},{"$f":"Cons1!AN188","v":0}]
[null,1,null,null,null,"Fluxo de Caixa Operacional",5245324.0811326234,{"$f":"SUM(H59:H62)","v":2166.8424792087808},43295.586176587705,64180.672363488316,83196.012080419081,100727.56334848949,119914.55338939268,138568.19794345571,157300.54847619392,175939.91260820697,194293.3994911217,211917.97087207617,202997.31323711941,193844.04302199077,196100.84432309732,199314.25998737046,202519.56684008625,205617.67764991504,208742.38084296504,208379.26270846807,208765.69161639252,208617.91681669952,209119.03218828118,209795.48629142295,210539.41740804832,211437.93463700317,212528.65655882767,213837.86149377804,215643.22957356976,218261.9921148502,217760.25459409697,0,0,0,0,0]
[null,1]
[null,1,null,null,null,"Estudos/BNDES/Licenciamento",{"$f":"SUM(H65:AP65)","v":87223.899920930475},{"$f":"Cons1!F225","v":17695.195061480332},{"$f":"Cons1!G225","v":7688.8900364261735},{"$f":"Cons1!H225","v":7444.1255661700852},{"$f":"Cons1!I225","v":8271.7967788263504},{"$f":"Cons1!J225","v":7702.6796811858221},{"$f":"Cons1!K225","v":6812.8948769221615},{"$f":"Cons1!L225","v":7083.3466300609816},{"$f":"Cons1!M225","v":6590.8791718604198},{"$f":"Cons1!N225","v":6516.5081681190932},{"$f":"Cons1!O225","v":6306.8771002990743},{"$f":"Cons1!P225","v":435.59644121243394},{"$f":"Cons1!Q225","v":457.32005754948534},{"$f":"Cons1!R225","v":463.03490741064161},{"$f":"Cons1!S225","v":466.15909766744454},{"$f":"Cons1!T225","v":466.33288920074853},{"$f":"Cons1!U225","v":466.83879394705133},{"$f":"Cons1!V225","v":465.89842246624431},{"$f":"Cons1!W225","v":340.71152862236119},{"$f":"Cons1!X225","v":340.44105366818479},{"$f":"Cons1!Y225","v":109.85215071230651},{"$f":"Cons1!Z225","v":109.85215071230651},{"$f":"Cons1!AA225","v":109.85215071230651},{"$f":"Cons1!AB225","v":109.85215071230651},{"$f":"Cons1!AC225","v":109.85215071230651},{"$f":"Cons1!AD225","v":109.85215071230651},{"$f":"Cons1!AE225","v":109.85215071230651},{"$f":"Cons1!AF225","v":109.85215071230651},{"$f":"Cons1!AG225","v":109.85215071230651},{"$f":"Cons1!AH225","v":109.85215071230651},{"$f":"Cons1!AI225","v":109.85215071230651},{"$f":"Cons1!AJ225","v":0},{"$f":"Cons1!AK225","v":0},{"$f":"Cons1!AL225","v":0},{"$f":"Cons1!AM225","v":0},{"$f":"Cons1!AN225","v":0}]
[null,1,null,null,null,"Gestão Comercial - Água",{"$f":"SUM(H66:AP66)","v":224636.0895704717},{"$f":"Cons1!F226","v":0},{"$f":"Cons1!G226","v":0},{"$f":"Cons1!H226","v":0},{"$f":"Cons1!I226","v":7898.8573328726998},{"$f":"Cons1!J226","v":7965.1897297776168},{"$f":"Cons1!K226","v":9345.0207809901585},{"$f":"Cons1!L226","v":9075.045948678815},{"$f":"Cons1!M226","v":9188.9877050224113},{"$f":"Cons1!N226","v":8884.4990410620976},{"$f":"Cons1!O226","v":8644.2408228067707},{"$f":"Cons1!P226","v":9230.3034317229685},{"$f":"Cons1!Q226","v":8275.3512168599063},{"$f":"Cons1!R226","v":8357.8198951117138},{"$f":"Cons1!S226","v":8052.2263884108597},{"$f":"Cons1!T226","v":8093.2635295345253},{"$f":"Cons1!U226","v":8424.7951049794592},{"$f":"Cons1!V226","v":8144.7150719937481},{"$f":"Cons1!W226","v":8256.6957929065684},{"$f":"Cons1!X226","v":7950.5782906686563},{"$f":"Cons1!Y226","v":7995.7518728957084},{"$f":"Cons1!Z226","v":8323.6657118089952},{"$f":"Cons1!AA226","v":8057.0364426541855},{"$f":"Cons1!AB226","v":8186.2335556759272},{"$f":"Cons1!AC226","v":7898.8798364726999},{"$f":"Cons1!AD226","v":7965.1897297776168},{"$f":"Cons1!AE226","v":8316.0508940071086},{"$f":"Cons1!AF226","v":8055.410825454187},{"$f":"Cons1!AG226","v":8186.2335556759272},{"$f":"Cons1!AH226","v":7898.8573328726998},{"$f":"Cons1!AI226","v":7965.1897297776168},{"$f":"Cons1!AJ226","v":0},{"$f":"Cons1!AK226","v":0},{"$f":"Cons1!AL226","v":0},{"$f":"Cons1!AM226","v":0},{"$f":"Cons1!AN226","v":0}]
[null,1,null,null,null,"Esgoto",{"$f":"SUM(H67:AP67)","v":2368358.7875278778},{"$f":"Cons1!F227","v":151336.41735031237},{"$f":"Cons1!G227","v":376063.58993699506},{"$f":"Cons1!H227","v":189661.54452672813},{"$f":"Cons1!I227","v":173718.05622070597},{"$f":"Cons1!J227","v":213528.64742525309},{"$f":"Cons1!K227","v":185381.4693777184},{"$f":"Cons1!L227","v":145175.69040227911},{"$f":"Cons1!M227","v":160041.05667426102},{"$f":"Cons1!N227","v":137630.39890673727},{"$f":"Cons1!O227","v":135709.00931289743},{"$f":"Cons1!P227","v":119687.79450750534},{"$f":"Cons1!Q227","v":33635.831963740929},{"$f":"Cons1!R227","v":34391.55733943075},{"$f":"Cons1!S227","v":34527.901518709325},{"$f":"Cons1!T227","v":34537.096754689257},{"$f":"Cons1!U227","v":34363.494439785944},{"$f":"Cons1!V227","v":34238.90215931891},{"$f":"Cons1!W227","v":34021.616446520005},{"$f":"Cons1!X227","v":22564.898930248026},{"$f":"Cons1!Y227","v":22351.841131205303},{"$f":"Cons1!Z227","v":9564.791014831515},{"$f":"Cons1!AA227","v":9580.1074626521495},{"$f":"Cons1!AB227","v":9564.3161034473487},{"$f":"Cons1!AC227","v":9565.1644235265285},{"$f":"Cons1!AD227","v":9567.4263483705927},{"$f":"Cons1!AE227","v":9574.1659650651254},{"$f":"Cons1!AF227","v":9603.9754328896506},{"$f":"Cons1!AG227","v":9583.0268445909696},{"$f":"Cons1!AH227","v":9593.8116539622333},{"$f":"Cons1!AI227","v":9595.1869535001661},{"$f":"Cons1!AJ227","v":0},{"$f":"Cons1!AK227","v":0},{"$f":"Cons1!AL227","v":0},{"$f":"Cons1!AM227","v":0},{"$f":"Cons1!AN227","v":0}]
[null,1,null,null,null,"Fluxo de Caixa de Investimentos",{"$f":"SUM(H68:AP68)","v":-2680218.7770192791},{"$f":"Cons1!F223","v":-169031.61241179271},{"$f":"Cons1!G223","v":-383752.47997342126},{"$f":"Cons1!H223","v":-197105.67009289822},{"$f":"Cons1!I223","v":-189888.71033240503},{"$f":"Cons1!J223","v":-229196.51683621653},{"$f":"Cons1!K223","v":-201539.38503563072},{"$f":"Cons1!L223","v":-161334.0829810189},{"$f":"Cons1!M223","v":-175820.92355114385},{"$f":"Cons1!N223","v":-153031.40611591848},{"$f":"Cons1!O223","v":-150660.12723600326},{"$f":"Cons1!P223","v":-129353.69438044075},{"$f":"Cons1!Q223","v":-42368.503238150319},{"$f":"Cons1!R223","v":-43212.412141953107},{"$f":"Cons1!S223","v":-43046.287004787628},{"$f":"Cons1!T223","v":-43096.69317342453},{"$f":"Cons1!U223","v":-43255.128338712457},{"$f":"Cons1!V223","v":-42849.515653778901},{"$f":"Cons1!W223","v":-42619.023768048937},{"$f":"Cons1!X223","v":-30855.918274584867},{"$f":"Cons1!Y223","v":-30457.445154813318},{"$f":"Cons1!Z223","v":-17998.308877352814},{"$f":"Cons1!AA223","v":-17746.996056018641},{"$f":"Cons1!AB223","v":-17860.401809835581},{"$f":"Cons1!AC223","v":-17573.896410711535},{"$f":"Cons1!AD223","v":-17642.468228860518},{"$f":"Cons1!AE223","v":-18000.06900978454},{"$f":"Cons1!AF223","v":-17769.238409056146},{"$f":"Cons1!AG223","v":-17879.112550979204},{"$f":"Cons1!AH223","v":-17602.521137547239},{"$f":"Cons1!AI223","v":-17670.228833990092},{"$f":"Cons1!AJ223","v":0},{"$f":"Cons1!AK223","v":0},{"$f":"Cons1!AL223","v":0},{"$f":"Cons1!AM223","v":0},{"$f":"Cons1!AN223","v":0}]
[null,1]
[null,1,null,null,null,"Fluxo de Caixa do Projeto",{"$f":"SUM(H70:AP70)","v":2565105.3041133434},{"$f":"H63+H68","v":-166864.76993258393},-340456.89379683358,-132924.99772940989,-106692.69825198594,-128468.95348772703,-81624.831646238046,-22765.885037563188,-18520.37507494993,22908.506492288492,43633.272255118442,82564.276491635421,160628.80999896908,150631.63088003767,153054.5573183097,156217.56681394594,159264.43850137381,162768.16199613613,166123.3570749161,177523.34443388321,178308.2464615792,190619.60793934669,191372.03613226255,191935.08448158737,192965.52099733677,193795.46640814265,194528.58754904312,196068.62308472188,197764.11702259054,200659.47097730296,200090.02576010689,0,0,0,0,0]
[null,"D"]
[null,2,null,null,null,"Contraprestação Fixa",{"$f":"SUM(H72:AP72)","v":0},{"$f":"Cons2!F45","v":0},{"$f":"Cons2!G45","v":0},{"$f":"Cons2!H45","v":0},{"$f":"Cons2!I45","v":0},{"$f":"Cons2!J45","v":0},{"$f":"Cons2!K45","v":0},{"$f":"Cons2!L45","v":0},{"$f":"Cons2!M45","v":0},{"$f":"Cons2!N45","v":0},{"$f":"Cons2!O45","v":0},{"$f":"Cons2!P45","v":0},{"$f":"Cons2!Q45","v":0},{"$f":"Cons2!R45","v":0},{"$f":"Cons2!S45","v":0},{"$f":"Cons2!T45","v":0},{"$f":"Cons2!U45","v":0},{"$f":"Cons2!V45","v":0},{"$f":"Cons2!W45","v":0},{"$f":"Cons2!X45","v":0},{"$f":"Cons2!Y45","v":0},{"$f":"Cons2!Z45","v":0},{"$f":"Cons2!AA45","v":0},{"$f":"Cons2!AB45","v":0},{"$f":"Cons2!AC45","v":0},{"$f":"Cons2!AD45","v":0},{"$f":"Cons2!AE45","v":0},{"$f":"Cons2!AF45","v":0},{"$f":"Cons2!AG45","v":0},{"$f":"Cons2!AH45","v":0},{"$f":"Cons2!AI45","v":0},{"$f":"Cons2!AJ45","v":0},{"$f":"Cons2!AK45","v":0},{"$f":"Cons2!AL45","v":0},{"$f":"Cons2!AM45","v":0},{"$f":"Cons2!AN45","v":0}]
[null,2,null,null,null,"Contraprestação Variável",0,{"$f":"Cons2!F46","v":0},{"$f":"Cons2!G46","v":0},{"$f":"Cons2!H46","v":0},{"$f":"Cons2!I46","v":0},{"$f":"Cons2!J46","v":0},{"$f":"Cons2!K46","v":0},{"$f":"Cons2!L46","v":0},{"$f":"Cons2!M46","v":0},{"$f":"Cons2!N46","v":0},{"$f":"Cons2!O46","v":0},{"$f":"Cons2!P46","v":0},{"$f":"Cons2!Q46","v":0},{"$f":"Cons2!R46","v":0},{"$f":"Cons2!S46","v":0},{"$f":"Cons2!T46","v":0},{"$f":"Cons2!U46","v":0},{"$f":"Cons2!V46","v":0},{"$f":"Cons2!W46","v":0},{"$f":"Cons2!X46","v":0},{"$f":"Cons2!Y46","v":0},{"$f":"Cons2!Z46","v":0},{"$f":"Cons2!AA46","v":0},{"$f":"Cons2!AB46","v":0},{"$f":"Cons2!AC46","v":0},{"$f":"Cons2!AD46","v":0},{"$f":"Cons2!AE46","v":0},{"$f":"Cons2!AF46","v":0},{"$f":"Cons2!AG46","v":0},{"$f":"Cons2!AH46","v":0},{"$f":"Cons2!AI46","v":0},{"$f":"Cons2!AJ46","v":0},{"$f":"Cons2!AK46","v":0},{"$f":"Cons2!AL46","v":0},{"$f":"Cons2!AM46","v":0},{"$f":"Cons2!AN46","v":0}]
[null,2,null,null,null,"Deduções",0,{"$f":"Cons2!F59*-1","v":0},{"$f":"Cons2!G59*-1","v":0},{"$f":"Cons2!H59*-1","v":0},{"$f":"Cons2!I59*-1","v":0},{"$f":"Cons2!J59*-1","v":0},{"$f":"Cons2!K59*-1","v":0},{"$f":"Cons2!L59*-1","v":0},{"$f":"Cons2!M59*-1","v":0},{"$f":"Cons2!N59*-1","v":0},{"$f":"Cons2!O59*-1","v":0},{"$f":"Cons2!P59*-1","v":0},{"$f":"Cons2!Q59*-1","v":0},{"$f":"Cons2!R59*-1","v":0},{"$f":"Cons2!S59*-1","v":0},{"$f":"Cons2!T59*-1","v":0},{"$f":"Cons2!U59*-1","v":0},{"$f":"Cons2!V59*-1","v":0},{"$f":"Cons2!W59*-1","v":0},{"$f":"Cons2!X59*-1","v":0},{"$f":"Cons2!Y59*-1","v":0},{"$f":"Cons2!Z59*-1","v":0},{"$f":"Cons2!AA59*-1","v":0},{"$f":"Cons2!AB59*-1","v":0},{"$f":"Cons2!AC59*-1","v":0},{"$f":"Cons2!AD59*-1","v":0},{"$f":"Cons2!AE59*-1","v":0},{"$f":"Cons2!AF59*-1","v":0},{"$f":"Cons2!AG59*-1","v":0},{"$f":"Cons2!AH59*-1","v":0},{"$f":"Cons2!AI59*-1","v":0},{"$f":"Cons2!AJ59*-1","v":0},{"$f":"Cons2!AK59*-1","v":0},{"$f":"Cons2!AL59*-1","v":0},{"$f":"Cons2!AM59*-1","v":0},{"$f":"Cons2!AN59*-1","v":0}]
[null,2,null,null,null,"Receita Líquida Fiscal",0,{"$f":"SUM(H72:H74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,null,null,null,"Custos Operacionais",-8809392.6898221709,{"$f":"Cons2!F66*-1","v":-179509.34808405532},{"$f":"Cons2!G66*-1","v":-198804.61961787939},{"$f":"Cons2!H66*-1","v":-211108.55266385409},{"$f":"Cons2!I66*-1","v":-235171.77197453054},{"$f":"Cons2!J66*-1","v":-259722.65635674217},{"$f":"Cons2!K66*-1","v":-265236.67708039423},{"$f":"Cons2!L66*-1","v":-270442.71071279142},{"$f":"Cons2!M66*-1","v":-277125.90388601896},{"$f":"Cons2!N66*-1","v":-283724.67487882305},{"$f":"Cons2!O66*-1","v":-296204.87994899141},{"$f":"Cons2!P66*-1","v":-296875.38009478088},{"$f":"Cons2!Q66*-1","v":-301041.95613767894},{"$f":"Cons2!R66*-1","v":-304770.59988481947},{"$f":"Cons2!S66*-1","v":-307792.05496095069},{"$f":"Cons2!T66*-1","v":-310731.8154578465},{"$f":"Cons2!U66*-1","v":-313581.28843060887},{"$f":"Cons2!V66*-1","v":-316338.71541298745},{"$f":"Cons2!W66*-1","v":-319004.53506694373},{"$f":"Cons2!X66*-1","v":-321461.94388302707},{"$f":"Cons2!Y66*-1","v":-328576.21863299853},{"$f":"Cons2!Z66*-1","v":-322668.14907214767},{"$f":"Cons2!AA66*-1","v":-322454.6971113396},{"$f":"Cons2!AB66*-1","v":-322157.70161503571},{"$f":"Cons2!AC66*-1","v":-321767.97698303277},{"$f":"Cons2!AD66*-1","v":-321287.7975987973},{"$f":"Cons2!AE66*-1","v":-320716.41605477442},{"$f":"Cons2!AF66*-1","v":-320052.43034958717},{"$f":"Cons2!AG66*-1","v":-319295.92125619395},{"$f":"Cons2!AH66*-1","v":-318444.91437662061},{"$f":"Cons2!AI66*-1","v":-323320.38223791949},{"$f":"Cons2!AJ66*-1","v":0},{"$f":"Cons2!AK66*-1","v":0},{"$f":"Cons2!AL66*-1","v":0},{"$f":"Cons2!AM66*-1","v":0},{"$f":"Cons2!AN66*-1","v":0}]
[null,2,null,null,null,"Crédito de PIS/COFINS - Opex",449364.23204720474,{"$f":"Cons2!F72","v":9116.017659511228},{"$f":"Cons2!G72","v":10032.954202001025},{"$f":"Cons2!H72","v":10660.182652749754},{"$f":"Cons2!I72","v":11941.70826520652},{"$f":"Cons2!J72","v":13341.808591153245},{"$f":"Cons2!K72","v":13587.919960380892},{"$f":"Cons2!L72","v":13787.50465224073},{"$f":"Cons2!M72","v":14119.936749672705},{"$f":"Cons2!N72","v":14454.274385140361},{"$f":"Cons2!O72","v":15326.964079773807},{"$f":"Cons2!P72","v":15119.610780640867},{"$f":"Cons2!Q72","v":15344.811613664386},{"$f":"Cons2!R72","v":15529.006953035598},{"$f":"Cons2!S72","v":15680.324248909687},{"$f":"Cons2!T72","v":15827.2879842558},{"$f":"Cons2!U72","v":15969.835826708802},{"$f":"Cons2!V72","v":16107.812645712445},{"$f":"Cons2!W72","v":16241.237695072216},{"$f":"Cons2!X72","v":16369.990809196353},{"$f":"Cons2!Y72","v":16972.829270760296},{"$f":"Cons2!Z72","v":16430.107299937852},{"$f":"Cons2!AA72","v":16419.544566306206},{"$f":"Cons2!AB72","v":16404.801292377884},{"$f":"Cons2!AC72","v":16385.530619582634},{"$f":"Cons2!AD72","v":16361.733738863566},{"$f":"Cons2!AE72","v":16333.431373222345},{"$f":"Cons2!AF72","v":16300.551958659882},{"$f":"Cons2!AG72","v":16263.024414292113},{"$f":"Cons2!AH72","v":16220.898197617957},{"$f":"Cons2!AI72","v":16712.589560557586},{"$f":"Cons2!AJ72","v":0},{"$f":"Cons2!AK72","v":0},{"$f":"Cons2!AL72","v":0},{"$f":"Cons2!AM72","v":0},{"$f":"Cons2!AN72","v":0}]
[null,2,null,null,null,"EBITDA Fiscal",-8360028.457774967,{"$f":"SUM(H75:H77)","v":-170393.33042454411},-188771.66541587838,-200448.37001110433,-223230.06370932402,-246380.84776558893,-251648.75712001335,-256655.2060605507,-263005.96713634627,-269270.40049368271,-280877.9158692176,-281755.76931414002,-285697.14452401455,-289241.59293178387,-292111.73071204103,-294904.52747359069,-297611.45260390005,-300230.90276727499,-302763.29737187154,-305091.95307383069,-311603.38936223823,-306238.04177220981,-306035.15254503337,-305752.90032265784,-305382.44636345014,-304926.06385993375,-304382.9846815521,-303751.87839092728,-303032.89684190182,-302224.01617900265,-306607.79267736193,0,0,0,0,0]
[null,2,null,null,null,"Variação Pagamento PIS COFINS",-449364.23204720474,{"$f":"Cons2!F167-H74-H77","v":-9116.017659511228},{"$f":"Cons2!G167-I74-I77","v":-10032.954202001025},{"$f":"Cons2!H167-J74-J77","v":-10660.182652749754},{"$f":"Cons2!I167-K74-K77","v":-11941.70826520652},{"$f":"Cons2!J167-L74-L77","v":-13341.808591153245},{"$f":"Cons2!K167-M74-M77","v":-13587.919960380892},{"$f":"Cons2!L167-N74-N77","v":-13787.50465224073},{"$f":"Cons2!M167-O74-O77","v":-14119.936749672705},{"$f":"Cons2!N167-P74-P77","v":-14454.274385140361},{"$f":"Cons2!O167-Q74-Q77","v":-15326.964079773807},{"$f":"Cons2!P167-R74-R77","v":-15119.610780640867},{"$f":"Cons2!Q167-S74-S77","v":-15344.811613664386},{"$f":"Cons2!R167-T74-T77","v":-15529.006953035598},{"$f":"Cons2!S167-U74-U77","v":-15680.324248909687},{"$f":"Cons2!T167-V74-V77","v":-15827.2879842558},{"$f":"Cons2!U167-W74-W77","v":-15969.835826708802},{"$f":"Cons2!V167-X74-X77","v":-16107.812645712445},{"$f":"Cons2!W167-Y74-Y77","v":-16241.237695072216},{"$f":"Cons2!X167-Z74-Z77","v":-16369.990809196353},{"$f":"Cons2!Y167-AA74-AA77","v":-16972.829270760296},{"$f":"Cons2!Z167-AB74-AB77","v":-16430.107299937852},{"$f":"Cons2!AA167-AC74-AC77","v":-16419.544566306206},{"$f":"Cons2!AB167-AD74-AD77","v":-16404.801292377884},{"$f":"Cons2!AC167-AE74-AE77","v":-16385.530619582634},{"$f":"Cons2!AD167-AF74-AF77","v":-16361.733738863566},{"$f":"Cons2!AE167-AG74-AG77","v":-16333.431373222345},{"$f":"Cons2!AF167-AH74-AH77","v":-16300.551958659882},{"$f":"Cons2!AG167-AI74-AI77","v":-16263.024414292113},{"$f":"Cons2!AH167-AJ74-AJ77","v":-16220.898197617957},{"$f":"Cons2!AI167-AK74-AK77","v":-16712.589560557586},{"$f":"Cons2!AJ167-AL74-AL77","v":0},{"$f":"Cons2!AK167-AM74-AM77","v":0},{"$f":"Cons2!AL167-AN74-AN77","v":0},{"$f":"Cons2!AM167-AO74-AO77","v":0},{"$f":"Cons2!AN167-AP74-AP77","v":0}]
[null,2,null,null,null,"Variação no capital de giro",0,{"$f":"Cons2!F187","v":14959.112340337944},{"$f":"Cons2!G187","v":1607.9392944853371},{"$f":"Cons2!H187","v":1025.327753831225},{"$f":"Cons2!I187","v":2005.2682758897063},{"$f":"Cons2!J187","v":2045.9070318509694},{"$f":"Cons2!K187","v":459.50172697100425},{"$f":"Cons2!L187","v":433.83613603310005},{"$f":"Cons2!M187","v":556.93276443562718},{"$f":"Cons2!N187","v":549.89758273367624},{"$f":"Cons2!O187","v":1040.0170891806956},{"$f":"Cons2!P187","v":55.875012149121176},{"$f":"Cons2!Q187","v":347.21467024150843},{"$f":"Cons2!R187","v":310.72031226171021},{"$f":"Cons2!S187","v":251.78792301093563},{"$f":"Cons2!T187","v":244.98004140798002},{"$f":"Cons2!U187","v":237.45608106353029},{"$f":"Cons2!V187","v":229.78558186488226},{"$f":"Cons2!W187","v":222.15163782969103},{"$f":"Cons2!X187","v":204.78406800694574},{"$f":"Cons2!Y187","v":592.85622916428474},{"$f":"Cons2!Z187","v":-492.3391300709045},{"$f":"Cons2!AA187","v":-17.787663400667952},{"$f":"Cons2!AB187","v":-24.749624691990903},{"$f":"Cons2!AC187","v":-32.477052666916279},{"$f":"Cons2!AD187","v":-40.014948686282878},{"$f":"Cons2!AE187","v":-47.615128668574471},{"$f":"Cons2!AF187","v":-55.332142098941404},{"$f":"Cons2!AG187","v":-63.042424449435202},{"$f":"Cons2!AH187","v":-70.917239964441251},{"$f":"Cons2!AI187","v":-26537.07619805172},{"$f":"Cons2!AJ187","v":0},{"$f":"Cons2!AK187","v":0},{"$f":"Cons2!AL187","v":0},{"$f":"Cons2!AM187","v":0},{"$f":"Cons2!AN187","v":0}]
[null,2,null,null,null,"Imposto de Renda e Contribuição Social",0,{"$f":"Cons2!F188","v":0},{"$f":"Cons2!G188","v":0},{"$f":"Cons2!H188","v":0},{"$f":"Cons2!I188","v":0},{"$f":"Cons2!J188","v":0},{"$f":"Cons2!K188","v":0},{"$f":"Cons2!L188","v":0},{"$f":"Cons2!M188","v":0},{"$f":"Cons2!N188","v":0},{"$f":"Cons2!O188","v":0},{"$f":"Cons2!P188","v":0},{"$f":"Cons2!Q188","v":0},{"$f":"Cons2!R188","v":0},{"$f":"Cons2!S188","v":0},{"$f":"Cons2!T188","v":0},{"$f":"Cons2!U188","v":0},{"$f":"Cons2!V188","v":0},{"$f":"Cons2!W188","v":0},{"$f":"Cons2!X188","v":0},{"$f":"Cons2!Y188","v":0},{"$f":"Cons2!Z188","v":0},{"$f":"Cons2!AA188","v":0},{"$f":"Cons2!AB188","v":0},{"$f":"Cons2!AC188","v":0},{"$f":"Cons2!AD188","v":0},{"$f":"Cons2!AE188","v":0},{"$f":"Cons2!AF188","v":0},{"$f":"Cons2!AG188","v":0},{"$f":"Cons2!AH188","v":0},{"$f":"Cons2!AI188","v":0},{"$f":"Cons2!AJ188","v":0},{"$f":"Cons2!AK188","v":0},{"$f":"Cons2!AL188","v":0},{"$f":"Cons2!AM188","v":0},{"$f":"Cons2!AN188","v":0}]
[null,2,null,null,null,"Fluxo de Caixa Operacional",-8809392.6898221709,{"$f":"SUM(H78:H81)","v":-164550.23574371741},-197196.68032339404,-210083.22491002287,-233166.50369864082,-257676.74932489119,-264777.17535342323,-270008.8745767583,-276568.97112158331,-283174.77729608939,-295164.8628598107,-296819.50508263177,-300694.74146743742,-304459.87957255775,-307540.26703793975,-310486.83541643852,-313343.83234954532,-316108.92983112257,-318782.38342911407,-321257.1598150201,-327983.36240383424,-323160.48820221855,-322472.4847747403,-322182.45123972767,-321800.45403569972,-321327.8125474836,-320764.03118344297,-320107.7624916861,-319358.96368064336,-318515.83161658503,-349857.45843597123,0,0,0,0,0]
[null,2]
[null,2,null,null,null,"Estudos/BNDES/Licenciamento",{"$f":"SUM(H84:AP84)","v":71049.375819181645},{"$f":"Cons2!F225","v":14457.072107796557},{"$f":"Cons2!G225","v":8949.4498961993468},{"$f":"Cons2!H225","v":8307.0666009201559},{"$f":"Cons2!I225","v":6886.6968876050478},{"$f":"Cons2!J225","v":5476.9017307759623},{"$f":"Cons2!K225","v":5104.4994152413237},{"$f":"Cons2!L225","v":5006.5151966994454},{"$f":"Cons2!M225","v":4615.5389587898062},{"$f":"Cons2!N225","v":4502.1672001255838},{"$f":"Cons2!O225","v":4193.1028252929336},{"$f":"Cons2!P225","v":330.30408009875862},{"$f":"Cons2!Q225","v":359.89769785080517},{"$f":"Cons2!R225","v":340.77636348769624},{"$f":"Cons2!S225","v":344.67270443691064},{"$f":"Cons2!T225","v":347.58647328307717},{"$f":"Cons2!U225","v":348.87477584518263},{"$f":"Cons2!V225","v":353.19979603745998},{"$f":"Cons2!W225","v":95.850392093351871},{"$f":"Cons2!X225","v":95.850392093351857},{"$f":"Cons2!Y225","v":84.850211318989864},{"$f":"Cons2!Z225","v":84.850211318989864},{"$f":"Cons2!AA225","v":84.850211318989864},{"$f":"Cons2!AB225","v":84.850211318989864},{"$f":"Cons2!AC225","v":84.850211318989864},{"$f":"Cons2!AD225","v":84.850211318989864},{"$f":"Cons2!AE225","v":84.850211318989864},{"$f":"Cons2!AF225","v":84.850211318989864},{"$f":"Cons2!AG225","v":84.850211318989864},{"$f":"Cons2!AH225","v":84.850211318989864},{"$f":"Cons2!AI225","v":84.850211318989864},{"$f":"Cons2!AJ225","v":0},{"$f":"Cons2!AK225","v":0},{"$f":"Cons2!AL225","v":0},{"$f":"Cons2!AM225","v":0},{"$f":"Cons2!AN225","v":0}]
[null,2,null,null,null,"Gestão Comercial - Água",{"$f":"SUM(H85:AP85)","v":527086.07040917675},{"$f":"Cons2!F226","v":0},{"$f":"Cons2!G226","v":0},{"$f":"Cons2!H226","v":0},{"$f":"Cons2!I226","v":19027.80145353129},{"$f":"Cons2!J226","v":19073.234351466232},{"$f":"Cons2!K226","v":20881.088384560426},{"$f":"Cons2!L226","v":20804.482274816124},{"$f":"Cons2!M226","v":20940.746947983986},{"$f":"Cons2!N226","v":20748.287492338113},{"$f":"Cons2!O226","v":20760.552222754792},{"$f":"Cons2!P226","v":20717.238578955905},{"$f":"Cons2!Q226","v":19374.116976392317},{"$f":"Cons2!R226","v":19492.437703620464},{"$f":"Cons2!S226","v":19289.696244327224},{"$f":"Cons2!T226","v":19292.363722963742},{"$f":"Cons2!U226","v":19248.237805804081},{"$f":"Cons2!V226","v":19168.10720276245},{"$f":"Cons2!W226","v":19302.498718983108},{"$f":"Cons2!X226","v":19109.596693525695},{"$f":"Cons2!Y226","v":19113.52973153787},{"$f":"Cons2!Z226","v":19064.015809466062},{"$f":"Cons2!AA226","v":19018.682206664736},{"$f":"Cons2!AB226","v":19187.29313029808},{"$f":"Cons2!AC226","v":19027.80145353129},{"$f":"Cons2!AD226","v":19073.234351466232},{"$f":"Cons2!AE226","v":19064.015809466062},{"$f":"Cons2!AF226","v":19018.682206664736},{"$f":"Cons2!AG226","v":19187.29313029808},{"$f":"Cons2!AH226","v":19027.80145353129},{"$f":"Cons2!AI226","v":19073.234351466232},{"$f":"Cons2!AJ226","v":0},{"$f":"Cons2!AK226","v":0},{"$f":"Cons2!AL226","v":0},{"$f":"Cons2!AM226","v":0},{"$f":"Cons2!AN226","v":0}]
[null,2,null,null,null,"Esgoto",{"$f":"SUM(H86:AP86)","v":2939026.0974293752},{"$f":"Cons2!F227","v":230489.34447589153},{"$f":"Cons2!G227","v":374561.96848161402},{"$f":"Cons2!H227","v":358650.86827573378},{"$f":"Cons2!I227","v":340541.4096143691},{"$f":"Cons2!J227","v":270748.74968572427},{"$f":"Cons2!K227","v":198955.18246934842},{"$f":"Cons2!L227","v":177971.98610070386},{"$f":"Cons2!M227","v":171362.89996918902},{"$f":"Cons2!N227","v":145817.77380669513},{"$f":"Cons2!O227","v":140234.43424849084},{"$f":"Cons2!P227","v":113900.17330782315},{"$f":"Cons2!Q227","v":40576.027367592476},{"$f":"Cons2!R227","v":41633.956253725781},{"$f":"Cons2!S227","v":40215.358694508832},{"$f":"Cons2!T227","v":39974.426155103574},{"$f":"Cons2!U227","v":39619.47564788688},{"$f":"Cons2!V227","v":39217.992678103539},{"$f":"Cons2!W227","v":38977.634756745254},{"$f":"Cons2!X227","v":12134.566084180442},{"$f":"Cons2!Y227","v":11745.409598118289},{"$f":"Cons2!Z227","v":11189.729858352492},{"$f":"Cons2!AA227","v":11188.362402981662},{"$f":"Cons2!AB227","v":11183.259943970892},{"$f":"Cons2!AC227","v":11181.411663229232},{"$f":"Cons2!AD227","v":11179.909993484571},{"$f":"Cons2!AE227","v":11170.938494466029},{"$f":"Cons2!AF227","v":11161.995018025224},{"$f":"Cons2!AG227","v":11156.758344640626},{"$f":"Cons2!AH227","v":11145.051934880423},{"$f":"Cons2!AI227","v":11139.042103797288},{"$f":"Cons2!AJ227","v":0},{"$f":"Cons2!AK227","v":0},{"$f":"Cons2!AL227","v":0},{"$f":"Cons2!AM227","v":0},{"$f":"Cons2!AN227","v":0}]
[null,2,null,null,null,"Fluxo de Caixa de Investimentos",{"$f":"SUM(H87:AP87)","v":0},{"$f":"Cons2!F223","v":0},{"$f":"Cons2!G223","v":0},{"$f":"Cons2!H223","v":0},{"$f":"Cons2!I223","v":0},{"$f":"Cons2!J223","v":0},{"$f":"Cons2!K223","v":0},{"$f":"Cons2!L223","v":0},{"$f":"Cons2!M223","v":0},{"$f":"Cons2!N223","v":0},{"$f":"Cons2!O223","v":0},{"$f":"Cons2!P223","v":0},{"$f":"Cons2!Q223","v":0},{"$f":"Cons2!R223","v":0},{"$f":"Cons2!S223","v":0},{"$f":"Cons2!T223","v":0},{"$f":"Cons2!U223","v":0},{"$f":"Cons2!V223","v":0},{"$f":"Cons2!W223","v":0},{"$f":"Cons2!X223","v":0},{"$f":"Cons2!Y223","v":0},{"$f":"Cons2!Z223","v":0},{"$f":"Cons2!AA223","v":0},{"$f":"Cons2!AB223","v":0},{"$f":"Cons2!AC223","v":0},{"$f":"Cons2!AD223","v":0},{"$f":"Cons2!AE223","v":0},{"$f":"Cons2!AF223","v":0},{"$f":"Cons2!AG223","v":0},{"$f":"Cons2!AH223","v":0},{"$f":"Cons2!AI223","v":0},{"$f":"Cons2!AJ223","v":0},{"$f":"Cons2!AK223","v":0},{"$f":"Cons2!AL223","v":0},{"$f":"Cons2!AM223","v":0},{"$f":"Cons2!AN223","v":0}]
[null,2]
[null,2,null,null,null,"Fluxo de Caixa do Projeto",{"$f":"SUM(H89:AP89)","v":-8809392.6898221709},{"$f":"H82+H87","v":-164550.23574371741},-197196.68032339404,-210083.22491002287,-233166.50369864082,-257676.74932489119,-264777.17535342323,-270008.8745767583,-276568.97112158331,-283174.77729608939,-295164.8628598107,-296819.50508263177,-300694.74146743742,-304459.87957255775,-307540.26703793975,-310486.83541643852,-313343.83234954532,-316108.92983112257,-318782.38342911407,-321257.1598150201,-327983.36240383424,-323160.48820221855,-322472.4847747403,-322182.45123972767,-321800.45403569972,-321327.8125474836,-320764.03118344297,-320107.7624916861,-319358.96368064336,-318515.83161658503,-349857.45843597123,0,0,0,0,0]
[null,0]
[null,0,null,"Tabela 24 - Balanço Patrimonial - em R$"]
[null,0]
[null,1,null,null,null,"ATIVO",null,{"$f":"Cons1!F14","v":232276.1234453778},{"$f":"Cons1!G14","v":597724.08279607852},{"$f":"Cons1!H14","v":832467.98031487642},{"$f":"Cons1!I14","v":1018437.7428096845},{"$f":"Cons1!J14","v":1228137.0873837976},{"$f":"Cons1!K14","v":1398090.9038582207},{"$f":"Cons1!L14","v":1542413.7969921732},{"$f":"Cons1!M14","v":1692901.3795490318},{"$f":"Cons1!N14","v":1813239.1242130168},{"$f":"Cons1!O14","v":1918200.6156619617},{"$f":"Cons1!P14","v":1982965.7574213515},{"$f":"Cons1!Q14","v":1969935.4276318599},{"$f":"Cons1!R14","v":1965270.8878161849},{"$f":"Cons1!S14","v":1953285.744211758},{"$f":"Cons1!T14","v":1934650.1446340608},{"$f":"Cons1!U14","v":1909658.6342499661},{"$f":"Cons1!V14","v":1869556.4264554186},{"$f":"Cons1!W14","v":1820114.0119431738},{"$f":"Cons1!X14","v":1760123.9134111553},{"$f":"Cons1!Y14","v":1691890.702400858},{"$f":"Cons1!Z14","v":1596895.6192849572},{"$f":"Cons1!AA14","v":1495228.2024322788},{"$f":"Cons1!AB14","v":1380366.6396020879},{"$f":"Cons1!AC14","v":1250160.0368861819},{"$f":"Cons1!AD14","v":1095364.7040341469},{"$f":"Cons1!AE14","v":929680.39648057451},{"$f":"Cons1!AF14","v":741941.11036394187},{"$f":"Cons1!AG14","v":529586.94615676336},{"$f":"Cons1!AH14","v":306025.13278733985},{"$f":"Cons1!AI14","v":1.2931851861494594E-9},{"$f":"Cons1!AJ14","v":7.8262796965768337E-8},{"$f":"Cons1!AK14","v":7.8264646106740239E-8},{"$f":"Cons1!AL14","v":7.8266495247712142E-8},{"$f":"Cons1!AM14","v":7.8268344388684044E-8},{"$f":"Cons1!AN14","v":7.8270193529655946E-8}]
[null,1,null,null,null,"Ativo Circulante",null,{"$f":"Cons1!F15","v":58639.364745516861},{"$f":"Cons1!G15","v":61700.67355009196},{"$f":"Cons1!H15","v":109835.26931164769},{"$f":"Cons1!I15","v":119229.00520301043},{"$f":"Cons1!J15","v":114394.91724119624},{"$f":"Cons1!K15","v":95795.475332910253},{"$f":"Cons1!L15","v":94031.048821059288},{"$f":"Cons1!M15","v":90407.659687071864},{"$f":"Cons1!N15","v":85926.956221254717},{"$f":"Cons1!O15","v":78328.575858583616},{"$f":"Cons1!P15","v":61777.630812430885},{"$f":"Cons1!Q15","v":51049.411939386868},{"$f":"Cons1!R15","v":52958.748050671456},{"$f":"Cons1!S15","v":53265.057022760768},{"$f":"Cons1!T15","v":52973.13978707599},{"$f":"Cons1!U15","v":52947.321617154754},{"$f":"Cons1!V15","v":45674.01997597338},{"$f":"Cons1!W15","v":37678.698115820262},{"$f":"Cons1!X15","v":36688.20376905283},{"$f":"Cons1!Y15","v":35648.90218166291},{"$f":"Cons1!Z15","v":29512.516642427527},{"$f":"Cons1!AA15","v":28686.829382362572},{"$f":"Cons1!AB15","v":27856.529739513666},{"$f":"Cons1!AC15","v":27021.884344803882},{"$f":"Cons1!AD15","v":18598.650833864624},{"$f":"Cons1!AE15","v":18232.843755845024},{"$f":"Cons1!AF15","v":17862.892664369116},{"$f":"Cons1!AG15","v":17488.510512214423},{"$f":"Cons1!AH15","v":34161.260166756751},{"$f":"Cons1!AI15","v":4.9177408205103405E-8},{"$f":"Cons1!AJ15","v":4.917934786562822E-8},{"$f":"Cons1!AK15","v":4.9181197006600122E-8},{"$f":"Cons1!AL15","v":4.9183046147572025E-8},{"$f":"Cons1!AM15","v":4.9184895288543927E-8},{"$f":"Cons1!AN15","v":4.9186744429515829E-8}]
[null,1,null,null,null,"Caixa",null,{"$f":"Cons1!F16","v":24122.385392193315},{"$f":"Cons1!G16","v":10022.294802071483},{"$f":"Cons1!H16","v":45724.491794326903},{"$f":"Cons1!I16","v":44873.176250552162},{"$f":"Cons1!J16","v":26076.387191180816},{"$f":"Cons1!K16","v":0},{"$f":"Cons1!L16","v":0},{"$f":"Cons1!M16","v":0},{"$f":"Cons1!N16","v":0},{"$f":"Cons1!O16","v":0},{"$f":"Cons1!P16","v":7.2759576141834259E-12},{"$f":"Cons1!Q16","v":0},{"$f":"Cons1!R16","v":0},{"$f":"Cons1!S16","v":0},{"$f":"Cons1!T16","v":0},{"$f":"Cons1!U16","v":0},{"$f":"Cons1!V16","v":0},{"$f":"Cons1!W16","v":0},{"$f":"Cons1!X16","v":-7.2759576141834259E-12},{"$f":"Cons1!Y16","v":1.0913936421275139E-11},{"$f":"Cons1!Z16","v":0},{"$f":"Cons1!AA16","v":-3.637978807091713E-12},{"$f":"Cons1!AB16","v":-2.3646862246096134E-11},{"$f":"Cons1!AC16","v":1.8189894035458565E-11},{"$f":"Cons1!AD16","v":0},{"$f":"Cons1!AE16","v":-7.2759576141834259E-12},{"$f":"Cons1!AF16","v":-1.4551915228366852E-11},{"$f":"Cons1!AG16","v":-2.1827872842550278E-11},{"$f":"Cons1!AH16","v":22077.264965967297},{"$f":"Cons1!AI16","v":4.9178106994712863E-8},{"$f":"Cons1!AJ16","v":4.9179956135684765E-8},{"$f":"Cons1!AK16","v":4.9181805276656668E-8},{"$f":"Cons1!AL16","v":4.918365441762857E-8},{"$f":"Cons1!AM16","v":4.9185503558600472E-8},{"$f":"Cons1!AN16","v":4.9187352699572375E-8}]
[null,1,null,null,null,"Conta Reserva",null,{"$f":"Cons1!F17","v":17334.973363477638},{"$f":"Cons1!G17","v":4955.4704915052725},{"$f":"Cons1!H17","v":7981.9452419970139},{"$f":"Cons1!I17","v":12023.726164826847},{"$f":"Cons1!J17","v":18579.740140033893},{"$f":"Cons1!K17","v":23839.615430646001},{"$f":"Cons1!L17","v":26119.381305782306},{"$f":"Cons1!M17","v":27741.490197051422},{"$f":"Cons1!N17","v":33162.047934241062},{"$f":"Cons1!O17","v":38185.359439979293},{"$f":"Cons1!P17","v":38674.225287053247},{"$f":"Cons1!Q17","v":39815.635941946472},{"$f":"Cons1!R17","v":41409.063961545478},{"$f":"Cons1!S17","v":41593.19010952345},{"$f":"Cons1!T17","v":41183.207861428309},{"$f":"Cons1!U17","v":41043.54785860375},{"$f":"Cons1!V17","v":33660.695314463606},{"$f":"Cons1!W17","v":25560.132330056858},{"$f":"Cons1!X17","v":24468.73776142643},{"$f":"Cons1!Y17","v":23377.343192796005},{"$f":"Cons1!Z17","v":17242.114682721847},{"$f":"Cons1!AA17","v":16424.302270185919},{"$f":"Cons1!AB17","v":15606.489857649993},{"$f":"Cons1!AC17","v":14788.677445114063},{"$f":"Cons1!AD17","v":6386.5916774427078},{"$f":"Cons1!AE17","v":6046.3554037860576},{"$f":"Cons1!AF17","v":5706.1191301294075},{"$f":"Cons1!AG17","v":5365.8828564727573},{"$f":"Cons1!AH17","v":-7.8930916237527295E-13},{"$f":"Cons1!AI17","v":-6.9878960946050411E-13},{"$f":"Cons1!AJ17","v":-6.0827005654573527E-13},{"$f":"Cons1!AK17","v":-6.0827005654573527E-13},{"$f":"Cons1!AL17","v":-6.0827005654573527E-13},{"$f":"Cons1!AM17","v":-6.0827005654573527E-13},{"$f":"Cons1!AN17","v":-6.0827005654573527E-13}]
[null,1,null,null,null,"Contas a receber",null,{"$f":"Cons1!F18","v":3239.7307849567233},{"$f":"Cons1!G18","v":3846.523818028284},{"$f":"Cons1!H18","v":4596.3797384287909},{"$f":"Cons1!I18","v":5409.8817227010068},{"$f":"Cons1!J18","v":6190.4615327961455},{"$f":"Cons1!K18","v":6933.5085038524612},{"$f":"Cons1!L18","v":7669.6996183566425},{"$f":"Cons1!M18","v":8410.1298986816619},{"$f":"Cons1!N18","v":9153.9262590240578},{"$f":"Cons1!O18","v":9900.3439643228121},{"$f":"Cons1!P18","v":10648.617544261728},{"$f":"Cons1!Q18","v":11233.775997440394},{"$f":"Cons1!R18","v":11549.684089125976},{"$f":"Cons1!S18","v":11671.866913237322},{"$f":"Cons1!T18","v":11789.931925647679},{"$f":"Cons1!U18","v":11903.773758551},{"$f":"Cons1!V18","v":12013.324661509772},{"$f":"Cons1!W18","v":12118.565785763403},{"$f":"Cons1!X18","v":12219.466007626406},{"$f":"Cons1!Y18","v":12271.558988866895},{"$f":"Cons1!Z18","v":12270.401959705679},{"$f":"Cons1!AA18","v":12262.527112176655},{"$f":"Cons1!AB18","v":12250.039881863697},{"$f":"Cons1!AC18","v":12233.2068996898},{"$f":"Cons1!AD18","v":12212.059156421914},{"$f":"Cons1!AE18","v":12186.488352058972},{"$f":"Cons1!AF18","v":12156.773534239723},{"$f":"Cons1!AG18","v":12122.62765574169},{"$f":"Cons1!AH18","v":12083.995200789454},{"$f":"Cons1!AI18","v":0},{"$f":"Cons1!AJ18","v":0},{"$f":"Cons1!AK18","v":0},{"$f":"Cons1!AL18","v":0},{"$f":"Cons1!AM18","v":0},{"$f":"Cons1!AN18","v":0}]
[null,1,null,null,null,"Crédito de PIS COFINS",null,{"$f":"Cons1!F19","v":13942.275204889183},{"$f":"Cons1!G19","v":42876.384438486923},{"$f":"Cons1!H19","v":51532.452536894976},{"$f":"Cons1!I19","v":56922.221064930403},{"$f":"Cons1!J19","v":63548.328377185389},{"$f":"Cons1!K19","v":65022.351398411782},{"$f":"Cons1!L19","v":60241.967896920331},{"$f":"Cons1!M19","v":54256.039591338777},{"$f":"Cons1!N19","v":43610.982027989594},{"$f":"Cons1!O19","v":30242.872454281511},{"$f":"Cons1!P19","v":12454.787981115907},{"$f":"Cons1!Q19","v":0},{"$f":"Cons1!R19","v":0},{"$f":"Cons1!S19","v":0},{"$f":"Cons1!T19","v":0},{"$f":"Cons1!U19","v":0},{"$f":"Cons1!V19","v":0},{"$f":"Cons1!W19","v":0},{"$f":"Cons1!X19","v":0},{"$f":"Cons1!Y19","v":0},{"$f":"Cons1!Z19","v":0},{"$f":"Cons1!AA19","v":0},{"$f":"Cons1!AB19","v":0},{"$f":"Cons1!AC19","v":0},{"$f":"Cons1!AD19","v":0},{"$f":"Cons1!AE19","v":0},{"$f":"Cons1!AF19","v":0},{"$f":"Cons1!AG19","v":0},{"$f":"Cons1!AH19","v":0},{"$f":"Cons1!AI19","v":0},{"$f":"Cons1!AJ19","v":0},{"$f":"Cons1!AK19","v":0},{"$f":"Cons1!AL19","v":0},{"$f":"Cons1!AM19","v":0},{"$f":"Cons1!AN19","v":0}]
[null,1,null,null,null,"Ativo Não Circulante",null,{"$f":"Cons1!F20","v":173636.75869986095},{"$f":"Cons1!G20","v":536023.40924598661},{"$f":"Cons1!H20","v":722632.71100322867},{"$f":"Cons1!I20","v":899208.73760667408},{"$f":"Cons1!J20","v":1113742.1701426015},{"$f":"Cons1!K20","v":1302295.4285253105},{"$f":"Cons1!L20","v":1448382.7481711139},{"$f":"Cons1!M20","v":1602493.71986196},{"$f":"Cons1!N20","v":1727312.167991762},{"$f":"Cons1!O20","v":1839872.0398033781},{"$f":"Cons1!P20","v":1921188.1266089205},{"$f":"Cons1!Q20","v":1918886.0156924729},{"$f":"Cons1!R20","v":1912312.1397655134},{"$f":"Cons1!S20","v":1900020.6871889972},{"$f":"Cons1!T20","v":1881677.0048469848},{"$f":"Cons1!U20","v":1856711.3126328113},{"$f":"Cons1!V20","v":1823882.4064794453},{"$f":"Cons1!W20","v":1782435.3138273535},{"$f":"Cons1!X20","v":1723435.7096421025},{"$f":"Cons1!Y20","v":1656241.8002191952},{"$f":"Cons1!Z20","v":1567383.1026425296},{"$f":"Cons1!AA20","v":1466541.3730499162},{"$f":"Cons1!AB20","v":1352510.1098625741},{"$f":"Cons1!AC20","v":1223138.152541378},{"$f":"Cons1!AD20","v":1076766.0532002822},{"$f":"Cons1!AE20","v":911447.55272472952},{"$f":"Cons1!AF20","v":724078.21769957279},{"$f":"Cons1!AG20","v":512098.43564454891},{"$f":"Cons1!AH20","v":271863.8726205831},{"$f":"Cons1!AI20","v":-4.7884223018953946E-8},{"$f":"Cons1!AJ20","v":2.908344910014012E-8},{"$f":"Cons1!AK20","v":2.908344910014012E-8},{"$f":"Cons1!AL20","v":2.908344910014012E-8},{"$f":"Cons1!AM20","v":2.908344910014012E-8},{"$f":"Cons1!AN20","v":2.908344910014012E-8}]
[null,1,null,null,null,"Impostos Diferidos",null,{"$f":"Cons1!F21","v":0},{"$f":"Cons1!G21","v":0},{"$f":"Cons1!H21","v":0},{"$f":"Cons1!I21","v":0},{"$f":"Cons1!J21","v":0},{"$f":"Cons1!K21","v":0},{"$f":"Cons1!L21","v":0},{"$f":"Cons1!M21","v":0},{"$f":"Cons1!N21","v":0},{"$f":"Cons1!O21","v":0},{"$f":"Cons1!P21","v":0},{"$f":"Cons1!Q21","v":0},{"$f":"Cons1!R21","v":0},{"$f":"Cons1!S21","v":0},{"$f":"Cons1!T21","v":0},{"$f":"Cons1!U21","v":0},{"$f":"Cons1!V21","v":0},{"$f":"Cons1!W21","v":0},{"$f":"Cons1!X21","v":0},{"$f":"Cons1!Y21","v":0},{"$f":"Cons1!Z21","v":0},{"$f":"Cons1!AA21","v":0},{"$f":"Cons1!AB21","v":0},{"$f":"Cons1!AC21","v":0},{"$f":"Cons1!AD21","v":0},{"$f":"Cons1!AE21","v":0},{"$f":"Cons1!AF21","v":0},{"$f":"Cons1!AG21","v":0},{"$f":"Cons1!AH21","v":0},{"$f":"Cons1!AI21","v":2.5778717827051878E-8},{"$f":"Cons1!AJ21","v":2.908344910014012E-8},{"$f":"Cons1!AK21","v":2.908344910014012E-8},{"$f":"Cons1!AL21","v":2.908344910014012E-8},{"$f":"Cons1!AM21","v":2.908344910014012E-8},{"$f":"Cons1!AN21","v":2.908344910014012E-8}]
[null,1,null,null,null,"Intangível",null,{"$f":"Cons1!F22","v":0},{"$f":"Cons1!G22","v":0},{"$f":"Cons1!H22","v":0},{"$f":"Cons1!I22","v":0},{"$f":"Cons1!J22","v":0},{"$f":"Cons1!K22","v":0},{"$f":"Cons1!L22","v":0},{"$f":"Cons1!M22","v":0},{"$f":"Cons1!N22","v":0},{"$f":"Cons1!O22","v":0},{"$f":"Cons1!P22","v":0},{"$f":"Cons1!Q22","v":0},{"$f":"Cons1!R22","v":0},{"$f":"Cons1!S22","v":0},{"$f":"Cons1!T22","v":0},{"$f":"Cons1!U22","v":0},{"$f":"Cons1!V22","v":0},{"$f":"Cons1!W22","v":0},{"$f":"Cons1!X22","v":0},{"$f":"Cons1!Y22","v":0},{"$f":"Cons1!Z22","v":0},{"$f":"Cons1!AA22","v":0},{"$f":"Cons1!AB22","v":0},{"$f":"Cons1!AC22","v":0},{"$f":"Cons1!AD22","v":0},{"$f":"Cons1!AE22","v":0},{"$f":"Cons1!AF22","v":0},{"$f":"Cons1!AG22","v":0},{"$f":"Cons1!AH22","v":0},{"$f":"Cons1!AI22","v":0},{"$f":"Cons1!AJ22","v":0},{"$f":"Cons1!AK22","v":0},{"$f":"Cons1!AL22","v":0},{"$f":"Cons1!AM22","v":0},{"$f":"Cons1!AN22","v":0}]
[null,1,null,null,null,"Financeiro",null,{"$f":"Cons1!F23","v":173636.75869986095},{"$f":"Cons1!G23","v":536023.40924598661},{"$f":"Cons1!H23","v":722632.71100322867},{"$f":"Cons1!I23","v":899208.73760667408},{"$f":"Cons1!J23","v":1113742.1701426015},{"$f":"Cons1!K23","v":1302295.4285253105},{"$f":"Cons1!L23","v":1448382.7481711139},{"$f":"Cons1!M23","v":1602493.71986196},{"$f":"Cons1!N23","v":1727312.167991762},{"$f":"Cons1!O23","v":1839872.0398033781},{"$f":"Cons1!P23","v":1921188.1266089205},{"$f":"Cons1!Q23","v":1918886.0156924729},{"$f":"Cons1!R23","v":1912312.1397655134},{"$f":"Cons1!S23","v":1900020.6871889972},{"$f":"Cons1!T23","v":1881677.0048469848},{"$f":"Cons1!U23","v":1856711.3126328113},{"$f":"Cons1!V23","v":1823882.4064794453},{"$f":"Cons1!W23","v":1782435.3138273535},{"$f":"Cons1!X23","v":1723435.7096421025},{"$f":"Cons1!Y23","v":1656241.8002191952},{"$f":"Cons1!Z23","v":1567383.1026425296},{"$f":"Cons1!AA23","v":1466541.3730499162},{"$f":"Cons1!AB23","v":1352510.1098625741},{"$f":"Cons1!AC23","v":1223138.152541378},{"$f":"Cons1!AD23","v":1076766.0532002822},{"$f":"Cons1!AE23","v":911447.55272472952},{"$f":"Cons1!AF23","v":724078.21769957279},{"$f":"Cons1!AG23","v":512098.43564454891},{"$f":"Cons1!AH23","v":271863.8726205831},{"$f":"Cons1!AI23","v":-7.3662940846005824E-8},{"$f":"Cons1!AJ23","v":0},{"$f":"Cons1!AK23","v":0},{"$f":"Cons1!AL23","v":0},{"$f":"Cons1!AM23","v":0},{"$f":"Cons1!AN23","v":0}]
[null,1]
[null,1,null,null,null,"PASSIVO",null,{"$f":"Cons1!F25","v":232276.1234453778},{"$f":"Cons1!G25","v":597724.08279607852},{"$f":"Cons1!H25","v":832467.9803148763},{"$f":"Cons1!I25","v":1018437.7428096845},{"$f":"Cons1!J25","v":1228137.0873837979},{"$f":"Cons1!K25","v":1398090.9038582209},{"$f":"Cons1!L25","v":1542413.7969921734},{"$f":"Cons1!M25","v":1692901.3795490318},{"$f":"Cons1!N25","v":1813239.1242130166},{"$f":"Cons1!O25","v":1918200.6156619615},{"$f":"Cons1!P25","v":1982965.757421351},{"$f":"Cons1!Q25","v":1969935.4276318594},{"$f":"Cons1!R25","v":1965270.8878161844},{"$f":"Cons1!S25","v":1953285.7442117576},{"$f":"Cons1!T25","v":1934650.1446340603},{"$f":"Cons1!U25","v":1909658.6342499657},{"$f":"Cons1!V25","v":1869556.4264554179},{"$f":"Cons1!W25","v":1820114.0119431731},{"$f":"Cons1!X25","v":1760123.9134111549},{"$f":"Cons1!Y25","v":1691890.7024008576},{"$f":"Cons1!Z25","v":1596895.6192849567},{"$f":"Cons1!AA25","v":1495228.2024322783},{"$f":"Cons1!AB25","v":1380366.6396020872},{"$f":"Cons1!AC25","v":1250160.0368861814},{"$f":"Cons1!AD25","v":1095364.7040341462},{"$f":"Cons1!AE25","v":929680.39648057381},{"$f":"Cons1!AF25","v":741941.11036394106},{"$f":"Cons1!AG25","v":529586.94615676242},{"$f":"Cons1!AH25","v":306025.13278733892},{"$f":"Cons1!AI25","v":3.7834979593753815E-10},{"$f":"Cons1!AJ25","v":-6.0348676520265651E-9},{"$f":"Cons1!AK25","v":-6.0330185110546661E-9},{"$f":"Cons1!AL25","v":-6.0311693700827671E-9},{"$f":"Cons1!AM25","v":-6.0293202291108681E-9},{"$f":"Cons1!AN25","v":-6.0274710881389691E-9}]
[null,1,null,null,null,"Passivo Circulante",null,{"$f":"Cons1!F26","v":125894.28160408796},{"$f":"Cons1!G26","v":3888.0870075528678},{"$f":"Cons1!H26","v":4698.2246171115021},{"$f":"Cons1!I26","v":21563.852797278538},{"$f":"Cons1!J26","v":42899.600986332378},{"$f":"Cons1!K26","v":51887.976559958166},{"$f":"Cons1!L26","v":52829.896559914574},{"$f":"Cons1!M26","v":57900.420903985047},{"$f":"Cons1!N26","v":91180.598279485581},{"$f":"Cons1!O26","v":96360.304866589198},{"$f":"Cons1!P26","v":97386.514538903037},{"$f":"Cons1!Q26","v":112883.43661167478},{"$f":"Cons1!R26","v":122068.10970870007},{"$f":"Cons1!S26","v":127919.109277633},{"$f":"Cons1!T26","v":132370.05826861848},{"$f":"Cons1!U26","v":140907.14746546748},{"$f":"Cons1!V26","v":88068.612737000221},{"$f":"Cons1!W26","v":88412.406444357912},{"$f":"Cons1!X26","v":88654.207998989717},{"$f":"Cons1!Y26","v":88792.575919665251},{"$f":"Cons1!Z26","v":68755.888073341543},{"$f":"Cons1!AA26","v":68803.712734059271},{"$f":"Cons1!AB26","v":68825.236419952751},{"$f":"Cons1!AC26","v":68838.251770217714},{"$f":"Cons1!AD26","v":38496.184072614109},{"$f":"Cons1!AE26","v":38436.016544969636},{"$f":"Cons1!AF26","v":38332.268748371192},{"$f":"Cons1!AG26","v":38182.56926479},{"$f":"Cons1!AH26","v":17855.626524837018},{"$f":"Cons1!AI26","v":0},{"$f":"Cons1!AJ26","v":0},{"$f":"Cons1!AK26","v":0},{"$f":"Cons1!AL26","v":0},{"$f":"Cons1!AM26","v":0},{"$f":"Cons1!AN26","v":0}]
[null,1,null,null,null,"Contas a Pagar",null,{"$f":"Cons1!F27","v":3042.7451050286522},{"$f":"Cons1!G27","v":3649.9006043753529},{"$f":"Cons1!H27","v":4298.8068117645153},{"$f":"Cons1!I27","v":5144.0484252063161},{"$f":"Cons1!J27","v":6024.4249526610338},{"$f":"Cons1!K27","v":6660.6892390222847},{"$f":"Cons1!L27","v":7347.837749239864},{"$f":"Cons1!M27","v":8058.2950102064178},{"$f":"Cons1!N27","v":8761.3908496132626},{"$f":"Cons1!O27","v":9523.9237187597464},{"$f":"Cons1!P27","v":10178.166370620049},{"$f":"Cons1!Q27","v":10714.32902544118},{"$f":"Cons1!R27","v":11022.812599624735},{"$f":"Cons1!S27","v":11140.17339159173},{"$f":"Cons1!T27","v":11253.715667035276},{"$f":"Cons1!U27","v":11363.326286965341},{"$f":"Cons1!V27","v":11468.640117641744},{"$f":"Cons1!W27","v":11569.959355835685},{"$f":"Cons1!X27","v":11662.577115244852},{"$f":"Cons1!Y27","v":11764.656832988197},{"$f":"Cons1!Z27","v":11708.935123684081},{"$f":"Cons1!AA27","v":11701.428386212621},{"$f":"Cons1!AB27","v":11689.684028662139},{"$f":"Cons1!AC27","v":11673.64903644737},{"$f":"Cons1!AD27","v":11653.678008271187},{"$f":"Cons1!AE27","v":11629.612611277727},{"$f":"Cons1!AF27","v":11601.383062574805},{"$f":"Cons1!AG27","v":11569.119653701051},{"$f":"Cons1!AH27","v":11532.447946310334},{"$f":"Cons1!AI27","v":0},{"$f":"Cons1!AJ27","v":0},{"$f":"Cons1!AK27","v":0},{"$f":"Cons1!AL27","v":0},{"$f":"Cons1!AM27","v":0},{"$f":"Cons1!AN27","v":0}]
[null,1,null,null,null,"Impostos a Pagar",null,{"$f":"Cons1!F28","v":0},{"$f":"Cons1!G28","v":238.18640317751471},{"$f":"Cons1!H28","v":399.41780534698654},{"$f":"Cons1!I28","v":756.82982523027169},{"$f":"Cons1!J28","v":835.61258714133464},{"$f":"Cons1!K28","v":1004.8989468787311},{"$f":"Cons1!L28","v":1259.6704366175607},{"$f":"Cons1!M28","v":1528.3250559579142},{"$f":"Cons1!N28","v":1824.8693668117207},{"$f":"Cons1!O28","v":2150.6306210052753},{"$f":"Cons1!P28","v":2522.5976414588113},{"$f":"Cons1!Q28","v":3800.5321318823212},{"$f":"Cons1!R28","v":5016.1569538586027},{"$f":"Cons1!S28","v":5249.7957308245486},{"$f":"Cons1!T28","v":5495.7899826029152},{"$f":"Cons1!U28","v":5740.4436319947054},{"$f":"Cons1!V28","v":5984.9571017774297},{"$f":"Cons1!W28","v":6227.4315709411667},{"$f":"Cons1!X28","v":6376.61536616381},{"$f":"Cons1!Y28","v":6412.9035690960036},{"$f":"Cons1!Z28","v":6607.2731978513275},{"$f":"Cons1!AA28","v":6662.6045960405172},{"$f":"Cons1!AB28","v":6695.8726394844853},{"$f":"Cons1!AC28","v":6724.9229819642187},{"$f":"Cons1!AD28","v":6739.9197330784982},{"$f":"Cons1!AE28","v":6703.8176024274717},{"$f":"Cons1!AF28","v":6628.2993545319623},{"$f":"Cons1!AG28","v":6510.8632798245226},{"$f":"Cons1!AH28","v":6323.1785785266848},{"$f":"Cons1!AI28","v":0},{"$f":"Cons1!AJ28","v":0},{"$f":"Cons1!AK28","v":0},{"$f":"Cons1!AL28","v":0},{"$f":"Cons1!AM28","v":0},{"$f":"Cons1!AN28","v":0}]
[null,1,null,null,null,"Empréstimos e Financiamentos",null,{"$f":"Cons1!F29","v":122851.53649905931},{"$f":"Cons1!G29","v":0},{"$f":"Cons1!H29","v":0},{"$f":"Cons1!I29","v":15662.97454684195},{"$f":"Cons1!J29","v":36039.56344653001},{"$f":"Cons1!K29","v":44222.388374057147},{"$f":"Cons1!L29","v":44222.388374057147},{"$f":"Cons1!M29","v":48313.800837820716},{"$f":"Cons1!N29","v":80594.338063060597},{"$f":"Cons1!O29","v":84685.75052682418},{"$f":"Cons1!P29","v":84685.75052682418},{"$f":"Cons1!Q29","v":98368.575454351288},{"$f":"Cons1!R29","v":106029.14015521674},{"$f":"Cons1!S29","v":111529.14015521672},{"$f":"Cons1!T29","v":115620.55261898029},{"$f":"Cons1!U29","v":123803.37754650743},{"$f":"Cons1!V29","v":70615.015517581051},{"$f":"Cons1!W29","v":70615.015517581065},{"$f":"Cons1!X29","v":70615.015517581051},{"$f":"Cons1!Y29","v":70615.015517581051},{"$f":"Cons1!Z29","v":50439.679751806128},{"$f":"Cons1!AA29","v":50439.679751806128},{"$f":"Cons1!AB29","v":50439.679751806128},{"$f":"Cons1!AC29","v":50439.679751806128},{"$f":"Cons1!AD29","v":20102.586331264429},{"$f":"Cons1!AE29","v":20102.586331264432},{"$f":"Cons1!AF29","v":20102.586331264429},{"$f":"Cons1!AG29","v":20102.586331264429},{"$f":"Cons1!AH29","v":0},{"$f":"Cons1!AI29","v":0},{"$f":"Cons1!AJ29","v":0},{"$f":"Cons1!AK29","v":0},{"$f":"Cons1!AL29","v":0},{"$f":"Cons1!AM29","v":0},{"$f":"Cons1!AN29","v":0}]
[null,1,null,null,null,"Não Circulante",null,{"$f":"Cons1!F30","v":5569.8262260385436},{"$f":"Cons1!G30","v":404380.05293690163},{"$f":"Cons1!H30","v":554792.96187061374},{"$f":"Cons1!I30","v":683661.2962944234},{"$f":"Cons1!J30","v":823165.5462788064},{"$f":"Cons1!K30","v":937314.7269703385},{"$f":"Cons1!L30","v":1023361.2743063697},{"$f":"Cons1!M30","v":1116074.0005265055},{"$f":"Cons1!N30","v":1159772.0403814036},{"$f":"Cons1!O30","v":1196496.1424334152},{"$f":"Cons1!P30","v":1216252.5585621058},{"$f":"Cons1!Q30","v":1160533.6516585187},{"$f":"Cons1!R30","v":1096772.8608556855},{"$f":"Cons1!S30","v":996151.95351284533},{"$f":"Cons1!T30","v":890197.41555505618},{"$f":"Cons1!U30","v":774649.44213288289},{"$f":"Cons1!V30","v":710685.86251245905},{"$f":"Cons1!W30","v":644874.76389101299},{"$f":"Cons1!X30","v":577518.70034693624},{"$f":"Cons1!Y30","v":508353.85323975451},{"$f":"Cons1!Z30","v":456397.91824489099},{"$f":"Cons1!AA30","v":401053.72111708164},{"$f":"Cons1!AB30","v":341878.94459402742},{"$f":"Cons1!AC30","v":278351.36555458046},{"$f":"Cons1!AD30","v":240266.93774308858},{"$f":"Cons1!AE30","v":196741.18008352106},{"$f":"Cons1!AF30","v":147160.03608672152},{"$f":"Cons1!AG30","v":91016.305159144977},{"$f":"Cons1!AH30","v":48169.506262502153},{"$f":"Cons1!AI30","v":3.7834979593753815E-10},{"$f":"Cons1!AJ30","v":3.7834979593753815E-10},{"$f":"Cons1!AK30","v":3.7834979593753815E-10},{"$f":"Cons1!AL30","v":3.7834979593753815E-10},{"$f":"Cons1!AM30","v":3.7834979593753815E-10},{"$f":"Cons1!AN30","v":3.7834979593753815E-10}]
[null,1,null,null,null,"Empréstimos e Financiamentos",null,{"$f":"Cons1!F31","v":0},{"$f":"Cons1!G31","v":386948.86466964975},{"$f":"Cons1!H31","v":524922.83373467845},{"$f":"Cons1!I31","v":642181.95642051997},{"$f":"Cons1!J31","v":766579.95475934143},{"$f":"Cons1!K31","v":863435.1359102258},{"$f":"Cons1!L31","v":932146.60562288191},{"$f":"Cons1!M31","v":1006907.4512708618},{"$f":"Cons1!N31","v":1033435.0974889443},{"$f":"Cons1!O31","v":1054211.4360273224},{"$f":"Cons1!P31","v":1060073.2715668068},{"$f":"Cons1!Q31","v":991362.64837916079},{"$f":"Cons1!R31","v":915582.19672331121},{"$f":"Cons1!S31","v":804053.05656809453},{"$f":"Cons1!T31","v":688432.50394911424},{"$f":"Cons1!U31","v":564629.12640260684},{"$f":"Cons1!V31","v":494014.11088502582},{"$f":"Cons1!W31","v":423399.0953674448},{"$f":"Cons1!X31","v":352784.07984986372},{"$f":"Cons1!Y31","v":282169.06433228264},{"$f":"Cons1!Z31","v":231729.3845804765},{"$f":"Cons1!AA31","v":181289.70482867036},{"$f":"Cons1!AB31","v":130850.02507686423},{"$f":"Cons1!AC31","v":80410.345325058093},{"$f":"Cons1!AD31","v":60307.758993793665},{"$f":"Cons1!AE31","v":40205.172662529236},{"$f":"Cons1!AF31","v":20102.586331264807},{"$f":"Cons1!AG31","v":3.7834979593753815E-10},{"$f":"Cons1!AH31","v":3.7834979593753815E-10},{"$f":"Cons1!AI31","v":3.7834979593753815E-10},{"$f":"Cons1!AJ31","v":3.7834979593753815E-10},{"$f":"Cons1!AK31","v":3.7834979593753815E-10},{"$f":"Cons1!AL31","v":3.7834979593753815E-10},{"$f":"Cons1!AM31","v":3.7834979593753815E-10},{"$f":"Cons1!AN31","v":3.7834979593753815E-10}]
[null,1,null,null,null,"Impostos Diferidos",null,{"$f":"Cons1!F32","v":5569.8262260385436},{"$f":"Cons1!G32","v":17431.188267251899},{"$f":"Cons1!H32","v":29870.128135935338},{"$f":"Cons1!I32","v":41479.339873903424},{"$f":"Cons1!J32","v":56585.591519464964},{"$f":"Cons1!K32","v":73879.591060112725},{"$f":"Cons1!L32","v":91214.668683487791},{"$f":"Cons1!M32","v":109166.54925564372},{"$f":"Cons1!N32","v":126336.94289245922},{"$f":"Cons1!O32","v":142284.70640609262},{"$f":"Cons1!P32","v":156179.28699529901},{"$f":"Cons1!Q32","v":169171.00327935789},{"$f":"Cons1!R32","v":181190.66413237431},{"$f":"Cons1!S32","v":192098.8969447508},{"$f":"Cons1!T32","v":201764.91160594198},{"$f":"Cons1!U32","v":210020.31573027608},{"$f":"Cons1!V32","v":216671.75162743329},{"$f":"Cons1!W32","v":221475.66852356822},{"$f":"Cons1!X32","v":224734.62049707255},{"$f":"Cons1!Y32","v":226184.78890747187},{"$f":"Cons1!Z32","v":224668.53366441446},{"$f":"Cons1!AA32","v":219764.01628841128},{"$f":"Cons1!AB32","v":211028.91951716319},{"$f":"Cons1!AC32","v":197941.0202295224},{"$f":"Cons1!AD32","v":179959.17874929492},{"$f":"Cons1!AE32","v":156536.00742099184},{"$f":"Cons1!AF32","v":127057.44975545671},{"$f":"Cons1!AG32","v":91016.305159144598},{"$f":"Cons1!AH32","v":48169.506262501774},{"$f":"Cons1!AI32","v":0},{"$f":"Cons1!AJ32","v":0},{"$f":"Cons1!AK32","v":0},{"$f":"Cons1!AL32","v":0},{"$f":"Cons1!AM32","v":0},{"$f":"Cons1!AN32","v":0}]
[null,1,null,null,null,"Patrimônio líquido",null,{"$f":"Cons1!F33","v":100812.01561525128},{"$f":"Cons1!G33","v":189455.94285162404},{"$f":"Cons1!H33","v":272976.79382715106},{"$f":"Cons1!I33","v":313212.59371798253},{"$f":"Cons1!J33","v":362071.94011865894},{"$f":"Cons1!K33","v":408888.20032792416},{"$f":"Cons1!L33","v":466222.62612588913},{"$f":"Cons1!M33","v":518926.95811854122},{"$f":"Cons1!N33","v":562286.48555212759},{"$f":"Cons1!O33","v":625344.1683619573},{"$f":"Cons1!P33","v":669326.68432034238},{"$f":"Cons1!Q33","v":696518.339361666},{"$f":"Cons1!R33","v":746429.91725179879},{"$f":"Cons1!S33","v":829214.68142127909},{"$f":"Cons1!T33","v":912082.67081038561},{"$f":"Cons1!U33","v":994102.0446516152},{"$f":"Cons1!V33","v":1070801.9512059586},{"$f":"Cons1!W33","v":1086826.8416078023},{"$f":"Cons1!X33","v":1093951.0050652288},{"$f":"Cons1!Y33","v":1094744.273241438},{"$f":"Cons1!Z33","v":1071741.8129667242},{"$f":"Cons1!AA33","v":1025370.7685811374},{"$f":"Cons1!AB33","v":969662.45858810702},{"$f":"Cons1!AC33","v":902970.4195613832},{"$f":"Cons1!AD33","v":816601.58221844339},{"$f":"Cons1!AE33","v":694503.19985208311},{"$f":"Cons1!AF33","v":556448.80552884832},{"$f":"Cons1!AG33","v":400388.07173282746},{"$f":"Cons1!AH33","v":239999.99999999977},{"$f":"Cons1!AI33","v":0},{"$f":"Cons1!AJ33","v":-6.4132174479641033E-9},{"$f":"Cons1!AK33","v":-6.4113683069922043E-9},{"$f":"Cons1!AL33","v":-6.4095191660203053E-9},{"$f":"Cons1!AM33","v":-6.4076700250484063E-9},{"$f":"Cons1!AN33","v":-6.4058208840765073E-9}]
[null,1,null,null,null,"Capital Social",null,{"$f":"Cons1!F34","v":90000},{"$f":"Cons1!G34","v":150000},{"$f":"Cons1!H34","v":200000},{"$f":"Cons1!I34","v":200000},{"$f":"Cons1!J34","v":200000},{"$f":"Cons1!K34","v":200000},{"$f":"Cons1!L34","v":200000},{"$f":"Cons1!M34","v":200000},{"$f":"Cons1!N34","v":200000},{"$f":"Cons1!O34","v":200000},{"$f":"Cons1!P34","v":200000},{"$f":"Cons1!Q34","v":200000},{"$f":"Cons1!R34","v":200000},{"$f":"Cons1!S34","v":200000},{"$f":"Cons1!T34","v":200000},{"$f":"Cons1!U34","v":200000},{"$f":"Cons1!V34","v":200000},{"$f":"Cons1!W34","v":200000},{"$f":"Cons1!X34","v":200000},{"$f":"Cons1!Y34","v":200000},{"$f":"Cons1!Z34","v":200000},{"$f":"Cons1!AA34","v":200000},{"$f":"Cons1!AB34","v":200000},{"$f":"Cons1!AC34","v":200000},{"$f":"Cons1!AD34","v":200000},{"$f":"Cons1!AE34","v":200000},{"$f":"Cons1!AF34","v":200000},{"$f":"Cons1!AG34","v":200000},{"$f":"Cons1!AH34","v":200000},{"$f":"Cons1!AI34","v":0},{"$f":"Cons1!AJ34","v":0},{"$f":"Cons1!AK34","v":0},{"$f":"Cons1!AL34","v":0},{"$f":"Cons1!AM34","v":0},{"$f":"Cons1!AN34","v":0}]
[null,1,null,null,null,"Reserva Legal",null,{"$f":"Cons1!F35","v":540.60078076256457},{"$f":"Cons1!G35","v":1972.797142581202},{"$f":"Cons1!H35","v":3648.8396913575557},{"$f":"Cons1!I35","v":5660.6296858991282},{"$f":"Cons1!J35","v":8103.5970059329502},{"$f":"Cons1!K35","v":10956.073381831049},{"$f":"Cons1!L35","v":14109.270600866141},{"$f":"Cons1!M35","v":17635.237603926376},{"$f":"Cons1!N35","v":21430.741307668592},{"$f":"Cons1!O35","v":25486.994019045036},{"$f":"Cons1!P35","v":29777.199388049448},{"$f":"Cons1!Q35","v":34099.094420628491},{"$f":"Cons1!R35","v":38486.158635790911},{"$f":"Cons1!S35","v":40000},{"$f":"Cons1!T35","v":40000},{"$f":"Cons1!U35","v":40000},{"$f":"Cons1!V35","v":40000},{"$f":"Cons1!W35","v":40000},{"$f":"Cons1!X35","v":40000},{"$f":"Cons1!Y35","v":40000},{"$f":"Cons1!Z35","v":40000},{"$f":"Cons1!AA35","v":40000},{"$f":"Cons1!AB35","v":40000},{"$f":"Cons1!AC35","v":40000},{"$f":"Cons1!AD35","v":40000},{"$f":"Cons1!AE35","v":40000},{"$f":"Cons1!AF35","v":40000},{"$f":"Cons1!AG35","v":40000},{"$f":"Cons1!AH35","v":40000},{"$f":"Cons1!AI35","v":0},{"$f":"Cons1!AJ35","v":0},{"$f":"Cons1!AK35","v":0},{"$f":"Cons1!AL35","v":0},{"$f":"Cons1!AM35","v":0},{"$f":"Cons1!AN35","v":0}]
[null,1,null,null,null,"Beneficio SUDENE",null,{"$f":"Cons1!F36","v":0},{"$f":"Cons1!G36","v":0},{"$f":"Cons1!H36","v":0},{"$f":"Cons1!I36","v":0},{"$f":"Cons1!J36","v":0},{"$f":"Cons1!K36","v":0},{"$f":"Cons1!L36","v":0},{"$f":"Cons1!M36","v":0},{"$f":"Cons1!N36","v":0},{"$f":"Cons1!O36","v":0},{"$f":"Cons1!P36","v":0},{"$f":"Cons1!Q36","v":0},{"$f":"Cons1!R36","v":0},{"$f":"Cons1!S36","v":0},{"$f":"Cons1!T36","v":0},{"$f":"Cons1!U36","v":0},{"$f":"Cons1!V36","v":0},{"$f":"Cons1!W36","v":0},{"$f":"Cons1!X36","v":0},{"$f":"Cons1!Y36","v":0},{"$f":"Cons1!Z36","v":0},{"$f":"Cons1!AA36","v":0},{"$f":"Cons1!AB36","v":0},{"$f":"Cons1!AC36","v":0},{"$f":"Cons1!AD36","v":0},{"$f":"Cons1!AE36","v":0},{"$f":"Cons1!AF36","v":0},{"$f":"Cons1!AG36","v":0},{"$f":"Cons1!AH36","v":0},{"$f":"Cons1!AI36","v":0},{"$f":"Cons1!AJ36","v":0},{"$f":"Cons1!AK36","v":0},{"$f":"Cons1!AL36","v":0},{"$f":"Cons1!AM36","v":0},{"$f":"Cons1!AN36","v":0}]
[null,1,null,null,null,"Lucro Acumulado",null,{"$f":"Cons1!F37","v":10271.414834488727},{"$f":"Cons1!G37","v":37483.14570904283},{"$f":"Cons1!H37","v":69327.954135793552},{"$f":"Cons1!I37","v":107551.96403208343},{"$f":"Cons1!J37","v":153968.34311272603},{"$f":"Cons1!K37","v":197932.12694609311},{"$f":"Cons1!L37","v":252113.35552502301},{"$f":"Cons1!M37","v":301291.72051461483},{"$f":"Cons1!N37","v":340855.74424445897},{"$f":"Cons1!O37","v":399857.17434291227},{"$f":"Cons1!P37","v":439549.48493229289},{"$f":"Cons1!Q37","v":462419.2449410375},{"$f":"Cons1!R37","v":507943.75861600781},{"$f":"Cons1!S37","v":589214.68142127909},{"$f":"Cons1!T37","v":672082.67081038561},{"$f":"Cons1!U37","v":754102.0446516152},{"$f":"Cons1!V37","v":830801.95120595873},{"$f":"Cons1!W37","v":846826.84160780231},{"$f":"Cons1!X37","v":853951.00506522879},{"$f":"Cons1!Y37","v":854744.27324143786},{"$f":"Cons1!Z37","v":831741.81296672416},{"$f":"Cons1!AA37","v":785370.76858113741},{"$f":"Cons1!AB37","v":729662.45858810702},{"$f":"Cons1!AC37","v":662970.4195613832},{"$f":"Cons1!AD37","v":576601.58221844339},{"$f":"Cons1!AE37","v":454503.19985208305},{"$f":"Cons1!AF37","v":316448.80552884832},{"$f":"Cons1!AG37","v":160388.07173282746},{"$f":"Cons1!AH37","v":-2.3283064365386963E-10},{"$f":"Cons1!AI37","v":0},{"$f":"Cons1!AJ37","v":-6.4132174479641033E-9},{"$f":"Cons1!AK37","v":-6.4113683069922043E-9},{"$f":"Cons1!AL37","v":-6.4095191660203053E-9},{"$f":"Cons1!AM37","v":-6.4076700250484063E-9},{"$f":"Cons1!AN37","v":-6.4058208840765073E-9}]
[null,"D"]
[null,2,null,null,null,"ATIVO",null,{"$f":"Cons2!F14","v":22499.514260138843},{"$f":"Cons2!G14","v":-80481.845619855536},{"$f":"Cons2!H14","v":-101752.44207335322},{"$f":"Cons2!I14","v":-247079.01584561728},{"$f":"Cons2!J14","v":-407644.46833905496},{"$f":"Cons2!K14","v":-573273.14631129277},{"$f":"Cons2!L14","v":-742231.74617522326},{"$f":"Cons2!M14","v":-932258.7517207762},{"$f":"Cons2!N14","v":-1108818.7354242611},{"$f":"Cons2!O14","v":-1284549.5597691527},{"$f":"Cons2!P14","v":-1470130.301483365},{"$f":"Cons2!Q14","v":-1658021.0111780027},{"$f":"Cons2!R14","v":-1848287.5511797471},{"$f":"Cons2!S14","v":-2031507.3145057124},{"$f":"Cons2!T14","v":-2225899.3225968741},{"$f":"Cons2!U14","v":-2422085.4252343848},{"$f":"Cons2!V14","v":-2620008.0354789216},{"$f":"Cons2!W14","v":-2819609.6601065272},{"$f":"Cons2!X14","v":-3020765.565067248},{"$f":"Cons2!Y14","v":-3225830.9458171604},{"$f":"Cons2!Z14","v":-3428440.3925168905},{"$f":"Cons2!AA14","v":-3630441.380860013},{"$f":"Cons2!AB14","v":-3832263.0446976596},{"$f":"Cons2!AC14","v":-4033847.9363502027},{"$f":"Cons2!AD14","v":-4235139.1534464452},{"$f":"Cons2!AE14","v":-4436079.5384649383},{"$f":"Cons2!AF14","v":-4636611.1103450498},{"$f":"Cons2!AG14","v":-4836675.8646851536},{"$f":"Cons2!AH14","v":-5036214.6326032607},{"$f":"Cons2!AI14","v":1.280568540096283E-9},{"$f":"Cons2!AJ14","v":1.280568540096283E-9},{"$f":"Cons2!AK14","v":1.280568540096283E-9},{"$f":"Cons2!AL14","v":1.280568540096283E-9},{"$f":"Cons2!AM14","v":1.280568540096283E-9},{"$f":"Cons2!AN14","v":1.280568540096283E-9}]
[null,2,null,null,null,"Ativo Circulante",null,{"$f":"Cons2!F15","v":-35434.21808420615},{"$f":"Cons2!G15","v":-202597.94420559917},{"$f":"Cons2!H15","v":-292020.9864628723},{"$f":"Cons2!I15","v":-513245.78189630655},{"$f":"Cons2!J15","v":-757580.72263004445},{"$f":"Cons2!K15","v":-1008769.9780230868},{"$f":"Cons2!L15","v":-1264991.3479476045},{"$f":"Cons2!M15","v":-1544440.3823195151},{"$f":"Cons2!N15","v":-1812238.7897159008},{"$f":"Cons2!O15","v":-2083154.5929813748},{"$f":"Cons2!P15","v":-2364366.3190697734},{"$f":"Cons2!Q15","v":-2649228.0807099547},{"$f":"Cons2!R15","v":-2937670.7851158842},{"$f":"Cons2!S15","v":-3220042.559691322},{"$f":"Cons2!T15","v":-3514702.1071235049},{"$f":"Cons2!U15","v":-3812076.1036463412},{"$f":"Cons2!V15","v":-4112077.2208317518},{"$f":"Cons2!W15","v":-4414618.3665657938},{"$f":"Cons2!X15","v":-4719505.5355716171},{"$f":"Cons2!Y15","v":-5030516.0687046908},{"$f":"Cons2!Z15","v":-5337246.4496069718},{"$f":"Cons2!AA15","v":-5643299.3898154059},{"$f":"Cons2!AB15","v":-5949077.0397627559},{"$f":"Cons2!AC15","v":-6254491.9631788721},{"$f":"Cons2!AD15","v":-6559458.0419874927},{"$f":"Cons2!AE15","v":-6863888.641797713},{"$f":"Cons2!AF15","v":-7167695.8523307396},{"$f":"Cons2!AG15","v":-7470791.7915970907},{"$f":"Cons2!AH15","v":-7773086.7250160584},{"$f":"Cons2!AI15","v":8.149072527885437E-10},{"$f":"Cons2!AJ15","v":8.149072527885437E-10},{"$f":"Cons2!AK15","v":8.149072527885437E-10},{"$f":"Cons2!AL15","v":8.149072527885437E-10},{"$f":"Cons2!AM15","v":8.149072527885437E-10},{"$f":"Cons2!AN15","v":8.149072527885437E-10}]
[null,2,null,null,null,"Caixa",null,{"$f":"Cons2!F16","v":-44550.235743717378},{"$f":"Cons2!G16","v":-221746.91606711142},{"$f":"Cons2!H16","v":-321830.14097713429},{"$f":"Cons2!I16","v":-554996.64467577508},{"$f":"Cons2!J16","v":-812673.39400066622},{"$f":"Cons2!K16","v":-1077450.5693540894},{"$f":"Cons2!L16","v":-1349584.4439308478},{"$f":"Cons2!M16","v":-1643038.1531131107},{"$f":"Cons2!N16","v":-1922050.5729553166},{"$f":"Cons2!O16","v":-2208347.5812131856},{"$f":"Cons2!P16","v":-2505733.1589948465},{"$f":"Cons2!Q16","v":-2805939.7322486918},{"$f":"Cons2!R16","v":-3108786.4436076572},{"$f":"Cons2!S16","v":-3408085.5844854028},{"$f":"Cons2!T16","v":-3718572.4199018413},{"$f":"Cons2!U16","v":-4031916.2522513866},{"$f":"Cons2!V16","v":-4348025.1820825096},{"$f":"Cons2!W16","v":-4666807.5655116234},{"$f":"Cons2!X16","v":-4988064.7253266433},{"$f":"Cons2!Y16","v":-5316048.0877304776},{"$f":"Cons2!Z16","v":-5639208.5759326965},{"$f":"Cons2!AA16","v":-5961681.0607074369},{"$f":"Cons2!AB16","v":-6283863.5119471643},{"$f":"Cons2!AC16","v":-6605663.9659828637},{"$f":"Cons2!AD16","v":-6926991.7785303472},{"$f":"Cons2!AE16","v":-7247755.8097137902},{"$f":"Cons2!AF16","v":-7567863.5722054765},{"$f":"Cons2!AG16","v":-7887222.5358861201},{"$f":"Cons2!AH16","v":-8205738.3675027052},{"$f":"Cons2!AI16","v":-449364.23204720393},{"$f":"Cons2!AJ16","v":-449364.23204720393},{"$f":"Cons2!AK16","v":-449364.23204720393},{"$f":"Cons2!AL16","v":-449364.23204720393},{"$f":"Cons2!AM16","v":-449364.23204720393},{"$f":"Cons2!AN16","v":-449364.23204720393}]
[null,2,null,null,null,"Conta Reserva",null,{"$f":"Cons2!F17","v":0},{"$f":"Cons2!G17","v":0},{"$f":"Cons2!H17","v":0},{"$f":"Cons2!I17","v":0},{"$f":"Cons2!J17","v":0},{"$f":"Cons2!K17","v":0},{"$f":"Cons2!L17","v":2125},{"$f":"Cons2!M17","v":2009.7380606796116},{"$f":"Cons2!N17","v":-1230.5238786407767},{"$f":"Cons2!O17","v":-1176.2829660194175},{"$f":"Cons2!P17","v":-122.04205339805824},{"$f":"Cons2!Q17","v":-122.04205339805824},{"$f":"Cons2!R17","v":-1247.0420533980582},{"$f":"Cons2!S17","v":0},{"$f":"Cons2!T17","v":0},{"$f":"Cons2!U17","v":0},{"$f":"Cons2!V17","v":0},{"$f":"Cons2!W17","v":0},{"$f":"Cons2!X17","v":0},{"$f":"Cons2!Y17","v":0},{"$f":"Cons2!Z17","v":0},{"$f":"Cons2!AA17","v":0},{"$f":"Cons2!AB17","v":0},{"$f":"Cons2!AC17","v":0},{"$f":"Cons2!AD17","v":0},{"$f":"Cons2!AE17","v":0},{"$f":"Cons2!AF17","v":0},{"$f":"Cons2!AG17","v":0},{"$f":"Cons2!AH17","v":0},{"$f":"Cons2!AI17","v":0},{"$f":"Cons2!AJ17","v":0},{"$f":"Cons2!AK17","v":0},{"$f":"Cons2!AL17","v":0},{"$f":"Cons2!AM17","v":0},{"$f":"Cons2!AN17","v":0}]
[null,2,null,null,null,"Contas a receber",null,{"$f":"Cons2!F18","v":0},{"$f":"Cons2!G18","v":0},{"$f":"Cons2!H18","v":0},{"$f":"Cons2!I18","v":0},{"$f":"Cons2!J18","v":0},{"$f":"Cons2!K18","v":0},{"$f":"Cons2!L18","v":0},{"$f":"Cons2!M18","v":0},{"$f":"Cons2!N18","v":0},{"$f":"Cons2!O18","v":0},{"$f":"Cons2!P18","v":0},{"$f":"Cons2!Q18","v":0},{"$f":"Cons2!R18","v":0},{"$f":"Cons2!S18","v":0},{"$f":"Cons2!T18","v":0},{"$f":"Cons2!U18","v":0},{"$f":"Cons2!V18","v":0},{"$f":"Cons2!W18","v":0},{"$f":"Cons2!X18","v":0},{"$f":"Cons2!Y18","v":0},{"$f":"Cons2!Z18","v":0},{"$f":"Cons2!AA18","v":0},{"$f":"Cons2!AB18","v":0},{"$f":"Cons2!AC18","v":0},{"$f":"Cons2!AD18","v":0},{"$f":"Cons2!AE18","v":0},{"$f":"Cons2!AF18","v":0},{"$f":"Cons2!AG18","v":0},{"$f":"Cons2!AH18","v":0},{"$f":"Cons2!AI18","v":0},{"$f":"Cons2!AJ18","v":0},{"$f":"Cons2!AK18","v":0},{"$f":"Cons2!AL18","v":0},{"$f":"Cons2!AM18","v":0},{"$f":"Cons2!AN18","v":0}]
[null,2,null,null,null,"Crédito de PIS COFINS",null,{"$f":"Cons2!F19","v":9116.017659511228},{"$f":"Cons2!G19","v":19148.971861512255},{"$f":"Cons2!H19","v":29809.154514262009},{"$f":"Cons2!I19","v":41750.862779468531},{"$f":"Cons2!J19","v":55092.671370621778},{"$f":"Cons2!K19","v":68680.591331002666},{"$f":"Cons2!L19","v":82468.095983243402},{"$f":"Cons2!M19","v":96588.032732916108},{"$f":"Cons2!N19","v":111042.30711805647},{"$f":"Cons2!O19","v":126369.27119783028},{"$f":"Cons2!P19","v":141488.88197847115},{"$f":"Cons2!Q19","v":156833.69359213553},{"$f":"Cons2!R19","v":172362.70054517113},{"$f":"Cons2!S19","v":188043.02479408082},{"$f":"Cons2!T19","v":203870.31277833661},{"$f":"Cons2!U19","v":219840.1486050454},{"$f":"Cons2!V19","v":235947.96125075786},{"$f":"Cons2!W19","v":252189.19894583008},{"$f":"Cons2!X19","v":268559.18975502643},{"$f":"Cons2!Y19","v":285532.01902578672},{"$f":"Cons2!Z19","v":301962.12632572459},{"$f":"Cons2!AA19","v":318381.67089203082},{"$f":"Cons2!AB19","v":334786.47218440869},{"$f":"Cons2!AC19","v":351172.00280399132},{"$f":"Cons2!AD19","v":367533.73654285487},{"$f":"Cons2!AE19","v":383867.16791607719},{"$f":"Cons2!AF19","v":400167.71987473709},{"$f":"Cons2!AG19","v":416430.74428902921},{"$f":"Cons2!AH19","v":432651.64248664718},{"$f":"Cons2!AI19","v":449364.23204720474},{"$f":"Cons2!AJ19","v":449364.23204720474},{"$f":"Cons2!AK19","v":449364.23204720474},{"$f":"Cons2!AL19","v":449364.23204720474},{"$f":"Cons2!AM19","v":449364.23204720474},{"$f":"Cons2!AN19","v":449364.23204720474}]
[null,2,null,null,null,"Ativo Não Circulante",null,{"$f":"Cons2!F20","v":57933.732344344993},{"$f":"Cons2!G20","v":122116.09858574363},{"$f":"Cons2!H20","v":190268.54438951908},{"$f":"Cons2!I20","v":266166.76605068927},{"$f":"Cons2!J20","v":349936.25429098948},{"$f":"Cons2!K20","v":435496.83171179402},{"$f":"Cons2!L20","v":522759.60177238123},{"$f":"Cons2!M20","v":612181.63059873891},{"$f":"Cons2!N20","v":703420.05429163959},{"$f":"Cons2!O20","v":798605.03321222216},{"$f":"Cons2!P20","v":894236.01758640842},{"$f":"Cons2!Q20","v":991207.06953195203},{"$f":"Cons2!R20","v":1089383.2339361371},{"$f":"Cons2!S20","v":1188535.2451856097},{"$f":"Cons2!T20","v":1288802.7845266305},{"$f":"Cons2!U20","v":1389990.6784119566},{"$f":"Cons2!V20","v":1492069.1853528302},{"$f":"Cons2!W20","v":1595008.7064592666},{"$f":"Cons2!X20","v":1698739.9705043691},{"$f":"Cons2!Y20","v":1804685.1228875301},{"$f":"Cons2!Z20","v":1908806.0570900815},{"$f":"Cons2!AA20","v":2012858.0089553928},{"$f":"Cons2!AB20","v":2116813.9950650963},{"$f":"Cons2!AC20","v":2220644.0268286695},{"$f":"Cons2!AD20","v":2324318.888541047},{"$f":"Cons2!AE20","v":2427809.1033327747},{"$f":"Cons2!AF20","v":2531084.7419856898},{"$f":"Cons2!AG20","v":2634115.9269119366},{"$f":"Cons2!AH20","v":2736872.0924127977},{"$f":"Cons2!AI20","v":4.6566128730773926E-10},{"$f":"Cons2!AJ20","v":4.6566128730773926E-10},{"$f":"Cons2!AK20","v":4.6566128730773926E-10},{"$f":"Cons2!AL20","v":4.6566128730773926E-10},{"$f":"Cons2!AM20","v":4.6566128730773926E-10},{"$f":"Cons2!AN20","v":4.6566128730773926E-10}]
[null,2,null,null,null,"Impostos Diferidos",null,{"$f":"Cons2!F21","v":57933.732344344993},{"$f":"Cons2!G21","v":122116.09858574363},{"$f":"Cons2!H21","v":190268.54438951908},{"$f":"Cons2!I21","v":266166.76605068927},{"$f":"Cons2!J21","v":349936.25429098948},{"$f":"Cons2!K21","v":435496.83171179402},{"$f":"Cons2!L21","v":522759.60177238123},{"$f":"Cons2!M21","v":612181.63059873891},{"$f":"Cons2!N21","v":703420.05429163959},{"$f":"Cons2!O21","v":798605.03321222216},{"$f":"Cons2!P21","v":894236.01758640842},{"$f":"Cons2!Q21","v":991207.06953195203},{"$f":"Cons2!R21","v":1089383.2339361371},{"$f":"Cons2!S21","v":1188535.2451856097},{"$f":"Cons2!T21","v":1288802.7845266305},{"$f":"Cons2!U21","v":1389990.6784119566},{"$f":"Cons2!V21","v":1492069.1853528302},{"$f":"Cons2!W21","v":1595008.7064592666},{"$f":"Cons2!X21","v":1698739.9705043691},{"$f":"Cons2!Y21","v":1804685.1228875301},{"$f":"Cons2!Z21","v":1908806.0570900815},{"$f":"Cons2!AA21","v":2012858.0089553928},{"$f":"Cons2!AB21","v":2116813.9950650963},{"$f":"Cons2!AC21","v":2220644.0268286695},{"$f":"Cons2!AD21","v":2324318.888541047},{"$f":"Cons2!AE21","v":2427809.1033327747},{"$f":"Cons2!AF21","v":2531084.7419856898},{"$f":"Cons2!AG21","v":2634115.9269119366},{"$f":"Cons2!AH21","v":2736872.0924127977},{"$f":"Cons2!AI21","v":4.6566128730773926E-10},{"$f":"Cons2!AJ21","v":4.6566128730773926E-10},{"$f":"Cons2!AK21","v":4.6566128730773926E-10},{"$f":"Cons2!AL21","v":4.6566128730773926E-10},{"$f":"Cons2!AM21","v":4.6566128730773926E-10},{"$f":"Cons2!AN21","v":4.6566128730773926E-10}]
[null,2,null,null,null,"Intangível",null,{"$f":"Cons2!F22","v":0},{"$f":"Cons2!G22","v":0},{"$f":"Cons2!H22","v":0},{"$f":"Cons2!I22","v":0},{"$f":"Cons2!J22","v":0},{"$f":"Cons2!K22","v":0},{"$f":"Cons2!L22","v":0},{"$f":"Cons2!M22","v":0},{"$f":"Cons2!N22","v":0},{"$f":"Cons2!O22","v":0},{"$f":"Cons2!P22","v":0},{"$f":"Cons2!Q22","v":0},{"$f":"Cons2!R22","v":0},{"$f":"Cons2!S22","v":0},{"$f":"Cons2!T22","v":0},{"$f":"Cons2!U22","v":0},{"$f":"Cons2!V22","v":0},{"$f":"Cons2!W22","v":0},{"$f":"Cons2!X22","v":0},{"$f":"Cons2!Y22","v":0},{"$f":"Cons2!Z22","v":0},{"$f":"Cons2!AA22","v":0},{"$f":"Cons2!AB22","v":0},{"$f":"Cons2!AC22","v":0},{"$f":"Cons2!AD22","v":0},{"$f":"Cons2!AE22","v":0},{"$f":"Cons2!AF22","v":0},{"$f":"Cons2!AG22","v":0},{"$f":"Cons2!AH22","v":0},{"$f":"Cons2!AI22","v":0},{"$f":"Cons2!AJ22","v":0},{"$f":"Cons2!AK22","v":0},{"$f":"Cons2!AL22","v":0},{"$f":"Cons2!AM22","v":0},{"$f":"Cons2!AN22","v":0}]
[null,2,null,null,null,"Financeiro",null,{"$f":"Cons2!F23","v":0},{"$f":"Cons2!G23","v":0},{"$f":"Cons2!H23","v":0},{"$f":"Cons2!I23","v":0},{"$f":"Cons2!J23","v":0},{"$f":"Cons2!K23","v":0},{"$f":"Cons2!L23","v":0},{"$f":"Cons2!M23","v":0},{"$f":"Cons2!N23","v":0},{"$f":"Cons2!O23","v":0},{"$f":"Cons2!P23","v":0},{"$f":"Cons2!Q23","v":0},{"$f":"Cons2!R23","v":0},{"$f":"Cons2!S23","v":0},{"$f":"Cons2!T23","v":0},{"$f":"Cons2!U23","v":0},{"$f":"Cons2!V23","v":0},{"$f":"Cons2!W23","v":0},{"$f":"Cons2!X23","v":0},{"$f":"Cons2!Y23","v":0},{"$f":"Cons2!Z23","v":0},{"$f":"Cons2!AA23","v":0},{"$f":"Cons2!AB23","v":0},{"$f":"Cons2!AC23","v":0},{"$f":"Cons2!AD23","v":0},{"$f":"Cons2!AE23","v":0},{"$f":"Cons2!AF23","v":0},{"$f":"Cons2!AG23","v":0},{"$f":"Cons2!AH23","v":0},{"$f":"Cons2!AI23","v":0},{"$f":"Cons2!AJ23","v":0},{"$f":"Cons2!AK23","v":0},{"$f":"Cons2!AL23","v":0},{"$f":"Cons2!AM23","v":0},{"$f":"Cons2!AN23","v":0}]
[null,2]
[null,2,null,null,null,"PASSIVO",null,{"$f":"Cons2!F25","v":22499.514260138822},{"$f":"Cons2!G25","v":-80481.84561985558},{"$f":"Cons2!H25","v":-101752.4420733532},{"$f":"Cons2!I25","v":-247079.01584561737},{"$f":"Cons2!J25","v":-407644.46833905508},{"$f":"Cons2!K25","v":-573273.14631129289},{"$f":"Cons2!L25","v":-742231.74617522338},{"$f":"Cons2!M25","v":-932258.7517207762},{"$f":"Cons2!N25","v":-1108818.7354242615},{"$f":"Cons2!O25","v":-1284549.5597691529},{"$f":"Cons2!P25","v":-1470130.3014833652},{"$f":"Cons2!Q25","v":-1658021.0111780025},{"$f":"Cons2!R25","v":-1848287.5511797471},{"$f":"Cons2!S25","v":-2031507.3145057121},{"$f":"Cons2!T25","v":-2225899.3225968741},{"$f":"Cons2!U25","v":-2422085.4252343848},{"$f":"Cons2!V25","v":-2620008.0354789216},{"$f":"Cons2!W25","v":-2819609.6601065272},{"$f":"Cons2!X25","v":-3020765.5650672484},{"$f":"Cons2!Y25","v":-3225830.9458171614},{"$f":"Cons2!Z25","v":-3428440.392516891},{"$f":"Cons2!AA25","v":-3630441.3808600139},{"$f":"Cons2!AB25","v":-3832263.04469766},{"$f":"Cons2!AC25","v":-4033847.9363502045},{"$f":"Cons2!AD25","v":-4235139.1534464471},{"$f":"Cons2!AE25","v":-4436079.5384649402},{"$f":"Cons2!AF25","v":-4636611.1103450507},{"$f":"Cons2!AG25","v":-4836675.8646851545},{"$f":"Cons2!AH25","v":-5036214.6326032616},{"$f":"Cons2!AI25","v":0},{"$f":"Cons2!AJ25","v":0},{"$f":"Cons2!AK25","v":0},{"$f":"Cons2!AL25","v":0},{"$f":"Cons2!AM25","v":0},{"$f":"Cons2!AN25","v":0}]
[null,2,null,null,null,"Passivo Circulante",null,{"$f":"Cons2!F26","v":14959.112340337944},{"$f":"Cons2!G26","v":16567.051634823281},{"$f":"Cons2!H26","v":17592.379388654506},{"$f":"Cons2!I26","v":19597.647664544213},{"$f":"Cons2!J26","v":21643.554696395182},{"$f":"Cons2!K26","v":22103.056423366186},{"$f":"Cons2!L26","v":39536.89255939929},{"$f":"Cons2!M26","v":23093.825323834913},{"$f":"Cons2!N26","v":15643.72290656859},{"$f":"Cons2!O26","v":24683.739995749285},{"$f":"Cons2!P26","v":24739.615007898406},{"$f":"Cons2!Q26","v":25086.829678139915},{"$f":"Cons2!R26","v":16397.549990401625},{"$f":"Cons2!S26","v":25649.337913412561},{"$f":"Cons2!T26","v":25894.317954820541},{"$f":"Cons2!U26","v":26131.774035884071},{"$f":"Cons2!V26","v":26361.559617748953},{"$f":"Cons2!W26","v":26583.711255578644},{"$f":"Cons2!X26","v":26788.49532358559},{"$f":"Cons2!Y26","v":27381.351552749875},{"$f":"Cons2!Z26","v":26889.01242267897},{"$f":"Cons2!AA26","v":26871.224759278302},{"$f":"Cons2!AB26","v":26846.475134586311},{"$f":"Cons2!AC26","v":26813.998081919395},{"$f":"Cons2!AD26","v":26773.983133233112},{"$f":"Cons2!AE26","v":26726.368004564538},{"$f":"Cons2!AF26","v":26671.035862465596},{"$f":"Cons2!AG26","v":26607.993438016161},{"$f":"Cons2!AH26","v":26537.07619805172},{"$f":"Cons2!AI26","v":0},{"$f":"Cons2!AJ26","v":0},{"$f":"Cons2!AK26","v":0},{"$f":"Cons2!AL26","v":0},{"$f":"Cons2!AM26","v":0},{"$f":"Cons2!AN26","v":0}]
[null,2,null,null,null,"Contas a Pagar",null,{"$f":"Cons2!F27","v":14959.112340337944},{"$f":"Cons2!G27","v":16567.051634823281},{"$f":"Cons2!H27","v":17592.379388654506},{"$f":"Cons2!I27","v":19597.647664544213},{"$f":"Cons2!J27","v":21643.554696395182},{"$f":"Cons2!K27","v":22103.056423366186},{"$f":"Cons2!L27","v":22536.892559399286},{"$f":"Cons2!M27","v":23093.825323834913},{"$f":"Cons2!N27","v":23643.72290656859},{"$f":"Cons2!O27","v":24683.739995749285},{"$f":"Cons2!P27","v":24739.615007898406},{"$f":"Cons2!Q27","v":25086.829678139915},{"$f":"Cons2!R27","v":25397.549990401625},{"$f":"Cons2!S27","v":25649.337913412561},{"$f":"Cons2!T27","v":25894.317954820541},{"$f":"Cons2!U27","v":26131.774035884071},{"$f":"Cons2!V27","v":26361.559617748953},{"$f":"Cons2!W27","v":26583.711255578644},{"$f":"Cons2!X27","v":26788.49532358559},{"$f":"Cons2!Y27","v":27381.351552749875},{"$f":"Cons2!Z27","v":26889.01242267897},{"$f":"Cons2!AA27","v":26871.224759278302},{"$f":"Cons2!AB27","v":26846.475134586311},{"$f":"Cons2!AC27","v":26813.998081919395},{"$f":"Cons2!AD27","v":26773.983133233112},{"$f":"Cons2!AE27","v":26726.368004564538},{"$f":"Cons2!AF27","v":26671.035862465596},{"$f":"Cons2!AG27","v":26607.993438016161},{"$f":"Cons2!AH27","v":26537.07619805172},{"$f":"Cons2!AI27","v":0},{"$f":"Cons2!AJ27","v":0},{"$f":"Cons2!AK27","v":0},{"$f":"Cons2!AL27","v":0},{"$f":"Cons2!AM27","v":0},{"$f":"Cons2!AN27","v":0}]
[null,2,null,null,null,"Impostos a Pagar",null,{"$f":"Cons2!F28","v":0},{"$f":"Cons2!G28","v":0},{"$f":"Cons2!H28","v":0},{"$f":"Cons2!I28","v":0},{"$f":"Cons2!J28","v":0},{"$f":"Cons2!K28","v":0},{"$f":"Cons2!L28","v":0},{"$f":"Cons2!M28","v":0},{"$f":"Cons2!N28","v":0},{"$f":"Cons2!O28","v":0},{"$f":"Cons2!P28","v":0},{"$f":"Cons2!Q28","v":0},{"$f":"Cons2!R28","v":0},{"$f":"Cons2!S28","v":0},{"$f":"Cons2!T28","v":0},{"$f":"Cons2!U28","v":0},{"$f":"Cons2!V28","v":0},{"$f":"Cons2!W28","v":0},{"$f":"Cons2!X28","v":0},{"$f":"Cons2!Y28","v":0},{"$f":"Cons2!Z28","v":0},{"$f":"Cons2!AA28","v":0},{"$f":"Cons2!AB28","v":0},{"$f":"Cons2!AC28","v":0},{"$f":"Cons2!AD28","v":0},{"$f":"Cons2!AE28","v":0},{"$f":"Cons2!AF28","v":0},{"$f":"Cons2!AG28","v":0},{"$f":"Cons2!AH28","v":0},{"$f":"Cons2!AI28","v":0},{"$f":"Cons2!AJ28","v":0},{"$f":"Cons2!AK28","v":0},{"$f":"Cons2!AL28","v":0},{"$f":"Cons2!AM28","v":0},{"$f":"Cons2!AN28","v":0}]
[null,2,null,null,null,"Empréstimos e Financiamentos",null,{"$f":"Cons2!F29","v":0},{"$f":"Cons2!G29","v":0},{"$f":"Cons2!H29","v":0},{"$f":"Cons2!I29","v":0},{"$f":"Cons2!J29","v":0},{"$f":"Cons2!K29","v":0},{"$f":"Cons2!L29","v":17000},{"$f":"Cons2!M29","v":0},{"$f":"Cons2!N29","v":-8000},{"$f":"Cons2!O29","v":0},{"$f":"Cons2!P29","v":0},{"$f":"Cons2!Q29","v":0},{"$f":"Cons2!R29","v":-9000},{"$f":"Cons2!S29","v":0},{"$f":"Cons2!T29","v":0},{"$f":"Cons2!U29","v":0},{"$f":"Cons2!V29","v":0},{"$f":"Cons2!W29","v":0},{"$f":"Cons2!X29","v":0},{"$f":"Cons2!Y29","v":0},{"$f":"Cons2!Z29","v":0},{"$f":"Cons2!AA29","v":0},{"$f":"Cons2!AB29","v":0},{"$f":"Cons2!AC29","v":0},{"$f":"Cons2!AD29","v":0},{"$f":"Cons2!AE29","v":0},{"$f":"Cons2!AF29","v":0},{"$f":"Cons2!AG29","v":0},{"$f":"Cons2!AH29","v":0},{"$f":"Cons2!AI29","v":0},{"$f":"Cons2!AJ29","v":0},{"$f":"Cons2!AK29","v":0},{"$f":"Cons2!AL29","v":0},{"$f":"Cons2!AM29","v":0},{"$f":"Cons2!AN29","v":0}]
[null,2,null,null,null,"Não Circulante",null,{"$f":"Cons2!F30","v":0},{"$f":"Cons2!G30","v":0},{"$f":"Cons2!H30","v":0},{"$f":"Cons2!I30","v":0},{"$f":"Cons2!J30","v":0},{"$f":"Cons2!K30","v":0},{"$f":"Cons2!L30","v":-17000},{"$f":"Cons2!M30","v":-17000},{"$f":"Cons2!N30","v":-9000},{"$f":"Cons2!O30","v":-9000},{"$f":"Cons2!P30","v":-9000},{"$f":"Cons2!Q30","v":-9000},{"$f":"Cons2!R30","v":0},{"$f":"Cons2!S30","v":0},{"$f":"Cons2!T30","v":0},{"$f":"Cons2!U30","v":0},{"$f":"Cons2!V30","v":0},{"$f":"Cons2!W30","v":0},{"$f":"Cons2!X30","v":0},{"$f":"Cons2!Y30","v":0},{"$f":"Cons2!Z30","v":0},{"$f":"Cons2!AA30","v":0},{"$f":"Cons2!AB30","v":0},{"$f":"Cons2!AC30","v":0},{"$f":"Cons2!AD30","v":0},{"$f":"Cons2!AE30","v":0},{"$f":"Cons2!AF30","v":0},{"$f":"Cons2!AG30","v":0},{"$f":"Cons2!AH30","v":0},{"$f":"Cons2!AI30","v":0},{"$f":"Cons2!AJ30","v":0},{"$f":"Cons2!AK30","v":0},{"$f":"Cons2!AL30","v":0},{"$f":"Cons2!AM30","v":0},{"$f":"Cons2!AN30","v":0}]
[null,2,null,null,null,"Empréstimos e Financiamentos",null,{"$f":"Cons2!F31","v":0},{"$f":"Cons2!G31","v":0},{"$f":"Cons2!H31","v":0},{"$f":"Cons2!I31","v":0},{"$f":"Cons2!J31","v":0},{"$f":"Cons2!K31","v":0},{"$f":"Cons2!L31","v":-17000},{"$f":"Cons2!M31","v":-17000},{"$f":"Cons2!N31","v":-9000},{"$f":"Cons2!O31","v":-9000},{"$f":"Cons2!P31","v":-9000},{"$f":"Cons2!Q31","v":-9000},{"$f":"Cons2!R31","v":0},{"$f":"Cons2!S31","v":0},{"$f":"Cons2!T31","v":0},{"$f":"Cons2!U31","v":0},{"$f":"Cons2!V31","v":0},{"$f":"Cons2!W31","v":0},{"$f":"Cons2!X31","v":0},{"$f":"Cons2!Y31","v":0},{"$f":"Cons2!Z31","v":0},{"$f":"Cons2!AA31","v":0},{"$f":"Cons2!AB31","v":0},{"$f":"Cons2!AC31","v":0},{"$f":"Cons2!AD31","v":0},{"$f":"Cons2!AE31","v":0},{"$f":"Cons2!AF31","v":0},{"$f":"Cons2!AG31","v":0},{"$f":"Cons2!AH31","v":0},{"$f":"Cons2!AI31","v":0},{"$f":"Cons2!AJ31","v":0},{"$f":"Cons2!AK31","v":0},{"$f":"Cons2!AL31","v":0},{"$f":"Cons2!AM31","v":0},{"$f":"Cons2!AN31","v":0}]
[null,2,null,null,null,"Impostos Diferidos",null,{"$f":"Cons2!F32","v":0},{"$f":"Cons2!G32","v":0},{"$f":"Cons2!H32","v":0},{"$f":"Cons2!I32","v":0},{"$f":"Cons2!J32","v":0},{"$f":"Cons2!K32","v":0},{"$f":"Cons2!L32","v":0},{"$f":"Cons2!M32","v":0},{"$f":"Cons2!N32","v":0},{"$f":"Cons2!O32","v":0},{"$f":"Cons2!P32","v":0},{"$f":"Cons2!Q32","v":0},{"$f":"Cons2!R32","v":0},{"$f":"Cons2!S32","v":0},{"$f":"Cons2!T32","v":0},{"$f":"Cons2!U32","v":0},{"$f":"Cons2!V32","v":0},{"$f":"Cons2!W32","v":0},{"$f":"Cons2!X32","v":0},{"$f":"Cons2!Y32","v":0},{"$f":"Cons2!Z32","v":0},{"$f":"Cons2!AA32","v":0},{"$f":"Cons2!AB32","v":0},{"$f":"Cons2!AC32","v":0},{"$f":"Cons2!AD32","v":0},{"$f":"Cons2!AE32","v":0},{"$f":"Cons2!AF32","v":0},{"$f":"Cons2!AG32","v":0},{"$f":"Cons2!AH32","v":0},{"$f":"Cons2!AI32","v":0},{"$f":"Cons2!AJ32","v":0},{"$f":"Cons2!AK32","v":0},{"$f":"Cons2!AL32","v":0},{"$f":"Cons2!AM32","v":0},{"$f":"Cons2!AN32","v":0}]
[null,2,null,null,null,"Patrimônio líquido",null,{"$f":"Cons2!F33","v":7540.4019198008755},{"$f":"Cons2!G33","v":-97048.897254678857},{"$f":"Cons2!H33","v":-119344.82146200771},{"$f":"Cons2!I33","v":-266676.66351016157},{"$f":"Cons2!J33","v":-429288.02303545026},{"$f":"Cons2!K33","v":-595376.20273465908},{"$f":"Cons2!L33","v":-764768.63873462263},{"$f":"Cons2!M33","v":-938352.5770446111},{"$f":"Cons2!N33","v":-1115462.4583308301},{"$f":"Cons2!O33","v":-1300233.2997649021},{"$f":"Cons2!P33","v":-1485869.9164912635},{"$f":"Cons2!Q33","v":-1674107.8408561423},{"$f":"Cons2!R33","v":-1864685.1011701487},{"$f":"Cons2!S33","v":-2057156.6524191247},{"$f":"Cons2!T33","v":-2251793.6405516947},{"$f":"Cons2!U33","v":-2448217.1992702689},{"$f":"Cons2!V33","v":-2646369.5950966706},{"$f":"Cons2!W33","v":-2846193.3713621059},{"$f":"Cons2!X33","v":-3047554.0603908342},{"$f":"Cons2!Y33","v":-3253212.2973699113},{"$f":"Cons2!Z33","v":-3455329.40493957},{"$f":"Cons2!AA33","v":-3657312.6056192922},{"$f":"Cons2!AB33","v":-3859109.5198322465},{"$f":"Cons2!AC33","v":-4060661.9344321238},{"$f":"Cons2!AD33","v":-4261913.1365796803},{"$f":"Cons2!AE33","v":-4462805.9064695043},{"$f":"Cons2!AF33","v":-4663282.1462075161},{"$f":"Cons2!AG33","v":-4863283.8581231711},{"$f":"Cons2!AH33","v":-5062751.7088013133},{"$f":"Cons2!AI33","v":0},{"$f":"Cons2!AJ33","v":0},{"$f":"Cons2!AK33","v":0},{"$f":"Cons2!AL33","v":0},{"$f":"Cons2!AM33","v":0},{"$f":"Cons2!AN33","v":0}]
[null,2,null,null,null,"Capital Social",null,{"$f":"Cons2!F34","v":120000},{"$f":"Cons2!G34","v":140000},{"$f":"Cons2!H34","v":250000},{"$f":"Cons2!I34","v":250000},{"$f":"Cons2!J34","v":250000},{"$f":"Cons2!K34","v":250000},{"$f":"Cons2!L34","v":250000},{"$f":"Cons2!M34","v":250000},{"$f":"Cons2!N34","v":250000},{"$f":"Cons2!O34","v":250000},{"$f":"Cons2!P34","v":250000},{"$f":"Cons2!Q34","v":250000},{"$f":"Cons2!R34","v":250000},{"$f":"Cons2!S34","v":250000},{"$f":"Cons2!T34","v":250000},{"$f":"Cons2!U34","v":250000},{"$f":"Cons2!V34","v":250000},{"$f":"Cons2!W34","v":250000},{"$f":"Cons2!X34","v":250000},{"$f":"Cons2!Y34","v":250000},{"$f":"Cons2!Z34","v":250000},{"$f":"Cons2!AA34","v":250000},{"$f":"Cons2!AB34","v":250000},{"$f":"Cons2!AC34","v":250000},{"$f":"Cons2!AD34","v":250000},{"$f":"Cons2!AE34","v":250000},{"$f":"Cons2!AF34","v":250000},{"$f":"Cons2!AG34","v":250000},{"$f":"Cons2!AH34","v":250000},{"$f":"Cons2!AI34","v":0},{"$f":"Cons2!AJ34","v":0},{"$f":"Cons2!AK34","v":0},{"$f":"Cons2!AL34","v":0},{"$f":"Cons2!AM34","v":0},{"$f":"Cons2!AN34","v":0}]
[null,2,null,null,null,"Reserva Legal",null,{"$f":"Cons2!F35","v":0},{"$f":"Cons2!G35","v":0},{"$f":"Cons2!H35","v":0},{"$f":"Cons2!I35","v":0},{"$f":"Cons2!J35","v":0},{"$f":"Cons2!K35","v":0},{"$f":"Cons2!L35","v":0},{"$f":"Cons2!M35","v":0},{"$f":"Cons2!N35","v":0},{"$f":"Cons2!O35","v":0},{"$f":"Cons2!P35","v":0},{"$f":"Cons2!Q35","v":0},{"$f":"Cons2!R35","v":0},{"$f":"Cons2!S35","v":0},{"$f":"Cons2!T35","v":0},{"$f":"Cons2!U35","v":0},{"$f":"Cons2!V35","v":0},{"$f":"Cons2!W35","v":0},{"$f":"Cons2!X35","v":0},{"$f":"Cons2!Y35","v":0},{"$f":"Cons2!Z35","v":0},{"$f":"Cons2!AA35","v":0},{"$f":"Cons2!AB35","v":0},{"$f":"Cons2!AC35","v":0},{"$f":"Cons2!AD35","v":0},{"$f":"Cons2!AE35","v":0},{"$f":"Cons2!AF35","v":0},{"$f":"Cons2!AG35","v":0},{"$f":"Cons2!AH35","v":0},{"$f":"Cons2!AI35","v":0},{"$f":"Cons2!AJ35","v":0},{"$f":"Cons2!AK35","v":0},{"$f":"Cons2!AL35","v":0},{"$f":"Cons2!AM35","v":0},{"$f":"Cons2!AN35","v":0}]
[null,2,null,null,null,"Beneficio SUDENE",null,{"$f":"Cons2!F36","v":0},{"$f":"Cons2!G36","v":0},{"$f":"Cons2!H36","v":0},{"$f":"Cons2!I36","v":0},{"$f":"Cons2!J36","v":0},{"$f":"Cons2!K36","v":0},{"$f":"Cons2!L36","v":0},{"$f":"Cons2!M36","v":0},{"$f":"Cons2!N36","v":0},{"$f":"Cons2!O36","v":0},{"$f":"Cons2!P36","v":0},{"$f":"Cons2!Q36","v":0},{"$f":"Cons2!R36","v":0},{"$f":"Cons2!S36","v":0},{"$f":"Cons2!T36","v":0},{"$f":"Cons2!U36","v":0},{"$f":"Cons2!V36","v":0},{"$f":"Cons2!W36","v":0},{"$f":"Cons2!X36","v":0},{"$f":"Cons2!Y36","v":0},{"$f":"Cons2!Z36","v":0},{"$f":"Cons2!AA36","v":0},{"$f":"Cons2!AB36","v":0},{"$f":"Cons2!AC36","v":0},{"$f":"Cons2!AD36","v":0},{"$f":"Cons2!AE36","v":0},{"$f":"Cons2!AF36","v":0},{"$f":"Cons2!AG36","v":0},{"$f":"Cons2!AH36","v":0},{"$f":"Cons2!AI36","v":0},{"$f":"Cons2!AJ36","v":0},{"$f":"Cons2!AK36","v":0},{"$f":"Cons2!AL36","v":0},{"$f":"Cons2!AM36","v":0},{"$f":"Cons2!AN36","v":0}]
[null,2,null,null,null,"Lucro Acumulado",null,{"$f":"Cons2!F37","v":-112459.59808019912},{"$f":"Cons2!G37","v":-237048.89725467886},{"$f":"Cons2!H37","v":-369344.82146200771},{"$f":"Cons2!I37","v":-516676.66351016157},{"$f":"Cons2!J37","v":-679288.02303545026},{"$f":"Cons2!K37","v":-845376.20273465908},{"$f":"Cons2!L37","v":-1014768.6387346226},{"$f":"Cons2!M37","v":-1188352.5770446111},{"$f":"Cons2!N37","v":-1365462.4583308301},{"$f":"Cons2!O37","v":-1550233.2997649021},{"$f":"Cons2!P37","v":-1735869.9164912635},{"$f":"Cons2!Q37","v":-1924107.8408561423},{"$f":"Cons2!R37","v":-2114685.1011701487},{"$f":"Cons2!S37","v":-2307156.6524191247},{"$f":"Cons2!T37","v":-2501793.6405516947},{"$f":"Cons2!U37","v":-2698217.1992702689},{"$f":"Cons2!V37","v":-2896369.5950966706},{"$f":"Cons2!W37","v":-3096193.3713621059},{"$f":"Cons2!X37","v":-3297554.0603908342},{"$f":"Cons2!Y37","v":-3503212.2973699113},{"$f":"Cons2!Z37","v":-3705329.40493957},{"$f":"Cons2!AA37","v":-3907312.6056192922},{"$f":"Cons2!AB37","v":-4109109.5198322465},{"$f":"Cons2!AC37","v":-4310661.9344321238},{"$f":"Cons2!AD37","v":-4511913.1365796803},{"$f":"Cons2!AE37","v":-4712805.9064695043},{"$f":"Cons2!AF37","v":-4913282.1462075161},{"$f":"Cons2!AG37","v":-5113283.8581231711},{"$f":"Cons2!AH37","v":-5312751.7088013133},{"$f":"Cons2!AI37","v":0},{"$f":"Cons2!AJ37","v":0},{"$f":"Cons2!AK37","v":0},{"$f":"Cons2!AL37","v":0},{"$f":"Cons2!AM37","v":0},{"$f":"Cons2!AN37","v":0}]
[null,0]
[null,0]

{"sheet":"FIM","index":34,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}